e8vk
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): August 10, 2009
COMPASS DIVERSIFIED HOLDINGS
(Exact name of registrant as specified in its charter)
|
|
|
|
|
Delaware |
|
0-51937 |
|
57-6218917 |
(State or other jurisdiction |
|
(Commission File Number) |
|
(I.R.S. Employer Identification |
of incorporation) |
|
|
|
No.) |
COMPASS GROUP DIVERSIFIED
HOLDINGS LLC
(Exact name of registrant as specified in its charter)
|
|
|
|
|
Delaware |
|
0-51938 |
|
20-3812051 |
(State or other jurisdiction |
|
(Commission File Number) |
|
(I.R.S. Employer Identification |
of incorporation) |
|
|
|
No.) |
Sixty One Wilton Road
Second Floor
Westport, CT 06880
(Address of principal executive offices and zip code)
Registrants telephone number, including area code: (203) 221-1703
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:
o |
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
o |
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
o |
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR
240.14d-2(b)) |
|
o |
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR
240.13e-4(c)) |
Section 2 Financial Information
Item 2.02 Results of Operations and Financial Condition.
On August 10, 2009 Compass Diversified Holdings and Compass Group Diversified Holdings LLC
(NASDAQ: CODI) (collectively CODI) issued a press release announcing its consolidated operating
results for the three months ended June 30, 2009. A copy of the press release is furnished within
this report as Exhibit 99.1.
Section 9 Financial Statements and Exhibits
Item 9.01 Financial Statements and Exhibits
(d) |
|
Exhibits. |
|
99.1 |
|
CODI Press Release dated August 10, 2009. |
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: August 11, 2009 |
COMPASS DIVERSIFIED HOLDINGS
|
|
|
By: |
/s/ James J. Bottiglieri
|
|
|
|
James J. Bottiglieri |
|
|
|
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: August 11, 2009 |
COMPASS GROUP DIVERSIFIED
HOLDINGS LLC
|
|
|
By: |
/s/ James J. Bottiglieri
|
|
|
|
James J. Bottiglieri |
|
|
|
Chief Financial Officer |
|
|
exv99w1
Exhibit 99.1
|
|
|
Compass Diversified Holdings
|
|
Investor Relations and Media Contacts: |
James J. Bottiglieri
|
|
The IGB Group |
Chief Financial Officer
|
|
Leon Berman / Michael Cimini |
203.221.1703
|
|
212.477.8438 / 212.477.8261 |
jbottiglieri@compassdiversifiedholdings.com
|
|
lberman@igbir.com / mcimini@igbir.com |
Compass Diversified Holdings Reports Second Quarter 2009 Financial Results
Westport, Conn., August 10, 2009 Compass Diversified Holdings (Nasdaq: CODI) (CODI or the
Company), a leading acquirer and manager of middle market businesses, announced today its
consolidated operating results for the three months ended June 30, 2009.
Second Quarter 2009 Highlights
|
|
|
Generated Cash Flow Available for Distribution and Reinvestment (Cash Flow or CAD)
of $7.8 million for the second quarter of 2009; |
|
|
|
|
Reported a net loss of $0.2 million for the second quarter of 2009; |
|
|
|
|
Paid second quarter 2009 cash distribution of $0.34 per share, bringing cumulative
distributions paid to $3.9552 per share since CODIs IPO in May of 2006; and |
|
|
|
|
Completed a 5.1 million share offering. |
CODI reported Cash Flow (see note regarding use of Non-GAAP Financial Measures below) of $7.8
million for the quarter ended June 30, 2009, as compared to $13.9 million for the prior year
period, a period during which CODI owned two additional businesses, both of which were sold in June
2008 for a cumulative gain of more than $73 million.
CODIs Cash Flow decline for the second quarter as compared to the prior year quarter was largely
attributable to the sale of the two business segments referenced above, as well as the impact of
the economy on the Companys Staffmark subsidiary. CODIs weighted average number of shares for the
quarter ending June 30, 2009 was approximately 32.8 million.
CODIs 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 subsidiary for the
periods during which CODI owned them. However, Cash Flow excludes the gains from sales of
businesses, which have totaled over $109 million since CODIs initial public offering.
The net loss for the quarter ended June 30, 2009 was $0.2 million, as compared to net income of
$73.8 million for the quarter ended June 30, 2008 which included $72.3 million of gains from the
sale of Aeroglide Corporation and Silvue Technologies, Inc.
As of June 30, 2009, CODI had $77 million outstanding on its term debt facility, $58.2 million in
cash and cash equivalents on hand and a $340 million revolving credit facility that had $0.5
million of borrowing outstanding on the facility. The Company has no significant debt maturities
until 2013.
On July 10, 2009, CODIs Board of Directors declared a distribution of $0.34 per share. The
distribution was paid on July 30, 2009 to all holders of record as of July 24, 2009.
Commenting on the quarter, Joe Massoud, CEO of Compass Diversified Holdings, said, During the
second quarter, we generated Cash Flow in excess of our expectations. We continued to reduce costs
during the period, while retaining the infrastructure necessary to capitalize on future growth
opportunities. In addition, at a number of our subsidiaries, we also built market share and
succeeded in increasing customer penetration levels. These factors, as well as a general
stabilization in business fundamentals, put us on track to meet our previously stated financial
guidance for 2009, as well as achieve growth in Cash Flow for 2010, even before the impact of any
new platform businesses we may acquire.
Mr. Massoud concluded, Complementing our quarterly results, we took important steps to further
strengthen our balance sheet by completing a 5.1 million share offering, resulting in net proceeds
of $42.1 million and underscoring the ongoing support we have received from the capital markets.
This offering, combined with our past generation of Cash Flow in excess of distributions and the
substantial gains we have produced through monetization of certain of our subsidiaries, has
positioned our Company very well to execute our growth strategy in this market. We have a great
deal of financial flexibility, including $58.2 million in cash and considerable availability under
our revolving credit facility. We intend to use this capacity to our advantage through the
consummation of attractive acquisitions on behalf of our shareholders.
Conference Call
Management will host a conference call this morning 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 (877) 419-6596
and the dial-in number for international callers is (719) 325-4875. The access code for all callers
is 4591572. A live webcast will also be available on the Companys website at
www.compassdiversifiedholdings.com.
A replay of the call will be available through August 17, 2009. To access the replay, please dial
(888) 203-1112 in the U.S. and (719) 457-0820 outside the U.S., and then enter the access code
4591572.
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 CODIs businesses have
seasonal earnings patterns, with the first quarter typically being the slowest of the year.
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)
Compass Diversified Holdings (CODI) was formed to acquire and manage a group of middle market
businesses that are headquartered in North America. Its subsidiaries are a diverse group of
businesses with highly defensible market positions.
CODIs structure involves acquisition of controlling ownership interests in its subsidiaries in
order to maximize its ability to impact each subsidiarys performance. The Company provides both
debt and equity capital for its subsidiaries, contributing to their financial and operating
flexibility. CODIs model involves discipline in identifying and valuing businesses, proactive
engagement with the management teams of the companies it acquires and the monetization of its
subsidiaries when it believes that doing so will maximize shareholder value. The Company seeks to
provide an extraordinarily high level of transparency in financial reporting and governance
processes for the benefit of its shareholders. CODI currently has six subsidiaries operating in
distinct market niches. The cash flows generated by these businesses are utilized in pursuit of
CODIs dual objectives of investing in the long-term growth of the Company and making distributions
of cash to its shareholders.
Subsidiary Businesses
AFM Holdings Corporation and its consolidated subsidiaries, referred to as American Furniture,
is a low-cost manufacturer of upholstered stationary and motion furniture with the ability to
ship any product in its line within 48 hours of receiving an order. American Furniture is based
in Ecru, MS.
Anodyne Medical Device, Inc. and its consolidated subsidiaries, referred to as AMD, is a
manufacturer of medical support surfaces and patient positioning devices, which are primarily
used for the prevention and treatment of pressure wounds experienced by patients with limited to
no mobility. AMD is based in Los Angeles, CA.
CBS Personnel Holdings, Inc. and its consolidated subsidiaries, referred to as Staffmark, is a
provider of temporary staffing services in the United States. Staffmark is headquartered in
Cincinnati, OH and operates over 300 locations in 29 states.
Compass AC Holdings, Inc. and its consolidated subsidiaries, referred to as Advanced Circuits,
is a manufacturer of low-volume, quick-turn and prototype rigid printed circuit boards (PCBs).
Advanced Circuits is based in Aurora, CO.
Fox Factory Holding Corp. and its consolidated subsidiaries, referred to as Fox, is a designer,
manufacturer and marketer of high-end suspension products for mountain bikes, all-terrain
vehicles, snowmobiles and other off-road vehicles. Fox is based in Watsonville, CA.
Halo Lee Wayne LLC and its consolidated subsidiaries, referred to as Halo, is a distributor of
customized promotional products and serves more than 30,000 customers as a one-stop-shop
resource for design, sourcing, management and fulfillment across all categories of its
customers promotional products needs. Halo is based in Sterling, IL.
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, 2008 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.
A copy of this press release, and of past press releases, is available on Compass Diversified
Holdings website located at www.compassdiversifiedholdings.com.
Compass Diversified Holdings
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2009 |
|
|
2008 |
|
(in thousands) |
|
(unaudited) |
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
58,152 |
|
|
$ |
97,473 |
|
Accounts receivable, less allowance of
$4,962 and $4,824 |
|
|
140,020 |
|
|
|
164,035 |
|
Inventories |
|
|
55,396 |
|
|
|
50,909 |
|
Prepaid expenses and other current assets |
|
|
28,811 |
|
|
|
22,784 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
282,379 |
|
|
|
335,201 |
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
|
27,818 |
|
|
|
30,763 |
|
Goodwill |
|
|
288,522 |
|
|
|
339,095 |
|
Intangible assets, net |
|
|
229,155 |
|
|
|
249,489 |
|
Deferred debt issuance costs, net |
|
|
6,221 |
|
|
|
8,251 |
|
Other non-current assets |
|
|
18,286 |
|
|
|
21,537 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
852,381 |
|
|
$ |
984,336 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses |
|
$ |
93,737 |
|
|
$ |
105,808 |
|
Due to related party |
|
|
3,121 |
|
|
|
604 |
|
Current portion, long-term debt |
|
|
2,500 |
|
|
|
2,000 |
|
Current portion of workers compensation
liability |
|
|
28,667 |
|
|
|
26,916 |
|
Other current liabilities |
|
|
2,636 |
|
|
|
4,042 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
130,661 |
|
|
|
139,370 |
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
75,000 |
|
|
|
151,000 |
|
Supplemental put obligation |
|
|
4,994 |
|
|
|
13,411 |
|
Deferred income taxes |
|
|
61,117 |
|
|
|
86,138 |
|
Workers compensation liability |
|
|
42,642 |
|
|
|
40,852 |
|
Other non-current liabilities |
|
|
6,907 |
|
|
|
9,687 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
321,321 |
|
|
|
440,458 |
|
|
|
|
|
|
|
|
|
|
Stockholders equity |
|
|
|
|
|
|
|
|
Trust shares, no par value, 500,000 authorized; 36,625 and
31,525 shares issued and
outstanding at 6/30/09 and 12/31/08 |
|
|
485,843 |
|
|
|
443,705 |
|
Accumulated other comprehensive loss |
|
|
(2,330 |
) |
|
|
(5,242 |
) |
Accumulated earnings (deficit) |
|
|
(22,144 |
) |
|
|
25,984 |
|
|
|
|
|
|
|
|
Total stockholders equity attributable to Holdings |
|
|
461,369 |
|
|
|
464,447 |
|
Noncontrolling interests |
|
|
69,691 |
|
|
|
79,431 |
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
531,060 |
|
|
|
543,878 |
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
852,381 |
|
|
$ |
984,336 |
|
|
|
|
|
|
|
|
Compass Diversified Holdings
Condensed Consolidated Statements of Operations
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months |
|
|
Three Months |
|
|
Six Months |
|
|
Six Months |
|
|
|
Ended |
|
|
Ended |
|
|
Ended |
|
|
Ended |
|
(in thousands, except per share data) |
|
June 30, 2009 |
|
|
June 30, 2008 |
|
|
June 30, 2009 |
|
|
June 30, 2008 |
|
Net sales |
|
$ |
287,528 |
|
|
$ |
398,910 |
|
|
$ |
562,442 |
|
|
$ |
750,045 |
|
Cost of sales |
|
|
223,362 |
|
|
|
311,049 |
|
|
|
440,667 |
|
|
|
587,376 |
|
Gross profit |
|
|
64,166 |
|
|
|
87,861 |
|
|
|
121,775 |
|
|
|
162,669 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Staffing expense |
|
|
17,539 |
|
|
|
27,470 |
|
|
|
38,479 |
|
|
|
52,540 |
|
Selling, general and administrative expense |
|
|
34,239 |
|
|
|
41,842 |
|
|
|
71,994 |
|
|
|
78,524 |
|
Supplemental put expense (reversal) |
|
|
(258 |
) |
|
|
4,276 |
|
|
|
(8,417 |
) |
|
|
6,594 |
|
Management fees |
|
|
3,422 |
|
|
|
3,544 |
|
|
|
6,494 |
|
|
|
7,195 |
|
Amortization expense |
|
|
6,250 |
|
|
|
6,131 |
|
|
|
12,446 |
|
|
|
12,261 |
|
Impairment expense |
|
|
|
|
|
|
|
|
|
|
59,800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
2,974 |
|
|
|
4,598 |
|
|
|
(59,021 |
) |
|
|
5,555 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
16 |
|
|
|
266 |
|
|
|
77 |
|
|
|
581 |
|
Interest expense |
|
|
(2,695 |
) |
|
|
(4,674 |
) |
|
|
(6,237 |
) |
|
|
(9,346 |
) |
Amortization of debt issuance costs |
|
|
(440 |
) |
|
|
(497 |
) |
|
|
(910 |
) |
|
|
(982 |
) |
Loss on debt repayment |
|
|
|
|
|
|
|
|
|
|
(3,652 |
) |
|
|
|
|
Other income (expense), net |
|
|
(611 |
) |
|
|
102 |
|
|
|
(690 |
) |
|
|
357 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations before income taxes |
|
|
(756 |
) |
|
|
(205 |
) |
|
|
(70,433 |
) |
|
|
(3,835 |
) |
Income tax expense (benefit) |
|
|
(606 |
) |
|
|
848 |
|
|
|
(28,050 |
) |
|
|
555 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations |
|
|
(150 |
) |
|
|
(1,053 |
) |
|
|
(42,383 |
) |
|
|
(4,390 |
) |
Income from discontinued operations, net of income tax |
|
|
|
|
|
|
2,577 |
|
|
|
|
|
|
|
4,607 |
|
Gain on sale of discontinued operations, net of income tax |
|
|
|
|
|
|
72,296 |
|
|
|
|
|
|
|
72,296 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
(150 |
) |
|
|
73,820 |
|
|
|
(42,383 |
) |
|
|
72,513 |
|
Net income (loss) attributable to noncontrolling interest |
|
|
(777 |
) |
|
|
1,218 |
|
|
|
(15,692 |
) |
|
|
705 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Holdings |
|
$ |
627 |
|
|
$ |
72,602 |
|
|
$ |
(26,691 |
) |
|
$ |
71,808 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and fully diluted income (loss) per share |
|
$ |
0.02 |
|
|
$ |
2.30 |
|
|
$ |
(0.83 |
) |
|
$ |
2.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding basic and
fully diluted |
|
|
32,758 |
|
|
|
31,525 |
|
|
|
32,145 |
|
|
|
31,525 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash distributions declared per share |
|
$ |
0.34 |
|
|
$ |
0.325 |
|
|
$ |
0.68 |
|
|
$ |
0.65 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compass Diversified Holdings
Condensed Consolidated Statements of Cash Flows
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Six Months |
|
|
Six Months |
|
|
|
Ended |
|
|
Ended |
|
(in thousands) |
|
June 30, 2009 |
|
|
June 30, 2008 |
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
(42,383 |
) |
|
$ |
72,513 |
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Gain on sale of businesses |
|
|
|
|
|
|
(72,296 |
) |
Depreciation and amortization expense |
|
|
17,669 |
|
|
|
19,200 |
|
Impairment expense |
|
|
59,800 |
|
|
|
|
|
Supplemental put expense (reversal) |
|
|
(8,417 |
) |
|
|
6,594 |
|
Noncontrolling interests and noncontrolling stockholders charges |
|
|
460 |
|
|
|
1,683 |
|
Loss on debt repayment |
|
|
3,652 |
|
|
|
|
|
Deferred taxes |
|
|
(26,489 |
) |
|
|
(5,761 |
) |
Other |
|
|
(221 |
) |
|
|
(162 |
) |
|
|
|
|
|
|
|
|
|
Changes in operating assets and liabilities, net of acquisition: |
|
|
|
|
|
|
|
|
Decrease in accounts receivable |
|
|
25,518 |
|
|
|
7,722 |
|
Increase in inventories |
|
|
(4,209 |
) |
|
|
(5,070 |
) |
Increase in prepaid expenses and other current assets |
|
|
(2,594 |
) |
|
|
(17,170 |
) |
Increase (decrease) in accounts payable and accrued expenses |
|
|
(6,014 |
) |
|
|
17,801 |
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
16,772 |
|
|
|
25,054 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Acquisition of businesses, net of cash acquired |
|
|
(1,713 |
) |
|
|
(172,550 |
) |
Proceeds from dispositions |
|
|
|
|
|
|
153,070 |
|
Purchases of property and equipment |
|
|
(1,787 |
) |
|
|
(7,148 |
) |
Other |
|
|
188 |
|
|
|
(303 |
) |
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(3,312 |
) |
|
|
(26,931 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Proceeds from issuance of Trust shares, net |
|
|
42,138 |
|
|
|
|
|
Net borrowing (repayment) of debt |
|
|
(75,500 |
) |
|
|
3,468 |
|
Swap termination fee |
|
|
(2,517 |
) |
|
|
|
|
Distributions paid |
|
|
(21,437 |
) |
|
|
(20,492 |
) |
Changes in noncontrolling interest |
|
|
4,908 |
|
|
|
|
|
Other |
|
|
(373 |
) |
|
|
(156 |
) |
|
|
|
|
|
|
|
Net cash used in financing activities |
|
|
(52,781 |
) |
|
|
(17,180 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency adjustment |
|
|
|
|
|
|
(80 |
) |
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents |
|
|
(39,321 |
) |
|
|
(19,137 |
) |
Cash and cash equivalents beginning of period |
|
|
97,473 |
|
|
|
119,358 |
|
|
|
|
|
|
|
|
Cash and cash equivalents end of period |
|
$ |
58,152 |
|
|
$ |
100,221 |
|
|
|
|
|
|
|
|
Compass Diversified Holdings
Condensed Consolidated Table of Cash Flows Available for Distribution and Reinvestment (CAD)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months |
|
|
Three Months |
|
|
|
|
|
|
|
|
|
Ended |
|
|
Ended |
|
|
Six Months Ended |
|
|
Six Months Ended |
|
(in thousands) |
|
June 30, 2009 |
|
|
June 30, 2008 |
|
|
June 30, 2009 |
|
|
June 30, 2008 |
|
Net income (loss) |
|
$ |
(150 |
) |
|
$ |
73,820 |
|
|
$ |
(42,383 |
) |
|
$ |
72,513 |
|
Adjustment to reconcile net income (loss) to cash
provided by operating
activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of businesses |
|
|
|
|
|
|
(72,296 |
) |
|
|
|
|
|
|
(72,296 |
) |
Depreciation and amortization |
|
|
8,359 |
|
|
|
9,027 |
|
|
|
16,759 |
|
|
|
18,218 |
|
Impairment expense |
|
|
|
|
|
|
|
|
|
|
59,800 |
|
|
|
|
|
Amortization of debt issuance costs |
|
|
440 |
|
|
|
496 |
|
|
|
910 |
|
|
|
982 |
|
Supplemental put expense (reversal) |
|
|
(258 |
) |
|
|
4,276 |
|
|
|
(8,417 |
) |
|
|
6,594 |
|
Noncontrolling interests and noncontrolling
stockholders charges |
|
|
(441 |
) |
|
|
1,097 |
|
|
|
460 |
|
|
|
1,683 |
|
Loss on debt repayment |
|
|
|
|
|
|
|
|
|
|
3,652 |
|
|
|
|
|
Other |
|
|
(160 |
) |
|
|
(323 |
) |
|
|
(221 |
) |
|
|
(162 |
) |
Deferred taxes |
|
|
(1,709 |
) |
|
|
(4,316 |
) |
|
|
(26,489 |
) |
|
|
(5,761 |
) |
Changes in operating assets and liabilities |
|
|
(15,133 |
) |
|
|
(16,887 |
) |
|
|
12,701 |
|
|
|
3,283 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
(9,052 |
) |
|
|
(5,106 |
) |
|
|
16,772 |
|
|
|
25,054 |
|
Plus: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unused fee on revolving credit facilitity (1) |
|
|
855 |
|
|
|
663 |
|
|
|
1,710 |
|
|
|
1,392 |
|
Staffmark integration and restructuring expenses |
|
|
1,351 |
|
|
|
2,883 |
|
|
|
3,242 |
|
|
|
4,458 |
|
Changes in operating assets and liabilities |
|
|
15,133 |
|
|
|
16,887 |
|
|
|
(12,701 |
) |
|
|
(3,283 |
) |
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maintenance capital expenditures (2) |
|
|
496 |
|
|
|
1,473 |
|
|
|
1,610 |
|
|
|
3,889 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated cash flow available for distribution and
reinvestment |
|
$ |
7,791 |
|
|
$ |
13,854 |
|
|
$ |
7,413 |
|
|
$ |
23,732 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution paid in April 2009/2008 |
|
|
|
|
|
|
|
|
|
$ |
10,719 |
|
|
$ |
10,246 |
|
Distribution paid in July 2009/2008 |
|
$ |
12,452 |
|
|
$ |
10,246 |
|
|
|
12,452 |
|
|
|
10,246 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
12,452 |
|
|
$ |
10,246 |
|
|
$ |
23,171 |
|
|
$ |
20,492 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Represents the commitment fee on the unused portion of the Revolving Credit Facilitity. |
|
(2) |
|
Represents maintenance capital expenditures that were funded from operating cash flow
and excludes approximately $3.3 million of growth capital
expenditures for the six months ended June 30, 2008. |