XML 40 R29.htm IDEA: XBRL DOCUMENT v3.22.2.2
SIGNIFICANT ACQUISITIONS (Tables)
9 Months Ended
Sep. 30, 2022
Business Combination and Asset Acquisition [Abstract]  
Schedule of Estimated Fair Value of Assets Acquired and Liabilities Assumed
The following table summarizes the estimated fair values of the assets acquired and liabilities assumed:
Cash and cash equivalents$773 
Accounts receivable4,699 
Inventories3,922 
Property, plant and equipment2,700 
Right of use assets866 
Customer relationships26,500 
Developed technology4,700 
Trademarks2,300 
Other assets197 
Accounts payable(685)
Bank debt(206)
Lease liabilities(871)
Other liabilities(1,380)
Goodwill34,060 
Total consideration on acquisition date77,575 
Contingent consideration liability(7,835)
Amount paid to shareholders69,740 
To pay off bank debt and certain other obligations1,152 
Total amount paid$70,892 
The following table summarizes the estimated fair values of the assets acquired and liabilities assumed. The transactions were completed in Norwegian kroner ("NOK") and the amounts were translated to U.S. dollars ("USD") using the foreign currency exchange rate as of June 21, 2022.
Cash and cash equivalents$6,365 
Accounts receivable8,036 
Inventories17,701 
Property, plant and equipment9,854 
Right of use assets3,349 
Customer relationships110,012 
Developed technology17,662 
Trademarks6,055 
Other assets2,399 
Accounts payable(3,301)
Bank debt(30,648)
Lease liabilities(3,349)
Other liabilities(4,373)
Deferred income taxes, net(30,069)
Goodwill217,570 
Total consideration on acquisition date327,263 
Contingent consideration liability(24,726)
Net gain on foreign currency exchange forward contracts(512)
Amount paid to shareholders302,025 
Kappa bank debt paid on acquisition date30,648 
Total amount paid on acquisition date$332,673