XML 39 R28.htm IDEA: XBRL DOCUMENT
v3.25.2

ACQUISITIONS (Tables) | 6 Months Ended
--- | ---
Jun. 29, 2025
Business Combination, Asset Acquisition, Transaction between Entities under Common Control, and Joint Venture Formation [Abstract] |
Schedule of Asset Acquisition, Contingent Consideration | Changes in the contingent consideration liability for the second quarter and six months ended June 29, 2025 and June 30, 2024 are as follows:
|  | Second Quarter Ended |  | Six Months Ended
($ in thousands) |  | June 29, 2025 |  | June 30, 2024 |  | June 29, 2025 |  | June 30, 2024
Fair value at beginning of period |  | $ | 3,792 |  |  | $ | 4,630 |  |  | $ | 3,608 |  |  | $ | 8,510 |
Additions |  | — |  |  | 130 |  |  | 1,800 |  |  | 130 |
Fair value adjustments |  | — |  |  | (1,900) |  |  | (1,600) |  |  | (1,900) |
Settlements |  | (16) |  |  | (1,060) |  |  | (32) |  |  | (4,940) |
Fair value at end of period |  | $ | 3,776 |  |  | $ | 1,800 |  |  | $ | 3,776 |  |  | $ | 1,800 |
The following table shows the balance sheet location of the fair value of contingent consideration and the maximum amount of contingent consideration payments the Company may be subject to:
($ in thousands) |  | June 29, 2025 |  | December 31, 2024
Accrued liabilities |  | $ | 1,565 |  |  | $ | 1,665 |
Other long-term liabilities |  | 2,211 |  |  | 1,943 |
Total fair value of contingent consideration |  | $ | 3,776 |  |  | $ | 3,608 |
Maximum amount of contingent consideration |  | $ | 6,876 |  |  | $ | 8,618 |
Schedule of Business Combination | The Company completed seven acquisitions in the year ended December 31, 2024, including the following previously announced acquisitions (collectively, the “2024 Acquisitions”):
Company |  | Segment |  | Description
Sportech, LLC ("Sportech") |  | Manufacturing |  | Leading designer and manufacturer of high-value, complex component solutions sold to powersports original equipment manufacturers ("OEMs"), adjacent market OEMs and the aftermarket, including integrated door systems, roofs, canopies, bumpers, windshields, fender flares and cowls, based in Elk River, Minnesota, acquired in January 2024.
ICON Direct LLC, doing business as RecPro ("RecPro") |  | Distribution |  | Leading e-commerce business and aftermarket platform specializing in creating and marketing component products, systems, and solutions for the RV and marine end markets, based in Bristol, Indiana, acquired in September 2024.
Schedule of Assets Acquired and Liabilities Assumed | The following table summarizes the fair values of the assets acquired and the liabilities assumed as of the date of each of the 2025 Acquisitions and 2024 Acquisitions:
|  | 2025 Acquisitions |  | 2024 Acquisitions
($ in thousands) |  | Total |  | Sportech |  | All Others |  | Total
Consideration: |  |  |  |  |  |  |  |
Cash, net of cash acquired |  | $ | 43,847 |  |  | $ | 319,073 |  |  | $ | 96,998 |  |  | $ | 416,071 |
Contingent consideration (1) |  | 1,800 |  |  | — |  |  | 2,030 |  |  | 2,030 |
Total consideration |  | $ | 45,647 |  |  | $ | 319,073 |  |  | $ | 99,028 |  |  | $ | 418,101 |
Assets Acquired: |  |  |  |  |  |  |  |
Trade receivables |  | $ | 3,049 |  |  | $ | 21,587 |  |  | $ | 2,256 |  |  | $ | 23,843 |
Inventories |  | 7,669 |  |  | 20,611 |  |  | 19,010 |  |  | 39,621 |
Prepaid expenses & other |  | 346 |  |  | 1,719 |  |  | 4,138 |  |  | 5,857 |
Property, plant & equipment |  | 28,032 |  |  | 18,766 |  |  | 7,021 |  |  | 25,787 |
Operating lease right-of-use assets |  | — |  |  | 15,096 |  |  | 1,284 |  |  | 16,380 |
Identifiable intangible assets: |  |  |  |  |  |  |  |
Customer relationships |  | 8,400 |  |  | 152,000 |  |  | 17,560 |  |  | 169,560 |
Non-compete agreements |  | 400 |  |  | 2,000 |  |  | 2,375 |  |  | 4,375 |
Patents and developed technology |  | 1,200 |  |  | 17,500 |  |  | 600 |  |  | 18,100 |
Trademarks |  | 900 |  |  | 20,500 |  |  | 8,000 |  |  | 28,500 |
Liabilities Assumed: |  |  |  |  |  |  |  |
Current portion of operating lease obligations |  | — |  |  | (1,437) |  |  | (585) |  |  | (2,022) |
Accounts payable & accrued liabilities |  | (8,376) |  |  | (32,398) |  |  | (4,313) |  |  | (36,711) |
Operating lease obligations |  | — |  |  | (13,658) |  |  | (699) |  |  | (14,357) |
Deferred tax liabilities |  | — |  |  | (21,288) |  |  | — |  |  | (21,288) |
Total fair value of net assets acquired |  | 41,620 |  |  | 200,998 |  |  | 56,647 |  |  | 257,645 |
Goodwill (2) |  | 4,027 |  |  | 118,075 |  |  | 42,381 |  |  | 160,456 |
Total purchase price allocation |  | $ | 45,647 |  |  | $ | 319,073 |  |  | $ | 99,028 |  |  | $ | 418,101 |
(1)These amounts reflect the acquisition date fair value of contingent consideration based on expected future results relating to certain acquisitions. (2)Goodwill is tax-deductible for the 2025 Acquisitions and 2024 Acquisitions, except for Sportech which is only partially tax-deductible.
Schedule of Pro Forma Information | In addition, the pro forma information includes incremental amortization expense, in the aggregate, related to intangible assets acquired in connection with the transactions of zero and $0.1 million for the second quarter and six months ended June 29, 2025, respectively, and $0.6 million and $2.3 million for the second quarter and six months ended June 30, 2024, respectively.
|  | Second Quarter Ended |  | Six Months Ended
($ in thousands, except per share data) |  | June 29, 2025 |  | June 30, 2024 |  | June 29, 2025 |  | June 30, 2024
Revenue |  | $ | 1,047,554 |  |  | $ | 1,047,272 |  |  | $ | 2,057,427 |  |  | $ | 2,035,596 |
Net income |  | $ | 32,436 |  |  | $ | 48,556 |  |  | $ | 70,169 |  |  | $ | 84,098 |
Basic earnings per common share |  | $ | 1.00 |  |  | $ | 1.49 |  |  | $ | 2.15 |  |  | $ | 2.59 |
Diluted earnings per common share |  | $ | 0.96 |  |  | $ | 1.46 |  |  | $ | 2.06 |  |  | $ | 2.53 |

X
- Definition Tabular disclosure of contingent consideration in asset acquisition. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 50 -Name Accounting Standards Codification -Section 15 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480123/805-50-15-3 + Details
Name: | us-gaap_AssetAcquisitionContingentConsiderationTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of pro forma revenue and earnings for business combination or aggregate of series of individually immaterial business combinations. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-8 Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 49 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479303/805-10-55-49 Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-3 Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(2) -SubTopic 10 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 Reference 5: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(3) -SubTopic 10 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationAndAssetAcquisitionAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of business combination. Includes, but is not limited to, recognized asset and liability. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-8 Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 41 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479303/805-10-55-41 Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-2 Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479581/805-30-50-2 Reference 5: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479581/805-30-50-1 Reference 6: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-1 Reference 7: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-3 Reference 8: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 + Details
Name: | us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of asset acquired and liability assumed in business combination and recognized at acquisition date. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-2 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-1 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration