XML 73 R34.htm IDEA: XBRL DOCUMENT v3.25.0.1
Acquisition of STI (Tables)
12 Months Ended
Dec. 31, 2024
Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract]  
Schedule of Business Consideration Paid to Acquire
The consideration paid to acquire STI consisted of the following (in thousands):
Cash consideration for STI $409,647 
Cash consideration for transaction expenses of STI896 
Total cash consideration 410,543 
Non-cash equity consideration200,224 
Total consideration transferred610,767 
Total purchase price consideration$610,767 
Schedule of Business Acquisitions, by Acquisition
The following table summarizes the fair values of the assets acquired and liabilities assumed as of the Acquisition Date (in thousands):
Fair Value of Net Assets Acquired and Liabilities Assumed: Acquisition DateMeasurement AdjustmentRemeasured Acquisition Date
Cash and cash equivalents$36,725 $— $36,725 
Accounts receivable110,789 — 110,789 
Inventories47,517 — 47,517 
Prepaid expenses and other23,399 — 23,399 
Property, plant and equipment4,434 — 4,434 
Other intangible assets304,431 — 304,431 
Other assets325 2,655 2,980 
Total assets acquired$527,620 $2,655 $530,275 
Accounts payable65,761 — 65,761 
Deferred revenue20,345 — 20,345 
Short-term debt44,338 — 44,338 
Other liabilities10,115 2,655 12,770 
Income tax payable7,576 — 7,576 
Deferred tax liability95,510 — 95,510 
Other long-term liabilities4,524 — 4,524 
Long-term debt12,053 — 12,053 
Total liabilities assumed$260,222 $2,655 $262,877 
Fair value of net assets acquired267,398 267,398 
Allocation to goodwill$343,369 $343,369 
Schedule of Purchase Price Allocation
The purchase price allocation includes $304.4 million of acquired identifiable intangible assets.
(in thousands, except useful lives)Estimated Fair ValueEstimated Weighted Average Useful Life in Years
Backlog$50,000 1
Customer relationships228,408 10
Trade name26,023 20
Total$304,431 
Schedule of Business Acquisition, Pro Forma Information The unaudited pro forma financial information does not reflect any adjustments for anticipated expense savings resulting from the STI Acquisition and is not necessarily indicative of the operating
results that would have actually occurred had the STI Acquisition been consummated on January 1, 2021, (in thousands):
Year Ended December 31,
20222021
Revenue
$1,645,962 $1,118,903 
Net income (loss)
$36,285 $(74,215)