XML 61 R41.htm IDEA: XBRL DOCUMENT v3.22.2.2
Acquisitions - Fair Value of Assets and Liabilities (Details) - USD ($)
$ in Thousands
9 Months Ended
Oct. 15, 2021
Aug. 30, 2021
Aug. 06, 2021
Jan. 26, 2021
Oct. 01, 2022
Oct. 02, 2021
Dec. 31, 2021
Purchase consideration:              
Cash paid         $ 0 $ 37,057  
Purchase price allocations:              
Goodwill         $ 28,653   $ 28,723
FNS              
Purchase consideration:              
Cash paid       $ 20,059      
Rollover equity       2,000      
Contingent consideration       8,200      
Acquisition debt       0      
Due from seller       0      
Business combination consideration transferred       30,259      
Purchase price allocations:              
Cash       0      
Accounts receivable       0      
Inventories       0      
Prepaid expenses       0      
Other current assets       0      
Property and equipment       9,978      
Other long-term assets       0      
Goodwill       8,082      
Business combination recognized identifiable assets acquired and liabilities assumed, including goodwill       35,700      
Accounts payable       0      
Accrued expenses       0      
Contract liabilities       0      
Capital lease obligations       (5,441)      
Business combination recognized identifiable assets acquired goodwill and liabilities assumed, net       30,259      
FNS | Customer relationships              
Purchase price allocations:              
Intangibles       17,370      
FNS | Trademarks and trade names              
Purchase price allocations:              
Intangibles       $ 270      
Broken Arrow              
Purchase consideration:              
Cash paid     $ 5,000        
Rollover equity     0        
Contingent consideration     7,552        
Acquisition debt     0        
Due from seller     0        
Business combination consideration transferred     12,552        
Purchase price allocations:              
Cash     0        
Accounts receivable     5,126        
Inventories     133        
Prepaid expenses     94        
Other current assets     0        
Property and equipment     219        
Other long-term assets     32        
Goodwill     5,319        
Business combination recognized identifiable assets acquired and liabilities assumed, including goodwill     16,753        
Accounts payable     (1,987)        
Accrued expenses     (156)        
Contract liabilities     (2,058)        
Capital lease obligations     0        
Business combination recognized identifiable assets acquired goodwill and liabilities assumed, net     12,552        
Broken Arrow | Customer relationships              
Purchase price allocations:              
Intangibles     5,750        
Broken Arrow | Trademarks and trade names              
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          
Prepaid expenses   0          
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, including goodwill   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   40,461          
Concurrent | Customer relationships              
Purchase price allocations:              
Intangibles   22,330          
Concurrent | Trademarks and trade names              
Purchase price allocations:              
Intangibles   $ 760          
Urban Cable              
Purchase consideration:              
Cash paid $ 8,436            
Rollover equity 4,000            
Contingent consideration 3,450            
Acquisition debt 0            
Due from seller (151)            
Business combination consideration transferred 15,735            
Purchase price allocations:              
Cash 185            
Accounts receivable 3,695            
Inventories 0            
Prepaid expenses 14            
Other current assets 28            
Property and equipment 1,361            
Other long-term assets 0            
Goodwill 799            
Business combination recognized identifiable assets acquired and liabilities assumed, including goodwill 17,332            
Accounts payable (1,184)            
Accrued expenses (323)            
Contract liabilities 0            
Capital lease obligations (90)            
Business combination recognized identifiable assets acquired goodwill and liabilities assumed, net 15,735            
Urban Cable | Customer relationships              
Purchase price allocations:              
Intangibles 10,910            
Urban Cable | Trademarks and trade names              
Purchase price allocations:              
Intangibles $ 340