Note 2 - Acquisitions
|
12 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
May 27, 2012
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Mergers, Acquisitions and Dispositions Disclosures [Text Block] |
2. Acquisitions
GreenLine
Holding Company
On
April 23, 2012 (the “GreenLine Acquisition
Date”), Apio acquired all of the outstanding equity of
GreenLine Holding Company (“GreenLine”) under a
Stock Purchase Agreement (the “GreenLine Purchase
Agreement”) in order to expand its product offerings
and enter into new markets such a
foodservice. GreenLine, headquartered in
Perrysburg, Ohio, was a privately-held company and is the
leading processor and marketer of value-added, fresh-cut
green beans in North America. GreenLine has four
processing plants one each in Ohio, Pennsylvania, Florida and
California and distribution centers in New York and South
Carolina.
Under
the GreenLine Purchase Agreement, the aggregate consideration
paid at closing consisted of $62.9 million in cash,
including $4.7 million that is held in an escrow account
to secure the indemnification rights of Landec with respect
to certain matters, including breaches of representations,
warranties and covenants. In addition, the Company
may be required to pay in cash up to an additional $7.0
million in earn out payments in the event that GreenLine
achieves certain revenue targets during calendar year
2012. The earn out is comprised of $4.0 million
for achieving a certain revenue target during calendar year
2012, and up to an additional $3.0 million for exceeding the
revenue target by $3.0 million or more. The
Company has performed an analysis of projected revenues for
GreenLine and has concluded that there is a more
likely than not probability that GreenLine will meet, but not
exceed, the initial revenue target and therefore, the Company
has recorded $3.9 million, representing the present value of
the fair market value of the expected earn out
payment.
The
operating results of GreenLine are included in the
Company’s financial statements beginning April 23,
2012, in the Food Products Technology operating segment.
Included in the Company’s results for the fiscal year
2012 was $9.1 million of GreenLine's net sales.
The
following table provides unaudited pro forma results of
operations of the Company for fiscal years 2012 and 2011 as
if the acquisition of GreenLine had occurred as of the
beginning of each of the fiscal periods presented.
The
unaudited pro forma results include certain recurring
purchase accounting adjustments such as depreciation and
amortization expense on acquired tangible and intangible
assets and assumed interest costs. However, unaudited pro
forma results do not include certain transaction-related
costs including the effect of a step-up of the value of
acquired inventory, cost savings or other effects of
potential integration of GreenLine. Accordingly, such
results of operations are
not necessarily indicative of the actual results as if the
acquisition had occurred at the beginning of the dates
indicated or that may result in the future.
These
amounts have been calculated after applying the
Company’s accounting policies and adjusting the results
of GreenLine to reflect the adjustments to depreciation
expense and amortization expense assuming the fair value
adjustments to property and equipment and intangible assets
had been applied on May 31, 2010 and the adjustments to
interest expense on long-term debt entered into in
conjunction with the acquisition as if the debt had been
borrowed on May 31, 2010. The proforma adjustments
were tax affected at the Company’s effective tax rate
for the periods presented. For the fiscal year
ended May 27, 2012, the proforma net income includes actual
expenses at GreenLine incurred prior to the close of the
acquisition of $2.7 million for writing-off a related party
receivable and for direct acquisition related expenses,
primarily professional services and legal expenses.
The
acquisition date fair value of the total consideration
transferred was $66.8 million, which consisted of the
following (in thousands):
The
assets and liabilities of GreenLine were recorded at their
respective estimated fair values as of the date of the
acquisition using generally accepted accounting principles
for business combinations. The excess of the purchase price
over the fair value of the net identifiable assets acquired
has been allocated to goodwill. Goodwill represents a
substantial portion of the acquisition proceeds because of
the workforce in-place at acquisition and because of
GreenLine’s long history and future prospects. Management
believes that there is further growth potential by extending
GreenLine’s product lines into new channels, such as
club stores.
The
following table summarizes the estimated fair values of
GreenLines assets acquired and liabilities assumed and
related deferred income taxes, effective April 23, 2012,
the date the Company obtained control of GreenLine (in
thousands).
The
Company used a combination of the market and cost approaches
to estimate the fair values of the GreenLine assets acquired
and liabilities assumed. During the measurement
period (which is not to exceed one year from the acquisition
date), the Company is required to retrospectively adjust the
provisional assets or liabilities if new information
is obtained about facts and circumstances that existed as of
the acquisition date that, if known, would have resulted in
the recognition of those assets or liabilities as of that
date.
Inventory
Inventory
of $86,000 was recorded in the allocation of the purchase
price based on the market value of the inventories less the
estimated costs to sell the inventories. During
fiscal year 2012, all of the step up was charged to cost of
product sales as the inventories were sold before fiscal
year ended May 27, 2012.
Intangible
Assets
The
fair value of indefinite and finite-lived intangible assets
was determined using a DCF model, under an income valuation
methodology, based on management’s five-year
projections of revenues, gross profits and operating profits
by fiscal year and assumes a 40% effective tax rate for each
year. Management takes into account the historical
trends
of GreenLine and the industry categories in which GreenLine
operates along with inflationary factors, current economic
conditions, new product introductions, cost of sales,
operating expenses, capital requirements and other relevant
data when developing its projection. The Company believes
that the level and timing of cash flows appropriately reflect
market participant assumptions. The projected cash flows from
these intangibles were based on key assumptions such as
estimates of revenues and operating profits related to the
intangibles over their respective forecast
periods. The resultant cash flows were then discounted using
a rate the Company believes is appropriate given the inherent
risks associated with each intangible asset and reflect
market participant assumptions.
The
Company identified two intangible assets in connection with
the GreenLine acquisition: trade names and trademarks valued
at $36.0 million, which is considered to be an indefinite
life asset and therefore, will not be amortized; and customer
base valued at $7.5 million with a thirteen year useful life.
The trade name/trademark intangible asset was valued using
the relief from royalty valuation method and the customer
relationship intangible asset was valued using the
distributor method.
Goodwill
The
excess of the consideration transferred over the fair values
assigned to the assets acquired and liabilities assumed was
$13.2 million, which represents the goodwill amount
resulting from the acquisition which can be attributable to
GreenLine’s long history, future prospects and the
expected operating synergies from combining GreenLine with
our Apio fresh-cut, value-added vegetable
business. None of the goodwill is expected to be
deductible for income tax purposes. The Company
will test goodwill for impairment on an annual basis or
sooner, if indicators of impairment are
present. As of May 27, 2012, there have been
no changes to the amount of goodwill initially recognized
upon the acquisition of GreenLine.
Liability for
Contingent Consideration
In
addition to the cash consideration paid to the former
shareholder of GreenLine, the Company may be required to pay
up to an additional $7.0 million in earn out payments
based on GreenLine achieving certain revenue targets in
calendar year 2012. The fair value of the
liability for the contingent consideration recognized on the
acquisition date was $3.9 million and is classified as a
non-current liability in the Consolidated Balance Sheets as
of May 27, 2012. The Company determined the fair
value of the liability for the contingent consideration based
on a probability-weighted discounted cash flow
analysis. This fair value measurement is based on
significant inputs not observed in the market and thus
represents a Level 3 measurement. The Company
expects to pay $4.0 million of the potential earn out during
the third quarter of fiscal year 2013.
Deferred Tax
Liabilities
The
$1.9 million of net deferred tax liabilities resulting
from the acquisition was primarily related to the
difference between the book basis and tax basis of the
intangible assets and net operating losses that were
assumed by the
Company in the acquisition.
‘Acquisition-Related
Transaction Costs
The
Company recognized $1.4 million of acquisition-related
expenses that were expensed in the year ended May 27,
2012 and are included in other operating expenses in the
Consolidated Statements of Income for the year ended
May 27, 2012. These expenses included
investment banker fees, legal, accounting and
tax service fees and appraisals fees.
Lifecore
Biomedical, Inc.
On
April 30, 2010, the Company acquired all of the common
stock of Lifecore Biomedical, Inc. (“Lifecore”)
under a Stock Purchase Agreement (“Lifecore Purchase
Agreement”) in order to expand its product offerings
and enter into new markets. Lifecore was a
privately-held hyaluronan-based biomaterials company located
in Chaska, Minnesota. Lifecore is principally
involved in the development and manufacture
of products utilizing hyaluronan, a naturally
occurring polysaccharide that is widely distributed in the
extracellular matrix of connective tissues in both animals
and humans.
Under
the Lifecore Purchase Agreement, the Company paid to the
former Lifecore stockholder at closing $40.0 million
in cash, which included $6.6 million held in an escrow
account. Half of the escrow or $3.3 million was
released and paid to the former Lifecore shareholder in May
2011, the other half was released and paid to the former
Lifecore shareholder in May 2012. In addition to
the cash consideration paid to the former shareholder of
Lifecore, the Lifecore Purchase Agreement included an earn
out payment of up to an additional $10.0 million based
on Lifecore achieving certain revenue targets in calendar
years 2011 and 2012. These revenue targets where
achieved in calendar year 2011 and the $10.0 million earn out
payment was paid by the Company to the former shareholder of
Lifecore on May 29, 2012.
|