XML 49 R38.htm IDEA: XBRL DOCUMENT v3.24.3
Acquisitions - Acquired Intangible Assets (Details)
$ in Thousands
Feb. 01, 2024
USD ($)
Milestone
Summit Texas  
Acquisitions  
Estimated Fair Value $ 170,100
Summit Texas | Minimum | Measurement Input, Inception Discount Rate  
Acquisitions  
Cash flow discount rate 18.50%
Summit Texas | Maximum | Measurement Input, Inception Discount Rate  
Acquisitions  
Cash flow discount rate 20.50%
Summit Texas | Contingent earn-out obligations  
Acquisitions  
Number of earnings milestones | Milestone 4
Term of earnings milestones 47 months
Estimated milestone payment, upper range $ 20,500
Estimated milestone payment, lower range $ 2,600
Summit Texas | Contingent earn-out obligations | Minimum | Measurement Input, Inception Discount Rate  
Acquisitions  
Cash flow discount rate 18.20%
Summit Texas | Contingent earn-out obligations | Maximum | Measurement Input, Inception Discount Rate  
Acquisitions  
Cash flow discount rate 19.50%
Summit Texas | Backlog  
Acquisitions  
Estimated Useful Life 1 year 9 months 18 days
Estimated Fair Value $ 35,800
Summit Texas | Trade Name  
Acquisitions  
Estimated Useful Life 22 years 10 months 24 days
Estimated Fair Value $ 11,300
Summit Texas | Customer Relationships  
Acquisitions  
Estimated Useful Life 10 years
Estimated Fair Value $ 123,000
J&S Utah  
Acquisitions  
Estimated Fair Value $ 63,300
J&S Utah | Minimum | Measurement Input, Inception Discount Rate  
Acquisitions  
Cash flow discount rate 15.50%
J&S Utah | Maximum | Measurement Input, Inception Discount Rate  
Acquisitions  
Cash flow discount rate 17.00%
J&S Utah | Contingent earn-out obligations  
Acquisitions  
Number of earnings milestones | Milestone 3
Term of earnings milestones 35 months
Estimated milestone payment, upper range $ 4,700
Estimated milestone payment, lower range $ 1,100
J&S Utah | Contingent earn-out obligations | Minimum | Measurement Input, Inception Discount Rate  
Acquisitions  
Cash flow discount rate 15.40%
J&S Utah | Contingent earn-out obligations | Maximum | Measurement Input, Inception Discount Rate  
Acquisitions  
Cash flow discount rate 16.50%
J&S Utah | Backlog  
Acquisitions  
Estimated Useful Life 1 year 9 months 18 days
Estimated Fair Value $ 12,900
J&S Utah | Trade Name  
Acquisitions  
Estimated Useful Life 22 years
Estimated Fair Value $ 10,600
J&S Utah | Customer Relationships  
Acquisitions  
Estimated Useful Life 9 years
Estimated Fair Value $ 39,800