XML 23 R55.htm IDEA: XBRL DOCUMENT v2.4.0.6
Business Combination (Details) (USD $)
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, 2012
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2009
Dec. 31, 2011
As of Acquisition
Dec. 31, 2011
Adjustment
Dec. 31, 2012
US trademarks
Dec. 31, 2012
International trademarks
Dec. 31, 2012
Customer relationships
Dec. 31, 2012
International distributor relationships
Dec. 31, 2012
US non-compete agreements
Dec. 31, 2012
International non-compete agreements
Dec. 31, 2012
Patents
Dec. 31, 2012
US backlog
Dec. 31, 2012
International backlog
Dec. 31, 2012
Sanuk
Dec. 31, 2011
Sanuk
Jul. 02, 2011
Sanuk
Jul. 31, 2011
Sanuk
Customer relationships
Y
Jul. 02, 2011
Sanuk
Customer relationships
Jul. 31, 2011
Sanuk
International distributor relationships
Y
Jul. 02, 2011
Sanuk
International distributor relationships
Jul. 31, 2011
Sanuk
Patents
Y
Jul. 02, 2011
Sanuk
Patents
Jul. 31, 2011
Sanuk
Backlog
Y
Jul. 02, 2011
Sanuk
Backlog
Jul. 31, 2011
Sanuk
Trademarks
Y
Jul. 02, 2011
Sanuk
Trademarks
Jul. 31, 2011
Sanuk
Non-compete agreements
Y
Jul. 02, 2011
Sanuk
Non-compete agreements
Dec. 31, 2012
Sanuk
EBITDA performance criteria
multiplier
Dec. 31, 2012
Sanuk
Gross profit performance criteria
Business combinations                                                                
Purchase price for assets                                   $ 123,544                            
Contingent consideration disclosures                                                                
Multiplier applied to performance criteria in 2011 (EBITDA) or 2015 (gross profit)                                                             10  
Maximum additional participation payment, 2011                                                             30,000,000  
Contingent consideration performance percentage applied to gross profit in 2012                                                               51.80%
Contingent consideration payments in 2012                                                               25,450,000
Contingent consideration performance percentage applied to gross profit in 2013                                                               36.00%
Contingent consideration performance percentage applied to gross profit in 2015                                                               40.00%
Revenue since acquisition date                                 26,578,000                              
Operating income (loss) since acquisition date                                 (3,004,000)                              
Income (loss) from operations 186,948,000 284,838,000 249,088,000                           797,000                              
Amortization expense                                 5,066,000                              
Accretion expense                                 3,500,000                              
Transaction costs                                 4,000,000                              
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   125,203,000     122,524,000 2,679,000                       125,203,000                            
Receivable from sellers   (1,659,000)       (1,659,000)                       (1,659,000)                            
Contingent consideration arrangement   88,100,000     84,300,000 3,800,000                       88,100,000                            
Total Consideration           4,820,000                       211,644,000                            
Recognized amounts of identifiable assets acquired and liabilities assumed:                                                                
Trade accounts receivable, net of allowances                                   12,809,000                            
Allowances                                   1,130,000                            
Inventories                                   7,545,000                            
Other assets                                   367,000                            
Trade accounts payable   (5,544,000)     (5,590,000) 46,000                       (5,544,000)                            
Other liabilities                                   (507,000)                            
Net tangible assets acquired                                   14,670,000                            
Identifiable intangible assets:                                                                
Identifiable intangible assets:                                       21,300,000   800,000   6,600,000   1,830,000   47,200,000   5,300,000    
Goodwill 126,267,000 120,045,000 6,507,000 6,507,000 109,170,000 4,774,000                       113,944,000                            
Total purchase price           4,820,000                       211,644,000                            
Estimated Useful Life (in years)                                     8   2   14   1   20   5      
Pro forma results                                                                
Net sales   1,419,557,000 1,049,389,000                                                          
Income from operations   $ 297,835,000 $ 246,130,000