XML 37 R25.htm IDEA: XBRL DOCUMENT v3.7.0.1
Business Combinations (Tables)
3 Months Ended
Mar. 31, 2017
Business Combinations [Abstract]  
Acquisition Method for Recording Business Combinations

During the three-month period ended March 31, 2017, we acquired substantially all of the net assets of the following firms in exchange for our common stock and/or cash. These acquisitions have been accounted for using the acquisition method for recording business combinations (in millions except share data):

 

Name and Effective

Date of Acquisition

   Common
Shares
Issued
     Common
Share
Value
     Cash Paid      Accrued
Liability
     Escrow
Deposited
     Recorded
Earnout
Payable
     Total
Recorded
Purchase
Price
     Maximum
Potential
Earnout
Payable
 
     (000s)                                                   

Construction Risk Solutions, LLC (CRS) January 1, 2017

     —        $ —        $ 27.9      $ —        $ 3.1      $ 4.5      $ 35.5      $ 10.0  

Hill, Chesson & Woody (HCW) January 1, 2017

     —          —          34.8        —          0.7        15.6        51.1        24.4  

Presidio Group, Inc. (PG) January 1, 2017

     —          —          41.8        —          4.8        5.5        52.1        15.0  

Nine other acquisitions completed in 2017

     166        8.4        38.8        —          3.6        7.3        58.1        19.0  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     166      $ 8.4      $ 143.3      $ —        $ 12.2      $ 32.9      $ 196.8      $ 68.4  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Summary of Estimated Fair Values of Net Assets Acquired

The following is a summary of the estimated fair values of the net assets acquired at the date of each acquisition made in the three-month period ended March 31, 2017 (in millions):

 

     CRS      HCW      PG      Nine Other
Acquisitions
     Total  

Cash

   $ —        $ —        $ —        $ 2.2      $ 2.2  

Other current assets

     3.6        2.1        2.4        3.0        11.1  

Fixed assets

     —          —          0.5        0.6        1.1  

Noncurrent assets

     —          0.2        —          —          0.2  

Goodwill

     12.3        26.2        25.0        28.4        91.9  

Expiration lists

     22.7        22.3        26.8        33.3        105.1  

Non-compete agreements

     0.1        0.4        0.3        0.2        1.0  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total assets acquired

     38.7        51.2        55.0        67.7        212.6  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Current liabilities

     3.2        0.1        2.9        4.1        10.3  

Noncurrent liabilities

     —          —          —          5.5        5.5  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities assumed

     3.2        0.1        2.9        9.6        15.8  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total net assets acquired

   $ 35.5      $ 51.1      $ 52.1      $ 58.1      $ 196.8  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Summary of Unaudited Pro Forma Historical Results

The following is a summary of the unaudited pro forma historical results, as if these entities had been acquired at January 1, 2016 (in millions, except per share data):

 

     Three-month period ended
March 31,
 
     2017      2016  

Total revenues

   $ 1,414.4      $ 1,317.2  

Net earnings attributable to controlling interests

     55.7        47.3  

Basic net earnings per share

     0.31        0.27  

Diluted net earnings per share

     0.31        0.27