XML 56 R23.htm IDEA: XBRL DOCUMENT v3.3.0.814
Acquisitions (Tables)
3 Months Ended
Sep. 26, 2015
Business Combinations [Abstract]  
Summary of Fair Values of Assets Acquired
The following table summarizes the fair value of the assets acquired and liabilities assumed as of the acquisition date (in millions):
Assets Acquired and Liabilities Assumed
Fair Value
Cash and cash equivalents
$
11.5

Trade accounts receivable
34.0

Inventories(1)
32.9

Prepaid expenses and other current assets
5.2

Property and equipment, net
28.3

Goodwill(2)
125.8

Trademarks and trade names(3)
267.0

Other intangible assets(4)
87.0

Deferred income taxes
7.1

Other assets
2.3

    Total assets acquired
601.1

Accounts Payable and accrued liabilities
15.7

Other liabilities(5)
54.3

    Total liabilities assumed
70.0

Total purchase price
531.1

 
 
Less: Cash acquired
(11.5
)
 
 
Total purchase price, net of cash acquired
$
519.6

 
(1) Included a step-up adjustment of approximately $5.6 million, which is being amortized over 4 months.
(2) Approximately $38.5 million of the goodwill balance is tax deductible.
(3) The trademarks and trade names intangible asset was valued based on the relief from royalty approach.
(4) The components of Other intangible assets included customer relationships of approximately $54.7 million (amortized over 15 years), order backlog of approximately $7.7 million (amortized over 6 months) and favorable lease rights of approximately $24.6 million (amortized over the remainder of the underlying lease terms). The customer relationship intangible asset was valued using the excess earnings method, which discounts the estimated after-tax cash flows associated with the existing base of customers as of the acquisition date, factoring in expected attrition of the existing base. The order backlog intangible asset was valued using the excess earnings method, which discounts the estimated after-tax cash flows associated with open customer orders as of the acquisition date. Favorable lease rights were valued based on a comparison of market participant information and Company-specific lease terms.
(5) Included within Other liabilities is the fair value measurement of the contingent earnout payment of $17.8 million. This was valued primarily utilizing Level 3 inputs as defined by the fair value hierarchy, and was based on a weighted average expected achievement probability and discount rate over the expected measurement period. See Note 11, "Fair Value Measurements," for a reconciliation of the contingent earnout liability as of September 26, 2015.