XML 72 R54.htm IDEA: XBRL DOCUMENT v3.20.4
Business Combination - Preliminary Allocation of Purchase Price (Details) - USD ($)
$ in Thousands
Dec. 27, 2020
Dec. 30, 2019
Dec. 29, 2019
Dec. 30, 2018
Business Acquisition [Line Items]        
Goodwill $ 3,691,709   $ 494,584 $ 485,881
eOne Acquisition        
Business Acquisition [Line Items]        
Cash, cash equivalents and restricted cash   $ 174,694    
Accounts receivable, net   258,439    
Inventories   7,029    
Other current assets   273,302    
Property, plant and equipment (including right of use assets)   125,672    
Intangible assets   1,056,000    
Content assets - IIC and IIP   564,828    
Other assets   124,521    
Short-term borrowings   (15,388)    
Current portion of long-term debt   (121,031)    
Accounts payable, and accrued liabilities   (660,842)    
Long-term debt   (81,839)    
Other liabilities   (243,557)    
Noncontrolling interests   (69,582)    
Estimated fair value of net assets acquired   1,392,246    
Goodwill $ 3,195,749 3,195,396    
Total purchase price   4,587,642    
eOne Acquisition | 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 Acquisition | Revision of Prior Period, Adjustment        
Business Acquisition [Line Items]        
Cash, cash equivalents and restricted cash   (9,019)    
Accounts receivable, net   (622)    
Inventories   0    
Other current assets   (12,968)    
Property, plant and equipment (including right of use assets)   35,333    
Intangible assets   751    
Content assets - IIC and IIP   (186,696)    
Other assets   (58,688)    
Short-term borrowings   (4,377)    
Current portion of long-term debt   (60,498)    
Accounts payable, and accrued liabilities   100,244    
Long-term debt   67,279    
Other liabilities   19,087    
Noncontrolling interests   (6,041)    
Estimated fair value of net assets acquired   (116,215)    
Goodwill   116,215    
Total purchase price   $ 0