XML 129 R33.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Plateau Acquisition (Tables)
12 Months Ended
Dec. 31, 2019
Business Combinations [Abstract]  
Summary of Fair Value Consideration Transferred
Cash consideration transferred, net of $2,425 of cash acquired
$
375,000

Target working capital adjustment
21,323

Equity consideration transferred (1,245 shares at $13.01 per share(1))
16,195

Note payable to seller (See Note 9 - Debt)
10,000

Estimated tax basis election
5,141

Total consideration
$
427,659


(1) Sterling’s closing stock price on October 1, 2019
Summary of Preliminary Purchase Price Allocation
The following table summarizes our purchase price allocation at the acquisition closing date, net of cash acquired:
Net tangible assets:
 
Accounts receivable, including retainage
$
81,921

Costs and estimated earnings in excess of billings
974

Other current assets
249

Property and equipment, net
65,492

Other non-current assets, net
10

Accounts payable
(22,039
)
Billings in excess of costs and estimated earnings
(16,540
)
Other current liabilities
(7,669
)
Total net tangible assets
102,398

Preliminary identifiable intangible assets
218,600

Goodwill
106,661

Total consideration transferred
$
427,659

Schedule of Identifiable Intangible Assets Acquired
 
Weighted Average Life (Years)
 
October 2, 2019
Fair Value
Customer relationships
25
 
$
191,800

Trade name
25
 
24,800

Non-compete agreements
5
 
2,000

Total
 
 
$
218,600

Summary of Proforma Information
 
Years Ended December 31,
 
2019
 
2018
Pro forma revenue
$
1,358,736

 
$
1,326,854

Pro forma net income attributable to Sterling
$
90,408

 
$
54,282