XML 83 R65.htm IDEA: XBRL DOCUMENT v3.22.4
Note 4 - Acquisitions - Acquisitions Details (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Current assets, excluding cash $ 44,190 $ 38,215
Non-current assets 49,817 18,958
Current liabilities 95,844 20,006
Long-term liabilities 82,920 18,106
Net identifiable assets acquired (84,757) 19,061
Cash consideration, net of cash acquired 1,007,297 60,832
Acquisition date fair value of contingent consideration 57,600 1,850
Total purchase consideration 1,064,897 62,682
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Finite-Lived Intangibles 714,775  
Goodwill (note 12) 936,122 22,491
Redeemable non-controlling interest (note 18) 501,243  
Acquired intangible assets (note 11)   21,130
Actual from acquired entities, Revenues 201,750  
Actual from acquired entities, Net earnings from continuing operations 26,773  
Supplemental pro forma revenues (unaudited), Revenues 4,658,196 4,526,317
Supplemental pro forma net earnings (unaudited), Net earnings from continuing operations 219,243 $ (295,964)
Basalt Infrastructure Partners LLP [Member]    
Current assets, excluding cash 1,203  
Non-current assets 2,692  
Current liabilities 20,574  
Long-term liabilities 5,151  
Net identifiable assets acquired (21,830)  
Cash consideration, net of cash acquired 277,596  
Acquisition date fair value of contingent consideration 12,824  
Total purchase consideration 290,420  
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Finite-Lived Intangibles 165,000  
Goodwill (note 12) 251,525  
Redeemable non-controlling interest (note 18) 104,275  
Rockwood Capital, LLC [Member]    
Current assets, excluding cash 2,091  
Non-current assets 11,943  
Current liabilities 22,600  
Long-term liabilities 9,029  
Net identifiable assets acquired (17,595)  
Cash consideration, net of cash acquired 174,219  
Acquisition date fair value of contingent consideration 6,397  
Total purchase consideration 180,616  
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Finite-Lived Intangibles 108,100  
Goodwill (note 12) 198,879  
Redeemable non-controlling interest (note 18) 108,768  
Versus Capital [Member]    
Current assets, excluding cash 3,160  
Non-current assets 3,854  
Current liabilities 5,309  
Long-term liabilities 2,310  
Net identifiable assets acquired (605)  
Cash consideration, net of cash acquired 346,205  
Acquisition date fair value of contingent consideration 0  
Total purchase consideration 346,205  
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Finite-Lived Intangibles 218,800  
Goodwill (note 12) 249,058  
Redeemable non-controlling interest (note 18) 121,048  
Other Acquisitions [Member]    
Current assets, excluding cash 37,736  
Non-current assets 31,328  
Current liabilities 47,361  
Long-term liabilities 66,430  
Net identifiable assets acquired (44,727)  
Cash consideration, net of cash acquired 209,277  
Acquisition date fair value of contingent consideration 38,379  
Total purchase consideration 247,656  
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Finite-Lived Intangibles 222,875  
Goodwill (note 12) 236,660  
Redeemable non-controlling interest (note 18) $ 167,152