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 Camp Chef business, 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 (LOSS) (unaudited) Quarter ended January 1, 2017 (Amounts in thousands) Parent Issuer Guarantors Non-Guarantors Eliminations Consolidated Sales, net $ — $ 619,140 $ 69,504 $ (35,086 ) $ 653,558 Cost of sales — 469,600 49,804 (34,452 ) 484,952 Gross profit — 149,540 19,700 (634 ) 168,606 Operating expenses: Research and development — 8,020 150 — 8,170 Selling, general, and administrative — 80,748 15,145 — 95,893 Goodwill and intangibles impairment — 449,199 — — 449,199 Income (loss) before interest and income taxes — (388,427 ) 4,405 (634 ) (384,656 ) Equity in income of subsidiaries (371,067 ) 2,179 — 368,888 — Interest expense, net (10,551 ) — — — (10,551 ) Income (loss) before income taxes (381,618 ) (386,248 ) 4,405 368,254 (395,207 ) Income tax provision (benefit) (3,959 ) (15,181 ) 1,838 (246 ) (17,548 ) Net income (loss) $ (377,659 ) $ (371,067 ) $ 2,567 $ 368,500 $ (377,659 ) Other comprehensive income (loss), net of tax: Net income (loss) (from above) $ (377,659 ) $ (371,067 ) $ 2,567 $ 368,500 $ (377,659 ) Total other comprehensive loss (9,749 ) (9,749 ) (10,711 ) 20,460 (9,749 ) Comprehensive income (loss) $ (387,408 ) $ (380,816 ) $ (8,144 ) $ 388,960 $ (387,408 ) VISTA OUTDOOR INC. CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (unaudited) Quarter ended January 3, 2016 (Amounts in thousands) Parent Issuer Guarantors Non-Guarantors Eliminations Consolidated Sales, net $ — $ 561,252 $ 56,594 $ (25,289 ) $ 592,557 Cost of sales — 414,422 36,393 (25,762 ) 425,053 Gross profit — 146,830 20,201 473 167,504 Operating expenses: Research and development — 3,681 — — 3,681 Selling, general, and administrative — 75,628 12,963 — 88,591 Income before interest and income taxes — 67,521 7,238 473 75,232 Equity in income of subsidiaries 48,017 5,653 — (53,670 ) — Interest expense, net (7,776 ) — — — (7,776 ) Income before income taxes 40,241 73,174 7,238 (53,197 ) 67,456 Income tax provision (benefit) (2,918 ) 25,157 1,876 182 24,297 Net income $ 43,159 $ 48,017 $ 5,362 $ (53,379 ) $ 43,159 Other comprehensive income, net of tax: Net income (from above) $ 43,159 $ 48,017 $ 5,362 $ (53,379 ) $ 43,159 Total other comprehensive income (loss) 323 323 (788 ) 465 323 Comprehensive income $ 43,482 $ 48,340 $ 4,574 $ (52,914 ) $ 43,482 VISTA OUTDOOR INC. CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (LOSS) (unaudited) Nine months ended January 1, 2017 (Amounts in thousands) Parent Issuer Guarantors Non-Guarantors Eliminations Consolidated Sales, net $ — $ 1,872,948 $ 184,763 $ (89,572 ) $ 1,968,139 Cost of sales — 1,407,821 123,601 (88,675 ) 1,442,747 Gross profit — 465,127 61,162 (897 ) 525,392 Operating expenses: Research and development — 23,957 194 — 24,151 Selling, general, and administrative — 258,027 45,033 — 303,060 Acquisition claim settlement gain, net (30,027 ) — — — (30,027 ) Goodwill and intangibles impairment — 449,199 — — 449,199 Income (loss) before interest and income taxes 30,027 (266,056 ) 15,935 (897 ) (220,991 ) Equity in income of subsidiaries (284,930 ) 9,433 — 275,497 — Interest expense, net (32,657 ) — — — (32,657 ) Income (loss) before income taxes (287,560 ) (256,623 ) 15,935 274,600 (253,648 ) Income tax provision (benefit) (12,249 ) 28,307 5,936 (331 ) 21,663 Net income (loss) $ (275,311 ) $ (284,930 ) $ 9,999 $ 274,931 $ (275,311 ) Other comprehensive (loss) income, net of tax: Net income (loss)(from above) $ (275,311 ) $ (284,930 ) $ 9,999 $ 274,931 $ (275,311 ) Total other comprehensive loss (12,369 ) (12,369 ) (15,255 ) 27,624 (12,369 ) Comprehensive loss $ (287,680 ) $ (297,299 ) $ (5,256 ) $ 302,555 $ (287,680 ) VISTA OUTDOOR INC. CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (unaudited) Nine months ended January 3, 2016 (Amounts in thousands) Parent Issuer Guarantors Non-Guarantors Eliminations Consolidated Sales, net $ — $ 1,566,650 $ 170,755 $ (78,974 ) $ 1,658,431 Cost of sales — 1,168,477 113,943 (79,809 ) 1,202,611 Gross profit — 398,173 56,812 835 455,820 Operating expenses: Research and development — 8,851 — — 8,851 Selling, general, and administrative — 212,122 39,889 — 252,011 Income before interest and income taxes — 177,200 16,923 835 194,958 Equity in income of subsidiaries 120,291 12,791 — (133,082 ) — Interest expense, net (16,908 ) — — — (16,908 ) Income before income taxes 103,383 189,991 16,923 (132,247 ) 178,050 Income tax provision (benefit) (6,341 ) 69,700 4,642 325 68,326 Net income $ 109,724 $ 120,291 $ 12,281 $ (132,572 ) $ 109,724 Other comprehensive income, net of tax: Net income (from above) $ 109,724 $ 120,291 $ 12,281 $ (132,572 ) $ 109,724 Total other comprehensive loss (1,412 ) (1,412 ) (4,837 ) 6,249 (1,412 ) Comprehensive income $ 108,312 $ 118,879 $ 7,444 $ (126,323 ) $ 108,312 VISTA OUTDOOR INC. CONDENSED CONSOLIDATED BALANCE SHEET (unaudited) January 1, 2017 (Amounts in thousands) Parent Issuer Guarantors Non-Guarantors Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 14,605 $ 26,236 $ — $ 40,841 Net receivables — 484,318 49,016 — 533,334 Due from affiliates, current — 8,913 — (8,913 ) — Net inventories — 528,045 62,262 (5,191 ) 585,116 Income tax receivable — 8,070 834 — 8,904 Other current assets — 25,120 3,323 — 28,443 Total current assets — 1,069,071 141,671 (14,104 ) 1,196,638 Net property, plant, and equipment — 237,997 9,718 — 247,715 Investment in subsidiaries 2,701,872 53,672 — (2,755,544 ) — Goodwill — 737,533 117,682 — 855,215 Net intangible assets — 646,048 71,117 — 717,165 Long-term due from affiliates — 340,653 — (340,653 ) — Deferred charges and other non-current assets — 19,070 8,362 — 27,432 Total assets $ 2,701,872 $ 3,104,044 $ 348,550 $ (3,110,301 ) $ 3,044,165 LIABILITIES AND EQUITY Current liabilities: Current portion of long-term debt $ 222,000 $ — $ — $ — $ 222,000 Accounts payable — 89,683 13,221 — 102,904 Due to affiliates, current — — 8,913 (8,913 ) — Accrued compensation — 36,926 2,997 — 39,923 Federal excise tax — 30,482 714 — 31,196 Other current liabilities — 170,273 11,148 — 181,421 Total current liabilities 222,000 327,364 36,993 (8,913 ) 577,444 Long-term debt 921,601 — — — 921,601 Deferred income tax liabilities — 147,208 7,806 (1,884 ) 153,130 Accrued pension and postemployment liabilities — 69,575 — — 69,575 Long-term due to affiliates 300,587 — 40,066 (340,653 ) — Other long-term liabilities — 63,687 1,044 — 64,731 Total liabilities 1,444,188 607,834 85,909 (351,450 ) 1,786,481 Equity Total stockholders' equity 1,257,684 2,496,210 262,641 (2,758,851 ) 1,257,684 Total liabilities and stockholders' equity $ 2,701,872 $ 3,104,044 $ 348,550 $ (3,110,301 ) $ 3,044,165 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) Nine months ended January 1, 2017 (Amounts in thousands) Parent Issuer Guarantors Non-Guarantors Eliminations Consolidated Operating Activities: Cash provided by operating activities $ 11,298 $ 42,857 $ 3,736 $ — $ 57,891 Investing Activities: Capital expenditures — (48,443 ) (859 ) — (49,302 ) Due from affiliates — (116,584 ) — 116,584 — Acquisition of businesses, net of cash acquired (465,684 ) 3,230 4,305 — (458,149 ) Proceeds from the disposition of property, plant, and equipment — 42 50 — 92 Cash provided by (used for) investing activities (465,684 ) (161,755 ) 3,496 116,584 (507,359 ) Financing Activities: Due to affiliates 114,467 — 2,117 (116,584 ) — Borrowings on line of credit 445,000 — — — 445,000 Payments on line of credit (255,000 ) — — — (255,000 ) Proceeds from issuance of long-term debt 307,500 — — — 307,500 Payments made on long-term debt (24,000 ) — — — (24,000 ) Payments made for debt issuance costs (3,660 ) — — — (3,660 ) Purchase of treasury shares (122,860 ) — — — (122,860 ) Deferred payments for acquisitions (7,136 ) — — — (7,136 ) Proceeds from employee stock compensation plans 75 — — — 75 Cash provided by financing activities 454,386 — 2,117 (116,584 ) 339,919 Effect of foreign exchange rate fluctuations on cash — — (1,302 ) — (1,302 ) (Decrease) increase in cash and cash equivalents — (118,898 ) 8,047 — (110,851 ) Cash and cash equivalents at beginning of period — 133,503 18,189 — 151,692 Cash and cash equivalents at end of period $ — $ 14,605 $ 26,236 $ — $ 40,841 VISTA OUTDOOR INC. CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (unaudited) Nine months ended January 3, 2016 (Amounts in thousands) Parent Issuer Guarantors Non-Guarantors Eliminations Consolidated Operating Activities: Cash provided by (used for) operating activities $ (11,422 ) $ 75,482 $ 7,228 $ — $ 71,288 Investing Activities: Capital expenditures — (24,806 ) (1,495 ) — (26,301 ) Due from affiliates — (249,214 ) — 249,214 — Acquisition of businesses, net of cash acquired (466,841 ) 4,725 — — (462,116 ) Proceeds from the disposition of property, plant, and equipment — 461 235 — 696 Cash used for investing activities (466,841 ) (268,834 ) (1,260 ) 249,214 (487,721 ) Financing Activities: Due to affiliates 253,817 — (4,603 ) (249,214 ) — 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 Payment from former parent 6,500 — — — 6,500 Payments made on long-term debt (13,125 ) — — — (13,125 ) Payments made for debt issuance costs (4,379 ) — — — (4,379 ) Purchase of treasury shares (115,194 ) — — — (115,194 ) Excess tax benefits from share-based plans 206 — — — 206 Proceeds from employee stock compensation plans 438 — — — 438 Cash provided by financing activities 478,263 — (4,603 ) (249,214 ) 224,446 Effect of foreign exchange rate fluctuations on cash — — (830 ) — (830 ) (Decrease) increase in cash and cash equivalents — (193,352 ) 535 — (192,817 ) Cash and cash equivalents at beginning of period — 247,375 16,576 — 263,951 Cash and cash equivalents at end of period $ — $ 54,023 $ 17,111 $ — $ 71,134 |