XML 50 R33.htm IDEA: XBRL DOCUMENT v3.25.1
Acquisitions (Tables)
12 Months Ended
Feb. 02, 2025
Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract]  
Schedule of Allocation of Transaction Price to the Fair Value of Identifiable Assets Acquired and Liabilities Assumed
Fiscal 2024 Acquisitions(1)
Fiscal 2023 Acquisitions
Fiscal 2022 Acquisitions
Cash$31 $$— 
Receivables96 48 22 
Inventories113 52 44 
Intangible assets284 107 43 
Goodwill336 26 21 
Property, plant and equipment16 35 
Operating lease right-of-use assets22 
Other assets, current and non-current
Total assets acquired900 285 146 
Accounts payable44 13 11 
Deferred income taxes41 — 
Operating lease liabilities, current and non-current22 
Deferred consideration14 12 
Other liabilities, current and non-current— 
Net assets acquired$773 $237 $127 
Schedule of Reconciliation of Total Consideration to Net Assets Acquired
Fiscal 2024 Acquisitions
Fiscal 2023 Acquisitions
Fiscal 2022 Acquisitions
Net assets acquired$773 $237 $127 
Plus: Working capital adjustment
(1)(1)
Less: Cash acquired in acquisition
(31)(5)— 
Total consideration, net of cash; investing cash outflow$741 $231 $128 
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 AmountWeighted Average Amortization PeriodWeighted Average Discount RateWeighted Average Attrition Rate
Customer Relationships
Fiscal 2024 Acquisitions(1)
$279 10 years13.5 %12.5 %
Fiscal 2023 Acquisitions
106 10 years16.0 %13.2 %
Fiscal 2022 Acquisitions
43 10 years15.6 %12.1 %
Other Intangible Assets
Fiscal 2024 Acquisitions
$5 years13.6 %N/A
Fiscal 2023 Acquisitions
2 years15.5 %N/A
(1) Customer relationships acquired and assumptions utilized in the valuation for the Dana Kepner acquisition were as follows: $181 million customer relationship intangible asset, 10 years amortization period, 13.0% discount rate and 12.5% attrition rate.
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 Dana Kepner acquisition occurred on the assumed date, 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 Dana Kepner acquisition or revenue growth that may be anticipated.
Fiscal Years Ended
February 2, 2025January 28, 2024
Net sales$7,470 $7,034 
Net income435 519