XML 54 R39.htm IDEA: XBRL DOCUMENT v3.20.4
Note 4 - Acquisitions (Tables)
12 Months Ended
Dec. 31, 2020
Notes Tables  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
     
Colliers
                     
Aggregate
 
     
Mortgage
     
Maser
     
Other
     
Acquisitions
 
                                 
Current assets, excluding cash   $
46,510
    $
57,533
    $
2,800
    $
106,843
 
Warehouse receivables    
31,282
     
-
     
-
     
31,282
 
Non-current assets    
9,021
     
37,516
     
3,449
     
49,986
 
Current liabilities    
(55,881
)    
(32,582
)    
(3,156
)    
(91,619
)
Warehouse credit facilities    
(25,850
)    
-
     
-
     
(25,850
)
Long-term liabilities    
(6,266
)    
(54,739
)    
(2,951
)    
(63,956
)
    $
(1,184
)   $
7,728
    $
142
    $
6,686
 
                                 
Cash consideration, net of cash acquired of $50,331   $
(134,204
)   $
(59,355
)   $
(12,049
)   $
(205,608
)
Acquisition date fair value of contingent consideration    
(9,250
)    
(12,204
)    
(2,263
)    
(23,717
)
Total purchase consideration   $
(143,454
)   $
(71,559
)   $
(14,312
)   $
(229,325
)
                                 
Acquired intangible assets(note 11)                                
Indefinite life   $
29,200
    $
-
    $
-
    $
29,200
 
Finite life   $
105,150
    $
51,100
    $
11,430
    $
167,680
 
Goodwill   $
53,530
    $
56,838
    $
7,616
    $
117,984
 
Redeemable non-controlling interest   $
43,242
    $
44,107
    $
4,876
    $
92,225
 
     
Aggregate
 
     
Acquisitions
 
         
Current assets, excluding cash   $
29,720
 
Non-current assets    
7,989
 
Current liabilities    
(18,616
)
Long-term liabilities    
(11,913
)
    $
7,180
 
         
Cash consideration, net of cash acquired of $4,765   $
(80,576
)
Acquisition date fair value of contingent consideration    
-
 
Total purchase consideration   $
(80,576
)
         
Acquired intangible assets   $
42,226
 
Goodwill   $
58,221
 
Redeemable non-controlling interest   $
27,051
 
     
Revenues
     
Net earnings
 
                 
Actual from acquired entities for 2020   $
194,977
    $
24,449
 
Supplemental pro forma for 2020 (unaudited)    
2,927,994
     
104,662
 
Supplemental pro forma for 2019 (unaudited)    
3,378,981
     
163,942