XML 47 R27.htm IDEA: XBRL DOCUMENT v3.22.4
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2022
Mohawk [Member]  
Summary of Allocation of Purchase Price Based on Estimated Fair Value of Assets Acquired and Liabilities Assumed The following table summarizes the allocation of the purchase price based on the estimated fair value of assets acquired and liabilities assumed based on their preliminary estimated fair values at the acquisition date, which are subject to adjustment.

 

Initial Allocation of Consideration

 

Measurement Period Adjustments(1)

 

Updated Preliminary Allocation

 

Assets acquired:

 

 

 

 

 

 

Accounts receivable

$

10,137

 

$

345

 

$

10,482

 

Inventories

 

8,209

 

 

(16

)

 

8,193

 

Prepaid expenses

 

104

 

 

 

 

104

 

Other assets - long term

 

30

 

 

 

 

30

 

Property, plant and equipment

 

1,432

 

 

(261

)

 

1,171

 

Right of use asset - operating leases

 

1,367

 

 

 

 

1,367

 

Intangible assets

 

7,720

 

 

90

 

 

7,810

 

Goodwill

 

7,485

 

 

(403

)

 

7,082

 

Assets acquired

$

36,484

 

$

(245

)

$

36,239

 

 

 

 

 

 

 

 

Liabilities assumed:

 

 

 

 

 

 

Accounts payable

$

5,996

 

$

(191

)

$

5,805

 

Accrued expenses

 

1,414

 

 

(70

)

 

1,344

 

Operating lease liability - short term

 

399

 

 

 

 

399

 

Operating lease liability - long term

 

968

 

 

 

 

968

 

Total liabilities assumed

 

8,777

 

 

(261

)

 

8,516

 

 

 

 

 

 

 

 

Net acquisition cost

$

27,707

 

$

16

 

$

27,723

 

The Company's preliminary purchase price allocation changed due to additional information and further analysis.
Summary of Intangible Assets

The intangible assets included above consist of the following:

 

 

Fair Value

 

 

Weighted Average
Estimated
Useful Life

Customer relationships

 

$

5,500

 

 

12.0 years

Trade name

 

 

2,000

 

 

5.0 years

Non-competition agreements

 

 

310

 

 

5.0 years

Total amortizable intangible assets

 

$

7,810

 

 

 

Trilogy Plastics, Inc. [Member]  
Summary of Allocation of Purchase Price Based on Estimated Fair Value of Assets Acquired and Liabilities Assumed The following table summarizes the allocation of the purchase price based on the estimated fair value of assets acquired and liabilities assumed based on the estimated fair values at the acquisition date.

Assets acquired:

 

 

Accounts receivable

$

3,929

 

Inventories

 

2,752

 

Prepaid expenses

 

63

 

Other assets - long term

 

93

 

Property, plant and equipment

 

4,903

 

Right of use asset - operating leases

 

8,685

 

Intangible assets

 

14,333

 

Goodwill

 

10,003

 

Assets acquired

$

44,761

 

 

 

 

Liabilities assumed:

 

 

Accounts payable

$

765

 

Accrued expenses

 

777

 

Operating lease liability - short term

 

576

 

Operating lease liability - long term

 

8,108

 

Total liabilities assumed

 

10,226

 

 

 

 

Net acquisition cost

$

34,535

 

Summary of Intangible Assets

The intangible assets included above consist of the following:

 

 

Fair Value

 

 

Weighted Average
Estimated
Useful Life

Customer relationships

 

$

12,463

 

 

18.0 years

Trade name

 

 

1,870

 

 

10.0 years

Total amortizable intangible assets

 

$

14,333