XML 87 R75.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Financial Statements (Condensed Consolidating Statement of Cash Flows) (Details) - USD ($)
$ in Thousands
 3 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Operating Activities    
Net income (loss) $ 33,759 $ (5,531)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:    
Depreciation and amortization 8,507 6,832
Loss on divestitures 0 55,453
Loss on disposals of property and equipment 490 0
Deferred income taxes 9,225 (9,660)
Amortization of debt origination costs 1,746 2,231
Excess tax benefits from share-based awards 302 550
Stock-based compensation costs 1,713 1,940
Equity in income of subsidiaries 0 0
Changes in operating assets and liabilities, net of effects from acquisitions:    
Accounts receivable 1,543 5,151
Inventories (2,899) (4,327)
Prepaid expenses and other current assets 9,604 5,697
Accounts payable (8,024) (3,401)
Accrued liabilities (1,558) (3,634)
Noncurrent assets and liabilities (287) 0
Net cash provided by operating activities 54,121 51,301
Investing Activities    
Purchases of property, plant and equipment (2,554) (895)
Acquisition of Fleet escrow payment 970 0
Net cash used in investing activities (1,584) (895)
Financing Activities    
Term loan repayments (50,000) (50,000)
Payments of debt origination costs 0 (9)
Proceeds from exercise of stock options 433 3,405
Fair value of shares surrendered as payment of tax withholding (1,027) (1,395)
Intercompany activity, net 0 0
Net cash used in financing activities (50,594) (47,999)
Effects of exchange rate changes on cash and cash equivalents 337 (760)
Increase in cash and cash equivalents 2,280 1,647
Cash and cash equivalents - beginning of period 41,855 27,230
Cash and cash equivalents - end of period 44,135 28,877
Prestige Brands Holdings, Inc.    
Financing Activities    
Cash and cash equivalents - end of period   5,311
Eliminations    
Operating Activities    
Net income (loss) (67,720) 15,708
Adjustments to reconcile net income (loss) to net cash provided by operating activities:    
Depreciation and amortization 0 0
Loss on divestitures   0
Loss on disposals of property and equipment 0  
Deferred income taxes 0 0
Amortization of debt origination costs 0 0
Excess tax benefits from share-based awards 0 0
Stock-based compensation costs 0 0
Equity in income of subsidiaries 68,155 (15,921)
Changes in operating assets and liabilities, net of effects from acquisitions:    
Accounts receivable 0 0
Inventories (435) 213
Prepaid expenses and other current assets 0 0
Accounts payable 0 0
Accrued liabilities 0 0
Noncurrent assets and liabilities 0  
Net cash provided by operating activities 0 0
Investing Activities    
Purchases of property, plant and equipment 0 0
Acquisition of Fleet escrow payment 0  
Net cash used in investing activities 0 0
Financing Activities    
Term loan repayments 0 0
Payments of debt origination costs   0
Proceeds from exercise of stock options 0 0
Fair value of shares surrendered as payment of tax withholding 0 0
Intercompany activity, net 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
Reportable Legal Entities | Prestige Brands Holdings, Inc.    
Operating Activities    
Net income (loss) 33,759 (5,531)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:    
Depreciation and amortization 813 920
Loss on divestitures   0
Loss on disposals of property and equipment 0  
Deferred income taxes 0 (9)
Amortization of debt origination costs 0 0
Excess tax benefits from share-based awards 302 550
Stock-based compensation costs 1,678 1,940
Equity in income of subsidiaries (33,265) 5,738
Changes in operating assets and liabilities, net of effects from acquisitions:    
Accounts receivable 0 0
Inventories 0 0
Prepaid expenses and other current assets 8,777 6,299
Accounts payable 271 (1,556)
Accrued liabilities (4,674) (4,294)
Noncurrent assets and liabilities 0  
Net cash provided by operating activities 7,661 4,057
Investing Activities    
Purchases of property, plant and equipment (620) (225)
Acquisition of Fleet escrow payment 0  
Net cash used in investing activities (620) (225)
Financing Activities    
Term loan repayments 0 0
Payments of debt origination costs   0
Proceeds from exercise of stock options 433 3,405
Fair value of shares surrendered as payment of tax withholding (1,027) (1,395)
Intercompany activity, net (6,439) (4,971)
Net cash used in financing activities (7,033) (2,961)
Effects of exchange rate changes on cash and cash equivalents 0 0
Increase in cash and cash equivalents 8 871
Cash and cash equivalents - beginning of period 6,168 4,440
Cash and cash equivalents - end of period 6,176  
Reportable Legal Entities | Prestige Brands, Inc., the issuer    
Operating Activities    
Net income (loss) 33,846 (7,485)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:    
Depreciation and amortization 166 151
Loss on divestitures   0
Loss on disposals of property and equipment 0  
Deferred income taxes 2,261 385
Amortization of debt origination costs 1,746 2,231
Excess tax benefits from share-based awards 0 0
Stock-based compensation costs 0 0
Equity in income of subsidiaries (31,754) 13,259
Changes in operating assets and liabilities, net of effects from acquisitions:    
Accounts receivable 2,133 1,858
Inventories 85 (606)
Prepaid expenses and other current assets (603) (281)
Accounts payable (3,329) (721)
Accrued liabilities 692 975
Noncurrent assets and liabilities 0  
Net cash provided by operating activities 5,243 9,766
Investing Activities    
Purchases of property, plant and equipment 0 (23)
Acquisition of Fleet escrow payment 970  
Net cash used in investing activities 970 (23)
Financing Activities    
Term loan repayments (50,000) (50,000)
Payments of debt origination costs   (9)
Proceeds from exercise of stock options 0 0
Fair value of shares surrendered as payment of tax withholding 0 0
Intercompany activity, net 43,787 40,266
Net cash used in financing activities (6,213) (9,743)
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
Reportable Legal Entities | Combined Subsidiary Guarantors    
Operating Activities    
Net income (loss) 30,738 (11,299)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:    
Depreciation and amortization 7,285 5,633
Loss on divestitures   55,453
Loss on disposals of property and equipment 490  
Deferred income taxes 7,026 (10,089)
Amortization of debt origination costs 0 0
Excess tax benefits from share-based awards 0 0
Stock-based compensation costs 0 0
Equity in income of subsidiaries (3,136) (3,076)
Changes in operating assets and liabilities, net of effects from acquisitions:    
Accounts receivable (625) 4,800
Inventories (3,602) (3,835)
Prepaid expenses and other current assets 1,523 (697)
Accounts payable (4,250) 109
Accrued liabilities 4,930 261
Noncurrent assets and liabilities (287)  
Net cash provided by operating activities 40,092 37,260
Investing Activities    
Purchases of property, plant and equipment (1,890) (596)
Acquisition of Fleet escrow payment  
Net cash used in investing activities (1,890) (596)
Financing Activities    
Term loan repayments 0 0
Payments of debt origination costs   0
Proceeds from exercise of stock options 0 0
Fair value of shares surrendered as payment of tax withholding 0 0
Intercompany activity, net (38,719) (37,285)
Net cash used in financing activities (38,719) (37,285)
Effects of exchange rate changes on cash and cash equivalents 0 0
Increase in cash and cash equivalents (517) (621)
Cash and cash equivalents - beginning of period 4,984 2,899
Cash and cash equivalents - end of period 4,467 2,278
Reportable Legal Entities | Combined Non-Guarantor Subsidiaries    
Operating Activities    
Net income (loss) 3,136 3,076
Adjustments to reconcile net income (loss) to net cash provided by operating activities:    
Depreciation and amortization 243 128
Loss on divestitures   0
Loss on disposals of property and equipment 0  
Deferred income taxes (62) 53
Amortization of debt origination costs 0 0
Excess tax benefits from share-based awards 0 0
Stock-based compensation costs 35 0
Equity in income of subsidiaries 0 0
Changes in operating assets and liabilities, net of effects from acquisitions:    
Accounts receivable 35 (1,507)
Inventories 1,053 (99)
Prepaid expenses and other current assets (93) 376
Accounts payable (716) (1,233)
Accrued liabilities (2,506) (576)
Noncurrent assets and liabilities 0  
Net cash provided by operating activities 1,125 218
Investing Activities    
Purchases of property, plant and equipment (44) (51)
Acquisition of Fleet escrow payment 0  
Net cash used in investing activities (44) (51)
Financing Activities    
Term loan repayments 0 0
Payments of debt origination costs   0
Proceeds from exercise of stock options 0 0
Fair value of shares surrendered as payment of tax withholding 0 0
Intercompany activity, net 1,371 1,990
Net cash used in financing activities 1,371 1,990
Effects of exchange rate changes on cash and cash equivalents 337 (760)
Increase in cash and cash equivalents 2,789 1,397
Cash and cash equivalents - beginning of period 30,703 19,891
Cash and cash equivalents - end of period $ 33,492 $ 21,288