In addition, K2 planned to increase its R&D budget by 10 percent annually over five years to focus on developing
equipment and apparel that could be offered to the customer base of firms it acquired during the period. Existing licensing
agreements between a target firm and its partners could be enhanced to include the many products K2 now offers. If
feasible, the sales force of a target firm would be merged with that of K2 to realize significant cost savings.
K2 also thought through the issue of strategic controls. The company had incentive systems in place to motivate work
towards implementing its business strategy. There were also monitoring systems to track the actual performance of the firm
against the business plan.
In its acquisition plan, K2’s overarching financial objective was to earn at least its cost of capital. The plan’s primary
non-financial objective was to acquire a firm with well-established brands and complementary distribution channels. More
specifically, K2 sought an acquisition with a successful franchise in the marketing and manufacturing of souvenir and
promotional products that could be easily integrated into K2’s current operations.
The acquisition plan included an evaluation of resources and capabilities. K2 established that after completion of a
merger, the target’s sourcing and manufacturing capabilities must be integrated with those of K2, which would also retain
management, key employees, customers, distributors, vendors and other business partners of both companies. An
evaluation of financial risk showed that borrowing under K2’s existing $205 million revolving credit facility and under its
$20 million term loan, as well as potential future financings, could substantially increase current leverage, which could –
among other things – adversely affect the cost and availability of funds from commercial lenders and K2’s ability to expand
its business, market its products, and make needed infrastructure investments. If new shares of K2 stock were issued to pay
for the target firm, K2 determined that its earnings per share could be diluted unless anticipated synergies were realized in a
timely fashion. Moreover, overpaying for any firm could result in K2 failing to earn its cost of capital.
Ultimately, management set some specific preferences: the target should be smaller than $100 million in market
capitalization and should have positive cash flows, and it should be focused on the sports or outdoor activities market. The
initial search, by K2’s experienced acquisition team, would involve analyzing current competitors. The acquisition would
be made through a stock purchase – and K2 chose to consider only friendly takeovers involving 100 percent of the target’s
stock – and the form of payment would be new K2 non–voting common stock. The target firm’s current year P/E should not
exceed 20.
After an exhaustive search, K2 identified Fotoball USA as its most attractive target due to its size, predictable cash
flows, complementary product offering, and many licenses with most of the major sports leagues and college teams.
Fotoball USA represented a premier platform for expansion of K2’s marketing capabilities because of its expertise in the
industry and place as an industry leader in many sports and entertainment souvenir and promotional product categories. K2
believed the fit with the Rawlings division would make both companies stronger in the marketplace. Fotoball also had
proven expertise in licensing programs, which would assist K2 in developing additional revenue sources for its portfolio of
brands. In 2003, Fotoball had lost $3.2 million, so it was anticipated that they would be receptive to an acquisition proposal
and that a stock-for-stock exchange offer would be very attractive to Fotoball shareholders because of the anticipated high
earning growth rate of the combined firms.
Negotiations ensued, and the stock-for-stock offer contained a significant premium, which was well received. Fotoball is
a very young company and many of its investors were looking to make their profits through the growth of the stock. The
offer would allow Fotoball shareholders to defer taxes until they decided to sell their stocks and be taxed at the capital gains
rate. An earn-out was also included in the deal to give management incentives to run the company effectively and meet
deadlines in a timely order.
Valuations for both K2 and Fotoball reflected anticipated synergies due to economies of scale and scope, namely,
reductions in selling expenses of approximately $1 million per year, in distribution expenses of approximately $500,000 per
year, and in annual G&A expenses of approximately $470,000. The combined market value of the two firms was estimated
at $909 million – an increase of $82.7 million over the sum of the standalone values of the two firms.
Based on Fotoball’s outstanding common stock of 3.6 million shares, and the stock price of $4.02 at that time, a
minimum offer price was determined by multiplying the stock price by the number of shares outstanding. The minimum
offer price was $14.5 million. Were K2 to concede 100 percent of the value of synergy to Fotoball, the value of the firm
would be $97.2 million. However, sharing more than 45 percent of synergy with Fotoball would have caused a serious
dilution of earnings. To determine the amount of synergy to share with Fotoball’s shareholders, K2 looked at what portion
of the combined firms revenues would be contributed by each of the players and then applied that proportion to the
synergy. Since 96 percent of the projected combined firms revenues in fiscal year 2004 were expected to come from K2,