XML 44 R31.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2017
Business Combinations [Abstract]  
Summary of Aggregate Consideration Paid or Payable and Allocation of Amounts to the Net Tangible and Identifiable Intangible Assets
This allocation requires a significant use of estimates and is based on information that was available to management at the time these consolidated financial statements were prepared. Quanta uses a variety of information to estimate fair values, including quoted market prices, carrying values and valuation techniques such as discounted cash flows. Third-party appraisal firms are engaged to assist in fair value determination of fixed assets, intangible assets and certain other assets and liabilities when appropriate (in thousands).
 
 
2017
 
2016
 
 
Stronghold
 
Other Acquisitions
 
All Acquisitions
Consideration:
 
 
 
 
 
 
Cash paid or payable
 
$
351,014

 
$
11,904

 
$
75,941

Value of Quanta common stock issued
 
81,337

 
8,267

 
1,508

Contingent consideration
 
51,084

 

 
18,683

Fair value of total consideration transferred or estimated to be transferred
 
$
483,435

 
$
20,171

 
$
96,132

 
 
 
 
 
 
 
Accounts receivable
 
$
77,478

 
$
7,157

 
$
14,414

Costs and estimated earnings in excess of billings on uncompleted contracts
 
11,913

 
193

 
1,237

Other current assets
 
20,914

 
170

 
8,582

Property and equipment
 
51,258

 
1,480

 
44,863

Other assets
 
1,513

 
12

 
2,553

Identifiable intangible assets
 
95,700

 
8,091

 
11,467

Current liabilities
 
(71,835
)
 
(2,798
)
 
(12,097
)
Deferred tax liabilities, net
 

 

 
(13,484
)
Other long-term liabilities
 
(48
)
 

 
(5,326
)
Total identifiable net assets
 
186,893

 
14,305

 
52,209

Goodwill
 
296,542

 
5,866

 
43,923

 
 
$
483,435

 
$
20,171

 
$
96,132

Estimated Fair Values of Identifiable Intangible Assets and Related Weighted Average Amortization
The following table summarizes the estimated fair values of identifiable intangible assets for the 2017 acquisitions as of the acquisition dates and the related weighted average amortization periods by type (in thousands, except for weighted average amortization periods, which are in years).
 
 
Estimated
 
Weighted Average
 
 
Fair Value
 
Amortization Period in Years
Customer relationships
 
$
76,213

 
6.8
Backlog
 
333

 
2.0
Trade names
 
18,815

 
15.0
Non-compete agreements
 
8,430

 
5.0
Total intangible assets subject to amortization acquired in 2017 acquisitions
 
$
103,791

 
8.1
Unaudited Supplemental Pro Forma Results of Operations
Future results may vary significantly from the results reflected in the following pro forma financial information because of future events and transactions, as well as other factors (in thousands, except per share amounts):
 
 
Year Ended December 31,
 
 
2017
 
2016
 
2015
Revenues
 
$
9,712,820

 
$
8,183,104

 
$
7,770,744

Gross profit
 
$
1,301,322

 
$
1,129,661

 
$
956,925

Selling, general and administrative expenses
 
$
821,084

 
$
734,900

 
$
612,979

Amortization of intangible assets
 
$
40,356

 
$
46,579

 
$
39,947

Net income from continuing operations
 
$
320,768

 
$
207,956

 
$
136,608

Net income from continuing operations attributable to common stock
 
$
317,521

 
$
206,241

 
$
125,691

 
 
 
 
 
 
 
Earnings per share from continuing operations:
 
 
 
 
 
 
Basic
 
$
2.01

 
$
1.29

 
$
0.64

Diluted
 
$
2.00

 
$
1.29

 
$
0.64