XML 32 R22.htm IDEA: XBRL DOCUMENT v3.10.0.1
ACQUISITIONS (Tables)
9 Months Ended
Sep. 29, 2018
Business Combinations [Abstract]  
Schedule Preliminary Fair Values of Assets Acquired and Liabilities Assumed
The following table summarizes the preliminary fair values of the assets acquired and liabilities assumed of Convert as of the date of acquisition:




2) ACQUISITIONS (Continued)
 
 
At August 3, 2018
Current assets
 
$
18,349

Other assets
 
3,166

Patent and Proprietary Technology
 
16,554

Trade name
 
8,701

Goodwill
 
41,432

     Total fair value of assets acquired
 
$
88,202

Current liabilities
 
5,376

Contingent consideration liability
 
18,760

Deferred taxes
 
6,061

     Total fair value of liabilities assumed
 
$
30,197

Non-controlling interests
 
14,501

     Net assets acquired
 
$
43,504

The following table summarizes the preliminary fair values of the assets acquired and liabilities assumed of Walpar as of the date of acquisition:
 
 
At August 3, 2018
Current assets
 
$
14,729

Customer relationships
 
32,000

Trade name
 
4,300

Goodwill
 
40,919

     Total fair value of assets acquired
 
$
91,948

Current liabilities
 
2,185

Deferred taxes
 
9,090

     Total fair value of liabilities assumed
 
$
11,275

Non-controlling interests
 
22,868

     Net assets acquired
 
$
57,805

Schedule of Pro Forma
The proforma effect of these acquisitions on the third quarter and first three quarters of 2018 and 2017 is as follows:
 
Thirteen weeks ended September 29, 2018
Thirteen weeks ended September 30, 2017
Thirty-nine weeks ended September 29, 2018
Thirty-nine weeks ended September 30, 2017
Net sales
$
683,608

$
694,713

$
2,094,092

$
2,078,680

Net earnings
4,860

36,482

78,950

123,986

Earnings per share-diluted
0.22

1.60

3.50

5.46