XML 35 R22.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions (Tables)
9 Months Ended
Sep. 30, 2017
Business Combinations [Abstract]  
Summary of Aggregate Consideration Paid or Payable and Allocation of Amounts to the Net Tangible and Identifiable Intangible Assets
The following table summarizes the aggregate consideration paid or payable as of September 30, 2017 for the 2017 acquisitions and 2016 acquisitions and presents the allocation of these amounts to the net tangible and identifiable intangible assets based on their estimated fair values as of the respective acquisition dates, inclusive of any purchase price adjustments. This allocation requires a significant use of estimates and is based on information that was available to management at the time these consolidated financial statements were prepared (in thousands).
 
2017
 
2016
 
Stronghold
 
Other Acquisitions
 
All Acquisitions
Consideration:
 
 
 
 
 
Cash paid or payable
$
360,009

 
$
11,904

 
$
75,941

Value of Quanta common stock issued
81,337

 
8,267

 
1,508

Contingent consideration
51,084

 

 
18,683

Fair value of total consideration transferred or estimated to be transferred
$
492,430

 
$
20,171

 
$
96,132

 
 
 
 
 
 
Accounts receivable
$
77,478

 
$
7,157

 
$
14,414

Costs and estimated earnings in excess of billings on uncompleted contracts
22,496

 
193

 
1,237

Other current assets
20,914

 
170

 
8,582

Property and equipment
51,258

 
1,480

 
44,863

Other assets
1,513

 
12

 
2,553

Identifiable intangible assets
95,700

 
8,091

 
11,467

Current liabilities
(82,418
)
 
(2,798
)
 
(12,097
)
Deferred tax liabilities, net

 

 
(13,484
)
Other long-term liabilities
(48
)
 

 
(5,326
)
Total identifiable net assets
186,893

 
14,305

 
52,209

Goodwill
305,537

 
5,866

 
43,923

 
$
492,430

 
$
20,171

 
$
96,132

Estimated Fair Values of Identifiable Intangible Assets and Related Weighted Average Amortization
The following table summarizes the estimated fair values of identifiable intangible assets for the 2017 acquisitions as of the acquisition dates and the related weighted average amortization periods by type (in thousands, except for weighted average amortization periods, which are in years).    
 
Estimated
 
Weighted Average
 
Fair Value at
 
Amortization Period in Years
 
Acquisition Dates
 
at Acquisition Dates
Customer relationships
$
76,213

 
6.8
Backlog
333

 
2.0
Trade names
18,815

 
15.0
Non-compete agreements
8,430

 
5.0
Total intangible assets subject to amortization acquired in 2017 acquisitions
$
103,791

 
8.1
Unaudited Supplemental Pro Forma Results of Operations
Future results may vary significantly from the results reflected in the following pro forma financial information because of future events and transactions, as well as other factors (in thousands, except per share amounts):
 
Three Months Ended
 
Nine Months Ended
 
September 30,
 
September 30,
 
2017
 
2016
 
2017
 
2016
Revenues
$
2,631,137

 
$
2,174,123

 
$
7,234,193

 
$
5,970,857

Gross profit
$
355,830

 
$
331,409

 
$
978,446

 
$
796,989

Selling, general and administrative expenses
$
205,025

 
$
184,014

 
$
614,819

 
$
541,328

Amortization of intangible assets
$
10,022

 
$
11,576

 
$
29,926

 
$
34,696

Net income from continuing operations
$
89,839

 
$
75,866

 
$
205,344

 
$
118,853

Net income from continuing operations attributable to common stock
$
89,303

 
$
75,456

 
$
204,112

 
$
117,913

 
 
 
 
 
 
 
 
Earnings per share from continuing operations:
 
 
 
 
 
 
 
Basic
$
0.56

 
$
0.48

 
$
1.29

 
$
0.73

Diluted
$
0.56

 
$
0.48

 
$
1.28

 
$
0.73