XML 53 R36.htm IDEA: XBRL DOCUMENT v3.23.1
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2022
Kohana Coffee, LLC  
Business Acquisition [Line Items]  
Summary of total consideration

(Thousands)

    

Cash consideration

$

15,682

Fair value of stock consideration

23,435

Total Consideration

$

39,117

Summary the purchase price allocation of the assets acquired, and liabilities assumed

(Thousands)

    

Acquired Value

Cash and cash equivalents

$

797

Accounts receivable

881

Inventory

2,306

Property, plant and equipment

8,387

Goodwill

16,946

Intangible assets

11,638

Accounts payable and accrued liabilities

(1,838)

Total

$

39,117

Summary components of identified intangible assets

    

Estimated Fair

    

Estimated Useful

(Thousands)

Market Value

Life

Customer relationships

$

11,148

10 years

Favorable lease asset

490

2.5 years

Total

$

11,638

Summary of proforma results

    

Year Ended

    

Year Ended

(Thousands, except per share amounts)

December 31, 2022

December 31, 2021

Revenue

$

884,228

716,849

Net loss attributable to common shareholders

(84,651)

(44,353)

S&D Acquisition  
Business Acquisition [Line Items]  
Summary of total consideration

(Thousands)

    

Cash paid to Cott Corporation

$

397,878

Cash paid on behalf of sellers for seller's transaction expenses

5,241

Post-close working capital adjustments

(1,500)

Total Consideration

$

401,619

Summary the purchase price allocation of the assets acquired, and liabilities assumed

(Thousands)

    

Acquired Value

Cash and cash equivalents

$

8,282

Accounts receivable

57,818

Inventory

67,297

Prepaid expenses and other current assets

1,810

Property, plant and equipment

92,369

Goodwill

159,320

Intangible assets

142,920

Other assets

3,319

Accounts payable and accrued liabilities

(87,216)

Long-term debt

(147)

Deferred tax liabilities

(42,168)

Other long-term liabilities

(1,985)

Total

$

401,619

Summary components of identified intangible assets

    

Estimated Fair

    

Estimated Useful

(Thousands)

Market Value

Life

Customer relationships

$

137,500

20 years

Trademark

5,200

Indefinite

Favorable lease asset

220

5 years

Total

$

142,920

Summary of proforma results

    

Year Ended

(Thousands, except per share amounts)

December 31, 2020

Revenue

$

647,935

Net loss attributable to common shareholders

(138,896)