Acquisition of Businesses Acquisition - Schedule of Assets Acquired and Liabilities Assumed as of the Acquisition Date (Details) - USD ($) $ in Thousands |
|
|
|
|
3 Months Ended |
6 Months Ended |
9 Months Ended |
11 Months Ended |
12 Months Ended |
|
|
|
|
Jan. 31, 2024 |
Dec. 31, 2022 |
Jul. 12, 2022 |
Sep. 03, 2021 |
Jun. 30, 2024 |
Mar. 31, 2024 |
Mar. 31, 2022 |
Jun. 30, 2024 |
Dec. 31, 2022 |
Jun. 30, 2022 |
Sep. 30, 2024 |
Sep. 30, 2022 |
Dec. 31, 2024 |
Dec. 31, 2024 |
Dec. 31, 2023 |
Dec. 31, 2022 |
Sep. 30, 2023 |
Jun. 30, 2023 |
Mar. 31, 2023 |
Dec. 31, 2021 |
| Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination, Provisional Information, Initial Accounting Incomplete, Adjustment, Intangibles |
|
|
|
|
$ 24,300
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
|
$ 863,774
|
|
|
875,650
|
$ 895,167
|
$ 588,519
|
$ 875,650
|
$ 863,774
|
$ 586,258
|
$ 876,050
|
$ 928,466
|
$ 895,916
|
$ 895,916
|
$ 773,569
|
$ 863,774
|
$ 830,403
|
$ 862,971
|
$ 863,774
|
$ 585,972
|
| Liabilities and noncontrolling interest: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination, Provisional Information, Initial Accounting Incomplete, Adjustment, Deferred Tax Liabilities |
|
|
|
|
2,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Unrecognized Tax Benefits, Discontinued Operations |
|
|
|
|
|
|
|
|
|
|
|
|
7,400
|
7,400
|
27,900
|
|
|
|
|
|
| Goodwill, Measurement Period Adjustment |
|
|
|
|
|
|
|
|
|
|
|
|
|
130,529
|
|
304,009
|
|
|
|
|
| Acquisition Consideration |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Working capital adjustment |
|
|
|
|
$ 500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Payment to acquire business |
|
|
|
|
|
$ 379,524
|
$ 3,937
|
$ 379,524
|
|
$ 3,937
|
$ 380,049
|
$ 564,664
|
|
517,856
|
0
|
569,028
|
|
|
|
|
| Lugano |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash |
|
|
|
$ 1,365
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts receivable |
|
|
|
3,352
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Inventory |
|
|
|
36,708
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Property, Plant, and Equipment |
|
|
|
3,135
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Intangible assets |
|
|
|
4,299
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
|
|
|
260,571
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current and noncurrent assets |
|
|
|
6,858
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Assets, Total |
|
|
|
55,717
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liabilities and noncontrolling interest: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current liabilities |
|
|
|
46,549
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other liabilities |
|
|
|
3,175
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Deferred Tax Liabilities |
|
|
|
1,430
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities and noncontrolling interest |
|
|
|
51,154
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net identifiable assets acquired |
|
|
|
4,563
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Acquisition Consideration |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Purchase consideration |
|
|
|
$ 265,134
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| PrimaLoft |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash |
|
|
$ 6,951
|
|
|
|
|
|
|
|
|
|
|
|
6,951
|
|
|
|
|
|
| Accounts receivable |
|
|
2,992
|
|
|
|
|
|
|
|
|
|
|
|
2,992
|
|
|
|
|
|
| Inventory |
|
|
1,991
|
|
|
|
|
|
|
|
|
|
|
|
1,991
|
|
|
|
|
|
| Property, Plant, and Equipment |
|
|
1,058
|
|
|
|
|
|
|
|
|
|
|
|
1,058
|
|
|
|
|
|
| Intangible assets |
|
|
248,200
|
|
|
|
|
|
|
|
|
|
|
|
306,900
|
|
|
|
|
|
| Goodwill |
|
|
335,296
|
|
|
|
|
|
|
|
|
|
|
|
290,347
|
|
|
|
|
|
| Other current and noncurrent assets |
|
|
3,581
|
|
|
|
|
|
|
|
|
|
|
|
2,394
|
|
|
|
|
|
| Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Assets, Total |
|
|
264,773
|
|
|
|
|
|
|
|
|
|
|
|
322,286
|
|
|
|
|
|
| Liabilities and noncontrolling interest: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current liabilities |
|
|
8,865
|
|
|
|
|
|
|
|
|
|
|
|
7,785
|
|
|
|
|
|
| Other liabilities |
|
|
360
|
|
|
|
|
|
|
|
|
|
|
|
360
|
|
|
|
|
|
| Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Deferred Tax Liabilities |
|
|
51,268
|
|
|
|
|
|
|
|
|
|
|
|
63,376
|
|
|
|
|
|
| Total liabilities and noncontrolling interest |
|
|
60,493
|
|
|
|
|
|
|
|
|
|
|
|
71,521
|
|
|
|
|
|
| Net identifiable assets acquired |
|
|
204,280
|
|
|
|
|
|
|
|
|
|
|
|
250,765
|
|
|
|
|
|
| Goodwill, Measurement Period Adjustment |
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
(804)
|
$ 291,150
|
|
|
|
|
| Acquisition Consideration |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Working capital adjustment |
|
4,161
|
2,257
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Payment to acquire business |
|
530,000
|
530,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash |
|
(6,951)
|
(7,319)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination, Acquisition Related Costs |
|
|
5,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Purchase price, net |
|
|
541,100
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Purchase consideration |
|
$ 541,112
|
$ 539,576
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| PrimaLoft | Scenario, Adjustment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Inventory basis step-up |
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination, Provisional Information, Initial Accounting Incomplete, Adjustment, Property, Plant, and Equipment |
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination, Provisional Information, Initial Accounting Incomplete, Adjustment, Intangibles |
|
|
|
|
|
|
|
|
58,700
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination, Provisional Information, Initial Accounting Incomplete, Adjustment, Other Current and Noncurrent Assets |
|
|
|
|
|
|
|
|
(1,187)
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination, Provisional Information, Initial Accounting Incomplete, Adjustment, Financial Assets |
|
|
|
|
|
|
|
|
57,513
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination, Provisional Information, Initial Accounting Incomplete, Other Current Liabilities |
|
|
|
|
|
|
|
|
(1,080)
|
|
|
|
|
|
|
|
|
|
|
|
| Liabilities and noncontrolling interest: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination, Provisional Information, Initial Accounting Incomplete, Adjustment, Other Liabilities |
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination, Provisional Information, Initial Accounting Incomplete, Adjustment, Deferred Tax Liabilities |
|
|
|
|
|
|
|
|
12,108
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination, Provisional Information, Initial Accounting Incomplete, Adjustment, Financial Liabilities |
|
|
|
|
|
|
|
|
11,028
|
|
|
|
|
|
|
|
|
|
|
|
| Net identifiable assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 46,485
|
|
|
|
|
|
| Goodwill, Measurement Period Adjustment |
|
|
|
|
|
|
|
|
(44,949)
|
|
|
|
|
|
|
|
|
|
|
|
| Acquisition Consideration |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Working capital adjustment |
|
|
|
|
|
|
|
|
1,904
|
|
|
|
|
|
|
|
|
|
|
|
| Payment to acquire business |
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
| Cash |
|
|
|
|
|
|
|
|
368
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination, Provisional Information, Initial Accounting Incomplete, Adjustment, Consideration Transferred |
|
|
|
|
|
|
|
|
1,536
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination, Provisional Information, Initial Accounting Incomplete, Adjustment, Cash |
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination, Provisional Information, Initial Accounting Incomplete, Adjustment, Accounts Receivable |
|
|
|
|
|
|
|
|
$ 0
|
|
|
|
|
|
|
|
|
|
|
|
| The Honey Pot |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash |
$ 4,076
|
|
|
|
|
|
|
|
|
|
|
|
756
|
756
|
|
|
|
|
|
|
| Accounts receivable |
16,361
|
|
|
|
|
|
|
|
|
|
|
|
16,361
|
16,361
|
|
|
|
|
|
|
| Inventory |
18,986
|
|
|
|
|
|
|
|
|
|
|
|
18,986
|
18,986
|
|
|
|
|
|
|
| Property, Plant, and Equipment |
1,888
|
|
|
|
|
|
|
|
|
|
|
|
1,888
|
1,888
|
|
|
|
|
|
|
| Intangible assets |
247,000
|
|
|
|
|
|
|
|
|
|
|
|
271,300
|
271,300
|
|
|
|
|
|
|
| Goodwill |
128,135
|
|
|
|
|
|
|
|
|
|
|
|
107,039
|
107,039
|
|
|
|
|
|
|
| Other current and noncurrent assets |
3,958
|
|
|
|
|
|
|
|
|
|
|
|
3,958
|
3,958
|
|
|
|
|
|
|
| Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Assets, Total |
292,269
|
|
|
|
|
|
|
|
|
|
|
|
313,249
|
313,249
|
|
|
|
|
|
|
| Liabilities and noncontrolling interest: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current liabilities |
10,957
|
|
|
|
|
|
|
|
|
|
|
|
10,957
|
10,957
|
|
|
|
|
|
|
| Other liabilities |
1,480
|
|
|
|
|
|
|
|
|
|
|
|
1,480
|
1,480
|
|
|
|
|
|
|
| Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Deferred Tax Liabilities |
27,846
|
|
|
|
|
|
|
|
|
|
|
|
30,526
|
30,526
|
|
|
|
|
|
|
| Total liabilities and noncontrolling interest |
40,283
|
|
|
|
|
|
|
|
|
|
|
|
42,963
|
42,963
|
|
|
|
|
|
|
| Net identifiable assets acquired |
251,986
|
|
|
|
|
|
|
|
|
|
|
|
270,286
|
270,286
|
|
|
|
|
|
|
| Acquisition Consideration |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Working capital adjustment |
(3,126)
|
|
|
|
|
|
|
|
|
|
|
|
(2,602)
|
|
|
|
|
|
|
|
| Business Combination, Consideration Transferred, Liabilities Incurred |
(1,128)
|
|
|
|
|
|
|
|
|
|
|
|
0
|
(1,128)
|
|
|
|
|
|
|
| Payment to acquire business |
380,000
|
|
|
|
|
|
|
|
|
|
|
|
380,000
|
|
|
|
|
|
|
|
| Cash |
(4,375)
|
|
|
|
|
|
|
|
|
|
|
|
(1,055)
|
|
|
|
|
|
|
|
| Purchase consideration |
$ 380,121
|
|
|
|
|
|
|
|
|
|
|
|
377,325
|
|
|
|
|
|
|
|
| The Honey Pot | Scenario, Adjustment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Inventory basis step-up |
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
| Business Combination, Provisional Information, Initial Accounting Incomplete, Adjustment, Property, Plant, and Equipment |
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
| Business Combination, Provisional Information, Initial Accounting Incomplete, Adjustment, Intangibles |
|
|
|
|
|
|
|
|
|
|
|
|
24,300
|
|
|
|
|
|
|
|
| Business Combination, Provisional Information, Initial Accounting Incomplete, Adjustment, Other Current and Noncurrent Assets |
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
| Business Combination, Provisional Information, Initial Accounting Incomplete, Adjustment, Financial Assets |
|
|
|
|
|
|
|
|
|
|
|
|
20,980
|
|
|
|
|
|
|
|
| Business Combination, Provisional Information, Initial Accounting Incomplete, Other Current Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
| Liabilities and noncontrolling interest: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Combination, Provisional Information, Initial Accounting Incomplete, Adjustment, Other Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
| Business Combination, Provisional Information, Initial Accounting Incomplete, Adjustment, Deferred Tax Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
2,680
|
|
|
|
|
|
|
|
| Business Combination, Provisional Information, Initial Accounting Incomplete, Adjustment, Financial Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
2,680
|
|
|
|
|
|
|
|
| Net identifiable assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
18,300
|
$ 18,300
|
|
|
|
|
|
|
| Goodwill, Measurement Period Adjustment |
|
|
|
|
|
|
|
|
|
|
|
|
(21,096)
|
|
|
|
|
|
|
|
| Acquisition Consideration |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Working capital adjustment |
|
|
|
|
|
|
|
|
|
|
|
|
524
|
|
|
|
|
|
|
|
| Payment to acquire business |
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
| Cash |
|
|
|
|
|
|
|
|
|
|
|
|
3,320
|
|
|
|
|
|
|
|
| Business Combination, Provisional Information, Initial Accounting Incomplete, Adjustment, Consideration Transferred |
|
|
|
|
|
|
|
|
|
|
|
|
(2,796)
|
|
|
|
|
|
|
|
| Business Combination, Provisional Information, Initial Accounting Incomplete, Adjustment, Cash |
|
|
|
|
|
|
|
|
|
|
|
|
(3,320)
|
|
|
|
|
|
|
|
| Business Combination, Provisional Information, Initial Accounting Incomplete, Adjustment, Accounts Receivable |
|
|
|
|
|
|
|
|
|
|
|
|
$ 0
|
|
|
|
|
|
|
|