XML 49 R35.htm IDEA: XBRL DOCUMENT v3.19.1
Hydro Flask Acquisition (Tables) - Hydro Flask
12 Months Ended
Feb. 28, 2019
Acquisitions  
Schedule of net assets recorded upon acquisition
The following schedule presents the net assets of Hydro Flask recorded at the acquisition date of March 18, 2016, excluding cash acquired:
 (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
The impact of the Hydro Flask acquisition on our consolidated statements of income for fiscal 2017 is as follows:
 March 18, 2016 (acquisition date) through February 28, 2017
(in thousands, except earnings per share data)
 Fiscal Year
Ended
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
HYDRO FLASK - PRO FORMA IMPACT ON CONSOLIDATED STATEMENTS OF INCOME
(unaudited)
As if the acquisition had been completed on March 1, 2015
(in thousands, except earnings per share data)
Fiscal Years Ended the Last Day of February
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