Acquisitions and Purchase Accounting | 9 Months Ended |
Sep. 28, 2013 |
Notes To Financial Statements [Abstract] | ' |
Acquisitions and Purchase Accounting | ' |
Acquisitions and Purchase Accounting |
The company operates in a highly fragmented industry and has completed numerous acquisitions over the past several years as a component of its growth strategy. The company has acquired industry leading brands and technologies to position itself as a leader in the commercial foodservice equipment and food processing equipment industries. |
The company has accounted for all business combinations using the acquisition method to record a new cost basis for the identifiable assets acquired and liabilities assumed. The difference between the purchase price and the fair value of the assets acquired and liabilities assumed has been recorded as goodwill in the financial statements. The results of operations are reflected in the consolidated financial statements of the company from the date of acquisition. |
Drake |
On December 2, 2011, the company completed its acquisition of all of the capital stock of the F.R. Drake Company (“Drake”), a manufacturer of automated loading systems for the food processing industry for a purchase price of approximately $21.7 million, net of cash acquired. During the second quarter of 2012, the company finalized the working capital provision provided for by the purchase agreement resulting in an additional payment to the seller of $0.4 million. |
The final allocation of cash paid for the Drake acquisition is summarized as follows (in thousands): |
| | | |
| | | | | | | | | | | | | | |
| (as initially reported) | | Measurement Period | | (as adjusted) | | | |
2-Dec-11 | Adjustments | 2-Dec-11 | | | |
| | | | | | | | |
Cash | $ | 427 | | | $ | — | | | $ | 427 | | | | |
| | |
Deferred tax asset | 390 | | | 56 | | | 446 | | | | |
| | |
Current assets | 4,245 | | | (213 | ) | | 4,032 | | | | |
| | |
Property, plant and equipment | 1,773 | | | — | | | 1,773 | | | | |
| | |
Goodwill | 15,237 | | | 474 | | | 15,711 | | | | |
| | |
Other intangibles | 5,810 | | | — | | | 5,810 | | | | |
| | |
Other assets | 9 | | | — | | | 9 | | | | |
| | |
Current liabilities | (3,334 | ) | | 54 | | | (3,280 | ) | | | |
| | |
Long-term deferred tax liability | (2,395 | ) | | 32 | | | (2,363 | ) | | | |
| | |
Net assets acquired and liabilities assumed | $ | 22,162 | | | $ | 403 | | | $ | 22,565 | | | | |
| | |
|
The current deferred tax asset and long term deferred tax liability amounted to $0.4 million and $2.4 million, respectively. The current deferred tax asset represents $0.4 million of assets arising from the difference between the book and tax basis of tangible asset and liability accounts. The net long term deferred tax liability is comprised of $0.1 million arising from the difference between the book and tax basis of tangible assets and liability accounts and $2.3 million related to the difference between the book and tax basis of identifiable intangible assets. |
The goodwill and $3.2 million of other intangibles associated with the trade name are subject to the non-amortization provisions of ASC 350 "Intangibles-Goodwill and Other". Other intangibles also includes $2.5 million allocated to customer relationships and $0.1 million allocated to backlog, which are being amortized over periods of 5 years and 1 month, respectively. Goodwill and other intangibles of Drake are allocated to the Food Processing Equipment Group for segment reporting purposes. These assets are not expected to be deductible for tax purposes. |
|
Armor Inox |
On December 21, 2011, the company completed its acquisition of all of the capital stock of Armor Inox, S.A., together with its subsidiaries Armor Inox Production S.a.r.l and Armor Inox UK Ltd (collectively “Armor Inox”), a manufacturer of thermal processing systems for the food processing industry for a purchase price of approximately $28.7 million, net of cash acquired. |
The final allocation of cash paid for the Armor Inox acquisition is summarized as follows (in thousands): |
| | | |
| | | | | | | | | | | | | | |
| (as initially reported) | | Measurement Period | | (as adjusted) | | | |
21-Dec-11 | Adjustments | 21-Dec-11 | | | |
| | | | | | | | |
Cash | $ | 18,201 | | | $ | — | | | $ | 18,201 | | | | |
| | |
Current assets | 14,612 | | | (958 | ) | | 13,654 | | | | |
| | |
Property, plant and equipment | 941 | | | 630 | | | 1,571 | | | | |
| | |
Goodwill | 23,789 | | | 2,346 | | | 26,135 | | | | |
| | |
Other intangibles | 12,155 | | | (2,735 | ) | | 9,420 | | | | |
| | |
Other assets | 25 | | | — | | | 25 | | | | |
| | |
Current liabilities | (18,440 | ) | | (186 | ) | | (18,626 | ) | | | |
Long-term deferred tax liability | (3,975 | ) | | 903 | | | (3,072 | ) | | | |
| | |
Other non-current liabilities | (450 | ) | | — | | | (450 | ) | | | |
| | |
Net assets acquired and liabilities assumed | $ | 46,858 | | | $ | — | | | $ | 46,858 | | | | |
| | |
|
The goodwill and $3.4 million of other intangibles associated with the trade name are subject to the non-amortization provisions of ASC 350. Other intangibles also includes $1.1 million allocated to customer relationships, $1.1 million allocated to developed technology and $3.8 million allocated to backlog, which are being amortized over periods of 6 years, 7 years and 2 years, respectively. Goodwill and other intangibles of Armor Inox are allocated to the Food Processing Equipment Group for segment reporting purposes. These assets are not expected to be deductible for tax purposes. |
|
Baker |
On March 14, 2012, the company completed its acquisition of certain assets of Turkington USA, LLC (now known as Baker Thermal Solutions "Baker"), a manufacturer of automated baking ovens for the food processing industry, for a purchase price of approximately $10.3 million. |
The final allocation of cash paid for the Baker acquisition is summarized as follows (in thousands): |
| | | |
| | | | | | | | | | | | | | |
| (as initially reported) Mar 14, 2012 | | Measurement Period Adjustments | | (as adjusted) | | | |
14-Mar-12 | | | |
| | | | | | | | |
Current assets | $ | 4,617 | | | $ | (2,236 | ) | | $ | 2,381 | | | | |
| | |
Property, plant and equipment | 221 | | | — | | | 221 | | | | |
| | |
Goodwill | 5,797 | | | 1,481 | | | 7,278 | | | | |
| | |
Other intangibles | — | | | 750 | | | 750 | | | | |
| | |
Current liabilities | (385 | ) | | 5 | | | (380 | ) | | | |
| | |
Net assets acquired and liabilities assumed | $ | 10,250 | | | $ | — | | | $ | 10,250 | | | | |
| | |
|
The goodwill is subject to the non-amortization provisions of ASC 350. Other intangibles includes $0.8 million allocated to customer relationships, which are being amortized over 5 years. Goodwill of Baker is allocated to the Food Processing Equipment Group for segment reporting purposes. These assets are expected to be deductible for tax purposes. |
|
Stewart |
On September 5, 2012, the company completed its acquisition of certain assets of Stewart Systems Global, LLC ("Stewart"), a manufacturer of automated proofing and oven baking systems for the food processing industry, for a purchase price of approximately $27.8 million. An additional payment is also payable upon the achievement of certain financial targets. During the second quarter of 2013, the company finalized the working capital provision provided by the purchase agreement resulting in a refund from the seller of $1.3 million. Subsequent to the acquisition of Stewart, the company purchased intangible assets from a third party company previously associated with Stewart. These assets consist of the trade name, Spooner Vicars and have been allocated to Stewart. |
The final allocation of cash paid for the Stewart acquisition is summarized as follows (in thousands): |
| | | |
| | | | | | | | | | | | | | |
| (as initially reported) Sep 5, 2012 | | Preliminary Measurement Period Adjustments | | (as adjusted) | | | |
Sep 5, 2012 | | | |
| | | | | | | | |
Cash | $ | — | | | $ | 244 | | | $ | 244 | | | | |
| | |
Current assets | 11,839 | | | (1,922 | ) | | 9,917 | | | | |
| | |
Property, plant and equipment | 653 | | | 583 | | | 1,236 | | | | |
| | |
Goodwill | 17,886 | | | (2,140 | ) | | 15,746 | | | | |
| | |
Other intangibles | 6,850 | | | 4,030 | | | 10,880 | | | | |
| | |
Current liabilities | (5,228 | ) | | (1,511 | ) | | (6,739 | ) | | | |
Other non-current liabilities | (4,000 | ) | | (587 | ) | | (4,587 | ) | | | |
Consideration paid at closing | $ | 28,000 | | | $ | (1,303 | ) | | $ | 26,697 | | | | |
| | |
| | | | | | | | |
Contingent consideration | 4,000 | | | 587 | | | 4,587 | | | | |
| | |
Net assets acquired and liabilities assumed | $ | 32,000 | | | $ | (716 | ) | | $ | 31,284 | | | | |
| | |
The goodwill and $4.6 million of other intangibles associated with the trade name are subject to the non-amortization provisions of ASC 350. Other intangibles also includes $5.9 million allocated to customer relationships and $0.4 million allocated to backlog, which are being amortized over periods of 5 years and 6 months, respectively. Goodwill and other intangibles of Stewart are allocated to the Food Processing Equipment Group for segment reporting purposes. These assets are expected to be deductible for tax purposes. |
The Stewart purchase agreement includes an earnout provision providing for a contingent payment due the sellers to the extent certain financial targets are exceeded. This earnout is payable within the first quarters of 2014 and 2015, respectively, if Stewart exceeds certain sales and earnings targets for fiscal 2013 and 2014. The contractual obligation associated with the contingent earnout provision recognized on the acquisition date is $4.6 million. |
Nieco |
On October 31, 2012, the company completed its acquisition of Nieco Corporation, ("Nieco"), a leading manufacturer of automated broilers for the commercial foodservice industry, for a purchase price of approximately $23.9 million. An additional payment is also payable upon the achievement of certain financial targets. During the second quarter of 2013, the company finalized the working capital provision provided by the purchase agreement resulting in no adjustment to the original purchase price. |
The following estimated fair values of assets acquired and liabilities assumed are provisional and are based on the information that was available as of the acquisition date to estimate the fair value of assets acquired and liabilities assumed (in thousands): |
| | | |
| | | | | | | | | | | | | | |
| (as initially reported) Oct 31, 2012 | | Preliminary Measurement Period Adjustments | | (as adjusted) | | | |
31-Oct-12 | | | |
| | | | | | | | |
Cash | $ | 140 | | | $ | — | | | $ | 140 | | | | |
| | |
Current assets | 4,011 | | | — | | | 4,011 | | | | |
| | |
Property, plant and equipment | 268 | | | — | | | 268 | | | | |
| | |
Goodwill | 18,855 | | | (3,473 | ) | | 15,382 | | | | |
| | |
Other intangibles | 5,620 | | | 4,060 | | | 9,680 | | | | |
| | |
Current liabilities | (1,836 | ) | | — | | | (1,836 | ) | | | |
| | |
Other non-current liabilities | (3,058 | ) | | (587 | ) | | (3,645 | ) | | | |
Consideration paid at closing | $ | 24,000 | | | $ | — | | | $ | 24,000 | | | | |
| | |
| | | | | | | | |
Contingent consideration | 3,058 | | | 587 | | | 3,645 | | | | |
| | |
Net assets acquired and liabilities assumed | $ | 27,058 | | | $ | 587 | | | $ | 27,645 | | | | |
| | |
The goodwill and $3.1 million of other intangibles associated with the trade name are subject to the non-amortization provisions of ASC 350. Other intangibles also includes $6.5 million allocated to customer relationships and $0.1 million allocated to backlog, which are being amortized over periods of 4 years and 3 months, respectively. Goodwill and other intangibles of Nieco are allocated to the Commercial Foodservice Equipment Group for segment reporting purposes. These assets are expected to be deductible for tax purposes. |
The company believes that information gathered to date provides a reasonable basis for estimating the fair values of assets acquired and liabilities assumed but the company is waiting for additional information necessary to finalize those fair values. Thus, the provisional measurements of fair value set forth above are subject to change. The company expects to complete the purchase price allocation as soon as practicable but no later than one year from the acquisition date. |
The Nieco purchase agreement includes an earnout provision providing for a contingent payment due the sellers to the extent certain financial targets are exceeded. This earnout is payable within the first quarters of 2014 and 2015, respectively, if Nieco exceeds certain sales and earnings targets for fiscal 2013 and 2014. The contractual obligation associated with the contingent earnout provision recognized on the acquisition date is $3.6 million. |
Viking |
On December 31, 2012 (subsequent to the 2012 fiscal year end), the company completed its acquisition of Viking Range Corporation, ("Viking"), a leading manufacturer of kitchen equipment for the residential market, for a purchase price of approximately $373.0 million, net of cash acquired. During the third quarter of 2013, the company finalized the working capital provision provided by the purchase agreement resulting in a return from the seller of $11.2 million. |
The following estimated fair values of assets acquired and liabilities assumed are provisional and are based on the information that was available as of the acquisition date to estimate the fair value of assets acquired and liabilities assumed (in thousands): |
| | | |
| | | | | | | | | | | | | | |
| (as initially reported) Dec 31, 2012 | | Preliminary Measurement Period Adjustments | | (as adjusted) Dec 31, 2012 | | | |
| | | | | | | | |
Cash | $ | 6,900 | | | $ | (121 | ) | | $ | 6,779 | | | | |
| | |
Current assets | 40,794 | | | — | | | 40,794 | | | | |
| | |
Property, plant and equipment | 76,693 | | | (23,208 | ) | | 53,485 | | | | |
| | |
Goodwill | 144,833 | | | (32,671 | ) | | 112,162 | | | | |
| | |
Other intangibles | 152,500 | | | 44,500 | | | 197,000 | | | | |
| | |
Other assets | 12,604 | | | 45 | | | 12,649 | | | | |
| | |
Current liabilities | (52,202 | ) | | 230 | | | (51,972 | ) | | | |
| | |
Other non-current liabilities | (2,386 | ) | | (1 | ) | | (2,387 | ) | | | |
Net assets acquired and liabilities assumed | $ | 379,736 | | | $ | (11,226 | ) | | $ | 368,510 | | | | |
| | |
The goodwill and $151.0 million of other intangibles associated with the trade name are subject to the non-amortization provisions of ASC 350. Other intangibles also includes $44.0 million allocated to customer relationships and $2.0 million allocated to backlog which are being amortized over periods of 6 years and 3 months, respectively. Goodwill and other intangibles of Viking are allocated to the Residential Kitchen Equipment Group for segment reporting purposes. These assets are expected to be deductible for tax purposes. Certain acquired assets were classified as held for sale at the date of acquisition and were sold during the second quarter of 2013. |
The company believes that information gathered to date provides a reasonable basis for estimating the fair values of assets acquired and liabilities assumed but the company is waiting for additional information necessary to finalize those fair values. Thus, the provisional measurements of fair value set forth above are subject to change. The company expects to complete the purchase price allocation as soon as practicable but no later than one year from the acquisition date. |
|
Results of Operations |
|
The following unaudited results of operations for the three and nine months ended September 28, 2013 and September 29, 2012, reflect the operations of Viking on a stand-alone basis (in thousands): |
|
| | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended |
| Sep 28, 2013 | | Sep 29, 2012 | | Sep 28, 2013 | | Sep 29, 2012 |
Net sales | $ | 57,997 | | | 53,865 | | | $ | 175,471 | | | $ | 159,368 | |
|
Income (loss) from operations | $ | 8,498 | | | (17,598 | ) | | $ | 5,173 | | | $ | (15,636 | ) |
|
|
|
|
|
|
Pro forma financial information |
|
In accordance with ASC 805 “Business Combinations”, the following unaudited pro forma results of operations for the quarter and nine months ended September 29, 2012, assumes the 2013 acquisition of Viking was completed on January 1, 2012. The following pro forma results include adjustments to reflect additional interest expense to fund the acquisition, amortization of intangibles associated with the acquisition, and the effects of adjustments made to the carrying value of certain assets (in thousands, except per share data: |
|
| | | | | | | |
| | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended | | | | | | | |
| | | | | | |
| Sep 29, 2012 | | Sep 29, 2012 | | | | | | | |
Net sales | $ | 316,332 | | | $ | 920,232 | | | | | | | | |
| | | | | | |
Net earnings | $ | 16,107 | | | $ | 70,217 | | | | | | | | |
| | | | | | |
| | | | | | | | | | | | |
| | | | | | |
Net earnings per share: | | | | | | | | | | | | |
| | | | | | |
Basic | $ | 0.88 | | | $ | 3.85 | | | | | | | | |
| | | | | | |
Diluted | $ | 0.87 | | | $ | 3.79 | | | | | | | | |
| | | | | | |
|
|
The supplemental pro forma financial information presented above has been prepared for comparative purposes and is not necessarily indicative of either the results of operations that would have occurred had the acquisition of Viking been effective on January 1, 2012 nor are they indicative of any future results. Also, the pro forma financial information does not reflect the costs which the company has incurred or may incur to integrate Viking. Excluding Viking, other acquisitions were not material to the pro forma information provided. |
Distributors |
Subsequent to and in connection with the acquisition of Viking, the company, through Viking, purchased certain assets of four of Viking's former distributors ("Distributors"). The aggregate purchase price of these transactions as of June 29, 2013 was approximately $23.6 million. This included $8.7 million in forgiveness of liabilities owed to Viking resulting from pre-existing relationships with Viking. |
The following estimated fair values of assets acquired and liabilities assumed are provisional and are based on the information that was available as of the acquisition dates to estimate the fair value of assets acquired and liabilities assumed (in thousands): |
|
| | | |
| | | | | | | | | | | | | | |
| (as initially reported) Jun 29, 2013 | | Preliminary Measurement Period Adjustments | | (as adjusted) Jun 29, 2013 | | | |
| | | | | | | | |
Current assets | $ | 21,390 | | | $ | (1,218 | ) | | $ | 20,172 | | | | |
| | |
Property, plant and equipment | 1,318 | | | — | | | 1,318 | | | | |
| | |
Goodwill | 1,709 | | | 1,218 | | | 2,927 | | | | |
| | |
Current liabilities | (804 | ) | | — | | | (804 | ) | | | |
| | |
Net assets acquired and liabilities assumed | $ | 23,613 | | | $ | — | | | $ | 23,613 | | | | |
| | |
| | | | | | | | |
Forgiveness of liabilities owed to Viking | (8,697 | ) | | — | | | (8,697 | ) | | | |
| | |
Consideration paid at closing | $ | 14,916 | | | $ | — | | | $ | 14,916 | | | | |
| | |
|
The goodwill is subject to the non-amortization provisions of ASC 350. Goodwill of these Distributor purchases is allocated to the Residential Kitchen Equipment Group for segment reporting purposes. These assets are expected to be deductible for tax purposes. |
The company believes that information gathered to date provides a reasonable basis for estimating the fair values of assets acquired and liabilities assumed but the company is waiting for additional information necessary to finalize those fair values. Thus, the provisional measurements of fair value set forth above are subject to change. The company expects to complete the purchase price allocation as soon as practicable but no later than one year from the acquisition dates. |