| Summary of assets and noncontrolling interests acquired |
The following table summarizes the aggregate purchase price and estimated fair values of the net assets acquired related to the 2025 acquisitions. | | | | | | | | | (In thousands) | | Total | Cash and Cash Equivalents | | $ | 10,304 | | Accounts Receivable | | 22,923 | | Inventories | | 39,662 | | Other Current Assets | | 4,579 | | Property, Plant and Equipment | | 23,003 | | Other Assets | | 4,929 | | Definite-Lived Intangible Assets | | | Customer relationships | | 80,463 | | Tradenames | | 7,390 | | Product technology | | 4,825 | | | | | Goodwill | | 57,297 | | Total assets acquired | | 255,375 | | | | | Accounts Payable | | 6,775 | | Customer Deposits | | 9,831 | | Other Current Liabilities | | 15,625 | | Long-Term Obligations | | 91 | | Deferred Income Taxes | | 17,037 | | Other Long-Term Liabilities | | 5,499 | | Total liabilities assumed | | 54,858 | | Net assets acquired | | $ | 200,517 | | | | | Purchase Price: | | | Cash Paid | | $ | 200,517 | | | | | | | |
The following table summarizes the aggregate purchase price and estimated fair values of the net assets and noncontrolling interests acquired related to the 2024 acquisitions. Measurement period adjustments in 2025 were not material to the Company's results of operations. | | | | | | | | | | (In thousands) | | Total | | Cash and Cash Equivalents | | $ | 11,509 | | | Accounts Receivable | | 12,382 | | | Inventories | | 24,649 | | Other Current Assets | | 4,936 | | | Property, Plant, and Equipment | | 37,028 | | | Other Assets | | 16,527 | | | Definite-Lived Intangible Assets | | | | Customer relationships | | 115,095 | | | Product technology | | 24,530 | | | Tradenames | | 9,497 | | | Other | | 4,901 | | | Goodwill | | 99,640 | | | Total assets acquired | | $ | 360,694 | | | | |
| | | | | | | | | | (In thousands) | | Total | | Accounts Payable | | $ | 3,301 | | Customer Deposits | | 3,192 | | Other Current Liabilities | | 10,212 | | Deferred Income Taxes | | 5,786 | | Other Long-Term Liabilities | | 13,849 | | | Total liabilities assumed | | 36,340 | | Noncontrolling interests acquired | | 9,319 | | Net assets and noncontrolling interests acquired | | $ | 315,035 | | | | | | | | | | | | Purchase Price: | | | | Cash Paid | | $ | 311,844 | | Fair Value of Contingent Consideration (Note 10) | | 1,785 | | Post-Closing Adjustments | | 1,406 | | | | $ | 315,035 | |
|
| Revenue and Operating Income |
Revenue and operating income for the year ended January 3, 2026 associated with the 2025 acquisitions from their respective acquisition dates are as follows: | | | | | | | | | (In thousands) | | Total | Revenue | | $ | 27,836 | | Operating Income (a) | | $ | 1,700 | |
(a) Includes amortization expense associated with acquired profit in inventory of $1,469,000 in 2025. Revenue and operating income for the year ended December 28, 2024 associated with the 2024 acquisitions from their respective acquisition dates are as follows:
| | | | | | | | | (In thousands) | | Total | | Revenue | | $ | 115,227 | | Operating Income (a) | | $ | 5,548 | |
(a) Includes amortization expense associated with acquired profit in inventory and backlog of $8,441,000 in 2024.
|
| Unaudited supplemental pro forma information |
The following unaudited pro forma information presents the combined results of the Company, Babbini and Clyde Industries as if the acquisitions had occurred as of the beginning of 2024: | | | | | | | | | | | | | | | | (In thousands, except per share amounts) | | January 3, 2026 | | December 28, 2024 | | Revenue | | $ | 1,129,921 | | | $ | 1,169,569 | | | Net Income Attributable to Kadant | | $ | 113,637 | | | $ | 113,295 | | | Earnings per Share Attributable to Kadant | | | | | | Basic | | $ | 9.65 | | | $ | 9.65 | | | Diluted | | $ | 9.64 | | | $ | 9.62 | |
|