XML 53 R38.htm IDEA: XBRL DOCUMENT v3.22.0.1
Note 4 - Acquisitions (Tables)
12 Months Ended
Dec. 31, 2021
Notes Tables  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
  

Aggregate

 
  

Acquisitions

 
     

Current assets, excluding cash

 $38,215 

Non-current assets

  18,958 
     

Current liabilities

 $20,006 

Long-term liabilities

  18,106 
  $19,061 
     

Cash consideration, net of cash acquired of $3,322

 $60,832 

Acquisition date fair value of contingent consideration

  1,850 

Total purchase consideration

 $62,682 
     

Acquired intangible assets (note 10)

 $21,130 

Goodwill (note 11)

 $22,491 
      Colliers        
  

Colliers

   Engineering &      

Aggregate

 
  

Mortgage

  

Design

  

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 10)

                

Indefinite life

 $29,200  $-  $-  $29,200 

Finite life

 $105,150  $51,100  $11,430  $167,680 

Goodwill (note 11)

 $53,530  $56,838  $7,616  $117,984 

Redeemable non-controlling interest (note 17)

 $43,242  $44,107  $4,876  $92,225 
  

Revenues

  

Net earnings

 
         

Actual from acquired entities for 2021

 $23,132  $198 

Supplemental pro forma for 2021 (unaudited)

  4,153,379   (236,934)

Supplemental pro forma for 2020 (unaudited)

  3,010,244   105,783