XML 41 R31.htm IDEA: XBRL DOCUMENT v3.23.3
Business Acquisitions (Tables)
9 Months Ended
Sep. 30, 2023
Business Combination and Asset Acquisition [Abstract]  
Schedule of Preliminary and Final Fair Values of the Assets Acquired and Liabilities Assumed
The consideration paid to merge with Neenah, and the fair values of the assets acquired and liabilities assumed as of the Merger date were as follows (in millions):
Final Fair Value as of September 30, 2023
AdjustmentsPreliminary Allocation as of July 6, 2022
Cash and cash equivalents$55.9 $— $55.9 
Accounts receivable, net198.1 (8.5)206.6 
Inventory, net194.5 2.7 191.8 
Other current assets27.8 0.3 27.5 
Property, plant and equipment, net463.2 9.6 453.6 
Intangible assets, net236.9 17.9 219.0 
Other assets42.1 0.3 41.8 
Total assets$1,218.5 $22.3 $1,196.2 
Current debt$1.9 $— $1.9 
Accounts payable and other current liabilities198.8 (9.1)207.9 
Long-term debt22.8 — 22.8 
Deferred income tax liabilities86.7 19.0 67.7 
Other liabilities82.4 0.4 82.0 
Net assets acquired$825.9 $12.0 $813.9 
Goodwill230.4 (12.0)242.4 
Total consideration
$1,056.3 $— $1,056.3 
Schedule of Components of Identifiable Intangible Assets
The following table sets forth the components of identifiable intangible assets (in millions) and their estimated useful lives (in years):
Fair ValueWeighted-Average Amortization Period (Years)
Amortizable intangible assets:
Customer relationships$202.3 14.3
Trade names14.4 20
Developed technology20.2 7
Total amortizable intangible assets$236.9 
Schedule of Supplemental Pro Forma Financial Information
The unaudited supplemental pro forma financial information presented below is not necessarily indicative of consolidated results of operations of the combined business had the Merger occurred as of January 1, 2021 (in millions):
Three Months Ended September 30,Nine Months Ended September 30,
2022
Net sales$561.1 $1,713.6 
Net income15.8 (0.9)