XML 50 R34.htm IDEA: XBRL DOCUMENT v3.25.4
Acquisitions (Tables)
12 Months Ended
Dec. 27, 2025
Business Combination, Asset Acquisition, Transaction between Entities under Common Control, and Joint Venture Formation [Abstract]  
Schedule of recognized identified assets acquired and liabilities assumed
The following table summarizes the preliminary purchase price allocation of the fair value of assets acquired and liabilities assumed in the Basler acquisition:

(in thousands)Purchase Price
Allocation
Total purchase consideration: 
Cash, net of cash acquired$350,301 
Allocation of consideration to assets acquired and liabilities assumed:
Trade receivables, net16,798 
Inventories23,363 
Other current assets2,965 
Property, plant, and equipment23,237 
Intangible assets150,000 
Goodwill152,343 
Other long-term assets5,731 
Current liabilities(21,386)
Other long-term liabilities(2,750)
 $350,301 
The following table summarizes the final purchase price allocation of the fair value of assets acquired and liabilities assumed in the Dortmund Fab acquisition:

(in thousands)Purchase Price
Allocation
Total purchase consideration: 
Cash, net of cash acquired$95,942 
Allocation of consideration to assets acquired and liabilities assumed:
Trade receivables, net5,985 
Inventories6,600 
Other current assets8,278 
Property, plant, and equipment30,132 
Intangible assets1,800 
Goodwill57,321 
Other long-term assets8,579 
Current liabilities(7,464)
Other long-term liabilities(15,289)
 $95,942 
The following table summarizes the final purchase price allocation of the fair value of assets acquired and liabilities assumed in the Western Automation acquisition:

(in thousands)Purchase Price
Allocation
Total purchase consideration: 
Cash, net of cash acquired$158,260 
Allocation of consideration to assets acquired and liabilities assumed:
Trade receivables, net3,359 
Inventories3,678 
Other current assets718 
Property, plant, and equipment1,328 
Intangible assets68,000 
Goodwill93,937 
Other long-term assets573 
Current liabilities(4,335)
Other long-term liabilities(8,998)
 $158,260 
Schedule of business acquisition, pro forma information
The following table summarizes, on an unaudited pro forma basis, the combined results of operations of the Company, Basler and Dortmund Fab as though the acquisitions had occurred as of December 31, 2023, and Western Automation as though the acquisition had occurred as of January 2, 2022. The pro forma amounts presented are not necessarily indicative of either the actual consolidated results had the Basler and Dortmund Fab acquisitions occurred as of December 31, 2023, and Western Automation acquisition occurred as of January 2, 2022 or of future consolidated operating results.
 For the Fiscal Year Ended
(in thousands, except per share amounts)December 27, 2025December 28, 2024December 30, 2023
Net sales$2,515,937 $2,354,262 $2,364,543 
Income before income taxes11,474 148,476 330,114 
Net (loss) income(66,100)96,901 260,812 
Net (loss) income per share — basic(2.66)3.90 10.49 
Net (loss) income per share — diluted(2.66)3.87 10.39 
Schedule of business acquisition, pro forma information, nonrecurring adjustments
Pro forma results presented above primarily reflect the following adjustments:
 For the Fiscal Year Ended
(in thousands)December 27, 2025December 28, 2024December 30, 2023
Amortization (a)$(11,009)$(10,481)$(479)
Depreciation(833)(1,821)— 
Transaction costs (b)2,536 (2,535)1,203 
Amortization of unfavorable production contract (c)— 2,269 — 
Amortization of inventory adjustment (d)563 (5,890)— 
Income tax benefit (expense) of above items2,130 4,352 (91)
Total$(6,613)$(14,106)$633 

(a)The amortization adjustment for the twelve months ended December 27, 2025, December 28, 2024, and December 30, 2023, primarily reflects incremental amortization resulting from the measurement of intangibles at their fair values.
(b)The transaction cost adjustments reflect the reversal of certain legal and professional fees from the twelve months ended December 27, 2025 and December 30, 2023, respectively, and recognition of those fees during the twelve months ended December 28, 2024 and December 31, 2022, respectively.
(c)The amortization of the unfavorable production contract during the twelve months ended December 28, 2024 results from the fair value assigned to the unfavorable production contract liability that is amortized over four years.
(d)The amortization of inventory adjustment reflects the reversal of the amount recognized during the twelve months ended December 27, 2025 and recognition of the amortization during the twelve months ended December 28, 2024. The inventory adjustment related to the Basler acquisition is being amortized over three months as the inventory is sold. The inventory adjustment related to the Dortmund Fab acquisition was fully amortized over two months as the inventory was sold during 2025.