XML 32 R22.htm IDEA: XBRL DOCUMENT v3.4.0.3
BUSINESS COMBINATIONS (Tables)
3 Months Ended
Apr. 30, 2016
Business Combinations [Abstract]  
Schedule of preliminary purchase price allocation

A summary of the purchase price allocation for Reeves-Sain Drug Store, Inc. is as follows (dollars in thousands):

 

Total purchase consideration:        
Cash   $ 42,757  
Notes payable     13,000  
Total purchase consideration   $ 55,757  
         
Allocation of the purchase consideration:        
Accounts receivables   $ 14,474  
Inventory     2,005  
Other assets     307  
Goodwill     41,403  
Identifiable intangible assets     20,236  
Total assets acquired   $ 78,425  
         
Accounts payable   $ 21,448  
Other current liabilities     1,220  
Total liabilities assumed   $ 22,668  
         
Net assets acquired   $ 55,757  
Schedule of identifiable intangible assets acquired

The following are the identifiable intangible assets acquired and their respective weighted average useful lives, as determined based on valuations (dollars in thousands):

 

    Amount     Estimated
Useful Lives
(years)
 
Customer prescription files   $ 9,476       4 - 7  
Trade name     7,300       -  
Non-compete agreements     1,800       8  
Referral and relationships     1,400       2  
Business licenses     260       1  
    $ 20,236        
Schedule of unaudited pro forma financial information

The unaudited pro forma financial information does not include any adjustments to reflect the impact of cost savings or other synergies that may result from this acquisition.

 

    Thirteen Weeks Ended  
    April 30,     May 2,  
(in thousands, except per share data)   2016     2015  
Revenue   $ 549,548     $ 556,398  
Earnings     1,256       (725 )
Basic and diluted earnings per share   $ 0.03     $ (0.02 )