XML 35 R25.htm IDEA: XBRL DOCUMENT v3.10.0.1
Business Combination (Tables)
9 Months Ended
Dec. 29, 2018
Business Combinations [Abstract]  
Schedule of Purchase Price Allocation on Assets and Liabilities

The preliminary estimated purchase price was allocated as follows:

 

(Dollars in thousands)

 

 

Previously Reported

 

 

Changes to Allocation

 

 

Preliminary Allocation at December 29, 2018

 

Cash

 

 

$

9,722

 

 

$

 

 

$

9,722

 

Trade accounts receivable

 

 

 

13,876

 

 

 

 

 

 

13,876

 

Inventory

 

 

 

19,028

 

 

 

 

 

 

19,028

 

Property, plant and equipment

 

 

 

44,642

 

 

 

 

 

 

44,642

 

Deferred tax assets, net

 

 

 

9,733

 

 

 

(1,779

)

 

 

7,954

 

Other assets

 

 

 

6,349

 

 

 

 

 

 

6,349

 

Accounts payable and accrued liabilities

 

 

 

(35,763

)

 

 

(214

)

 

 

(35,977

)

Intangibles

 

 

 

43,300

 

 

 

7,393

 

 

 

50,693

 

Goodwill

 

 

 

174,278

 

 

 

(5,400

)

 

 

168,878

 

Total preliminary estimated purchase price allocation

 

 

$

285,165

 

 

$

 

 

$

285,165

 

 

Summary of Company's Results of Operations from Business Acquired

Included in the Company’s results of operations for the three and nine months ended December 29, 2018, are results from the business acquired as follows:

 

(Dollars in thousands)

 

Three Months Ended

December 29, 2018

 

 

Nine Months Ended

December 29, 2018

 

Net sales

 

$

63,193

 

 

$

153,337

 

 

Summary of Results of Operation As Reported and Proforma Basis

A summary of the results of operations for the Company, on an as reported and on a pro forma basis, are as follows:

 

 

Three Months Ended

December 30, 2017

 

 

Nine Months Ended

December 29, 2018

 

 

Nine Months Ended

December 30, 2017

 

(Dollars in thousands)

 

Reported

 

 

Pro forma

 

 

Reported

 

 

Pro forma

 

 

Reported

 

 

Pro forma

 

Net sales

 

$

294,378

 

 

$

350,913

 

 

$

1,032,368

 

 

$

1,078,172

 

 

$

798,443

 

 

$

972,903

 

Net income (loss)

 

 

5,393

 

 

 

8,421

 

 

 

(67,365

)

 

 

(52,256

)

 

 

18,064

 

 

 

22,281