XML 66 R48.htm IDEA: XBRL DOCUMENT v3.21.1
Subsequent Events (Tables)
12 Months Ended
Dec. 31, 2020
Subsequent Event [Line Items]  
Summary of Elements of Purchase Price of Acquisitions

The following table summarizes the elements of purchase price of the acquisitions completed during 2020:

 

 

 

Cash

 

 

Common

Stock

 

 

Other

Purchase

Price

Component

Current

 

 

Other

Purchase

Price

Component

Long Term

 

 

Contingent

Consideration

Current

 

 

Contingent

Consideration

Long Term

 

 

Total

Purchase

Price

 

CTEH

 

$

175,000

 

 

$

25,000

 

 

$

(1,939

)

 

$

 

 

$

34,451

 

 

$

10,543

 

 

$

243,055

 

All other acquisitions

 

 

450

 

 

 

 

 

 

50

 

 

 

100

 

 

 

210

 

 

 

 

 

 

810

 

 

 

$

175,450

 

 

$

25,000

 

 

$

(1,889

)

 

$

100

 

 

$

34,661

 

 

$

10,543

 

 

$

243,865

 

The following table summarizes the elements of purchase price of the 2019 acquisitions:

 

 

 

Cash

 

 

Common

Stock

 

 

Other

Purchase Price

Components

 

 

Contingent

Consideration

 

 

Total

Purchase

Price

 

ECT2

 

$

54,037

 

 

$

 

 

$

(220

)

 

$

 

 

$

53,817

 

All other acquisitions

 

 

33,248

 

 

 

4,047

 

 

 

1,670

 

 

 

5,401

 

 

 

44,366

 

 

 

$

87,285

 

 

$

4,047

 

 

$

1,450

 

 

$

5,401

 

 

$

98,183

 

 The following table summarizes the elements of purchase price of the 2018 acquisitions:

 

 

Cash

 

 

Common Stock

 

 

Other Purchase Price Components

 

 

Contingent Consideration

 

 

Total Purchase Price

 

SES

$

450

 

 

$

 

 

$

50

 

 

$

 

 

$

500

 

FA

 

1,096

 

 

 

 

 

 

360

 

 

 

372

 

 

 

1,828

 

AGC

 

7,400

 

 

 

925

 

 

 

95

 

 

 

871

 

 

 

9,291

 

Streamline

 

5,678

 

 

 

631

 

 

 

180

 

 

 

 

 

 

6,489

 

Leymaster

 

2,465

 

 

 

435

 

 

 

250

 

 

 

434

 

 

 

3,584

 

AES

 

21,877

 

 

 

2,028

 

 

 

(16

)

 

 

1,274

 

 

 

25,163

 

EPS

 

9,995

 

 

 

1,615

 

 

 

(71

)

 

 

 

 

 

11,539

 

Total

$

48,961

 

 

$

5,634

 

 

$

848

 

 

$

2,951

 

 

$

58,394

 

MSE Group  
Subsequent Event [Line Items]  
Summary of Elements of Purchase Price of Acquisitions The following table summarizes the elements of the purchase price of MSE:

 

 

 

Cash (1)

 

 

Common

Stock (2)

 

 

Other

Purchase

Price

Component (3)

 

 

Total

Purchase

Price

 

MSE

 

$

6,272

 

 

$

2,271

 

 

$

12,014

 

 

$

20,557

 

 

 

 

(1)

The cash portion of the MSE purchase price was funded through cash on hand.

 

 

(2)

The common stock component was paid through the issuance of 71,740 shares of common stock.  

 

 

(3)

The other purchase price components consist of a target working capital amount, purchase price true ups and contingent consideration.  The contingent consideration element of the purchase price is related to earn-outs which are based on the expected achievement of revenue or earnings thresholds as of the date of the acquisition and for which the maximum potential amount is limited.