XML 31 R50.htm IDEA: XBRL DOCUMENT v3.3.0.814
Mergers and Acquisitions (Details)
$ in Thousands, CAD in Millions
1 Months Ended 3 Months Ended 6 Months Ended 12 Months Ended
Oct. 31, 2015
USD ($)
Jun. 28, 2015
USD ($)
Mar. 29, 2015
CAD
Mar. 29, 2015
USD ($)
Sep. 28, 2014
CAD
Sep. 28, 2014
USD ($)
Jun. 29, 2014
USD ($)
Mar. 30, 2014
USD ($)
Dec. 29, 2013
CAD
Dec. 29, 2013
USD ($)
Mar. 31, 2013
CAD
Mar. 31, 2013
USD ($)
Mar. 30, 2014
USD ($)
Sep. 27, 2015
USD ($)
Sep. 28, 2014
USD ($)
Sep. 29, 2013
USD ($)
Oct. 31, 2015
AUD / shares
Sep. 27, 2015
USD ($)
Dec. 29, 2013
USD ($)
Sep. 29, 2013
USD ($)
Business acquisition                                        
Aggregate maximum of contingent consideration                                   $ 29,300    
Contingent earn-out liability                                   4,200    
Estimated contingent earn-out liabilities                                        
Beginning balance (at fair value)                   $ 81,789     $ 81,789 $ 7,030 $ 81,789 $ 51,539        
Estimated earn-out liabilities for acquisition during the fiscal year                           4,100 6,242 75,253        
Increases due to re-measurement of fair value reported in interest expense                           136 1,846 2,433        
Decreases (increase) in contingent earn-out liabilities                           (3,113) (58,694) (9,560)        
Foreign exchange impact                           (785) (3,507) (2,480)        
Earn-out payments                                        
Reported as cash used in operating activities                             (1,984) (695)        
Reported as cash used in investing activities                               (1,279)        
Reported as cash used in financing activities                           (3,199) (18,662) (33,672)        
Contingent consideration liability           $ 7,030       $ 81,789     81,789 $ 7,030 81,789 51,539   $ 4,169   $ 81,789
Maximum                                        
Business acquisition                                        
Period for contingent earn-out payments                           3 years            
Minimum                                        
Business acquisition                                        
Period for contingent earn-out payments                           2 years            
AEG, Parkland and other 2013 acquisitions                                        
Business acquisition                                        
Aggregate fair value of purchase prices                               248,900        
Cash paid to the sellers                               171,600        
Aggregate maximum of contingent consideration                                       86,700
Contingent earn-out liability                                       75,300
Liabilities                                       $ 2,000
Prior to 2010 acquisitions                                        
Estimated contingent earn-out liabilities                                        
Estimated earn-out liabilities for acquisition during the fiscal year                               250        
CEG                                        
Business acquisition                                        
Aggregate fair value of purchase prices   $ 15,900                                    
Cash paid to the sellers   11,800                                    
Aggregate maximum of contingent consideration   9,800                                    
Contingent earn-out liability   $ 4,100                                    
Coffey | BIA | Subsequent Event | Forecast                                        
Business acquisition                                        
Ownership interest acquired                                 100.00%      
Cash to be paid per share (in AUD per Share) | AUD / shares                                 AUD 0.425      
Minimum percentage of ownership interest to be acquired                                 90.00%      
Aggregate fair value of purchase prices $ 76,000                                      
Caber                                        
Business acquisition                                        
Aggregate maximum of contingent consideration | CAD                 CAD 8.0                      
Earn-out period for operating income projection                 2 years 2 years                    
Gains on fair value adjustment in operating income       $ 3,100                                
Earn-out paid to former owners     CAD 4.0 3,200                                
Potential earn-out to be paid each year | CAD                 CAD 4.0                      
Potential maximum earn-out to be paid | CAD         CAD 4.0                              
Minimum operating income threshold to earn contingent consideration during year one | CAD                 4.0                      
Minimum operating income threshold to earn contingent consideration during year two | CAD                 4.6                      
Operating income to earn maximum consideration during the first year | CAD                 4.4                      
Operating income to earn maximum consideration during the second year | CAD                 5.1                      
Initial fair value of the contingent consideration | CAD                 CAD 6.5                      
Estimated potential earn-out (as a percent)                 81.00% 81.00%                    
Gain (loss) on change in contingent consideration           (1,000)               $ 3,100   9,600        
Contingent earn-out liability       $ 0                                
Estimated contingent earn-out liabilities                                        
Decreases (increase) in contingent earn-out liabilities                           $ 3,100   $ 9,600        
Parkland                                        
Business acquisition                                        
Earn-out period for operating income projection                     3 years 3 years                
Net gains on fair value adjustments in operating income                             44,600          
Net decrease in contingent earn-out liabilities                             44,600          
Potential maximum earn-out to be paid | CAD                     CAD 56.0                  
Potential earn-out to be paid in the first year | CAD                     12.0                  
Potential earn-out to be paid in the second year | CAD                     22.0                  
Potential earn-out to be paid in the third year | CAD                     22.0                  
Minimum operating income threshold to earn contingent consideration during year one | CAD                     34.7                  
Minimum operating income threshold to earn contingent consideration during year two | CAD                     38.2                  
Minimum operating income threshold to earn contingent consideration during year three | CAD                     41.9                  
Operating income to earn maximum consideration during the first year | CAD                     42.5                  
Operating income to earn maximum consideration during the second year | CAD                     46.4                  
Operating income to earn maximum consideration during the third year | CAD                     50.6                  
Initial fair value of the contingent consideration | CAD                     CAD 46.8                  
Estimated potential earn-out (as a percent)                     84.00% 84.00%                
Gain (loss) on change in contingent consideration           19,900   $ 19,100   $ 5,600     24,700              
Contingent earn-out liability           0   0         $ 0           $ 0  
Profit previously recognized on project               5,300                        
AEG                                        
Business acquisition                                        
Amount recorded as liabilities in accordance with the purchase agreements                       $ 21,500                
Earn-out period for operating income projection                     2 years 2 years                
Annual payment amount                       $ 11,300                
One-time payment                       4,500                
Earn-out provision paid for meeting second earn out provision           4,500           4,500                
Net gains on fair value adjustments in operating income           4,500                 13,200          
Potential maximum earn-out to be paid                       27,100                
Minimum operating income threshold to earn contingent consideration during year one                       10,000                
Minimum operating income threshold to earn contingent consideration during year two                       11,000                
Operating income to earn maximum consideration during the first year                       17,500                
Operating income to earn maximum consideration during the second year                       $ 18,500                
Estimated potential earn-out (as a percent)                     79.00% 79.00%                
Gain (loss) on change in contingent consideration             $ 8,900     $ (1,000)                    
Contingent earn-out liability           0                            
Minimum operating income in both years for earning one-time payment           $ 9,000           $ 9,000                
Earn-outs paid to former owners reported as cash used in financing activities               $ 9,100                        
AEG and Parkland                                        
Business acquisition                                        
Gain (loss) on change in contingent consideration                             58,700          
Estimated contingent earn-out liabilities                                        
Decreases (increase) in contingent earn-out liabilities                             $ 58,700