Business Combinations (Tables)

9 Months Ended

Dec. 27, 2014

Schedule of estimated fair values of the assets acquired and liabilities assumed

The following table summarizes the estimated fair values of the assets acquired and liabilities assumed as of the acquisition date based on the purchase price (in thousands):

	At May 25, 2013 (Level 3)

Assets acquired:
Cash and cash equivalents	$	1,935
Current assets	22,083
Property and equipment, net	5,850
Intangible assets acquired	5,006
Goodwill	15,064
Other assets	109
Total assets acquired	50,047
Liabilities assumed:
Other current liabilities	12,119
Line of credit - current	10,259
Notes payable - current	9,819
Contingent consideration	1,740
Above-market leases	83
Capital lease obligation	138
Total liabilities assumed	34,158
Total purchase price	$	15,889

Schedule of proforma results of operations

As adjusted net sales (Unaudited)

(in thousands)	Thirty-Nine Weeks Ended December 28, 2013

Net sales (as reported)	$	257,382
Baskins	8,290
As adjusted net sales	$	265,672

As adjusted net income (Unaudited)

(in thousands)	Thirty-Nine weeks ended December 28, 2013

Net income (as reported)	$	3,768
Baskins	831
RCC	(821		)
Boot Barn Holding Corporation	2,593
As adjusted net income	$	6,371