XML 51 R41.htm IDEA: XBRL DOCUMENT v3.22.1
ACQUISITIONS - Schedule of Assets Acquired and Liabilities Assumed (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended
Mar. 27, 2022
Mar. 28, 2021
Dec. 31, 2021
Consideration      
Cash, net of cash acquired $ 131,597 $ 28,864  
Assets Acquired      
Operating lease right-of-use assets 170,875   $ 158,183
Liabilities Assumed      
Goodwill 600,119   $ 551,377
2022 Acquisitions      
Consideration      
Cash, net of cash acquired 130,058    
Working capital holdback and other, net 2,500    
Common stock issuance 0    
Contingent consideration 0    
Total consideration 132,558    
Assets Acquired      
Trade receivables 20,526    
Inventories 32,744    
Prepaid expenses & other 478    
Property, plant & equipment 5,270    
Operating lease right-of-use assets 2,917    
Identifiable intangible assets 70,000    
Liabilities Assumed      
Current portion of operating lease obligations (512)    
Accounts payable & accrued liabilities (25,452)    
Operating lease obligations (2,924)    
Deferred tax liabilities (16,155)    
Total fair value of net assets acquired 86,892    
Goodwill 45,666    
Total net assets acquired 132,558    
2021 Acquisitions      
Consideration      
Cash, net of cash acquired 510,229    
Working capital holdback and other, net (1,190)    
Common stock issuance 10,211    
Contingent consideration 4,730    
Total consideration 523,980    
Assets Acquired      
Trade receivables 26,224    
Inventories 69,343    
Prepaid expenses & other 13,740    
Property, plant & equipment 55,567    
Operating lease right-of-use assets 25,530    
Identifiable intangible assets 242,460    
Liabilities Assumed      
Current portion of operating lease obligations (5,518)    
Accounts payable & accrued liabilities (32,326)    
Operating lease obligations (20,012)    
Deferred tax liabilities (1,996)    
Total fair value of net assets acquired 373,012    
Goodwill 150,968    
Total net assets acquired $ 523,980    
Certain Acquisitions      
Liabilities Assumed      
Number of days of working capital 90 days    
One Acquisition In 2021      
Liabilities Assumed      
Common stock issued (in shares) 113,961    
Closing price (in dollars per share) $ 89.60    
Tumacs Covers      
Liabilities Assumed      
Goodwill tax-deductible $ 6,200