XML 96 R84.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Financial Statements (Condensed Consolidating Statement of Cash Flows) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Operating Activities        
Net income (loss) $ 32,195 $ 31,803 $ 26,664 $ 57,976
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:        
Depreciation and amortization     12,848 11,407
Loss (gain) on sales of intangible assets and property and equipment     55,112 (36)
Deferred income taxes     (10,602) 21,985
Amortization of debt origination costs     5,097 4,055
Stock-based compensation costs     3,933 5,034
Loss on extinguishment of debt 0 0 0 451
Equity in income of subsidiaries     0 0
Changes in operating assets and liabilities, net of effects from acquisitions        
Accounts receivable     356 (3,918)
Inventories     (10,663) (3,838)
Prepaid expenses and other current assets     10,112 3,436
Accounts payable     820 (4,519)
Accrued liabilities     6,605 (1,443)
Net cash provided by (used in) operating activities     100,282 90,590
Investing Activities        
Purchases of property and equipment     (1,404) (1,683)
Proceeds from sales of intangible assets     52,353 0
Proceeds from the sale of property and equipment     75 344
Net cash provided by (used in) investing activities     51,024 (1,339)
Financing Activities        
Term loan repayments     (130,500) (50,000)
Borrowings under revolving credit agreement     20,000 15,000
Repayments under revolving credit agreement     (40,000) (55,000)
Payments of debt origination costs     (9) (4,211)
Proceeds from exercise of stock options     3,423 6,398
Proceeds from restricted stock exercises     0 544
Excess tax benefits from share-based awards     800 1,850
Fair value of shares surrendered as payment of tax withholding     (1,395) (2,187)
Intercompany activity, net     0 0
Net cash used in financing activities     (147,681) (87,606)
Effects of exchange rate changes on cash and cash equivalents     (397) (811)
Increase in cash and cash equivalents     3,228 834
Cash and cash equivalents - beginning of period     27,230 21,318
Cash and cash equivalents - end of period 30,458 22,152 30,458 22,152
Prestige Brands Holdings, Inc.        
Operating Activities        
Net income (loss) 32,195 31,803 26,664 57,976
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:        
Depreciation and amortization     1,752 2,019
Loss (gain) on sales of intangible assets and property and equipment     0
Deferred income taxes     19 171
Amortization of debt origination costs     0 0
Stock-based compensation costs     3,933 4,993
Loss on extinguishment of debt       0
Equity in income of subsidiaries     (26,290) (56,747)
Changes in operating assets and liabilities, net of effects from acquisitions        
Accounts receivable     0 0
Inventories     0 0
Prepaid expenses and other current assets     10,622 3,166
Accounts payable     (297) 269
Accrued liabilities     (554) (2,503)
Net cash provided by (used in) operating activities     15,849 9,344
Investing Activities        
Purchases of property and equipment     (395) (1,107)
Proceeds from sales of intangible assets     0  
Proceeds from the sale of property and equipment     0 0
Net cash provided by (used in) investing activities     (395) (1,107)
Financing Activities        
Term loan repayments     0 0
Borrowings under revolving credit agreement     0 0
Repayments under revolving credit agreement     0 0
Payments of debt origination costs     0 0
Proceeds from exercise of stock options     3,423 6,398
Proceeds from restricted stock exercises       544
Excess tax benefits from share-based awards     800 1,850
Fair value of shares surrendered as payment of tax withholding     (1,395) (2,187)
Intercompany activity, net     (14,554) (15,675)
Net cash used in financing activities     (11,726) (9,070)
Effects of exchange rate changes on cash and cash equivalents     0 0
Increase in cash and cash equivalents     3,728 (833)
Cash and cash equivalents - beginning of period     4,440 11,387
Cash and cash equivalents - end of period 8,168 10,554 8,168 10,554
Prestige Brands, Inc., the issuer        
Operating Activities        
Net income (loss) 33,426 28,675 25,941 52,974
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:        
Depreciation and amortization     302 293
Loss (gain) on sales of intangible assets and property and equipment     0 0
Deferred income taxes     603 254
Amortization of debt origination costs     5,097 4,055
Stock-based compensation costs     0 0
Loss on extinguishment of debt       451
Equity in income of subsidiaries     (13,761) (36,701)
Changes in operating assets and liabilities, net of effects from acquisitions        
Accounts receivable     348 1,729
Inventories     (3,499) (1,017)
Prepaid expenses and other current assets     (289) (402)
Accounts payable     1,779 624
Accrued liabilities     (273) (1,094)
Net cash provided by (used in) operating activities     16,248 21,166
Investing Activities        
Purchases of property and equipment     (138) (93)
Proceeds from sales of intangible assets     0  
Proceeds from the sale of property and equipment     0 0
Net cash provided by (used in) investing activities     (138) (93)
Financing Activities        
Term loan repayments     (130,500) (50,000)
Borrowings under revolving credit agreement     20,000 15,000
Repayments under revolving credit agreement     (40,000) (55,000)
Payments of debt origination costs     (9) (4,211)
Proceeds from exercise of stock options     0 0
Proceeds from restricted stock exercises       0
Excess tax benefits from share-based awards     0 0
Fair value of shares surrendered as payment of tax withholding     0 0
Intercompany activity, net     134,399 73,138
Net cash used in financing activities     (16,110) (21,073)
Effects of exchange rate changes on cash and cash equivalents     0 0
Increase in cash and cash equivalents     0 0
Cash and cash equivalents - beginning of period     0 0
Cash and cash equivalents - end of period 0 0 0 0
Combined Subsidiary Guarantors        
Operating Activities        
Net income (loss) 25,494 22,786 14,195 40,713
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:        
Depreciation and amortization     10,550 8,892
Loss (gain) on sales of intangible assets and property and equipment     55,112 0
Deferred income taxes     (11,144) 21,506
Amortization of debt origination costs     0 0
Stock-based compensation costs     0 0
Loss on extinguishment of debt       0
Equity in income of subsidiaries     (6,677) (4,835)
Changes in operating assets and liabilities, net of effects from acquisitions        
Accounts receivable     7,090 (3,550)
Inventories     (6,596) (2,177)
Prepaid expenses and other current assets     (735) 660
Accounts payable     (164) (3,343)
Accrued liabilities     8,284 1,012
Net cash provided by (used in) operating activities     69,915 58,878
Investing Activities        
Purchases of property and equipment     (785) (103)
Proceeds from sales of intangible assets     52,353  
Proceeds from the sale of property and equipment     75 0
Net cash provided by (used in) investing activities     51,643 (103)
Financing Activities        
Term loan repayments     0 0
Borrowings under revolving credit agreement     0 0
Repayments under revolving credit agreement     0 0
Payments of debt origination costs     0 0
Proceeds from exercise of stock options     0 0
Proceeds from restricted stock exercises       0
Excess tax benefits from share-based awards     0 0
Fair value of shares surrendered as payment of tax withholding     0 0
Intercompany activity, net     (124,165) (58,775)
Net cash used in financing activities     (124,165) (58,775)
Effects of exchange rate changes on cash and cash equivalents     0 0
Increase in cash and cash equivalents     (2,607) 0
Cash and cash equivalents - beginning of period     2,899 0
Cash and cash equivalents - end of period 292 0 292 0
Combined Non- Guarantor Subsidiaries        
Operating Activities        
Net income (loss) 3,601 3,385 6,677 4,835
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:        
Depreciation and amortization     244 203
Loss (gain) on sales of intangible assets and property and equipment     0 (36)
Deferred income taxes     (80) 54
Amortization of debt origination costs     0 0
Stock-based compensation costs     0 41
Loss on extinguishment of debt       0
Equity in income of subsidiaries     0 0
Changes in operating assets and liabilities, net of effects from acquisitions        
Accounts receivable     (7,082) (2,097)
Inventories     (653) (883)
Prepaid expenses and other current assets     514 12
Accounts payable     (498) (2,069)
Accrued liabilities     (852) 1,142
Net cash provided by (used in) operating activities     (1,730) 1,202
Investing Activities        
Purchases of property and equipment     (86) (380)
Proceeds from sales of intangible assets     0  
Proceeds from the sale of property and equipment     0 344
Net cash provided by (used in) investing activities     (86) (36)
Financing Activities        
Term loan repayments     0 0
Borrowings under revolving credit agreement     0 0
Repayments under revolving credit agreement     0 0
Payments of debt origination costs     0 0
Proceeds from exercise of stock options     0 0
Proceeds from restricted stock exercises       0
Excess tax benefits from share-based awards     0 0
Fair value of shares surrendered as payment of tax withholding     0 0
Intercompany activity, net     4,320 1,312
Net cash used in financing activities     4,320 1,312
Effects of exchange rate changes on cash and cash equivalents     (397) (811)
Increase in cash and cash equivalents     2,107 1,667
Cash and cash equivalents - beginning of period     19,891 9,931
Cash and cash equivalents - end of period 21,998 11,598 21,998 11,598
Eliminations        
Operating Activities        
Net income (loss) (62,521) (54,846) (46,813) (98,522)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:        
Depreciation and amortization     0 0
Loss (gain) on sales of intangible assets and property and equipment     0 0
Deferred income taxes     0 0
Amortization of debt origination costs     0 0
Stock-based compensation costs     0 0
Loss on extinguishment of debt       0
Equity in income of subsidiaries     46,728 98,283
Changes in operating assets and liabilities, net of effects from acquisitions        
Accounts receivable     0 0
Inventories     85 239
Prepaid expenses and other current assets     0 0
Accounts payable     0 0
Accrued liabilities     0 0
Net cash provided by (used in) operating activities     0 0
Investing Activities        
Purchases of property and equipment     0 0
Proceeds from sales of intangible assets     0  
Proceeds from the sale of property and equipment     0 0
Net cash provided by (used in) investing activities     0 0
Financing Activities        
Term loan repayments     0 0
Borrowings under revolving credit agreement     0 0
Repayments under revolving credit agreement     0 0
Payments of debt origination costs     0 0
Proceeds from exercise of stock options     0 0
Proceeds from restricted stock exercises       0
Excess tax benefits from share-based awards     0 0
Fair value of shares surrendered as payment of tax withholding     0 0
Intercompany activity, net     0 0
Net cash used in financing activities     0 0
Effects of exchange rate changes on cash and cash equivalents     0 0
Increase in cash and cash equivalents     0 0
Cash and cash equivalents - beginning of period     0 0
Cash and cash equivalents - end of period $ 0 $ 0 $ 0 $ 0