XML 42 R31.htm IDEA: XBRL DOCUMENT v3.22.1
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2021
Business Combination and Asset Acquisition [Abstract]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The allocation of the purchase price for the acquisition is as follows:

Total purchase consideration$38,641 
Cash and cash equivalents$795 
Accounts receivable794 
Inventory2,029 
Property and equipment77 
Identifiable intangible assets17,700 
Total identifiable assets acquired21,395 
Accounts payable1,266 
Accrued liabilities1,218 
Other liabilities586 
Deferred income tax liabilities710 
Total liabilities assumed3,780 
Net identifiable assets acquired17,615 
Goodwill21,026 
Net assets acquired$38,641 
The allocation of the purchase price for the 2019 acquisitions is as follows:
MRICPDC4Total
Accounts receivable$902 $437 $21,725 $23,064 
Inventories5,908 6,084 49,654 61,646 
Prepaid expenses and other current assets84 64 8,716 8,864 
Property and equipment219 174 8,914 9,307 
Other intangible assets3,397 8,078 297,152 308,627 
Deferred tax assets166 150 675 991 
Other assets— — 1,038 1,038 
Total identifiable assets acquired10,676 14,987 387,874 413,537 
Accounts payable2,694 4,153 20,551 27,398 
Accrued liabilities950 681 39,256 40,887 
Other liabilities— — 6,985 6,985 
Deferred tax liabilities— — 41,003 41,003 
Total liabilities assumed3,644 4,834 107,795 116,273 
Total fair value of net assets, excluding goodwill7,032 10,153 280,079 297,264 
Goodwill2,228 2,354 282,945 287,527 
Total purchase consideration, net of cash$9,260 $12,507 $563,024 $584,791 
Schedule of Finite-Lived Intangible Assets Acquired as Part of Business Combination
The Company recorded intangible assets related to the acquisition based on estimated fair value, which consisted of the following:
Useful Lives
(Years)
Acquired Value
Customer relationships
10$14,400 
Trade name
63,300 
Total intangible assets
$17,700 
The Company recorded intangible assets related to the 2019 acquisitions based on their estimated fair values, which consisted of the following:

Useful Lives (Years)MRICPDC4Total
Customer relationships
13 - 25
$2,575 $7,144 $155,000 $164,719 
Trade name
2 - 10
822 934 47,000 48,756 
Technology- Other Home Automation5— — 65,152 65,152 
Technology- Lighting10— — 24,000 24,000 
Technology- Speakers15— — 6,000 6,000 
Total Intangible Assets$3,397 $8,078 $297,152 $308,627 
Business Acquisition, Pro Forma Information The following table shows the net sales and net income (loss) attributable to each acquired entity from the acquisition date until the end of the Company’s fiscal year ending December 27, 2019.
Acquired entityTime periodNet SalesNet Income (Loss)
MRIMarch 14, 2019 to December 27, 2019$26,854 $825 
CPDJuly 17, 2019 to December 27, 2019$15,693 $(300)
Control4August 1, 2019 to December 27, 2019$108,377 $(8,084)

Unaudited Pro Forma Information — The unaudited pro forma information below presents the consolidated results of operations for the fiscal year ending December 27, 2019, as if the acquisitions had occurred on the first day of the fiscal year (December 29, 2018). The adjustments reflected in the pro forma results relate to interest expense on the debt to fund the acquisitions, the amortization of acquired intangibles, adjustments for revenue recognition and the related tax effects of these adjustments.

2019
Net sales$763,783 
Net loss$(69,377)