XML 52 R34.htm IDEA: XBRL DOCUMENT v3.22.4
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2022
Business Combination and Asset Acquisition [Abstract]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed The following table summarizes the fair value of the consideration transferred in the Alamo Acquisition and the allocation of the purchase price to the fair values of the assets acquired and liabilities assumed at the Alamo Acquisition Date:
Total Purchase Consideration:
Final Purchase Price Allocation
(Thousands of Dollars)
Cash consideration(1)
$100,000 
Equity consideration82,323 
Post close services30,000 
Contingent consideration15,944 
Non contingent consideration7,370 
Net working capital adjustment(482)
Total purchase consideration$235,155 
Cash
$7,419 
Trade and accounts receivable
50,619 
Inventories
1,726 
Prepaid and other current assets
19,654 
Assets held for sale3,282 
Property and equipment113,889 
Intangible assets27,113 
Finance lease right-of-use assets35,345 
Other noncurrent assets1,676 
Total identifiable assets acquired
260,723 
Accounts payable
39,101 
Accrued expenses
38,000 
Current maturities of long-term finance lease liabilities10,125 
Long-term finance lease liabilities25,220 
Non-current liabilities
971 
Total liabilities assumed
113,417 
Goodwill
87,849 
Total purchase consideration$235,155 
(1) Includes $32.3 million of payments for indebtedness on behalf of Alamo.
Schedule of Intangible Assets Related to Acquisition Intangible assets related to the Alamo Acquisition consisted of the following:
(Thousands of Dollars)
Weighted average remaining amortization period (Years)Gross Carrying Amounts
Trademarks1.5$2,409 
Non-compete agreements31,677 
Customer relationships7.3323,027 
Total$27,113 
Schedule of Separately Recognized Transactions Related to Acquisition The expenses for all these transactions were expensed as incurred and are presented in Merger and integration in the Consolidated Statements of Operations and Comprehensive Income (Loss).
(Thousands of Dollars)
Transaction TypeYear Ended December 31, 2022Year Ended December 31, 2021
Merger $62,009 $5,592 
Integration401 3,117 
Total merger and integration costs$62,410 $8,709 
Schedule of Pro-Forma Information Related to Business Acquisitions The following combined pro forma information assumes the Alamo Acquisition occurred on January 1, 2020. The pro forma information presented below is for illustrative purposes only and does not reflect future events that occurred after December 31, 2021 or any operating efficiencies or inefficiencies that resulted from the Alamo Acquisition. The information is not necessarily indicative of results that would have been achieved had the company controlled Alamo during the period presented. Pro forma adjustments related to the elimination of historical interest expense for debt paid off as part of the Alamo Acquisition were $2.7 million and $6.9 million for the years ended December 31, 2021 and 2020, respectively.
(unaudited, amounts in Thousands of Dollars)
Year Ended December 31
20212020
Revenue $1,633,866 $1,451,342 
Net loss(105,400)(331,283)
Net loss per share (basic)(0.44)(1.38)
Net loss per share (diluted)(0.44)(1.38)