XML 47 R30.htm IDEA: XBRL DOCUMENT

Acquisitions and Dispositions (Tables)

12 Months Ended

Dec. 31, 2021

Business Combinations [Abstract]

Schedule of Preliminary Allocation of Assets and Liabilities

The following table summarizes the preliminary fair value of the assets and liabilities as of the acquisition date of October 1, 2021:



Cash and cash equivalents	$	14.6
Accounts receivable		132.2
Prepaid expenses and other assets		6.3
Operating lease right-of-use asset		8.7
Goodwill		519.6
Intangible assets subject to amortization, customer relationship		360.0
Accounts payable		(40.5	)
Employee compensation payable		(15.0	)
Accrued liabilities		(7.9	)
Accrued payroll taxes and insurance		(11.2	)
Value added taxes payable		(12.2	)
Long-term operating lease liability		(5.9	)
Other long-term liabilities		(17.8	)
Total assets and liabilities	$	930.9

The following table summarizes the fair value of the assets and liabilities as of the acquisition date of April 3, 2019:



Cash and cash equivalents	$	317.5
Accounts receivable		60.4
Prepaid expenses and other assets		31.4
Goodwill		33.8
Intangible assets subject to amortization, customer relationship		19.6
Intangible assets not subject to amortization, reacquired franchise rights		25.5
Property and equipment		0.4
Accounts payable		(21.6	)
Employee compensation payable		(2.5	)
Accrued liabilities		(9.9	)
Accrued payroll taxes and insurance		(7.5	)
Value added taxes payable		(7.4	)
Other long-term liabilities		(24.6	)
Total assets and liabilities	$	415.1

Historical Revenues from Services

Our consolidated unaudited proforma historical revenues from services and net earnings, as if ettain group had been acquired at the beginning of 2020, are estimated as follows:


	Year Ended December 31,
	2021				2020
Revenues from services	$	21,269.1			$	18,731.0
Net earnings		425.4				40.1