XML 45 R34.htm IDEA: XBRL DOCUMENT v3.20.2
Business and Asset Acquisitions (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2020
Dec. 31, 2019
Business Combinations [Abstract]    
Schedule of Consideration Transferred and Fair Value of Assets Acquired and Liabilities Assumed  
The following table summarizes the fair value of consideration transferred and the preliminary estimated fair values of the assets acquired and liabilities assumed at the date of acquisition (in thousands):
 
Cash paid
   $ 106,578  
Contingent consideration
     7,136  
  
 
 
 
Total consideration
   $ 113,714  
  
 
 
 
Cash
   $ 8,861  
Location contracts acquired
     53,200  
Property and equipment:
  
Video game terminals and equipment
     18,000  
Land
     28  
Buildings
     548  
Vehicles
     600  
Goodwill
     34,511  
  
 
 
 
Total assets acquired
     115,748  
Accounts payable assumed
     (532
Accrued expenses assumed
     (1,502
  
 
 
 
Net assets acquired
   $ 113,714  
  
 
 
 
The following table summarizes the consideration paid and the fair values of the tangible and intangible assets acquired at the acquisition dates for the Company’s 2018 business acquisitions (in thousands):
 
    
Quad B
    
Skyhigh
    
G3
    
Mike’s
Amusement
    
Family
Amusement
    
Total
 
Cash paid at closing
   $ 610      $ 9,268      $ 36,500      $ 3,500      $ 1,512      $ 51,390  
Contingent consideration payable
     —          4,324        1,026        —          —          5,350  
Promissory note
     —          —          —          —          3,368        3,368  
Due to seller
     —          618        3,019        —          —          3,637  
  
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
 
Total Consideration
   $ 610      $ 14,210      $ 40,545      $ 3,500      $ 4,880      $ 63,745  
  
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
 
Cash
   $ —        $ 1,126      $ 2,507      $ —        $ —        $ 3,633  
Video game terminals and equipment
     —          506        3,009        —          —          3,515  
Amusement and other equipment
     472        59        204        420        300        1,455  
Location contracts acquired
     138        12,519        34,825        3,080        4,580        55,142  
  
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
 
Total fair value of net assets acquired
     610        14,210        40,545        3,500        4,880        63,745  
  
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
 
The following table summarizes the consideration paid and the estimated fair values of the assets acquired and liabilities assumed at the date of acquisition (in thousands):
 
Cash paid at closing
   $ 48,000  
Issuance of common stock to seller
     10,794  
Contingent stock consideration
     3,675  
Due to seller
     2,055  
Contingent consideration
     595  
  
 
 
 
Total consideration
   $ 65,119  
  
 
 
 
Cash
   $ 4,926  
Video game terminals and equipment
     6,363  
Vehicles
     126  
Amusement and other equipment
     1,148  
Location contracts acquired
     52,716  
  
 
 
 
Total assets acquired
     65,279  
Accrued expenses assumed
     (160
  
 
 
 
Net assets acquired
   $ 65,119  
  
 
 
 
Schedule of Unaudited Pro Forma Results
The following unaudited pro forma consolidated financial information reflects the results of operations of the Company for the three and six months ended June 30, 2019 as if the acquisition of Grand River had occurred as of January 1, 2018, after giving effect to certain purchase accounting adjustments. These amounts are based on available financial information of the acquiree prior to the acquisition date and are not necessarily indicative of what Company’s operating results would have been had the acquisition actually taken place as of January 1, 2019. This unaudited pro forma information does not project revenues and net income post acquisition (in thousands).
 
    
Three months ended
June 30, 2019
    
Six months ended
June 30, 2019
 
Revenues
   $ 119,427      $ 231,902  
Net income
     5,542        10,711  
The following unaudited pro forma consolidated financial information reflects the results of operations of the Company for the years ended December 31, 2019, 2018 and 2017 as if the acquisitions of Grand River, Quad B, Skyhigh, G3, Mike’s Amusements, Family Amusement and Fair Share Gaming, had occurred as of the beginning
of the fiscal year prior to the fiscal year of acquisition, after giving effect to certain purchase accounting adjustments. These amounts are based on available financial information of the acquirees prior to the acquisition dates and are not necessarily indicative of what Company’s operating results would have been had the acquisitions actually taken place at the beginning of the fiscal year prior to the fiscal year of acquisition. This unaudited pro forma information for the years ended December 31, does not project revenues and income before income tax expense post acquisition (in thousands).
 
    
2019
    
2018
    
2017
 
Revenues
   $ 466,466      $ 409,142      $ 467,676  
Net (loss) income
     (2,598      16,098        26,535  
Schedule of Consideration Payable
Current and long-term portions of consideration payable consist of the following at June 30, 2020 and December 31, 2019 (in thousands):
 
    
June 30, 2020
    
December 31, 2019
 
    
Current
    
Long-Term
    
Current
    
Long-Term
 
TAV
   $ 494      $ 3,546      $ 490      $ 3,497  
Abraham
     26        —          55        —    
Fair Share Gaming
     1,221        474        1,057        899  
Family Amusement
     395        2,787        293        2,815  
Skyhigh
     762        4,212        763        3,948  
G3
     294        99        2,952        154  
Grand River
     —          5,423        2,304        5,113  
IGS
     80        —          2,379        —    
  
 
 
    
 
 
    
 
 
    
 
 
 
Total
   $ 3,272      $ 16,541      $ 10,293      $ 16,426  
  
 
 
    
 
 
    
 
 
    
 
 
 
Current and long-term portions of consideration payable consist of the following at December 31 (in thousands) :
 
    
2019
    
2018
 
    
Current
    
Long-
Term
    
Current
    
Long-
Term
 
TAV
   $ 490      $ 3,497      $ 194      $ 1,232  
Abraham
     55        —          207        —    
Fair Share Gaming
     1,057        899        1,027        —    
Family Amusement
     293        2,815        357        3,011  
Skyhigh
     763        3,948        550        3,971  
G3
     2,952        154        221        806  
Grand River
     2,304        5,113        —          —    
IGS
     2,379        —          —          —    
  
 
 
    
 
 
    
 
 
    
 
 
 
Total
   $ 10,293      $ 16,426      $ 2,556      $ 9,020