XML 33 R22.htm IDEA: XBRL DOCUMENT v3.10.0.1
Acquisitions and Purchase Accounting (Tables)
9 Months Ended
Sep. 29, 2018
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): 
 
Nine Months Ended
 
September 29, 2018
 
September 30, 2017
Net sales
$
2,130,166

 
$
2,151,230

Net earnings
219,914

 
198,430

 
 
 
 
Net earnings per share:
 

 
 

Basic
$
3.96

 
$
3.48

Diluted
3.96

 
3.48

Burford [Member]  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition
The final allocation of consideration paid for the Burford acquisition is summarized as follows (in thousands):
 
(as initially reported) May 1, 2017
 
Measurement Period Adjustments
 
(as adjusted) May 1, 2017
Cash
$
2,514

 
$

 
$
2,514

Current assets
6,424

 
104

 
6,528

Property, plant and equipment
656

 
(13
)
 
643

Goodwill
7,289

 
997

 
8,286

Other intangibles
4,900

 
1,840

 
6,740

Current liabilities
(2,254
)
 
(665
)
 
(2,919
)
Long term deferred tax liability
(1,840
)
 
224

 
(1,616
)
Other non-current liabilities

 
(2,836
)
 
(2,836
)
 
 
 
 
 
 
Net assets acquired and liabilities assumed
$
17,689

 
$
(349
)
 
$
17,340

CVP Systems [Member]  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition
The final allocation of consideration paid for the CVP Systems acquisition is summarized as follows (in thousands):
 
(as initially reported) June 30, 2017
 
Measurement Period Adjustments
 
(as adjusted) June 30, 2017
Cash
$
621

 
$

 
$
621

Current assets
5,973

 
(1,435
)
 
4,538

Property, plant and equipment
238

 
(91
)
 
147

Goodwill
20,297

 
(695
)
 
19,602

Other intangibles
8,700

 
4,350

 
13,050

Current liabilities
(1,532
)
 
(581
)
 
(2,113
)
Long term deferred tax liability
(3,168
)
 
(443
)
 
(3,611
)
Other non-current liabilities

 
(1,833
)
 
(1,833
)
 
 
 
 
 
 
Net assets acquired and liabilities assumed
$
31,129

 
$
(728
)
 
$
30,401

Sveba Dahlen [Member]  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition
 
(as initially reported) June 30, 2017
 
Measurement Period Adjustments
 
(as adjusted) June 30, 2017
Cash
$
4,569

 
$

 
$
4,569

Current assets
22,686

 
(997
)
 
21,689

Property, plant and equipment
9,128

 
(431
)
 
8,697

Goodwill
33,785

 
4,330

 
38,115

Other intangibles
34,175

 
225

 
34,400

Other assets
1,170

 
(280
)
 
890

Current portion of long-term debt

 
(14
)
 
(14
)
Current liabilities
(11,782
)
 
(342
)
 
(12,124
)
Long-term debt

 
(140
)
 
(140
)
Long term deferred tax liability
(7,751
)
 
(626
)
 
(8,377
)
Other non-current liabilities
(42
)
 
(1,725
)
 
(1,767
)
 
 
 
 
 
 
Net assets acquired and liabilities assumed
$
85,938

 
$

 
$
85,938

QualServ [Member]  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition
 
(as initially reported) August 31, 2017
 
Measurement Period Adjustments
 
(as adjusted) August 31, 2017
Cash
$
1,130

 
$

 
$
1,130

Current assets
18,031

 
(64
)
 
17,967

Property, plant and equipment
4,785

 

 
4,785

Goodwill
14,590

 
(1,399
)
 
13,191

Other intangibles
9,600

 
1,340

 
10,940

Current liabilities
(6,810
)
 
(130
)
 
(6,940
)
 
 
 
 
 
 
Net assets acquired and liabilities assumed
$
41,326

 
$
(253
)
 
$
41,073

Globe [Member]  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition
The final allocation of consideration paid for the Globe acquisition is summarized as follows (in thousands):
 
(as initially reported) October 17, 2017
 
Measurement Period Adjustments
 
(as adjusted) October 17, 2017
Cash
$
3,420

 
$

 
$
3,420

Current assets
17,197

 
(40
)
 
17,157

Property, plant and equipment
1,120

 

 
1,120

Goodwill
67,176

 
(7,182
)
 
59,994

Other intangibles
43,444

 
14,086

 
57,530

Current liabilities
(5,994
)
 
(398
)
 
(6,392
)
Long term deferred tax liability
(16,456
)
 
(5,832
)
 
(22,288
)
Other non-current liabilities
(1,907
)
 
(193
)
 
(2,100
)
 
 
 
 
 
 
Net assets acquired and liabilities assumed
$
108,000

 
$
441

 
$
108,441

The long term deferred tax liability amounted to $22.3 million. The net liability is comprised of $21.7 million of deferred tax liability related to the difference between the book and tax basis of identifiable intangible assets and $0.6 million of deferred tax liabilities related to the difference between the book and tax basis on identifiable tangible asset and liability accounts.
Scanico [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) December 7, 2017
 
Preliminary Measurement Period Adjustments
 
(as adjusted) December 7, 2017
Cash
$
6,766

 
$

 
$
6,766

Current assets
3,428

 
(111
)
 
3,317

Property, plant and equipment
447

 
(27
)
 
420

Goodwill
30,072

 
470

 
30,542

Other intangibles
11,491

 

 
11,491

Current liabilities
(7,987
)
 
(28
)
 
(8,015
)
Long term deferred tax liability
(3,305
)
 
30

 
(3,275
)
 
 
 
 
 
 
Consideration paid at closing
$
40,912

 
$
334

 
$
41,246

 
 
 
 
 
 
Contingent consideration
751

 

 
751

 
 
 
 
 
 
Net assets acquired and liabilities assumed
$
41,663

 
$
334

 
$
41,997

Hinds-Bock [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) February 16, 2018
 
Preliminary Measurement Period Adjustments
 
(as adjusted) February 16, 2018
Cash
$
5

 
$

 
$
5

Current assets
5,301

 
(3
)
 
5,298

Property, plant and equipment
3,557

 

 
3,557

Goodwill
12,686

 
(397
)
 
12,289

Other intangibles
8,081

 

 
8,081

Current liabilities
(3,800
)
 

 
(3,800
)
 
 
 
 
 
 
Net assets acquired and liabilities assumed
$
25,830

 
$
(400
)
 
$
25,430

VeMaC [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) April 3, 2018

Preliminary Measurement Period Adjustments

(as adjusted) April 3, 2018
Cash
$
1,833

 
$

 
$
1,833

Current assets
10,722

 

 
10,722

Property, plant and equipment
389

 

 
389

Goodwill
7,278

 

 
7,278

Other intangibles
2,584

 

 
2,584

Other assets
12

 

 
12

Current portion of long-term debt
(1,901
)
 

 
(1,901
)
Current liabilities
(8,076
)
 

 
(8,076
)
Long term deferred tax liability
(340
)
 

 
(340
)
Other non-current liabilities
(212
)
 

 
(212
)
 
 
 
 
 
 
Net assets acquired and liabilities assumed
$
12,289

 
$

 
$
12,289

Firex [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) April 27, 2018

Preliminary Measurement Period Adjustments

(as adjusted) April 27, 2018
Cash
$
10,652

 
$
(37
)
 
$
10,615

Current assets
7,656

 
81

 
7,737

Property, plant and equipment
2,447

 

 
2,447

Goodwill
36,706

 
(295
)
 
36,411

Other intangibles
19,806

 

 
19,806

Current portion of long-term debt
(1,210
)
 

 
(1,210
)
Current liabilities
(4,099
)
 

 
(4,099
)
Long term deferred tax liability
(4,995
)
 

 
(4,995
)
Long-term debt
(1,069
)
 

 
(1,069
)
Other non-current liabilities
(1,318
)
 

 
(1,318
)
 
 
 
 
 
 
Net assets acquired and liabilities assumed
$
64,576

 
$
(251
)
 
$
64,325

Josper [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 10, 2018

Preliminary Measurement Period Adjustments

(as adjusted) May 10, 2018
Cash
$
3,308

 
$

 
$
3,308

Current assets
6,579

 
14

 
6,593

Property, plant and equipment
4,739

 

 
4,739

Goodwill
27,140

 
(74
)
 
27,066

Other intangibles
13,136

 

 
13,136

Other assets
2

 

 
2

Current portion of long-term debt
(217
)
 

 
(217
)
Current liabilities
(5,146
)
 
52

 
(5,094
)
Long-term debt
(1,608
)
 

 
(1,608
)
Long term deferred tax liability
(2,934
)
 
8

 
(2,926
)
Other non-current liabilities
(2,169
)
 

 
(2,169
)
 
 
 
 
 
 
Consideration paid at closing
$
42,830

 
$

 
$
42,830

 
 
 
 
 
 
Contingent consideration
3,454

 

 
3,454

 
 
 
 
 
 
Net assets acquired and liabilities assumed
$
46,284

 
$

 
$
46,284

Taylor [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 22, 2018

Preliminary Measurement Period Adjustments

(as adjusted) June 22, 2018
Cash
$
2,551

 
$
64

 
$
2,615

Current assets
71,162

 
(523
)
 
70,639

Property, plant and equipment
21,187

 
(112
)
 
21,075

Goodwill
491,339

 
6,017

 
497,356

Other intangibles
484,210

 

 
484,210

Other assets

 
361

 
361

Current liabilities
(48,417
)
 
(2,313
)
 
(50,730
)
Long-term deferred tax liability

 
380

 
380

Other non-current liabilities
(8,161
)
 

 
(8,161
)
 
 
 
 
 
 
Net assets acquired and liabilities assumed
$
1,013,871

 
$
3,874

 
$
1,017,745