XML 42 R31.htm IDEA: XBRL DOCUMENT v3.22.2
Business Combinations (Tables)
6 Months Ended
Jun. 30, 2022
Business Combinations [Abstract]  
Summary of Preliminary Fair Value of Consideration Transferred and the Preliminary Estimated Fair Values of the Assets Acquired and Liabilities Assumed

The following table summarizes the preliminary estimated fair values of the assets acquired and liabilities assumed at the date of the Chubb Acquisition:

 

Cash

 

$

60

 

Accounts receivable

 

 

438

 

Inventories

 

 

67

 

Contract assets

 

 

183

 

Other current assets

 

 

20

 

Property and equipment

 

 

67

 

Operating lease right of use assets

 

 

154

 

Pension and post-retirement assets

 

 

626

 

Other noncurrent assets

 

 

20

 

Intangible assets

 

 

1,385

 

Goodwill

 

 

1,229

 

Accounts payable

 

 

(191

)

Contract liabilities

 

 

(162

)

Accrued expenses

 

 

(219

)

Finance and operating lease liabilities

 

 

(154

)

Pension and post-retirement obligations

 

 

(75

)

Deferred tax liabilities

 

 

(465

)

Other noncurrent liabilities

 

 

(84

)

Net assets acquired

 

$

2,899

 

The following table summarizes the preliminary estimated fair values of the assets acquired and liabilities assumed at the dates of acquisition:

 

 

 

Premier Fire

 

 

NAC

 

 

Other 2021
Acquisitions

 

Cash paid at closing

 

$

32

 

 

$

36

 

 

$

25

 

Accrued consideration

 

 

7

 

 

 

4

 

 

 

9

 

Total consideration

 

$

39

 

 

$

40

 

 

$

34

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

3

 

 

$

2

 

 

$

2

 

Current assets

 

 

10

 

 

 

22

 

 

 

6

 

Property and equipment

 

 

1

 

 

 

2

 

 

 

2

 

Intangible assets, net

 

 

14

 

 

 

13

 

 

 

11

 

Goodwill

 

 

17

 

 

 

13

 

 

 

19

 

Current liabilities

 

 

(6

)

 

 

(12

)

 

 

(6

)

Net assets acquired

 

$

39

 

 

$

40

 

 

$

34

 

 

Summary of Preliminary Fair Value of the Identifiable Intangible Assets

The following table summarizes the preliminary fair value of the identifiable intangible assets:

 

Customer relationships

 

$

825

 

Trade names and trademarks

 

 

550

 

Contractual backlog

 

 

10

 

Total intangibles

 

$

1,385

 

Summary of Pro Forma Consolidated Financial Information Reflects the Results of Operations

The following pro forma consolidated financial information reflects the results of operations of the Company for the three and six months ended June 30, 2021 as if the Chubb Acquisition and related financing had occurred as of January 1, 2021, after giving effect to certain purchase accounting and financing adjustments. These amounts are based on financial information of the Chubb business and are not necessarily indicative of what the Company’s operating results would have been had the Chubb Acquisition and related financing taken place on January 1, 2021.

 

 

 

Three Months Ended
June 30, 2021

 

 

Six Months Ended
June 30, 2021

 

Net revenues

 

$

1,532

 

 

$

2,883

 

Net income (loss)

 

 

(12

)

 

 

(53

)