XML 57 R40.htm IDEA: XBRL DOCUMENT v3.8.0.1
Hydro Flask Acquisition (Tables) - Hydro Flask
12 Months Ended
Feb. 28, 2018
Acquisitions  
Schedule of net assets recorded upon acquisition

 

 

 

 

(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

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal Year

March 18, 2016 (acquisition date) through February 28, 2017

 

 

 

 

Ended

(in thousands, except earnings per share data)

 

 

 

 

February 28, 2017

Sales revenue, net

 

 

 

 

$

107,005

Net income

 

 

 

 

 

27,902

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

Basic

 

 

 

 

$

1.01

Diluted

 

 

 

 

$

1.00

 

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

 

 

 

 

 

 

 

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

 

Fiscal Years Ended the Last Day of February

(in thousands, except earnings per share data)

 

2017

  

2016

Sales revenue, net

 

$

1,410,171

 

$

1,450,530

Net income

 

 

144,947

 

 

105,669

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

Basic

 

$

5.27

 

$

3.74

Diluted

 

$

5.20

 

$

3.68