XML 21 R10.htm IDEA: XBRL DOCUMENT v3.7.0.1
Note 2 - Acquisition of O Olive
3 Months Ended
Aug. 27, 2017
Notes to Financial Statements  
Business Combination Disclosure [Text Block]
2
.
Acquisition of O Olive
 
On
March 1, 2017,
the Company
purchased substantially all of the assets of O Olive for
$2.5
million in cash plus contingent consideration of up to
$7.5
million over the next
three
years based upon O Olive achieving certain earnings before interest, taxes, depreciation and amortization (“EBITDA”) targets. All accounting for this acquisition is final.
 
The potential earn out payment up to
$7.5
million is based on O Olive
’s cumulative EBITDA over the Company’s fiscal years
2018
through
2020.
At the end of each fiscal year
, beginning in fiscal year
2018,
the former owners of O Olive will earn the equivalent of the EBITDA achieved by O Olive for that fiscal year up to
$4.6
million over the
three
year period. The former owners can also earn an additional
$2.9
million on a dollar for dollar basis for exceeding
$6.0
million of cumulative EBITDA over the
three
year period. During the
fourth
quarter of fiscal year
2017,
the Company performed, with the assistance of a
third
party appraiser, an analysis of O Olive’s projected EBITDA over the next
three
years. Based on this analysis the Company has recorded a contingent consideration liability of
$5.9
million as of both
August 27, 2017
and
May 28, 2017,
representing the present value of the expected earn out payments. For this analysis, the Company assumed that the maximum earn out of
$7.5
million would be paid over the
three
year period with over half being earned in fiscal year
2020.
 
Th
e operating results of O Olive are included in the Company’s financial statements beginning
March 1, 2017
, in the Other segment.
 
Intangible Assets
 
The Com
pany identified
two
intangible assets in connection with the O Olive acquisition: trade names and trademarks valued at
$1.6
million, which are considered to be indefinite life assets and therefore, will
not
be amortized; and customer relationoships valued at
$700,000
with an
eleven
year useful life. The Company recorded
$16,000
of amortization expense from the amortization of the customer relationships intangible during the
three
months ended
August 27, 2017.
The trade name/trademark intangible asset was valued using the relief from royalty valuation method and the customer relationship intangible asset was valued using the excess earnings method.