XML 46 R31.htm IDEA: XBRL DOCUMENT v3.22.1
Acquisitions (Tables)
12 Months Ended
Jan. 30, 2022
Business Combination and Asset Acquisition [Abstract]  
Schedule of allocation of transaction price to the fair value of identifiable assets acquired and liabilities assumed
The following table represents the allocation of the transaction price to the fair value of identifiable assets acquired and liabilities assumed in the acquisitions during fiscal 2021, fiscal 2020 and fiscal 2019. Preliminary values of the fiscal 2021 acquisitions are not yet finalized pending the final purchase price allocations and are subject to change once additional information is obtained.

L&M AcquisitionPacific Pipe AcquisitionR&B AcquisitionLIP Acquisition
Cash$— $$$— 
Accounts receivable10 25 31 
Inventories16 17 20 37 
Intangible assets19 47 114 94 
Goodwill18 41 89 51 
Operating lease right-of-use assets17 18 
Other assets, current and non-current11 
Total assets acquired67 140 271 237 
Accounts payable18 14 
Deferred income taxes— 12 31 — 
Contingent consideration— — — 
Operating lease liabilities17 18 
Other liabilities, current and non-current— — 
Net assets acquired$62 $106 $209 $200 
Schedule of reconciliation of total consideration to net assets acquired
The following reconciles the total consideration to net assets acquired:
L&M AcquisitionPacific Pipe AcquisitionR&B AcquisitionLIP Acquisition
Total consideration, net of cash$62 $104 $207 $216 
Less: Employment and consulting agreement prepayment; operating cash outflow— — — (15)
Less: Working capital adjustment— — (1)(1)
Plus: Cash acquired in acquisition— — 
Plus: Contingent consideration— — — 
Total consideration62 106 209 202 
Less: Contingent consideration— — — (2)
Net assets acquired; investing cash outflow$62 $106 $209 $200 
Schedule of pro forma information
The following pro forma information has been prepared for comparative purposes only and is not necessarily indicative of the results of operations as they would have been had the acquisitions occurred on the assumed dates, nor is it necessarily an indication of future operating results. In addition, the pro forma information does not reflect the cost of any integration activities, benefits from any synergies that may be derived from the acquisitions or revenue growth that may be anticipated.
Fiscal Years Ended
January 30, 2022January 31, 2021February 2, 2020
Net sales$5,081 $3,793 $3,655 
Net income$235 $37 $22 
Schedule of intangible assets acquired and assumptions utilized in the valuation A summary of the intangible assets acquired and assumptions utilized in the valuation, for the acquisitions is as follows:
Intangible Asset AmountAmortization PeriodDiscount RateAttrition Rate
L&M Acquisition
Customer relationships$19 10 years15.5 %15.0 %
Pacific Pipe Acquisition
Customer relationships46 10 years11.5 %10.0 %
Trademark2 years11.5 %N/A
WWSC Acquisition
Customer relationships10 years13.0 %15.0 %
R&B Acquisition
Customer relationships114 15 years10.0 %7.5 %
LIP Acquisition
Customer relationships - retail90 10 years14.0 %12.5 %
Customer relationships - distribution15 years14.0 %5.0 %
Other intangibles
Maskell Acquisition
Customer relationships10 years13.0 %12.5 %
Schedule of acquisition related costs Acquisition-related costs, which are included within selling, general and administrative expenses, for each of the completed acquisitions discussed above were as follows:
Fiscal Years Ended
January 30, 2022January 31, 2021February 2, 2020
L&M Acquisition$$— $— 
Pacific Pipe Acquisition— — 
R&B Acquisition— 
LIP Acquisition— —