XML 41 R29.htm IDEA: XBRL DOCUMENT v3.10.0.1
Business Combinations (Tables)
6 Months Ended
Jun. 30, 2018
Business combinations  
Schedule of pro forma results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 

 

Six Months Ended June 30, 

 

 

 

2018

    

2017

    

2018

    

2017

 

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

Revenue

 

$

774,018

 

$

869,039

 

$

1,479,118

 

$

1,610,081

 

Income before provision for income taxes

 

$

14,641

 

$

37,156

 

$

15,447

 

$

35,426

 

Net income attributable to Primoris

 

$

9,371

 

$

21,896

 

$

7,451

 

$

20,732

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

51,531

 

 

51,437

 

 

51,505

 

 

51,515

 

Diluted

 

 

51,793

 

 

51,688

 

 

51,770

 

 

51,771

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.18

 

$

0.43

 

$

0.14

 

$

0.40

 

Diluted

 

$

0.18

 

$

0.42

 

$

0.14

 

$

0.40

 

 

Willbros Group, Inc  
Business combinations  
Summary of the fair value of assets acquired and the liabilities assumed

 

 

 

 

 

 

 

Purchase consideration (in thousands)

 

 

 

 

Total purchase consideration

 

$

164,758

 

Less cash and restricted cash acquired

 

 

(53,728)

 

Net cash paid

 

 

111,030

 

 

 

 

 

 

 

Preliminary identifiable assets acquired and liabilities assumed (in thousands)

 

 

 

 

Cash and restricted cash

 

$

53,728

 

Accounts receivable

 

 

102,719

 

Contract assets

 

 

30,762

 

Other current assets

 

 

18,767

 

Property, plant and equipment

 

 

33,171

 

Intangible assets:

 

 

 

 

Customer relationships

 

 

52,650

 

Non-compete agreements

 

 

1,600

 

Tradename

 

 

200

 

Deferred income taxes

 

 

22,466

 

Other non-current assets

 

 

2,261

 

Accounts payable and accrued liabilities

 

 

(117,736)

 

Contract liabilities

 

 

(44,258)

 

Other non-current liabilities

 

 

(35,269)

 

Total identifiable net assets

 

 

121,061

 

Goodwill

 

 

43,697

 

Total purchase consideration

 

$

164,758