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): March 9, 2010
COMPASS DIVERSIFIED HOLDINGS
(Exact name of registrant as specified in its charter)
|
|
|
|
|
Delaware
(State or other jurisdiction
of incorporation)
|
|
0-51937
(Commission File Number)
|
|
57-6218917
(I.R.S. Employer Identification
No.) |
COMPASS GROUP DIVERSIFIED HOLDINGS LLC
(Exact name of registrant as specified in its charter)
|
|
|
|
|
Delaware
(State or other jurisdiction
of incorporation)
|
|
0-51938
(Commission File Number)
|
|
20-3812051
(I.R.S. Employer Identification
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.
March 9, 2010 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 December 31, 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 March 9, 2010. |
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: March 9, 2010 |
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: March 9, 2010 |
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 Fourth Quarter and Full Year 2009 Financial Results
Generates Cash Flow Available for Distribution and Reinvestment of $17.9 million for Fourth
Quarter Ended December 31, 2009 and $37.0 million for Full Year 2009
Westport, Conn., March 9, 2010 Compass Diversified Holdings (Nasdaq: CODI) (CODI or the
Company), an owner of leading middle market businesses, announced today its consolidated
operating results for the three and twelve months ended December 31, 2009.
Fourth Quarter and Full Year 2009 Highlights
|
|
|
Generated Cash Flow Available for Distribution and Reinvestment (CAD or Cash Flow)
of $17.9 million for the fourth quarter of 2009 and $37.0 million for the full year 2009; |
|
|
|
|
Reported a net loss of $0.1 million for the fourth quarter of 2009 and a net loss of
$39.6 million for the full year 2009, which includes a $24.6 million negative impact from
one-time non-cash items; and |
|
|
|
|
Paid a fourth quarter 2009 cash distribution of $0.34 per share, bringing cumulative
distributions paid to $4.64 per share since CODIs IPO in May of 2006 |
CODI reported Cash Flow (see note regarding use of Non-GAAP Financial Measures below) of $17.9
million for the quarter ended December 31, 2009, as compared to $11.2 million for the prior year
period. CODIs Cash Flow for the year ended December 31, 2009 was $37.0 million as compared to
$50.6 million for the prior year period. CODIs weighted average number of shares outstanding for
the quarter and twelve months ended December 31, 2009 was approximately 36.6 million and 34.4
million, respectively.
The approximate 60% improvement in Cash Flow for the fourth quarter of 2009 compared to the
year-earlier period was due to strengthening revenue trends at a number of CODIs subsidiaries, as
well as a variety of cost containment measures across its businesses. CODIs Cash Flow decline for
the year ended December 31, 2009 compared to the prior year was largely attributable to the
negative impact of the economy, particularly on the Companys Staffmark subsidiary.
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 2007.
The net loss for the quarter ended December 31, 2009 was $0.1 million, as compared to net income of
$2.4 million for the quarter ended December 31, 2008. CODI reported a net loss for the year ended
December 31, 2009 of $39.6 million, as compared to net income of $81.8 million for the prior year
period. Net income for 2008 includes gains of approximately $73.4 million from the sale of
Aeroglide Holdings, Inc. and Silvue Technologies Group, Inc. During the first quarter of 2009, CODI
recorded $59.8 million of non-cash impairment expense for the Companys Staffmark subsidiary,
partially offset by the associated tax benefit of $22.5 million and by $12.7 million for the
noncontrolling shareholders portion of this impairment expense.
As of December 31, 2009, CODI had $31.5 million in cash and cash equivalents on hand, $76.0 million
outstanding on its term debt facility and $137 million of borrowing availability under its $340
million revolving credit facility. The Company has no significant debt maturities until 2013.
On January 8, 2010, CODIs Board of Directors declared a distribution of $0.34 per share. The
distribution was paid on January 28, 2010 to all holders of record as of January 22, 2010.
Commenting on the quarter, Joe Massoud, CEO of Compass Diversified Holdings, said, We are very
pleased to report strong results for the fourth quarter, which significantly exceeded our
expectation. CODIs Cash Flow in that period grew by approximately 60% as compared to the
year-earlier period. Over the past year and a half, our companies have exploited the difficult
economic environment and our comparative financial strength to increase market share relative to
their competitors. We have also continued to invest in outstanding managers and in high return
organic and external growth initiatives across all our subsidiaries. These factors, coupled with
aggressive cost controls where appropriate, enabled us to finish 2009 with strengthening revenue
trends and greater operating leverage. For 2010, we expect to achieve significant year-over-year
growth in CAD, excluding the impact of any new platform businesses we may acquire, and are already
beginning to see these trends in the first quarter.
Mr. Massoud concluded, Our efforts to grow our existing subsidiaries through new attractive
purchases of businesses are also beginning to show results. We are optimistic about our ability to
add to our family of platform subsidiaries in the coming quarters, as well as to continue to make
highly accretive add-on acquisitions to our current companies. We have been disciplined in
utilizing our financial capacity and hope to reward our shareholders for their patience by
acquiring businesses that are niche market leaders with highly defensible positions and are managed
by proven and incentivized management stewards.
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 (888) 389-5993
and the dial-in number for international callers is (719) 325-2393. The access code for all callers
is 2251294. A live webcast will also be available on the Companys website at
www.compassdiversifiedholdings.com.
A replay of the call will be available through March 16, 2010. 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
2251294.
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.
Our Subsidiary Businesses
Each of our companies is a leader in their respective market niche.
Based in Ecru, MS, American Furniture Manufacturing is a manufacturer of promotionally priced
upholstered furniture. Visit www.americanfurn.net.
Based in Coral Springs, FL, Anodyne Medical Device is a designer manufacturer of medical support
surfaces and other wound treatment devices. Visit www.anodynemedicaldevice.com.
Based in Aurora, CO, Advanced Circuits is a manufacturer of quick-turn, prototype and production
rigid printed circuit boards (PCBs). Visit www.4pcb.com.
Based in Watsonville, CA, Fox Racing Shox is a designer and manufacturer of suspension products for
mountain bikes and powered off-road vehicles. Visit www.foxracingshox.com.
Based in Sterling, IL, Halo Lee Wayne is a one-stop resource for design, sourcing and fulfillment
of promotional products. Visit www.haloleewayne.com.
Based in Cincinnati, OH, Staffmark is a provider of temporary staffing services, operating over 300
locations in 29 states. Visit www.staffmark.com.
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, 2009 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
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
December 31, |
|
(in thousands) |
|
2009 |
|
|
2008 |
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
31,495 |
|
|
$ |
97,473 |
|
Accounts receivable, less allowance of $5,409 and $4,824 |
|
|
165,550 |
|
|
|
164,035 |
|
Inventories |
|
|
51,727 |
|
|
|
50,909 |
|
Prepaid expenses and other current assets |
|
|
26,255 |
|
|
|
22,784 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
275,027 |
|
|
|
335,201 |
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
|
25,502 |
|
|
|
30,763 |
|
Goodwill |
|
|
288,028 |
|
|
|
339,095 |
|
Intangible assets, net |
|
|
216,365 |
|
|
|
249,489 |
|
Deferred debt issuance costs, net |
|
|
5,326 |
|
|
|
8,251 |
|
Other non-current assets |
|
|
20,764 |
|
|
|
21,537 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
831,012 |
|
|
$ |
984,336 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses |
|
$ |
99,395 |
|
|
$ |
105,808 |
|
Due to related party |
|
|
3,300 |
|
|
|
604 |
|
Current portion of long-term debt |
|
|
2,500 |
|
|
|
2,000 |
|
Current portion of workers compensation liability |
|
|
22,126 |
|
|
|
26,916 |
|
Other liabilities |
|
|
2,566 |
|
|
|
4,042 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
129,887 |
|
|
|
139,370 |
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
74,000 |
|
|
|
151,000 |
|
Supplemental put obligation |
|
|
12,082 |
|
|
|
13,411 |
|
Deferred income taxes |
|
|
60,397 |
|
|
|
86,138 |
|
Workers compensation liability |
|
|
38,913 |
|
|
|
40,852 |
|
Other non-current liabilities |
|
|
7,667 |
|
|
|
9,687 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
322,946 |
|
|
|
440,458 |
|
|
|
|
|
|
|
|
|
|
Stockholders equity |
|
|
|
|
|
|
|
|
Trust shares, no par value, 500,000 authorized; 36,625 and 31,525 shares issued and
outstanding at 12/31/09 and 12/31/08, respectively |
|
|
485,790 |
|
|
|
443,705 |
|
Accumulated other comprehensive loss |
|
|
(2,001 |
) |
|
|
(5,242 |
) |
Accumulated earnings (deficit) |
|
|
(46,628 |
) |
|
|
25,984 |
|
|
|
|
|
|
|
|
Total stockholders equity attributable to Holdings |
|
|
437,161 |
|
|
|
464,447 |
|
Noncontrolling interests |
|
|
70,905 |
|
|
|
79,431 |
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
508,066 |
|
|
|
543,878 |
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
831,012 |
|
|
$ |
984,336 |
|
|
|
|
|
|
|
|
Compass Diversified Holdings
Condensed Consolidated Statements of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months |
|
|
Three Months |
|
|
Year |
|
|
Year |
|
|
|
Ended |
|
|
Ended |
|
|
Ended |
|
|
Ended |
|
(in thousands, except per share data) |
|
December 31, 2009 |
|
|
December 31, 2008 |
|
|
December 31, 2009 |
|
|
December 31, 2008 |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
362,059 |
|
|
$ |
374,827 |
|
|
$ |
1,248,740 |
|
|
$ |
1,538,473 |
|
Cost of sales |
|
|
283,149 |
|
|
|
286,224 |
|
|
|
976,991 |
|
|
|
1,196,206 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
78,910 |
|
|
|
88,603 |
|
|
|
271,749 |
|
|
|
342,267 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Staffing expense |
|
|
18,135 |
|
|
|
24,026 |
|
|
|
74,279 |
|
|
|
102,438 |
|
Selling, general and administrative expenses |
|
|
37,855 |
|
|
|
44,647 |
|
|
|
145,948 |
|
|
|
165,768 |
|
Supplemental put expense (reversal) |
|
|
7,189 |
|
|
|
553 |
|
|
|
(1,329 |
) |
|
|
6,382 |
|
Management fees |
|
|
3,275 |
|
|
|
4,252 |
|
|
|
13,100 |
|
|
|
15,205 |
|
Amortization expense |
|
|
5,995 |
|
|
|
6,173 |
|
|
|
24,609 |
|
|
|
24,605 |
|
Impairment expense |
|
|
|
|
|
|
|
|
|
|
59,800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
6,461 |
|
|
|
8,952 |
|
|
|
(44,658 |
) |
|
|
27,869 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
1,067 |
|
|
|
237 |
|
|
|
1,178 |
|
|
|
1,377 |
|
Interest expense |
|
|
(2,818 |
) |
|
|
(4,283 |
) |
|
|
(11,736 |
) |
|
|
(17,828 |
) |
Amortization of debt issuance costs |
|
|
(433 |
) |
|
|
(496 |
) |
|
|
(1,776 |
) |
|
|
(1,969 |
) |
Loss on debt repayment |
|
|
|
|
|
|
|
|
|
|
(3,652 |
) |
|
|
|
|
Other income (expense), net |
|
|
312 |
|
|
|
489 |
|
|
|
(282 |
) |
|
|
894 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations before income taxes |
|
|
4,589 |
|
|
|
4,899 |
|
|
|
(60,926 |
) |
|
|
10,343 |
|
Income tax expense (benefit) |
|
|
4,639 |
|
|
|
2,904 |
|
|
|
(21,281 |
) |
|
|
6,526 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations |
|
|
(50 |
) |
|
|
1,995 |
|
|
|
(39,645 |
) |
|
|
3,817 |
|
Income from discontinued operations, net of income tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,607 |
|
Gain on sale of discontinued operations, net of income taxes |
|
|
|
|
|
|
431 |
|
|
|
|
|
|
|
73,363 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
(50 |
) |
|
|
2,426 |
|
|
|
(39,645 |
) |
|
|
81,787 |
|
Net income (loss) attributable to noncontrolling interest |
|
|
1,630 |
|
|
|
1,198 |
|
|
|
(13,375 |
) |
|
|
3,493 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Holdings |
|
$ |
(1,680 |
) |
|
$ |
1,228 |
|
|
$ |
(26,270 |
) |
|
$ |
78,294 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and fully diluted income (loss) per share attributable to Holdings |
|
$ |
(0.05 |
) |
|
$ |
0.04 |
|
|
$ |
(0.76 |
) |
|
$ |
2.48 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding basic and fully diluted |
|
|
36,625 |
|
|
|
31,525 |
|
|
|
34,403 |
|
|
|
31,525 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash distributions declared per share |
|
$ |
0.34 |
|
|
$ |
0.34 |
|
|
$ |
1.36 |
|
|
$ |
1.33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compass Diversified Holdings
Condensed Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
Year |
|
|
Year |
|
|
|
Ended |
|
|
Ended |
|
(in thousands) |
|
December 31, 2009 |
|
|
December 31, 2008 |
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
(39,645 |
) |
|
$ |
81,787 |
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Gain on sale of businesses |
|
|
|
|
|
|
(73,363 |
) |
Depreciation and amortization expense |
|
|
34,772 |
|
|
|
36,990 |
|
Impairment expense |
|
|
59,800 |
|
|
|
|
|
Supplemental put expense (reversal) |
|
|
(1,329 |
) |
|
|
6,382 |
|
Noncontrolling interest and noncontrolling stockholders charges |
|
|
1,555 |
|
|
|
3,376 |
|
Loss on debt repayment |
|
|
3,652 |
|
|
|
|
|
Deferred taxes |
|
|
(24,964 |
) |
|
|
(8,911 |
) |
Other |
|
|
107 |
|
|
|
381 |
|
|
|
|
|
|
|
|
|
|
Changes in operating assets and liabilities, net of acquisition: |
|
|
|
|
|
|
|
|
Decrease in accounts receivable |
|
|
143 |
|
|
|
29,970 |
|
Decrease (increase) in inventories |
|
|
(557 |
) |
|
|
102 |
|
(Increase) decrease in prepaid expenses and other current assets |
|
|
(4,442 |
) |
|
|
(3,874 |
) |
Increase (decrease) in accounts payable and accrued expenses |
|
|
(8,879 |
) |
|
|
(17,344 |
) |
Decrease in supplemental put obligation |
|
|
|
|
|
|
(14,947 |
) |
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
20,213 |
|
|
|
40,549 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Acquisition of businesses, net of cash acquired |
|
|
(1,435 |
) |
|
|
(167,546 |
) |
Proceeds from dispositions |
|
|
|
|
|
|
154,156 |
|
Purchases of property and equipment |
|
|
(3,585 |
) |
|
|
(11,576 |
) |
Other |
|
|
38 |
|
|
|
173 |
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(4,982 |
) |
|
|
(24,793 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Proceeds from issuance of trust shares, net |
|
|
42,085 |
|
|
|
|
|
Net borrowing (repayment) of debt |
|
|
(76,500 |
) |
|
|
2,468 |
|
Swap termination fee |
|
|
(2,517 |
) |
|
|
|
|
Debt issuance costs |
|
|
|
|
|
|
(552 |
) |
Changes in noncontrolling interests |
|
|
2,546 |
|
|
|
2,251 |
|
Other |
|
|
(481 |
) |
|
|
(273 |
) |
Distributions paid |
|
|
(46,342 |
) |
|
|
(41,455 |
) |
|
|
|
|
|
|
|
Net cash used in financing activities |
|
|
(81,209 |
) |
|
|
(37,561 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents |
|
|
(65,978 |
) |
|
|
(21,805 |
) |
Foreign currency adjustment |
|
|
|
|
|
|
(80 |
) |
Cash and cash equivalents beginning of period |
|
|
97,473 |
|
|
|
119,358 |
|
|
|
|
|
|
|
|
Cash and cash equivalents end of period |
|
$ |
31,495 |
|
|
$ |
97,473 |
|
|
|
|
|
|
|
|
Compass Diversified Holdings
Condensed Consolidated Table of Cash Flows Available for Distribution and Reinvestment (CAD)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months |
|
|
Three Months |
|
|
|
|
|
|
|
|
|
Ended |
|
|
Ended |
|
|
Year Ended |
|
|
Year Ended |
|
(in thousands) |
|
December 31, 2009 |
|
|
December 31, 2008 |
|
|
December 31, 2009 |
|
|
December 31, 2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
(50 |
) |
|
$ |
2,426 |
|
|
$ |
(39,645 |
) |
|
$ |
81,787 |
|
Adjustment to reconcile net income (loss) to cash provided by (used in)
operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of businesses |
|
|
|
|
|
|
(431 |
) |
|
|
|
|
|
|
(73,363 |
) |
Depreciation and amortization |
|
|
8,007 |
|
|
|
8,469 |
|
|
|
32,996 |
|
|
|
35,021 |
|
Amortization of debt issuance costs |
|
|
433 |
|
|
|
496 |
|
|
|
1,776 |
|
|
|
1,969 |
|
Supplemental put expense (reversal) |
|
|
7,189 |
|
|
|
553 |
|
|
|
(1,329 |
) |
|
|
6,382 |
|
Impairment expense |
|
|
|
|
|
|
|
|
|
|
59,800 |
|
|
|
|
|
Loss on debt repayment |
|
|
|
|
|
|
|
|
|
|
3,652 |
|
|
|
|
|
Noncontrolling interest and noncontrolling stockholders charges |
|
|
177 |
|
|
|
884 |
|
|
|
1,555 |
|
|
|
3,376 |
|
Deferred taxes |
|
|
3,143 |
|
|
|
(1,901 |
) |
|
|
(24,964 |
) |
|
|
(8,911 |
) |
Other |
|
|
361 |
|
|
|
85 |
|
|
|
107 |
|
|
|
381 |
|
Changes in operating assets and liabilities |
|
|
(20,481 |
) |
|
|
4,112 |
|
|
|
(13,735 |
) |
|
|
(6,093 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities |
|
|
(1,221 |
) |
|
|
14,693 |
|
|
|
20,213 |
|
|
|
40,549 |
|
Plus: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unused fee on revolving credit facilitities (1) |
|
|
873 |
|
|
|
884 |
|
|
|
3,454 |
|
|
|
3,139 |
|
Staffmark integration and restructuring expenses |
|
|
54 |
|
|
|
2,350 |
|
|
|
4,076 |
|
|
|
8,826 |
|
Changes in operating assets and liabilities |
|
|
20,481 |
|
|
|
(4,112 |
) |
|
|
13,735 |
|
|
|
6,093 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advanced Circuits interest income related to loan forgiveness |
|
|
1,047 |
|
|
|
|
|
|
|
1,047 |
|
|
|
|
|
Maintenance capital expenditures (2) |
|
|
1,222 |
|
|
|
2,645 |
|
|
|
3,403 |
|
|
|
8,041 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated cash flow available for distribution |
|
$ |
17,918 |
|
|
$ |
11,170 |
|
|
$ |
37,028 |
|
|
$ |
50,566 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution paid in April 2009/2008 |
|
|
|
|
|
|
|
|
|
$ |
10,718 |
|
|
$ |
10,246 |
|
Distribution paid in July 2009/2008 |
|
|
|
|
|
|
|
|
|
|
12,452 |
|
|
|
10,246 |
|
Distribution paid in October 2009/2008 |
|
|
|
|
|
|
|
|
|
|
12,453 |
|
|
|
10,719 |
|
Distribution paid in January 2010/2009 |
|
$ |
12,452 |
|
|
$ |
10,719 |
|
|
|
12,452 |
|
|
|
10,719 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
12,452 |
|
|
$ |
10,719 |
|
|
$ |
48,075 |
|
|
$ |
41,930 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Represents the commitment fee on the unused portion of the Revolving Credit Facilitities. |
|
(2) |
|
Represents maintenance capital expenditures that were funded from operating cash flow and
excludes approximately $3.5 million of growth capital expenditures for the year ended Dec. 31,
2008. |