XML 59 R45.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions - Purchase Price Allocation (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Oct. 30, 2017
Aug. 14, 2017
Jul. 05, 2017
Apr. 04, 2016
Dec. 30, 2017
Dec. 30, 2017
Dec. 31, 2016
Jan. 02, 2016
Net Assets Acquired:                
Goodwill         $ 268,001 $ 268,001 $ 151,455 $ 119,051
Purchase Price:                
Cash           206,950 $ 58,894 $ 0
2017 Acquisitions                
Net Assets Acquired:                
Cash and Cash Equivalents         2,219 2,219    
Accounts Receivable         8,621 8,621    
Inventories         26,950 26,950    
Property, Plant & Equipment         14,390 14,390    
Other Assets         2,447 2,447    
Goodwill         101,881 101,881    
Total assets acquired         242,048 242,048    
Accounts Payable         5,328 5,328    
Customer Deposits         7,496 7,496    
Long-Term Deferred Income Taxes         16,668 16,668    
Other Liabilities         5,771 5,771    
Total Liabilities Assumed         35,263 35,263    
Net assets acquired         206,785 206,785    
Purchase Price:                
Cash           2,993    
Cash Paid to Seller Borrowed Under the Revolving Credit Facility           203,792    
Total purchase price           206,785    
2017 Acquisitions | Tradenames                
Net Assets Acquired:                
Indefinite-Lived Intangible Assets         8,500 8,500    
2017 Acquisitions | Customer relationships                
Net Assets Acquired:                
Definite-Lived Intangible Assets         54,200 54,200    
2017 Acquisitions | Product technology                
Net Assets Acquired:                
Definite-Lived Intangible Assets         19,400 19,400    
2017 Acquisitions | Other                
Net Assets Acquired:                
Definite-Lived Intangible Assets         3,440 3,440    
NII FPG                
Net Assets Acquired:                
Cash and Cash Equivalents     $ 2,219          
Accounts Receivable     6,542          
Inventories     25,246          
Property, Plant & Equipment     12,912          
Other Assets     2,375          
Goodwill     85,508          
Total assets acquired     207,642          
Accounts Payable     4,970          
Customer Deposits     7,396          
Long-Term Deferred Income Taxes     16,668          
Other Liabilities     5,597          
Total Liabilities Assumed     34,631          
Net assets acquired     173,011          
Purchase Price:                
Cash     2,993          
Cash Paid to Seller Borrowed Under the Revolving Credit Facility     170,018          
Total purchase price     173,011          
NII FPG | Tradenames                
Net Assets Acquired:                
Indefinite-Lived Intangible Assets     8,500          
NII FPG | Customer relationships                
Net Assets Acquired:                
Definite-Lived Intangible Assets     44,700          
NII FPG | Product technology                
Net Assets Acquired:                
Definite-Lived Intangible Assets     17,100          
NII FPG | Other                
Net Assets Acquired:                
Definite-Lived Intangible Assets     $ 2,540          
Unaflex                
Net Assets Acquired:                
Cash and Cash Equivalents   $ 0            
Accounts Receivable   2,079            
Inventories   1,704            
Property, Plant & Equipment   1,194            
Other Assets   72            
Goodwill   15,657            
Total assets acquired   31,906            
Accounts Payable   358            
Customer Deposits   100            
Long-Term Deferred Income Taxes   0            
Other Liabilities   174            
Total Liabilities Assumed   632            
Net assets acquired   31,274            
Purchase Price:                
Cash   0            
Cash Paid to Seller Borrowed Under the Revolving Credit Facility   31,274            
Total purchase price   31,274            
Unaflex | Tradenames                
Net Assets Acquired:                
Indefinite-Lived Intangible Assets   0            
Unaflex | Customer relationships                
Net Assets Acquired:                
Definite-Lived Intangible Assets   8,000            
Unaflex | Product technology                
Net Assets Acquired:                
Definite-Lived Intangible Assets   2,300            
Unaflex | Other                
Net Assets Acquired:                
Definite-Lived Intangible Assets   $ 900            
Other                
Net Assets Acquired:                
Cash and Cash Equivalents $ 0              
Accounts Receivable 0              
Inventories 0              
Property, Plant & Equipment 284              
Other Assets 0              
Goodwill 716              
Total assets acquired 2,500              
Accounts Payable 0              
Customer Deposits 0              
Long-Term Deferred Income Taxes 0              
Other Liabilities 0              
Total Liabilities Assumed 0              
Net assets acquired 2,500              
Purchase Price:                
Cash 0              
Cash Paid to Seller Borrowed Under the Revolving Credit Facility 2,500       $ 2,500      
Total purchase price 2,500              
Other | Tradenames                
Net Assets Acquired:                
Indefinite-Lived Intangible Assets 0              
Other | Customer relationships                
Net Assets Acquired:                
Definite-Lived Intangible Assets 1,500              
Other | Product technology                
Net Assets Acquired:                
Definite-Lived Intangible Assets 0              
Other | Other                
Net Assets Acquired:                
Definite-Lived Intangible Assets $ 0              
PAAL                
Net Assets Acquired:                
Cash and Cash Equivalents       $ 2,277        
Accounts Receivable       5,441        
Inventories       3,947        
Property, Plant & Equipment       7,179        
Other Assets       2,882        
Goodwill       38,552        
Total assets acquired       84,969        
Accounts Payable       5,536        
Customer Deposits       2,471        
Obligations Under Capital Lease       4,842        
Long-Term Deferred Income Taxes       6,148        
Other Liabilities       6,913        
Total Liabilities Assumed       25,910        
Net assets acquired       59,059        
Purchase Price:                
Cash       29,193   $ 165    
Cash Paid to Seller Borrowed Under the Revolving Credit Facility       29,866        
Total purchase price       59,059        
PAAL | Customer relationships                
Net Assets Acquired:                
Definite-Lived Intangible Assets       15,831        
PAAL | Product technology                
Net Assets Acquired:                
Definite-Lived Intangible Assets       4,203        
PAAL | Tradenames                
Net Assets Acquired:                
Definite-Lived Intangible Assets       2,278        
PAAL | Other                
Net Assets Acquired:                
Definite-Lived Intangible Assets       $ 2,379