XML 47 R36.htm IDEA: XBRL DOCUMENT v3.22.2.2
Business and Asset Acquisitions (Tables)
9 Months Ended
Sep. 30, 2022
Business Combination and Asset Acquisition [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 estimated fair values of the assets acquired and liabilities assumed at the date of acquisition (in thousands):
Cash paid$158,681 
Fair value of stock issued5,584 
Total consideration$164,265 
Cash and cash equivalents$33,229 
Prepaid expenses1,563 
Accounts receivable4,394 
Inventories6,441 
Income taxes receivable189 
Other current assets475 
Property and equipment29,302 
Location contracts acquired40,400 
Other intangible assets24,400 
Accounts payable and other accrued expenses(10,766)
Accrued compensation and related expenses(1,626)
Other long-term liabilities(446)
Deferred income tax liability(16,582)
Net assets acquired$110,974 
Goodwill$53,291 
Schedule of Business Acquisition, Pro Forma Information This unaudited pro forma information does not project revenues and net income post acquisition (in thousands).
Three Months Ended
September 30,
Nine Months Ended
September 30,
2022202120222021
Revenues$268,131 $261,002 $808,125 $758,794 
Net income22,839 12,875 63,470 36,977 
Schedule of Consideration Payable
Current and long-term portions of consideration payable consist of the following at September 30, 2022 and December 31, 2021 (in thousands):
September 30, 2022December 31, 2021
CurrentLong-TermCurrentLong-Term
TAV$889 $2,147 $490 $2,858 
Fair Share Gaming1,004 220 1,875 508 
Family Amusement700 2,010 677 1,944 
Skyhigh6,912 — 801 7,396 
G3420 — 414 — 
Grand River— — 6,479 — 
VVS2,401 — — — 
Tom's Amusements57 — 1,491 — 
AVG371 — 371 — 
Rich and Junnie's— — 646 — 
Island100 — 100 — 
Total$12,854 $4,377 $13,344 $12,706