XML 94 R82.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Financial Statements (Condensed Consolidating Statements of Income and Comprehensive Income) (Details) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Revenues        
Net sales $ 215,017 $ 205,262 $ 423,787 $ 396,549
Other revenues 35 803 840 1,648
Cost of Sales 215,052 206,065 424,627 398,197
Cost of Sales        
Cost of sales (exclusive of depreciation shown below) 91,087 86,125 179,071 166,021
Gross profit 123,965 119,940 245,556 232,176
Operating Expenses        
Advertising and promotion 28,592 27,893 56,227 54,315
General and administrative 18,795 16,462 38,252 34,051
Depreciation and amortization 6,016 5,687 12,848 11,407
(Gain) loss on sale of assets (496) 0 54,957 0
Total operating expenses 52,907 50,042 162,284 99,773
Operating income (loss) 71,058 69,898 83,272 132,403
Other (income) expense        
Interest income (46) (33) (103) (60)
Interest expense 20,876 20,700 42,060 42,611
Loss on extinguishment of debt 0 0 0 451
Equity in (income) loss of subsidiaries 0 0 0 0
Total other expense 20,830 20,667 41,957 43,002
Provision for income taxes 18,033 17,428 14,651 31,425
Income before income taxes 50,228 49,231 41,315 89,401
Net income 32,195 31,803 26,664 57,976
Comprehensive income, net of tax:        
Currency translation adjustments 2,703 (11,079) (3,121) (11,484)
Total other comprehensive (loss) income 2,703 (11,079) (3,121) (11,484)
Comprehensive income 34,898 20,724 23,543 46,492
Prestige Brands Holdings, Inc.        
Revenues        
Net sales 0 0 0 0
Other revenues 0 0 0 0
Cost of Sales 0 0 0 0
Cost of Sales        
Cost of sales (exclusive of depreciation shown below) 0 0 0 0
Gross profit 0 0 0 0
Operating Expenses        
Advertising and promotion 0 0 0 0
General and administrative 1,801 1,199 3,738 2,514
Depreciation and amortization 832 1,030 1,752 2,019
(Gain) loss on sale of assets    
Total operating expenses 2,633 2,229 5,490 4,533
Operating income (loss) (2,633) (2,229) (5,490) (4,533)
Other (income) expense        
Interest income (12,077) (12,161) (24,044) (24,210)
Interest expense 8,502 8,964 16,942 17,454
Loss on extinguishment of debt       0
Equity in (income) loss of subsidiaries (32,028) (31,441) (26,290) (56,747)
Total other expense (35,603) (34,638) (33,392) (63,503)
Provision for income taxes 775 606 1,238 994
Income before income taxes 32,970 32,409 27,902 58,970
Net income 32,195 31,803 26,664 57,976
Comprehensive income, net of tax:        
Currency translation adjustments 2,703 (11,079) (3,121) (11,484)
Total other comprehensive (loss) income 2,703 (11,079) (3,121) (11,484)
Comprehensive income 34,898 20,724 23,543 46,492
Prestige Brands, Inc., the issuer        
Revenues        
Net sales 26,013 27,957 53,972 55,840
Other revenues 72 79 147 175
Cost of Sales 26,085 28,036 54,119 56,015
Cost of Sales        
Cost of sales (exclusive of depreciation shown below) 11,066 10,868 23,152 21,309
Gross profit 15,019 17,168 30,967 34,706
Operating Expenses        
Advertising and promotion 3,751 3,204 8,496 5,721
General and administrative 1,762 1,300 3,950 3,855
Depreciation and amortization 151 147 302 293
(Gain) loss on sale of assets 0   0  
Total operating expenses 5,664 4,651 12,748 9,869
Operating income (loss) 9,355 12,517 18,219 24,837
Other (income) expense        
Interest income (21,459) (21,607) (42,721) (43,015)
Interest expense 20,882 20,303 42,056 42,211
Loss on extinguishment of debt       451
Equity in (income) loss of subsidiaries (27,020) (19,746) (13,761) (36,701)
Total other expense (27,597) (21,050) (14,426) (37,054)
Provision for income taxes 3,526 4,892 6,704 8,917
Income before income taxes 36,952 33,567 32,645 61,891
Net income 33,426 28,675 25,941 52,974
Comprehensive income, net of tax:        
Currency translation adjustments 2,703 (11,079) (3,121) (11,484)
Total other comprehensive (loss) income 2,703 (11,079) (3,121) (11,484)
Comprehensive income 36,129 17,596 22,820 41,490
Combined Subsidiary Guarantors        
Revenues        
Net sales 171,791 164,772 339,996 317,296
Other revenues 33 798 834 1,617
Cost of Sales 171,824 165,570 340,830 318,913
Cost of Sales        
Cost of sales (exclusive of depreciation shown below) 74,380 72,120 145,842 138,498
Gross profit 97,444 93,450 194,988 180,415
Operating Expenses        
Advertising and promotion 21,619 21,933 42,423 43,161
General and administrative 13,302 12,912 27,616 24,863
Depreciation and amortization 4,917 4,447 10,550 8,892
(Gain) loss on sale of assets (496)   54,957  
Total operating expenses 39,342 39,292 135,546 76,916
Operating income (loss) 58,102 54,158 59,442 103,499
Other (income) expense        
Interest income (1,292) (1,169) (2,566) (2,389)
Interest expense 25,138 25,294 50,039 50,349
Loss on extinguishment of debt       0
Equity in (income) loss of subsidiaries (3,601) (3,385) (6,677) (4,835)
Total other expense 20,245 20,740 40,796 43,125
Provision for income taxes 12,363 10,632 4,451 19,661
Income before income taxes 37,857 33,418 18,646 60,374
Net income 25,494 22,786 14,195 40,713
Comprehensive income, net of tax:        
Currency translation adjustments 2,703 (11,079) (3,121) (11,484)
Total other comprehensive (loss) income 2,703 (11,079) (3,121) (11,484)
Comprehensive income 28,197 11,707 11,074 29,229
Combined Non- Guarantor Subsidiaries        
Revenues        
Net sales 17,358 14,005 31,184 25,613
Other revenues 494 543 980 1,041
Cost of Sales 17,852 14,548 32,164 26,654
Cost of Sales        
Cost of sales (exclusive of depreciation shown below) 6,478 4,952 12,478 9,360
Gross profit 11,374 9,596 19,686 17,294
Operating Expenses        
Advertising and promotion 3,222 2,756 5,308 5,433
General and administrative 1,930 1,051 2,948 2,819
Depreciation and amortization 116 63 244 203
(Gain) loss on sale of assets 0   0  
Total operating expenses 5,268 3,870 8,500 8,455
Operating income (loss) 6,106 5,726 11,186 8,839
Other (income) expense        
Interest income (156) (126) (315) (238)
Interest expense 1,292 1,169 2,566 2,389
Loss on extinguishment of debt       0
Equity in (income) loss of subsidiaries 0 0 0 0
Total other expense 1,136 1,043 2,251 2,151
Provision for income taxes 1,369 1,298 2,258 1,853
Income before income taxes 4,970 4,683 8,935 6,688
Net income 3,601 3,385 6,677 4,835
Comprehensive income, net of tax:        
Currency translation adjustments 2,703 (11,079) (3,121) (11,484)
Total other comprehensive (loss) income 2,703 (11,079) (3,121) (11,484)
Comprehensive income 6,304 (7,694) 3,556 (6,649)
Eliminations        
Revenues        
Net sales (145) (1,472) (1,365) (2,200)
Other revenues (564) (617) (1,121) (1,185)
Cost of Sales (709) (2,089) (2,486) (3,385)
Cost of Sales        
Cost of sales (exclusive of depreciation shown below) (837) (1,815) (2,401) (3,146)
Gross profit 128 (274) (85) (239)
Operating Expenses        
Advertising and promotion 0 0 0 0
General and administrative 0 0 0 0
Depreciation and amortization 0 0 0 0
(Gain) loss on sale of assets 0   0  
Total operating expenses 0 0 0 0
Operating income (loss) 128 (274) (85) (239)
Other (income) expense        
Interest income 34,938 35,030 69,543 69,792
Interest expense (34,938) (35,030) (69,543) (69,792)
Loss on extinguishment of debt       0
Equity in (income) loss of subsidiaries 62,649 54,572 46,728 98,283
Total other expense 62,649 54,572 46,728 98,283
Provision for income taxes 0 0 0 0
Income before income taxes (62,521) (54,846) (46,813) (98,522)
Net income (62,521) (54,846) (46,813) (98,522)
Comprehensive income, net of tax:        
Currency translation adjustments (8,109) 33,237 9,363 34,452
Total other comprehensive (loss) income (8,109) 33,237 9,363 34,452
Comprehensive income $ (70,630) $ (21,609) $ (37,450) $ (64,070)