XML 44 R29.htm IDEA: XBRL DOCUMENT v3.22.0.1
ACQUISITIONS AND DIVESTITURES (Tables)
12 Months Ended
Dec. 25, 2021
Business Combination and Asset Acquisition [Abstract]  
Schedule of Preliminary Purchase Price Allocation
The preliminary purchase price allocation was as follows:
June 28, 2021
(in thousands)
Trade receivables$3,548 
Other current assets (excluding cash)1,657 
Property, plant and equipment7,649 
Operating lease right-of-use asset, net22,507 
Goodwill239,681 
Definite-lived intangible assets93,900 
Other long-term assets694 
Deferred revenue(4,260)
Current liabilities(6,319)
Operating lease right-of-use liabilities(21,220)
Deferred tax liabilities(13,958)
Total purchase price allocation$323,879 
The preliminary purchase price allocation was as follows:
March 30, 2021
(in thousands)
Trade receivables$2,266 
Other current assets (excluding cash)209 
Property, plant and equipment400 
Goodwill34,489 
Definite-lived intangible assets22,126 
Other long-term assets1,385 
Current liabilities(1,575)
Deferred tax liabilities(4,174)
Other long-term liabilities(1,205)
Total purchase price allocation$53,921 
The preliminary purchase price allocation was as follows:
March 29, 2021
(in thousands)
Trade receivables$18,566 
Inventories4,231 
Other current assets (excluding cash)9,816 
Property, plant and equipment52,082 
Operating lease right-of-use assets, net34,349 
Goodwill612,147 
Definite-lived intangible assets270,900 
Other long-term assets6,098 
Deferred revenue(20,539)
Current liabilities(44,974)
Operating lease right-of-use liabilities(31,383)
Deferred tax liabilities(31,847)
Other long-term liabilities(414)
Total purchase price allocation$879,032 
The purchase price allocation was as follows:
December 31, 2020
(in thousands)
Trade receivables$2,722 
Other current assets (excluding cash)221 
Property, plant and equipment2,382 
Goodwill71,585 
Definite-lived intangible assets24,540 
Other long-term assets2,055 
Current liabilities(2,823)
Deferred tax liabilities(2,529)
Other long-term liabilities(1,123)
Total purchase price allocation$97,030 
The purchase price allocation was as follows:
August 6, 2020
(in thousands)
Trade receivables$1,500 
Inventories551 
Other current assets (excluding cash)182 
Property, plant and equipment1,648 
Goodwill19,457 
Definite-lived intangible assets16,230 
Other long-term assets849 
Current liabilities(1,360)
Deferred tax liabilities(1,467)
Other long-term liabilities(740)
Total purchase price allocation$36,850 
The purchase price allocation was as follows:
January 3, 2020
(in thousands)
Trade receivables$6,451 
Inventories8,468 
Other current assets (excluding cash)3,494 
Property, plant and equipment10,033 
Goodwill210,196 
Definite-lived intangible assets183,540 
Other long-term assets5,920 
Current liabilities(5,188)
Deferred tax liabilities(38,529)
Other long-term liabilities(7,664)
Total purchase price allocation$376,721 
The purchase price allocation was as follows:
April 29, 2019
(in thousands)
Trade receivables$35,405 
Inventories5,282 
Other current assets (excluding cash)13,917 
Property, plant and equipment88,605 
Goodwill280,161 
Definite-lived intangible assets162,400 
Other long-term assets20,063 
Deferred revenue(15,278)
Current liabilities(46,081)
Deferred tax liabilities(27,458)
Other long-term liabilities(22,624)
Redeemable noncontrolling interest(4,035)
Total purchase price allocation$490,357 
Schedule of Finite-Lived Intangible Assets Acquired
The definite-lived intangible assets acquired were as follows:
Definite-Lived Intangible AssetsWeighted Average Amortization Life
(in thousands)(in years)
Client relationships$87,500 12
Backlog2,900 1
Other intangible assets3,500 4
Total definite-lived intangible assets$93,900 11
The definite-lived intangible assets acquired were as follows:
Definite-Lived Intangible AssetsWeighted Average Amortization Life
(in thousands)(in years)
Client relationships$17,340 13
Developed technology3,685 3
Other intangible assets1,101 2
Total definite-lived intangible assets$22,126 11
The definite-lived intangible assets acquired were as follows:
Definite-Lived Intangible AssetsWeighted Average Amortization Life
(in thousands)(in years)
Client relationships$257,200 13
Other intangible assets4,800 2
Backlog8,900 1
Total definite-lived intangible assets$270,900 13
The definite-lived intangible assets acquired were as follows:
Definite-Lived Intangible AssetsWeighted Average Amortization Life
(in thousands)(in years)
Client relationships$16,080 9
Developed technology3,940 5
Other intangible assets4,520 4
Total definite-lived intangible assets$24,540 7
The definite-lived intangible assets acquired were as follows:
Definite-Lived Intangible AssetsWeighted Average Amortization Life
(in thousands)(in years)
Client relationships$14,740 13
Other intangible assets1,490 3
Total definite-lived intangible assets$16,230 12
The definite-lived intangible assets acquired were as follows:
Definite-Lived Intangible AssetsWeighted Average Amortization Life
(in thousands)(in years)
Client relationships$170,390 19
Trade name7,330 10
Other intangible assets5,820 3
Total definite-lived intangible assets$183,540 18
The definite-lived intangible assets acquired were as follows:
Definite-Lived Intangible AssetsWeighted Average Amortization Life
(in thousands)(in years)
Client relationships$134,600 13
Developed technology19,900 3
Backlog7,900 1
Total definite-lived intangible assets$162,400 12
Schedule of Pro Forma Information
Fiscal Year
20212020
(in thousands)
(unaudited)
Revenue$3,583,646 $3,068,161 
Net income attributable to common shareholders376,152 347,873 
Schedule of Carrying Amounts of Assets and Liabilities The carrying amounts of the major classes of assets and liabilities associated with the divestiture of the business were as follows:
October 12, 2021
(in thousands)
Assets
Current assets
$26,524 
Property, plant, and equipment, net17,379 
Goodwill4,129 
Other assets3,695 
Total assets$51,727 
Liabilities
Current liabilities$8,705 
Long-term liabilities94 
Total liabilities$8,799 
The carrying amounts of the major classes of assets and liabilities associated with the divestiture of the business were as follows:
October 12, 2021
(in thousands)
Assets
Current assets
$8,187 
Property, plant and equipment, net14,339 
Operating lease right-of-use assets, net19,733 
Goodwill27,764 
Intangible assets, net14,089 
Total assets$84,112 
Liabilities
Current liabilities$6,386 
Operating lease right-of-use liabilities 18,221 
Total liabilities$24,607