XML 43 R22.htm IDEA: XBRL DOCUMENT v3.22.0.1
ACQUISITIONS AND DISPOSITIONS (Tables)
3 Months Ended
Jan. 31, 2022
Business Combination and Asset Acquisition [Abstract]  
Schedule of Preliminary Purchase Price Allocation
The following table summarizes the preliminary acquisition accounting on the date of acquisition as previously reported at year-end 2021 and at the end of the first quarter of 2022:
(in millions)Preliminary Purchase Price AllocationAdjustmentsUpdated Preliminary Purchase Price Allocation
Cash and cash equivalents$31.5 $— $31.5 
Trade accounts receivable(1)
159.3 — 159.3 
Other assets24.9 (1.1)23.8 
Customer relationships(2)
220.0 — 220.0 
Trade names(2)
10.0 — 10.0 
Goodwill(3)
554.0 9.8 563.8 
Trade accounts payable(27.0)(0.2)(27.1)
Accrued compensation(38.2)— (38.2)
Insurance claims(91.6)— (91.6)
Other liabilities(41.7)(8.5)(50.3)
Deferred income tax liability, net(59.5)— (59.5)
Net assets acquired$741.7 $— $741.7 
(1) The gross amount of trade accounts receivable was $160.6 million, of which $1.3 million was deemed uncollectible.
(2) The amortization periods for the acquired intangible assets are 15 years for customer relationships and two years for trade names.
(3) Goodwill is largely attributable to value we expect to obtain from long-term business growth, the established workforce, and buyer-specific synergies. This goodwill is not deductible for income tax purposes.
Schedule of Pro Forma Financial Information The following table presents our unaudited pro forma results as though the acquisition occurred on November 1, 2020. These results include adjustments for the estimated amortization of intangible assets, interest expense, and the income tax impact of the pro forma adjustments at the statutory rate of 28%. These unaudited pro forma results do not reflect the cost of integration activities or benefits from expected revenue enhancements and synergies.
(in millions)Three Months Ended January 31, 2021
Pro forma revenue$1,768.2 
Pro forma income from operations76.1