XML 46 R35.htm IDEA: XBRL DOCUMENT v3.21.1
Business Combinations (Tables)
3 Months Ended
Mar. 31, 2021
Business Acquisition [Line Items]  
Summary of Net Assets Acquired from Acquisition

The following table summarizes the net assets acquired from the acquisitions in 2020 (amounts in millions):

 

Flagler

 

Liftech

 

Peak

 

Hilo

 

Martin

 

Howell

 

Vantage

 

Total

 

Cash

$

0.4

 

$

 

$

3.0

 

$

2.1

 

$

 

$

 

$

 

$

5.5

 

Accounts receivable

 

15.1

 

 

4.4

 

 

4.6

 

 

5.4

 

 

1.0

 

 

5.3

 

 

3.6

 

 

39.4

 

Inventory

 

37.5

 

 

9.6

 

 

0.4

 

 

4.7

 

 

6.8

 

 

6.3

 

 

7.6

 

 

72.9

 

Prepaid and other assets

 

0.5

 

 

1.0

 

 

0.2

 

 

0.2

 

 

 

 

 

 

0.4

 

 

2.3

 

Rental fleet, net

 

47.8

 

 

4.7

 

 

 

 

7.5

 

 

6.3

 

 

12.4

 

 

15.9

 

 

94.6

 

Property and equipment, net

 

2.9

 

 

1.2

 

 

0.2

 

 

1.7

 

 

 

 

1.1

 

 

0.9

 

 

8.0

 

Intangible assets

 

14.6

 

 

1.2

 

 

5.8

 

 

2.4

 

 

1.5

 

 

 

 

 

 

25.5

 

Goodwill

 

5.8

 

 

1.5

 

 

0.7

 

 

3.2

 

 

0.8

 

 

3.2

 

 

0.5

 

 

15.7

 

Total Assets

$

124.6

 

$

23.6

 

$

14.9

 

$

27.2

 

$

16.4

 

$

28.3

 

$

28.9

 

$

263.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Floor plan payable

 

(29.0

)

 

(3.5

)

 

 

 

(4.4

)

 

 

 

(0.8

)

 

(2.5

)

 

(40.2

)

Accounts payable

 

(14.0

)

 

(1.6

)

 

(1.5

)

 

(2.8

)

 

(0.2

)

 

(1.0

)

 

(1.5

)

 

(22.6

)

Accrued expenses

 

(4.1

)

 

 

 

(0.1

)

 

(0.3

)

 

(0.1

)

 

(0.1

)

 

(0.6

)

 

(5.3

)

Other current liabilities

 

 

 

(0.1

)

 

(3.9

)

 

(0.4

)

 

 

 

 

 

(0.1

)

 

(4.5

)

Other liabilities

 

(1.3

)

 

 

 

 

 

 

 

 

 

 

 

 

 

(1.3

)

Total Liabilities

$

(48.4

)

$

(5.2

)

$

(5.5

)

$

(7.9

)

$

(0.3

)

$

(1.9

)

$

(4.7

)

$

(73.9

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Assets Acquired

$

76.2

 

$

18.4

 

$

9.4

 

$

19.3

 

$

16.1

 

$

26.4

 

$

24.2

 

$

190.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets acquired net of cash

$

75.8

 

$

18.4

 

$

6.4

 

$

17.2

 

$

16.1

 

$

26.4

 

$

24.2

 

$

184.5

 

 

ScottTech, LLC  
Business Acquisition [Line Items]  
Summary of Net Assets Acquired from Acquisition

The following table summarizes the net assets acquired from the acquisitions in 2021 (amounts in millions):

 

 

ScottTech

 

Cash

$

0.5

 

Accounts receivable

 

0.9

 

Inventory

 

0.3

 

Prepaid and other assets

 

0.1

 

Property and equipment, net

 

0.4

 

Goodwill

 

1.5

 

Total Assets

$

3.7

 

 

 

 

 

Accounts payable

 

(0.3

)

Accrued expenses

 

(0.1

)

Other current liabilities

 

(0.9

)

Total Liabilities

$

(1.3

)

 

 

 

 

Net Assets Acquired

$

2.4

 

 

 

 

 

Assets acquired net of cash

$

1.9

 

Peak Logix LLC  
Business Acquisition [Line Items]  
Summary of Purchase Price Allocation

The following table summarizes the components of the purchase price at June 12, 2020:

 

Cash consideration paid *

 

$

5.7

 

Promissory Note

 

 

1.0

 

Present value of non-contingent earn-out liability

 

 

1.7

 

Earn-out liability

 

 

1.0

 

Total purchase price

 

$

9.4

 

* Includes $3.0 million cash acquired as part of the Business Combination

Hilo Equipment & Services  
Business Acquisition [Line Items]  
Summary of Purchase Price Allocation

 

The following table summarizes the component of the purchase price at July 1, 2020:

 

Cash consideration paid *

 

$

18.5

 

Earn-out liability

 

 

0.8

 

Total purchase price

 

$

19.3

 

FlaglerCE Holdings LLC  
Business Acquisition [Line Items]  
Summary of Pro Forma Information

 

 

 

For the three months ended March 31, 2020

 

(amounts in millions)

 

The Company

 

 

Flagler

 

 

Total

 

Total revenues

 

$

180.5

 

 

$

25.8

 

 

$

206.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(17.0

)

 

$

(0.1

)

 

$

(17.1

)