Document
false0001345126 0001345126 2019-10-30 2019-10-30 0001345126 codi:SeriesAPreferredSharesRepresentingSeriesATrustPreferredInterestInCompassDiversifiedHoldingsMember 2019-10-30 2019-10-30 0001345126 codi:SeriesBPreferredSharesRepresentingSeriesBTrustPreferredInterestInCompassDiversifiedHoldingsMember 2019-10-30 2019-10-30 0001345126 codi:SharesRepresentingBeneficialInterestsInCompassDiversifiedHoldingsMember 2019-10-30 2019-10-30


 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
 
 
FORM 8-K
 
 
 
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): October 30, 2019
 
 
 
COMPASS DIVERSIFIED HOLDINGS
(Exact name of registrant as specified in its charter)
 
 
 
Delaware
 
001-34927
 
57-6218917
(State or other jurisdiction
of incorporation)
 
(Commission
File Number)
 
(I.R.S. Employer
Identification No.)
 
 
 
COMPASS GROUP DIVERSIFIED HOLDINGS LLC
(Exact name of registrant as specified in its charter)
 
 
 
Delaware
 
001-34926
 
20-3812051
(State or other jurisdiction
of incorporation)
 
(Commission
File Number)
 
(I.R.S. Employer
Identification No.)
301 Riverside Avenue, Second Floor, Westport, CT 06880
(Address of principal executive offices and zip code)
Registrant’s telephone number, including area code: (203221-1703
 
 
 
Check the appropriate box below if the Form 8-K is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
 
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
 
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
 
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of Each Class
 
Trading Symbol(s)
 
Name of Each Exchange on Which Registered
Shares representing beneficial interests in Compass Diversified Holdings
 
CODI
 
New York Stock Exchange
Series A Preferred Shares representing Series A Trust Preferred Interest in Compass Diversified Holdings
 
CODI PR A
 
New York Stock Exchange
Series B Preferred Shares representing Series B Trust Preferred Interest in Compass Diversified Holdings
 
CODI PR B
 
New York Stock Exchange
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
 
 
 
 
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o





Section 2     Financial Information
Item 2.02    Results of Operations and Financial Condition

On October 30, 2019, Compass Diversified Holdings and Compass Group Diversified Holdings LLC (NYSE: CODI) (collectively “CODI”) issued a press release announcing its consolidated operating results for the three and nine months ended September 30, 2019. A copy of the press release is furnished within this report as Exhibit 99.1.


Section 7     Regulation FD
Item 7.01    Regulation FD Disclosure

CODI has updated its investor presentation and will make it available on the Company's website at ir.compassequity.com. CODI management uses this presentation from time to time when interacting with investors and analysts to discuss the operations and strategies of our businesses.

Section 9     Financial Statements and Exhibits
Item 9.01    Financial Statements and Exhibits
(d)    Exhibits.
Exhibit Number
 
Description
 
 
 
 
 
 
 
104
 
Cover Page Interactive Data File (embedded within the Inline XBRL document)
 
 
 









SIGNATURES
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 hereunto duly authorized.

Date: October 30, 2019
COMPASS DIVERSIFIED HOLDINGS
 
 
 
 
By:
 
/s/ Ryan J. Faulkingham
 
 
 
 
 
 
Ryan J. Faulkingham
 
 
 
Regular Trustee
SIGNATURES
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 hereunto duly authorized.

Date: October 30, 2019
COMPASS GROUP DIVERSIFIED HOLDINGS LLC
 
 
 
 
By:
 
/s/ Ryan J. Faulkingham
 
 
 
 
 
 
Ryan J. Faulkingham
 
 
 
Chief Financial Officer



Exhibit


Exhibit 99.1

https://cdn.kscope.io/f018388330795b14dfd316667245a26a-codilogof2a33.jpg

Compass Diversified Holdings
Ryan J. Faulkingham
Chief Financial Officer
203.221.1703
ryan@compassequity.com 
Investor Relations and Media Contact:
The IGB Group
Leon Berman
212.477.8438
lberman@igbir.com
Compass Diversified Holdings Reports Third Quarter 2019 Financial Results

Generates Solid Revenue and Cash Flow and Continues to Provide Sizable Distributions to Shareholders
Branded Consumer Segment Generates Strong Results, Highlighted by 5.11 Tactical’s Double-Digit Revenue and EBITDA Growth
Westport, Conn., October 30, 2019 - 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 September 30, 2019.
Third Quarter 2019 Highlights
Reported net sales of $388.3 million;
Reported net loss of $26.5 million inclusive of $33.4 million non-cash impairment charge at Velocity and $4.9 million loss on the sale of Tilray shares;
Reported non-GAAP Adjusted EBITDA of $63.8 million;
Reported Cash Provided by Operating Activities of $22.9 million, and Generated non-GAAP Cash Flow Available for Distribution and Reinvestment (“CAD”) of $30.2 million for the third quarter of 2019;
Paid a third quarter 2019 cash distribution of $0.36 per share on CODI’s common shares in October 2019, bringing cumulative distributions paid to $18.5952 per common share since CODI’s IPO in May of 2006;
Paid a quarterly cash distribution of $0.453125 per share on the Company’s 7.250% Series A Preferred Shares and $0.4921875 per share on the Company's 7.875% Series B Preferred Shares in October 2019;
Received approximately C$64 million of deferred consideration from the sale of Manitoba Harvest, comprised of cash and Tilray shares.
“During the third quarter our group of leading and diversified businesses generated solid revenue and cash flow, exceeding our expectations,” said Elias Sabo, CEO of Compass Diversified Holdings. “We are especially pleased with the performance of our branded consumer businesses, driven by 5.11 Tactical’s double digit revenue and EBITDA growth. 5.11 continues to exceed our expectations, as the company successfully expands into a consumer lifestyle apparel business. During the third quarter, 5.11 continued to invest in its omni channel consumer strategy, adding experiential retail stores and enhancing its online capabilities. We





are pleased with 5.11’s progress and believe in its transformational potential for CODI, as 5.11 expands to meet the needs of its passionate and highly engaged customer base.”
Mr. Sabo continued, “Following the two opportunistic divestitures in the first half of 2019, we received C$64 million in deferred consideration from the sale of Manitoba Harvest in the third quarter of 2019. During the third quarter, we sold all of our shares in Tilray received as part of the consideration, and have now successfully monetized all of the proceeds from the Manitoba Harvest sale and realized a gain of $121.7 million on our investment. The sales of Manitoba Harvest and Clean Earth in 2019 have resulted in significantly less financial leverage and greatly enhanced liquidity, positioning CODI with the strongest balance sheet in our history. Since going public in 2006, we have now realized gains for our shareholders in excess of $1 billion, and we have paid a sizeable and consistent distribution to our common shareholders, now reaching nearly $18.60, or 124% of our IPO price. Based on the strength of our third quarter financial results, we now expect our fourth quarter results to exceed our original expectations”.
Operating Results
Net sales for the quarter ended September 30, 2019 were $388.3 million, as compared to $360.3 million for the quarter ended September 30, 2018. The September 30, 2018 net sales do not include net sales attributable to Ravin prior to CODI’s ownership.

Net loss for the quarter ended September 30, 2019 was $26.5 million, as compared to net income of $5.8 million for the quarter ended September 30, 2018. CODI recorded a $33.4 million impairment at our Velocity Outdoor subsidiary during the quarter ended September 30, 2019.

Adjusted EBITDA (see Note Regarding Use of Non-GAAP Financial Measures below) for the quarter ended September 30, 2019 was $63.8 million, as compared to $57.9 million for the quarter ended September 30, 2018. Adjusted EBITDA does not include the results of Ravin prior to CODI’s ownership.

CODI reported CAD (see Note Regarding Use of Non-GAAP Financial Measures below) of $30.2 million for the quarter ended September 30, 2019, as compared to $26.4 million for the prior year’s comparable quarter. CODI’s CAD 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, CAD excludes the gains from monetizing interests in CODI’s subsidiaries, which have totaled over $1 billion since going public in 2006. The increase in CAD over the prior year quarter is primarily the result of 5.11 Tactical’s improved operating performance, lower maintenance capital expenditures at our existing businesses, offset by the loss of cash flow from our two divestitures in the first half of 2019.

Liquidity and Capital Resources
For the quarter ended September 30, 2019, CODI reported Cash Provided by Operating Activities of $22.9 million, as compared to Cash Provided by Operating Activities of $23.5 million for the quarter ended September 30, 2018.
CODI’s weighted average number of shares outstanding for the quarters ended September 30, 2019 and September 30, 2018 were 59.9 million.
As of September 30, 2019, CODI had approximately $285.8 million in cash and cash equivalents, $298.8 million outstanding on its term loan facility, $400 million outstanding in 8.00% Senior Notes due 2026 and no outstanding borrowings under its revolving credit facility. In July 2019, CODI repaid $193.8 million on its term loan facility.
The Company has no significant debt maturities until 2023 and had net borrowing availability of $596.4 million at September 30, 2019 under its revolving credit facility.






Concurrent with the June 2019 sale of Clean Earth, Compass Group Management volunteered to waive the management fee on cash balances held at CODI, commencing with the management fee due for the quarter ended June 30, 2019 and continuing until the quarter during which the Company next borrows under its revolving credit facility.

Third Quarter 2019 Distributions
On October 3, 2019, CODI’s Board of Directors (the “Board”) declared a third quarter distribution of $0.36 per share on the Company’s common shares. The cash distribution was paid on October 24, 2019 to all holders of record of common shares as of October 17, 2019. Since its IPO in May of 2006, CODI has paid a cumulative distribution of $18.5952 per common share.
The Board also declared a quarterly cash distribution of $0.453125 per share on the Company’s 7.250% Series A Preferred Shares (the “Series A Preferred Shares”). The distribution on the Series A Preferred Shares covered the period from and including July 30, 2019, up to, but excluding, October 30, 2019. The distribution for such period was paid on October 30, 2019 to all holders of record of Series A Preferred Shares as of October 15, 2019.
The Board also declared a quarterly cash distribution of $0.4921875 per share on the Company's 7.875% Series B Preferred Shares (the “Series B Preferred Shares”). The distribution on the Series B Preferred Shares covered the period from and including July 30, 2019, up to, but excluding, October 30, 2019. The distribution for such period was paid on October 30, 2019 to all holders of record of Series B Preferred Shares as of October 15, 2019.

Conference Call
Management will host a conference call on Wednesday, October 30, 2019 at 5:00 p.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 3219678. A live webcast will also be available on the Company's website at https://www.compassequity.com/.

A replay of the call will be available through November 6, 2019. 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 3219678.

Note Regarding Use of Non-GAAP Financial Measures
Adjusted EBITDA is a non-GAAP measure used by the Company to assess its performance. We have reconciled Adjusted EBITDA to Net Income (Loss) on the attached schedules. We consider Net Income (Loss) to be the most directly comparable GAAP financial measure to Adjusted EBITDA. We believe that Adjusted EBITDA provides useful information to investors and reflects important financial measures as it excludes the effects of items which reflect the impact of long-term investment decisions, rather than the performance of near term operations. When compared to Net Income (Loss), Adjusted EBITDA is limited in that it does not reflect the periodic costs of certain capital assets used in generating revenues of our businesses or the non-cash charges associated with impairments, as well as certain cash charges. This presentation also allows investors to view the performance of our businesses in a manner similar to the methods used by us and the management of our businesses, provides additional insight into our operating results and provides a measure for evaluating targeted businesses for acquisition. We believe Adjusted EBITDA is also useful in measuring our ability to service debt and other payment obligations.
CAD is a non-GAAP measure used by the Company to assess its performance, as well as its ability to sustain quarterly distributions. We have reconciled CAD to Net Income (Loss) and Cash Flow from Operating Activities on the attached schedules. We consider Net Income (Loss) and Cash Flow from Operating Activities to be the most directly comparable GAAP financial measures to CAD.





CAD 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. We believe that CAD provides investors additional information to enable them to evaluate our performance and ability to make anticipated quarterly distributions.
Neither of Adjusted EBITDA nor CAD is meant to be a substitute for GAAP measures and may be different from or otherwise inconsistent with non-GAAP financial measures used by other companies.

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 eight majority-owned subsidiaries are engaged in the following lines of business:
The design and marketing of purpose-built tactical apparel and gear serving a wide range of global customers (5.11);
The manufacture of quick-turn, small-run and production rigid printed circuit boards (Advanced Circuits);
The manufacture of engineered magnetic solutions for a wide range of specialty applications and end-markets (Arnold Magnetic Technologies);
The design and marketing of wearable baby carriers, strollers and related products (Ergobaby);
The design and manufacture of custom molded protective foam solutions and OE components (Foam Fabricators);
The design and manufacture of premium home and gun safes (Liberty Safe);
The manufacture and marketing of portable food warming fuels for the hospitality and consumer markets, flameless candles and house and garden lighting for the home decor market, and wickless candle products used for home decor and fragrance systems (The Sterno Group); and
The design, manufacture and marketing of airguns, archery products, optics and related accessories (Velocity Outdoor)

This press release may contain certain forward-looking statements, including expectations for our fourth quarter results and other statements with regard to the future performance of CODI. 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 SEC for the year ended December 31, 2018 and other filings with the SEC. Except as required by law, 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 Statements of Operations
(unaudited)


 
 
 
 
 
 
 
 
 
Three months ended September 30,
 
Nine months ended September 30,
(in thousands, except per share data)
2019
 
2018
 
2019
 
2018
Net sales
$
388,313

 
$
360,284

 
$
1,063,254

 
$
986,402

Cost of sales
251,778

 
236,286

 
684,601

 
640,039

Gross profit
136,535

 
123,998

 
378,653

 
346,363

Operating expenses:
 
 
 
 
 
 
 
Selling, general and administrative expense
82,027

 
79,578

 
243,736

 
241,253

Management fees
8,874

 
10,768

 
28,352

 
32,204

Amortization expense
13,520

 
12,788

 
40,632

 
35,533

Impairment expense
33,381

 

 
33,381

 

Operating income (loss)
(1,267
)
 
20,864

 
32,552

 
37,373

Other income (expense):
 
 
 
 
 
 
 
Interest expense, net
(11,525
)
 
(15,635
)
 
(48,424
)
 
(35,227
)
Amortization of debt issuance costs
(770
)
 
(927
)
 
(2,625
)
 
(2,978
)
Loss on paydown of debt
(5,038
)
 

 
(5,038
)
 
(744
)
Loss on sale of Tilray securities
(4,893
)
 

 
(10,193
)
 

Other income (expense), net
(689
)
 
511

 
(1,213
)
 
(2,285
)
Income (loss) from continuing operations before income taxes
(24,182
)
 
4,813

 
(34,941
)
 
(3,861
)
Provision for income taxes
4,400

 
5,470

 
10,375

 
7,557

Income (loss) from continuing operations
(28,582
)
 
(657
)
 
(45,316
)
 
(11,418
)
Income from discontinued operations, net of income tax

 
6,423

 
16,901

 
14,931

Gain on sale of discontinued operations
2,039

 

 
330,203

 
1,165

Net income (loss)
(26,543
)
 
5,766

 
301,788

 
4,678

Less: Income from continuing operations attributable to noncontrolling interest
1,242

 
688

 
3,997

 
2,475

Less: Income (loss) from discontinued operations attributable to noncontrolling interest

 
352

 
(266
)
 
726

Net income (loss) attributable to Holdings
$
(27,785
)
 
$
4,726

 
$
298,057

 
$
1,477

 
 
 
 
 
 
 
 
Basic income (loss) per common share attributable to Holdings
 
 
 
 
 
 
Continuing operations
$
(1.33
)
 
$
(0.16
)
 
$
(1.95
)
 
$
(0.45
)
Discontinued operations
0.03

 
0.09

 
5.80

 
0.25

 
$
(1.30
)
 
$
(0.07
)
 
$
3.85

 
$
(0.20
)
 
 
 
 
 
 
 
 
Basic weighted average number of common shares outstanding
59,900

 
59,900

 
59,900

 
59,900

 
 
 
 
 
 
 
 
Cash distributions declared per Trust common share
$
0.36

 
$
0.36

 
$
1.08

 
$
1.08

 
 
 
 
 
 
 
 







Compass Diversified Holdings
Net Sales to Pro Forma Net Sales Reconciliation
(unaudited)
 
 
 
 
 
 
 
 
 
 
 
Three months ended September 30,
 
Nine months ended September 30,
 
 
2019
 
2018
 
2019
 
2018
 
 
 
 
 
 
 
 
 
Net Sales
 
$
388,313

 
$
360,284

 
$
1,063,254

 
$
986,402

Acquisitions (1)
 

 

 

 
39,828

Pro Forma Net Sales
 
$
388,313

 
$
360,284

 
$
1,063,254

 
$
1,026,230

 
 
 
 
 
 
 
 
 
(1)
 
Net sales of Foam Fabricators and Rimports (Sterno Group add-on) as if those businesses were acquired January 1, 2018.
Compass Diversified Holdings
Subsidiary Pro Forma Net Sales
(unaudited)
 
 
 
 
 
 
 
 
 
Three months ended September 30,
 
Nine months ended September 30,
(in thousands)
 
2019
 
2018
 
2019
 
2018
 
 
 
 
 
 
 
 
 
Branded Consumer
 
 
 
 
 
 
 
 
5.11 Tactical
 
$
98,053

 
$
83,342

 
$
278,978

 
$
252,022

Ergobaby
 
23,318

 
24,260

 
68,741

 
70,376

Liberty
 
24,729

 
17,872

 
67,566

 
61,741

Velocity Outdoor (2)
 
46,647

 
34,289

 
107,395

 
94,266

Total Branded Consumer
 
$
192,747

 
$
159,763

 
$
522,680

 
$
478,405

 
 
 
 
 
 
 
 
 
Niche Industrial
 
 
 
 
 
 
 
 
Advanced Circuits
 
$
21,897

 
$
23,424

 
$
67,405

 
$
68,454

Arnold Magnetics
 
30,895

 
29,891

 
90,404

 
90,486

Foam Fabricators (1)
 
31,304

 
33,336

 
93,634

 
97,022

Sterno Group (1)
 
111,470

 
113,870

 
289,131

 
291,863

Total Niche Industrial
 
$
195,566

 
$
200,521

 
$
540,574

 
$
547,825

 
 
 
 
 
 
 
 
 
 
 
$
388,313

 
$
360,284

 
$
1,063,254

 
$
1,026,230


(1)
 
Foam Fabricators and Rimports (Sterno Group add-on) are pro forma as if those businesses were acquired January 1, 2018.
 
 
 
(2)
 
The above 2018 results exclude management's estimate of net sales of $11.9 million and $33.5 million for the three and nine months ended September 30, 2018, respectively, at Ravin before our ownership. Ravin was acquired by Velocity Outdoor in September 2018.






Compass Diversified Holdings
Net Income to Adjusted EBITDA and Cash Flow Available for Distribution and Reinvestment
(Unaudited)
 
 
 
 
 
 
 
 
 
Three months ended September 30,
 
Nine months ended September 30,
(in thousands)
2019
 
2018
 
2019
 
2018
Net income (loss)
$
(26,543
)
 
$
5,766

 
$
301,788

 
$
4,678

Income from discontinued operations, net of income tax

 
6,423

 
16,901

 
14,931

Gain on sale of discontinued operations
2,039

 

 
330,203

 
1,165

Income (loss) from continuing operations
$
(28,582
)
 
$
(657
)
 
$
(45,316
)
 
$
(11,418
)
Provision for income taxes
4,400

 
5,470

 
10,375

 
7,557

Income (loss) from continuing operations before income taxes
$
(24,182
)
 
$
4,813

 
$
(34,941
)
 
$
(3,861
)
Other income (expense), net
(5,727
)
 
511

 
(6,251
)
 
(3,029
)
Amortization of debt issuance costs
(770
)
 
(927
)
 
(2,625
)
 
(2,978
)
Loss on sale of Tilray securities
(4,893
)
 

 
(10,193
)
 

Interest expense, net
(11,525
)
 
(15,635
)
 
(48,424
)
 
(35,227
)
Operating income (loss)
$
(1,267
)
 
$
20,864

 
$
32,552

 
$
37,373

Adjusted For:
 
 
 
 
 
 
 
Depreciation
8,402

 
8,016

 
24,628

 
22,925

Amortization
13,520

 
14,783

 
40,632

 
42,761

Non-controlling shareholder compensation
936

 
1,973

 
4,265

 
5,972

Acquisition expenses

 
1,362

 

 
2,156

Integration services fees

 
562

 
281

 
3,551

Management fees
8,874

 
10,768

 
28,352

 
32,204

Impairment expense
33,381

 

 
33,381

 

Other

 
(415
)
 
324

 
(1,320
)
Adjusted EBITDA
$
63,846

 
$
57,913

 
$
164,415

 
$
145,622

Interest at Corporate, net of unused fee (1)
(10,772
)
 
(15,931
)
 
(43,137
)
 
(38,174
)
Swap payment
(372
)
 
(358
)
 
(675
)
 
(1,444
)
Management fees
(8,874
)
 
(10,768
)
 
(28,352
)
 
(32,204
)
Capital expenditures (maintenance)
(3,256
)
 
(4,783
)
 
(11,265
)
 
(15,481
)
Current tax expense (cash taxes) (2)
(6,572
)
 
(4,441
)
 
(12,582
)
 
(7,580
)
Preferred share distributions
(3,781
)
 
(4,773
)
 
(11,344
)
 
(8,398
)
Discontinued operations

 
9,054

 
16,986

 
27,415

Miscellaneous items

 
515

 

 
985

Cash Flow Available for Distribution and Reinvestment ('CAD')
$
30,219

 
$
26,428

 
$
74,046

 
$
70,741

 
 
 
(1)
 
Interest expense at Corporate reflects consolidated interest expense less non-cash components such as, unrealized gains and losses on our swap and original issue discount amortization. We include the cash component of our swap payment above in our reconciliation to CAD.
 
 
 
(2)
 
Current tax expense is calculated by deducting the change in deferred tax from the statement of cash flows from the income tax provision on the statement of operations.






Compass Diversified Holdings
Adjusted EBITDA (1)
(unaudited)
 
 
 
 
 
 
 
 
 
 
 
Three months ended September 30,
 
Nine months ended September 30,
(in thousands)
 
2019
 
2018
 
2019
 
2018
 
 
 
 
 
 
 
 
 
Branded Consumer
 
 
 
 
 
 
 
 
5.11 Tactical
 
$
12,049

 
$
7,556

 
$
31,610

 
$
21,314

Ergobaby
 
5,872

 
6,579

 
16,689

 
17,414

Liberty
 
3,207

 
1,020

 
7,624

 
6,502

Velocity Outdoor (2)
 
8,243

 
5,713

 
15,964

 
14,779

Total Branded Consumer
 
$
29,371

 
$
20,868

 
$
71,887

 
$
60,009

 
 
 
 
 
 
 
 
 
Niche Industrial
 
 
 
 
 
 
 
 
Advanced Circuits
 
$
6,894

 
$
7,853

 
$
21,405

 
$
21,929

Arnold Magnetics
 
4,447

 
4,025

 
11,610

 
12,105

Foam Fabricators (2)
 
7,629

 
7,735

 
22,675

 
19,123

Sterno Group (2)
 
18,779

 
19,996

 
46,519

 
43,024

Total Niche Industrial
 
$
37,749

 
$
39,609

 
$
102,209

 
$
96,181

 
 
 
 
 
 
 
 
 
Corporate expense (3)
 
(3,274
)
 
(2,564
)
 
(9,681
)
 
(10,565
)
Total Adjusted EBITDA
 
$
63,846

 
$
57,913

 
$
164,415

 
$
145,625

(1)
 
Please refer to our recently filed Form 10-Q for detail on subsidiary pro forma Adjusted EBITDA, and reconciliation to net income.
 
 
 
(2)
 
The above 2018 results exclude management's estimate of Adjusted EBITDA, before our ownership, of $5.5 million at Rimports, $2.8 million at Foam Fabricators and $10.8 million at Ravin for the nine months ended September 30th, and $4.7 million at Ravin for the three months ended September 30th.
 
 
 
(3)
 
Please refer to the recently filed Form 10-Q for a reconciliation of our Corporate expense to Net Income.






Compass Diversified Holdings
Summarized Statement of Cash Flows
(unaudited)



 
 
 
 
 
Nine months ended September 30,
(in thousands)
2019
 
2018
Net cash provided by operating activities
$
31,584

 
$
58,772

Net cash provided by (used in) investing activities
760,148

 
(594,705
)
Net cash (used in) provided by financing activities
(557,118
)
 
531,288

Effect of foreign currency on cash
(2,102
)
 
916

Net increase (decrease) in cash and cash equivalents
232,512

 
(3,729
)
Cash and cash equivalents — beginning of period (1)
53,326

 
39,885

Cash and cash equivalents — end of period
$
285,838

 
$
36,156

 
 
 
 


(1) Includes cash from discontinued operations of $4.6 million at January 1, 2019 and $4.2 million at January 1, 2018.






Compass Diversified Holdings
Condensed Consolidated Table of Cash Flow Available for Distribution and Reinvestment
(unaudited)
 
 
 
 
 
 
 
 
 
Three months ended September 30,
 
Nine months ended September 30,
(in thousands)
2019
 
2018
 
2019
 
2018
Net income
$
(26,543
)
 
$
5,766

 
$
301,788

 
$
4,678

Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
 
 
 
 
Depreciation and amortization
21,922

 
30,747

 
78,413

 
87,878

Gain on sale of business
(2,039
)
 

 
(330,203
)
 
(1,165
)
Impairment expense
33,381

 

 
33,381

 

Amortization of debt issuance costs and original issue discount
863

 
1,079

 
3,022

 
3,403

Unrealized (gain) loss on derivatives
136

 
(749
)
 
3,486

 
(4,649
)
Noncontrolling stockholder charges
936

 
2,529

 
6,204

 
7,694

Provision for loss on receivables
2,041

 
361

 
2,786

 
459

Other
5,465

 
(90
)
 
5,961

 
46

Deferred taxes
(2,172
)
 
(3,380
)
 
(14,538
)
 
(6,622
)
Changes in operating assets and liabilities
(11,060
)
 
(12,803
)
 
(58,716
)
 
(32,950
)
Net cash provided by operating activities
22,930

 
23,460

 
31,584

 
58,772

Plus:
 
 
 
 
 
 
 
Unused fee on revolving credit facility
511

 
427

 
1,393

 
1,282

Successful acquisition costs

 
2,648

 
596

 
4,995

Integration services fee (1)

 
562

 
281

 
2,156

Realized loss from foreign currency effect (2)

 

 
363

 
1,364

Changes in operating assets and liabilities
11,060

 
12,803

 
58,716

 
32,950

Loss on sale of Tilray securities
4,893

 

 
10,193

 

Other

 
95

 

 
885

Less:
 
 
 
 
 
 
 
Maintenance capital expenditures (3)
3,256

 
7,553

 
14,760

 
21,821

Payment of interest rate swap
372

 
358

 
675

 
1,444

Realized gain from foreign currency effect (2)

 
883

 

 

Preferred share distributions
3,781

 
4,773

 
11,344

 
8,398

Other
1,766

 

 
2,301

 

CAD
$
30,219

 
$
26,428

 
$
74,046

 
$
70,741

 
 
 
 
 
 
 
 
Distribution paid in April 2019/ 2018
$

 
$

 
$
21,564

 
$
21,564

Distribution paid in July 2019/ 2018

 

 
21,564

 
21,564

Distribution paid in October 2019/2018
21,564

 
21,564

 
21,564

 
21,564

 
$
21,564

 
$
21,564

 
$
64,692

 
$
64,692


(1)
Represents fees paid by newly acquired companies to the Manager for integration services performed during the first year of ownership, payable quarterly.
(2)
Reflects the foreign currency transaction gain/ loss resulting from the Canadian dollar intercompany loans issued to Manitoba Harvest.
(3) 
Excludes growth capital expenditures of approximately $4.3 million and $4.7 million for the three months ended September 30, 2019 and 2018, respectively, and $10.7 million and $17.5 million for the nine months ended September 30, 2019 and 2018, respectively.






Compass Diversified Holdings
Maintenance Capital Expenditures
(unaudited)
 
 
 
 
 
 
 
 
 
Three months ended September 30,
 
Nine months ended September 30,
(in thousands)
 
2019
 
2018
 
2019
 
2018
Branded Consumer
 
 
 
 
 
 
 
 
5.11 Tactical
 
$
211

 
$
200

 
$
1,547

 
$
2,629

Ergobaby
 
346

 
239

 
583

 
646

Liberty
 
413

 
104

 
720

 
1,039

Velocity Outdoor
 
1,056

 
764

 
2,096

 
3,063

Total Branded Consumer
 
$
2,026

 
$
1,307

 
$
4,946

 
$
7,377

 
 
 
 
 
 
 
 
 
Niche Industrial
 
 
 
 
 
 
 
 
Advanced Circuits
 
$

 
$
646

 
$
1,126

 
$
1,169

Arnold Magnetics
 
1,068

 
1,037

 
2,874

 
3,160

Foam Fabricators
 
451

 
515

 
1,387

 
1,455

Sterno Group
 
(289
)
 
1,278

 
932

 
2,320

Total Niche Industrial
 
$
1,230

 
$
3,476

 
$
6,319

 
$
8,104

 
 
 
 
 
 
 
 
 
Total maintenance capital expenditures
 
$
3,256

 
$
3,476

 
$
6,319

 
$
8,104







Compass Diversified Holdings
Condensed Consolidated Balance Sheets
 
 
 
 
 
September 30, 2019
 
December 31, 2018
(in thousands)
(unaudited)
 
 
Assets
 
 
 
Current assets
 
 
 
Cash and cash equivalents
$
285,838

 
$
48,771

Accounts receivable, net
221,423

 
205,545

Inventories
332,221

 
307,437

Prepaid expenses and other current assets
41,975

 
29,670

Current assets of discontinued operations

 
89,762

Total current assets
881,457

 
681,185

Property, plant and equipment, net
142,291

 
146,601

Goodwill and intangible assets, net
1,013,373

 
1,086,707

Other non-current assets
97,099

 
8,378

Non-current assets of discontinued operations

 
449,464

Total assets
$
2,134,220

 
$
2,372,335

 
 
 
 
Liabilities and stockholders’ equity
 
 
 
Current liabilities
 
 
 
Accounts payable and accrued expenses
$
210,960

 
$
183,781

Due to related party
8,142

 
11,093

Current portion, long-term debt
5,000

 
5,000

Other current liabilities
30,648

 
6,912

Current liabilities of discontinued operations

 
52,494

Total current liabilities
254,750

 
259,280

Deferred income taxes
31,275

 
33,984

Long-term debt
680,513

 
1,098,871

Other non-current liabilities
87,427

 
12,615

Non-current liabilities of discontinued operations

 
48,243

Total liabilities
1,053,965

 
1,452,993

Stockholders' equity
 
 
 
Total stockholders' equity attributable to Holdings
1,032,810

 
859,372

Noncontrolling interest
47,445

 
39,922

Noncontrolling interest of discontinued operations

 
20,048

Total stockholders' equity
1,080,255

 
919,342

Total liabilities and stockholders’ equity
$
2,134,220

 
$
2,372,335