XML 57 R39.htm IDEA: XBRL DOCUMENT v3.22.4
Note 4 - Acquisitions (Tables)
12 Months Ended
Dec. 31, 2022
Notes Tables  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
                  

Aggregate

 
  

Basalt

  

Rockwood

  

Versus

  

Other

  

Acquisitions

 
                     

Current assets, excluding cash

 $1,203  $2,091  $3,160  $37,736  $44,190 

Non-current assets

  2,692   11,943   3,854   31,328   49,817 

Current liabilities

  20,574   22,600   5,309   47,361   95,844 

Long-term liabilities

  5,151   9,029   2,310   66,430   82,920 
  $(21,830) $(17,595) $(605) $(44,727) $(84,757)
                     

Cash consideration, net of cash acquired of $122,964

 $277,596  $174,219  $346,205  $209,277  $1,007,297 

Acquisition date fair value of contingent consideration

  12,824   6,397   -   38,379   57,600 

Total purchase consideration

 $290,420  $180,616  $346,205  $247,656  $1,064,897 
                     
Acquired intangible assets (note 11)                    

Finite life

 $165,000  $108,100  $218,800  $222,875  $714,775 

Goodwill (note 12)

 $251,525  $198,879  $249,058  $236,660  $936,122 

Redeemable non-controlling interest (note 18)

 $104,275  $108,768  $121,048  $167,152  $501,243 
  

Aggregate

 
  

Acquisitions

 
     

Current assets, excluding cash

 $38,215 

Non-current assets

  18,958 
     

Current liabilities

 $20,006 

Long-term liabilities

  18,106 
  $19,061 
     

Cash consideration, net of cash acquired of $3,322

 $60,832 

Acquisition date fair value of contingent consideration

  1,850 

Total purchase consideration

 $62,682 
     

Acquired intangible assets (note 11)

 $21,130 

Goodwill (note 12)

 $22,491 
  

Revenues

  

Net earnings

 
         

Actual from acquired entities for 2022

 $201,750  $26,773 

Supplemental pro forma for 2022 (unaudited)

  4,658,196   219,243 

Supplemental pro forma for 2021 (unaudited)

  4,526,317   (295,964)