XML 48 R34.htm IDEA: XBRL DOCUMENT v3.25.0.1
Mergers and Acquisitions (Tables)
12 Months Ended
Dec. 31, 2024
Business Combinations [Abstract]  
Summary of Estimated Fair Values of Assets Acquired and Liabilities Assumed

The Company finalized its valuation of assets acquired and liabilities assumed during the fourth quarter of 2023. Certain acquired assets and liabilities assumed were valued utilizing Level 3 inputs and assumptions.

(U.S. Dollars, in thousands)

 

Final Acquisition Date Fair Value

 

 

Assigned Useful Life

Assets acquired:

 

 

 

 

 

Current assets

 

 

 

 

 

Cash and cash equivalents

 

$

29,419

 

 

 

Accounts receivable, net

 

 

35,313

 

 

 

Inventories

 

 

132,636

 

 

 

Prepaid expenses and other current assets

 

 

4,590

 

 

 

Total current assets

 

 

201,958

 

 

 

Property, plant, and equipment, net

 

 

68,863

 

 

 

Customer relationships

 

 

33,100

 

 

13 years

Developed technology

 

 

47,200

 

 

6 - 8 years

In-process research and development ("IPR&D")

 

 

5,750

 

 

Indefinite

Other long-term assets

 

 

20,501

 

 

 

Total identifiable assets acquired

 

$

377,372

 

 

 

 

 

 

 

 

 

Liabilities assumed:

 

 

 

 

 

Current liabilities

 

 

 

 

 

Accounts payable

 

$

21,602

 

 

 

Other current liabilities

 

 

43,521

 

 

 

Total current liabilities

 

 

65,123

 

 

 

Long-term borrowings under SeaSpine credit facility

 

 

26,298

 

 

 

Other long-term liabilities

 

 

32,823

 

 

 

Total liabilities assumed

 

 

124,244

 

 

 

Net identifiable assets acquired

 

$

253,128

 

 

 

Total fair value of consideration transferred

 

 

376,745

 

 

 

Residual goodwill

 

$

123,617

 

 

 

Summary of Integration Costs Incurred The following table summarizes integration costs incurred for the year ended December 31, 2024, and 2023.

 

 

For the Year Ended December 31,

 

(U.S. Dollars, in millions)

 

2024

 

 

2023

 

Compensation-related integration costs

 

$

4.0

 

 

$

17.7

 

International spine restructuring

 

 

0.5

 

 

 

1.3

 

Fee paid to financial advisor to the Merger

 

 

 

 

 

5.5

 

Professional fees / consulting fees

 

 

2.1

 

 

 

5.8

 

Product rationalization charges

 

 

9.7

 

 

 

6.0

 

Other costs

 

 

1.5

 

 

 

1.4

 

Total

 

$

17.8

 

 

$

37.7