XML 46 R35.htm IDEA: XBRL DOCUMENT v3.22.2
Acquisitions and Dispositions - Schedule of Estimated Purchase Price Allocation (Details) - USD ($)
$ in Thousands
6 Months Ended 12 Months Ended
Oct. 27, 2021
Jul. 14, 2021
May 20, 2021
Jun. 25, 2022
Dec. 25, 2021
Liabilities:          
Goodwill       $ 2,108,002 $ 1,910,392
Jimmy Clean Car Wash          
Assets:          
Cash       6  
Prepaid assets       0  
Land and building       11,190  
Equipment       2,210  
Inventory       0  
Accounts and Notes receivable       0  
Prepaid expenses       0  
Operating lease right of use asset       0  
Intangibles, net       0  
Land and improvements       0  
Deferred tax assets       2,116  
Assets acquired       15,522  
Liabilities:          
Trade Payable       0  
Accrued Expenses and other long-term liabilities       0  
Taxes Payable       0  
Long Term Debt- Current       0  
Long Term Debt       0  
Prepaid liability       110  
Operating lease liabilities       0  
Total liabilities assumed       110  
Net assets acquired       15,412  
Total consideration       31,896  
Goodwill       16,484  
2022 Acquisitions          
Assets:          
Cash       7,600  
Prepaid assets       357  
Land and building       91,338  
Equipment       15,923  
Inventory       597  
Accounts and Notes receivable       2,436  
Prepaid expenses       255  
Operating lease right of use asset       11,427  
Intangibles, net       57,700  
Land and improvements       0  
Deferred tax assets       2,845  
Assets acquired       190,478  
Liabilities:          
Trade Payable       1,911  
Accrued Expenses and other long-term liabilities       303  
Taxes Payable       272  
Long Term Debt- Current       46  
Long Term Debt       59  
Prepaid liability       250  
Operating lease liabilities       10,736  
Total liabilities assumed       13,577  
Net assets acquired       176,901  
Total consideration       391,389  
Goodwill       214,488  
2022 Acquisitions | All Other Car Wash          
Assets:          
Cash       32  
Prepaid assets       0  
Land and building       79,100  
Equipment       11,268  
Inventory       0  
Accounts and Notes receivable       0  
Prepaid expenses       0  
Operating lease right of use asset       0  
Intangibles, net       0  
Land and improvements       0  
Deferred tax assets       674  
Assets acquired       91,074  
Liabilities:          
Trade Payable       0  
Accrued Expenses and other long-term liabilities       0  
Taxes Payable       0  
Long Term Debt- Current       0  
Long Term Debt       0  
Prepaid liability       140  
Operating lease liabilities       0  
Total liabilities assumed       140  
Net assets acquired       90,934  
Total consideration       132,814  
Goodwill       41,880  
2022 Acquisitions | Maintenance          
Assets:          
Cash       0  
Prepaid assets       0  
Land and building       1,025  
Equipment       85  
Inventory       24  
Accounts and Notes receivable       0  
Prepaid expenses       0  
Operating lease right of use asset       0  
Intangibles, net       0  
Land and improvements       0  
Deferred tax assets       55  
Assets acquired       1,189  
Liabilities:          
Trade Payable       0  
Accrued Expenses and other long-term liabilities       0  
Taxes Payable       0  
Long Term Debt- Current       0  
Long Term Debt       0  
Prepaid liability       0  
Operating lease liabilities       0  
Total liabilities assumed       0  
Net assets acquired       1,189  
Total consideration       2,922  
Goodwill       1,733  
2022 Acquisitions | All Star Glass          
Assets:          
Cash       7,553  
Prepaid assets       0  
Land and building        
Equipment       537  
Inventory       546  
Accounts and Notes receivable       2,436  
Prepaid expenses       255  
Operating lease right of use asset       734  
Intangibles, net       8,700  
Land and improvements       0  
Deferred tax assets        
Assets acquired       20,761  
Liabilities:          
Trade Payable       1,911  
Accrued Expenses and other long-term liabilities       303  
Taxes Payable       272  
Long Term Debt- Current       46  
Long Term Debt       59  
Prepaid liability       0  
Operating lease liabilities       733  
Total liabilities assumed       3,324  
Net assets acquired       17,437  
Total consideration       43,740  
Goodwill       26,303  
2022 Acquisitions | Auto Glass Now          
Assets:          
Cash       7  
Prepaid assets       327  
Land and building       23  
Equipment       921  
Inventory       0  
Accounts and Notes receivable       0  
Prepaid expenses       0  
Operating lease right of use asset       10,693  
Intangibles, net       49,000  
Land and improvements       0  
Deferred tax assets       0  
Assets acquired       60,971  
Liabilities:          
Trade Payable       0  
Accrued Expenses and other long-term liabilities       0  
Taxes Payable       0  
Long Term Debt- Current       0  
Long Term Debt       0  
Prepaid liability       0  
Operating lease liabilities       10,003  
Total liabilities assumed       10,003  
Net assets acquired       50,968  
Total consideration       170,636  
Goodwill       119,668  
2022 Acquisitions | All Other Paint, Collision & Glass          
Assets:          
Cash       2  
Prepaid assets       30  
Land and building       0  
Equipment       902  
Inventory       27  
Accounts and Notes receivable       0  
Prepaid expenses       0  
Operating lease right of use asset       0  
Intangibles, net       0  
Land and improvements       0  
Deferred tax assets       0  
Assets acquired       961  
Liabilities:          
Trade Payable       0  
Accrued Expenses and other long-term liabilities       0  
Taxes Payable       0  
Long Term Debt- Current       0  
Long Term Debt       0  
Prepaid liability       0  
Operating lease liabilities       0  
Total liabilities assumed       0  
Net assets acquired       961  
Total consideration       9,381  
Goodwill       $ 8,420  
Magic Tunnel Car Wash          
Assets:          
Cash         26
Equipment         13,800
Inventory         0
Intangibles, net         700
Land and improvements         13,020
Deferred tax assets         0
Right of use assets         0
Building         48,380
Assets held for sale         0
Assets acquired         75,926
Liabilities:          
Deferred tax liabilities         0
Accrued liabilities         0
Lease liability         0
Total liabilities assumed         0
Net assets acquired         75,926
Total consideration $ 88,000       88,026
Goodwill         12,100
Franks Car Wash Express          
Assets:          
Cash         38
Equipment         7,377
Inventory         0
Intangibles, net         800
Land and improvements         10,790
Deferred tax assets         94
Right of use assets         0
Building         48,570
Assets held for sale         0
Assets acquired         67,669
Liabilities:          
Deferred tax liabilities         0
Accrued liabilities         50
Lease liability         0
Total liabilities assumed         50
Net assets acquired         67,619
Total consideration   $ 107,000     106,558
Goodwill         38,939
Racer Classic Car Wash          
Assets:          
Cash         18
Equipment         5,698
Inventory         311
Intangibles, net         550
Land and improvements         6,920
Deferred tax assets         0
Right of use assets         2,587
Building         31,490
Assets held for sale         0
Assets acquired         47,574
Liabilities:          
Deferred tax liabilities         758
Accrued liabilities         155
Lease liability         2,687
Total liabilities assumed         3,600
Net assets acquired         43,974
Total consideration     $ 65,000   64,843
Goodwill         20,869
All Other          
Assets:          
Cash         165
Equipment         59,578
Inventory         0
Intangibles, net         0
Land and improvements         45,455
Deferred tax assets         1,596
Right of use assets         12,277
Building         270,155
Assets held for sale         996
Assets acquired         390,222
Liabilities:          
Deferred tax liabilities         0
Accrued liabilities         304
Lease liability         12,277
Total liabilities assumed         12,581
Net assets acquired         377,641
Total consideration         472,721
Goodwill         95,080
2021 Car Wash Acquisitions          
Assets:          
Cash         247
Equipment         86,453
Inventory         311
Intangibles, net         2,050
Land and improvements         76,185
Deferred tax assets         1,690
Right of use assets         14,864
Building         398,595
Assets held for sale         996
Assets acquired         581,391
Liabilities:          
Deferred tax liabilities         758
Accrued liabilities         509
Lease liability         14,964
Total liabilities assumed         16,231
Net assets acquired         565,160
Total consideration         732,148
Goodwill         166,988
2021 Maintenance Acquisitions          
Assets:          
Cash         2
Equipment         1,450
Inventory         200
Land and improvements         4,425
Deferred tax assets         90
Building         13,220
Assets held for sale         3,275
Assets acquired         22,662
Liabilities:          
Prepaid liability         52
Total liabilities assumed         52
Net assets acquired         22,610
Total consideration         37,271
Goodwill         14,661
2021 PC&G Acquisitions          
Assets:          
Equipment         1,512
Inventory         107
Intangibles, net         6,707
Right of use assets         7,672
Assets acquired         15,998
Liabilities:          
Accrued liabilities         5
Lease liability         7,664
Off-market lease component         99
Total liabilities assumed         7,768
Net assets acquired         8,230
Total consideration         32,972
Goodwill         $ 24,742