XML 38 R26.htm IDEA: XBRL DOCUMENT v3.22.0.1
Aqcuisitions and Purchase Accounting (Tables)
 12 Months Ended
Jan. 01, 2022
Business Acquisition [Line Items]  
Schedule of Business Acquisition Pro Forma Information The following pro forma results include adjustments to reflect amortization of intangibles associated with the acquisitions and the effects of adjustments made to the carrying value of certain assets (in thousands, except per share data):  
Twelve Months Ended
 January 1, 2022January 2, 2021
Net sales$3,732,010 $2,980,164 
Net earnings519,879 177,923 
Net earnings per share:  
Basic$9.42 $3.23 
Diluted$9.17 $3.23 
2020 Acquisitions  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition The final allocation of consideration paid for the other 2020 acquisitions is summarized as follows (in thousands):
Preliminary Opening Balance SheetMeasurement
Period
Adjustments		Adjusted Opening Balance Sheet
Cash$14,647 $— $14,647 
Current assets43,670 (13,390)30,280 
Property, plant and equipment3,014 (349)2,665 
Goodwill55,335 3,847 59,182 
Other intangibles63,201 625 63,826 
Other assets6,121 52 6,173 
Current liabilities(54,478)13,037 (41,441)
Long-term deferred tax (liability) asset(123)387 264 
Other non-current liabilities(21,902)791 (21,111)
Consideration paid at closing$109,485 $5,000 $114,485 
Deferred payments8,666 (468)8,198 
Contingent consideration16,144 (836)15,308 
Net assets acquired and liabilities assumed$134,295 $3,696 $137,991 
Novy  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition
The following estimated fair values of assets acquired and liabilities assumed are provisional and are based on the information that was available as of the acquisition date to estimate the fair values of assets acquired and liabilities assumed (in thousands):
Preliminary Opening Balance SheetPreliminary Measurement
Period
Adjustments		Adjusted Opening Balance Sheet
Cash$16,152 $— $16,152 
Current assets23,762 — 23,762 
Property, plant and equipment17,058 (969)16,089 
Goodwill142,741 (17,109)125,632 
Other intangibles126,557 22,966 149,523 
Other assets26 173 199 
Current liabilities(23,440)569 (22,871)
Long-term deferred tax liability(33,918)(5,519)(39,437)
Other non-current liabilities(1,930)(111)(2,041)
Net assets acquired and liabilities assumed$267,008 $— $267,008 
Kamado Joe and Masterbuilt  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition
The following estimated fair values of assets acquired and liabilities assumed are provisional and are based on the information that was available as of the acquisition date to estimate the fair values of assets acquired and liabilities assumed (in thousands):
Preliminary Opening Balance Sheet
Cash$5,381 
Current assets137,826 
Property, plant and equipment7,773 
Goodwill110,052 
Other intangibles215,577 
Other assets2,143 
Current liabilities(54,865)
Long-term deferred tax liability(15,907)
Other non-current liabilities(1,914)
Net assets acquired and liabilities assumed$406,066 
2021 Acquisitions  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition The following estimated fair values of assets acquired and liabilities assumed are based on the information that was available as of the acquisition dates for the other 2021 acquisitions and are summarized as follows (in thousands):
Preliminary Opening Balance SheetPreliminary Measurement
Period
Adjustments		Adjusted Opening Balance Sheet
Cash$6,414 $— $6,414 
Current assets76,077 223 76,300 
Property, plant and equipment19,561 (72)19,489 
Goodwill85,270 9,065 94,335 
Other intangibles158,725 (9,193)149,532 
Other assets2,101 31 2,132 
Current liabilities(33,910)(38)(33,948)
Long-term deferred tax liability(3,010)— (3,010)
Other non-current liabilities(7,092)(16)(7,108)
Consideration paid at closing$304,136 $— $304,136 
Contingent consideration9,404 — 9,404 
Net assets acquired and liabilities assumed$313,540 $— $313,540