Annual report pursuant to Section 13 and 15(d)

Business Acquisition (Tables)

v3.8.0.1
Business Acquisition (Tables)
12 Months Ended
Dec. 30, 2017
Business Combinations [Abstract]  
Components of Fair Value of Total Purchase Consideration

The fair value of total purchase consideration consisted of the following:

 

Cash

 

$

201,020

 

Fair value of contingent consideration

 

 

41,391

 

Post-closing adjustment for working capital

 

 

500

 

Total purchase consideration

 

 

242,911

 

Less: cash acquired

 

 

(964

)

Total purchase consideration, net of cash acquired

 

$

241,947

 

 

Schedule of Preliminary Allocation of Total Purchase Price, Net of Cash Acquired

The allocation of the total purchase price, net of cash acquired, is as follows:

 

Accounts receivable

 

$

9,502

 

Inventories

 

 

16,979

 

Other current assets

 

 

176

 

Property, plant and equipment

 

 

10,546

 

Goodwill

 

 

103,671

 

Intangible assets

 

 

108,070

 

Other assets

 

 

8

 

Total assets acquired

 

 

248,952

 

Accounts payable

 

 

(3,260

)

Accrued expenses and other liabilities

 

 

(3,745

)

Total liabilities assumed

 

 

(7,005

)

Fair value of net assets acquired

 

$

241,947

 

 

Schedule of Preliminary Fair Value of Identified Intangible Assets and Useful Lives

The fair value of identified intangible assets and their respective useful lives are as follows:

 

 

 

Fair Value

 

 

Weighted-

Average

Amortization

Periods (Yrs)

 

Brands

 

$

30,000

 

 

 

20

 

Non-compete Agreements

 

 

950

 

 

 

5

 

Technology

 

 

17,500

 

 

 

9

 

Supply Agreement

 

 

21,000

 

 

 

10

 

Sales Order Backlog

 

 

620

 

 

 

1

 

Customer Relationships

 

 

38,000

 

 

 

20

 

Identified intangible assets

 

$

108,070

 

 

 

16

 

 

Summary of Pro forma Financial Information

Consequently, actual results will differ from the unaudited pro forma information presented below:

 

 

 

2016

 

 

2015

 

Net sales

 

$

277,706

 

 

$

283,525

 

Operating income

 

 

47,673

 

 

 

57,193

 

Net income

 

 

31,064

 

 

 

37,083

 

Basic and diluted net income per common share

 

 

1.16

 

 

 

1.39