XML 30 R20.htm IDEA: XBRL DOCUMENT v3.5.0.2
Business Acquisitions (Tables)
9 Months Ended
Sep. 30, 2016
Business Combinations [Abstract]  
Summary of Company's Preliminary Allocation of Purchase Price

The Company’s preliminary allocation of purchase price for the 14 acquisitions is as follows (in thousands):

 

     Third-Party
Receivables
Acquisition
     Other
Acquisitions
     Total  

Current assets

   $ 18,689       $ 200       $ 18,889   

Property and equipment

     5,807         83         5,890   

Other noncurrent assets

     115         643         758   

Goodwill

     201,796         271,837         473,633   

Other intangible assets

     221,870         68,724         290,594   

Current liabilities

     (5,863      (333      (6,196

Deferred income tax liabilities – long-term

     (41,934      (18,602      (60,536

Other long-term liabilities

     (829      —           (829
  

 

 

    

 

 

    

 

 

 
   $ 399,651       $ 322,552       $ 722,203   
  

 

 

    

 

 

    

 

 

 
Schedule of Pro Forma Information Combines Consolidated Results of Company and Business Acquisitions

The following unaudited pro forma information combines the consolidated results of operations of the Company on a GAAP basis and the acquisitions completed during 2016 and 2015, including adjustments for pro forma amortization and interest expense, as if the transactions had occurred on January 1, 2015 and January 1, 2014, respectively (in thousands, except per share data):

 

     Nine Months Ended
September 30,
 
     2016      2015  

Pro forma net revenue

   $ 2,492,022       $ 2,442,735   

Pro forma net income (1)

   $ 251,873       $ 257,331   

Pro forma net income per common share (2):

     

Basic

   $ 2.73       $ 2.76   

Diluted

   $ 2.71       $ 2.73   

Weighted average common shares (2):

     

Basic

     92,336         93,195   

Diluted

     93,045         94,123   

 

(1)  The effective tax rate used to calculate pro forma net income for the nine months ended September 30, 2016 of 38.8% excludes the income tax benefit related to the settlement of a tax matter.
(2)  The comparison of net income per common share is affected by the changes in the number of weighted average shares outstanding in each period.