XML 48 R32.htm IDEA: XBRL DOCUMENT v3.8.0.1
ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2017
Business Combinations [Abstract]  
Schedule of Business Combination Consideration Transferred
$282.3 million, which consisted of the following (in thousands, except shares):
 
February 29, 2016
Common stock (8,208,006 shares)
$
209,529

Converted share-based payment awards
2,001

Cash
70,811

Total consideration
$
282,341

Summary of Purchase Price Allocation
The following table presents the purchase price allocation for Furmanite (in thousands):
 
February 29, 2016
Cash and cash equivalents
$
37,734

Accounts receivable
65,925

Inventory
25,847

Current deferred tax assets
19,857

Prepaid expenses and other current assets
23,044

Current assets of discontinued operations
18,623

Property, plant and equipment
63,259

Intangible assets
88,958

Goodwill
89,646

Other non-current assets
687

Non-current deferred tax assets
2,542

Total assets acquired
436,122

 
 
Accounts payable
12,359

Other accrued liabilities
33,127

Income taxes payable
229

Current liabilities of discontinued operations
1,434

Non-current deferred tax liabilities
91,431

Defined benefit pension liability
13,509

Other long-term liabilities
1,692

Total liabilities assumed
153,781

Net assets acquired
$
282,341

The following table presents purchase price allocation for Qualspec (in thousands):
 
July 7, 2015
Cash and cash equivalents
$
3,981

Accounts receivable
21,495

Current deferred tax assets
279

Prepaid expenses
1,049

Plant, property and equipment
15,472

Intangible assets
78,100

Goodwill
148,482

Other assets
138

Total assets acquired
268,996

 
 
Accounts payable
2,892

Other accrued liabilities
7,581

Non-current deferred tax liability
2,982

Total liabilities assumed
13,455

Net assets acquired
$
255,541

Summary of Pro Forma Consolidated Results of Operations
Our unaudited pro forma consolidated results of operations are shown below as if the acquisition of Furmanite had occurred on June 1, 2015. These results are not necessarily indicative of the results that would actually have occurred if the acquisition had taken place at June 1, 2015, nor are they necessarily indicative of future results (in thousands, except per share data).
 
Pro forma data
 
Year Ended
December 31,
 
Seven Months Ended
December 31,
 
2016
 
2015
 
(unaudited)
 
(unaudited)
Revenues
$
1,240,466

 
$
787,914

Income (loss) from continuing operations attributable to Team shareholders
$
(7,497
)
 
$
15,979

Earnings (loss) per share from continuing operations:

 

Basic
$
(0.25
)
 
$
0.55

Diluted
$
(0.25
)
 
$
0.54

Our unaudited pro forma consolidated results of operations are shown below as if the acquisition of Qualspec had occurred at June 1, 2014. These results are not necessarily indicative of the results which would actually have occurred if the acquisition had taken place at June 1, 2014, nor are they necessarily indicative of future results (in thousands, except per share data).
 
Pro forma data
 
Seven Months Ended December 31,
 
Year Ended May 31,
 
2015
 
2015
 
(unaudited)
 
(unaudited)
Revenues
$
589,553

 
$
1,011,829

Income from continuing operations attributable to Team shareholders
$
9,215

 
$
41,597

Earnings per share from continuing operations:
 
 
 
Basic
$
0.44

 
$
2.03

Diluted
$
0.43

 
$
1.92