XML 42 R29.htm IDEA: XBRL DOCUMENT v3.10.0.1
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2018
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 December 31, 2018 for the 2018 acquisitions and 2017 acquisitions and presents the allocation of these amounts to net tangible and identifiable intangible assets based on their estimated fair values as of the respective acquisition dates, inclusive of any purchase price adjustments. These allocations require significant use of estimates and are based on information that was available to management at the time these consolidated financial statements were prepared. Quanta uses a variety of information to estimate fair values, including quoted market prices, carrying amounts and valuation techniques such as discounted cash flows. When deemed appropriate, third-party appraisal firms are engaged to assist in fair value determination of fixed assets, intangible assets and certain other assets and liabilities (in thousands).
 
 
2018
 
2017
 
 
All Acquisitions
 
Stronghold
 
Other Acquisitions
Consideration:
 
 
 
 
 
 
Cash paid or payable
 
$
106,804

 
$
351,014

 
$
11,955

Value of Quanta common stock issued
 
22,882

 
81,337

 
8,267

Contingent consideration
 
16,471

 
51,084

 

Fair value of total consideration transferred or estimated to be transferred
 
$
146,157

 
$
483,435

 
$
20,222

 
 
 
 
 
 
 
Accounts receivable
 
$
18,405

 
$
77,478

 
$
7,157

Contract assets
 
1,905

 
11,913

 
193

Other current assets
 
8,484

 
20,914

 
170

Property and equipment
 
23,674

 
51,258

 
1,480

Other assets
 
576

 
1,513

 
12

Identifiable intangible assets
 
52,364

 
95,700

 
8,091

Contract liabilities
 
(175
)
 
(13,489
)
 
(93
)
Other current liabilities
 
(11,205
)
 
(58,346
)
 
(2,705
)
Deferred tax liabilities, net
 
(4,208
)
 

 

Other long-term liabilities
 

 
(48
)
 

Total identifiable net assets
 
89,820

 
186,893

 
14,305

Goodwill
 
56,337

 
296,542

 
5,917

 
 
$
146,157

 
$
483,435

 
$
20,222

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 2018 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
 
Amortization Period in Years
Customer relationships
 
$
30,767

 
5.3
Backlog
 
2,158

 
1.0
Trade names
 
7,689

 
15.0
Non-compete agreements
 
2,750

 
5.0
Curriculum
 
$
9,000

 
10.0
Total intangible assets subject to amortization acquired in 2018 acquisitions
 
$
52,364

 
7.4
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):
 
 
Year Ended December 31,
 
 
2018
 
2017
 
2016
Revenues
 
$
11,238,475

 
$
9,848,386

 
$
8,183,104

Gross profit
 
$
1,506,125

 
$
1,356,515

 
$
1,129,661

Selling, general and administrative expenses
 
$
865,452

 
$
842,996

 
$
734,900

Amortization of intangible assets
 
$
49,262

 
$
49,918

 
$
46,579

Net income from continuing operations
 
$
304,565

 
$
333,386

 
$
207,956

Net income from continuing operations attributable to common stock
 
$
301,904

 
$
330,139

 
$
206,241

 
 
 
 
 
 
 
Earnings per share from continuing operations:
 
 
 
 
 
 
Basic
 
$
1.97

 
$
2.08

 
$
1.29

Diluted
 
$
1.95

 
$
2.07

 
$
1.29