XML 122 R85.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Acquisitions - Fair Value of Assets and Liabilities Acquired (Details) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended 9 Months Ended 10 Months Ended 12 Months Ended
Mar. 30, 2019
Mar. 30, 2019
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2019
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Fair value of identifiable assets and liabilities:                
Goodwill       $ 602,500 $ 602,500 $ 602,500 $ 585,942 $ 549,063
Purchase price:                
Cash consideration, net of cash acquired           57,799 167,688 131,448
Gain on previously held shares     $ 20,800     0 20,767 $ 0
Measurement Period Adjustment                
Measurement period adjustments, Goodwill           (2,783) (3,663)  
VPI                
Fair value of identifiable assets and liabilities:                
Accounts receivable $ 11,417 $ 11,417   10,997 10,997 10,997    
Inventories 2,555 2,555   2,414 2,414 2,414    
Other current assets 261 261   301 301 301    
Property and equipment 3,166 3,166   3,342 3,342 3,342    
Identifiable intangible assets 17,702 17,702   23,437 23,437 23,437    
Operating lease assets 3,739 3,739   3,739 3,739 3,739    
Goodwill 26,553 26,553   23,500 23,500 23,500    
Other assets 10 10   10 10 10    
Total assets 65,403 65,403   67,740 67,740 67,740    
Accounts payable 2,629 2,629   2,629 2,629 2,629    
Other current liabilities 1,875 1,875   2,397 2,397 2,397    
Operating lease liability 3,413 3,413   3,413 3,413 3,413    
Other liabilities 0 0   1,502 1,502 1,502    
Total liabilities 7,917 7,917   9,941 9,941 $ 9,941    
Purchase price:                
Cash consideration, net of cash acquired   57,486     $ 57,799      
Measurement Period Adjustment                
Measurement period adjustments, Accounts receivable       (420)        
Measurement period adjustments, Inventories       (141)        
Measurement period adjustments, Other current assets       40        
Measurement period adjustments, Property and equipment       176        
Measurement period adjustments, Identifiable intangible assets       5,735        
Measurement period adjustments, Goodwill       (3,053)        
Measurement period adjustments, Total assets       2,337        
Measurement period adjustments, Other current liabilities       522        
Measurement period adjustments, Other liabilities       1,502        
Measurement period adjustments, Total liabilities       2,024        
Measurement period adjustments, Total consideration, net of cash acquired       $ 313        
2018 Acquisitions                
Fair value of identifiable assets and liabilities:                
Accounts receivable 56,635 56,635         58,714  
Inventories 89,236 89,236         97,305  
Other current assets 8,773 8,773         14,910  
Property and equipment 79,298 79,298         53,128  
Identifiable intangible assets 68,694 68,694         70,057  
Goodwill 60,620 60,620         64,950  
Other assets 3,755 3,755         7,283  
Total assets 367,011 367,011         366,347  
Accounts payable 23,415 23,415         29,512  
Current maturities of long-term debt 18,081 18,081         17,278  
Other current liabilities 32,091 32,091         27,595  
Long-term debt 52,498 52,498         47,369  
Other liabilities 15,198 15,198         17,551  
Total liabilities 141,283 141,283         139,305  
Purchase price:                
Cash consideration, net of cash acquired 167,688           169,002  
Contingent consideration 3,898 $ 3,898         3,898  
Gain on previously held shares 20,767           20,767  
Existing investment in acquired entity 33,483           33,483  
Non-cash consideration related to acquired intercompany balances (108)           (108)  
Total consideration, net of cash acquired $ 225,728           227,042  
Measurement Period Adjustment                
Measurement period adjustments, Accounts receivable             (2,079)  
Measurement period adjustments, Inventories             (8,069)  
Measurement period adjustments, Other current assets             (6,137)  
Measurement period adjustments, Property and equipment             26,170  
Measurement period adjustments, Identifiable intangible assets             (1,363)  
Measurement period adjustments, Goodwill             (4,330)  
Measurement period adjustments, Other assets             (3,528)  
Measurement period adjustments, Total assets             664  
Measurement period adjustments, Accounts payable             (6,097)  
Measurement period adjustments, Current maturities of long-term debt             803  
Measurement period adjustments, Other current liabilities             4,496  
Measurement period adjustments, Long-term debt             5,129  
Measurement period adjustments, Other liabilities             (2,353)  
Measurement period adjustments, Total liabilities             1,978  
Measurement period adjustments, Cash consideration, net of cash acquired             (1,314)  
Measurement period adjustments, Total consideration, net of cash acquired             $ (1,314)