XML 50 R33.htm IDEA: XBRL DOCUMENT v3.8.0.1
BUSINESS ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2017
Business Combinations [Abstract]  
Pro Forma Information
The following table summarizes the results of operations of Moy Park since the September 30, 2015 common-control date:
 
Net Sales
 
Net Income
 
(In thousands)
September 8, 2017 through December 31, 2017
$
722,387

 
$
34,039

December 26, 2016 through September 7, 2017
1,273,932

 
23,486

2016
1,947,441

 
40,388

2015
572,568

 
17,010

The following unaudited pro forma information presents the combined financial results for the Company, Moy Park, GNP and Tyson Mexico as if all the acquisitions had been completed at the beginning of 2015.
 
2017
 
2016
 
2015
 
(In thousands, except per share amounts)
Net sales
$
10,773,662

 
$
10,311,325

 
$
11,157,328

Net income attributable to Pilgrim's Pride Corporation
664,776

 
401,630

 
631,800

Net income attributable to Pilgrim's Pride Corporation
per common share - diluted
2.67

 
1.58

 
2.44

Consideration Paid
The following table summarizes the consideration paid for Tyson Mexico (in thousands):
Negotiated sales price
$
400,000

Working capital adjustment
(20,933
)
Final purchase price
$
379,067

The following table summarizes the consideration paid for GNP (in thousands)
Negotiated sales price
$
350,000

Working capital adjustment
7,252

Preliminary purchase price
$
357,252

Fair Values for Assets Acquired and Liabilities Assumed
The fair values recorded for the assets acquired and liabilities assumed for Tyson Mexico are as follows (in thousands):
Cash and cash equivalents
$
5,535

Trade accounts and other receivables
24,173

Inventories
68,130

Prepaid expenses and other current assets
7,661

Property, plant and equipment
209,139

Identifiable intangible assets
26,411

Other long-lived assets
199

Total assets acquired
341,248

Accounts payable
21,550

Other current liabilities
8,707

Long-term deferred tax liabilities
52,376

Other long-term liabilities
5,155

Total liabilities assumed
87,788

Total identifiable net assets
253,460

Goodwill
125,607

Total net assets
$
379,067

The fair values recorded for the assets acquired and liabilities assumed for GNP are as follows (in thousands):
Cash and cash equivalents
$
10

Trade accounts and other receivables
18,453

Inventories
56,459

Prepaid expenses and other current assets
3,414

Property, plant and equipment
144,138

Identifiable intangible assets
131,120

Other long-lived assets
829

Total assets acquired
354,423

Accounts payable
23,848

Other current liabilities
11,866

Other long-term liabilities
3,393

Total liabilities assumed
39,107

Total identifiable net assets
315,316

Goodwill
41,936

Total net assets
$
357,252

Acquired Finite-Lived Intangible Assets
The Company recognized certain identifiable intangible assets as of January 6, 2017 due to this acquisition. The following table presents the fair values and useful lives, where applicable, of these assets:
 
Fair Value
 
Useful Life
 
(In thousands)
 
(In years)
Customer relationships
$
92,900

 
13.0
Trade names
38,200

 
20.0
Non-compete agreement
20

 
3.0
Total fair value
$
131,120

 
 
Weighted average useful life
 
 
15.2
Change in Goodwill
The Company recognized the following change in goodwill related to this acquisition during 2016 (in thousands):
Goodwill, beginning of period
$
156,565

Additional fair value attributed to acquired property, plant and equipment
(51,387
)
Deferred tax impact related to additional fair value attributed to acquired
     property, plant and equipment
15,416

Deferred tax impact related to customer relationship intangibles
5,013

Goodwill, end of period
$
125,607