v3.25.2
Acquisition of Business (Tables)
6 Months Ended
Jun. 30, 2025
Business Combination, Asset Acquisition, Transaction between Entities under Common Control, and Joint Venture Formation [Abstract]  
Schedule of Business Acquisitions, by Acquisition
The fair values of the assets acquired and the liabilities assumed in the AMPAC acquisition are as follows (in millions):
Cash and cash equivalents$16 
Trade and other accounts receivable, net
Inventories25 
Prepaid expenses and other current assets
Property, plant, and equipment, net111 
Intangibles and goodwill650 
Deferred charges and other assets
Accounts payable(3)
Accrued expenses(5)
Other noncurrent liabilities(111)
Fair value of net assets acquired$697 
Business Combination, Intangible Asset, Acquired, Finite-Lived and Indefinite-Lived [Table Text Block]
Identified intangible assets acquired consisted of the following (in millions):
Fair ValueEstimated Useful Lives (in years)
Customer base$275 17.5
Formulas and technology60 8
Trademarks and trade names30 15
Water rights29 indefinite
$394 
Business Combination, Pro Forma Information [Table Text Block]
The following table presents the financial results in thousands for AMPAC from the date of acquisition through June 30, 2024 and for the second quarter ended June 30, 2024 (in thousands).
AMPACSecond Quarter Ended June 30, 2024January 16 to
June 30, 2024
Net sales$38,010 $55,057 
Income (loss) before income taxes4,923 (78)
The following table presents our estimated unaudited pro forma consolidated results for the second quarter and six months ended June 30, 2024, assuming the acquisition of AMPAC had occurred on January 1, 2023. The unaudited pro forma information is presented for informational purposes only and is not indicative of the results of operations that would have been realized if the acquisition had been completed at the beginning of 2023, nor is it indicative of expected results for any future period. In addition, no effect is given to any future synergistic benefits that could result from the integration of AMPAC into NewMarket.
Unaudited pro forma information for the second quarter and six months ended June 30, 2024 includes adjustments to depreciation and amortization based upon the fair value allocation of the purchase price to AMPAC's tangible and intangible assets acquired and liabilities assumed as though the acquisition had occurred on January 1, 2023, as well as adjustments for debt-related costs and management fees. The acquisition-related costs and the charge related to the fair value adjustment to acquisition-date inventory were recognized in actual results during the second quarter and six months ended June 30, 2024, but for the presentation below, these costs are excluded from 2024 unaudited pro forma income before income taxes since on a pro forma basis, they would have been incurred during 2023.
Pro Forma Supplemental Information (unaudited) (in thousands)
ConsolidatedSecond Quarter Ended
June 30, 2024
Six Months Ended
June 30, 2024
Net sales$710,228 $1,412,064 
Income before income taxes144,971 284,975