XML 44 R28.htm IDEA: XBRL DOCUMENT v3.22.4
BUSINESS COMBINATIONS (Tables)
12 Months Ended
Dec. 31, 2022
Business Combination and Asset Acquisition [Abstract]  
Schedule of Business Acquisitions, by Acquisition
The following table sets forth the components and allocation of the purchase price for the Company's acquisition of Heavy 16, the H&G Entities, Aurora, Greenstar and the IGE Entities:
Heavy 16H&G EntitiesAuroraGreenstarIGE Entities
Component of Purchase Price:AmountAmountAmountAmountAmount
Cash$60,287 $133,483 $133,962 $85,121 $49,129 
Common stock16,736  25,824  11,051 
Contingent consideration344  19,300   
Forgiveness of assets and liabilities  (215)(1,601)722 
Total purchase price$77,367 $133,483 $178,871 $83,520 $60,902 
Acquisition-related costs$3,109 $5,063 $7,358 $3,688 $2,150 
Allocation of Purchase Price:
Identifiable assets (liabilities)
Accounts receivable$510 $3,308 $6,967 $982 $2,367 
Inventories1,451 6,559 11,031 8,728 30,592 
Prepaid expenses and other current assets34 493 1,086 447 470 
Property and equipment1,078 358 37,991 1,717 4,274 
Operating lease right-of-use assets1,088 1,921  2,736 4,447 
Other assets25 213  176  
Accounts payable(1,055)(1,320)(4,360)(777)(21,686)
Accrued expenses and other current liabilities(226)(445)(768)(1,421)(859)
Current portion of lease liabilities(274)(447) (624)(815)
Current portion of long-term debt    (482)
Long-term deferred tax liabilities (25,589)  (6,769)
Long-term lease liabilities(868)(1,501) (1,836)(3,116)
Long-term debt    (1,434)
Other long-term liabilities  (3,840)  
Net identifiable assets1,763 (16,450)48,107 10,128 6,989 
Identifiable intangible assets
Other intangible assets200 200 824 383 2,430 
Customer relationships5,100 12,500 6,400 11,100 6,300 
Trademarks and trade names18,500 31,400 59,100 9,100 14,000 
Technology and formulations & recipes33,600 56,200 18,000 2,800 3,800 
Total identifiable intangible assets57,400 100,300 84,324 23,383 26,530 
Goodwill18,204 49,633 46,440 50,009 27,383 
Total purchase price allocation$77,367 $133,483 $178,871 $83,520 $60,902 
Business Acquisition, Pro Forma Information
The following represents estimated unaudited consolidated net sales and net income amounts for year ended December 31, 2021, as if the five acquisitions had been included in the consolidated results of the Company for the entire period. The estimated net income presented below also includes the impact of the aforementioned allocation adjustments to the useful lives of certain intangible assets, resulting in additional expense attributed to the year ended December 31, 2021. Management considers these estimates to represent an approximate measure of the performance of the combined Company:
Year ended
December 31, 2021
Estimated ($ in millions)
Net sales$596 
Net income$66