XML 79 R28.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2019
Business Combinations [Abstract]  
Aggregate Consideration Paid or Payable and Allocation of Net Assets
 
 
2019
 
2018
Consideration:
 
 
 
 
Cash paid or payable
 
$
399,275

 
$
108,307

Value of Quanta common stock issued
 
1,791

 
22,882

Contingent consideration
 

 
16,471

Fair value of total consideration transferred or estimated to be transferred
 
$
401,066

 
$
147,660

 
 
 
 
 
Accounts receivable
 
$
112,142

 
$
18,405

Contract assets
 
11,869

 
1,905

Other current assets
 
14,290

 
8,484

Property and equipment
 
60,133

 
23,674

Other assets
 
149

 
576

Identifiable intangible assets
 
192,786

 
52,364

Contract liabilities
 
(11,856
)
 
(175
)
Other current liabilities
 
(73,948
)
 
(11,205
)
Deferred tax liabilities, net
 
(6,398
)
 
(4,208
)
Other long-term liabilities
 
(5,345
)
 

Total identifiable net assets
 
293,822

 
89,820

Goodwill
 
110,383

 
57,840

Fair value of net assets acquired
 
404,205

 
147,660

Bargain purchase gain
 
(3,139
)
 

Fair value of total consideration transferred or estimated to be transferred
 
$
401,066

 
$
147,660


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 acquisitions completed in 2019 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
 
$
167,262

 
7.9
Backlog
 
8,278

 
1.0
Trade names
 
11,752

 
15.0
Non-compete agreements
 
3,712

 
4.3
Curriculum
 
1,782

 
10.0
Total intangible assets subject to amortization related to acquisitions completed in 2019
 
$
192,786

 
8.0

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,
 
 
2019
 
2018
 
2017
Revenues
 
$
12,574,771

 
$
11,894,866

 
$
9,848,386

Gross profit
 
$
1,699,924

 
$
1,635,777

 
$
1,356,515

Selling, general and administrative expenses
 
$
989,555

 
$
913,392

 
$
842,996

Amortization of intangible assets
 
$
78,320

 
$
79,454

 
$
49,918

Net income
 
$
437,399

 
$
332,973

 
$
333,386

Net income attributable to common stock
 
$
432,628

 
$
330,312

 
$
330,139

 
 
 
 
 
 
 
Earnings per share:
 
 
 
 
 
 
Basic
 
$
2.97

 
$
2.16

 
$
2.08

Diluted
 
$
2.93

 
$
2.14

 
$
2.07