| · | Net sales of $1,279 million, an increase of 12 percent compared to the $1,142 million recorded for the combined period in 2003. |
| · |
Operating earnings of $48.1 million, compared to $46.2 million for the combined period in 2003. Operating earnings for the combined periods in 2004 is net of expenses and charges arising from the THL transaction of approximately $83.7 million. Operating earnings (loss) for the combined period in 2003 is net of expenses and charges of approximately $83.0 million arising from the recapitalization transaction. |
|
For the Periods |
||||||||||
|
Post-Acquisition |
Post-Recapitalization |
|||||||||
|
Aug. 28. 2004 - |
July 4, 2004 - |
July 6, 2003 - |
||||||||
|
Oct. 2, 2004 |
Aug. 27, 2004 |
Oct. 4, 2003 |
||||||||
|
(Amounts in thousands) |
||||||||||
|
(Unaudited) |
||||||||||
|
Net Sales |
$ 161,028 |
$ 266,836 |
$ 395,873 |
|||||||
|
Costs and Expenses: |
||||||||||
|
Cost of products sold |
115,892 |
191,073 |
276,982 |
|||||||
|
Selling, general and administrative expense |
28,267 |
46,014 |
67,484 |
| ||||||
|
Amortization of intangible assets |
1,404 |
2,020 |
1,975 |
|||||||
|
Expenses and charges arising from the Acquisition |
- |
83,700 |
- |
|||||||
|
145,563 |
322,807 |
346,441 |
||||||||
|
Operating earnings (loss) |
15,465 |
(55,971 |
) |
49,432 |
||||||
|
Interest expense |
(16,197 |
) |
(12,092 |
) |
(12,601 |
) | ||||
|
Loss from debt retirement |
- |
(118,778 |
) |
- |
||||||
|
Investment income |
32 |
241 |
269 |
|||||||
|
Earnings (loss) from continuing operations |
||||||||||
|
before provision (benefit) for income taxes |
(700 |
) |
(186,600 |
) |
37,100 |
|||||
|
Provision (benefit) for income taxes |
(300 |
) |
(55,200 |
) |
16,300 |
|||||
|
Earnings (loss) from continuing operations |
(400 |
) |
(131,400 |
) |
20,800 |
|||||
|
Earnings (loss) from discontinued operations |
- |
500 |
9,100 |
|||||||
|
Net earnings (loss) |
$ |
(400 |
) |
$ |
(130,900 |
) |
$ |
29,900 |
||
|
For the Periods | |||||||||||||
|
Post-Acquisition |
Post-Recapitalization |
Pre-
Recapitalization |
|||||||||||
|
Aug. 28. 2004 - |
Jan. 1, 2004 - |
Jan. 10, 2003 - |
Jan. 1, 2003 - |
||||||||||
|
Oct. 2, 2004 |
Aug. 27, 2004 |
Oct. 4, 2003 |
Jan. 9, 2003 |
||||||||||
|
(Amounts in thousands) |
|||||||||||||
|
(Unaudited) |
|||||||||||||
|
Net Sales |
$ 161,028 |
$ 1,117,860 |
$ 1,117,116 |
$ 24,751 |
|||||||||
|
Costs and Expenses: |
|||||||||||||
|
Cost of products sold |
115,892 |
792,759 |
794,165 |
18,497 |
|||||||||
|
Selling, general and administrative expense |
28,267 |
199,943 |
189,177 |
4,960 |
|||||||||
|
Amortization of intangible assets |
1,404 |
8,869 |
5,757 |
64 |
|||||||||
|
Expenses and charges arising from the Acquisition |
- |
83,700 |
- |
- |
|||||||||
|
Expenses and charges arising from the Recapitalization |
- |
- |
- |
83,000 |
|||||||||
|
145,563 |
1,085,271 |
989,099 |
106,521 |
||||||||||
|
Operating earnings (loss) |
15,465 |
32,589 |
128,017 |
(81,770 |
) | ||||||||
|
Interest expense |
(16,197 |
) |
(56,073 |
) |
(41,942 |
) |
(1,049 |
) | |||||
|
Loss from debt retirement |
- |
(130,736 |
) |
- |
- |
||||||||
|
Investment income |
32 |
1,520 |
925 |
119 |
|||||||||
|
Earnings (loss) from continuing operations |
|||||||||||||
|
before provision (benefit) for income taxes |
(700 |
) |
(152,700 |
) |
87,000 |
(82,700 |
) | ||||||
|
Provision (benefit) for income taxes |
(300 |
) |
(41,400 |
) |
36,500 |
(21,800 |
) | ||||||
|
Earnings (loss) from continuing operations |
(400 |
) |
(111,300 |
) |
50,500 |
(60,900 |
) | ||||||
|
Earnings (loss) from discontinued operations |
- |
67,400 |
10,800 |
(1,000 |
) | ||||||||
|
Net earnings (loss) |
$ |
(400 |
) |
$ |
(43,900 |
) |
$ |
61,300 |
$ |
(61,900 |
) | ||
| (A) |
The unaudited condensed consolidated summary of operations presented herein for periods prior to August 28, 2004 reflect the results of operations of the former Nortek Holdings, Inc. and all of its wholly-owned subsidiaries (the predecessor company) and subsequent to August 27, 2004, reflect the results of operations of Nortek, Inc. (the successor company and survivor from the mergers in connection with the acquisition on August 27, 2004 by Thomas H. Lee Partners, L.P. and affiliates and certain members of the Companys management). The unaudited condensed consolidated summary of operations include the accounts of the former Nortek Holdings, Inc. and Nortek, Inc., as appropriate and all of their wholly-owned subsidiaries (individually and collectively, the Company or Nortek), after elimination of intercompany accounts and transactions, without audit and, in the opinion of management, reflect all adjustments of a normal recurring nature necessary for a fair statement of the interim periods presented. Certain amounts in the prior years unaudited condensed consolidated summary of operations have been reclassified to conform to the current year presentation. It is suggested that these unaudited condensed consolidated summary of operations be read in conjunction with the consolidated financial statements and the notes included in the Company's latest quarterly report on From 10-Q, its latest annual report on Form 10-K and its Current Reports on Form 8-K as filed with the Securities and Exchange Commission (SEC). |