XML 30 R28.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions (Tables) (Healthy Directions)
6 Months Ended
Aug. 31, 2014
Healthy Directions
 
Acquisitions  
Schedule of acquisition date fair value of net assets

 

(in thousands)

 

 

 

 

Assets:

 

 

 

Receivables

 

$

257

 

Inventory

 

6,226

 

Prepaid expenses and other current assets

 

1,875

 

Property and equipment

 

5,962

 

Goodwill

 

95,308

 

Brand assets - indefinite

 

65,500

 

Customer relationships - definite

 

43,800

 

Subtotal - assets

 

218,928

 

 

 

 

 

Liabilities:

 

 

 

Accounts payable

 

6,479

 

Accrued expenses

 

13,964

 

Other long-term liabilities

 

2,542

 

Subtotal - liabilities

 

22,985

 

 

 

 

 

Net assets recorded

 

$

195,943

 

Schedule of impact of acquisition on consolidated condensed statements of income from acquisition date to end of period

 

June 30, 2014 (Acquisition Date) through August 31, 2014

(in thousands, except earnings per share data)

 

 

 

Two Months Ended

 

 

 

August 31, 2014

 

 

 

 

 

Sales revenue, net

 

  $

24,634

 

Net income

 

69

 

 

 

 

 

Earnings per share:

 

 

 

Basic

 

  $

0.00

 

Diluted

 

  $

0.00

 

Schedule of supplemental pro forma information

(in thousands, except earnings per share data)

 

 

 

Three Months Ended August 31,

 

Six Months Ended August 31,

 

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Sales revenue, net

 

  $

333,100

 

$

355,722

 

  $

684,845

 

$

698,272

 

Net income

 

19,444

 

25,637

 

38,687

 

39,342

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

Basic

 

  $

0.69

 

$

0.80

 

  $

1.35

 

$

1.23

 

Diluted

 

  $

0.68

 

$

0.79

 

  $

1.33

 

$

1.22