XML 81 R64.htm IDEA: XBRL DOCUMENT v3.8.0.1
Hydro Flask Acquisition (Details) - USD ($)
$ / shares in Units, $ in Thousands
11 Months Ended 12 Months Ended
Mar. 18, 2016
Feb. 28, 2017
Feb. 28, 2018
Feb. 28, 2017
Feb. 29, 2016
Assets          
Goodwill   $ 602,320 $ 602,320 $ 602,320  
Earnings per share:          
Goodwill expected to be deductible for income tax purposes   113,000 $ 19,000 113,000  
Minimum          
Assets          
Useful life     4 years    
Maximum          
Assets          
Useful life     30 years    
Patent          
Assets          
Useful life     14 years    
Hydro Flask          
Acquisitions          
Purchase price $ 209,300        
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        
Subtotal - assets 215,195        
Liabilities          
Accounts payable 2,275        
Accrued expenses 3,662        
Subtotal - liabilities 5,937        
Net assets recorded $ 209,258        
Fair value key assumptions          
Discount rate (as a percent) 12.30%        
Impact of the acquisition on the consolidated condensed statements of income          
Sales revenue, net   107,005      
Net income   $ 27,902      
Earnings per share:          
Basic (in dollars per share)   $ 1.01      
Diluted (in dollars per share)   $ 1.00      
Supplemental pro forma information          
Sales revenue, net       1,410,171 $ 1,450,530
Net income       $ 144,947 $ 105,669
Earnings per share:          
Basic (in dollars per share)       $ 5.27 $ 3.74
Diluted (in dollars per share)       $ 5.20 $ 3.68
Hydro Flask | Customer relationships          
Acquisitions          
Expected weighted average lives of acquired finite-lived intangible assets 24 years        
Assets          
Finite-lived intangible assets $ 14,200        
Fair value key assumptions          
Customer attrition rates (as a percent) 4.00%        
Hydro Flask | Technology assets          
Acquisitions          
Expected weighted average lives of acquired finite-lived intangible assets 10 years        
Assets          
Finite-lived intangible assets $ 10,300        
Fair value key assumptions          
Royalty rates (as a percent) 2.00%        
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 | Trade names          
Assets          
Indefinite-lived intangible assets $ 59,000        
Fair value key assumptions          
Royalty rates (as a percent) 6.00%