XML 88 R34.htm IDEA: XBRL DOCUMENT v2.4.0.6
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2012
Asset purchase agreement  
Summary of the fair value of assets acquired and the liabilities assumed

 

 

 

 

2012

 

2010

 

 

 

Sprint

 

Silva

 

Saxon

 

Q3C

 

Rockford

 

 

 

Acquisition

 

Acquisition

 

Acquisition

 

Acquisition

 

Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

 

$

 

$

 

$

 

$

19,623

 

Accounts receivable

 

7,614

 

903

 

2161

 

17,947

 

57,505

 

Cost and earnings in excess of billings

 

601

 

23

 

279

 

4,358

 

2,132

 

Inventory and other assets

 

252

 

353

 

564

 

131

 

 

Investment in non-consolidated entities

 

 

 

 

1,298

 

 

Deferred tax assets

 

 

 

 

 

3,383

 

Prepaid expenses

 

 

 

 

174

 

813

 

Property, plant and equipment

 

12,078

 

14,675

 

2,948

 

20,526

 

24,107

 

Other assets

 

 

 

 

 

2,400

 

Intangible assets

 

3,600

 

 

1350

 

21,550

 

15,510

 

Goodwill

 

9,389

 

 

810

 

12,562

 

32,079

 

Accounts payable

 

(1,458

)

(1,450

)

(2,952

)

(4,448

)

(14,525

)

Billing in excess of costs and earnings

 

 

(414

)

(110

)

 

(35,408

)

Accrued expenses

 

(716

)

 

(121

)

(7,851

)

(13,324

)

Notes payable

 

 

 

 

(10,253

)

(4,684

)

Capital lease liabilities

 

(2,983

)

 

 

 

 

Deferred tax liability

 

 

 

 

 

(9,988

)

Total

 

$

28,377

 

$

14,090

 

$

4,929

 

$

55,994

 

$

79,623

 

Schedule of the acquired intangible assets categories, fair value and average amortization periods

 

 

 

 

 

 

2012 Fair Value

 

2010
Fair Value

 

 

 

Amortization

 

Sprint

 

Saxon

 

Q3C

 

Rockford

 

 

 

Period

 

Acquisition

 

Acquisition

 

Acquisition

 

Acquisition

 

Tradename

 

3 & 10 years

 

$

700

 

$

 

$

6,650

 

$

7,450

 

Non-compete agreements

 

2 to 5 years

 

450

 

100

 

450

 

2,100

 

Customer relationships

 

5 to 15 years

 

2,450

 

1,150

 

14,450

 

2,750

 

Backlog

 

0.75 years

 

 

100

 

 

3,210

 

Total

 

 

 

$

3,600

 

$

1,350

 

$

21,550

 

$

15,510

 

Schedule of pro forma results

 

 

 

 

2012

 

2011

 

 

 

(unaudited)

 

(unaudited)

 

Revenues

 

$

1,673,001

 

$

1,674,406

 

Income before provision for income taxes

 

$

95,254

 

$

90,799

 

Net income attributable to Primoris

 

$

58,678

 

$

54,940

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

Basic — (1)

 

51,403

 

50,769

 

Diluted — (1)

 

51,418

 

51,215

 

 

 

 

 

 

 

Earnings per share attributable to Primoris:

 

 

 

 

 

Basic

 

$

1.14

 

$

1.08

 

Diluted

 

$

1.14

 

$

1.07

 

Sprint
 
Asset purchase agreement  
Schedule of fair value of the consideration transferred to selling shareholders

 

 

Cash consideration

 

$

21,197

 

Company common stock

 

980

 

Earnout consideration

 

6,200

 

Total consideration

 

$

28,377

 

Rockford
 
Asset purchase agreement  
Schedule of fair value of the consideration transferred to selling shareholders

 

 

Cash

 

$

35,039

 

Company common stock

 

13,600

 

Subordinated promissory note

 

16,712

 

Earnout consideration

 

14,272

 

Total fair value of consideration

 

$

79,623

 

Q3 Contracting
 
Asset purchase agreement  
Schedule of fair value of the consideration transferred to selling shareholders

 

 

Cash consideration

 

$

48,116

 

Commitment to issue Company common stock

 

430

 

Earnout consideration

 

7,448

 

Total consideration

 

$

55,994