XML 38 R31.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Goodwill and Intangible Assets (Tables)
3 Months Ended
Mar. 29, 2024
Goodwill and Intangible Assets Disclosure [Abstract]  
Summary of Changes in Goodwill

The following table summarizes changes in goodwill during the three months ended March 29, 2024 (in thousands):

Balance at beginning of the period

$

484,507

 

Goodwill acquired from Motion Solutions acquisition

 

108,791

 

Effect of foreign exchange rate changes

 

(3,442

)

Balance at end of the period

$

589,856

 

Goodwill by Reportable Segment

Goodwill by reportable segment as of March 29, 2024 was as follows (in thousands):

 

Reportable Segment

 

 

 

 

 

Precision Medicine and Manufacturing

 

 

Medical Solutions

 

 

Robotics and Automation

 

 

Total

 

Goodwill

$

210,042

 

 

$

276,696

 

 

$

254,347

 

 

$

741,085

 

Accumulated impairment of goodwill

 

(102,461

)

 

 

(31,722

)

 

 

(17,046

)

 

 

(151,229

)

Total

$

107,581

 

 

$

244,974

 

 

$

237,301

 

 

$

589,856

 

Goodwill by reportable segment as of December 31, 2023 was as follows (in thousands):

 

Reportable Segment

 

 

 

 

 

Precision Medicine and Manufacturing

 

 

Medical Solutions

 

 

Robotics and Automation

 

 

Total

 

Goodwill

$

211,380

 

 

$

169,738

 

 

$

254,618

 

 

$

635,736

 

Accumulated impairment of goodwill

 

(102,461

)

 

 

(31,722

)

 

 

(17,046

)

 

 

(151,229

)

Total

$

108,919

 

 

$

138,016

 

 

$

237,572

 

 

$

484,507

 

Intangible Assets

Intangible assets as of March 29, 2024 and December 31, 2023, respectively, are summarized as follows (in thousands):

 

March 29, 2024

 

 

December 31, 2023

 

 

Gross Carrying
Amount

 

 

Accumulated
Amortization

 

 

Net Carrying
Amount

 

 

Gross Carrying
Amount

 

 

Accumulated
Amortization

 

 

Net Carrying
Amount

 

Amortizable intangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Patents and developed technologies

$

220,268

 

 

$

(149,119

)

 

$

71,149

 

 

$

187,092

 

 

$

(146,342

)

 

$

40,750

 

Customer relationships

 

265,590

 

 

 

(145,937

)

 

 

119,653

 

 

 

225,183

 

 

 

(142,478

)

 

 

82,705

 

Customer backlog

 

4,100

 

 

 

(1,025

)

 

 

3,075

 

 

 

 

 

 

 

 

 

 

Trademarks and trade names

 

23,501

 

 

 

(15,315

)

 

 

8,186

 

 

 

23,628

 

 

 

(15,088

)

 

 

8,540

 

Amortizable intangible assets

 

513,459

 

 

 

(311,396

)

 

 

202,063

 

 

 

435,903

 

 

 

(303,908

)

 

 

131,995

 

Non-amortizable intangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade names

 

13,027

 

 

 

 

 

 

13,027

 

 

 

13,027

 

 

 

 

 

 

13,027

 

Total intangible assets

$

526,486

 

 

$

(311,396

)

 

$

215,090

 

 

$

448,930

 

 

$

(303,908

)

 

$

145,022

 

 

Amortization Expense of Intangible Assets Amortization expense was as follows (in thousands):

 

 

Three Months Ended

 

 

March 29,

 

 

March 31,

 

 

2024

 

 

2023

 

Amortization expense – cost of revenue

$

3,692

 

 

$

3,022

 

Amortization expense – operating expenses

 

5,750

 

 

 

5,089

 

Total amortization expense

$

9,442

 

 

$

8,111

 

Estimated Amortization Expense

As of March 29, 2024, estimated amortization expense for each of the five succeeding years and thereafter was as follows (in thousands):

Year Ending December 31,

 

Cost of Revenue

 

 

Operating
Expenses

 

 

Total

 

2024 (remainder of year)

 

$

11,054

 

 

$

17,213

 

 

$

28,267

 

2025

 

 

14,298

 

 

 

21,288

 

 

 

35,586

 

2026

 

 

13,439

 

 

 

19,587

 

 

 

33,026

 

2027

 

 

10,603

 

 

 

15,958

 

 

 

26,561

 

2028

 

 

8,865

 

 

 

13,177

 

 

 

22,042

 

Thereafter

 

 

12,890

 

 

 

43,691

 

 

 

56,581

 

Total

 

$

71,149

 

 

$

130,914

 

 

$

202,063