Dogfish Head Brewery Transaction (Tables)

12 Months Ended

Dec. 28, 2019

Fair value of assets acquired and liabilities assumed

The following table summarizes the acquisition date fair value of the tangible assets, intangible assets, liabilities assumed, and related goodwill acquired from Dogfish Head, as well as the allocation of purchase price paid:

	Total (In Thousands)
Cash and cash equivalents	$	7,476
Accounts receivable		8,081
Inventories		9,286
Prepaid expenses and other current assets		847
Property, plant and equipment		106,964
Goodwill		108,846
Brand		98,500
Other intangible assets		3,800
Other assets		378
Total assets acquired		344,178
Accounts payable		3,861
Accrued expenses and other current liabilities		4,085
Deferred income taxes		18,437
Other liabilities		59
Total liabilities assumed		26,442
Net assets acquired	$	317,736
Cash consideration	$	172,993
Nominal value of equity issued		162,999
Fair Value reduction due to liquidity		(18,256	)
Estimated total purchase price	$	317,736

Unaudited proforma information

	Fifty-two weeks ended
	December 28, 2019		December 29, 2018
	(in thousands, except per share data)
Net revenue	$	1,304,239	$	1,103,061
Net income	$	116,868	$	98,700
Basic earnings per share	$	9.83	$	8.12
Diluted earnings per share	$	9.73	$	8.04