XML 61 R45.htm IDEA: XBRL DOCUMENT
v3.22.1

BUSINESS ACQUISITIONS (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2021
Business Combination and Asset Acquisition [Abstract] |
Schedule of Pro Forma Financial Results (Unaudited) | The following represents the pro forma unaudited revenue and net income as if each of the 2021 acquisitions had been included in the consolidated results of the Company for the full year periods ending December 31, 2021 and 2020, respectively. In addition, the pro forma results also assume that all of the 2020 acquisitions had been consummated as of January 1, 2020. The pro forma information is not necessarily indicative of future results:
|  | Fiscal Year Ending December 31, |
|  | 2021 |  | 2020 |
|  | ($ in thousands)
| Revenue |  | $ | 1,121,723 |  |  | $ | 1,164,631 |  |
| Net income |  | $ | 17,542 |  |  | $ | (9,660) |  |
Schedule of Purchase Price Allocation and Consideration Transferred and Estimated Fair Values of Assets Acquired and Liabilities Assumed | Purchase Price Allocation and Consideration The following tables summarize the estimated fair values of the assets acquired and liabilities assumed at the acquisition date for the 2021 acquisitions, as well as the fair value of the consideration transferred:
| ($ in thousands) | 2021
| Cash | $ | 1,292 |
| Accounts receivable | 6,781 |
| Inventory | — |
| Other current assets | 5,166 |
| Property and equipment | 268 |
| Non-compete agreements | 1,041 |
| Customer relationships | 15,218 |
| Goodwill | 45,749 |
| Other assets | 7 |
| Assets acquired | $ | 75,522 |
| Current liabilities assumed | (10,431) |
| Net assets acquired | $ | 65,091 |
In aggregate, the acquisition-date fair value of the consideration transferred for the three businesses acquired in 2021 totaled $65.1 million, which consisted of the following:
| Purchase Price Consideration (in millions) | Total Consideration
| Cash payments | $ | 53.7 |
| Fair value of stock issued | 11.1 |
| Future consideration | 0.3 |
| Total consideration | $ | 65.1 |
The fair values of the assets acquired and liabilities assumed for the 2020 acquisitions, as well as the fair value of the consideration transferred were as follows:
| Purchase Price Consideration (in thousands) | Total Consideration
| Cash payments | $ | 115,247 |
| Fair value of stock issued (1,480,909 shares) | 29,367 |
| Future consideration * | 13,428 |
| Total consideration | $ | 158,042 |
| Cash | $ | 1 |
| Accounts Receivable | 20,646 |
| Inventory | 7,085 |
| Other Current Assets | 190 |
| Property and equipment | 1,811 |
| Non-compete agreements | 2,332 |
| Customer relationships | 37,465 |
| Goodwill | 105,555 |
| Other assets | 96 |
| Assets acquired | $ | 175,181 |
| Current liabilities assumed | (10,437) |
| Deferred tax liability | (6,702) |
| Net assets acquired | $ | 158,042 |
| *The future consideration was paid in July 2022.

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(2) -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(3) -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

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

X
- Definition Tabular disclosure of a material business combination completed during the period, including background, timing, and recognized assets and liabilities. This table does not include leveraged buyouts. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1486-128463 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration