Note 2 - Acquisitions | 9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Oct. 01, 2011 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Mergers, Acquisitions and Dispositions Disclosures [Text Block] |
Note
2 – Acquisitions
On
August 25, 2011, pursuant to a merger agreement, dated June
13, 2011 as amended (the “Merger Agreement”) by
and among the Company, RG Merger Sub S.A. (a wholly owned
subsidiary of the Company), Rio Garment S. de R.L.
(“Rio”), the Rio equity holders, and BGY II,
LLC, the Company completed its acquisition of Rio by way of
a merger of Rio with and into RG Merger Sub S.A., (the
“Merger”) for an aggregate purchase price of up
to $21.4 million. Upon closing, pursuant to the Merger
Agreement, the Company paid to the Rio equity holders, a
total of $7.0 million in cash, $3.5 million of which was
deposited into an escrow account pending certain
post-closing purchase price adjustments. Approximately $0.5
million due from escrow relating to a purchase price
adjustment is recorded in Other
receivables as of October 1, 2011. Additionally, the
Company issued to the Rio equity holders an aggregate of
$2.6 million in Hampshire common stock, par value $0.10
(“Hampshire Common Stock”) (967,009 shares
valued at a 90-day volume-weighted average price per share)
and held back an additional $6.5 million of Hampshire
Common Stock (1,781,798 shares) for potential post-closing
purchase price adjustments and indemnification claims. The
Company also paid in cash certain liabilities of Rio
totaling approximately $5.9 million. The Company
financed the cash portion of the acquisition with
cash-on-hand.
The
Company acquired Rio to diversify its distribution channels
with the vertical specialty stores and improve its
profitability and growth potential. The preliminary
allocation of the purchase price used below is based upon
preliminary estimates. These preliminary estimates and
assumptions are subject to change during the measurement
period (up to one year from the acquisition date) as we
finalize the valuations of the net tangible and intangible
assets acquired in connection with our acquisition of Rio.
The following table summarizes the estimated fair values of
the assets acquired and liabilities assumed at the
acquisition date:
Of
the intangible assets, $16.4 million represents customer
relationships that are being amortized over 7 to 11 years.
The Company recognized approximately $2.3 million of
goodwill in the acquisition based on the enhancement of the
Company’s creative design and retail industry and
sourcing relationships through the acquired employees and
the resulting cross-selling opportunities for the Company
divisions. The Company expects the entire amount of
goodwill to be deductible for tax purposes. In addition,
the Company recorded an indemnification asset in the amount
of $2.0 million in relation to certain tax obligations that
were assumed by the Company upon the
acquisition.
The
additional installment of purchase price includes
contingent consideration in the amount of approximately
$6.5 million to be paid to the sellers based on
post-closing purchase price adjustments in accordance with
the Merger Agreement. The contingent consideration is in
the form of an earn-out based on the performance of Rio
during 2011 and an indemnification period. If the
performance target is met, then approximately $1.8 million
in cash already paid to escrow will be released to the
sellers and $2.8 million in the Company’s common
stock will be paid to the sellers. Also, approximately $3.7
million of the Company’s common stock is expected to
be paid to the sellers at the conclusion of the
indemnification period eighteen months from the acquisition
date. The recorded value of the contingent consideration
approximates fair value as of October 1,
2011.
The
unaudited financial information in the table below summarizes
the combined results of continuing operations of the Company
and Rio, on a pro forma basis, as though the Merger had
occurred as of the first date of the twelve months ended
December 31, 2010. The pro forma financial information
is presented for informational purposes only and is not
indicative of the results of operations that would have been
achieved if the acquisition had taken place on that date or
of results that may occur in the future. The unaudited pro
forma financial information for the three and nine months
ended October 1, 2011 and October 2, 2010 combines the
historical results for the Company and the historical results
for Rio for the three and nine months ended October 1, 2011
and October 2, 2010.
The
Company is preparing Rio's audited financial
statements for the fiscal year ended December 31, 2010,
unaudited financial statements for the nine month periods
ended October 1, 2011 and October 2, 2010 and unaudited pro
forma financial information for the nine month periods
ended October 1, 2011 and October 2, 2010, as
required by Item 9.01(a) and Item 9.01(b) of Form 8-K, and
will disclose such information promptly upon completion on
an amendment to its Form 8-K, which was filed with the SEC
on August 30, 2011.
In
connection with the Merger, the Company incurred
approximately $0.7 million and $1.7 million of
acquisition related costs during the three and nine month
periods ended October 1, 2011, respectively. These costs
were recorded in Selling,
general, and administrative expenses in the
unaudited condensed consolidated statement of operations.
The Company's results of operations for the period ended
October 1, 2011 include approximately $5.4 million
attributable to the net sales of Rio since August 25,
2011, the date of the Merger.
On
May 20, 2010, the Company consummated the acquisition of
certain assets of S. Kuhlman, LLC and S Kuhlman Wholesale LLC
(collectively, “scott james™”) for total
consideration of $1.4 million. scott james™ is a
men’s specialty retailer and wholesale provider of
apparel. scott james™ operates one store and a
wholesale business that sells primarily to upscale specialty
stores. See Note 10 – Fair Value
Measurements.
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||