XML 67 R24.htm IDEA: XBRL DOCUMENT v2.4.0.6
Aqcuisitions and Purchase Accounting (Tables)
12 Months Ended
Dec. 29, 2012
Business Acquisition [Line Items]  
Schedule of Business Acquisition Pro Forma Information
The following pro forma results include adjustments to reflect additional interest expense to fund the acquisition, amortization of intangibles associated with the acquisition, and the effects of adjustments made to the carrying value of certain assets (in thousands, except per share data:
 
 
December 29, 2012
 
December 31, 2011
Net sales
$
1,074,910

 
$
1,001,467

Net earnings
124,167

 
102,304

 
 
 
 
Net earnings per share:
 

 
 

Basic
6.80

 
5.68

Diluted
6.68

 
5.52

Beech Ovens [Member]
 
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition
The final allocation of cash paid for the Beech acquisition is summarized as follows (in thousands):
 
 
(as initially reported)
Apr 12, 2011
 
Measurement Period
Adjustments
 
(as adjusted)
Apr 12, 2011
Cash
$
525

 
$

 
$
525

Current assets
1,145

 
(299
)
 
846

Property, plant and equipment
57

 

 
57

Goodwill
11,433

 
(192
)
 
11,241

Other intangibles
2,317

 
(294
)
 
2,023

Current liabilities
(1,100
)
 
(41
)
 
(1,141
)
Other non-current liabilities
(893
)
 
826

 
(67
)
 
 
 
 
 
 
Net assets acquired and liabilities assumed
$
13,484

 
$

 
$
13,484

Lincat [Member]
 
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition
The final allocation of cash paid for the Lincat acquisition is summarized as follows (in thousands): 
 
 
(as initially reported)
May 27, 2011
 
Measurement Period
Adjustments
 
(as adjusted)
May 27, 2011
Cash
$
12,392

 
$

 
$
12,392

Current assets
16,992

 
(29
)
 
16,963

Property, plant and equipment
14,368

 

 
14,368

Goodwill
45,765

 
(7,274
)
 
38,491

Other intangibles
31,343

 
1,976

 
33,319

Current liabilities
(10,924
)
 
1,174

 
(9,750
)
Long-term deferred tax liability
(13,803
)
 
4,153

 
(9,650
)
Other non-current liabilities
(1,611
)
 

 
(1,611
)
 
 
 
 
 
 
Net assets acquired and liabilities assumed
$
94,522

 
$

 
$
94,522

Danfotech [Member]
 
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition
The final allocation of cash paid for the Danfotech acquisition is summarized as follows (in thousands):

 
(as initially reported)
Jul 5, 2011
 
Measurement Period
Adjustments
 
(as adjusted)
Jul 5, 2011
Cash
$
165

 
$

 
$
165

Deferred tax asset

 
235

 
235

Current assets
1,073

 
(370
)
 
703

Property, plant and equipment
102

 
(55
)
 
47

Goodwill
3,423

 
2,255

 
5,678

Other intangibles
1,864

 
(778
)
 
1,086

Other assets
4

 

 
4

Current liabilities
(309
)
 
(807
)
 
(1,116
)
Long-term deferred tax liability
(46
)
 
(91
)
 
(137
)
Other non-current liabilities

 
(750
)
 
(750
)
 
 
 
 
 
 
Consideration paid at closing
$
6,276

 
$
(361
)
 
$
5,915

 
 
 
 
 
 
Additional assets acquired post closing

 
730

 
730

Contingent consideration
1,500

 

 
1,500

 
 
 
 
 
 
Net assets acquired and liabilities assumed
$
7,776

 
$
369

 
$
8,145

Maurer [Member]
 
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition
The final allocation of cash paid for the Maurer acquisition is summarized as follows (in thousands):

 
 
(as initially reported)
Jul 22, 2011
 
Measurement Period
Adjustments
 
(as adjusted)
Jul 22, 2011
Current assets
$
1,673

 
$
(668
)
 
$
1,005

Property, plant and equipment
628

 

 
628

Goodwill
870

 
350

 
1,220

Other intangibles
922

 

 
922

Current liabilities
(246
)
 
(265
)
 
(511
)
 
 
 
 
 
 
Net assets acquired and liabilities assumed
$
3,847

 
$
(583
)
 
$
3,264

Auto-Bake [Member]
 
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition
The final allocation of cash paid for the Auto-Bake acquisition is summarized as follows (in thousands):

 
(as initially reported)
Aug 1, 2011
 
Measurement Period
Adjustments
 
(as adjusted)
Aug 1, 2011
Cash
$
110

 
$

 
$
110

Current assets
3,209

 
47

 
3,256

Property, plant and equipment
477

 

 
477

Goodwill
16,259

 
1,865

 
18,124

Other intangibles
6,784

 
(2,726
)
 
4,058

Other assets
336

 
(11
)
 
325

Current liabilities
(2,506
)
 
8

 
(2,498
)
Long-term deferred tax liability
(2,035
)
 
817

 
(1,218
)
 
 
 
 
 
 
Net assets acquired and liabilities assumed
$
22,634

 
$

 
$
22,634

Drake [Member]
 
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition
The final allocation of cash paid for the Drake acquisition is summarized as follows (in thousands):
 
 
(as initially reported)
Dec 2, 2011
 
Measurement Period
Adjustments
 
(as adjusted)
Dec 2, 2011
 
 
 
 
 
 
Cash
$
427

 
$

 
$
427

Deferred tax asset
390

 
56

 
446

Current assets
4,245

 
(213
)
 
4,032

Property, plant and equipment
1,773

 

 
1,773

Goodwill
15,237

 
474

 
15,711

Other intangibles
5,810

 

 
5,810

Other assets
9

 

 
9

Current liabilities
(3,334
)
 
54

 
(3,280
)
Long-term deferred tax liability
(2,395
)
 
32

 
(2,363
)
 
 
 
 
 
 

Net assets acquired and liabilities assumed
$
22,162

 
$
403

 
$
22,565

Armor Inox [Member]
 
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition
The final allocation of cash paid for the Armor Inox acquisition is summarized as follows (in thousands):
 
 
(as initially reported)
Dec 21, 2011
 
Measurement Period
Adjustments
 
(as adjusted)
Dec 21, 2011
 
 
 
 
 
 
Cash
$
18,201

 
$

 
$
18,201

Current assets
14,612

 
(958
)
 
13,654

Property, plant and equipment
941

 
630

 
1,571

Goodwill
23,789

 
2,346

 
26,135

Other intangibles
12,155

 
(2,735
)
 
9,420

Other assets
25

 

 
25

Current liabilities
(18,440
)
 
(186
)
 
(18,626
)
Long-term deferred tax liability
(3,975
)
 
903

 
(3,072
)
Other non-current liabilities
(450
)
 

 
(450
)
 
 
 
 
 
 

Net assets acquired and liabilities assumed
$
46,858

 
$

 
$
46,858

Baker [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) Mar 14, 2012
 
Measurement Period Adjustments
 
(as adjusted)
Mar 14, 2012
 
 
 
 
 
 
Current assets
$
4,617

 
$
(2,176
)
 
$
2,441

Property, plant and equipment
221

 

 
221

Goodwill
5,797

 
1,427

 
7,224

Other intangibles

 
750

 
750

Current liabilities
(385
)
 
(1
)
 
(386
)
Net assets acquired and liabilities assumed
$
10,250

 
$

 
$
10,250

 
Stewart [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) Sep 5, 2012
 
Measurement Period Adjustments
 
(as adjusted) Sep 5, 2012
 
 
 
 
 
 
Cash
$

 
$
244

 
$
244

Current assets
11,839

 
(715
)
 
11,124

Property, plant and equipment
653

 
(11
)
 
642

Goodwill
17,886

 
(2,142
)
 
15,744

Other intangibles
6,850

 
3,310

 
10,160

Current liabilities
(5,228
)
 
(469
)
 
(5,697
)
Other non-current liabilities
(4,000
)
 
(217
)
 
(4,217
)
Consideration paid at closing
$
28,000

 
$

 
$
28,000

 
 
 
 
 
 
Contingent consideration
4,000

 

 
4,000

Net assets acquired and liabilities assumed
$
32,000

 
$

 
$
32,000

Nieco [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) Oct 31, 2012
 
 
Cash
$
140

Current assets
4,011

Property, plant and equipment
268

Goodwill
18,855

Other intangibles
5,620

Current liabilities
(1,836
)
Other non-current liabilities
(3,058
)
Consideration paid at closing
$
24,000

 
 
Contingent consideration
3,058

Net assets acquired and liabilities assumed
$
27,058