XML 41 R29.htm IDEA: XBRL DOCUMENT v3.5.0.2
Acquisitions (Tables) - Hydro Flask
6 Months Ended
Aug. 31, 2016
Acquisitions  
Schedule of net assets recorded upon acquisition

HYDRO FLASK - NET ASSETS RECORDED UPON ACQUISITION AT MARCH 18, 2016

(in thousands)

 

 

 

 

Assets:

    

 

 

Receivables

 

$

7,955

Inventory

 

 

6,243

Prepaid expenses and other current assets

 

 

336

Property and equipment

 

 

1,108

Goodwill

 

 

116,053

Trade names - indefinite

 

 

59,000

Technology assets - definite

 

 

10,300

Customer relationships - definite

 

 

14,200

Subtotal - assets

 

 

215,195

 

 

 

 

Liabilities:

 

 

 

Accounts payable

 

 

2,275

Accrued expenses

 

 

3,662

Subtotal - liabilities

 

 

5,937

Net assets recorded

 

$

209,258

 

Schedule of impact of acquisition on consolidated condensed statements of income

HYDRO FLASK - IMPACT ON CONSOLIDATED CONDENSED STATEMENTS OF INCOME

March 18, 2016 (Acquisition Date) through August 31, 2016

(in thousands, except earnings per share data)

 

 

 

 

 

 

 

 

 

August 31, 2016

 

 

Three Months

 

Six Months

 

 

Ended

 

Ended

Sales revenue, net

 

$

29,059

 

$

43,428

Net income

 

 

9,126

 

 

11,744

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

Basic

 

$

0.33

 

$

0.42

Diluted

 

$

0.32

 

$

0.42

 

Schedule of supplemental pro forma impact on consolidated condensed statements of income

HYDRO FLASK

PRO FORMA IMPACT ON CONSOLIDATED CONDENSED STATEMENTS OF INCOME

As if the Acquisition had been completed at the beginning of March 1, 2015

(in thousands, except earnings per share data)

 

 

 

 

 

 

 

 

 

Three Months Ended August 31, 

 

    

2016

    

2015

Sales revenue, net

 

$

368,170

 

$

383,596

Net income

 

 

28,355

 

 

28,615

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

Basic

 

$

1.02

 

$

1.01

Diluted

 

$

1.00

 

$

0.99

 

 

 

 

 

 

 

 

 

Six Months Ended August 31, 

 

    

2016

    

2015

Sales revenue, net

 

$

719,603

 

$

737,489

Net income

 

 

48,018

 

 

49,880

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

Basic

 

$

1.73

 

$

1.75

Diluted

 

$

1.70

 

$

1.72