XML 46 R28.htm IDEA: XBRL DOCUMENT v2.4.0.8
ACQUISITION (Tables)
12 Months Ended
Dec. 27, 2013
Business Acquisition [Line Items]  
Schedule of pro forma financial data
Pro forma financial data (unaudited) is presented below (in millions, except per share data).
 
2013
 
2012
Revenue from services
$
1,693.1

 
$
1,612.5

Net income
$
49.0

 
$
25.9

Net income per common share - diluted
$
1.21

 
$
0.65

MDT Personnel, LLC
 
Business Acquisition [Line Items]  
Schedule of allocation of fair value of the assets acquired and liabilities assumed
The following table summarizes the final allocation of the MDT purchase price, based on the estimated fair value of the assets acquired and liabilities assumed as of the acquisition date of February 4, 2013 (in millions):
 
 
Purchase Price Allocation
Cash
 
$
0.4

Accounts receivable (1)
 
29.9

Prepaid expenses, deposits and other current assets
 
0.6

Property and equipment
 
0.3

Restricted cash
 
6.9

Intangible assets
 
10.2

  Total assets acquired
 
48.3

 
 
 
Accounts payable and other accrued expenses
 
6.3

Accrued wages and benefits
 
4.8

Workers' compensation claims reserve
 
9.4

Other long-term liabilities
 
0.1

  Total liabilities assumed
 
20.6

 
 
 
Net identifiable assets acquired
 
27.7

Goodwill
 
25.7

  Net assets acquired
 
$
53.4

(1)
The gross contractual amount of accounts receivable was $32.9 million of which $3.0 million was estimated to be uncollectible.

Schedule of estimate for the components of identifiable intangible assets and their estimated useful lives (in millions)
The following table sets forth the components of identifiable intangible assets and their estimated useful lives as of February 4, 2013 (in millions, except for estimated useful lives, in years):
 
Estimated Fair Value
 
Estimated Useful Life
Customer relationships
$
7.8

 
8.0
Trade name/trademarks
$
1.0

 
1.5
Non-compete agreement
$
1.4

 
5.0
The Work Connection, Inc.
 
Business Acquisition [Line Items]  
Schedule of allocation of fair value of the assets acquired and liabilities assumed
The following table summarizes the final allocation of the TWC purchase price, based on the estimated fair value of the assets acquired and liabilities assumed as of the acquisition date of October 1, 2013 (in millions):
 
 
Purchase Price Allocation
Accounts receivable (1)
 
$
10.2

Plant and equipment
 
0.2

Intangible assets
 
8.2

  Total assets acquired
 
18.6

 
 
 
Accounts payable
 
0.6

Accrued wages and benefits
 
2.9

  Total liabilities assumed
 
3.5

 
 
 
Net identifiable assets acquired
 
15.1

Goodwill
 
7.6

  Net assets acquired
 
$
22.7

(1)
The gross contractual amount of accounts receivable was $10.4 million of which $0.2 million was estimated to be uncollectible.