XML 53 R31.htm IDEA: XBRL DOCUMENT v3.25.0.1
Discontinued Operations, Deconsolidation of European Joint Venture, Divestitures and Acquisitions (Tables)
12 Months Ended
Dec. 31, 2024
Business Acquisition [Line Items]  
Schedule of Discontinued Operations

The following table presents the summarized balance sheet of discontinued operations. As of December 31, 2024, all businesses that were previously classified as discontinued operations had been fully divested.

(in thousands)

December 31, 2023

 

Carrying amounts of major classes of assets

 

 

Cash and cash equivalents

$

5,641

 

Accounts receivable, net of allowance for expected credit losses of $2,834

 

56,848

 

Prepaid and other current assets

 

6,839

 

Property and equipment, net

 

10,245

 

Goodwill

 

160,400

 

Other intangible assets, net

 

41,025

 

Investments in unconsolidated affiliates

 

564

 

Other assets

 

4,040

 

Total assets of discontinued operations (1)

$

285,602

 

Carrying amounts of major classes of liabilities

 

Current portion of long-term debt

$

306

 

Accounts payable

 

9,737

 

Accrued compensation and benefits

 

5,729

 

Other accrued expenses

 

3,210

 

Deferred revenues

 

3,137

 

Long-term debt, net of current portion

 

4,666

 

Other liabilities

 

3,024

 

Total liabilities of discontinued operations (1)

$

29,809

 

Total net assets of the disposal group classified as discontinued operations

$

255,793

 

(1) Certain assets and liabilities from discontinued operations are classified as noncurrent at December 31, 2023 as they did not previously meet the held-for-sale criteria at that date.

The following table presents the summarized statements of operations of discontinued operations.

 

 

 

Year Ended December 31,

 

 

(in thousands)

 

 

2024

 

 

2023

 

 

2022

 

 

Revenues

 

 

$

80,017

 

 

$

324,720

 

 

$

403,400

 

 

Cost of revenues (exclusive of depreciation and amortization shown separately below)

 

 

 

59,605

 

 

 

245,420

 

 

 

319,691

 

 

Selling, general, and administrative expenses

 

 

 

15,816

 

 

 

14,855

 

 

 

12,154

 

 

(Gain) loss on divestitures

 

 

 

(95,099

)

 

 

19,068

 

 

 

 

 

Depreciation and amortization

 

 

 

4,695

 

 

 

15,841

 

 

 

17,029

 

 

Total operating expenses

 

 

 

(14,983

)

 

 

295,184

 

 

 

348,874

 

 

Operating income from discontinued operations

 

 

 

95,000

 

 

 

29,536

 

 

 

54,526

 

 

Other expenses:

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

48

 

 

 

68

 

 

 

72

 

 

Total other expenses

 

 

 

48

 

 

 

68

 

 

 

72

 

 

Income before income taxes from discontinued operations

 

 

 

94,952

 

 

 

29,468

 

 

 

54,454

 

 

Provision for income taxes from discontinued operations

 

 

 

41,318

 

 

 

8,639

 

 

 

13,104

 

 

Net income from discontinued operations, net of tax

 

 

 

53,634

 

 

 

20,829

 

 

 

41,350

 

 

Less: net income (loss) from discontinued operations attributable to noncontrolling interest, net of tax

 

 

 

2,192

 

 

 

594

 

 

 

(546

)

 

Net income from discontinued operations attributable to stockholders of Advantage Solutions Inc.

 

 

$

51,442

 

 

$

20,235

 

 

$

41,896

 

 

 

The following table provides a summary of the cash flows from discontinued operations:

 

 

Year Ended December 31,

 

(in thousands)

 

2024

 

 

2023

 

 

2022

 

Net cash provided by operating activities from discontinued operations

 

$

6,437

 

 

$

10,513

 

 

$

16,553

 

Net cash used in investing activities from discontinued operations

 

 

(7,304

)

 

 

(4,708

)

 

 

(7,440

)

Net cash used in financing activities from discontinued operations

 

 

(4,362

)

 

 

(2,942

)

 

 

(10,263

)

Net effect of foreign currency changes on cash from discontinued operations

 

 

(412

)

 

 

76

 

 

 

(307

)

Net change in cash, cash equivalents and restricted cash from discontinued operations

 

$

(5,641

)

 

$

2,939

 

 

$

(1,457

)

2022 Acquisitions  
Business Acquisition [Line Items]  
Schedule of Fair Values of Identifiable Assets and Liabilities of Acquisitions

The fair values of the identifiable assets and liabilities of the acquisitions less post-close adjustments related to working capital completed during the year ended December 31, 2022, as of the applicable acquisition dates, are as follows:

(in thousands)

 

 

 

Consideration:

 

 

 

Cash

$

74,206

 

 

Holdback

 

810

 

 

Fair value of contingent consideration

 

510

 

 

Total consideration

 

75,526

 

 

Recognized amounts of identifiable assets acquired and liabilities assumed:

 

 

 

Assets

 

 

 

Accounts receivable

$

6,817

 

 

Other assets

 

3,446

 

 

Identifiable intangible assets

 

25,546

 

 

Total assets

 

35,809

 

 

Liabilities

 

 

 

Accounts payable

 

7,363

 

 

Deferred tax liabilities and other

 

8,546

 

 

Total liabilities

 

15,909

 

 

 

 

 

 

Redeemable noncontrolling interest

 

1,987

 

 

 

 

 

 

Noncontrolling interest

 

974

 

 

Total identifiable net assets

 

16,939

 

 

Goodwill arising from acquisitions

$

58,587

 

 

Schedule of Fair Value and Estimated Useful Lives of Intangible Assets Acquired

The identifiable intangible assets are amortized on a straight-line basis over their estimated useful lives. The fair value and estimated useful lives of the intangible assets acquired are as follows:

 

(in thousands)

 

Amount

 

 

 

Weighted Average Useful Life

 

Client relationships

 

$

24,413

 

 

 

6 years

 

Trade names

 

 

1,133

 

 

 

5 years

 

Total identifiable intangible assets

 

 

25,546