Condensed Financial Information of Parent Company Only Disclosure [Text Block] | Condensed Consolidating Financial Statements The 5.875% Notes are guaranteed on an unsecured basis, jointly and severally and fully and unconditionally by substantially all of our domestic subsidiaries, with the exception of the legal entities operating the Action Sports and Camp Chef businesses, and by Advanced Arrow S. de R.L. de C.V. and Hydrosport, S. de R.L. de C.V. The parent company has no independent assets or operations. All of these guarantor subsidiaries are 100% owned by Vista Outdoor. These guarantees are senior or senior subordinated obligations, as applicable, of the applicable subsidiary guarantors. In conjunction with the registration of the 5.875% Notes the consolidating financial information of the guarantor and non-guarantor subsidiaries is presented on the following pages. The guarantee by any subsidiary guarantor of our obligations in respect of the 5.875% Notes will be released in any of the following circumstances: • if, as a result of the sale of its capital stock, such subsidiary guarantor ceases to be a restricted subsidiary; • if such subsidiary guarantor is designated as an “Unrestricted Subsidiary;” • upon defeasance or satisfaction and discharge of the 5.875% Notes; or • if such subsidiary guarantor has been released from its guarantees of indebtedness under the Credit Agreement and all capital markets debt securities. VISTA OUTDOOR INC. CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (unaudited) Quarter ended October 2, 2016 (Amounts in thousands) Parent Issuer Guarantors Non-Guarantors Eliminations Consolidated Sales, net $ — $ 567,065 $ 148,093 $ (30,846 ) $ 684,312 Cost of sales — 430,371 99,356 (30,824 ) 498,903 Gross profit — 136,694 48,737 (22 ) 185,409 Operating expenses: Research and development — 4,348 3,802 — 8,150 Selling, general, and administrative — 71,280 31,443 — 102,723 Acquisition claim settlement gain, net (30,027 ) — — — (30,027 ) Income before interest and income taxes 30,027 61,066 13,492 (22 ) 104,563 Equity in income of subsidiaries 49,536 8,008 — (57,544 ) — Interest expense, net (10,143 ) — — — (10,143 ) Income before income taxes 69,420 69,074 13,492 (57,566 ) 94,420 Income tax provision (3,804 ) 19,538 5,463 (1 ) 21,196 Net income $ 73,224 $ 49,536 $ 8,029 $ (57,565 ) $ 73,224 Other comprehensive (loss) income, net of tax: Net income (from above) $ 73,224 $ 49,536 $ 8,029 $ (57,565 ) $ 73,224 Total other comprehensive income 1,217 1,217 255 (1,472 ) 1,217 Comprehensive income $ 74,441 $ 50,753 $ 8,284 $ (59,037 ) $ 74,441 VISTA OUTDOOR INC. CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (unaudited) Quarter ended October 4, 2015 (Amounts in thousands) Parent Issuer Guarantors Non-Guarantors Eliminations Consolidated Sales, net $ — $ 527,769 $ 53,536 $ (29,928 ) $ 551,377 Cost of sales — 394,524 37,825 (29,996 ) 402,353 Gross profit — 133,245 15,711 68 149,024 Operating expenses: Research and development — 2,815 — — 2,815 Selling, general, and administrative — 71,805 13,661 — 85,466 Income before interest and income taxes — 58,625 2,050 68 60,743 Equity in income of subsidiaries 36,777 1,570 — (38,347 ) — Interest expense, net (6,563 ) — — — (6,563 ) Income before income taxes 30,214 60,195 2,050 (38,279 ) 54,180 Income tax provision (2,461 ) 23,418 518 30 21,505 Net income $ 32,675 $ 36,777 $ 1,532 $ (38,309 ) $ 32,675 Other comprehensive income, net of tax: Net income (from above) $ 32,675 $ 36,777 $ 1,532 $ (38,309 ) $ 32,675 Total other comprehensive loss (5,609 ) (5,609 ) (6,719 ) 12,328 (5,609 ) Comprehensive income (loss) $ 27,066 $ 31,168 $ (5,187 ) $ (25,981 ) $ 27,066 VISTA OUTDOOR INC. CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (unaudited) Six months ended October 2, 2016 (Amounts in thousands) Parent Issuer Guarantors Non-Guarantors Eliminations Consolidated Sales, net $ — $ 1,084,254 $ 284,812 $ (54,485 ) $ 1,314,581 Cost of sales — 815,485 196,533 (54,223 ) 957,795 Gross profit — 268,769 88,279 (262 ) 356,786 Operating expenses: Research and development — 8,691 7,290 — 15,981 Selling, general, and administrative — 145,114 62,053 — 207,167 Acquisition claim settlement gain, net (30,027 ) — — — (30,027 ) Income before interest and income taxes 30,027 114,964 18,936 (262 ) 163,665 Equity in income of subsidiaries 86,136 11,846 — (97,982 ) — Interest expense, net (22,106 ) — — — (22,106 ) Income before income taxes 94,057 126,810 18,936 (98,244 ) 141,559 Income tax provision (8,291 ) 40,674 6,912 (84 ) 39,211 Net income $ 102,348 $ 86,136 $ 12,024 $ (98,160 ) $ 102,348 Other comprehensive (loss) income, net of tax: Net income (from above) $ 102,348 $ 86,136 $ 12,024 $ (98,160 ) $ 102,348 Total other comprehensive loss (2,620 ) (2,620 ) (4,544 ) 7,164 (2,620 ) Comprehensive income $ 99,728 $ 83,516 $ 7,480 $ (90,996 ) $ 99,728 VISTA OUTDOOR INC. CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (unaudited) Six months ended October 4, 2015 (Amounts in thousands) Parent Issuer Guarantors Non-Guarantors Eliminations Consolidated Sales, net $ — $ 1,005,397 $ 114,162 $ (53,685 ) $ 1,065,874 Cost of sales — 754,055 77,550 (54,047 ) 777,558 Gross profit — 251,342 36,612 362 288,316 Operating expenses: Research and development — 5,170 — — 5,170 Selling, general, and administrative — 136,495 26,925 — 163,420 Income before interest and income taxes — 109,677 9,687 362 119,726 Equity in income of subsidiaries 72,274 7,139 — (79,413 ) — Interest expense, net (9,132 ) — — — (9,132 ) Income before income taxes 63,142 116,816 9,687 (79,051 ) 110,594 Income tax provision (3,423 ) 44,542 2,767 143 44,029 Net income $ 66,565 $ 72,274 $ 6,920 $ (79,194 ) $ 66,565 Other comprehensive income, net of tax: Net income (from above) $ 66,565 $ 72,274 $ 6,920 $ (79,194 ) $ 66,565 Total other comprehensive loss (1,735 ) (1,735 ) (4,049 ) 5,784 (1,735 ) Comprehensive income $ 64,830 $ 70,539 $ 2,871 $ (73,410 ) $ 64,830 VISTA OUTDOOR INC. CONDENSED CONSOLIDATED BALANCE SHEET (unaudited) October 2, 2016 (Amounts in thousands) Parent Issuer Guarantors Non-Guarantors Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 17,086 $ 31,189 $ — $ 48,275 Net receivables — 420,722 135,548 — 556,270 Due from affiliates, current — 53,687 — (53,687 ) — Net inventories — 457,845 122,467 (4,557 ) 575,755 Other current assets — 18,408 9,043 — 27,451 Total current assets — 967,748 298,247 (58,244 ) 1,207,751 Net property, plant, and equipment — 202,173 41,982 — 244,155 Investment in subsidiaries 3,056,362 50,728 — (3,107,090 ) — Goodwill — 910,502 303,501 — 1,214,003 Net intangible assets — 597,501 226,545 — 824,046 Long-term due from affiliates — 274,386 — (274,386 ) — Deferred charges and other non-current assets — 20,979 10,419 — 31,398 Total assets $ 3,056,362 $ 3,024,017 $ 880,694 $ (3,439,720 ) $ 3,521,353 LIABILITIES AND EQUITY Current liabilities: Current portion of long-term debt $ 192,000 $ — $ — $ — $ 192,000 Accounts payable — 97,734 37,884 — 135,618 Due to affiliates, current — — 53,687 (53,687 ) — Accrued compensation — 34,708 6,915 — 41,623 Accrued income taxes — 75 2,376 — 2,451 Federal excise tax — 28,363 2,177 — 30,540 Other current liabilities — 133,854 33,948 — 167,802 Total current liabilities 192,000 294,734 136,987 (53,687 ) 570,034 Long-term debt 928,950 — — — 928,950 Deferred income tax liabilities — 177,601 8,137 (1,636 ) 184,102 Accrued pension and postemployment liabilities — 71,618 — — 71,618 Long-term due to affiliates 233,510 — 40,876 (274,386 ) — Other long-term liabilities — 48,910 15,837 — 64,747 Total liabilities 1,354,460 592,863 201,837 (329,709 ) 1,819,451 Equity Total stockholders' equity 1,701,902 2,431,154 678,857 (3,110,011 ) 1,701,902 Total liabilities and stockholders' equity $ 3,056,362 $ 3,024,017 $ 880,694 $ (3,439,720 ) $ 3,521,353 VISTA OUTDOOR INC. CONDENSED CONSOLIDATED BALANCE SHEET (unaudited) March 31, 2016 (Amounts in thousands) Parent Issuer Guarantors Non-Guarantors Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 133,503 $ 18,189 $ — $ 151,692 Net receivables — 382,662 45,736 — 428,398 Due from affiliates, current — 19,912 — (19,912 ) — Net inventories — 379,658 64,867 (4,285 ) 440,240 Other current assets — 26,517 2,817 — 29,334 Total current assets — 942,252 131,609 (24,197 ) 1,049,664 Net property, plant, and equipment — 192,674 10,811 — 203,485 Investment in subsidiaries 2,530,524 36,865 — (2,567,389 ) — Goodwill — 911,715 111,736 — 1,023,451 Net intangible assets — 613,869 36,603 — 650,472 Long-term due from affiliates — 241,598 — (241,598 ) — Deferred charges and other non-current assets — 11,833 3,729 — 15,562 Total assets $ 2,530,524 $ 2,950,806 $ 294,488 $ (2,833,184 ) $ 2,942,634 LIABILITIES AND EQUITY Current liabilities: Current portion of long-term debt $ 17,500 $ — $ — $ — $ 17,500 Accounts payable — 134,334 13,404 — 147,738 Due to affiliates, current — — 19,912 (19,912 ) — Accrued compensation — 43,826 3,568 — 47,394 Accrued income taxes — 11,698 473 — 12,171 Federal excise tax — 27,329 372 — 27,701 Other current liabilities — 107,499 8,898 — 116,397 Total current liabilities 17,500 324,686 46,627 (19,912 ) 368,901 Long-term debt 652,787 — — — 652,787 Deferred income tax liabilities — 127,483 8,192 282 135,957 Accrued pension and postemployment liabilities — 73,503 — — 73,503 Long-term due to affiliates 200,070 — 41,528 (241,598 ) — Other long-term liabilities — 50,048 1,271 — 51,319 Total liabilities 870,357 575,720 97,618 (261,228 ) 1,282,467 Equity Total stockholders' equity 1,660,167 2,375,086 196,870 (2,571,956 ) 1,660,167 Total liabilities and stockholders' equity $ 2,530,524 $ 2,950,806 $ 294,488 $ (2,833,184 ) $ 2,942,634 VISTA OUTDOOR INC. CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (unaudited) Six months ended October 2, 2016 (Amounts in thousands) Parent Issuer Guarantors Non-Guarantors Eliminations Consolidated Operating Activities: Cash provided by (used for) operating activities $ 17,524 $ (12,255 ) $ 4,914 $ — $ 10,183 Investing Activities: Capital expenditures — (26,702 ) (4,415 ) (31,117 ) Due from affiliates — (77,482 ) — 77,482 — Acquisition of businesses, net of cash acquired (465,684 ) — 7,535 (458,149 ) Proceeds from the disposition of property, plant, and equipment — 22 44 — 66 Cash provided by (used for) investing activities (465,684 ) (104,162 ) 3,164 77,482 (489,200 ) Financing Activities: Due to affiliates 72,342 — 5,140 (77,482 ) — Borrowings on line of credit 290,000 — — 290,000 Payments on line of credit (130,000 ) — — (130,000 ) Proceeds from issuance of long-term debt 307,500 — — — 307,500 Payments made on long-term debt (16,000 ) — — — (16,000 ) Payments made for debt issuance costs (3,660 ) — — — (3,660 ) Purchase of treasury shares (64,961 ) — — — (64,961 ) Deferred payments for acquisitions (7,136 ) — — — (7,136 ) Proceeds from employee stock compensation plans 75 — — — 75 Cash provided by financing activities 448,160 — 5,140 (77,482 ) 375,818 Effect of foreign exchange rate fluctuations on cash — — (218 ) — (218 ) Decrease in cash and cash equivalents — (116,417 ) 13,000 — (103,417 ) Cash and cash equivalents at beginning of period — 133,503 18,189 — 151,692 Cash and cash equivalents at end of period $ — $ 17,086 $ 31,189 $ — $ 48,275 VISTA OUTDOOR INC. CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (unaudited) Six months ended October 4, 2015 (Amounts in thousands) Parent Issuer Guarantors Non-Guarantors Eliminations Consolidated Operating Activities: Cash provided by (used for) operating activities $ (5,074 ) $ 20,976 $ 1,593 $ — $ 17,495 Investing Activities: Capital expenditures — (16,101 ) (1,115 ) — (17,216 ) Due from affiliates — (191,289 ) — 191,289 — Acquisition of businesses, net of cash acquired (471,378 ) 9,196 — — (462,182 ) Proceeds from the disposition of property, plant, and equipment — 72 58 — 130 Cash used for investing activities (471,378 ) (198,122 ) (1,057 ) 191,289 (479,268 ) Financing Activities: Due to affiliates 191,946 — (657 ) (191,289 ) — Borrowings on line of credit 360,000 — — — 360,000 Payments on line of credit (360,000 ) — — — (360,000 ) Proceeds from issuance of long-term debt 350,000 — — — 350,000 Payments made on long-term debt (8,750 ) — — — (8,750 ) Payments made for debt issuance costs (4,379 ) — — — (4,379 ) Purchase of treasury shares (53,009 ) — — — (53,009 ) Excess tax benefits from share-based plans 206 — — — 206 Proceeds from employee stock compensation plans 438 — — — 438 Cash provided by financing activities 476,452 — (657 ) (191,289 ) 284,506 Effect of foreign exchange rate fluctuations on cash — — (552 ) — (552 ) Decrease in cash and cash equivalents — (177,146 ) (673 ) — (177,819 ) Cash and cash equivalents at beginning of period — 247,375 16,576 — 263,951 Cash and cash equivalents at end of period $ — $ 70,229 $ 15,903 $ — $ 86,132 |