Delaware | 001-34927 | 57-6218917 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
Delaware | 001-34926 | 20-3812051 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Date: November 5, 2014 | COMPASS DIVERSIFIED HOLDINGS | ||
By: | /s/ Ryan J. Faulkingham | ||
Ryan J. Faulkingham | |||
Regular Trustee |
Date: November 5, 2014 | COMPASS GROUP DIVERSIFIED HOLDINGS LLC | ||
By: | /s/ Ryan J. Faulkingham | ||
Ryan J. Faulkingham | |||
Chief Financial Officer |
Compass Diversified Holdings Ryan J. Faulkingham Chief Financial Officer 203.221.1703 ryan@compassequity.com | Investor Relations and Media Contacts: The IGB Group Leon Berman / Michael Cimini 212.477.8438 / 212.477.8261 lberman@igbir.com / mcimini@igbir.com |
• | Generated Cash Flow Available for Distribution and Reinvestment ("CAD" or "Cash Flow") of $13.4 million for the third quarter of 2014; |
• | Reported net income of $262.5 million for the third quarter of 2014, which includes a $264.3 million gain on deconsolidation of the Fox Factory Holding Corp. (“FOX”) subsidiary; |
• | Paid a third quarter 2014 cash distribution of $0.36 per share in October 2014, bringing cumulative distributions paid to $11.3952 per share since CODI’s IPO in May of 2006; |
• | Completed the partial divestiture of FOX; and |
• | Consummated the platform acquisition of Clean Earth Holdings, Inc. ("Clean Earth"). |
• | Consummated the platform acquisition of Candle Lamp Company, LLC (“SternoCandleLamp”) subsequent to the quarter end. |
• | The manufacture of quick-turn, prototype and production rigid printed circuit boards (Advanced Circuits, www.advancedcircuits.com); |
• | The design and manufacture of promotionally priced upholstered furniture (American Furniture Manufacturing, www.americanfurn.net); |
• | The design and manufacture of medical therapeutic support surfaces and other wound treatment devices (Anodyne Medical Device, also doing business and known as Tridien Medical, www.tridien.com); |
• | The manufacture of engineered magnetic solutions for a wide range of specialty applications and end-markets (Arnold Magnetic Technologies, www.arnoldmagnetics.com); |
• | The design and manufacture of personal hydration products for outdoor, recreation and military use (CamelBak Products, www.camelbak.com); |
• | Environmental services for a variety of contaminated materials including soils, dredged material, hazardous waste and drill cuttings (Clean Earth, www.cleanearthinc.com); |
• | The design and marketing of wearable baby carriers, strollers and related products (Ergobaby, www.ergobaby.com); |
• | The design and manufacture of premium home and gun safes (Liberty Safe, www.libertysafe.com); and |
• | The manufacture and marketing of portable food warming fuel and creative table lighting solutions for the foodservice industry (SternoCandleLamp, www.sternocandlelamp.com). |
Compass Diversified Holdings Condensed Consolidated Balance Sheets | |||||||
September 30, | December 31, | ||||||
(in thousands) | 2014 | 2013 | |||||
(unaudited) | |||||||
Assets | |||||||
Current assets | |||||||
Cash and cash equivalents | $ | 23,269 | $ | 113,229 | |||
Accounts receivable, less allowance of $4,382 and $3,424 | 128,658 | 111,736 | |||||
Inventories | 95,790 | 152,948 | |||||
Prepaid expenses and other current assets | 21,181 | 21,220 | |||||
Total current assets | 268,898 | 399,133 | |||||
Property, plant and equipment, net | 93,019 | 68,059 | |||||
Equity method investment | 234,185 | — | |||||
Goodwill | 324,165 | 246,611 | |||||
Intangible assets, net | 399,959 | 310,359 | |||||
Deferred debt issuance costs, net | 11,767 | 8,217 | |||||
Other non-current assets | 12,869 | 12,534 | |||||
Total assets | $ | 1,344,862 | $ | 1,044,913 | |||
Liabilities and stockholders’ equity | |||||||
Current liabilities | |||||||
Accounts payable and accrued expenses | $ | 93,003 | $ | 118,129 | |||
Due to related party | 5,315 | 4,528 | |||||
Current portion, long-term debt | 3,250 | 2,850 | |||||
Other current liabilities | 6,269 | 4,623 | |||||
Total current liabilities | 107,837 | 130,130 | |||||
Deferred income taxes | 107,051 | 60,024 | |||||
Long-term debt | 404,467 | 280,389 | |||||
Other non-current liabilities | 7,350 | 5,435 | |||||
Total liabilities | 626,705 | 475,978 | |||||
Stockholders' equity | |||||||
Trust shares, no par value, 500,000 authorized; 48,300 shares issued and outstanding at 9/30/14 and 12/31/13 | 725,453 | 725,453 | |||||
Accumulated other comprehensive income | (154 | ) | 693 | ||||
Accumulated deficit | (45,319 | ) | (252,761 | ) | |||
Total stockholders' equity attributable to Holdings | 679,980 | 473,385 | |||||
Noncontrolling interests | 38,177 | 95,550 | |||||
Total stockholders' equity | 718,157 | 568,935 | |||||
Total liabilities and stockholders’ equity | $ | 1,344,862 | $ | 1,044,913 |
Compass Diversified Holdings Condensed Consolidated Statements of Operations (unaudited) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
(in thousands, except per share data) | September 30, 2014 | September 30, 2013 | September 30, 2014 | September 30, 2013 | |||||||||||
Net sales | $ | 203,140 | $ | 265,512 | $ | 718,272 | $ | 752,854 | |||||||
Cost of sales | 141,090 | 183,040 | 497,328 | 516,652 | |||||||||||
Gross profit | 62,050 | 82,472 | 220,944 | 236,202 | |||||||||||
Operating expenses: | |||||||||||||||
Selling, general and administrative expense | 39,686 | 42,468 | 133,939 | 124,671 | |||||||||||
Supplemental put expense | — | (61,303 | ) | — | (45,995 | ) | |||||||||
Management fees | 5,876 | 4,892 | 15,634 | 13,642 | |||||||||||
Amortization expense | 6,768 | 7,310 | 21,795 | 22,384 | |||||||||||
Impairment expense | — | — | — | 900 | |||||||||||
Operating income | 9,720 | 89,105 | 49,576 | 120,600 | |||||||||||
Other income (expense): | |||||||||||||||
Interest expense, net | (7,060 | ) | (5,078 | ) | (16,442 | ) | (14,605 | ) | |||||||
Amortization of debt issuance costs | (545 | ) | (542 | ) | (1,698 | ) | (1,553 | ) | |||||||
Loss on debt extinguishment | — | — | (2,143 | ) | (1,785 | ) | |||||||||
Gain on deconsolidation of subsidiary | 264,325 | — | 264,325 | — | |||||||||||
Gain (loss) on equity method investment | — | — | — | — | |||||||||||
Other income (expense), net | 18 | (75 | ) | 308 | (91 | ) | |||||||||
Income before income taxes | 266,458 | 83,410 | 293,926 | 102,566 | |||||||||||
Provision for income taxes | 3,928 | 5,114 | 11,704 | 18,688 | |||||||||||
Net income | 262,530 | 78,296 | 282,222 | 83,878 | |||||||||||
Less: Net income attributable to noncontrolling interest | 1,432 | 4,909 | 10,746 | 9,466 | |||||||||||
Net income attributable to Holdings | $ | 261,098 | $ | 73,387 | $ | 271,476 | $ | 74,412 | |||||||
Basic and fully diluted income per share | $ | 5.15 | $ | 1.50 | $ | 5.34 | $ | 1.52 | |||||||
Basic and fully diluted weighted average number of shares outstanding | 48,300 | 48,300 | 48,300 | 48,300 | |||||||||||
Cash distributions declared per share | $ | 0.36 | $ | 0.36 | $ | 1.08 | $ | 1.08 |
Compass Diversified Holdings Condensed Consolidated Statements of Cash Flows (unaudited) | |||||||
Nine Months Ended | |||||||
(in thousands) | September 30, 2014 | September 30, 2013 | |||||
Cash flows from operating activities: | |||||||
Net income | $ | 282,222 | $ | 83,878 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization expense | 35,884 | 34,670 | |||||
Impairment expense | — | 900 | |||||
Unrealized (gain) loss on interest rate and foreign currency derivatives | 2,412 | 2,489 | |||||
Loss on debt extinguishment | 2,143 | 1,785 | |||||
Amortization of debt issuance costs and original issue discount | — | (45,995 | ) | ||||
Supplemental put expense | 2,809 | 68 | |||||
Noncontrolling stockholders charges | 3,592 | 3,367 | |||||
Excess tax benefit on stock-based compensation | (1,662 | ) | — | ||||
Deferred taxes | (1,944 | ) | (2,121 | ) | |||
Net gain on deconsolidation of subsidiary | (264,325 | ) | — | ||||
(Gain) loss on equity method investment | — | — | |||||
Other | 361 | 189 | |||||
Changes in operating assets and liabilities, net of acquisition: | |||||||
Increase in accounts receivable | (13,685 | ) | (28,244 | ) | |||
Increase in inventories | 17,052 | (16,720 | ) | ||||
Increase in prepaid expenses and other current assets | (6,008 | ) | (668 | ) | |||
Increase (decrease) in accounts payable and accrued expenses | (12,691 | ) | 26,044 | ||||
Payment of profit allocation | — | (5,603 | ) | ||||
Net cash provided by operating activities | 46,160 | 54,039 | |||||
Cash flows from investing activities: | |||||||
Acquisition of businesses, net of cash acquired | (292,223 | ) | — | ||||
Purchases of property and equipment | (10,187 | ) | (14,673 | ) | |||
Proceeds from FOX stock offering | 65,528 | 80,913 | |||||
Proceeds from sale of businesses | 517 | 1,244 | |||||
Payment of interest rate swap | (1,502 | ) | — | ||||
Proceeds from sale leaseback transaction | — | 4,372 | |||||
Other investing activities | (32 | ) | 260 | ||||
Net cash (used in) provided by investing activities | (237,899 | ) | 72,116 | ||||
Cash flows from financing activities: | |||||||
Net borrowing of debt | 168,187 | 28,438 | |||||
Distributions paid | (52,164 | ) | (52,164 | ) | |||
Net payments related to noncontrolling interest | (7,845 | ) | 33,032 | ||||
Debt issuance costs | (7,370 | ) | (2,697 | ) | |||
Excess tax benefit on stock-based compensation | 1,662 | — | |||||
Other | (139 | ) | (103 | ) | |||
Net cash provided by (used in) financing activities | 102,331 | 6,506 | |||||
Foreign currency impact on cash | (552 | ) | 261 | ||||
Net increase (decrease) in cash and cash equivalents | (89,960 | ) | 132,922 | ||||
Cash and cash equivalents — beginning of period | 113,229 | 18,241 | |||||
Cash and cash equivalents — end of period | $ | 23,269 | $ | 151,163 |
Compass Diversified Holdings Condensed Consolidated Table of Cash Flows Available for Distribution and Reinvestment (unaudited) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
(in thousands) | September 30, 2014 | September 30, 2013 | September 30, 2014 | September 30, 2013 | |||||||||||
Net income | $ | 262,530 | $ | 78,296 | $ | 282,222 | $ | 83,878 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||
Depreciation and amortization | 11,350 | 11,546 | 35,884 | 34,670 | |||||||||||
Impairment expense | — | — | — | 900 | |||||||||||
Amortization of debt issuance costs and original issue discount | 713 | 823 | 2,412 | 2,489 | |||||||||||
Unrealized loss on derivatives | 2,536 | 549 | 2,809 | 68 | |||||||||||
Loss on debt extinguishment | — | — | 2,143 | 1,785 | |||||||||||
Excess tax benefit from subsidiary stock options (1) | — | — | (1,662 | ) | — | ||||||||||
Supplemental put expense | — | (61,303 | ) | — | (45,995 | ) | |||||||||
Gain on deconsolidation of subsidiary | (264,325 | ) | — | (264,325 | ) | — | |||||||||
Noncontrolling stockholders charges | 623 | 1,055 | 3,592 | 3,367 | |||||||||||
Other | 133 | 143 | 361 | 189 | |||||||||||
Deferred taxes | 991 | (548 | ) | (1,944 | ) | (2,121 | ) | ||||||||
Changes in operating assets and liabilities | 20,289 | 1,079 | (15,332 | ) | (25,191 | ) | |||||||||
Net cash provided by operating activities | 34,840 | 31,640 | 46,160 | 54,039 | |||||||||||
Plus: | |||||||||||||||
Unused fee on revolving credit facility (2) | 461 | 564 | 1,635 | 1,738 | |||||||||||
Excess tax benefit from subsidiary stock options (1) | — | — | 1,662 | — | |||||||||||
Successful acquisition costs | 1,935 | — | 2,030 | — | |||||||||||
Changes in operating assets and liabilities | — | — | 15,332 | 25,191 | |||||||||||
Other | 122 | — | 123 | — | |||||||||||
Less: | |||||||||||||||
Maintenance capital expenditures (3) | 2,358 | 4,421 | 9,001 | 9,957 | |||||||||||
FOX CAD (4) | 677 | 7,344 | 15,716 | 7,344 | |||||||||||
Payment on swap | 506 | — | 1,502 | — | |||||||||||
Changes in operating assets and liabilities | 20,289 | 1,079 | — | — | |||||||||||
Other | 131 | — | 201 | — | |||||||||||
Estimated cash flow available for distribution and reinvestment | $ | 13,397 | $ | 19,360 | $ | 40,522 | $ | 63,667 | |||||||
Distribution paid in April 2014/2013 | $ | 17,388 | $ | 17,388 | |||||||||||
Distribution paid in July 2014/2013 | 17,388 | 17,388 | |||||||||||||
Distribution paid in October 2014/2013 | $ | 17,388 | $ | 17,388 | 17,388 | 17,388 | |||||||||
$ | 17,388 | $ | 17,388 | $ | 52,164 | $ | 52,164 |
(1) | Represents the non-cash excess tax benefit at FOX related to the exercise of stock options. |
(2) | Represents the commitment fee on the unused portion of the Revolving Credit Facility. |
(3) | Excludes growth capital expenditures of approximately $0.2 million and $1.2 million for the three months ended September 30, 2014 and 2013, and $1.2 million and $4.7 million for the nine months ended September 30, 2014 and 2013. |
(4) | Represents FOX CAD subsequent to the IPO date. For the nine months ended September 30, 2014, the amount includes approximately $24.2 million of EBITDA, less: $3.8 million of cash taxes, $1.9 million of management fees, $2.4 million of maintenance capital expenditures and $0.4 million of interest expense. |