XML 39 R27.htm IDEA: XBRL DOCUMENT v3.4.0.3
ACQUISITIONS (Tables)
3 Months Ended
Mar. 31, 2016
Business Combinations [Abstract]  
Summary of Purchase Price Allocation
The acquisition-date fair value of the consideration transferred totaled $282.3 million, which consisted of the following (in thousands, except shares):
 
February 29, 2016
 
(unaudited)
Common stock (8,208,006 shares)
$
209,529

Converted share-based payment awards
2,001

Cash
70,811

Total consideration
$
282,341

The following table presents the preliminary purchase price allocation for Furmanite (in thousands):
 
February 29, 2016
 
(unaudited)
Cash and cash equivalents
$
37,734

Accounts receivable
85,814

Inventory
38,896

Current deferred tax assets
11,563

Prepaid expenses and other current assets
19,405

Plant, property and equipment
70,539

Intangible assets
70,800

Goodwill
36,720

Other non-current assets
3,709

Total assets acquired
$
375,180

 
 
Accounts payable
$
12,360

Other accrued liabilities
26,950

Income taxes payable
229

Non-current deferred tax liabilities
37,097

Defined benefit pension liability
13,509

Other long-term liabilities
2,694

Total liabilities assumed
92,839

Net assets acquired
$
282,341

The following table presents the purchase price allocation for Qualspec (in thousands):
 
July 7, 2015
 
(unaudited)
Cash and cash equivalents
$
3,981

Accounts receivable
21,495

Current deferred tax assets
279

Prepaid expenses
1,049

Plant, property and equipment
15,472

Intangible assets
78,100

Goodwill
148,482

Other assets
138

Total assets acquired
$
268,996

 
 
Accounts payable
$
2,892

Other accrued liabilities
7,581

Non-current deferred tax liability
2,982

Total liabilities assumed
13,455

Net assets acquired
$
255,541

Summary of Pro Forma Consolidated Statement of Operations
Our unaudited pro forma consolidated results of operations are shown below as if the acquisition of Furmanite had occurred at the beginning of fiscal year 2015. These results are not necessarily indicative of the results which would actually have occurred if the purchase had taken place at the beginning of fiscal year 2015, nor are they necessarily indicative of future results (in thousands, except per share data).
 
 
 
Pro forma data
 
 
Three Months Ended
March 31,
 
 
2016
 
2015
 
 
(unaudited)
 
(unaudited)
Revenues
 
$
294,624

 
$
278,371

Income (loss) from continuing operations attributable to Team shareholders
 
$
(4,837
)
 
$
2,987

Earnings (loss) per share from continuing operations:
 
 
 
 
Basic
 
$
(0.16
)
 
$
0.10

Diluted
 
$
(0.16
)
 
$
0.10

Our consolidated results include the activity of Furmanite beginning on the acquisition date of February 29, 2016. The amounts of revenue and earnings (loss) of Furmanite included in the consolidated statement of operations from the acquisition date to March 31, 2016 are as follows (in thousands):
 
February 29, 2016 to
March 31, 2016
 
(unaudited)
Revenue
$
28,884

Net loss
$
(1,674
)
The amounts of revenue and earnings of Qualspec included in the consolidated statement of operations (in the Team Qualspec segment) for the three months ended March 31, 2016 are as follows:
 
Three Months Ended
March 31, 2016
 
(unaudited)
Revenue
$
39,039

Net Income
$
207