XML 35 R24.htm IDEA: XBRL DOCUMENT v3.22.1
Acquisitions and Dispositions (Tables)
3 Months Ended
Mar. 31, 2022
Business Combinations [Abstract]  
Schedule of Business Acquisitions, by Acquisition
The preliminary purchase price allocation is as follows:
Amount
Cash and cash equivalents$130,153 
Accounts receivable413,839 
Other current assets41,736 
Fixed assets80,047 
Right-of-use lease assets - operating leases253,629 
Intangible assets810,900 
Other assets18,418 
Accounts payable(171,019)
Accruals and other liabilities(307,699)
Advance billings(211,403)
Current portion of lease liabilities(48,517)
Current portion of deferred acquisition consideration(53,054)
Long-term debt(901,736)
Revolving credit facility(109,954)
Long-term portion of deferred acquisition consideration(8,056)
Long-term portion of lease liabilities(289,128)
Other liabilities(132,394)
Redeemable noncontrolling interests(25,990)
Preferred shares(209,980)
Noncontrolling interests(151,090)
Net liabilities assumed(871,298)
Goodwill1,300,360 
Purchase price consideration$429,062 
The preliminary purchase price allocation is as follows:
Amount
Cash and cash equivalents$30,985 
Accounts receivable28,685 
Other current assets3,207 
Fixed assets237 
Right-of-use lease assets - operating leases2,060 
Intangible assets14,974 
Other assets55 
Accounts payable(6,344)
Accruals and other liabilities(27,353)
Advance billings(15,956)
Current portion of lease liabilities(857)
Income taxes payable(967)
Long-term portion of lease liabilities(3,744)
Other liabilities(1,204)
Net assets assumed23,778 
Goodwill4,275 
Purchase price consideration$28,053 
Schedule of Finite-Lived Intangible Assets Acquired as Part of Business Combination The following table presents the details of identifiable intangible assets acquired.
Estimated Fair ValueEstimated Useful Life in Years
Trade Names$98,000 10
Customer Relationships712,900 
6-15
Total Acquired Intangible Assets$810,900 
The following table presents the details of identifiable intangible assets acquired.
Estimated Fair ValueEstimated Useful Life in Years
Trade Names$1,349 15
Customer Relationships13,625 10
Total Acquired Intangible Assets$14,974 
Business Acquisition, Pro Forma Information
The unaudited pro forma information for the periods set forth below gives effect to the acquisition as if it occurred as of January 1, 2021. The pro forma information is presented for informational purposes only and is not necessarily indicative of the results of operations that actually would have been achieved had the acquisitions been consummated as of that time.
Three Months Ended March 31, 2021
Revenue$488,827 
Net Income14,104 
The pro forma information is presented for informational purposes only and is not necessarily indicative of the results of operations that actually would have been achieved had the acquisitions been consummated as of that time.
Three Months Ended March 31, 2021
Revenue$185,428 
Net Income5,111