Quarterly report pursuant to Section 13 or 15(d)

Business Combinations - Summary (Details)

v3.21.2
Business Combinations - Summary (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Apr. 05, 2021
Jan. 20, 2021
Feb. 24, 2020
Feb. 20, 2020
Jun. 30, 2021
Jun. 30, 2020
Jun. 30, 2021
Jun. 30, 2020
Dec. 31, 2020
Business Combinations                  
Acquisition related costs         $ 0 $ 0 $ 700 $ 200  
Pro Forma Results                  
Net sales         836,459 712,492 1,623,456 1,436,349  
Net income (loss)         90,468 58,012 151,869 111,797  
Depreciation & amortization         17 3,112 1,927 6,360  
Income tax expense (using 26% effective tax rate)         34 956 $ 653 2,087  
ETR (as a percent)             26.00%    
Estimated fair values                  
Goodwill         1,494,200   $ 1,494,200   $ 1,410,685
2021 Acquisitions                  
Summary                  
Cash Paid             195,582    
Total Purchase Price             195,582    
Goodwill Acquired             84,538    
Net Sales         53,008   61,881    
Net Income (Loss)         2,015   1,518    
Goodwill expected to be deducted for income tax purposes         84,500   84,500    
Estimated fair values                  
Cash         24   24    
Accounts receivable         31,973   31,973    
Inventories         10,282   10,282    
Prepaid and other assets         560   560    
Property and equipment         12,456   12,456    
ROU assets         10,447   10,447    
Intangible assets         59,910   59,910    
Goodwill         84,538   84,538    
Accounts payable         (2,569)   (2,569)    
Lease liabilities         (10,447)   (10,447)    
All other liabilities         (1,592)   (1,592)    
Net assets acquired         195,582   195,582    
LCR Contractors                  
Summary                  
Cash Paid   $ 53,667              
Total Purchase Price   53,667              
Goodwill Acquired   $ 19,453              
Net Sales         12,250   20,556    
Net Income (Loss)         (94)   (616)    
Estimated fair values                  
Accounts receivable         16,041   16,041    
Inventories         806   806    
Prepaid and other assets         83   83    
Property and equipment         3,730   3,730    
ROU assets         518   518    
Intangible assets         16,040   16,040    
Goodwill         19,453   19,453    
Accounts payable         (2,105)   (2,105)    
Lease liabilities         (518)   (518)    
All other liabilities         (381)   (381)    
Net assets acquired         53,667   53,667    
ABS                  
Summary                  
Cash Paid $ 126,158                
Total Purchase Price 126,158                
Goodwill Acquired $ 58,628                
Net Sales         36,723   36,723    
Net Income (Loss)         1,668   1,668    
Estimated fair values                  
Cash         24   24    
Accounts receivable         14,167   14,167    
Inventories         8,458   8,458    
Prepaid and other assets         477   477    
Property and equipment         7,013   7,013    
ROU assets         8,843   8,843    
Intangible assets         38,670   38,670    
Goodwill         58,628   58,628    
Lease liabilities         (8,843)   (8,843)    
All other liabilities         (1,279)   (1,279)    
Net assets acquired         126,158   126,158    
All others                  
Summary                  
Cash Paid             15,757    
Total Purchase Price             15,757    
Goodwill Acquired             6,457    
Net Sales         4,035   4,602    
Net Income (Loss)         441   466    
Estimated fair values                  
Accounts receivable         1,765   1,765    
Inventories         1,018   1,018    
Property and equipment         1,713   1,713    
ROU assets         1,086   1,086    
Intangible assets         5,200   5,200    
Goodwill         6,457   6,457    
Accounts payable         (464)   (464)    
Lease liabilities         (1,086)   (1,086)    
All other liabilities         68   68    
Net assets acquired         $ 15,757   $ 15,757    
2020 Acquisitions                  
Summary                  
Cash Paid                 19,600
Contingent Consideration                 1,000
Total Purchase Price                 20,600
Goodwill Acquired                 $ 11,000
Goodwill expected to be deducted for income tax purposes           $ 11,000   $ 11,000  
Cooper Glass                  
Summary                  
Cash Paid       $ 10,500          
Contingent Consideration       1,000          
Total Purchase Price       11,500          
Goodwill Acquired       $ 5,700          
Hunter                  
Summary                  
Cash Paid     $ 9,100            
Total Purchase Price     9,100            
Goodwill Acquired     $ 5,300