XML 70 R40.htm IDEA: XBRL DOCUMENT v3.20.4
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2020
Business Combinations [Abstract]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed

The following table summarizes the final allocation of the aggregate purchase price paid and amounts of assets acquired and liabilities assumed based upon the estimated fair value at the date of acquisition.

(in thousands)

 

 

 

 

 

 

 

 

Purchase price paid as:

 

 

 

 

 

 

 

 

Cash

 

 

 

 

 

$

75,837

 

Net working capital adjustment

 

 

 

 

 

 

18

 

Consideration transferred

 

 

 

 

 

 

75,855

 

Right to manage

 

 

 

 

 

 

(1,276

)

Purchase price, net

 

 

 

 

 

 

74,579

 

 

 

 

 

 

 

 

 

 

Fair value of net assets acquired:

 

 

 

 

 

 

 

 

Accounts receivable

 

$

333

 

 

 

 

 

Inventories

 

 

152

 

 

 

 

 

Prepaid expenses

 

 

276

 

 

 

 

 

Property and equipment

 

 

103,642

 

 

 

 

 

Intangible assets

 

 

20,180

 

 

 

 

 

Total assets acquired

 

 

124,583

 

 

 

 

 

Accounts payable

 

 

329

 

 

 

 

 

Advanced deposits payable

 

 

400

 

 

 

 

 

Deferred tax liability

 

 

19,734

 

 

 

 

 

Other liabilities

 

 

16

 

 

 

 

 

Total liabilities assumed

 

 

20,479

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interest equity

 

 

49,719

 

 

 

 

 

Total fair value of net assets acquired

 

 

 

 

 

 

54,385

 

Excess purchase price over fair value of net assets acquired (“goodwill”)

 

 

 

 

 

$

20,194

 

Schedule of Proforma Results of Operations

The following table summarizes the unaudited pro forma results of operations attributable to Viad, assuming the completion of the Mountain Park Lodges acquisition was on January 1, 2018. We do not consider the Sky Lagoon attraction or the Belton Chalet significant acquisitions and accordingly, they are not included in the following pro forma results of operations:

(in thousands, except per share data)

 

Year Ended December 31, 2019

 

 

Year Ended December 31, 2018

 

Revenue

 

$

1,310,997

 

 

$

1,264,664

 

Depreciation and amortization

 

$

61,597

 

 

$

62,261

 

Income from continuing operations

 

$

22,195

 

 

$

48,312

 

Net income attributable to Viad

 

$

21,337

 

 

$

49,070

 

Diluted income per share

 

$

0.99

 

 

$

2.39

 

Basic income per share

 

$

0.99

 

 

$

2.40