XML 120 R71.htm IDEA: XBRL DOCUMENT v3.25.1
Variable Interest Entities - Schedule of Assets and Liabilities (Details) - USD ($)
$ in Thousands
Dec. 31, 2024
Dec. 31, 2023
Assets    
Cash and cash equivalents $ 62,849 $ 28,539
Accounts receivable 129,200 129,200
Inventories 60,712 44,569
Goodwill 10,900 1,050
Intangibles, net 2,476 180
Total assets 470,328 374,453
Liabilities    
Other long-term liabilities 10,333 14,251
Total liabilities 362,321 303,740
Variable Interest Entity, Primary Beneficiary    
Assets    
Cash and cash equivalents 41,595 26,574
Accounts receivable 129,233 129,151
Inventories 60,712 44,569
Prepaid expenses and other current assets 5,738 895
Other receivables 58,321 33,809
Other assets 22,411 2,091
Goodwill 9,850 0
Intangibles, net 2,476 180
Total assets 330,336 237,269
Liabilities    
Accounts payable 160,378 122,324
Accrued compensation and benefits 43,219 21,380
Accrued other 11,339 16,723
Other long-term liabilities 551 273
Due to AON LLC and subsidiaries, net 143,470 117,194
Total liabilities $ 358,957 $ 277,894