XML 45 R31.htm IDEA: XBRL DOCUMENT v3.22.4
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2022
Alfmeier  
Business Acquisition [Line Items]  
Summary of Product Revenues and Operating Income

The following table provides product revenues and operating income from Alfmeier that are included in our consolidated financial statements:

 

 

Year Ended December 31,

 

 

 

2022

 

Product revenues

 

$

98,960

 

Net loss

 

 

(2,675

)

Summary of Purchase Consideration to Fair Values of Assets Acquired and Liabilities Assumed

The following table summarizes the purchase consideration to the fair values of assets acquired and liabilities assumed as of the acquisition date and subsequent measurement period adjustments:

 

 

Initial Allocation
as of
August 1, 2022

 

 

Measurement Period Adjustments

 

 

Revised Allocation
as of
December 31, 2022

 

Purchase price, consideration, net of cash acquired (a)

 

$

164,887

 

 

$

5,813

 

 

$

170,700

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

24,988

 

 

 

(121

)

 

 

24,867

 

Inventory

 

 

36,026

 

 

 

(106

)

 

 

35,920

 

Prepaid expenses and other assets

 

 

20,920

 

 

 

(74

)

 

 

20,846

 

Operating lease right-of-use assets

 

 

4,608

 

 

 

 

 

 

4,608

 

Property and equipment

 

 

89,942

 

 

 

1,242

 

 

 

91,184

 

Other intangible assets

 

 

22,668

 

 

 

8,791

 

 

 

31,459

 

Goodwill

 

 

43,678

 

 

 

(9,184

)

 

 

34,494

 

Assumed liabilities

 

 

(55,994

)

 

 

975

 

 

 

(55,019

)

Deferred tax liabilities

 

 

(21,949

)

 

 

4,290

 

 

 

(17,659

)

Net assets acquired

 

$

164,887

 

 

$

5,813

 

 

$

170,700

 

(a)
Purchase price includes cash paid of $170,439 plus amounts due to seller of $261.
Summary of Allocation of Purchase Consideration to Other Intangible Assets Acquired

The following table summarizes the allocation of the purchase consideration to the other intangible assets acquired:

 

 

Preliminary Fair Value

 

 

Weighted Average Life (in years)

 

Definite-lived:

 

 

 

 

 

 

Customer related

 

$

19,812

 

 

 

14

 

Technology

 

 

11,647

 

 

 

9

 

Total

 

$

31,459

 

 

 

 

Summary of Unaudited Pro Forma Information

The following unaudited pro forma information represents our product revenues and net income as if the acquisition of Alfmeier had occurred as of January 1, 2021:

 

 

Year Ended December 31,

 

 

 

2022

 

 

2021

 

Product revenues

 

$

1,348,295

 

 

$

1,304,505

 

Net Income

 

 

17,645

 

 

 

92,079

 

Dacheng  
Business Acquisition [Line Items]  
Summary of Product Revenues and Operating Income

The results of Dacheng's operations are reported within the Medical segment from the date of acquisition. The following table provides product revenues and operating income from Dacheng that are included in our consolidated financial statements:

 

 

Year Ended December 31,

 

 

 

2022

 

Product revenues

 

$

3,499

 

Net Loss

 

 

(217

)

Summary of Purchase Consideration to Fair Values of Assets Acquired and Liabilities Assumed

The following table summarizes the purchase consideration to the fair values of assets acquired and liabilities assumed as of the acquisition date and subsequent measurement period adjustments:

 

 

Initial Allocation
as of
July 13, 2022

 

 

Measurement Period Adjustments

 

 

Revised Allocation
as of
December 31, 2022

 

Purchase price, cash consideration, net of cash acquired

 

$

35,048

 

 

$

 

 

$

35,048

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

746

 

 

 

(84

)

 

 

662

 

Inventory

 

 

1,942

 

 

 

(177

)

 

 

1,765

 

Prepaid expenses and other assets

 

 

152

 

 

 

22

 

 

 

174

 

Operating lease right-of-use assets

 

 

841

 

 

 

 

 

 

841

 

Property and equipment

 

 

684

 

 

 

 

 

 

684

 

Other intangible assets

 

 

19,094

 

 

 

965

 

 

 

20,059

 

Goodwill

 

 

22,995

 

 

 

(3,979

)

 

 

19,016

 

Assumed liabilities

 

 

(2,799

)

 

 

(40

)

 

 

(2,839

)

Deferred tax liabilities

 

 

(8,607

)

 

 

3,293

 

 

 

(5,314

)

Net assets acquired

 

$

35,048

 

 

$

 

 

$

35,048

 

Summary of Allocation of Purchase Consideration to Other Intangible Assets Acquired

The following table summarizes the allocation of the purchase consideration to the other intangible assets acquired:

 

 

Preliminary Fair Value

 

 

Weighted Average Life (in years)

 

Definite-lived:

 

 

 

 

 

 

Customer related

 

$

12,837

 

 

 

12

 

Technology

 

 

4,749

 

 

 

12

 

Indefinite-lived:

 

 

 

 

 

 

Tradenames

 

 

2,473

 

 

 

 

Total

 

$

20,059