XML 42 R30.htm IDEA: XBRL DOCUMENT v3.22.4
Business Acquisitions (Tables)
12 Months Ended
Dec. 31, 2022
Business Combinations [Abstract]  
Schedule of the fair values of the assets acquires and liabilities assumed
The following table summarizes the fair values of the assets acquired and liabilities assumed as of the acquisition dates for acquisitions closed during fiscal years 2022, 2021, and 2020:
202220212020
TotalTotalTotal
Cash$— $1,480 $— 
Billed and unbilled receivables, net1,807 17,728 1,439 
Right-of-use assets632 2,932 — 
Property and equipment1,510 3,741 28 
Prepaid expenses— 519 33 
Other assets— 13 28 
Intangible assets:
Customer relationships3,612 36,338 237 
Trade name268 2,098 30 
Customer backlog460 3,847 56 
Other281 4,456 
Total Assets$8,570 $73,152 $1,856 
Liabilities(5,623)(13,984)(345)
Deferred tax liabilities— (4,521)(86)
Net assets acquired$2,947 $54,647 $1,425 
Consideration paid (Cash, notes and/or stock)$7,921 $95,316 $1,694 
Contingent earn-out liability (Cash and stock)6,299 5,133 255 
Total Consideration$14,220 $100,449 $1,949 
Excess consideration over the amounts assigned to the net assets acquired (Goodwill)$11,273 $45,802 $524 
Schedule of Pro forma consolidated results of operations The following table presents the results of operations of businesses acquired from their respective dates of acquisition for fiscal years 2022, 2021, and 2020.
202220212020
Gross revenues$5,211 $29,965 $851 
Income before income taxes$985 $5,167 $31 
The following table presents the unaudited, pro forma consolidated results of operations (in thousands, except per share amounts) for fiscal years 2022, 2021, and 2020 as if the 2022 acquisitions had occurred at the beginning of fiscal year 2021 and the 2021 acquisitions had occurred at the beginning of fiscal year 2020. The pro forma information provided below is compiled from the pre-acquisition financial information and includes pro forma adjustments for amortization expense, adjustments to certain expenses, and the income tax impact of these adjustments. These unaudited pro forma results are presented for informational purposes only and are not necessarily indicative of what the actual results of operations of the
Company would have been if the acquisitions and related financing transactions had occurred on the date assumed, nor are they indicative of future results of operations.
Fiscal Years Ended
202220212020
Gross revenues$789,934 $765,632 $720,039 
Net income$50,071 $49,769 $22,774 
Basic earnings per share$3.39 $3.50 $1.83 
Diluted earnings per share$3.28 $3.38 $1.78