XML 54 R33.htm IDEA: XBRL DOCUMENT v3.22.4
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2022
Business Combinations [Abstract]  
Summary of Final Fair Values of Consideration of Assets Acquired and Liabilities Assumed

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

 

Cash paid at closing

 

$

2,935

 

Working capital and net indebtedness adjustment

 

 

(42

)

Total net consideration

 

$

2,893

 

 

 

 

 

Cash

 

$

60

 

Accounts receivable

 

 

426

 

Inventories

 

 

68

 

Contract assets

 

 

183

 

Other current assets

 

 

25

 

Property and equipment

 

 

73

 

Operating lease right of use assets

 

 

146

 

Pension and post-retirement assets

 

 

626

 

Other noncurrent assets

 

 

8

 

Intangible assets

 

 

1,200

 

Goodwill

 

 

1,367

 

Accounts payable

 

 

(192

)

Contract liabilities

 

 

(162

)

Accrued expenses

 

 

(255

)

Finance and operating lease liabilities

 

 

(148

)

Pension and post-retirement obligations

 

 

(56

)

Deferred tax liabilities

 

 

(383

)

Other noncurrent liabilities

 

 

(93

)

Net assets acquired

 

$

2,893

 

The following table summarizes the fair values of the assets acquired and liabilities assumed at the date 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

 

 

 

14

 

 

 

10

 

Goodwill

 

17

 

 

 

13

 

 

 

19

 

Current liabilities

 

(6

)

 

 

(13

)

 

 

(5

)

Net assets acquired

$

39

 

 

$

40

 

 

$

34

 

Summary of Fair Value of the Identifiable Intangible Assets

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

 

Customer relationships

 

$

695

 

Trade names and trademarks

 

 

450

 

Contractual backlog

 

 

55

 

Total intangibles

 

$

1,200

 

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 year ended December 31, 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.

 

 

 

Year Ended
December 31, 2021
(unaudited)

 

Net revenues

 

$

6,099

 

Net loss

 

 

(189

)