XML 28 R33.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisitions and Other Investments (Tables)
12 Months Ended
Dec. 31, 2012
2011 Acquisitions [Member]
 
Business Acquisition [Line Items]  
Business Acquisition, Pro Forma Information
 
Year Ended December 31,
 
2011
 
2010
 
(unaudited, in millions)
Revenue
$
3,115.6

 
$
2,506.0

Net income
$
105.5

 
$
85.6


Bottom Line Services [Member]
 
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, Consideration Paid and Purchase Price Allocation
The following table summarizes the estimated fair value of consideration paid and the allocation of purchase price as of the date of acquisition (in millions). The allocation of purchase price to the fair value of tangible and intangible assets and liabilities, including the estimated value of the earn-out obligation and the estimated useful lives of acquired assets, is provisional and remains preliminary as management continues to assess the valuation of these items and any ultimate purchase price adjustments based on the final assets and net working capital, as prescribed by the purchase agreement.
 
December 1, 2012
Purchase price consideration:
 
Cash
$
67.6

Fair value of contingent consideration (earn-out liability)
11.1

Total consideration transferred
$
78.7

Purchase price allocation to identifiable assets acquired and liabilities assumed:
 
Current assets
$
36.4

Property and equipment
12.6

Trade name
2.6

Non-compete agreements
0.5

Customer relationships
24.4

Current liabilities
(10.4
)
Total identifiable net assets
$
66.1

Goodwill
$
12.6

Total consideration allocated
$
78.7


2012 Acquisitions [Member]
 
Business Acquisition [Line Items]  
Business Acquisition, Pro Forma Information
 
Year Ended December 31,
 
2012
 
2011
 
(unaudited, in millions)
Revenue
$
3,879.1

 
$
2,931.1

Net income
$
119.4

 
$
112.3

EC Source [Member]
 
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, Consideration Paid and Purchase Price Allocation
The following table summarizes the estimated fair value of consideration paid and the allocation of purchase price as of date of acquisition (in millions):
 
May 2, 2011
Purchase price consideration:
 
Shares transferred
$
94.2

Cash
0.3

Fair value of contingent consideration (earn-out liability)
25.0

Total consideration transferred
$
119.5

Fair value of equity investment
$
39.6

Fair value of total consideration
$
159.1

Purchase price allocation to identifiable assets acquired and liabilities assumed:
 
Current assets
21.0

Property and equipment
10.1

Pre-qualifications
31.3

Backlog
11.0

Non-compete agreements
1.5

Current liabilities
(13.4
)
Debt
(8.6
)
Deferred income taxes
(14.5
)
Total identifiable net assets
$
38.4

Goodwill
$
120.7

Total consideration allocated
$
159.1

Fabcor [Member]
 
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, Consideration Paid and Purchase Price Allocation
The following table summarizes the estimated fair value of consideration paid and the allocation of purchase price as of the date of acquisition (in millions):
 
April 1, 2011
Purchase price consideration:
 
Cash
$
24.2

Fair value of contingent consideration (earn-out liability)
16.9

Total consideration transferred
$
41.1

Purchase price allocation to identifiable assets acquired and liabilities assumed:
 
Current assets
$
24.3

Property and equipment
12.8

Trade names
0.7

Non-compete agreements
0.1

Customer relationships
3.1

Backlog
0.4

Current liabilities
(24.1
)
Deferred income taxes and other liabilities
(4.3
)
Total identifiable net assets
$
13.0

Goodwill
$
28.1

Total consideration allocated
$
41.1