XML 57 R47.htm IDEA: XBRL DOCUMENT v3.22.2
Acquisitions (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Oct. 15, 2021
Aug. 30, 2021
Aug. 06, 2021
Jan. 26, 2021
Jul. 02, 2022
Jul. 03, 2021
Jul. 02, 2022
Jul. 03, 2021
Dec. 31, 2021
Purchase consideration:                  
Cash paid               $ 20,059  
Purchase price allocations:                  
Goodwill         $ 28,943   $ 28,943   $ 28,723
Transaction expenses         $ 1,320 $ 903 $ 10,588 $ 1,452  
FNS                  
Purchase consideration:                  
Cash paid       $ 20,059          
Rollover equity       2,000          
Contingent consideration       8,200          
Business combination consideration transferred       30,259          
Purchase price allocations:                  
Property and equipment       9,978          
Goodwill       8,082          
Business combination recognized identifiable assets acquired and liabilities assumed, Assets including goodwill, Total       35,700          
Capital lease obligations       (5,441)          
Business combination recognized identifiable assets acquired goodwill and liabilities assumed, Net, Total       30,259          
FNS | Customer relationships                  
Purchase price allocations:                  
Intangibles       17,370          
FNS | Trademarks and tradenames                  
Purchase price allocations:                  
Intangibles       $ 270          
Broken Arrow                  
Purchase consideration:                  
Cash paid     $ 5,000            
Contingent consideration     7,552            
Business combination consideration transferred     12,552            
Purchase price allocations:                  
Accounts receivable     5,126            
Inventories     133            
Prepaid expenses     94            
Property and equipment     219            
Other long-term assets     32            
Goodwill     5,319            
Business combination recognized identifiable assets acquired and liabilities assumed, Assets including goodwill, Total     16,753            
Accounts payable     (1,987)            
Accrued expenses     (156)            
Contract liabilities     (2,058)            
Business combination recognized identifiable assets acquired goodwill and liabilities assumed, Net, Total     12,552            
Broken Arrow | Customer relationships                  
Purchase price allocations:                  
Intangibles     5,750            
Broken Arrow | Trademarks and tradenames                  
Purchase price allocations:                  
Intangibles     $ 80            
Concurrent                  
Purchase consideration:                  
Cash paid   $ 13,828              
Rollover equity   6,000              
Contingent consideration   7,000              
Acquisition debt   14,143              
Due from seller   (510)              
Business combination consideration transferred   40,461              
Purchase price allocations:                  
Cash   1,289              
Accounts receivable   8,458              
Inventories   25              
Other current assets   10              
Property and equipment   5,263              
Other long-term assets   60              
Goodwill   8,552              
Business combination recognized identifiable assets acquired and liabilities assumed, Assets including goodwill, Total   46,747              
Accounts payable   (1,938)              
Accrued expenses   (799)              
Contract liabilities   (367)              
Capital lease obligations   (3,182)              
Business combination recognized identifiable assets acquired goodwill and liabilities assumed, Net, Total   40,461              
Concurrent | Customer relationships                  
Purchase price allocations:                  
Intangibles   22,330              
Concurrent | Trademarks and tradenames                  
Purchase price allocations:                  
Intangibles   $ 760              
Urban Cable                  
Purchase consideration:                  
Cash paid $ 8,436                
Rollover equity 4,000                
Contingent consideration 3,450                
Due from seller (151)                
Business combination consideration transferred 15,735                
Purchase price allocations:                  
Cash 185                
Accounts receivable 3,695                
Prepaid expenses 14                
Other current assets 28                
Property and equipment 1,361                
Goodwill 799                
Business combination recognized identifiable assets acquired and liabilities assumed, Assets including goodwill, Total 17,332                
Accounts payable (1,184)                
Accrued expenses (323)                
Capital lease obligations (90)                
Business combination recognized identifiable assets acquired goodwill and liabilities assumed, Net, Total 15,735                
Urban Cable | Customer relationships                  
Purchase price allocations:                  
Intangibles 10,910                
Urban Cable | Trademarks and tradenames                  
Purchase price allocations:                  
Intangibles $ 340