|
Delaware |
05-0314991 |
|
(State or other jurisdiction of |
(I.R.S. Employer |
|
incorporation or organization) |
Identification No.) |
|
|
|
|
50 Kennedy Plaza, Providence, RI |
02903-2360 |
|
(Address of principal executive offices) |
(Zip Code) |
|
|
|
|
July 3, |
December 31, | |||||
|
|
2004 |
2003 | |||||
|
|
| ||||||
|
Assets |
(Unaudited) | ||||||
|
Current Assets: |
(Amounts in thousands) | ||||||
|
Unrestricted: |
|
| |||||
|
Cash and cash equivalents |
$ |
123,295 |
$ |
182,349 |
|||
|
Marketable securities available for sale |
5,011 |
- |
|||||
|
Restricted: |
|
|
|||||
|
Cash, investments and marketable securities at cost, |
|
|
|||||
|
which approximates market |
8,523 |
1,223 |
|||||
|
Accounts receivable, less allowances |
|
|
|||||
|
of $6,334 and $5,880 |
263,156 |
214,267 |
|||||
|
Inventories: |
|
|
|||||
|
Raw materials |
67,716 |
54,144 |
|||||
|
Work in process |
22,239 |
19,229 |
|||||
|
Finished goods |
112,033 |
86,042 |
|||||
|
|
|
||||||
|
|
201,988 |
159,415 |
|||||
|
|
|
||||||
|
Prepaid expenses |
11,463 |
6,765 |
|||||
|
Other current assets |
16,750 |
14,868 |
|||||
|
Prepaid income taxes |
20,700 |
17,826 |
|||||
|
Assets of discontinued operations |
--- |
494,851 |
|||||
|
|
|
||||||
|
Total current assets |
650,886 |
1,091,564 |
|||||
|
|
|
||||||
|
Property and Equipment, at Cost: |
|
|
|||||
|
Land |
12,475 |
12,578 |
|||||
|
Buildings and improvements |
78,299 |
79,007 |
|||||
|
Machinery and equipment |
127,711 |
120,589 |
|||||
|
|
|
||||||
|
|
218,485 |
212,174 |
|||||
|
Less accumulated depreciation |
28,291 |
17,719 |
|||||
|
|
|
||||||
|
Total property and equipment, net |
190,194 |
194,455 |
|||||
|
|
|
||||||
|
Other Assets: |
|
|
|||||
|
Goodwill |
686,897 |
678,063 |
|||||
|
Intangible assets, less accumulated amortization |
|
|
|||||
|
of $16,074 and $9,122 |
89,043 |
94,645 |
|||||
|
Deferred debt expense |
6,221 |
2,788 |
|||||
|
Other |
17,239 |
16,893 |
|||||
|
|
|
||||||
|
|
799,400 |
792,389 |
|||||
|
|
|
||||||
|
Total Assets |
$ |
1,640,480 |
$ |
2,078,408 |
|||
|
|
|
||||||
|
|
|
|
|||||
|
Liabilities and Stockholders Investment |
|
|
|||||
|
|
|
|
|||||
|
Current Liabilities: |
|
|
|||||
|
Notes payable and other short-term obligations |
$ |
6,239 |
$ |
8,120 |
|||
|
Current maturities of long-term debt |
7,171 |
7,229 |
|||||
|
Accounts payable |
159,678 |
112,764 |
|||||
|
Accrued expenses and taxes, net |
172,397 |
142,135 |
|||||
|
Liabilities of discontinued operations |
--- |
137,683 |
|||||
|
|
|
||||||
|
Total current liabilities |
345,485 |
407,931 |
|||||
|
|
|
||||||
|
Other Liabilities: |
|
|
|||||
|
Deferred income taxes |
32,600 |
21,449 |
|||||
|
Other |
150,313 |
136,833 |
|||||
|
|
|
||||||
|
|
182,913 |
158,282 |
|||||
|
|
|
||||||
|
Notes, Mortgage Notes and Obligations |
|
|
|||||
|
Payable, Less Current Maturities |
471,402 |
971,710 |
|||||
|
|
|
||||||
|
Stockholders Investment: |
|
|
|||||
|
Common stock, $.01 par value; authorized 1,000 shares, |
|
|
|||||
|
104 shares issued and outstanding |
--- |
--- |
|||||
|
Additional paid-in capital |
449,789 |
444,548 |
|||||
|
Retained earnings |
175,200 |
76,500 |
|||||
|
Accumulated other comprehensive income |
15,691 |
19,437 |
|||||
|
|
|
||||||
|
Total stockholders investment |
640,680 |
540,485 |
|||||
|
|
|
||||||
|
Total Liabilities and Stockholders Investment |
$ |
1,640,480 |
$ |
2,078,408 |
|||
|
|
|
||||||
|
|
For the Three Months Ended | ||||||
|
|
July 3, 2004 |
July 5, 2003 | |||||
|
|
(Amounts in thousands) | ||||||
|
|
(Unaudited) | ||||||
|
|
|
| |||||
|
Net Sales |
$ |
448,393 |
$ |
390,029 |
|||
|
|
|
||||||
|
Costs and Expenses: |
|
|
|||||
|
Cost of products sold |
316,409 |
280,737 |
|||||
|
Selling, general and administrative expense |
81,884 |
63,425 |
|||||
|
Amortization of intangible assets |
3,538 |
2,020 |
|||||
|
|
|
||||||
|
|
401,831 |
346,182 |
|||||
|
|
|
||||||
|
Operating earnings |
46,562 |
43,847 |
|||||
|
Interest expense |
(9,293 |
) |
(12,636 |
) | |||
|
Investment income |
331 |
289 |
|||||
|
|
|
||||||
|
Earnings from continuing operations |
|
|
|||||
|
before provision for income taxes |
37,600 |
31,500 |
|||||
|
Provision for income taxes |
14,700 |
13,000 |
|||||
|
|
|
||||||
|
Earnings from continuing operations |
22,900 |
18,500 |
|||||
|
Earnings (loss) from discontinued operations |
(800 |
) |
7,400 |
||||
|
|
|
||||||
|
Net earnings |
$ |
22,100 |
$ |
25,900 |
|||
|
|
|
||||||
|
|
For the Periods | |||||||||
|
|
Post-Recapitalization |
Pre-Recapitalization | ||||||||
|
|
Jan. 1, 2004 |
Jan. 10, 2003 |
Jan. 1, 2003 - | |||||||
|
|
July 3, 2004 |
July 5, 2003 |
Jan. 9, 2003 | |||||||
|
|
(Amounts in thousands) | |||||||||
|
|
(Unaudited) | |||||||||
|
|
|
|
| |||||||
|
Net Sales |
$ |
855,836 |
$ |
726,106 |
$ |
24,951 |
||||
|
|
|
|
||||||||
|
Costs and Expenses: |
|
|
|
|||||||
|
Cost of products sold |
605,081 |
520,394 |
18,635 |
|||||||
|
Selling, general and administrative expense |
155,831 |
123,498 |
5,014 |
|||||||
|
Amortization of intangible assets |
6,849 |
3,843 |
67 |
|||||||
|
Expenses and charges arising from the Recapitalization |
--- |
--- |
83,000 |
|||||||
|
|
|
|
||||||||
|
|
767,761 |
647,735 |
106,716 |
|||||||
|
|
|
|
||||||||
|
Operating earnings (loss) |
88,075 |
78,371 |
(81,765 |
) | ||||||
|
Interest expense |
(25,870 |
) |
(29,427 |
) |
(1,054 |
) | ||||
|
Loss from debt retirement |
(11,958 |
) |
--- |
--- |
||||||
|
Investment income |
1,253 |
656 |
119 |
|||||||
|
|
|
|
||||||||
|
Earnings (loss) from continuing operations |
|
|
|
|||||||
|
before provision (benefit) for income taxes |
51,500 |
49,600 |
(82,700 |
) | ||||||
|
Provision (benefit) for income taxes |
20,200 |
20,100 |
(21,800 |
) | ||||||
|
|
|
|
||||||||
|
Earnings (loss) from continuing operations |
31,300 |
29,500 |
(60,900 |
) | ||||||
|
Earnings (loss) from discontinued operations |
67,400 |
1,900 |
(1,000 |
) | ||||||
|
|
|
|
||||||||
|
Net earnings (loss) |
$ |
98,700 |
$ |
31,400 |
$ |
(61,900 |
) | |||
|
|
|
|
||||||||
|
|
For the Periods | |||||||||
|
|
Post-Recapitalization |
Pre-Recapitalization | ||||||||
|
|
Jan. 1, 2004 |
Jan. 10, 2003 |
Jan. 1, 2003 - | |||||||
|
|
July 3, 2004 |
July 5, 2003 |
Jan. 9, 2003 | |||||||
|
|
(Amounts in thousands) | |||||||||
|
|
(Unaudited) | |||||||||
|
|
|
|
| |||||||
|
Cash Flows from operating activities: |
|
|
| |||||||
|
Net earnings (loss) from continuing operations |
$ |
31,300 |
$ |
29,500 |
$ |
(60,900 |
) | |||
|
Earnings (loss) from discontinued operations |
67,400 |
1,900 |
(1,000 |
) | ||||||
|
|
|
|
||||||||
|
Net earnings (loss) |
98,700 |
31,400 |
(61,900 |
) | ||||||
|
|
|
|
||||||||
|
|
|
|
|
|||||||
|
Adjustments to reconcile net earnings (loss) |
|
|
|
|||||||
|
to net cash used in operating activities: |
|
|
|
|||||||
|
Depreciation and amortization expense, including |
|
|
|
|||||||
|
amortization of purchase price allocated to inventory |
19,908 |
16,521 |
653 |
|||||||
|
Non-cash interest expense, net |
217 |
3,438 |
125 |
|||||||
|
Non-cash stock-based compensation |
5,241 |
952 |
--- |
|||||||
|
Loss from debt retirement |
11,958 |
--- |
--- |
|||||||
|
Gain on the sale of discontinued operations |
(122,700 |
) |
--- |
--- |
||||||
|
Deferred federal income tax provision (benefit) from |
|
|
|
|||||||
|
continuing operations |
9,800 |
(12,000 |
) |
5,900 |
||||||
|
Deferred federal income tax benefit from |
|
|
|
|||||||
|
discontinued operations |
(18,500 |
) |
--- |
--- |
||||||
|
Effect of the Recapitalization, net |
--- |
--- |
62,397 |
|||||||
|
Changes in certain assets and liabilities, net of |
|
|
|
|||||||
|
effects from acquisitions and dispositions: |
|
|
|
|||||||
|
Accounts receivable, net |
(48,250 |
) |
(33,784 |
) |
4,298 |
|||||
|
Inventories |
(38,165 |
) |
(15,275 |
) |
(4,457 |
) | ||||
|
Prepaids and other current assets |
4,878 |
(726 |
) |
268 |
||||||
|
Net assets of discontinued operations |
(3,134 |
) |
(28,769 |
) |
1,717 |
|||||
|
Accounts payable |
45,830 |
6,367 |
(777 |
) | ||||||
|
Accrued expenses and taxes |
13,016 |
37,903 |
(19,766 |
) | ||||||
|
Long-term assets, liabilities and other, net |
(1,936 |
) |
(12,284 |
) |
5,837 |
|||||
|
|
|
|
||||||||
|
Total adjustments to net earnings (loss) |
(121,837 |
) |
(37,657 |
) |
56,195 |
|||||
|
|
|
|
||||||||
|
Net cash used in operating activities |
$ |
(23,137 |
) |
$ |
(6,257 |
) |
$ |
(5,705 |
) | |
|
|
|
|
||||||||
|
Cash Flows from investing activities: |
|
|
|
|||||||
|
Capital expenditures |
$ |
(9,648 |
) |
$ |
(7,246 |
) |
$ |
(207 |
) | |
|
Net cash paid for businesses acquired |
(16,500 |
) |
(17,237 |
) |
--- |
|||||
|
Purchase of investments and marketable securities |
(5,000 |
) |
(30,015 |
) |
--- |
|||||
|
Proceeds from the sale of investments and |
|
|
|
|||||||
|
marketable securities |
--- |
9,947 |
|
|||||||
|
Proceeds from the sale of discontinued businesses |
520,138 |
--- |
--- |
|||||||
|
Change in restricted cash and investments |
(111 |
) |
(7 |
) |
(49 |
) | ||||
|
Other, net |
(141 |
) |
(548 |
) |
109 |
|||||
|
|
|
|
||||||||
|
Net cash provided by (used in) investing activities |
488,738 |
(45,106 |
) |
(147 |
) | |||||
|
|
|
|
||||||||
|
Cash Flows from financing activities: |
|
|
|
|||||||
|
Change in borrowings, net |
$ |
(4,011 |
) |
$ |
835 |
$ |
(1,313 |
) | ||
|
Sale of Floating Rate Notes |
196,000 |
--- |
--- |
|||||||
|
Redemption of Senior Notes |
(716,700 |
) |
--- |
--- |
||||||
|
Dividend and distributions paid to Nortek Holdings, Inc. |
--- |
--- |
(147,900 |
) | ||||||
|
Contribution of capital from Nortek Holdings, Inc. |
--- |
--- |
4,603 |
|||||||
|
Other, net |
56 |
(5 |
) |
(4,039 |
) | |||||
|
|
|
|
||||||||
|
Net cash (used in) provided by financing activities |
(524,655 |
) |
830 |
(148,649 |
) | |||||
|
|
|
|
||||||||
|
Net decrease in unrestricted cash and |
|
|
|
|||||||
|
cash equivalents |
(59,054 |
) |
(50,533 |
) |
(154,501 |
) | ||||
|
Unrestricted cash and cash equivalents at the |
|
|
|
|||||||
|
beginning of the period |
182,349 |
140,303 |
294,804 |
|||||||
|
|
|
|
||||||||
|
Unrestricted cash and cash equivalents at the |
|
|
|
|||||||
|
end of the period |
$ |
123,295 |
$ |
89,770 |
$ |
140,303 |
||||
|
|
|
|
||||||||
|
Supplemental disclosure of cash flow information: |
|
|
|
|||||||
|
|
|
|
|
|||||||
|
Interest paid |
$ |
47,816 |
$ |
46,130 |
$ |
--- |
||||
|
|
|
|
||||||||
|
Income taxes paid, net |
$ |
41,634 |
$ |
4,557 |
$ |
281 |
||||
|
|
|
|
||||||||