XML 53 R41.htm IDEA: XBRL DOCUMENT v3.20.2
Business Combination - Preliminary Allocation of Purchase Price (Details) - USD ($)
$ in Thousands
Sep. 27, 2020
Dec. 30, 2019
Dec. 29, 2019
Sep. 29, 2019
Business Acquisition [Line Items]        
Goodwill $ 3,644,118   $ 494,584 $ 485,042
eOne        
Business Acquisition [Line Items]        
Cash, cash equivalents and restricted cash   $ 183,713    
Accounts receivable, net   295,154    
Inventories   7,029    
Other current assets   285,700    
Property, plant and equipment (including right of use assets)   125,672    
Intangible assets   1,056,000    
Content assets - IIC and IIP   611,290    
Other assets   89,719    
Short-term borrowings   (11,011)    
Current portion of long-term debt   (115,800)    
Accounts payable, and accrued liabilities   (702,742)    
Long-term debt   (93,851)    
Other liabilities   (227,766)    
Noncontrolling interests   (64,802)    
Estimated fair value of net assets acquired   1,438,305    
Goodwill   3,149,337    
Total purchase price   4,587,642    
eOne | Previously Reported        
Business Acquisition [Line Items]        
Cash, cash equivalents and restricted cash   183,713    
Accounts receivable, net   259,061    
Inventories   7,029    
Other current assets   286,270    
Property, plant and equipment (including right of use assets)   90,339    
Intangible assets   1,055,249    
Content assets - IIC and IIP   751,524    
Other assets   183,209    
Short-term borrowings   (11,011)    
Current portion of long-term debt   (60,533)    
Accounts payable, and accrued liabilities   (761,086)    
Long-term debt   (149,118)    
Other liabilities   (262,644)    
Noncontrolling interests   (63,541)    
Estimated fair value of net assets acquired   1,508,461    
Goodwill   3,079,181    
Total purchase price   4,587,642    
eOne | Revision of Prior Period, Adjustment        
Business Acquisition [Line Items]        
Cash, cash equivalents and restricted cash   0    
Accounts receivable, net   36,093    
Inventories   0    
Other current assets   (570)    
Property, plant and equipment (including right of use assets)   35,333    
Intangible assets   751    
Content assets - IIC and IIP   (140,234)    
Other assets   (93,490)    
Short-term borrowings   0    
Current portion of long-term debt   (55,267)    
Accounts payable, and accrued liabilities   58,344    
Long-term debt   55,267    
Other liabilities   34,878    
Noncontrolling interests   (1,261)    
Estimated fair value of net assets acquired   (70,156)    
Goodwill   70,156    
Total purchase price   $ 0