XML 42 R28.htm IDEA: XBRL DOCUMENT v3.20.4
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2020
TAS Energy  
Business Acquisition [Line Items]  
Schedule of acquisition date fair value of consideration transferred and the acquisition date fair value of the identifiable assets acquired and liabilities assumed, including an amount for goodwill

The following summarizes the acquisition date fair value of consideration transferred and the acquisition date fair value of the identifiable assets acquired and liabilities assumed, including an amount for goodwill (in thousands):

Consideration transferred:

Cash paid at closing

$

105,950

Working capital adjustment

40,455

Notes issued to former owners

14,000

Estimated fair value of contingent earn-out payments

9,100

$

169,505

Recognized amounts of identifiable assets acquired and liabilities assumed:

Cash and cash equivalents

$

47,460

Billed and unbilled accounts receivable

18,702

Other current assets

15,634

Other long-term assets

1,556

Property and equipment

7,709

Goodwill

72,788

Identifiable intangible assets

53,400

Lease right-of-use asset

19,736

Accounts payable

(16,453)

Billings in excess of costs and estimated earnings

(24,196)

Current lease liabilities

(2,337)

Accrued expenses and other current liabilities

(4,109)

Long-term lease liabilities

(17,398)

Other long-term liabilities

(2,987)

$

169,505

Schedule of acquired intangible assets

The acquired intangible assets include the following (dollars in thousands):

Valuation Method

Estimated Useful Life

Estimated Fair Value

Backlog

Excess earnings

1 year

$

5,200

Trade Name

Relief-from-royalty

25 years

8,200

Customer Relationships

Excess earnings

10 years

40,000

Total

$

53,400

T E C Industrial Construction and Maintenance  
Business Acquisition [Line Items]  
Schedule of acquisition date fair value of consideration transferred and the acquisition date fair value of the identifiable assets acquired and liabilities assumed, including an amount for goodwill

The following summarizes the acquisition date fair value of consideration transferred and the acquisition date fair value of the identifiable assets acquired and liabilities assumed, including an amount for goodwill (in thousands):

Consideration transferred:

Cash paid at closing

$

73,000

Working capital adjustment

2,006

Notes issued to former owners

7,000

Estimated fair value of contingent earn-out payments

7,560

$

89,566

Recognized amounts of identifiable assets acquired and liabilities assumed:

Cash and cash equivalents

$

4

Billed and unbilled accounts receivable

13,660

Costs in excess of billings

2,040

Other current assets

108

Other long-term assets

53

Property and equipment

912

Goodwill

44,431

Identifiable intangible assets

37,200

Lease right-of-use asset

1,234

Accounts payable

(4,123)

Billings in excess of costs and estimated earnings

(2,838)

Current lease liabilities

(175)

Accrued expenses and other current liabilities

(1,881)

Long-term lease liabilities

(1,059)

$

89,566

Schedule of acquired intangible assets

The acquired intangible assets include the following (dollars in thousands):

    

Valuation

    

Estimated

    

Estimated

    

Method

    

Useful Life

    

Fair Value

Backlog

 

Excess earnings

 

2 years

$

7,200

Trade Name

 

Relief-from-royalty

 

20 years

 

5,800

Customer Relationships

 

Excess earnings

 

9 years

24,200

Total

$

37,200