XML 50 R39.htm IDEA: XBRL DOCUMENT v3.8.0.1
Business Combinations (Details) - USD ($)
1 Months Ended 3 Months Ended 9 Months Ended
Jan. 31, 2017
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Dec. 31, 2016
Business Acquisition [Line Items]            
Goodwill (Note 6)   $ 56,091,000   $ 56,091,000   $ 25,593,000
Net sales   243,604,000 $ 187,850,000 857,079,000 $ 707,497,000  
Pro Forma Net Sales   249,952,000 211,849,000 894,936,000 780,408,000  
Pro Forma Net Income (Loss)   5,597,000 $ (3,459,000) 70,796,000 $ 64,643,000  
OGIO International, Inc.            
Business Acquisition [Line Items]            
Business Combination, Consideration Transferred $ 66,032,000          
Business Combination, Consideration Transferred, Net of Adjustments       65,951,000    
Goodwill, Purchase Accounting Adjustments   342,000        
Business Combination, Acquisition Related Costs   3,052,000   3,052,000    
Cash   8,061,000   8,061,000    
Accounts Receivable   7,696,000   7,696,000    
Inventory   7,092,000   7,092,000    
Other Current Assets   328,000   328,000    
Property and Equipment   2,369,000   2,369,000    
Goodwill (Note 6)   5,885,000   5,885,000    
Total Assets Acquired   82,781,000   82,781,000    
Accounts Payable and Accrued Liabilities   16,830,000   16,830,000    
Net Assets Acquired   65,951,000   65,951,000    
OGIO International, Inc. | General and Administrative Expense            
Business Acquisition [Line Items]            
Business Combination, Acquisition Related Costs   1,805,000   1,805,000    
TravisMathew            
Business Acquisition [Line Items]            
Business Combination, Consideration Transferred $ 124,597,000          
Business Combination, Acquisition Related Costs   2,423,000   2,423,000    
Cash   663,000   663,000    
Accounts Receivable   9,715,000   9,715,000    
Inventory   11,909,000   11,909,000    
Other Current Assets   549,000   549,000    
Property and Equipment   4,327,000   4,327,000    
Other assets   117,000   117,000    
Goodwill (Note 6)   23,436,000   23,436,000    
Total Assets Acquired   135,266,000   135,266,000    
Accounts Payable and Accrued Liabilities   10,669,000   10,669,000    
Net Assets Acquired   124,597,000   124,597,000    
OGIO International, Inc and TravisMathew            
Business Acquisition [Line Items]            
Net sales   19,450,000   44,367,000    
Licensing Agreements | TravisMathew            
Business Acquisition [Line Items]            
Intangibles - Customer Lists   1,100,000   1,100,000    
Intangibles - Non-compete Agreements   1,100,000   1,100,000    
Customer Lists | OGIO International, Inc.            
Business Acquisition [Line Items]            
Intangibles - Customer Lists   1,500,000   1,500,000    
Intangibles - Non-compete Agreements   1,500,000   1,500,000    
Customer Lists | TravisMathew            
Business Acquisition [Line Items]            
Intangibles - Customer Lists   4,450,000   4,450,000    
Intangibles - Non-compete Agreements   4,450,000   4,450,000    
Noncompete Agreements | OGIO International, Inc.            
Business Acquisition [Line Items]            
Intangibles - Customer Lists   150,000   150,000    
Intangibles - Non-compete Agreements   150,000   150,000    
Noncompete Agreements | TravisMathew            
Business Acquisition [Line Items]            
Intangibles - Customer Lists   600,000   600,000    
Intangibles - Non-compete Agreements   600,000   600,000    
Trade Names | OGIO International, Inc.            
Business Acquisition [Line Items]            
Intangible Assets - Trade Name   49,700,000   49,700,000    
Trade Names | TravisMathew            
Business Acquisition [Line Items]            
Intangible Assets - Trade Name   $ 78,400,000   $ 78,400,000    
Royalty Savings Income Approach Method | OGIO International, Inc.            
Business Acquisition [Line Items]            
Fair Value Inputs, Royalty Rate       7.50%    
Fair Value Inputs, Discount Rate       14.00%    
Royalty Savings Income Approach Method | TravisMathew            
Business Acquisition [Line Items]            
Fair Value Inputs, Royalty Rate       8.00%    
Fair Value Inputs, Discount Rate       11.00%