XML 62 R45.htm IDEA: XBRL DOCUMENT
v3.23.1

BUSINESS ACQUISITIONS (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2022
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 2022 acquisitions had been included in the consolidated results of the Company for the full year periods ending December 31, 2022 and 2021, respectively. In addition, the pro forma results also assume that all of the 2021 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, |
|  | 2022 |  | 2021 |
|  | ($ in thousands)
| Revenue |  | $ | 1,499,119 |  |  | 1,174,387 |  |
| Net income |  | $ | 50,983 |  |  | 25,807 |  |
Schedule of Purchase Price Allocation and Consideration Transferred and Estimated Fair Values of Assets Acquired and Liabilities Assumed | In aggregate, the acquisition-date fair value of the consideration transferred for the four businesses acquired in 2022 totaled $67.9 million, which consisted of the following:
| Purchase Price Consideration (in millions) | Total Consideration
| Cash payments | $ | 53.9 |
| Fair value of stock issued | 5.8 |
| Contingent consideration | 8.2 |
| Total consideration | $ | 67.9 |
Schedule of Estimated Fair Value of Assets Acquired and Liabilities Assumed | The following tables summarize the estimated fair values of the assets acquired and liabilities assumed at the acquisition date for the 2022 acquisitions, as well as the fair value of the consideration transferred:
Acquisitions
| Cisco Recognized as of Acquisition Date |  | Measurement Period Adjustments (1) |  | Cisco Recognized as of Acquisition Date (As Adjusted) |  | All Other |  | Total
Cash | $ | 4,352 |  |  | $ | — |  |  | $ | 4,352 |  |  | $ | 743 |  |  | $ | 5,095 |
Accounts receivable | 5,173 |  |  | — |  |  | 5,173 |  |  | 5,952 |  |  | 11,125 |
Other receivables | — |  |  | — |  |  | — |  |  | 52 |  |  | 52 |
Inventory | 3,032 |  |  | — |  |  | 3,032 |  |  | 37 |  |  | 3,069 |
Other current assets | 472 |  |  | (339) |  |  | 133 |  |  | 4 |  |  | 137 |
Non-compete agreements | 878 |  |  | (1) |  |  | 877 |  |  | 504 |  |  | 1,381 |
Customer relationships | 10,730 |  |  | 6,070 |  |  | 16,800 |  |  | 1,249 |  |  | 18,049 |
Property and equipment | 1,187 |  |  | — |  |  | 1,187 |  |  | 127 |  |  | 1,314 |
Operating lease ROU asset | 2,168 |  |  | — |  |  | 2,168 |  |  | — |  |  | 2,168 |
Other assets | — |  |  | — |  |  | — |  |  | 2 |  |  | 2 |
Assets acquired | $ | 27,992 |  |  | $ | 5,730 |  |  | $ | 33,722 |  |  | $ | 8,670 |  |  | $ | 42,392 |
Short-term operating lease liability | (463) |  |  | — |  |  | (463) |  |  | — |  |  | (463) |
Current liabilities assumed | (5,208) |  |  | — |  |  | (5,208) |  |  | (1,069) |  |  | (6,277) |
Long-term operating lease liability | (1,705) |  |  | — |  |  | (1,705) |  |  | — |  |  | (1,705) |
Deferred tax liability | (2,897) |  |  | (1,612) |  |  | (4,509) |  |  | (389) |  |  | (4,898) |
Net assets acquired | $ | 17,719 |  |  | $ | 4,118 |  |  | $ | 21,837 |  |  | $ | 7,212 |  |  | $ | 29,049 |
Total Consideration | 52,184 |  |  | 147 |  |  | 52,331 |  |  | 15,556 |  |  | 67,887 |
Goodwill | $ | 34,465 |  |  | $ | (3,971) |  |  | $ | 30,494 |  |  | $ | 8,344 |  |  | $ | 38,838 |
(1) The measurement period adjustments primarily related to the final valuation of intangible assets related to the acquisition of Cisco.

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 https://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 https://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 https://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 https://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

X
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -URI https://asc.fasb.org/extlink&oid=128092470&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration