XML 21 R10.htm IDEA: XBRL DOCUMENT v3.8.0.1
Note 2 - Acquisition of O Olive
9 Months Ended
Feb. 25, 2018
Notes to Financial Statements  
Business Combination Disclosure [Text Block]
2
.
Acquisition of O Olive
 
On
March 1, 2017,
the Company
purchased substantially all of the assets of O Olive for
$2.5
million in cash plus contingent consideration of up to
$7.5
million over the next
three
years based upon O Olive achieving certain EBITDA targets. All accounting for this acquisition is final
.
 
The potential earn out payment up to
$7.5
million is based on O Olive
’s cumulative EBITDA over the Company’s fiscal years
2018
through
2020.
At the end of each fiscal year
, beginning in fiscal year
2018,
the former owners of O Olive will earn the equivalent of the EBITDA achieved by O Olive for that fiscal year in an amount
not
to exceed
$4.6
million over the
three
year period. The former owners can also earn an additional
$2.9
million on a dollar for dollar basis for exceeding
$6.0
million of cumulative EBITDA over the
three
year period. Each quarter the Company performs, with the assistance of a
third
party appraiser, an analysis of O Olive’s projected EBITDA over the earnout period. Based on this analysis the Company records a contingent consideration liability, included in Other non-current liabilities. As of
February 25, 2018
and
May 28, 2017
the contingent consideration liability was
$5.4
million and
$5.9
million
, respectively, representing the present value of the expected earn out payments. The
$500,000
reduction in the contingent consideration liability was recorded during the
first
nine
months of fiscal year
2018
as a reduction to Selling, General and Administrative expenses in the accompanying Consolidated Statements of Comprehensive Income. For this analysis, the Company assumed that the maximum earn out of
$7.5
million would be paid over the
three
year period with over half being earned in fiscal year
2020.
 
Th
e operating results of O Olive are included in the Company’s financial statements beginning
March 1, 2017
, in the Other segment.
 
Intangible Assets
 
The Company identified
two
intangible assets
in connection with the O Olive acquisition: trade names and trademarks valued at
$1.6
million, which are considered to be indefinite lived intangible assets and therefore, will
not
be amortized; and customer relationships valued at
$700,000
with an
eleven
year useful life. The Company recorded
$17,000
and
$67
,000
of amortization expense from the amortization of the customer relationships intangible during the
three
and
nine
months ended
February 25, 2018,
respectively. 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 excess earnings method.