WESTPORT, Conn., Aug. 6, 2014 /PRNewswire/ -- Compass
Diversified Holdings (NYSE: CODI) ("CODI," "we," "our" or the
"Company"), an owner of leading middle market businesses, announced
today its consolidated operating results for the three months ended
June 30, 2014.
Second Quarter 2014 Highlights
- Generated Cash Flow Available for Distribution and Reinvestment
("CAD" or "Cash Flow") of $12.5
million for the second quarter of 2014;
- Reported net income of $12.3
million for the second quarter of 2014;
- Paid a second quarter 2014 cash distribution of $0.36 per share in July
2014, bringing cumulative distributions paid to $11.0352 per share since CODI's IPO in May of
2006; and
- Executed a credit agreement for $725
million in new debt financing.
"During the second quarter, we continued to generate predictable
and strong free cash flow across both our niche industrial
businesses and our branded consumer businesses," stated
Alan Offenberg, CEO of Compass
Diversified Holdings. "In particular, Ergobaby and CamelBak each
reported double-digit revenue and operating income growth in the
second quarter. Additionally, American Furniture maintained its
positive sales momentum, having now posted double-digit revenue
growth in each of the past four quarters."
Mr. Offenberg added, "As we leveraged the leadership position
and comparative financial strength of our subsidiaries to increase
their relative market share, we further enhanced our financing
flexibility. Specifically, we secured $725
million in new debt financing in the quarter, expanding our
overall debt capacity under favorable terms and pricing. We also
partially divested our interest in FOX last month through a public
share offering that generated net proceeds for CODI of
approximately $65.5 million.
Importantly, we have maintained the potential for additional upside
due to our continuing ownership in FOX. Going forward, we remain
focused on utilizing our substantial liquidity to reinvest in our
current subsidiaries and enhance their future performance while
aggressively pursuing select platform and add-on acquisition
opportunities that are accretive to Cash Flow."
Operating Results
CODI reported Cash Flow (see note
regarding use of Non-GAAP Financial Measures below) of $12.5 million for the quarter ended June 30, 2014, as compared to $23.5 million for the prior year comparable
quarter. CODI's weighted average number of shares outstanding for
both the quarter ended June 30, 2014
and June 30, 2013 was approximately
48.3 million.
Cash Flow for the second quarter of 2014 reflects year-over-year
growth in the Company's Ergobaby and CamelBak businesses as well as
positive contributions from the Company's American Furniture
Manufacturing business, offset by the Company's Liberty Safe business. Cash Flow for the second
quarter of 2014 excluded results from the Company's FOX subsidiary,
which completed its initial public offering ("IPO") on August 13, 2013.
For the six month period ended June 30,
2014, CODI reported Cash Flow of $27.1 million, as compared to $44.3 million for the six months ended
June 30, 2013. CODI's weighted
average number of shares outstanding for the six month periods
ended June 30, 2014 and June 30, 2013 was approximately 48.3 million.
CODI's Cash Flow is calculated after taking into account all
interest expense, cash taxes paid and maintenance capital
expenditures, and includes the operating results of each of our
businesses for the periods during which CODI owned them. However,
Cash Flow excludes the gains from monetizing interests in CODI's
subsidiaries, which have totaled more than $270 million since going public in 2006.
Net income for the quarter ended June 30,
2014 was $12.3 million, as
compared to net income of $2.0
million for the quarter ended June
30, 2013. During the second quarter of 2013, CODI recorded a
non-cash expense of $8.9 million
related to the Company's Supplemental Put Agreement, which was
terminated in July 2013.
For the six month period ended June 30,
2014, CODI reported net income of $19.7 million, as compared to net income of
$5.6 million for the six months ended
June 30, 2013.
Liquidity and Capital Resources
As of June 30, 2014, CODI had approximately
$115.3 million in cash and cash
equivalents, $325 million outstanding
on its term loan facility and no outstanding borrowings under its
revolving credit facility. The Company's FOX subsidiary had
$45.4 million outstanding on its term
loan facility and no outstanding borrowings on its $60 million revolving credit facility. The
Company has no significant debt maturities until 2019 and had
borrowing availability of approximately $388
million at June 30, 2014 under
its revolving credit facility.
On June 6, 2014, CODI signed a
credit agreement for a revolving credit facility totaling
$400 million and a term loan facility
in the amount of $325 million. The
two facilities combined for $725
million in new debt financing and replaced the Company's
previous revolving credit facility and term loan facility.
Subsequent to the quarter ended June 30,
2014, CODI sold a total of 4,466,569 shares of FOX common
stock in a public offering of shares held by CODI and certain other
FOX shareholders at a price of $15.50
per share. Upon completion of the offering, CODI received total net
proceeds of approximately $65.5
million and its ownership in FOX was lowered from
approximately 53% to a non-controlling interest of 41%, or
15,108,718 shares of FOX's common stock. As a result of this
offering, CODI expects to deconsolidate FOX from its consolidated
financial reporting beginning in the quarter ending September 30, 2014.
Second Quarter 2014 Distribution
On July 10, 2014, CODI's Board of Directors declared
a second quarter distribution of $0.36 per share. The cash distribution was paid
on July 30, 2014 to all holders of
record as of July 23, 2014. Since its
IPO in May of 2006, CODI has paid a cumulative distribution of
$11.0352 per share.
Conference Call
Management will host a conference
call on Thursday, August 7, 2014 at
9:00 a.m. ET to discuss the latest
corporate developments and financial results. The dial-in number
for callers in the U.S. is (855) 212-2368 and the dial-in number
for international callers is (315) 625-6886. The access code for
all callers is 75588632. A live webcast will also be available on
the Company's website at
www.compassdiversifiedholdings.com.
A replay of the call will be available through August 14, 2014. To access the replay, please
dial (855) 859-2056 in the U.S. and (404) 537-3406 outside the
U.S., and then enter the access code 75588632.
Note Regarding Use of Non-GAAP Financial Measures
CAD, or Cash Flow, is a non-GAAP measure used by the Company to
assess its performance, as well as its ability to sustain and
increase quarterly distributions. A number of CODI's businesses
have seasonal earnings patterns. Accordingly, the Company believes
that the most appropriate measure of its performance is over a
trailing or expected 12-month period. We have reconciled CAD, or
Cash Flow, to Net Income and Cash Flow Provided by Operating
Activities on the Attached Schedules. We consider Net Income and
Cash Flow Provided by Operating Activities to be the most directly
comparable GAAP financial measures to CAD, or Cash Flow.
About Compass Diversified Holdings ("CODI")
CODI owns
and manages a diverse family of established North American middle
market businesses. Each of its current subsidiaries is a leader in
its niche market.
CODI maintains controlling ownership interests in each of its
subsidiaries in order to maximize its ability to impact long term
cash flow generation and value. The Company provides both debt and
equity capital for its subsidiaries, contributing to their
financial and operating flexibility. CODI utilizes the cash flows
generated by its subsidiaries to invest in the long-term growth of
the Company and to make cash distributions to its shareholders.
Our seven majority-owned subsidiaries are engaged in the
following lines of business:
- 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);
- The design and marketing of wearable baby carriers, strollers
and related products (Ergobaby, www.ergobaby.com); and
- The design and manufacture of premium home and gun safes
(Liberty Safe,
www.libertysafe.com).
In addition, we own approximately 41% of the common stock of Fox
Factory Holding Corp. ("FOX", Nasdaq: FOXF), a former subsidiary
business that completed its initial public offering in August 2013. FOX, www.ridefox.com, designs and
manufactures high-performance suspension products primarily for
mountain bikes, side-by-side vehicles, on-road and off-road
vehicles and trucks, all-terrain vehicles, snowmobiles, specialty
vehicles and applications, and motorcycles.
To find out more about Compass Diversified Holdings, please
visit www.compassdiversifiedholdings.com.
This press release may contain certain forward-looking
statements, including statements with regard to the future
performance of the Company. Words such as "believes," "expects,"
"projects," and "future" or similar expressions, are intended to
identify forward-looking statements. These forward-looking
statements are subject to the inherent uncertainties in predicting
future results and conditions. Certain factors could cause actual
results to differ materially from those projected in these
forward-looking statements, and some of these factors are
enumerated in the risk factor discussion in the Form 10-K filed by
CODI with the Securities and Exchange Commission for the year ended
December 31, 2013 and other filings
with the Securities and Exchange Commission. CODI undertakes no
obligation to publicly update or revise any forward-looking
statements, whether as a result of new information, future events
or otherwise.
Compass
Diversified Holdings
Condensed
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
June
30,
|
|
December
31,
|
(in
thousands)
|
|
2014
|
|
2013
|
|
|
|
(unaudited)
|
|
|
|
Assets
|
|
|
|
|
|
|
Current
assets
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
115,349
|
|
|
$
|
113,229
|
|
|
Accounts receivable,
less allowance of $4,236 and $3,424
|
|
137,215
|
|
|
111,736
|
|
|
Inventories
|
|
166,723
|
|
|
152,948
|
|
|
Prepaid expenses and
other current assets
|
|
23,766
|
|
|
21,220
|
|
|
Total current assets
|
|
443,053
|
|
|
399,133
|
|
Property, plant and
equipment, net
|
|
70,470
|
|
|
68,059
|
|
Goodwill
|
|
258,717
|
|
|
246,611
|
|
Intangible assets,
net
|
|
331,121
|
|
|
310,359
|
|
Deferred debt
issuance costs, net
|
|
13,227
|
|
|
8,217
|
|
Other non-current
assets
|
|
12,852
|
|
|
12,534
|
|
Total
assets
|
|
$
|
1,129,440
|
|
|
$
|
1,044,913
|
|
|
|
|
|
|
|
|
|
Liabilities and
stockholders' equity
|
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
|
|
|
Accounts payable and
accrued expenses
|
|
$
|
113,083
|
|
|
$
|
118,129
|
|
|
Due to related
party
|
|
4,399
|
|
|
4,528
|
|
|
Current portion,
long-term debt
|
|
5,750
|
|
|
2,850
|
|
|
Other current
liabilities
|
|
4,760
|
|
|
4,623
|
|
|
Total current liabilities
|
|
127,992
|
|
|
130,130
|
|
Long-term
debt
|
|
359,986
|
|
|
280,389
|
|
Deferred income
taxes
|
|
57,658
|
|
|
60,024
|
|
Other non-current
liabilities
|
|
23,483
|
|
|
5,435
|
|
|
Total
liabilities
|
|
569,119
|
|
|
475,978
|
|
Stockholders'
equity
|
|
|
|
|
|
|
|
Trust shares, no par
value, 500,000 authorized; 48,300 shares
issued and outstanding at 6/30/14 and 12/31/13
|
|
725,453
|
|
|
725,453
|
|
|
Accumulated other
comprehensive income
|
|
788
|
|
|
693
|
|
|
Accumulated
deficit
|
|
(276,800)
|
|
|
(252,761)
|
|
|
Total
stockholders' equity attributable to Holdings
|
|
449,441
|
|
|
473,385
|
|
|
Noncontrolling
interests
|
|
110,880
|
|
|
95,550
|
|
|
Total stockholders' equity
|
|
560,321
|
|
|
568,935
|
|
|
Total liabilities
and stockholders' equity
|
|
$
|
1,129,440
|
|
|
$
|
1,044,913
|
|
|
|
|
|
|
|
|
|
Compass
Diversified Holdings
Condensed
Consolidated Statements of Operations
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Six Months
Ended
|
(in thousands,
except per share data)
|
|
June 30,
2014
|
|
June 30,
2013
|
|
June 30,
2014
|
|
June 30,
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
269,084
|
|
|
$
|
245,775
|
|
|
$
|
515,132
|
|
|
$
|
487,342
|
|
Cost of
sales
|
|
186,542
|
|
|
168,418
|
|
|
356,238
|
|
|
333,612
|
|
Gross profit
|
|
82,542
|
|
|
77,357
|
|
|
158,894
|
|
|
153,730
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling,
general and administrative expense
|
|
48,080
|
|
|
40,994
|
|
|
94,253
|
|
|
82,203
|
|
Supplemental put
expense
|
|
—
|
|
|
8,912
|
|
|
—
|
|
|
15,308
|
|
Management fees
|
|
5,023
|
|
|
4,434
|
|
|
9,758
|
|
|
8,750
|
|
Amortization
expense
|
|
7,678
|
|
|
7,444
|
|
|
15,027
|
|
|
15,074
|
|
Impairment
expense
|
|
—
|
|
|
900
|
|
|
—
|
|
|
900
|
|
Operating income
|
|
21,761
|
|
|
14,673
|
|
|
39,856
|
|
|
31,495
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
(expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
|
(4,810)
|
|
|
(4,188)
|
|
|
(9,382)
|
|
|
(9,527)
|
|
Amortization of debt
issuance costs
|
|
(583)
|
|
|
(526)
|
|
|
(1,153)
|
|
|
(1,011)
|
|
Loss on debt
extinguishment
|
|
(2,143)
|
|
|
(1,785)
|
|
|
(2,143)
|
|
|
(1,785)
|
|
Other income (expense),
net
|
|
106
|
|
|
(343)
|
|
|
290
|
|
|
(16)
|
|
Income before income taxes
|
|
14,331
|
|
|
7,831
|
|
|
27,468
|
|
|
19,156
|
|
Provision for income
taxes
|
|
2,012
|
|
|
5,875
|
|
|
7,776
|
|
|
13,574
|
|
Net income
|
|
12,319
|
|
|
1,956
|
|
|
19,692
|
|
|
5,582
|
|
Less: Net income
attributable to noncontrolling interest
|
|
6,600
|
|
|
2,525
|
|
|
9,314
|
|
|
4,557
|
|
Net income (loss) attributable to Holdings
|
|
$
|
5,719
|
|
|
$
|
(569)
|
|
|
$
|
10,378
|
|
|
$
|
1,025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and fully
diluted income (loss) per share
|
|
$
|
0.11
|
|
|
$
|
(0.01)
|
|
|
$
|
0.19
|
|
|
$
|
0.02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
$
|
0.72
|
|
|
$
|
0.72
|
|
Compass
Diversified Holdings
Condensed
Consolidated Statements of Cash Flows
(unaudited)
|
|
|
Six Months
Ended
|
(in
thousands)
|
|
June 30,
2014
|
|
June 30,
2013
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
Net income
|
|
$
|
19,692
|
|
|
$
|
5,582
|
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
Depreciation and amortization expense
|
|
24,534
|
|
|
23,124
|
|
Impairment expense
|
|
—
|
|
|
900
|
|
Unrealized (gain) loss on interest rate and foreign currency
derivatives
|
|
273
|
|
|
(481)
|
|
Loss on
debt extinguishment
|
|
2,143
|
|
|
1,785
|
|
Amortization of debt issuance costs and original issue
discount
|
|
1,699
|
|
|
1,666
|
|
Supplemental put expense
|
|
—
|
|
|
15,308
|
|
Noncontrolling stockholders charges
|
|
2,969
|
|
|
2,312
|
|
Excess
tax benefit on stock-based compensation
|
|
(1,662)
|
|
|
—
|
|
Deferred
taxes
|
|
(2,935)
|
|
|
(1,573)
|
|
Other
|
|
228
|
|
|
46
|
|
Changes in operating
assets and liabilities, net of acquisition:
|
|
|
|
|
|
|
Increase
in accounts receivable
|
|
(24,105)
|
|
|
(26,148)
|
|
Increase
in inventories
|
|
(5,056)
|
|
|
(15,843)
|
|
Increase
in prepaid expenses and other current assets
|
|
(3,389)
|
|
|
(3,667)
|
|
Payment
of profit allocation
|
|
—
|
|
|
(5,603)
|
|
Increase
(decrease) in accounts payable and accrued expenses
|
|
(3,071)
|
|
|
24,991
|
|
Net cash provided by operating activities
|
|
11,320
|
|
|
22,399
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
Acquisition of
businesses, net of cash acquired
|
|
(43,014)
|
|
|
—
|
|
Purchases of property
and equipment
|
|
(7,601)
|
|
|
(9,008)
|
|
Payment of interest
rate swap
|
|
(996)
|
|
|
—
|
|
Proceeds from sale
leaseback transaction
|
|
—
|
|
|
4,372
|
|
Other investing
activities
|
|
29
|
|
|
272
|
|
Net cash used in investing activities
|
|
(51,582)
|
|
|
(4,364)
|
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
Net borrowing of
debt
|
|
81,000
|
|
|
21,650
|
|
Distributions
paid
|
|
(34,776)
|
|
|
(34,776)
|
|
Net payments related
to noncontrolling interest
|
|
1,750
|
|
|
(3,090)
|
|
Debt issuance
costs
|
|
(7,370)
|
|
|
(1,843)
|
|
Excess tax benefit on
stock-based compensation
|
|
1,662
|
|
|
—
|
|
Other
|
|
(35)
|
|
|
(69)
|
|
Net cash provided by (used in) financing activities
|
|
42,231
|
|
|
(18,128)
|
|
Foreign currency
impact on cash
|
|
151
|
|
|
(300)
|
|
Net increase
(decrease) in cash and cash equivalents
|
|
2,120
|
|
|
(393)
|
|
Cash and cash
equivalents — beginning of period
|
|
113,229
|
|
|
18,241
|
|
Cash and cash
equivalents — end of period
|
|
$
|
115,349
|
|
|
$
|
17,848
|
|
Compass
Diversified Holdings
Condensed
Consolidated Table of Cash Flows Available for Distribution and
Reinvestment
(unaudited)
|
|
|
Three Months
Ended
|
|
Six Months
Ended
|
(in
thousands)
|
|
June 30,
2014
|
|
June 30,
2013
|
|
June 30,
2014
|
|
June 30,
2013
|
Net income
|
|
$
|
12,319
|
|
|
$
|
1,956
|
|
|
$
|
19,692
|
|
|
$
|
5,582
|
|
Adjustments to
reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
12,549
|
|
|
11,513
|
|
|
24,534
|
|
|
23,124
|
|
Impairment
expense
|
|
—
|
|
|
900
|
|
|
—
|
|
|
900
|
|
Amortization of debt
issuance costs and original issue discount
|
|
835
|
|
|
821
|
|
|
1,699
|
|
|
1,666
|
|
Unrealized loss on
derivatives
|
|
181
|
|
|
(96)
|
|
|
273
|
|
|
(481)
|
|
Loss on debt
extinguishment
|
|
2,143
|
|
|
1,785
|
|
|
2,143
|
|
|
1,785
|
|
Excess tax benefit
from subsidiary stock options (1)
|
|
(601)
|
|
|
—
|
|
|
(1,662)
|
|
|
—
|
|
Supplemental put
expense
|
|
—
|
|
|
8,912
|
|
|
—
|
|
|
15,308
|
|
Noncontrolling
stockholders charges
|
|
1,604
|
|
|
1,011
|
|
|
2,969
|
|
|
2,312
|
|
Other
|
|
281
|
|
|
117
|
|
|
228
|
|
|
46
|
|
Deferred
taxes
|
|
(2,341)
|
|
|
(716)
|
|
|
(2,935)
|
|
|
(1,573)
|
|
Changes in operating
assets and liabilities
|
|
(9,610)
|
|
|
(23,930)
|
|
|
(35,621)
|
|
|
(26,270)
|
|
Net cash provided
by operating activities
|
|
17,360
|
|
|
2,273
|
|
|
11,320
|
|
|
22,399
|
|
Plus:
|
|
|
|
|
|
|
|
|
|
|
|
|
Unused fee on
revolving credit facility (2)
|
|
574
|
|
|
529
|
|
|
1,174
|
|
|
1,174
|
|
Excess tax benefit
from subsidiary stock options (1)
|
|
601
|
|
|
—
|
|
|
1,662
|
|
|
—
|
|
Other
|
|
43
|
|
|
—
|
|
|
96
|
|
|
—
|
|
Changes in operating
assets and liabilities
|
|
9,610
|
|
|
23,930
|
|
|
35,621
|
|
|
26,270
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
Maintenance capital
expenditures (3)
|
|
3,539
|
|
|
3,190
|
|
|
6,643
|
|
|
5,536
|
|
FOX CAD (4)
|
|
11,545
|
|
|
—
|
|
|
15,039
|
|
|
—
|
|
Payment on
swap
|
|
501
|
|
|
—
|
|
|
996
|
|
|
—
|
|
Other
|
|
70
|
|
|
71
|
|
|
70
|
|
|
—
|
|
Estimated cash
flow available for distribution and
reinvestment
|
|
$
|
12,533
|
|
|
$
|
23,471
|
|
|
$
|
27,125
|
|
|
$
|
44,307
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution paid in
April 2014/2013
|
|
|
|
|
|
|
|
$
|
17,388
|
|
|
$
|
17,388
|
|
Distribution paid in
July 2014/2013
|
|
$
|
17,388
|
|
|
$
|
17,388
|
|
|
17,388
|
|
|
17,388
|
|
|
|
$
|
17,388
|
|
|
$
|
17,388
|
|
|
$
|
34,776
|
|
|
$
|
34,776
|
|
|
(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 $0.5 million and $1.0 million
for the three months ended June 30, 2014 and 2013, and
$1.0 million and $3.5 million for the six months ended June 30,
2014 and 2013.
|
(4) Represents FOX
CAD subsequent to the IPO date. For the six months ended June 30,
2014, the amount includes approximately $23.1 million
of EBITDA, less: $3.6 million of cash taxes, $1.9 million of
management fees, $2.2 million of maintenance capital expenditures
and $0.3 million
of interest expense. For the quarter ended June 30, 2014, the
amount includes approximately $15.5 million of EBITDA, less: $1.4
million of
cash taxes, $1.0 million of management fees, $1.3 million of
maintenance capital expenditures and $0.3 million of interest
expense.
|
|
SOURCE Compass Diversified Holdings