UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q/A
(Amendment No. 1)
ý |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
|
For the quarterly period ended June 30, 2003 |
|
|
|
o |
TRANSITION PERIOD PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
|
For the transition period from to |
|
|
|
Commission File Number: 1-12624 |
Syratech Corporation
(Exact name of registrant as specified in its charter)
Delaware |
|
13-3354944 |
(State or other jurisdiction |
|
(I.R.S. Employer |
|
|
|
175 McClellan Highway |
|
02128-9114 |
(Address of principal executive office) |
|
(Zip Code) |
|
|
|
Registrants telephone number, including area code - 617-561-2200 |
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Sections 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YES o NO ý
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Act.) YES o NO ý
Number of Shares of Common Stock, Par Value $0.01 per share, outstanding at June 30, 2003 - 3,784,018
EXPLANATORY NOTE
This Amendment No. 1 to Form 10-Q for the quarter ended on June 30, 2003 is being filed solely for the purpose of correcting a typographical error to the column headings on pages 11 and 16 of Note 13 to the Corporation's Consolidated Financial Statements as of June 30, 2003. While these are the only changes to the report, for the convenience of the reader, in this Amendment No 1 we have reproduced the entire Quarterly Report on Form 10-Q containing the revised column headings.
INDEX
PART I - FINANCIAL INFORMATION |
|
|
|
Item 1. |
Financial Statements: |
|
|
|
Condensed Consolidated Balance Sheets at June 30, 2003 and December 31, 2002 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Managements Discussion and Analysis of Financial Condition and Results of Operations |
|
|
|
|
|
|
|
|
|
|
|
|
SYRATECH CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except share data)
|
|
June 30, |
|
December
31, |
|
||
|
|
(Unaudited) |
|
|
|
||
ASSETS |
|
|
|
|
|
||
Current assets: |
|
|
|
|
|
||
Cash and equivalents |
|
$ |
707 |
|
$ |
1,399 |
|
Accounts receivable, net |
|
20,719 |
|
51,582 |
|
||
Inventories |
|
69,591 |
|
58,198 |
|
||
Deferred income taxes |
|
16,264 |
|
20,649 |
|
||
Prepaid expenses and other |
|
3,313 |
|
2,627 |
|
||
Assets held for sale |
|
|
|
3,395 |
|
||
Total current assets |
|
110,594 |
|
137,850 |
|
||
|
|
|
|
|
|
||
Property, plant and equipment, net |
|
37,057 |
|
59,742 |
|
||
Other assets, net |
|
3,576 |
|
5,154 |
|
||
Total |
|
$ |
151,227 |
|
$ |
202,746 |
|
|
|
|
|
|
|
||
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
||
Revolving loan facilities and notes payable |
|
$ |
18,624 |
|
$ |
23,383 |
|
Accounts payable |
|
8,849 |
|
8,107 |
|
||
Accrued expenses |
|
8,537 |
|
11,887 |
|
||
Accrued interest |
|
2,761 |
|
3,586 |
|
||
Accrued compensation |
|
1,749 |
|
3,529 |
|
||
Accrued advertising |
|
3,188 |
|
3,945 |
|
||
Deferred gain |
|
1,420 |
|
|
|
||
Income taxes payable |
|
|
|
32 |
|
||
Liabilities held for sale |
|
|
|
645 |
|
||
Total current liabilities |
|
45,128 |
|
55,114 |
|
||
|
|
|
|
|
|
||
Long - term debt |
|
118,271 |
|
153,584 |
|
||
Deferred income taxes |
|
8,434 |
|
15,434 |
|
||
Pension liability |
|
2,799 |
|
2,674 |
|
||
Long-term deferred gain |
|
3,829 |
|
|
|
||
Commitments and contingencies |
|
|
|
|
|
||
Stockholders equity: |
|
|
|
|
|
||
Preferred stock, $.01 par value, 500,000 shares authorized; (25,000 designated as cumulative redeemable preferred stock, 18,000 shares issued and outstanding, liquidation value of $18,000, and includes accrued and unpaid dividends of $18,483 and $16,419 in 2003 and 2002, respectively) |
|
36,483 |
|
34,419 |
|
||
Common stock, $.01 par value, 20,000,000 shares authorized; 3,784,018 shares issued and outstanding |
|
38 |
|
38 |
|
||
Deficit |
|
(63,442 |
) |
(58,392 |
) |
||
Accumulated other comprehensive loss |
|
(313 |
) |
(125 |
) |
||
Total stockholders equity |
|
(27,234 |
) |
(24,060 |
) |
||
Total |
|
$ |
151,227 |
|
$ |
202,746 |
|
See notes to consolidated financial statements.
1
SYRATECH CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
(in thousands, except per share data)
|
|
Three
Months |
|
Six Months |
|
||||||||
|
|
2003 |
|
2002 |
|
2003 |
|
2002 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net sales |
|
$ |
35,718 |
|
$ |
39,040 |
|
$ |
76,391 |
|
$ |
77,291 |
|
Cost of sales |
|
25,311 |
|
27,753 |
|
55,119 |
|
55,093 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Gross profit |
|
10,407 |
|
11,287 |
|
21,272 |
|
22,198 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Selling, general and administrative expenses |
|
14,012 |
|
15,358 |
|
27,522 |
|
30,504 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Income (loss) from continuing operations |
|
(3,605 |
) |
(4,071 |
) |
(6,250 |
) |
(8,306 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Interest expense |
|
(3,910 |
) |
(4,877 |
) |
(8,149 |
) |
(9,788 |
) |
||||
Interest income |
|
|
|
|
|
1 |
|
|
|
||||
Other income (Note 7) |
|
406 |
|
|
|
9,446 |
|
1,236 |
|
||||
Income (loss) from continuing operations before provision (benefit) for income taxes |
|
(7,109 |
) |
(8,948 |
) |
(4,952 |
) |
(16,858 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Provision (benefit) for income taxes |
|
(2,900 |
) |
(2,265 |
) |
(2,020 |
) |
(4,077 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Income (loss) from continuing operations before cumulative effect of a change in accounting principle |
|
(4,209 |
) |
(6,683 |
) |
(2,932 |
) |
(12,781 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Discontinued Operations: |
|
|
|
|
|
|
|
|
|
||||
Loss from operations of discontinued subsidiaries |
|
|
|
(112 |
) |
(53 |
) |
(241 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Net income (loss) before cumulative effect of a change in accounting principle |
|
(4,209 |
) |
(6,795 |
) |
(2,985 |
) |
(13,022 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Cumulative effect of a change in accounting principle |
|
|
|
|
|
|
|
(6,225 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Net income (loss) |
|
(4,209 |
) |
(6,795 |
) |
(2,985 |
) |
(19,247 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Preferred stock dividends accrued |
|
1,033 |
|
923 |
|
2,065 |
|
1,844 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net income (loss) applicable to common stockholders |
|
$ |
(5,242 |
) |
$ |
(7,718 |
) |
$ |
(5,050 |
) |
$ |
(21,091 |
) |
|
|
|
|
|
|
|
|
|
|
||||
Basic and diluted income (loss) per share: |
|
|
|
|
|
|
|
|
|
||||
Income (loss) from continuing operations before cumulative effect of a change in accounting principle |
|
$ |
(1.11 |
) |
$ |
(1.77 |
) |
$ |
(0.77 |
) |
$ |
(3.38 |
) |
Loss from operations of discontinued subsidiaries |
|
|
|
(0.03 |
) |
(0.01 |
) |
(0.05 |
) |
||||
Cumulative effect of change in accounting principle |
|
|
|
|
|
|
|
(1.65 |
) |
||||
Preferred stock dividends accrued |
|
(0.28 |
) |
(0.24 |
) |
(0.55 |
) |
(0.49 |
) |
||||
Net income (loss) per common share |
|
$ |
(1.39 |
) |
$ |
(2.04 |
) |
$ |
(1.33 |
) |
$ |
(5.57 |
) |
|
|
|
|
|
|
|
|
|
|
||||
Weighted average number of shares outstanding |
|
3,784 |
|
3,784 |
|
3,784 |
|
3,784 |
|
See notes to condensed consolidated financial statements.
2
SYRATECH CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(in thousands)
|
|
Six Months Ended June 30, |
|
||||
|
|
2003 |
|
2002 |
|
||
|
|
|
|
|
|
||
Cash flows from operating activities: |
|
|
|
|
|
||
Net income (loss) |
|
$ |
(2,985 |
) |
$ |
(19,247 |
) |
Less net loss from discontinued operations |
|
53 |
|
241 |
|
||
Less effect of accounting change |
|
|
|
6,225 |
|
||
Income (loss) from continuing operations |
|
(2,932 |
) |
(12,781 |
) |
||
|
|
|
|
|
|
||
Adjustments to reconcile income (loss)from continuing operations to net cash provided by (used in) continuing operations: |
|
|
|
|
|
||
Depreciation and amortization |
|
4,567 |
|
4,708 |
|
||
Deferred income taxes |
|
(2,615 |
) |
(4,588 |
) |
||
Gain on extinguishment of debt before income taxes |
|
(9,446 |
) |
(1,236 |
) |
||
Gains on disposal of assets including amortization |
|
(884 |
) |
|
|
||
Pension liability |
|
125 |
|
(489 |
) |
||
Changes in assets and liabilities: |
|
|
|
|
|
||
Accounts receivable |
|
30,863 |
|
28,291 |
|
||
Inventories |
|
(11,393 |
) |
(19,208 |
) |
||
Prepaid expenses and other |
|
(732 |
) |
(1,619 |
) |
||
Accounts payable and accrued expenses |
|
(5,971 |
) |
(4,505 |
) |
||
Income taxes payable |
|
(32 |
) |
282 |
|
||
Net cash provided by (used in)operating activities from continuing operations |
|
1,550 |
|
(11,145 |
) |
||
Net cash provided by (used in) operating activities from discontinued operations |
|
(53 |
) |
(763 |
) |
||
Net cash provided by (used in) operating activities |
|
1,497 |
|
(11,908 |
) |
||
|
|
|
|
|
|
||
Cash flows from investing activities: |
|
|
|
|
|
||
Purchases of property, plant and equipment |
|
(1,100 |
) |
(1,478 |
) |
||
Proceeds from disposal of assets |
|
16,805 |
|
|
|
||
Other |
|
(39 |
) |
5 |
|
||
Net cash provided by (used in) investing activities from continuing operations |
|
15,666 |
|
(1,473 |
) |
||
Net cash provided by investing activities from discontinued operations |
|
2,750 |
|
|
|
||
Net cash provided by (used in) investing activities |
|
18,416 |
|
(1,473 |
) |
||
|
|
|
|
|
|
||
Cash flows from financing activities: |
|
|
|
|
|
||
Change in revolving loan facilities and notes payable |
|
(4,610 |
) |
11,350 |
|
||
Change in outstanding Senior Notes & Loan |
|
(15,724 |
) |
(1,203 |
) |
||
Repayments of Promissory Note |
|
|
|
(82 |
) |
||
Deferred financing costs and other |
|
(83 |
) |
(330 |
) |
||
Net cash provided by (used in) financing activities from continuing operations |
|
(20,417 |
) |
9,735 |
|
||
|
|
|
|
|
|
||
Effect of exchange rate changes |
|
(188 |
) |
|
|
||
|
|
|
|
|
|
||
Net increase (decrease) in cash and equivalents |
|
(692 |
) |
(3,646 |
) |
||
Cash and equivalents, beginning of period |
|
1,399 |
|
4,602 |
|
||
Cash and equivalents, end of period |
|
$ |
707 |
|
$ |
956 |
|
See notes to consolidated financial statements.
3
SYRATECH CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (unaudited)
(in thousands, except share and per share data)
The accompanying unaudited interim condensed consolidated financial statements of Syratech Corporation and Subsidiaries (the Company) have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Accordingly, certain information normally included in consolidated financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted. Certain prior year amounts have been reclassified to conform to the 2003 presentation. These interim condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes included in the Companys 2002 Annual Report on Form 10 - K.
In the opinion of management, the interim condensed consolidated financial statements reflect all adjustments, which consist only of normal and recurring adjustments, necessary for a fair presentation of the interim periods. The results of operations for the interim periods are not necessarily indicative of the results of operations to be expected for the full year.
2. DISCONTINUED OPERATION
In December 2002 the Company formalized its decision to offer for sale its indirect wholly owned subsidiary, C.J. Vander Ltd. and its subsidiaries. The Company adopted SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets (SFAS No. 144) as of January 1, 2002. Accordingly, results of this operation have been classified as discontinued and prior periods have been restated. On March 21, 2003 the Company through an indirect wholly-owned subsidiary sold C. J. Vander Ltd. and its subsidiaries to HLW 179 Limited, a company led by the existing management of C. J. Vander Ltd. Proceeds of the sale net of expected selling costs were approximately $2,750. In connection with the sale, two subsidiaries of the Company entered into agreements to supply certain products to the new company and one of its subsidiaries. The Company recognized a one-time charge of $5,305 to reduce this business to fair value less costs to sell which was recorded in December 2002. During the six months ended June 30, 2003 net loss from discontinued operations was $53.
Net sales and net loss from discontinued operations are as follows:
|
|
Three
Months |
|
Six Months |
|
||||||||
|
|
2003 |
|
2002 |
|
2003 |
|
2002 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net sales |
|
$ |
|
|
$ |
1,721 |
|
$ |
1,675 |
|
$ |
3,411 |
|
Net loss from discontinued operations |
|
$ |
|
|
$ |
(112 |
) |
$ |
(53 |
) |
$ |
(241 |
) |
4
3. ASSET SALE
On January 15, 2003, the Company through an indirect wholly-owned subsidiary sold its warehouse property in Mira Loma CA (the Property) to Industrial Developments International, Inc. (Buyer). The purchase price of $26,750 was partially paid by the Buyers assumption of $9,787 of the Companys indebtedness related to the Property and the remainder was paid in cash. Simultaneously with the sale of the Property, the Buyer leased the Property back to the Company. The lease agreement provides for gradual reductions in the square footage leased by the Company during its 66 month term. A gain of $6,085 related to the sale of the Property will be recognized over the term of the lease. In the six months ended June 30, 2003, $836 of the gain was recognized, and $5,249 has been deferred to future periods, of which $3,829 is classified as long term.
|
|
Six Months Ended June 30, |
|
||||
|
|
2003 |
|
2002 |
|
||
Cash paid during the period for: |
|
|
|
|
|
||
Interest |
|
$ |
8,019 |
|
$ |
10,041 |
|
Income taxes |
|
$ |
1,091 |
|
$ |
1,155 |
|
|
|
|
|
|
|
||
Supplemental schedule of non-cash financing activities: |
|
|
|
|
|
||
Accrued cumulative redeemable preferred stock dividends . |
|
$ |
2,065 |
|
$ |
1,844 |
|
5. INVENTORIES
Inventories consisted of the following:
|
|
June 30, |
|
December
31, |
|
||
|
|
|
|
|
|
||
Raw materials |
|
$ |
9,710 |
|
$ |
7,993 |
|
Work-in-process |
|
6,311 |
|
2,219 |
|
||
Finished goods |
|
53,570 |
|
47,986 |
|
||
|
|
|
|
|
|
||
Total |
|
$ |
69,591 |
|
$ |
58,198 |
|
5
The provision for income taxes for the six month period ended June 30, 2003 has been computed using the estimated effective full year tax rate of 40.8%. The tax rate used for the six month period ending June 30, 2002 was 24.2%. The rate increase is due to taxable gains on the extinguishment of debt and the sale of the Companys Mira Loma, California facility recorded during the period, which changed the mix of foreign and domestic taxable income.
7. REVOLVING LOAN FACILITIES AND NOTES PAYABLE
The Company has a Senior Revolving Credit Facility (the Revolving Credit Facility) dated April 16, 1997 (amended effective as of July 31, 1997, December 31, 1997, March 30, 1998, December 31, 1998, March 26, 2001, August 13, 2001, March 22, 2002, November 12, 2002, December 18, 2002 and March 20, 2003). The obligations of the Company under the Revolving Credit Facility are secured by inventory and accounts receivable of the Company and its domestic subsidiaries, and by a pledge of 100% of the domestic subsidiaries and at least 65% of its foreign subsidiarys outstanding capital stock. The Revolving Credit Facility as amended, provides for borrowings of up to $86,364 with borrowing capacity related to inventory limited to a maximum of $55,000. The Revolving Credit Facility expires on April 15, 2004. The December 18, 2002 amendment provides for repurchases of the Companys 11% Senior Notes due 2007 (the Senior Notes) subject to approval of each transaction by the administrative agent for the lenders. The Company must maintain minimum EBITDA (i) for the period of two consecutive Fiscal Quarters ending June 30, 2003, of negative $9,938, (ii) for the period of three consecutive Fiscal Quarters ending September 30, 2003, of $5,000, and (iii) for the period of four consecutive Fiscal Quarters ending December 31, 2003 and on the last day of each Fiscal Quarter thereafter of $15,000. Borrowings made under the Revolving Credit Facility, other than for repurchases of Senior Notes, bear interest at a rate equal to, at the Companys option, the Eurodollar Rate plus 375 basis points or the Prime Rate plus 100 basis points. Borrowings made under the Revolving Credit Facility for the repurchase of Senior Notes bear interest at a rate equal to, at the Companys option, the Eurodollar Rate plus 500 basis points or the Prime Rate plus 225 basis points. As amended, the Company must maintain minimum borrowing availability of $10,000 until October 15, 2003, $11,250 on October 16, 2003 increasing gradually to $20,000 for the period from December 3, 2003 through January 2004, $25,000 during February and March of 2004 and $10,000 thereafter.
At June 30, 2003, there was $18,624 outstanding under the Revolving Credit Facility bearing interest at the Prime Rate plus 100 basis points. The Company is in compliance with the covenants, as amended, as of June 30, 2003. Availability under the Revolving Credit Facility, net of outstanding letters of credit and minimum availability requirements, was $10,999 at June 30, 2003.
6
At June 30, 2003, the Company also had debt financing with third parties of $118,271 of 11% Senior Notes which are due April 15, 2007 and require interest payments to be made semi-annually on April 15 and October 15. The Senior Notes are general unsecured obligations of the Company and rank pari passu in right of payment with all current and future unsubordinated indebtedness of the Company, including borrowings under the Revolving Credit Facility. However, all borrowings under the Revolving Credit Facility are secured by a first priority lien on the accounts receivable and inventory of the Company and its domestic subsidiaries (Guarantor Subsidiaries) but not of its foreign subsidiaries (See Note 13). Consequently, the obligations of the Company under the Senior Notes are effectively subordinated to its obligations under the Revolving Credit Facility to the extent of such assets. The Senior Notes became redeemable, in whole or in part, at the Companys option after April 15, 2002.
During the three month period ended June 30, 2003, the Company purchased, on the open market, outstanding Senior Notes with a face value of $1,229, resulting in a pre-tax gain of approximately $406. For the six month period ended June 30, 2003, the Companys total purchases of its Senior Notes were $25,675 at face value, resulting in a pre-tax gain of $9,446.
In May 2003, the Company renewed its Wallace International de Puerto Rico, Inc. credit facility. The renewed facility has been reduced from $1,000 to $500 and expires on January 30, 2004. Its terms require that the facility be paid down to zero for one 15 consecutive day period prior to that date. Borrowings under the facility bear interest at a rate equal to the Prime Rate plus 200 basis points. There were no borrowings outstanding under this credit facility at June 30, 2003.
8. COMPREHENSIVE INCOME/(LOSS)
Comprehensive income (loss) is comprised of net income, foreign currency translation adjustments, and pension adjustments related to recording the minimum pension liability and maximum intangible asset. Accumulated other comprehensive income by component is as follows:
|
|
June 30, |
|
December
31, |
|
||
Translation adjustment |
|
$ |
(269 |
) |
$ |
(81 |
) |
|
|
|
|
|
|
||
Minimum pension adjustment |
|
(44 |
) |
(44 |
) |
||
|
|
|
|
|
|
||
Total accumulated other comprehensive income |
|
$ |
(313 |
) |
$ |
(125 |
) |
9. ACCOUNTING PRONOUNCEMENTS
In April 2003, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards (SFAS) No. 149, Amendment of Statement 133 on Derivative Instruments and Hedging Activities. SFAS No. 149 amends and clarifies financial accounting and reporting for hedging activities and derivative instruments including certain derivative instruments embedded in other contracts. SFAS No. 149 is effective for contracts entered into or modified after June 30, 2003 and is not expected to have a material impact on the Companys financial position or results of operations.
7
10. SEGMENT DISCLOSURES
The Company has identified only one distinct and reportable segment: Home Entertainment and Decorative Products, which generates revenue from two types of product offerings: Tabletop and Giftware, and Seasonal. The following table presents the Companys net sales in these product categories for the periods presented:
|
|
Three
Months |
|
Six Months |
|
||||||||
|
|
2003 |
|
2002 |
|
2003 |
|
2002 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Tabletop and Giftware |
|
$ |
31,433 |
|
$ |
33,798 |
|
$ |
66,181 |
|
$ |
67,894 |
|
Seasonal |
|
4,285 |
|
5,242 |
|
10,210 |
|
9,397 |
|
||||
Total |
|
$ |
35,718 |
|
$ |
39,040 |
|
$ |
76,391 |
|
$ |
77,291 |
|
11. EMPLOYEE BENEFIT PLANS
At June 30, 2003, the Company had employment agreements with certain officers and employees for terms ranging from one to three years. These agreements provide for minimum annual salaries aggregating $2,624 and certain other benefits.
12. SUBSEQUENT EVENT
In July, 2003, Syratech began the process of designing and implementing the SAP enterprise resource planning system to optimize its supply chain, optimize inventory, modernize operations and logistics, and improve communications and information flow. The SAP implementation will involve a major investment of time by key personnel during 2003 and 2004 and will represent a substantial portion of the Companys capital expenditures. Total expenditures for capital and expense related to the SAP implementation are estimated to be between $5 and $6 million during the next twelve months.
13. SUPPLEMENTAL CONSOLIDATING FINANCIAL STATEMENTS
The following supplemental consolidating financial statements as of June 30, 2003 and December 31, 2002, and for each of the three month and six month periods ended June 30, 2003 and 2002, present separate financial information for the Issuer/Guarantor Parent, the Guarantor Subsidiaries, and the Non-Guarantor Subsidiaries. Certain prior year amounts have been reclassified to conform with the 2003 presentation. Separate financial statements of each guarantor are not presented because management believes that such statements would not be materially different from the information presented herein.
8
SUPPLEMENTAL CONDENSED CONSOLIDATING BALANCE SHEETS
June 30, 2003
|
|
Issuer/ |
|
Guarantor |
|
Non |
|
Eliminations |
|
Consolidated |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|||||
Current assets: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash and equivalents |
|
$ |
|
|
$ |
189 |
|
$ |
518 |
|
$ |
|
|
$ |
707 |
|
Accounts receivable, net |
|
|
|
18,164 |
|
2,555 |
|
|
|
20,719 |
|
|||||
Inventories |
|
|
|
69,285 |
|
306 |
|
|
|
69,591 |
|
|||||
Deferred income taxes |
|
(1,514 |
) |
17,778 |
|
|
|
|
|
16,264 |
|
|||||
Prepaid expenses and other |
|
37 |
|
3,076 |
|
200 |
|
|
|
3,313 |
|
|||||
Total current assets |
|
(1,477 |
) |
108,492 |
|
3,579 |
|
|
|
110,594 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Property, plant and equipment, net |
|
|
|
36,949 |
|
108 |
|
|
|
37,057 |
|
|||||
Other assets, net |
|
3,891 |
|
791 |
|
|
|
(1,106 |
) |
3,576 |
|
|||||
Investment |
|
49,665 |
|
26,903 |
|
|
|
(76,568 |
) |
|
|
|||||
Total |
|
$ |
52,079 |
|
$ |
173,135 |
|
$ |
3,687 |
|
$ |
(77,674 |
) |
$ |
151,227 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|||||
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Revolving loan facilities and notes payable |
|
$ |
|
|
$ |
18,624 |
|
$ |
|
|
$ |
|
|
$ |
18,624 |
|
Accounts payable |
|
|
|
4,108 |
|
4,741 |
|
|
|
8,849 |
|
|||||
Accrued expenses |
|
39 |
|
6,297 |
|
63 |
|
2,138 |
|
8,537 |
|
|||||
Accrued interest |
|
3,832 |
|
(1,071 |
) |
|
|
|
|
2,761 |
|
|||||
Accrued compensation |
|
|
|
1,366 |
|
383 |
|
|
|
1,749 |
|
|||||
Accrued advertising |
|
|
|
3,188 |
|
|
|
|
|
3,188 |
|
|||||
Deferred gain |
|
|
|
1,420 |
|
|
|
|
|
1,420 |
|
|||||
Income taxes payable |
|
(6,083 |
) |
5,702 |
|
(196 |
) |
577 |
|
|
|
|||||
Total current liabilities |
|
(2,212 |
) |
39,634 |
|
4,991 |
|
2,715 |
|
45,128 |
|
|||||
Long -term debt |
|
165,000 |
|
|
|
|
|
(46,729 |
) |
118,271 |
|
|||||
Deferred income taxes |
|
5,515 |
|
2,919 |
|
|
|
|
|
8,434 |
|
|||||
Pension liability and other long-term liabilities |
|
|
|
2,799 |
|
|
|
|
|
2,799 |
|
|||||
Deferred Gain |
|
|
|
3,829 |
|
|
|
|
|
3,829 |
|
|||||
Intercompany (receivable) payable |
|
22,889 |
|
18,430 |
|
(40,290 |
) |
(1,029 |
) |
|
|
|||||
Stockholders equity (deficit) |
|
(139,113 |
) |
105,524 |
|
38,986 |
|
(32,631 |
) |
(27,234 |
) |
|||||
Total |
|
$ |
52,079 |
|
$ |
173,135 |
|
$ |
3,687 |
|
$ |
(77,674 |
) |
$ |
151,227 |
|
9
SUPPLEMENTAL CONDENSED CONSOLIDATING BALANCE SHEETS
December 31, 2002
|
|
Issuer/ |
|
Guarantor |
|
Non |
|
Eliminations |
|
Consolidated |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|||||
Current assets: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash and equivalents |
|
$ |
|
|
$ |
331 |
|
$ |
1,068 |
|
$ |
|
|
$ |
1,399 |
|
Accounts receivable, net |
|
|
|
49,167 |
|
2,415 |
|
|
|
51,582 |
|
|||||
Inventories |
|
|
|
57,729 |
|
428 |
|
41 |
|
58,198 |
|
|||||
Deferred income taxes |
|
5,829 |
|
14,820 |
|
|
|
|
|
20,649 |
|
|||||
Prepaid expenses and other |
|
113 |
|
2,235 |
|
279 |
|
|
|
2,627 |
|
|||||
Assets held for sale |
|
|
|
|
|
3,395 |
|
|
|
3,395 |
|
|||||
Total current assets |
|
5,942 |
|
124,282 |
|
7,585 |
|
41 |
|
137,850 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Property, plant and equipment, net |
|
|
|
59,653 |
|
140 |
|
(51 |
) |
59,742 |
|
|||||
Other assets, net |
|
4,737 |
|
1,018 |
|
|
|
(601 |
) |
5,154 |
|
|||||
Investment |
|
49,665 |
|
11,978 |
|
|
|
(61,643 |
) |
|
|
|||||
Total |
|
$ |
60,344 |
|
$ |
196,931 |
|
$ |
7,725 |
|
$ |
(62,254 |
) |
$ |
202,746 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|||||
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Revolving loan facilities and notes payable |
|
$ |
|
|
$ |
23,383 |
|
$ |
|
|
$ |
|
|
$ |
23,383 |
|
Accounts payable |
|
|
|
5,211 |
|
2,896 |
|
|
|
8,107 |
|
|||||
Accrued expenses |
|
40 |
|
10,746 |
|
1,101 |
|
|
|
11,887 |
|
|||||
Accrued interest |
|
3,832 |
|
(246 |
) |
|
|
|
|
3,586 |
|
|||||
Accrued compensation |
|
|
|
2,774 |
|
755 |
|
|
|
3,529 |
|
|||||
Accrued advertising |
|
|
|
3,945 |
|
|
|
|
|
3,945 |
|
|||||
Income taxes payable |
|
(6,083 |
) |
3,496 |
|
(90 |
) |
2,709 |
|
32 |
|
|||||
Liabilities held for sale |
|
|
|
|
|
645 |
|
|
|
645 |
|
|||||
Total current liabilities |
|
(2,211 |
) |
49,309 |
|
5,307 |
|
2,709 |
|
55,114 |
|
|||||
Long-term debt |
|
165,000 |
|
9,638 |
|
|
|
(21,054 |
) |
153,584 |
|
|||||
Deferred income taxes |
|
5,515 |
|
9,919 |
|
|
|
|
|
15,434 |
|
|||||
Pension liability |
|
|
|
2,674 |
|
|
|
|
|
2,674 |
|
|||||
Intercompany (receivable) payable |
|
13,570 |
|
22,406 |
|
(34,584 |
) |
(1,392 |
) |
|
|
|||||
Stockholders equity (deficit) |
|
(121,530 |
) |
102,985 |
|
37,002 |
|
(42,517 |
) |
(24,060 |
) |
|||||
Total |
|
$ |
60,344 |
|
$ |
196,931 |
|
$ |
7,725 |
|
$ |
(62,254 |
) |
$ |
202,746 |
|
10
SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
THREE MONTHS ENDED JUNE 30, 2003
|
|
Issuer/ |
|
Guarantor |
|
Non |
|
Eliminations |
|
Consolidated |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net sales |
|
$ |
|
|
$ |
38,823 |
|
$ |
7,476 |
|
$ |
(10,581 |
) |
$ |
35,718 |
|
Cost of sales |
|
|
|
31,018 |
|
4,874 |
|
(10,581 |
) |
25,311 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Gross profit |
|
|
|
7,805 |
|
2,602 |
|
|
|
10,407 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Selling, general and administrative expenses |
|
112 |
|
11,961 |
|
1,939 |
|
|
|
14,012 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income (loss) from continuing operations |
|
(112 |
) |
(4,156 |
) |
663 |
|
|
|
(3,605 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest expense |
|
(4,793 |
) |
883 |
|
|
|
|
|
(3,910 |
) |
|||||
Interest income |
|
|
|
|
|
|
|
|
|
0 |
|
|||||
Other income |
|
406 |
|
|
|
|
|
|
|
406 |
|
|||||
Income (loss) from continuing operations before provision (benefit) for income taxes |
|
(4,499 |
) |
(3,273 |
) |
663 |
|
|
|
(7,109 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Provision (benefit) for income taxes |
|
(788 |
) |
(2,219 |
) |
107 |
|
|
|
(2,900 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income (loss) from continuing operations |
|
(3,711 |
) |
(1,054 |
) |
556 |
|
|
|
(4,209 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income (loss) |
|
(3,711 |
) |
(1,054 |
) |
556 |
|
|
|
(4,209 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Preferred stock dividends accrued |
|
1,033 |
|
|
|
|
|
|
|
1,033 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income (loss) applicable to common stockholders. |
|
$ |
(4,744 |
) |
$ |
(1,054 |
) |
$ |
556 |
|
$ |
|
|
$ |
(5,242 |
) |
11
SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
THREE MONTHS ENDED JUNE 30, 2002
|
|
Issuer/ |
|
Guarantor |
|
Non |
|
Eliminations |
|
Consolidated |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net sales |
|
$ |
|
|
$ |
31,110 |
|
$ |
20,574 |
|
$ |
(12,644 |
) |
$ |
39,040 |
|
Cost of sales |
|
|
|
23,226 |
|
17,171 |
|
(12,644 |
) |
27,753 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Gross profit |
|
|
|
7,884 |
|
3,403 |
|
|
|
11,287 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Selling, general and administrative expenses |
|
112 |
|
12,891 |
|
2,355 |
|
|
|
15,358 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income (loss) from continuing operations |
|
(112 |
) |
(5,007 |
) |
1,048 |
|
|
|
(4,071 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest expense |
|
(5,029 |
) |
4 |
|
148 |
|
|
|
(4,877 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income (loss) from continuing operations before provision (benefit) for income taxes |
|
(5,141 |
) |
(5,003 |
) |
1,196 |
|
|
|
(8,948 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Provision (benefit) for income taxes |
|
(1,569 |
) |
(858 |
) |
162 |
|
|
|
(2,265 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income (loss) from continuing operations |
|
(3,572 |
) |
(4,145 |
) |
1,034 |
|
|
|
(6,683 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Discontinued Operations: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Loss from operations of discontinued subsidiaries |
|
|
|
|
|
(112 |
) |
|
|
(112 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income (loss) |
|
(3,572 |
) |
(4,145 |
) |
922 |
|
|
|
(6,795 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Preferred stock dividends accrued |
|
923 |
|
|
|
|
|
|
|
923 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income (loss) applicable to common stockholders |
|
$ |
(4,495 |
) |
$ |
(4,145 |
) |
$ |
922 |
|
$ |
|
|
$ |
(7,718 |
) |
12
SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
SIX MONTHS ENDED JUNE 30, 2003
|
|
Issuer/ |
|
Guarantor |
|
Non |
|
Eliminations |
|
Consolidated |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net sales |
|
$ |
|
|
$ |
80,998 |
|
$ |
15,805 |
|
$ |
(20,412 |
) |
$ |
76,391 |
|
Cost of sales |
|
|
|
65,289 |
|
10,242 |
|
(20,412 |
) |
55,119 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Gross profit |
|
|
|
15,709 |
|
5,563 |
|
|
|
21,272 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Selling, general and administrative expenses |
|
225 |
|
23,294 |
|
4,003 |
|
|
|
27,522 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income (loss) from continuing operations |
|
(225 |
) |
(7,585 |
) |
1,560 |
|
|
|
(6,250 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest expense |
|
(10,014 |
) |
1,783 |
|
82 |
|
|
|
(8,149 |
) |
|||||
Interest income |
|
|
|
1 |
|
|
|
|
|
1 |
|
|||||
Other income |
|
9,446 |
|
|
|
|
|
|
|
9,446 |
|
|||||
Income (loss) from continuing operations before |
|
|
|
|
|
|
|
|
|
|
|
|||||
provision (benefit) for income taxes |
|
(793 |
) |
(5,801 |
) |
1,642 |
|
|
|
(4,952 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Provision (benefit) for income taxes |
|
7,343 |
|
(9,596 |
) |
233 |
|
|
|
(2,020 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income (loss) from continuing operations |
|
(8,136 |
) |
3,795 |
|
1,409 |
|
|
|
(2,932 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Discontinued Operations: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Loss from operations of discontinued subsidiaries |
|
|
|
(21 |
) |
(32 |
) |
|
|
(53 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income (loss) |
|
(8,136 |
) |
3,774 |
|
1,377 |
|
|
|
(2,985 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Preferred stock dividends accrued |
|
2,065 |
|
|
|
|
|
|
|
2,065 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income (loss) applicable to common stockholders |
|
$ |
(10,201 |
) |
$ |
3,774 |
|
$ |
1,377 |
|
$ |
|
|
$ |
(5,050 |
) |
13
SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
SIX MONTHS ENDED JUNE 30, 2002
|
|
Issuer/ |
|
Guarantor |
|
Non |
|
Eliminations |
|
Consolidated |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net sales |
|
$ |
|
|
$ |
62,494 |
|
$ |
38,782 |
|
$ |
(23,985 |
) |
$ |
77,291 |
|
Cost of sales |
|
|
|
46,645 |
|
32,433 |
|
(23,985 |
) |
55,093 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Gross profit |
|
|
|
15,849 |
|
6,349 |
|
|
|
22,198 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Selling, general and administrative expenses |
|
225 |
|
25,809 |
|
4,470 |
|
|
|
30,504 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income (loss) from continuing operations |
|
(225 |
) |
(9,960 |
) |
1,879 |
|
|
|
(8,306 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest expense |
|
(10,215 |
) |
135 |
|
292 |
|
|
|
(9,788 |
) |
|||||
Interest income |
|
|
|
|
|
|
|
|
|
|
|
|||||
Other income |
|
1,236 |
|
|
|
|
|
|
|
1,236 |
|
|||||
Income (loss) from continuing operations before provision (benefit) for income taxes |
|
(9,204 |
) |
(9,825 |
) |
2,171 |
|
|
|
(16,858 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Provision (benefit) for income taxes |
|
(2,219 |
) |
(2,159 |
) |
301 |
|
|
|
(4,077 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income (loss) from continuing operations before cumulative effect of a change in accounting principle |
|
(6,985 |
) |
(7,666 |
) |
1,870 |
|
|
|
(12,781 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Discontinued Operations: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Loss from operations of discontinued subsidiaries |
|
|
|
|
|
(241 |
) |
|
|
(241 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income (loss) |
|
(6,985 |
) |
(7,666 |
) |
1,629 |
|
|
|
(13,022 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cumulative effect of a change in accounting principle |
|
|
|
(6,225 |
) |
|
|
|
|
(6,225 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income (loss) |
|
(6,985 |
) |
(13,891 |
) |
1,629 |
|
|
|
(19,247 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Preferred stock dividends accrued |
|
1,844 |
|
|
|
|
|
|
|
1,844 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income (loss) applicable to common stockholders |
|
$ |
(8,829 |
) |
$ |
(13,891 |
) |
$ |
1,629 |
|
$ |
|
|
$ |
(21,091 |
) |
14
SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
SIX MONTHS ENDED JUNE 30, 2003
|
|
Issuer/ |
|
Guarantor |
|
Non |
|
Eliminations |
|
Consolidated |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income (loss) |
|
$ |
(8,136 |
) |
$ |
3,774 |
|
$ |
1,377 |
|
$ |
|
|
$ |
(2,985 |
) |
Less net loss from discontinued operations |
|
|
|
21 |
|
32 |
|
|
|
53 |
|
|||||
Income (loss) from continuing operations |
|
(8,136 |
) |
3,795 |
|
1,409 |
|
|
|
(2,932 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Adjustments to reconcile (loss) income from continuing operations to net cash provided by (used in) continuing operations : |
|
|
|
|
|
|
|
|
|
|
|
|||||
Depreciation and amortization |
|
929 |
|
3,588 |
|
50 |
|
|
|
4,567 |
|
|||||
Deferred income taxes |
|
7,343 |
|
(9,958 |
) |
|
|
|
|
(2,615 |
) |
|||||
Gain on disposal of assets |
|
|
|
(884 |
) |
|
|
|
|
(884 |
) |
|||||
Gain on extinguishment of debt before income taxes |
|
(9,446 |
) |
|
|
|
|
|
|
(9,446 |
) |
|||||
Pension liability |
|
|
|
125 |
|
|
|
|
|
125 |
|
|||||
Increase (decrease) in assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Accounts receivable |
|
|
|
31,003 |
|
(140 |
) |
|
|
30,863 |
|
|||||
Inventories |
|
|
|
(11,515 |
) |
122 |
|
|
|
(11,393 |
) |
|||||
Prepaid expenses and other |
|
76 |
|
(887 |
) |
79 |
|
|
|
(732 |
) |
|||||
Accounts payable and accrued expenses |
|
(2 |
) |
(6,404 |
) |
435 |
|
|
|
(5,971 |
) |
|||||
Income taxes payable |
|
|
|
74 |
|
(106 |
) |
|
|
(32 |
) |
|||||
Intercompany account |
|
9,319 |
|
(3,615 |
) |
(5,704 |
) |
|
|
|
|
|||||
Net cash provided by (used in) operating activities from continuing operations |
|
83 |
|
5,322 |
|
(3,855 |
) |
|
|
1,550 |
|
|||||
Net cash provided by (used in) operating activities from discontinued operations |
|
|
|
(3,566 |
) |
3,513 |
|
|
|
(53 |
) |
|||||
Net cash provided by (used in) operating activities |
|
83 |
|
1,756 |
|
(342 |
) |
|
|
1,497 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Purchases of property, plant and equipment |
|
|
|
(1,080 |
) |
(20 |
) |
|
|
(1,100 |
) |
|||||
Proceeds from disposal of assets |
|
|
|
16,805 |
|
|
|
|
|
16,805 |
|
|||||
Other |
|
|
|
(39 |
) |
|
|
|
|
(39 |
) |
|||||
Net cash provided by (used in) investing activities from continuing operations |
|
|
|
15,686 |
|
(20 |
) |
|
|
15,666 |
|
|||||
Net cash provided by investing activities from discontinued operations |
|
|
|
2,750 |
|
|
|
|
|
2,750 |
|
|||||
Net cash provided by (used in) investing activities |
|
|
|
18,436 |
|
(20 |
) |
|
|
18,416 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Change in revolving loan facilities |
|
|
|
(4,610 |
) |
|
|
|
|
(4,610 |
) |
|||||
Change in outstanding Senior Notes & Loan |
|
|
|
(15,724 |
) |
|
|
|
|
(15,724 |
) |
|||||
Repayments of Promissory Note |
|
|
|
|
|
|
|
|
|
|
|
|||||
Deferred financing costs and other |
|
(83 |
) |
|
|
|
|
|
|
(83 |
) |
|||||
Net cash provided by (used in) financing activities from continuing operations |
|
(83 |
) |
(20,334 |
) |
|
|
|
|
(20,417 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Comprehensive loss & exchange rate changes |
|
|
|
|
|
(188 |
) |
|
|
(188 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net increase (decrease) in cash and equivalents |
|
|
|
(142 |
) |
(550 |
) |
|
|
(692 |
) |
|||||
Cash and equivalents, beginning of the period |
|
|
|
331 |
|
1,068 |
|
|
|
1,399 |
|
|||||
Cash and equivalents, end of the period |
|
$ |
|
|
$ |
189 |
|
$ |
518 |
|
$ |
|
|
$ |
707 |
|
15
SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
SIX MONTHS ENDED JUNE 30, 2002
|
|
Issuer/ |
|
Guarantor |
|
Non |
|
Eliminations |
|
Consolidated |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
||||||
Net income (loss) |
|
$ |
(7,492 |
) |
$ |
(13,384 |
) |
$ |
1,629 |
|
$ |
|
|
$ |
(19,247 |
) |
|
Less net loss from discontinued operations |
|
|
|
|
|
241 |
|
|
|
241 |
|
||||||
Less effect of accounting change |
|
|
|
5,825 |
|
400 |
|
|
|
6,225 |
|
||||||
Income (loss) from continuing operations |
|
(7,492 |
) |
(7,559 |
) |
2,270 |
|
|
|
(12,781 |
) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjustments to reconcile (loss) income from continuing operations to net cash provided by (used in) continuing operations : |
|
|
|
|
|
|
|
|
|
|
|
||||||
Depreciation and amortization |
|
891 |
|
3,730 |
|
87 |
|
|
|
4,708 |
|
||||||
Deferred income taxes |
|
(1,712 |
) |
(2,876 |
) |
|
|
|
|
(4,588 |
) |
||||||
Gain on extinguishment of debt before income taxes |
|
(1,236 |
) |
|
|
|
|
|
|
(1,236 |
) |
||||||
Pension liability |
|
|
|
(489 |
) |
|
|
|
|
(489 |
) |
||||||
Increase (decrease) in assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
||||||
Accounts receivable |
|
|
|
28,103 |
|
188 |
|
|
|
28,291 |
|
||||||
Inventories |
|
|
|
(19,003 |
) |
(205 |
) |
|
|
(19,208 |
) |
||||||
Prepaid expenses and other |
|
|
|
(1,393 |
) |
(226 |
) |
|
|
(1,619 |
) |
||||||
Accounts payable and accrued expenses |
|
|
|
(6,329 |
) |
1,824 |
|
|
|
(4,505 |
) |
||||||
Income taxes payable |
|
|
|
278 |
|
4 |
|
|
|
282 |
|
||||||
Intercompany account |
|
10,182 |
|
(6,286 |
) |
(3,896 |
) |
|
|
|
|
||||||
Net cash provided by (used in) operating activities from continuing operations |
|
633 |
|
(11,824 |
) |
46 |
|
|
|
(11,145 |
) |
||||||
Net cash provided by (used in) operating activities from discontinued operations |
|
|
|
|
|
(763 |
) |
|
|
(763 |
) |
||||||
Net cash provided by (used in) operating activities |
|
633 |
|
(11,824 |
) |
(717 |
) |
|
|
(11,908 |
) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
||||||
Purchases of property, plant and equipment |
|
|
|
(1,448 |
) |
(30 |
) |
|
|
(1,478 |
) |
||||||
Other |
|
|
|
5 |
|
|
|
|
|
5 |
|
||||||
Net cash provided by (used in) investing activities from continuing operations |
|
|
|
(1,443 |
) |
(30 |
) |
|
|
(1,473 |
) |
||||||
Net cash used in investing activities from discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
||||||
Net cash provided by (used in) investing activities |
|
|
|
(1,443 |
) |
(30 |
) |
|
|
(1,473 |
) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
||||||
Change in revolving loan facilities and notes payable |
|
|
|
11,350 |
|
|
|
|
|
11,350 |
|
||||||
Change in outstanding Senior Notes & Loan |
|
|
|
(1,203 |
) |
|
|
|
|
(1,203 |
) |
||||||
Repayments of Promissory Note |
|
|
|
(82 |
) |
|
|
|
|
(82 |
) |
||||||
Deferred financing costs and other |
|
(633 |
) |
220 |
|
83 |
|
|
|
(330 |
) |
||||||
Net cash provided by (used in) financing activities from continuing operations |
|
(633 |
) |
10,285 |
|
83 |
|
|
|
9,735 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net increase (decrease) in cash and equivalents |
|
|
|
(2,982 |
) |
(664 |
) |
|
|
(3,646 |
) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cash and equivalents, beginning of the period |
|
|
|
3,249 |
|
1,353 |
|
|
|
4,602 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cash and equivalents, end of the period |
|
$ |
|
|
$ |
267 |
|
$ |
689 |
|
$ |
|
|
$ |
956 |
|
|
16
SYRATECH CORPORATION AND SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Forward-Looking Statements
The Private Securities Litigation Reform Act of 1995 provides a safe harbor for forward-looking statements. Except for the historical information contained in this Quarterly Report on Form 10-Q, the matters discussed are forward-looking statements. Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the actual results, performance or achievements of the Company, or industry results, to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Such factors include, among others, general economic and business conditions; industry capacity; industry trends; overseas expansion; the loss of major customers; changes in demand for the Companys products; the timing of orders received from customers; cost and availability of raw materials; dependence on foreign sources of supply; changes in business strategy or development plans; availability and quality of management; availability, terms and deployment of capital; and the seasonal nature of the business. For additional information concerning these and other important factors that may cause the Companys actual results to differ materially from expectations and underlying assumptions, please refer to the reports filed by the Company with the Securities and Exchange Commission.
Results of Operations
Three months ended June 30, 2003 compared to three months ended June 30, 2002
Net sales were $35.7 million for the three months ended June 30, 2003, a decrease of 8.5% from net sales of $39.0 million for the three months ended June 30, 2002. The $3.3 million decrease in sales is primarily due to reduced sales of certain giftware and Christmas product lines. Changes in normal product prices did not materially impact net sales.
Gross profit was $10.4 million for the three months ended June 30, 2003 and $11.3 million for the three months ended June 30, 2002. Gross profit as a percentage of sales was 29.1% for the 2003 second quarter compared to 28.9% for the comparable 2002 period. The 0.2 point gross profit percentage increase reflects a favorable mix of product during the period offset by reduced margins on close out sales and includes $.4 million related to the gain on the sale of the Companys Mira Loma, California warehouse facility on January 15, 2003. In December 2002, the Company initiated a plan to reduce its warehousing space requirements in its North Dighton MA and Mira Loma CA facilities by decreasing excess and slow moving inventory. In May 2003, the Mira Loma CA lease commitment was reduced from 886,000 square feet to 644,000 square feet. The Company is continuing to reduce its warehousing space requirements by closing out excess inventory. See Note 3 to the condensed consolidated financial statements.
Selling, general and administrative expenses (S, G & A expenses) decreased $1.4 million to $14.0 million for the three months ended June 30, 2003, as compared with $15.4 million for the comparable period ended June 30, 2002. The improvement reflects reductions in personnel, showroom and sourcing facility expenses related to restructuring and cost improvement programs initiated in 2002, as well as reduced travel, bad debts and sample expense.
A $0.4 million gain on extinguishment of debt for the three months ended June 30, 2003 is related to the Companys purchase of $1.2 million of its Senior Notes on the open market. The Company made no purchases of its Senior Notes during the three months ended June 30, 2002.
17
Interest expense was $3.9 million for the three months ended June 30, 2003 compared to $4.9 million in the same period of 2002. This decrease reflects the decline in the banks prime lending rate, the reduced amount of 11% Senior Notes outstanding and reduced borrowings under the Companys revolving credit facility.
The benefit for income taxes was $2.9 million for the three months ended June 30, 2003 compared to $2.3 million for the three months ended June 30, 2002. The benefit for income taxes for the three month period ended June 30, 2003 has been computed using the estimated effective full year tax rate of 40.8% as compared with 25.3% for the comparable prior period. The increase in the effective tax rate relates to a change in the mix of foreign and domestic taxable income. The increase in domestic taxable income relates to the gain on debt extinguishment and the gain on the sale of the Companys Mira Loma, California warehouse property in January 2003.
Net loss applicable to common stockholders for the three month periods ended in June 30, 2003 and 2002 was $5.2 million and $7.7 million, respectively, or $1.39 and $2.04, respectively, per basic and diluted share, on adjusted weighted average shares of 3,784,018 in both periods.
Six months ended June 30, 2003 compared to six months ended June 30, 2002
Net sales were $76.4 million for the six months ended June 30, 2003, a decrease of 1.2% from net sales of $77.3 million for the six months ended June 30, 2002. The $0.9 million decrease in sales reflects increased sales of discontinued product which was more than offset by reduced sales of certain giftware product lines. Changes in normal product prices did not materially impact net sales.
Gross profit was $21.3 million for the six months ended June 30, 2003 versus $22.2 million for the six months ended June 30, 2002. Gross profit as a percentage of sales was 27.8% for the six months ended June 30, 2003, compared to 28.7% for the comparable 2002 period. The 0.9 point gross profit percentage decrease is primarily due to increased sales of closeout inventory at lower margins during the period. Gross profit for the six months ended June 30, 2003 also included $.8 million related to the gain on the sale of the Companys Mira Loma, California warehouse facility in January 2003.
Selling, general and administrative expenses decreased $3.0 million to $27.5 million for the six months ended June 30, 2003, as compared with $30.5 million for the six month period ended June 30, 2002. The improvement reflects reductions in personnel, showroom and sourcing facility expenses related to restructuring and cost improvement programs initiated in 2002, as well as reduced travel, bad debts and sample expense.
A $9.4 million gain on extinguishment of debt for the six months ended June 30, 2003 is related to the Companys purchase of $25.7 million of its Senior Notes on the open market. The Company purchased $2.5 million of its Senior Notes and recorded a gain of $1.2 million during the six months ended June 30, 2002.
Interest expense was $8.1 million for the six months ended June 30, 2003, a reduction of $1.7 million from the $9.8 million for the same period of 2002. This decrease reflects the decline in the banks prime lending rate, the reduced amount of 11% Senior Notes outstanding and reduced borrowings under the Companys revolving credit facility.
The benefit for income taxes was $2.0 million for the six months ended June 30, 2003 compared to $4.1 million for the six months ended June 30, 2002. The benefit for income taxes for the six month period ended June 30, 2003 has been computed using the estimated effective full year tax rate of 40.8% as compared with 24.2% for the comparable prior period. As noted above, the increase in the effective tax rate reflects the change in the mix of foreign and domestic taxable income. The increase in domestic taxable income relates to the gain on debt extinguishment and the gain on the sale of the Companys Mira Loma, California warehouse property in January 2003.
The Company recorded a loss from discontinued operations of $.1 million during the first quarter of 2003 related to the sale of its C.J. Vander Ltd. subsidiary. The loss from the discontinued subsidiary was $.2
18
million for the six months ended June 30, 2002. See Note 2 to the condensed consolidated financial statements. In the first quarter of 2002, the Company recorded a non-cash charge of $6.2 million or $1.65 per share related to the impairment of goodwill. This charge was reflected as a cumulative effect of a change in accounting principle.
Net loss applicable to common stockholders for the six month periods ended June 30, 2003 and 2002 was $5.1 million and $21.1 million, respectively, or $1.33 and $5.57, respectively, per basic and diluted share, on adjusted weighted average shares of 3,784,018 in both periods.
Liquidity and Capital Resources
Net cash provided by operating activities from continuing operations for the six months ended June 30, 2003 was $1.6 million. The major source of cash was the seasonal collection of accounts receivable offset partially by the seasonal increase in inventories. During the first quarter of 2003, the Company also received cash proceeds of approximately $16.6 million related to the sale of its Mira Loma, California warehouse property and approximately $2.7 million related to the sale of the Companys C.J. Vander Ltd. subsidiary.
The Companys working capital requirements are seasonal and tend to be highest in the period from September through November due to the Christmas selling season. Accounts receivable tend to decline during December and the first quarter as receivables generated during the third and fourth quarters are collected and remain lower until the next peak season beginning in September.
Capital expenditures were approximately $1.1 million for the six months ended June 30, 2003 and the Company expects to spend approximately $3.9 million during the remainder of 2003. These expenditures relate primarily to investment in information technology, and machinery, equipment and tools and dies for the Companys manufacturing and distribution facilities. In July, 2003, Syratech began the process of designing and implementing the SAP enterprise resource planning system to optimize its supply chain, optimize inventory, modernize operations and logistics, and improve communications and information flow. The SAP implementation will involve a major investment of time by key personnel during 2003 and 2004 and will represent a substantial portion of the Companys capital expenditures. Total expenditures for capital and expense related to the SAP implementation are estimated to be between $5 and $6 million during the next twelve months.
19
The Company has a Senior Revolving Credit Facility (the Revolving Credit Facility) dated April 16, 1997 (amended effective as of July 31, 1997, December 31, 1997, March 30, 1998, December 31, 1998, March 26, 2001, August 13, 2001, March 22, 2002, November 12, 2002, December 18, 2002 and March 20, 2003). The obligations of the Company under the Revolving Credit Facility are secured by inventory and accounts receivable of the Company and its domestic subsidiaries, and by a pledge of 100% of the domestic subsidiaries and at least 65% of its foreign subsidiarys outstanding capital stock. The Revolving Credit Facility as amended, provides for borrowings of up to $86.4 million with borrowing capacity related to inventory limited to a maximum of $55 million. The Revolving Credit Facility expires on April 15, 2004. The December 18, 2002 amendment provides for repurchases of the Companys 11% Senior Notes due 2007 (the Senior Notes) subject to approval of each transaction by the administrative agent for the lenders. The Company must maintain minimum EBITDA (i) for the period of two consecutive Fiscal Quarters ending June 30, 2003, of negative $9.9 million, (ii) for the period of three consecutive Fiscal Quarters ending September 30, 2003, of $5 million, and (iii) for the period of four consecutive Fiscal Quarters ending December 31, 2003 and on the last day of each Fiscal Quarter thereafter of $15 million. Borrowings made under the Revolving Credit Facility, other than for repurchases of Senior Notes, bear interest at a rate equal to, at the Companys option, the Eurodollar Rate plus 375 basis points or the Prime Rate plus 100 basis points. Borrowings made under the Revolving Credit Facility for the repurchase of Senior Notes bear interest at a rate equal to, at the Companys option, the Eurodollar Rate plus 500 basis points or the Prime Rate plus 225 basis points. As amended, the Company must maintain minimum borrowing availability of $10 million until October 15, 2003, $11.3 million on October 16, 2003 increasing gradually to $20 million for the period from December 3, 2003 through January 2004, $25 million during February and March of 2004 and $10 million thereafter.
On March 20, 2003 the Revolving Credit Facility was amended to consent to the sale of C. J. Vander Ltd. and its subsidiaries. At June 30, 2003, there was $18.6 million outstanding under the Revolving Credit Facility and of these borrowings, $18.6 million were at the Prime Rate plus 100 basis points. The Company is in compliance with the covenants, as amended, as of June 30, 2003. Availability under the Revolving Credit Facility, net of outstanding letters of credit and minimum availability requirements, was $11.0 million at June 30, 2003.
At June 30, 2003, the Company also had debt financing with third parties of $118.3 million of 11% Senior Notes which are due April 15, 2007 and require interest payments to be made semi-annually on April 15 and October 15. The Senior Notes are general unsecured obligations of the Company and rank pari passu in right of payment with all current and future unsubordinated indebtedness of the Company, including borrowings under the Revolving Credit Facility. However, all borrowings under the Revolving Credit Facility are secured by a first priority lien on the accounts receivable and inventory of the Company and its domestic subsidiaries (Guarantor Subsidiaries) but not of its foreign subsidiaries. Consequently, the obligations of the Company under the Senior Notes are effectively subordinated to its obligations under the Revolving Credit Facility to the extent of such assets. The Senior Notes became redeemable, in whole or in part, at the Companys option after April 15, 2002.
During the six months ended June 30, 2003, the Company purchased, on the open market, outstanding Senior Notes with a face value of $25.7 million resulting in a pre-tax gain of approximately $9.4 million. The Company may from time to time in the future purchase material amounts of additional Senior Notes on the open market or in privately negotiated transactions. Such purchases would be subject to obtaining prior approval from the Companys lenders.
20
In May 2003, the Company renewed its Wallace International de Puerto Rico, Inc. credit facility. The renewed facility has been reduced from $1 million to $.5 million and expires on January 30, 2004. Its terms require that the facility be paid down to zero for one 15 consecutive day period prior to that date. Borrowings under the facility bear interest at a rate equal to the Prime Rate plus 200 basis points.
The Companys ability to pay dividends is restricted by the terms of the Revolving Credit Facility and the Note Indenture.
The Companys level of indebtedness has several effects on its future operations, including (i) a substantial portion of the Companys cash flow from operations must be dedicated to the payment of interest on its indebtedness and will not be available for other purposes, (ii) covenants contained in the Revolving Credit Facility and the indenture governing the Note require the Company to meet certain financial tests, and other restrictions may limit its ability to borrow funds or to dispose of assets and may affect the Companys flexibility in planning for, and reacting to, changes in its business including possible acquisition activities, and (iii) the Companys ability to obtain additional financing in the future for working capital, capital expenditures, acquisitions, general corporate purposes or other purposes may be impaired.
The Company believes that funds generated from operations and borrowings available under the Facility will be sufficient to finance the Companys working capital requirements, provide for all known obligations of the Company (including the obligations of the Company under the $118.3 million Notes outstanding and under its operating leases) and fund planned capital expenditures through December 31, 2003.
Significant Accounting Policies
The Companys management is required to make estimates and assumptions in order to prepare financial statements in conformity with accounting principles generally accepted in the United States of America. While actual results could differ from these estimates and assumptions, the Company does not believe that such differences would have a material effect on its results of operations or financial position. The Companys significant accounting policies are included in Note 1 of the Notes to the consolidated financial statements contained in Form 10-K for the year ended December 31, 2002. The most significant accounting policies or estimates that underlie the preparation of the consolidated financial statements are the revenue recognition and depreciation policies, in addition to the judgments used to review long-lived assets including intangible assets, for impairment. Additionally, the Companys depreciation policy reflects judgments on the estimated useful life of assets.
Accounting Pronouncements
In April 2003, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards (SFAS) No. 149, Amendment of Statement 133 on Derivative Instruments and Hedging Activities. SFAS No. 149 amends and clarifies financial accounting and reporting for hedging activities and derivative instruments including certain derivative instruments embedded in other contracts. SFAS No. 149 is effective for contracts entered into or modified after June 30, 2003 and is not expected to have a material impact on the Companys financial position or results of operations.
21
ITEM 3. Quantitative And Qualitative Disclosures About Market Risk
The Company is exposed to interest rate risk primarily through its borrowing activities. The Companys short-term borrowings are substantially all denominated in U.S. dollars and bear interest at variable rates primarily based on either a prime rate or the London Interbank Offering Rate (LIBOR). The effect of a 10% change in the prime or LIBOR rate would not have a material impact on the Companys financial results. The Company had fixed debt financing of $118.3 million of 11% Senior Notes due April 15, 2007 that had a current market value of $82.8 million at June 30, 2003 based upon recent private market trades. There is inherent roll-over risk for these borrowings upon maturity and are renewed at current market rates. The extent of this risk is not quantifiable or predictable because of the variability of future interest rates and the Companys future financing requirements. Currently, the Company does not enter into financial instruments transactions for trading or other speculative purposes or to manage interest rate exposure and does not have investments in debt or equity securities.
The Company transacts sales and purchases primarily in U.S. Dollars and maintains minimum cash balances denominated in foreign currencies. The Company does not enter into foreign currency hedge transactions. Through December 31, 2002, foreign currency fluctuations have not had a material impact on the Companys consolidated financial position or results of operations or cash flows in any one year and the Company does not believe that its exposure to foreign currency rate fluctuations is material.
ITEM 4. Controls and Procedures
Syratech management, including the Chief Executive Officer and Chief Financial Officer, conducted an evaluation as of the end of the period covered by this report, of the effectiveness of the company's disclosure controls and procedures as defined in Exchange Act Rule 13a-15(e). Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the company's disclosure controls and procedures were effective as of the end of the period covered by this report. As required by Rule 13a-15(d), Syratech management, including the Chief Executive Officer and Chief Financial Officer, also conducted an evaluation of the company's internal control over financial reporting to determine whether any changes occurred during the quarter covered by this report that have materially affected, or are reasonably likely to materially affect, the company's internal control over financial reporting. Based on that evaluation, there has been no such change during the quarter covered by this report.
22
(a) Exhibits:
Ex-31.1 |
|
Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
|
|
|
Ex-31.1 |
|
Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
|
|
|
Ex-32.1 |
|
Certification Pursuant to U.S.C. Section 1350, as Adopted Pursuant to Section 906 |
|
|
of the Sarbanes-Oxley Act of 2002 |
|
|
|
Ex-32.2 |
|
Certification Pursuant to U.S.C. Section 1350, as Adopted Pursuant to Section 906 |
|
|
of the Sarbanes-Oxley Act of 2002 |
(b) Reports on Form 8-K:
There were no reports filed on Form 8-K during the three months ended June 30, 2003.
23
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
Syratech Corporation |
|
|
|
|
Dated: August 19, 2003 |
/s/ Gregory W. Hunt |
|
Gregory W. Hunt |
|
Senior Vice President, Chief Financial Officer and Treasurer |
24