XML 32 R21.htm IDEA: XBRL DOCUMENT v3.7.0.1
Acquisitions and Purchase Accounting (Tables)
6 Months Ended
Jul. 01, 2017
Business Acquisition [Line Items]  
Business Acquisition, Pro Forma Information [Table Text Block]
The following pro forma results include adjustments to reflect additional interest expense to fund the acquisitions, amortization of intangibles associated with the acquisitions, and the effects of adjustments made to the carrying value of certain assets (in thousands, except per share data):
 
 
Six Months Ended
 
July 1, 2017
 
July 2, 2016
Net sales
$
1,153,875

 
$
1,212,108

Net earnings
150,513

 
133,583

 
 
 
 
Net earnings per share:
 

 
 

Basic
2.63

 
2.34

Diluted
2.63

 
2.34

Follett [Member]  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition
The final allocation of cash paid for the Follett acquisition is summarized as follows (in thousands):
 
(as initially reported) May 31, 2016
 
Measurement Period Adjustments
 
(as adjusted) May 31, 2016
Cash
$
22,620

 
$
2,888

 
$
25,508

Current assets
41,602

 
(2,249
)
 
39,353

Property, plant and equipment
19,868

 
8,598

 
28,466

Goodwill
76,220

 
(35,656
)
 
40,564

Other intangibles
82,450

 
41,810

 
124,260

Other assets
1,358

 
170

 
1,528

Current liabilities
(11,779
)
 
(10,801
)
 
(22,580
)
Other non-current liabilities
(616
)
 
(4,064
)
 
(4,680
)
 
 
 
 
 
 
Net assets acquired and liabilities assumed
$
231,723

 
$
696

 
$
232,419

Emico [Member]  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition
The final allocation of cash paid for the Emico acquisition is summarized as follows (in thousands):
 
(as initially reported) May 20, 2016
 
Measurement Period Adjustments
 
(as adjusted) May 20, 2016
Current assets
$
746

 
(65
)
 
681

Goodwill
1,816

 
183

 
1,999

Current liabilities
(934
)
 
(62
)
 
(996
)
Other non-current liabilities
(628
)
 
(56
)
 
(684
)
 
 
 
 
 
 
   Consideration paid at closing
$
1,000

 
$

 
$
1,000

 
 
 
 
 
 
Deferred payments
1,559

 
118

 
1,677

 
 
 
 
 
 
Net assets acquired and liabilities assumed
$
2,559

 
$
118

 
$
2,677

Burford [Member]  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition
The following estimated fair values of assets acquired and liabilities assumed are provisional and are based on the information that was available as of the acquisition date to estimate the fair value of assets acquired and liabilities assumed (in thousands):
 
(as initially reported) May 1, 2017
Cash
$
2,514

Current assets
8,594

Property, plant and equipment
656

Goodwill
7,289

Other intangibles
4,900

Current liabilities
(4,424
)
Long term deferred tax liability
(1,840
)
 
 
Net assets acquired and liabilities assumed
$
17,689

CVP [Member]  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition
The following estimated fair values of assets acquired and liabilities assumed are provisional and are based on the information that was available as of the acquisition date to estimate the fair value of assets acquired and liabilities assumed (in thousands):
 
(as initially reported) June 30, 2017
Cash
$
621

Current assets
5,973

Property, plant and equipment
238

Goodwill
20,297

Other intangibles
8,700

Current liabilities
(1,532
)
Long term deferred tax liability
(3,168
)
 
 
Net assets acquired and liabilities assumed
$
31,129

Sveba Dahlen [Member]  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition
The following estimated fair values of assets acquired and liabilities assumed are provisional and are based on the information that was available as of the acquisition date to estimate the fair value of assets acquired and liabilities assumed (in thousands):
 
(as initially reported) June 30, 2017
Cash
$
4,569

Current assets
22,686

Property, plant and equipment
9,128

Other assets
1,170

Goodwill
33,785

Other intangibles
34,175

Current liabilities
(11,782
)
Long term deferred tax liability
(7,751
)
Other non-current liabilities
(42
)
 
 
Net assets acquired and liabilities assumed
$
85,938