XML 47 R31.htm IDEA: XBRL DOCUMENT v3.23.1
Acquisitions (Tables)
12 Months Ended
Jan. 29, 2023
Business Combination and Asset Acquisition [Abstract]  
Schedule of Allocation of Transaction Price to the Fair Value of Identifiable Assets Acquired and Liabilities Assumed
L&M AcquisitionPacific Pipe AcquisitionR&B Acquisition
Cash$— $$
Accounts receivable10 25 
Inventories16 17 20 
Intangible assets19 47 114 
Goodwill18 41 89 
Operating lease right-of-use assets17 
Other assets, current and non-current11 
Total assets acquired67 140 271 
Accounts payable18 
Deferred income taxes— 12 31 
Operating lease liabilities17 
Other liabilities, current and non-current— — 
Net assets acquired$62 $106 $209 
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 Acquisition
Total consideration, net of cash$62 $104 $207 
Less: Working capital adjustment— — (1)
Plus: Cash acquired in acquisition— 
Net assets acquired; investing cash outflow$62 $106 $209 
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, 2021
Net sales$5,081 $3,793 
Net income$235 $37 
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
R&B Acquisition
Customer relationships114 15 years10.0 %7.5 %