XML 43 R24.htm IDEA: XBRL DOCUMENT v3.22.0.1
Business Acquisitions and Investments (Tables)
12 Months Ended
Dec. 25, 2021
Dayton Parts [Member]  
Schedule of Estimated Fair Values of Assets Acquired and Liabilities Assumed The table below details the fair values of the assets acquired and the liabilities assumed at the acquisition date, including applicable measurement period adjustments:

(in thousands)

 

 

 

 

Accounts receivable

 

$

23,216

 

Inventories

 

 

79,625

 

Prepaids and other current assets

 

 

2,302

 

Property, plant and equipment

 

 

29,900

 

Goodwill

 

 

106,816

 

Identifiable intangible assets

 

 

160,400

 

Operating lease right-of-use assets

 

 

21,248

 

Other assets

 

 

848

 

Accounts payable

 

 

(11,970

)

Accrued compensation

 

 

(2,784

)

Other current liabilities

 

 

(7,604

)

Long-term operating lease liabilities

 

 

(18,444

)

Deferred tax liabilities

 

 

(38,665

)

Net cash consideration

 

$

344,888

 

 

Schedule of Valuation of Intangible Assets Acquired and Related Amortization Periods

The estimated valuation of the intangible assets acquired, and related amortization periods are as follows:

(in thousands)

 

Fair Value

 

 

Amortization Period (in years)

 

Customer relationships

 

$

124,100

 

 

 

20

 

Product portfolio

 

 

25,300

 

 

 

20

 

Trade names

 

 

11,000

 

 

 

10

 

Total

 

$

160,400

 

 

 

 

 

Summary of Unaudited Proforma Information

The pro forma information is presented for informational purposes only and is not necessarily indicative of the results of operations that would have been achieved had the acquisition been consummated as of that time.

 

 

For the Year Ended

 

(in thousands, unaudited)

 

December 25, 2021

 

 

December 26, 2020

 

Net sales

 

$

1,468,415

 

 

$

1,260,077

 

Net income

 

$

147,090

 

 

$

100,334

 

Diluted earnings per share

 

$

4.60

 

 

$

3.10

 

Power Train Industries, Inc. [Member]  
Schedule of Valuation of Intangible Assets Acquired and Related Amortization Periods

The valuation of the intangible assets acquired and related amortization periods are as follows:

 

(in thousands)

 

Valuation

 

 

Amortization

Period

(in years)

 

Customer relationships

 

$

4,600

 

 

 

15

 

Trade names

 

 

700

 

 

 

5

 

Technology

 

 

1,800

 

 

 

8

 

Other

 

 

190

 

 

 

5

 

Total

 

$

7,290