XML 28 R81.htm IDEA: XBRL DOCUMENT v3.2.0.727
Condensed Consolidating Financial Statements (Condensed Consolidating Statement of Cash Flows) (Details) - USD ($)
$ in Thousands
3 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Operating Activities    
Net income (loss) $ 26,173 $ 16,732
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:    
Depreciation and amortization 5,720 2,961
Gain on sale of asset (36) 0
Deferred income taxes 11,536 7,140
Amortization of debt origination costs 2,138 995
Stock-based compensation costs 3,047 1,858
Loss on extinguishment of debt 451 0
Equity in income of subsidiaries 0 0
Changes in operating assets and liabilities, net of effects from acquisitions    
Accounts receivable 2,578 6,956
Inventories (211) 1,540
Prepaid expenses and other current assets (1,522) (2,203)
Accounts payable 783 (3,096)
Accrued liabilities (7,136) (3,212)
Net cash provided by (used in) operating activities 43,521 29,671
Investing Activities    
Purchases of property and equipment (780) (496)
Proceeds from sale of business 344  
Acquisition of Care Pharmaceuticals, less cash acquired   (77,991)
Intercompany activity, net   0
Net cash used in investing activities (436) (78,487)
Financing Activities    
Term loan repayments (25,000) 0
Borrowings under revolving credit agreement 15,000 65,000
Repayments under revolving credit agreement (35,000) (30,000)
Payments of debt origination costs (4,172) (74)
Proceeds from exercise of stock options 6,328 1,294
Proceeds from restricted stock exercises 544 57
Excess tax benefits from share-based awards 1,600 950
Fair value of shares surrendered as payment of tax withholding (2,187) (1,171)
Intercompany activity, net 0 0
Net cash (used in) provided by financing activities (42,887) 36,056
Effects of exchange rate changes on cash and cash equivalents 82 104
Increase (decrease) in cash and cash equivalents 280 (12,656)
Cash and cash equivalents - beginning of period 21,318 28,331
Cash and cash equivalents - end of period 21,598 15,675
Prestige Brands Holdings, Inc.    
Operating Activities    
Net income (loss) 26,173 16,732
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:    
Depreciation and amortization 989 642
Gain on sale of asset 0  
Deferred income taxes 141 (1)
Amortization of debt origination costs 0 0
Stock-based compensation costs 3,047 1,858
Loss on extinguishment of debt 0  
Equity in income of subsidiaries (25,306) (15,679)
Changes in operating assets and liabilities, net of effects from acquisitions    
Accounts receivable 0 467
Inventories 0 0
Prepaid expenses and other current assets (2,152) 947
Accounts payable 861 (936)
Accrued liabilities (5,668) (4,800)
Net cash provided by (used in) operating activities (1,915) (770)
Investing Activities    
Purchases of property and equipment (648) (385)
Proceeds from sale of business 0  
Acquisition of Care Pharmaceuticals, less cash acquired   0
Intercompany activity, net   0
Net cash used in investing activities (648) (385)
Financing Activities    
Term loan repayments 0  
Borrowings under revolving credit agreement 0 0
Repayments under revolving credit agreement 0 0
Payments of debt origination costs 0 0
Proceeds from exercise of stock options 6,328 1,294
Proceeds from restricted stock exercises 544 57
Excess tax benefits from share-based awards 1,600 950
Fair value of shares surrendered as payment of tax withholding (2,187) (1,171)
Intercompany activity, net (4,277) (13,700)
Net cash (used in) provided by financing activities 2,008 (12,570)
Effects of exchange rate changes on cash and cash equivalents 0 0
Increase (decrease) in cash and cash equivalents (555) (13,725)
Cash and cash equivalents - beginning of period 11,387 24,644
Cash and cash equivalents - end of period 10,832 10,919
Prestige Brands, Inc., the issuer or the borrower    
Operating Activities    
Net income (loss) 24,299 17,506
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:    
Depreciation and amortization 146 145
Gain on sale of asset 0  
Deferred income taxes 395 892
Amortization of debt origination costs 2,138 995
Stock-based compensation costs 0 0
Loss on extinguishment of debt 451  
Equity in income of subsidiaries (16,955) (10,898)
Changes in operating assets and liabilities, net of effects from acquisitions    
Accounts receivable 3,171 (130)
Inventories 1,175 3,288
Prepaid expenses and other current assets (102) (920)
Accounts payable (325) (916)
Accrued liabilities (2,368) 4,733
Net cash provided by (used in) operating activities 12,025 14,695
Investing Activities    
Purchases of property and equipment 0 0
Proceeds from sale of business 0  
Acquisition of Care Pharmaceuticals, less cash acquired   0
Intercompany activity, net   (77,991)
Net cash used in investing activities 0 (77,991)
Financing Activities    
Term loan repayments (25,000)  
Borrowings under revolving credit agreement 15,000 65,000
Repayments under revolving credit agreement (35,000) (30,000)
Payments of debt origination costs (4,172) (74)
Proceeds from exercise of stock options 0 0
Proceeds from restricted stock exercises 0 0
Excess tax benefits from share-based awards 0 0
Fair value of shares surrendered as payment of tax withholding 0 0
Intercompany activity, net 37,147 28,370
Net cash (used in) provided by financing activities (12,025) 63,296
Effects of exchange rate changes on cash and cash equivalents 0 0
Increase (decrease) in cash and cash equivalents 0 0
Cash and cash equivalents - beginning of period 0 0
Cash and cash equivalents - end of period 0 0
Combined Subsidiary Guarantors    
Operating Activities    
Net income (loss) 17,927 10,109
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:    
Depreciation and amortization 4,445 2,089
Gain on sale of asset 0  
Deferred income taxes 10,866 6,330
Amortization of debt origination costs 0 0
Stock-based compensation costs 0 0
Loss on extinguishment of debt 0  
Equity in income of subsidiaries (1,450) 959
Changes in operating assets and liabilities, net of effects from acquisitions    
Accounts receivable 735 8,941
Inventories (1,457) (2,822)
Prepaid expenses and other current assets 722 (1,706)
Accounts payable 880 (2,918)
Accrued liabilities 975 (5,663)
Net cash provided by (used in) operating activities 33,643 15,319
Investing Activities    
Purchases of property and equipment (27) (11)
Proceeds from sale of business 0  
Acquisition of Care Pharmaceuticals, less cash acquired   0
Intercompany activity, net   0
Net cash used in investing activities (27) (11)
Financing Activities    
Term loan repayments 0  
Borrowings under revolving credit agreement 0 0
Repayments under revolving credit agreement 0 0
Payments of debt origination costs 0 0
Proceeds from exercise of stock options 0 0
Proceeds from restricted stock exercises 0 0
Excess tax benefits from share-based awards 0 0
Fair value of shares surrendered as payment of tax withholding 0 0
Intercompany activity, net (33,616) (15,308)
Net cash (used in) provided by financing activities (33,616) (15,308)
Effects of exchange rate changes on cash and cash equivalents 0 0
Increase (decrease) in cash and cash equivalents 0 0
Cash and cash equivalents - beginning of period 0 0
Cash and cash equivalents - end of period 0 0
Combined Non-Guarantor Subsidiaries    
Operating Activities    
Net income (loss) 1,450 (959)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:    
Depreciation and amortization 140 85
Gain on sale of asset (36)  
Deferred income taxes 134 (81)
Amortization of debt origination costs 0 0
Stock-based compensation costs 0 0
Loss on extinguishment of debt 0  
Equity in income of subsidiaries 0 0
Changes in operating assets and liabilities, net of effects from acquisitions    
Accounts receivable (1,328) (2,322)
Inventories 106 36
Prepaid expenses and other current assets 10 (524)
Accounts payable (633) 1,674
Accrued liabilities (75) 2,518
Net cash provided by (used in) operating activities (232) 427
Investing Activities    
Purchases of property and equipment (105) (100)
Proceeds from sale of business 344  
Acquisition of Care Pharmaceuticals, less cash acquired   (77,991)
Intercompany activity, net   77,991
Net cash used in investing activities 239 (100)
Financing Activities    
Term loan repayments 0  
Borrowings under revolving credit agreement 0 0
Repayments under revolving credit agreement 0 0
Payments of debt origination costs 0 0
Proceeds from exercise of stock options 0 0
Proceeds from restricted stock exercises 0 0
Excess tax benefits from share-based awards 0 0
Fair value of shares surrendered as payment of tax withholding 0 0
Intercompany activity, net 746 638
Net cash (used in) provided by financing activities 746 638
Effects of exchange rate changes on cash and cash equivalents 82 104
Increase (decrease) in cash and cash equivalents 835 1,069
Cash and cash equivalents - beginning of period 9,931 3,687
Cash and cash equivalents - end of period 10,766 4,756
Eliminations    
Operating Activities    
Net income (loss) (43,676) (26,656)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:    
Depreciation and amortization 0 0
Gain on sale of asset 0  
Deferred income taxes 0 0
Amortization of debt origination costs 0 0
Stock-based compensation costs 0 0
Loss on extinguishment of debt 0  
Equity in income of subsidiaries 43,711 25,618
Changes in operating assets and liabilities, net of effects from acquisitions    
Accounts receivable 0 0
Inventories (35) 1,038
Prepaid expenses and other current assets 0 0
Accounts payable 0 0
Accrued liabilities 0 0
Net cash provided by (used in) operating activities 0 0
Investing Activities    
Purchases of property and equipment 0 0
Proceeds from sale of business 0  
Acquisition of Care Pharmaceuticals, less cash acquired   0
Intercompany activity, net   0
Net cash used in investing activities 0 0
Financing Activities    
Term loan repayments 0  
Borrowings under revolving credit agreement 0 0
Repayments under revolving credit agreement 0 0
Payments of debt origination costs 0 0
Proceeds from exercise of stock options 0 0
Proceeds from restricted stock exercises 0 0
Excess tax benefits from share-based awards 0 0
Fair value of shares surrendered as payment of tax withholding 0 0
Intercompany activity, net 0 0
Net cash (used in) provided by financing activities 0 0
Effects of exchange rate changes on cash and cash equivalents 0 0
Increase (decrease) in cash and cash equivalents 0 0
Cash and cash equivalents - beginning of period 0 0
Cash and cash equivalents - end of period $ 0 $ 0