XML 57 R46.htm IDEA: XBRL DOCUMENT v3.5.0.2
Acquisitions (Details)
$ / shares in Units, $ in Thousands
3 Months Ended
Mar. 18, 2016
USD ($)
Mar. 31, 2015
USD ($)
item
May 31, 2016
USD ($)
$ / shares
May 31, 2015
USD ($)
$ / shares
Feb. 29, 2016
USD ($)
Assets          
Goodwill     $ 698,494   $ 583,005
Health & Home          
Assets          
Goodwill     284,913   284,913
Nutritional Supplements          
Assets          
Goodwill     96,609   $ 96,609
Hydro Flask          
Acquisitions          
Purchase price $ 209,260        
Acquisition-related expenses incurred 700        
Assets          
Receivables 7,955        
Inventory 6,243        
Prepaid expenses and other current assets 336        
Property and equipment 1,108        
Goodwill 116,053        
Indefinite-lived intangible assets 59,000        
Subtotal - assets 215,195        
Liabilities          
Accounts payable 2,275        
Accrued expenses 3,662        
Subtotal - liabilities 5,937        
Net assets recorded $ 209,258        
Impact of the acquisition on the consolidated condensed statements of income          
Sales revenue, net     14,369    
Net income     $ 2,618    
Earnings per share:          
Basic (in dollars per share) | $ / shares     $ 0.09    
Diluted (in dollars per share) | $ / shares     $ 0.09    
Period of operating results of acquisition included     2 months 15 days    
Supplemental pro forma information          
Sales revenue, net     $ 351,433 $ 353,893  
Net income     $ 19,663 $ 21,265  
Earnings per share:          
Basic (in dollars per share) | $ / shares     $ 0.71 $ 0.75  
Diluted (in dollars per share) | $ / shares     $ 0.70 $ 0.73  
Hydro Flask | Significant Unobservable Inputs (Level 3)          
Fair value key assumptions          
Discount rate (as a percent) 12.30%        
Hydro Flask | Customer relationships          
Assets          
Finite-lived intangible assets $ 14,200        
Useful life 24 years        
Hydro Flask | Customer relationships | Significant Unobservable Inputs (Level 3)          
Fair value key assumptions          
Customer attrition rates (as a percent) 4.00%        
Hydro Flask | Technology assets          
Assets          
Finite-lived intangible assets $ 10,300        
Useful life 10 years        
Hydro Flask | Technology assets | Minimum          
Assets          
Average life cycle of underlying products 7 years        
Hydro Flask | Technology assets | Maximum          
Assets          
Average life cycle of underlying products 15 years        
Hydro Flask | Technology assets | Significant Unobservable Inputs (Level 3)          
Fair value key assumptions          
Royalty rates (as a percent) 2.00%        
Hydro Flask | Trade names          
Assets          
Indefinite-lived intangible assets $ 59,000        
Hydro Flask | Trade names | Significant Unobservable Inputs (Level 3)          
Fair value key assumptions          
Royalty rates (as a percent) 6.00%        
Vicks VapoSteam and VapoPad          
Acquisitions          
Number of transactions in acquisition | item   2      
Purchase price   $ 42,750      
Vicks VapoSteam and VapoPad | Significant Unobservable Inputs (Level 3)          
Earnings per share:          
Goodwill expected to be deductible for income tax purposes   $ 32,960      
Vicks VapoSteam and VapoPad | Customer relationships | Health & Home          
Acquisitions          
Expected weighted average lives of acquired finite-lived intangible assets   19 years 6 months      
Vicks VapoSteam and VapoPad | Customer relationships | Significant Unobservable Inputs (Level 3)          
Assets          
Finite-lived intangible assets   $ 1,040      
Vicks VapoSteam and VapoPad | Product formulations | Health & Home          
Acquisitions          
Expected weighted average lives of acquired finite-lived intangible assets   20 years      
Vicks VapoSteam and VapoPad | Product formulations | Significant Unobservable Inputs (Level 3)          
Assets          
Finite-lived intangible assets   $ 1,200      
Vicks VapoSteam and VapoPad | Trademarks | Significant Unobservable Inputs (Level 3)          
Assets          
Indefinite-lived intangible assets   $ 7,400