XML 37 R25.htm IDEA: XBRL DOCUMENT v3.22.4
Aqcuisitions and Purchase Accounting (Tables)
 12 Months Ended
Dec. 31, 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
 December 31, 2022January 1, 2022
Net sales$4,135,012 $3,895,490 
Net earnings463,180 486,546 
Net earnings per share:  
Basic$8.56 $8.81 
Diluted$8.43 $8.59 
Novy  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition
Preliminary Opening Balance SheetMeasurement
Period
Adjustments		Adjusted Opening Balance Sheet
Cash$16,152 $— $16,152 
Current assets23,762 234 23,996 
Property, plant and equipment17,058 4,383 21,441 
Goodwill142,741 (6,938)135,803 
Other intangibles126,557 4,149 130,706 
Other assets26 173 199 
Current liabilities(23,440)182 (23,258)
Long-term deferred tax liability(33,918)(2,072)(35,990)
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
Preliminary Opening Balance SheetMeasurement
Period
Adjustments		Adjusted Opening Balance Sheet
Cash$5,381 $(70)$5,311 
Current assets137,826 (5,623)132,203 
Property, plant and equipment7,773 (1,678)6,095 
Goodwill110,052 44,490 154,542 
Other intangibles215,577 (28,677)186,900 
Other assets2,143 (1,174)969 
Current liabilities(54,865)(8,111)(62,976)
Long-term deferred tax liability(15,907)2,718 (13,189)
Other non-current liabilities(1,914)946 (968)
Net assets acquired and liabilities assumed$406,066 $2,821 $408,887 
2021 Acquisitions  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition The final allocation of consideration paid for the other 2021 acquisitions is summarized as follows (in thousands):
Preliminary Opening Balance SheetMeasurement
Period
Adjustments		Adjusted Opening Balance Sheet
Cash$6,414 $(45)$6,369 
Current assets76,077 477 76,554 
Property, plant and equipment19,561 (252)19,309 
Goodwill85,270 30,968 116,238 
Other intangibles158,725 (31,566)127,159 
Other assets2,101 31 2,132 
Current liabilities(33,910)53 (33,857)
Long-term deferred tax (liability) asset(3,010)3,457 447 
Other non-current liabilities(7,092)(3,397)(10,489)
Consideration paid at closing$304,136 $(274)$303,862 
Contingent consideration9,404 (200)9,204 
Net assets acquired and liabilities assumed$313,540 $(474)$313,066 
2022 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 2022 acquisitions and are summarized as follows (in thousands):
Preliminary Opening Balance SheetPreliminary Measurement
Period
Adjustments		Adjusted Opening Balance Sheet
Cash$25,860 $144 $26,004 
Current assets115,264 (2,403)112,861 
Property, plant and equipment44,598 642 45,240 
Goodwill139,633 4,994 144,627 
Other intangibles93,147 2,112 95,259 
Long-term deferred tax asset426 104 530 
Other assets1,420 3,034 4,454 
Current portion of long-term debt(22,841)2,154 (20,687)
Current liabilities(57,158)(241)(57,399)
Long term debt(5,646)(2,320)(7,966)
Long-term deferred tax liability(23,137)637 (22,500)
Other non-current liabilities(19,061)(6,157)(25,218)
Consideration paid at closing$292,505 $2,700 $295,205 
Contingent consideration19,105 3,394 22,499 
Net assets acquired and liabilities assumed$311,610 $6,094 $317,704