XML 27 R16.htm IDEA: XBRL DOCUMENT
v3.21.2

Business Combinations | 6 Months Ended
--- | ---
Jun. 30, 2021
Business Combinations [Abstract] |
Business Combinations | BUSINESS COMBINATIONS Business Combinations During the six months ended June 30, 2021, we completed the following acquisitions: •Effective January 1, 2021, we acquired substantially all the assets of Middle Market Advisory Group (“MMA”). MMA, based in Englewood, Colorado, is a provider of tax compliance and consulting services to middle market companies and family groups in the real estate, automotive, technology and SAAS, construction, and manufacturing industries. Operating results are reported in the Financial Services practice group. •Effective April 1, 2021, we acquired substantially all the assets of Wright Retirement Services, LLC ("Wright"). Wright, located in Valdosta, Georgia, specializes in third party administration services for retirement plan sponsors. Operating results are reported in the Benefits and Insurance practice group. •Effective May 1, 2021, we acquired substantially all of the non-attest assets of Bernston Porter & Company, PLLC ("BP"). BP, based in Bellevue, Washington is a provider of comprehensive accounting and financial consulting services including tax, forensic, economic and valuation services and transaction services to a wide range of industries with specialities including construction, real estate, hospitality, manufacturing and technology. Operating results are reported in the Financial Services practice group. •Effective June 1, 2021, we acquired all of the issued and outstanding membership interests of Schramm Health Partners, LLC dba Optumas ("Optumas"). Optumas, based in Scottsdale, Arizona, is a provider of actuarial services to state government health care agencies to assist in the administration of Medicaid programs. Operating results are reported in the Financial Services practice group. During the six months ended June 30, 2020, we completed the following acquisitions: •Effective February 1, 2020, we acquired substantially all the assets of Alliance Insurance Services, Inc., a provider of insurance and advisory services based in Washington, DC. Operating results are reported in the Benefits and Insurance Services practice group. •Effective February 1, 2020, we acquired substantially all the assets of Pension Dynamics Company, LLC, a full-service retirement and benefits plan advisor based in Pleasant Hill, California. Operating results are reported in the Benefits and Insurance Services practice group. •Effective February 1, 2020, we acquired substantially all the assets of Sunshine Systems, a payroll solutions provider based in Massachusetts. Operating results are reported in the Benefits and Insurance Services practice group. Aggregated annualized revenue is estimated to be approximately $41.9 million and $6.1 million from the aforementioned 2021 and 2020 acquisitions, respectively. Aggregated annualized income before tax is estimated to be approximately $6.1 million and $1.5 million from the aforementioned 2021 and 2020 acquisitions, respectively. Pro forma results of operations for these acquisitions have not been presented because the effects of these acquisitions were not material, either individually or in aggregate, to our total revenue, income from continuing operations, and net income for the three and six months ended June 30, 2021 and 2020, respectively. The following table summarizes the aggregated consideration and preliminary purchase price allocation for the acquisitions completed during the six months ended June 30, 2021 and 2020, respectively (in thousands):
| 2021 |  | 2020 |
Common Stock Issued (number) | 122 |  | 33 |
Common Stock Value | $ | 4,060 |  |  | $ | 885 |  |
Cash Paid | 43,104 |  |  | 9,443 |  |
Other Payable | — |  |  | 59 |  |
Recorded Contingent Consideration | 20,124 |  |  | 4,670 |  |
Total Recorded Purchase Price | $ | 67,288 |  |  | $ | 15,057 |  |
Identifiable Intangible Assets Acquired | $ | 22,393 |  |  | $ | 3,629 |  |
Other Assets Acquired, net | 5,878 |  |  | 270 |  |
Goodwill | 39,017 |  |  | 11,158 |  |
Total Net Assets Acquired | $ | 67,288 |  |  | $ | 15,057 |  |
Maximum Potential Contingent Consideration | $ | 21,115 |  |  | $ | 6,202 |  |
Provisional estimates of fair value are established at the time of each acquisition and are subsequently reviewed within the first year of operations subsequent to the acquisition date to determine the necessity for adjustments. Fair value estimates were provisional for some of the 2021 acquisitions as of June 30, 2021, primarily related to the value established for certain identifiable intangible assets and contingent purchase price consideration associated with those acquisitions. The following table summarizes the aggregated goodwill and intangible asset amounts resulting from those acquisitions for the six months ended June 30, 2021 and 2020, respectively (in thousands):
| Six Months Ended June 30,
| 2021 |  | 2020
| Financial Services |  | Benefit & Insurance |  | Financial Services |  | Benefit & Insurance
Goodwill | $ | 37,222 |  |  | $ | 1,795 |  |  | $ | — |  |  | $ | 11,158 |
Client List | 20,220 |  |  | 1,290 |  |  | — |  |  | 3,430 |
Other Intangibles | 837 |  |  | 46 |  |  | — |  |  | 199 |
Total | $ | 58,279 |  |  | $ | 3,131 |  |  | $ | — |  |  | $ | 14,787 |
Goodwill is calculated as the difference between the aggregated purchase price and the fair value of the net assets acquired. Goodwill represents the value of expected future earnings and cash flows, as well as the synergies created by the integration of the new business within our organization, including cross-selling opportunities expected with our Financial Services practice group and the Benefits and Insurance Services practice group, to help strengthen our existing service offerings and expand our market position. Client lists have an expected life of 10 years, and other intangibles, primarily non-compete agreements, have an expected life of 3 years. The following table summarizes the changes in contingent purchase price consideration for previous acquisitions and continent payments made for previous business acquisitions in the three and six months ended June 30, 2021 and 2020, respectively (in thousands):
| Three Months Ended June 30, |  | Six Months Ended June 30,
| 2021 |  | 2020 |  | 2021 |  | 2020
Net Expense (Income) | $ | 93 |  |  | $ | 530 |  |  | $ | 753 |  |  | $ | (154) |
Cash Settlement Paid | $ | 6,122 |  |  | $ | 3,485 |  |  | $ | 7,584 |  |  | $ | 5,886 |
Shares Issued (number) | 16 |  | 44 |  | 53 |  | 81
Divestitures Divested operations and assets that do not qualify for the treatment as discontinued operations are recorded as “gain on sale of operations, net” in the accompanying Condensed Consolidated Statements of Comprehensive Income. During the six months ended June 30, 2021, we sold one business for $9.7 million in the Benefit and Insurance practice group and recorded a gain of $6.4 million.

X
- Definition The entire disclosure for a business combination (or series of individually immaterial business combinations) completed during the period, including background, timing, and recognized assets and liabilities. The disclosure may include leverage buyout transactions (as applicable). + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -URI http://asc.fasb.org/topic&trid=2303972 + Details
Name: | us-gaap_BusinessCombinationDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration