XML 58 R47.htm IDEA: XBRL DOCUMENT v3.6.0.2
Acquisitions (Details)
$ / shares in Units, $ in Thousands
3 Months Ended 8 Months Ended 9 Months Ended 12 Months Ended
Mar. 18, 2016
USD ($)
Mar. 31, 2015
USD ($)
item
Nov. 30, 2016
USD ($)
$ / shares
Nov. 30, 2015
USD ($)
$ / shares
Nov. 30, 2016
USD ($)
$ / shares
Nov. 30, 2016
USD ($)
$ / shares
Nov. 30, 2015
USD ($)
$ / shares
Feb. 29, 2016
USD ($)
Assets                
Goodwill     $ 698,938   $ 698,938 $ 698,938   $ 583,005
Health & Home                
Assets                
Goodwill     284,913   284,913 284,913   284,913
Nutritional Supplements                
Assets                
Goodwill     96,609   96,609 96,609   96,609
Hydro Flask                
Acquisitions                
Purchase price $ 209,260              
Acquisition-related expenses incurred               $ 700
Assets                
Receivables 7,955              
Inventory 6,243              
Prepaid expenses and other current assets 336              
Property and equipment 1,108              
Goodwill 116,053              
Indefinite-lived intangible assets 59,000              
Subtotal - assets 215,195              
Liabilities                
Accounts payable 2,275              
Accrued expenses 3,662              
Subtotal - liabilities 5,937              
Net assets recorded $ 209,258              
Impact of the acquisition on the consolidated condensed statements of income                
Sales revenue, net     34,349   77,777      
Net income     $ 10,684   $ 22,428      
Earnings per share:                
Basic (in dollars per share) | $ / shares     $ 0.39   $ 0.81      
Diluted (in dollars per share) | $ / shares     $ 0.38   $ 0.80      
Supplemental pro forma information                
Sales revenue, net     $ 444,414 $ 464,158   1,164,017 $ 1,201,647  
Net income     $ 57,612 $ 51,259   $ 105,630 $ 101,139  
Earnings per share:                
Basic (in dollars per share) | $ / shares     $ 2.10 $ 1.82   $ 3.81 $ 3.57  
Diluted (in dollars per share) | $ / shares     $ 2.07 $ 1.79   $ 3.76 $ 3.50  
Hydro Flask | Significant Unobservable Inputs (Level 3)                
Fair value key assumptions                
Discount rate (as a percent) 12.30%              
Hydro Flask | Customer relationships                
Assets                
Finite-lived intangible assets $ 14,200              
Useful life 24 years              
Hydro Flask | Customer relationships | Significant Unobservable Inputs (Level 3)                
Fair value key assumptions                
Customer attrition rates (as a percent) 4.00%              
Hydro Flask | Technology assets                
Assets                
Finite-lived intangible assets $ 10,300              
Useful life 10 years              
Hydro Flask | Technology assets | Minimum                
Assets                
Average life cycle of underlying products 7 years              
Hydro Flask | Technology assets | Maximum                
Assets                
Average life cycle of underlying products 15 years              
Hydro Flask | Technology assets | Significant Unobservable Inputs (Level 3)                
Fair value key assumptions                
Royalty rates (as a percent) 2.00%              
Hydro Flask | Trade names                
Assets                
Indefinite-lived intangible assets $ 59,000              
Hydro Flask | Trade names | Significant Unobservable Inputs (Level 3)                
Fair value key assumptions                
Royalty rates (as a percent) 6.00%              
Vicks VapoSteam and VapoPad                
Acquisitions                
Number of transactions in acquisition | item   2            
Purchase price   $ 42,750            
Vicks VapoSteam and VapoPad | Significant Unobservable Inputs (Level 3)                
Earnings per share:                
Goodwill expected to be deductible for income tax purposes   $ 32,960            
Vicks VapoSteam and VapoPad | Customer relationships | Health & Home                
Acquisitions                
Expected weighted average lives of acquired finite-lived intangible assets   19 years 6 months            
Vicks VapoSteam and VapoPad | Customer relationships | Significant Unobservable Inputs (Level 3)                
Assets                
Finite-lived intangible assets   $ 1,040            
Vicks VapoSteam and VapoPad | Product formulations | Health & Home                
Acquisitions                
Expected weighted average lives of acquired finite-lived intangible assets   20 years            
Vicks VapoSteam and VapoPad | Product formulations | Significant Unobservable Inputs (Level 3)                
Assets                
Finite-lived intangible assets   $ 1,200            
Vicks VapoSteam and VapoPad | Trademarks | Significant Unobservable Inputs (Level 3)                
Assets                
Indefinite-lived intangible assets   $ 7,400