XML 28 R43.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions (Details) (USD $)
3 Months Ended 6 Months Ended 0 Months Ended 2 Months Ended 0 Months Ended 0 Months Ended 0 Months Ended
Aug. 31, 2014
Aug. 31, 2013
Aug. 31, 2014
Aug. 31, 2013
Feb. 28, 2014
Jun. 30, 2014
Healthy Directions
Aug. 31, 2014
Healthy Directions
Aug. 31, 2014
Healthy Directions
Jun. 30, 2014
Healthy Directions
Jun. 30, 2014
Healthy Directions
Level 3 measurements
Income and market approaches
Intangible assets
Jun. 30, 2014
Healthy Directions
Customer relationships
Jun. 30, 2014
Healthy Directions
Customer list
Level 3 measurements
Income and market approaches
Intangible assets
Jun. 30, 2014
Healthy Directions
Brand assets
Jun. 30, 2014
Healthy Directions
Brand assets
Level 3 measurements
Income and market approaches
Intangible assets
Acquisitions                            
Purchase price in cash           $ 195,940,000                
Acquisition-related expenses incurred               3,610,000            
Assets:                            
Receivables                 257,000          
Inventory                 6,226,000          
Prepaid expenses and other current assets                 1,875,000          
Property and equipment                 5,962,000          
Goodwill 549,827,000   549,827,000   453,241,000       95,308,000          
Indefinite-lived intangible assets                         65,500,000  
Finite-lived intangible assets                     43,800,000      
Subtotal - assets                 218,928,000          
Liabilities:                            
Accounts payable                 6,479,000          
Accrued expenses                 13,964,000          
Other long-term liabilities                 2,542,000          
Subtotal - liabilities                 22,985,000          
Net assets recorded                 195,943,000          
Fair value key assumptions                            
Discount rate (as a percent)                   14.60%        
Royalty rate (as a percent)                           5.00%
Customer attrition rate (as a percent)                       14.00%    
Impact of the acquisition on the consolidated condensed statements of income                            
Sales revenue, net             24,634,000              
Net income             69,000              
Earnings per share:                            
Basic (in dollars per share)             $ 0.00              
Diluted (in dollars per share)             $ 0.00              
Supplemental pro forma information                            
Sales revenue, net 333,100,000 355,722,000 684,845,000 698,272,000                    
Net income $ 19,444,000 $ 25,637,000 $ 38,687,000 $ 39,342,000                    
Earnings per share:                            
Basic (in dollars per share) $ 0.69 $ 0.80 $ 1.35 $ 1.23                    
Diluted (in dollars per share) $ 0.68 $ 0.79 $ 1.33 $ 1.22