XML 39 R28.htm IDEA: XBRL DOCUMENT v3.19.1
Business Combinations (Tables)
3 Months Ended
Mar. 31, 2019
Business Combinations [Abstract]  
Acquisition Method for Recording Business Combinations
During the three-month period ended March 31, 2019, 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)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Inversion Holding Company Company, LLC (IHC) January 1, 2019
 
 
452
 
 
$
35.9
 
 
$
31.2
 
 
$
 
 
$
4.5
 
 
$
20.9
 
 
$
92.5
 
 
$
35.0
 
Jones Brown Inc. (JBI) January 1, 2019
 
 
 
 
 
 
 
 
65.9
 
 
 
 
 
 
8.7
 
 
 
 
 
 
74.6
 
 
 
 
Nine other acquisitions completed in 2019
 
 
 
 
 
 
 
 
79.7
 
 
 
0.1
 
 
 
6.0
 
 
 
14.9
 
 
 
100.7
 
 
 
46.1
 
 
 
 
452
 
 
$
35.9
 
 
$
176.8
 
 
$
0.1
 
 
$
19.2
 
 
$
35.8
 
 
$
267.8
 
 
$
81.1
 
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, 2019 (in millions):
 
 
 
IHC
 
 
JBI
 
 
Nine Other

Acquisitions
 
 
Total
 
Cash
 
$
 
 
$
2.7
 
 
$
1.0
 
 
$
3.7
 
Other current assets
 
 
3.8
 
 
 
22.2
 
 
 
14.6
 
 
 
40.6
 
Fixed assets
 
 
0.3
 
 
 
1.1
 
 
 
0.5
 
 
 
1.9
 
Noncurrent assets
 
 
0.5
 
 
 
2.9
 
 
 
2.1
 
 
 
5.5
 
Goodwill
 
 
41.8
 
 
 
51.2
 
 
 
38.5
 
 
 
131.5
 
Expiration lists
 
 
50.6
 
 
 
22.7
 
 
 
57.3
 
 
 
130.6
 
Non-compete agreements
 
 
1.1
 
 
 
0.8
 
 
 
0.2
 
 
 
2.1
 
Total assets acquired
 
 
98.1
 
 
 
103.6
 
 
 
114.2
 
 
 
315.9
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current liabilities
 
 
5.1
 
 
 
26.1
 
 
 
12.3
 
 
 
43.5
 
Total liabilities assumed
 
 
5.6
 
 
 
29.0
 
 
 
13.5
 
 
 
48.1
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total net assets acquired
 
$
92.5
 
 
$
74.6
 
 
$
100.7
 
 
$
267.8
 
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, 2018 (in millions, except per share data):
 
 
 
Three-month period ended

March 31,
 
 
 
2019
 
 
2018
 
Total revenues
 
$
1,993.0
 
 
$
1,855.9
 
Net earnings attributable to controlling interests
 
 
334.3
 
 
 
275.6
 
Basic net earnings per share
 
 
1.81
 
 
 
1.51
 
Diluted net earnings per share
 
 
1.77
 
 
 
1.49