XML 95 R81.htm IDEA: XBRL DOCUMENT v3.21.1
Business Combinations - Summary of Estimated Fair Value of Assets Acquired and Liabilities Assumed (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 01, 2021
Feb. 29, 2020
Jan. 13, 2020
Mar. 31, 2021
Mar. 31, 2020
Dec. 31, 2020
Business Acquisition [Line Items]            
Cash         $ 0  
Accounts receivable         2,848  
Inventories         375  
Other current assets         441  
Property and equipment         716  
Intangibles         4,512  
Goodwill       $ 242,036 3,221 $ 216,870
Other non-current assets         66  
Accounts payable and other current liabilities         (1,073)  
Deferred income tax liabilities         0  
Long-term debt         0  
Other long-term liabilities         (35)  
Fair value of assets acquired and purchase price         11,071  
Less seller obligations         2,570  
Cash Paid         8,501  
Intermountain West            
Business Acquisition [Line Items]            
Cash       168    
Accounts receivable       5,122    
Inventories       1,157    
Other current assets       2,354    
Property and equipment       796    
Intangibles       25,200    
Goodwill       25,141    
Other non-current assets       264    
Accounts payable and other current liabilities       (3,278)    
Deferred income tax liabilities       (6,537)    
Long-term debt       (2,036)    
Other long-term liabilities       (294)    
Fair value of assets acquired and purchase price       48,057    
Less seller obligations $ 5,959     5,959    
Cash Paid $ 42,098     $ 42,098    
Royals            
Business Acquisition [Line Items]            
Cash         0  
Accounts receivable         2,848  
Inventories         305  
Other current assets         430  
Property and equipment         598  
Intangibles         3,930  
Goodwill         3,015  
Other non-current assets         58  
Accounts payable and other current liabilities         (1,059)  
Deferred income tax liabilities         0  
Long-term debt         0  
Other long-term liabilities         (35)  
Fair value of assets acquired and purchase price         10,090  
Less seller obligations   $ 2,500     2,500  
Cash Paid   $ 7,590     7,590  
Other            
Business Acquisition [Line Items]            
Cash         0  
Accounts receivable         0  
Inventories         70  
Other current assets         11  
Property and equipment         118  
Intangibles         582  
Goodwill         206  
Other non-current assets         8  
Accounts payable and other current liabilities         (14)  
Deferred income tax liabilities         0  
Long-term debt         0  
Other long-term liabilities         0  
Fair value of assets acquired and purchase price         981  
Less seller obligations     $ 70   70  
Cash Paid     $ 911   $ 911