XML 44 R31.htm IDEA: XBRL DOCUMENT v3.24.0.1
Goodwill and Intangible Assets, Net (Tables)
12 Months Ended
Dec. 30, 2023
Goodwill and Intangible Assets Disclosure [Abstract]  
Summary of Changes in Goodwill by Segment

The following table summarizes changes in goodwill by segment during the fiscal years ended December 30, 2023 and December 31, 2022 (amounts in thousands):

 

 

PDS

 

 

HHH

 

 

MS

 

 

Total

 

Goodwill:

 

 

 

 

 

 

 

 

 

 

 

Balance at January 1, 2022, net (1)

 

1,160,337

 

 

 

532,775

 

 

 

142,468

 

 

 

1,835,580

 

Additions

 

-

 

 

 

920

 

 

 

-

 

 

 

920

 

Measurement adjustments

 

(1,388

)

 

 

(78

)

 

 

-

 

 

 

(1,466

)

Impairments

 

(261,221

)

 

 

(382,293

)

 

 

(31,832

)

 

 

(675,346

)

Balance at December 31, 2022, net (2)

 

897,728

 

 

 

151,324

 

 

 

110,636

 

 

 

1,159,688

 

Impairments

 

-

 

 

 

(105,136

)

 

 

-

 

 

 

(105,136

)

Balance at December 30, 2023, net (3)

 

897,728

 

 

 

46,188

 

 

 

110,636

 

 

 

1,054,552

 

 

(1) Goodwill balance is net of $346.8 million of accumulated impairment losses for PDS and $88.0 million of losses for MS.

(2) Goodwill balance is net of accumulated impairment losses of $608.0 million for PDS, $119.8 million for MS, and $382.3 million for HHH.

(3) Goodwill balance is net of accumulated impairment losses of $608.0 million for PDS, $119.8 million for MS, and $487.4 million for HHH.

Summary of Changes in Intangible Assets

The following tables summarize the changes in intangible assets for the fiscal years ended December 30, 2023 and December 31, 2022 (amounts in thousands):

 

 

December 30, 2023

 

 

Gross Carrying Amount

 

Accumulated Amortization

 

Accumulated Impairment

 

Total

 

Definitive-lived intangible assets:

 

 

 

 

 

 

 

 

Trade names

$

20,161

 

$

(20,161

)

$

-

 

$

-

 

Non-compete agreements

 

7,265

 

 

(7,265

)

 

-

 

$

-

 

Internal-use software

 

11,653

 

 

(6,107

)

 

-

 

 

5,546

 

Total definitive-lived intangible assets

 

39,079

 

 

(33,533

)

 

-

 

 

5,546

 

Indefinite-lived intangible assets:

 

 

 

 

 

 

 

 

Licenses

 

97,123

 

 

-

 

 

(8,659

)

 

88,464

 

Total indefinite-lived intangible assets

 

97,123

 

 

-

 

 

(8,659

)

 

88,464

 

Total intangible assets

$

136,202

 

$

(33,533

)

$

(8,659

)

$

94,010

 

 

 

December 31, 2022

 

 

Gross Carrying Amount

 

Accumulated Amortization

 

Accumulated Impairment

 

Total

 

Definitive-lived intangible assets:

 

 

 

 

 

 

 

 

Trade names

$

20,161

 

$

(20,050

)

$

-

 

$

111

 

Non-compete agreements

 

7,265

 

 

(7,265

)

 

-

 

 

-

 

Internal-use software

 

11,911

 

 

(4,235

)

 

-

 

 

7,676

 

Total definitive-lived intangible assets

 

39,337

 

 

(31,550

)

 

-

 

 

7,787

 

Indefinite-lived intangible assets:

 

 

 

 

 

 

 

 

Licenses

 

93,867

 

 

-

 

 

(5,791

)

 

88,076

 

Total indefinite-lived intangible assets

 

93,867

 

 

-

 

 

(5,791

)

 

88,076

 

Total intangible assets

$

133,204

 

$

(31,550

)

$

(5,791

)

$

95,863

 

Summary of Estimated Aggregate Amortization Expense Related to Intangible Assets

The estimated aggregate amortization expense related to intangible assets for each of the next five years subsequent to December 30, 2023 and thereafter is as follows (amounts in thousands):

 

Year Ending

Definitive-lived

 

December 28, 2024

$

1,218

 

January 3, 2026

 

713

 

January 2, 2027

 

713

 

January 1, 2028

 

713

 

December 30, 2028

 

713

 

Thereafter

 

1,476

 

Total

 

5,546