XML 46 R35.htm IDEA: XBRL DOCUMENT v3.22.2.2
Acquisitions and Dispositions - Schedule of Estimated Purchase Price Allocation (Details) - USD ($)
$ in Thousands
9 Months Ended 12 Months Ended
Oct. 27, 2021
Jul. 14, 2021
May 20, 2021
Sep. 24, 2022
Dec. 25, 2021
Liabilities:          
Goodwill       $ 2,082,572 $ 1,910,392
2022 PC&G Acquisitions          
Assets:          
Cash       7,564  
ROU Asset       690  
Operating lease ROU Asset       10,738  
Prepaid rent       357  
Land       23  
Equipment       4,567  
Vehicles       870  
Furniture and Fixtures       40  
Inventory       2,140  
Accounts and Notes receivable       3,505  
Prepaid expenses       250  
Other Assets       1,035  
Leasehold improvements       0  
Deferred tax assets       71  
Assets acquired       142,850  
Liabilities:          
Prepaid liability       579  
Trade Payable       1,911  
Accrued Expenses and other long-term liabilities       303  
Taxes Payable       272  
Long Term Debt- Current       46  
Long Term Debt       59  
Lease liability       733  
Operating lease liability - Current       3,017  
Operating lease liability - Non-current       6,987  
Total liabilities assumed       13,907  
Net assets acquired       128,943  
Total consideration       389,382  
Goodwill       260,439  
2022 PC&G Acquisitions | Trade names          
Assets:          
Intangible       39,000  
2022 PC&G Acquisitions | Customer Relationships          
Assets:          
Intangible       72,000  
2022 PC&G Acquisitions | Auto Glass Fitters Inc.          
Assets:          
Cash       0  
ROU Asset       0  
Operating lease ROU Asset       0  
Prepaid rent       0  
Land       0  
Equipment       0  
Vehicles       417  
Furniture and Fixtures       0  
Inventory       0  
Accounts and Notes receivable       0  
Prepaid expenses       0  
Other Assets       974  
Leasehold improvements       0  
Deferred tax assets       0  
Assets acquired       21,991  
Liabilities:          
Prepaid liability       174  
Trade Payable       0  
Accrued Expenses and other long-term liabilities       0  
Taxes Payable       0  
Long Term Debt- Current       0  
Long Term Debt       0  
Lease liability       0  
Operating lease liability - Current       0  
Operating lease liability - Non-current       0  
Total liabilities assumed       174  
Net assets acquired       21,817  
Total consideration       70,826  
Goodwill       49,009  
2022 PC&G Acquisitions | Auto Glass Fitters Inc. | Trade names          
Assets:          
Intangible       800  
2022 PC&G Acquisitions | Auto Glass Fitters Inc. | Customer Relationships          
Assets:          
Intangible       19,800  
2022 PC&G Acquisitions | Jack Morris Auto Glass          
Assets:          
Cash       3  
ROU Asset       0  
Operating lease ROU Asset       0  
Prepaid rent       0  
Land       0  
Equipment       1,200  
Vehicles       0  
Furniture and Fixtures       0  
Inventory       1,067  
Accounts and Notes receivable       1,069  
Prepaid expenses       0  
Other Assets       0  
Leasehold improvements       0  
Deferred tax assets       0  
Assets acquired       19,439  
Liabilities:          
Prepaid liability       294  
Trade Payable       0  
Accrued Expenses and other long-term liabilities       0  
Taxes Payable       0  
Long Term Debt- Current       0  
Long Term Debt       0  
Lease liability       0  
Operating lease liability - Current       0  
Operating lease liability - Non-current       0  
Total liabilities assumed       294  
Net assets acquired       19,145  
Total consideration       54,853  
Goodwill       35,708  
2022 PC&G Acquisitions | Jack Morris Auto Glass | Trade names          
Assets:          
Intangible       400  
2022 PC&G Acquisitions | Jack Morris Auto Glass | Customer Relationships          
Assets:          
Intangible       15,700  
2022 PC&G Acquisitions | K&K Glass          
Assets:          
Cash       0  
ROU Asset       0  
Operating lease ROU Asset       0  
Prepaid rent       0  
Land       0  
Equipment       1,500  
Vehicles       0  
Furniture and Fixtures       0  
Inventory       500  
Accounts and Notes receivable       0  
Prepaid expenses       0  
Other Assets       56  
Leasehold improvements       0  
Deferred tax assets       0  
Assets acquired       18,656  
Liabilities:          
Prepaid liability       111  
Trade Payable       0  
Accrued Expenses and other long-term liabilities       0  
Taxes Payable       0  
Long Term Debt- Current       0  
Long Term Debt       0  
Lease liability       0  
Operating lease liability - Current       0  
Operating lease liability - Non-current       0  
Total liabilities assumed       111  
Net assets acquired       18,545  
Total consideration       39,945  
Goodwill       21,400  
2022 PC&G Acquisitions | K&K Glass | Trade names          
Assets:          
Intangible       400  
2022 PC&G Acquisitions | K&K Glass | Customer Relationships          
Assets:          
Intangible       16,200  
2022 PC&G Acquisitions | All Star Glass          
Assets:          
Cash       7,553  
ROU Asset       0  
Operating lease ROU Asset       734  
Prepaid rent       0  
Land       0  
Equipment       537  
Vehicles       0  
Furniture and Fixtures       0  
Inventory       546  
Accounts and Notes receivable       2,436  
Prepaid expenses       250  
Other Assets       5  
Leasehold improvements       0  
Deferred tax assets       0  
Assets acquired       20,761  
Liabilities:          
Prepaid liability       0  
Trade Payable       1,911  
Accrued Expenses and other long-term liabilities       303  
Taxes Payable       272  
Long Term Debt- Current       46  
Long Term Debt       59  
Lease liability       733  
Operating lease liability - Current       0  
Operating lease liability - Non-current       0  
Total liabilities assumed       3,324  
Net assets acquired       17,437  
Total consideration       43,740  
Goodwill       26,303  
2022 PC&G Acquisitions | All Star Glass | Trade names          
Assets:          
Intangible       600  
2022 PC&G Acquisitions | All Star Glass | Customer Relationships          
Assets:          
Intangible       8,100  
2022 PC&G Acquisitions | Auto Glass Now          
Assets:          
Cash       7  
ROU Asset       690  
Operating lease ROU Asset       10,003  
Prepaid rent       327  
Land       23  
Equipment       428  
Vehicles       453  
Furniture and Fixtures       40  
Inventory       0  
Accounts and Notes receivable       0  
Prepaid expenses       0  
Other Assets       0  
Leasehold improvements       0  
Deferred tax assets       0  
Assets acquired       60,971  
Liabilities:          
Prepaid liability       0  
Trade Payable       0  
Accrued Expenses and other long-term liabilities       0  
Taxes Payable       0  
Long Term Debt- Current       0  
Long Term Debt       0  
Lease liability       0  
Operating lease liability - Current       3,017  
Operating lease liability - Non-current       6,987  
Total liabilities assumed       10,004  
Net assets acquired       50,967  
Total consideration       170,636  
Goodwill       119,669  
2022 PC&G Acquisitions | Auto Glass Now | Trade names          
Assets:          
Intangible       36,800  
2022 PC&G Acquisitions | Auto Glass Now | Customer Relationships          
Assets:          
Intangible       12,200  
2022 PC&G Acquisitions | All Other Paint, Collision & Glass          
Assets:          
Cash       2  
ROU Asset       0  
Operating lease ROU Asset       0  
Prepaid rent       30  
Land       0  
Equipment       902  
Vehicles       0  
Furniture and Fixtures       0  
Inventory       27  
Accounts and Notes receivable       0  
Prepaid expenses       0  
Other Assets       0  
Leasehold improvements       0  
Deferred tax assets       71  
Assets acquired       1,032  
Liabilities:          
Prepaid liability       0  
Trade Payable       0  
Accrued Expenses and other long-term liabilities       0  
Taxes Payable       0  
Long Term Debt- Current       0  
Long Term Debt       0  
Lease liability       0  
Operating lease liability - Current       0  
Operating lease liability - Non-current       0  
Total liabilities assumed       0  
Net assets acquired       1,032  
Total consideration       9,382  
Goodwill       8,350  
2022 PC&G Acquisitions | All Other Paint, Collision & Glass | Trade names          
Assets:          
Intangible       0  
2022 PC&G Acquisitions | All Other Paint, Collision & Glass | Customer Relationships          
Assets:          
Intangible       0  
2022 Car Wash Acquisitions          
Assets:          
Cash       59  
Land       20,060  
Equipment       22,598  
Building       125,980  
Deferred tax assets       2,868  
Land Improvements       0  
Assets acquired       171,565  
Liabilities:          
Prepaid liability       541  
Total liabilities assumed       541  
Net assets acquired       171,024  
Total consideration       266,793  
Goodwill       95,769  
2022 Car Wash Acquisitions | Speedy Shine Express Car Wash          
Assets:          
Cash       4  
Land       1,560  
Equipment       2,580  
Building       12,060  
Deferred tax assets       12  
Land Improvements       0  
Assets acquired       16,216  
Liabilities:          
Prepaid liability       8  
Total liabilities assumed       8  
Net assets acquired       16,208  
Total consideration       33,496  
Goodwill       17,288  
2022 Car Wash Acquisitions | Jimmy Clean Car Wash          
Assets:          
Cash       6  
Land       1,900  
Equipment       2,210  
Building       9,290  
Deferred tax assets       2,116  
Land Improvements       0  
Assets acquired       15,522  
Liabilities:          
Prepaid liability       110  
Total liabilities assumed       110  
Net assets acquired       15,412  
Total consideration       31,896  
Goodwill       16,484  
2022 Car Wash Acquisitions | All Other Car Wash          
Assets:          
Cash       49  
Land       16,600  
Equipment       17,808  
Building       104,630  
Deferred tax assets       740  
Land Improvements       0  
Assets acquired       139,827  
Liabilities:          
Prepaid liability       423  
Total liabilities assumed       423  
Net assets acquired       139,404  
Total consideration       201,401  
Goodwill       61,997  
2022 Maintenance Acquisitions          
Assets:          
Cash       1  
Prepaid rent       0  
Land       510  
Equipment       485  
Building       3,845  
Inventory       226  
Prepaid expenses       71  
Deferred tax assets       55  
Land Improvements       0  
Assets acquired       5,193  
Liabilities:          
Total liabilities assumed       168  
Net assets acquired       5,025  
Total consideration       20,517  
Goodwill       $ 15,492  
Magic Tunnel Car Wash          
Assets:          
Cash         26
ROU Asset         0
Land         13,020
Equipment         13,800
Building         48,380
Inventory         0
Intangible         700
Deferred tax assets         0
Assets held for sale         0
Assets acquired         75,926
Liabilities:          
Lease liability         0
Accrued liabilities         0
Deferred tax 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
ROU Asset         0
Land         10,790
Equipment         7,377
Building         48,570
Inventory         0
Intangible         800
Deferred tax assets         94
Assets held for sale         0
Assets acquired         67,669
Liabilities:          
Lease liability         0
Accrued liabilities         50
Deferred tax 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
ROU Asset         2,587
Land         6,920
Equipment         5,698
Building         31,490
Inventory         311
Intangible         550
Deferred tax assets         0
Assets held for sale         0
Assets acquired         47,574
Liabilities:          
Lease liability         2,687
Accrued liabilities         155
Deferred tax liability         758
Total liabilities assumed         3,600
Net assets acquired         43,974
Total consideration     $ 65,000   64,843
Goodwill         20,869
All Other          
Assets:          
Cash         165
ROU Asset         12,277
Land         45,455
Equipment         59,578
Building         270,155
Inventory         0
Intangible         0
Deferred tax assets         1,596
Assets held for sale         996
Assets acquired         390,222
Liabilities:          
Lease liability         12,277
Accrued liabilities         304
Deferred tax liability         0
Total liabilities assumed         12,581
Net assets acquired         377,641
Total consideration         472,721
Goodwill         95,080
2021 Car Wash Acquisitions          
Assets:          
Cash         247
ROU Asset         14,864
Land         76,185
Equipment         86,453
Building         398,595
Inventory         311
Intangible         2,050
Deferred tax assets         1,690
Assets held for sale         996
Assets acquired         581,391
Liabilities:          
Lease liability         14,964
Accrued liabilities         509
Deferred tax liability         758
Total liabilities assumed         16,231
Net assets acquired         565,160
Total consideration         732,148
Goodwill         166,988
2021 Maintenance Acquisitions          
Assets:          
Cash         2
Land         4,425
Equipment         1,450
Building         13,220
Inventory         200
Deferred tax assets         90
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:          
ROU Asset         7,672
Equipment         1,512
Inventory         107
Intangible         6,707
Assets acquired         15,998
Liabilities:          
Lease liability         7,664
Accrued liabilities         5
Off-market lease component         99
Total liabilities assumed         7,768
Net assets acquired         8,230
Total consideration         32,972
Goodwill         $ 24,742