XML 24 R11.htm IDEA: XBRL DOCUMENT v3.5.0.2
ACQUISITIONS
9 Months Ended
Oct. 01, 2016
ACQUISITIONS  
ACQUISITIONS

 

4. ACQUISITIONS

 

On January 30, 2015, we acquired the wholesale business and production assets of Landshire, Inc. (“Landshire”), a manufacturer and marketer of sandwich products, and on April 24, 2015, we acquired the business and production assets of Better Bakery, LLC (“Better Bakery”), a producer of high quality, premium stuffed sandwiches and other licensed products. These acquisitions bring a new set of premium products to our portfolio that complement and increase our existing product offerings, and also provide us with additional capacity for increased sandwich and bakery production.  The seller of Landshire entered into an agreement with us for an ongoing supply of product whereby the seller can earn additional acquisition consideration upon meeting certain volume thresholds.

 

The consideration for the acquisition of Better Bakery was satisfied with cash. The consideration for the acquisition of Landshire was satisfied with cash and earn out payments to be paid over a period of three years based on volume performance.  We expect to make all additional consideration payments included in the acquisition agreement and therefore, have valued the liability as the net present value of the payment stream. The purchase price for each acquisition consisted of the following:

 

 

 

 

 

Better

 

 

 

Landshire

 

Bakery

 

Cash

 

$

41,552 

 

$

30,931 

 

Other accrued liabilities

 

19,293 

 

 

 

 

 

 

 

 

Purchase price

 

$

60,845 

 

$

30,931 

 

 

 

 

 

 

 

 

 

 

In connection with these acquisitions, we performed valuations of the acquired assets and assumed liabilities.  Intangible assets identified in the valuation included customer relationships, trade name and trademarks, and non-competition agreements.  Certain fair values were derived using Level 3 inputs, as defined by the FASB’s Accounting Standard Codification (“ASC”) 820, “Fair Value Measurements” including the use of pricing models, discounted cash flow methodologies, and similar techniques. The fair value of certain instruments required significant management judgment and/or estimations.  Unobservable inputs were developed based on the best information available, which in some instances included our own data.

 

The acquisitions were recorded in accordance with ASC 805, “Business Combinations”.  The net purchase prices were allocated to assets acquired and liabilities assumed based on estimated fair values as of the date of the acquisitions and were as follows:

 

 

 

Landshire

 

Better
Bakery

 

Current assets

 

$

4,763

 

$

5,704

 

Property, plant and equipment

 

12,037

 

2,115

 

Other intangibles:

 

 

 

 

 

Customer relationships (15-year estimated useful life)

 

20,800

 

10,400

 

Landmark trade names and trademarks (19-year weighted average lives)

 

8,600

 

 

Better Bakery trade names and trademarks (17-year weighted average lives)

 

 

9,600

 

Non-compete agreements (useful lives of 3 and 4 years respectively)

 

700

 

400

 

Goodwill

 

14,506

 

9,940

 

Assumed liabilities

 

(561

)

(7,228

)

 

 

 

 

 

 

Net assets acquired

 

$

60,845

 

$

30,931

 

 

 

 

 

 

 

 

 

 

The assumed liability for Better Bakery of $7,228 relates primarily to an onerous broker contract, the amount of which was determined by reference to prevailing market brokerage rates applicable to our business along with projected future sales under the contract.  The goodwill arising from the acquisitions is deductible for tax purposes and consists largely of the synergies and economies of scale expected from combining and integrating the acquired businesses into our business, as well as the assembled workforce. Other expense, net for 3rd Quarter 2015 and the fiscal year to date period ended October 3, 2015 include $173 and $593, respectively, of acquisition-related legal and professional fees for Landshire. For Better Bakery, such amounts were $144 and $393, respectively.

 

Presented below are pro forma information for the year to date period ended October 3, 2015 as if the acquisitions had occurred prior to January 4, 2015:

 

Net sales

 

$

1,233,016 

 

Net income

 

$

27,425 

 

Earnings per share — basic

 

$

0.42 

 

Earnings per share — diluted

 

$

0.41 

 

 

Consolidated net sales and net income for the year to date period ended October 3, 2015 for Better Bakery (acquired April 24, 2015) and Landshire (acquired January 30, 2015) were as follows:

 

Better Bakery:

 

 

 

Net sales

 

$

5,321

 

Net income

 

$

(238

)

Landshire:

 

 

 

Net sales

 

$

30,196

 

Net income

 

$

5,249