XML 41 R30.htm IDEA: XBRL DOCUMENT v3.19.2
BUSINESS COMBINATIONS (Tables)
6 Months Ended
Jun. 30, 2019
Business Combinations [Abstract]  
The preliminary fair values of Clark Pest Control's assets and liabilities, at the date of acquisition

The preliminary fair values of Clark Pest Control's assets and liabilities, at the date of acquisition, were as follows:

 

   at April 30 
(dollars in thousands)  2019 
Assets and liabilities:     
Trade accounts receivables  $6,974 
Materials and supplies   900 
Other current assets   5,367 
Equipment and property, net   65,535 
Goodwill   191,853 
Customer contracts   112,700 
Trademarks & tradenames   49,300 
Non-compete agreements   500 
Accounts payable   (1,929)
Accrued compensation and related liabilities   (5,678)
Unearned revenues   (879)
Contingent Consideration, short-term   (6,777)
Other current liabilities   (5,452)
Accrued insurance, less current portion   (1,870)
Other long-term accrued liabilities   (9,352)
Contingent Consideration, long-term   (5,923)
   $395,269 

The unaudited pro forma financial information presented below gives effect to the Clark Pest Control acquisition

The unaudited pro forma financial information presented below gives effect to the Clark Pest Control acquisition as if it had occurred as of the beginning of our fiscal year 2018. The information presented below is for illustrative purposes only and is not necessarily indicative of results that would have been achieved if the acquisition actually had occurred as of the beginning of such years or results which may be achieved in the future.

 

   Three Months Ended   Six Months Ended 
   June 30,   June 30, 
   2019   2018   2019   2018 
REVENUES                    
Customer services  $535,993   $515,454   $997,829   $957,373 
COSTS AND EXPENSES   449,706    421,442    854,953    800,692 
INCOME BEFORE INCOME TAXES   86,287    94,012    142,876    156,681 
PROVISION FOR INCOME TAXES   22,489    25,683    34,458    37,032 
NET INCOME  $63,798   $68,329   $108,418   $119,649 
NET INCOME PER SHARE - BASIC AND DILUTED  $0.19   $0.21   $0.33   $0.37 
DIVIDENDS PAID PER SHARE  $0.11   $0.09   $0.21   $0.19 
Weighted average participating shares outstanding - basic and diluted   327,506    327,282    327,506    327,263 
The preliminary values of major classes of assets acquired and liabilities assumed recorded at the date of acquisition, as adjusted during the valuation period

The preliminary values of major classes of assets acquired and liabilities assumed recorded at the date of acquisition, as adjusted during the valuation period, are included in the reconciliation of the total consideration for all 14 acquisitions as follows (in thousands):

 

   June 30, 2019 
Accounts receivable, net  $7,496 
Materials & supplies   1,213 
Equipment and property   67,048 
Goodwill   194,562 
Customer contracts and other intangible assets   173,450 
Current liabilities   (13,470)
Other assets and liabilities, net   (7,532)
Total cash purchase price  $422,767 
Less: Contingent consideration liability   (12,700)
Total cash purchase price  $410,067