XML 26 R50.htm IDEA: XBRL DOCUMENT v2.4.0.6
Business Combination (Details) (USD $)
In Thousands, unless otherwise specified
12 Months Ended 12 Months Ended 1 Months Ended 1 Months Ended 1 Months Ended 1 Months Ended 1 Months Ended 1 Months Ended 12 Months Ended
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2009
Dec. 31, 2011
As of Acquisition
Dec. 31, 2011
Adjustment
Dec. 31, 2011
US trademarks
Dec. 31, 2011
International trademarks
Dec. 31, 2011
Customer relationships
Dec. 31, 2011
International distributor relationships
Dec. 31, 2011
US non-compete agreements
Dec. 31, 2011
International non-compete agreements
Dec. 31, 2011
Patents
Dec. 31, 2011
US backlog
Dec. 31, 2011
International backlog
Dec. 31, 2011
Sanuk
Jul. 01, 2011
Sanuk
Jul. 31, 2011
Sanuk
Customer relationships
Y
Jul. 01, 2011
Sanuk
Customer relationships
Jul. 31, 2011
Sanuk
International distributor relationships
Y
Jul. 01, 2011
Sanuk
International distributor relationships
Jul. 31, 2011
Sanuk
Patents
Y
Jul. 01, 2011
Sanuk
Patents
Jul. 31, 2011
Sanuk
Backlog
Y
Jul. 01, 2011
Sanuk
Backlog
Jul. 31, 2011
Sanuk
Trademarks
Y
Jul. 01, 2011
Sanuk
Trademarks
Jul. 31, 2011
Sanuk
Non-compete agreements
Y
Jul. 01, 2011
Sanuk
Non-compete agreements
Dec. 31, 2011
Sanuk
EBITDA performance criteria
multiplier
Dec. 31, 2011
Sanuk
Gross profit performance criteria
multiplier
Contingent consideration disclosures                                                            
Multiplier applied to performance criteria in 2011 (EBITDA) or 2015 (gross profit)                                                         10 5
Maximum additional participation payment, 2011                                                         $ 30,000  
Contingent consideration performance percentage applied to gross profit in 2012                                                           51.80%
Contingent consideration performance percentage applied to gross profit in 2013                                                           36.00%
Contingent consideration performance percentage applied to gross profit in 2015                                                           8.00%
Revenue since acquisition date                             26,578                              
Operating income (loss) since acquisition date                             (3,004)                              
Income (loss) from operations 284,838 249,088 181,247                       1,281                              
Amortization expense                             5,066                              
Accretion expense                             3,500                              
Transaction costs                             4,000                              
Contingent consideration, discount rate to determine fair value (as a percent)                             5.00%                              
Contingent consideration, discount rate to be used after 2011 to determine fair value (as a percent)                             7.00%                              
Discount rate (as a percent)           15.00% 17.00% 15.50% 17.50% 15.50% 17.50% 16.50% 14.00% 16.00%                                
Royalty rate (as a percent)           5.00% 5.00%         3.00%                                    
Estimated fair value of assets acquired and liabilities assumed                                                            
Cash paid 125,203     122,524 2,679                     125,203                            
Receivable from sellers (1,659)       (1,659)                                                  
Contingent consideration arrangement 88,100     84,300 3,800                     (88,100)                            
Total Consideration         4,820                     206,824                            
Recognized amounts of identifiable assets acquired and liabilities assumed:                                                            
Trade accounts receivable, net of allowances                               12,809                            
Allowances                               1,130                            
Inventories                               7,545                            
Other assets                               367                            
Trade accounts payable (5,544)     (5,590) 46                     (5,544)                            
Other liabilities                               (507)                            
Net tangible assets acquired                               14,670                            
Identifiable intangible assets:                                                            
Identifiable intangible assets:                                   21,300   800   6,600   1,830   47,200   5,300    
Goodwill 120,045 6,507 6,507 109,170 4,774                     113,944                            
Total purchase price         4,820                     211,644                            
Estimated Useful Life (in years)                                 8   2   14   1   20   5      
Deferred factoring agreement                                                            
Open accounts receivable sold held by CIT Commercial Services                             4,700                              
Collection fees                             111                              
Pro forma results                                                            
Net sales 1,419,557 1,049,389                                                        
Income from operations $ 297,835 $ 246,130