XML 60 R31.htm IDEA: XBRL DOCUMENT v3.8.0.1
BUSINESS ACQUISITIONS Business Combinations (Tables)
12 Months Ended
Feb. 24, 2018
Business Combinations [Abstract]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
The tables immediately below summarize the preliminary fair values assigned to Unified’s and AG Florida’s net assets acquired. As of February 24, 2018, the fair value allocation for each of the acquisitions was preliminary and will be finalized when the valuation is completed. There can be no assurance that such finalizations will not result in material changes from the preliminary purchase price allocations. Our estimates and assumptions are subject to change during the measurement period (up to one year from the applicable acquisition date), as we finalize the valuations of certain tangible and intangible assets acquired and liabilities assumed in connection with the acquisitions. The primary areas of the purchase price allocations that are not yet finalized relate to real and personal property, identifiable intangible assets, goodwill, income taxes and deferred taxes.
 
Unified
 
AG Florida
 
As Originally Reported
 
As
Revised
 
As Originally Reported
Cash and cash equivalents
$
9

 
$
9

 
$
1

Accounts receivable
176

 
178

 
49

Inventories
237

 
237

 
48

Other current assets
31

 
24

 
4

Property, plant and equipment
285

 
285

 
84

Goodwill
29

 
26

 
44

Intangible assets
54

 
56

 
52

Deferred tax assets
(19
)
 
(13
)
 
(28
)
Other assets
65

 
65

 
4

Accounts payable
(255
)
 
(255
)
 
(53
)
Other current liabilities
(89
)
 
(89
)
 
(13
)
Long-term debt and capital lease obligations
(270
)
 
(270
)
 
(60
)
Pension and other postretirement benefit obligations
(103
)
 
(101
)
 

Other liabilities assumed
(36
)
 
(38
)
 
(1
)
Total fair value of net assets acquired
114

 
114

 
131

Assumed obligations to make patronage payments to member-owners

 

 
5

Less cash acquired
(9
)
 
(9
)
 
(1
)
Total consideration for acquisition, less cash acquired
$
105

 
$
105

 
$
135

Finite-Lived and Indefinite-Lived Intangible Assets Acquired as Part of Business Combination [Table Text Block]
As part of the acquisitions of Unified and AG Florida we recognized the following finite lived intangible assets:
 
Estimated Useful Life (in years)
 
Amounts Acquired
Customer relationships
15 years
 
$
41

Favorable operating leases
3-14 years
 
7

Trade names
14 years
 
8

Total Unified finite-lived intangibles acquired
 
 
$
56

Customer relationships and supply agreements
15 years
 
47

Favorable operating leases
2-5 years
 
5

Total AG Florida finite-lived intangibles acquired
 
 
$
52

Business Acquisition, Pro Forma Information [Table Text Block]
The following unaudited pro forma consolidated condensed financial results of operations are presented as if the AG Florida and Unified acquisitions were consummated on February 28, 2016, the beginning of the comparable prior annual reporting period:
 
 
2018
 
2017(1)
Net sales
 
$
15,892

 
$
15,323

Net earnings from continuing operations attributable to SUPERVALU INC.
 
$
48

 
$
20

Basic net earnings from continuing operations per share attributable to SUPERVALU INC.
 
$
1.24

 
$
0.52

Diluted net earnings from continuing operations per share attributable to SUPERVALU INC.
 
$
1.24

 
$
0.52

(1)
This unaudited pro forma financial information is based on Unified’s and AG Florida’s historical reporting periods. The results reflect Unified’s and AG Florida’s 52-week fiscal periods ended December 31, 2016 and January 14, 2017, respectively.