Back to GetFilings.com



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)

x Quarterly Report Pursuant To Section 13 Or 15(D) Of The Securities Exchange Act Of 1934
For the fiscal quarter ended August 28, 2004

¨ Transition Report Under Section 13 Or 15(D) Of The Securities Exchange Act Of 1934
For the transition period from _____ to _____

COMMISSION FILE NUMBER:  333-93711

ICON HEALTH & FITNESS, INC.
(Exact name of registrant as specified in its charter)

DELAWARE 87-0531206
(State or other jurisdiction of incorporation or organization) (I.R.S. Employer Identification No.)

1500 South 1000 West
Logan, UT, 84321
(Address and zip code of principal executive offices)

(435) 750-5000
(Registrant's telephone number, including area code

Not Applicable
(Former name, former address and former fiscal year, if changed since last report)

Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x   No ¨

APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS DURING THE PRECEDING FIVE YEARS

Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Sections 12, 13, or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court. Yes ¨   No ¨

APPLICABLE ONLY TO CORPORATE ISSUERS

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date.

ICON Health & Fitness, Inc., 1,000 shares.

 


ICON HEALTH & FITNESS, INC.

INDEX

    PAGE
PART I FINANCIAL INFORMATION  
     
Item 1. Financial Statements 3
     
     Condensed Consolidated Balance Sheets as of August 28, 2004 (unaudited),  
     May 31, 2004 (audited) and August 30, 2003 (unaudited) 3
     
     Condensed Consolidated Statements of Operation (unaudited) for the three  
     months ended August 28, 2004 and August 30, 2003 4
     
     Condensed Consolidated Statements of Cash Flows (unaudited) for the three  
     months ended August 28, 2004 and August 30, 2003 5
     
     Notes to Condensed Consolidated Financial  
     Statements (unaudited) 6
     
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations 15
     
Item 3. Quantitative and Qualitative Disclosures about Market Risk 21
     
Item 4. Controls and Procedures 22
     
     
PART II OTHER INFORMATION  
     
Item 1. Legal Proceedings 23
     
Item 2. Changes in Securities 23
     
Item 3. Security Defaults Upon Senior Securities 23
     
Item 4. Submission of Matters to a Vote of Security Holders 23
     
Item 5. Other Information 23
     
Item 6. Exhibits and Reports on Form 8-K 23
     
Signatures   24
     
Certifications   25
     
Exhibit Index   27

 


PART I - FINANCIAL INFORMATION

ITEM 1  -  FINANCIAL STATEMENTS

ICON Health & Fitness, Inc.
Condensed Consolidated Balance Sheets
(expressed in thousands)

  August 28, 2004   May 31, 2004   August 30, 2003  
ASSETS   (Unaudited)     (Audited)     (Restated)  
Current assets               (Unaudited)  
   Cash $ 4,821   $ 5,122   $ 4,442  
   Accounts receivable, net   170,840     210,498     182,064  
   Inventories, net:                  
      Raw materials   72,264     76,222     66,518  
      Finished goods   190,365     119,706     130,711  
   Total inventories, net   262,629     195,928     197,229  
   Income taxes receivable   -     -     162  
   Deferred income taxes   18,882     6,974     7,206  
   Other current assets   15,060     13,067     9,067  
Total current assets   472,232     431,589     400,170  
                   
Property and equipment   120,821     111,981     103,708  
Less accumulated depreciation   (57,099 )   (53,453 )   (52,862 )
Property and equipment, net   63,722     58,528     50,846  
Intangible assets, net   37,097     38,681     27,897  
Deferred income taxes   6,717     6,309     9,573  
Other assets, net   21,255     23,388     20,969  
  $ 601,023   $ 558,495   $ 509,455  
                   
LIABILITIES AND STOCKHOLDER'S EQUITY                  
Current liabilities                  
   Current portion of long-term debt $ 191,430   $ 135,879   $ 144,469  
   Accounts payable   158,780     146,944     125,734  
   Accrued expenses   29,429     30,811     28,555  
   Income taxes payable   125     574     -  
   Interest payable   3,038     7,544     3,165  
Total current liabilities   382,802     321,752     301,923  
                   
Long-term debt   153,145     153,111     153,009  
Other liabilities   12,874     12,797     9,920  
    548,821     487,660     464,852  
                   
Minority interest   3,500     3,500     3,100  
                   
Stockholder's equity                  
   Common stock and additional paid-in capital   204,155     204,155     204,155  
   Receivable from Parent   (2,200 )   (2,200 )   (2,200 )
   Accumulated deficit   (154,646 )   (133,863 )   (158,978 )
   Accumulated other comprehensive income (loss)   1,393     (757 )   (1,474 )
Total stockholder's equity   48,702     67,335     41,503  
  $ 601,023   $ 558,495   $ 509,455  

The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.

 


..

ICON Health & Fitness, Inc.
Condensed Consolidated Statements of Operations (unaudited)
(expressed in thousands)

  For the Three Months Ended  
  August 28, 2004   August 30, 2003  
Net sales $ 170,334   $ 197,823  
Cost of sales   134,954     134,248  
Gross profit   35,380     63,575  
             
Operating expenses:            
   Selling   32,983     34,341  
   Research and development   3,271     3,251  
   General and administrative   23,517     21,212  
Total operating expenses   59,771     58,804  
             
Income (loss) from operations   (24,391 )   4,771  
             
Interest expense   6,038     5,993  
Amortization of deferred financing fees   277     41  
Loss before income taxes   (30,706 )   (1,263 )
(Benefit of) provision for income taxes   (9,923 )   463  
Net loss   (20,783 )   (1,726 )
             
Other comprehensive income (loss):            
   Foreign currency translation adjustment,            
      net of tax expense of $1,318            
     in fiscal 2005 and net of tax benefit of            
     $680 in fiscal 2004   2,150     (1,109 )
Comprehensive loss $ (18,633 ) $ (2,835 )









The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.

 


ICON Health & Fitness, Inc.
Condensed Consolidated Statements of Cash Flows (unaudited)
(expressed in thousands)

  For the Three Months Ended  
  August 28, 2004   August 30, 2003  
OPERATING ACTIVITIES:            
Net loss $ (20,783 ) $ (1,726 )
Adjustments to reconcile net loss to net cash            
used in operating activities:            
   Benefit for deferred taxes   (14,374 )   (397 )
   Amortization of deferred financing fees   277     41  
   Amortization of debt discount   36     91  
   Depreciation and amortization   5,787     5,477  
Changes in operating assets and liabilities:            
   Accounts receivable, net   39,658     (6,900 )
   Inventories, net   (66,701 )   (35,521 )
   Other assets, net   716     389  
   Accounts payable and accrued expenses   10,454     (852 )
   Income taxes payable   (449 )   (4,390 )
   Interest payable   (4,506 )   (4,319 )
   Other liabilities   (36 )   (168 )
Net cash used in operating activities   (49,921 )   (48,275 )
             
INVESTING ACTIVITIES:            
Purchase of property and equipment   (5,026 )   (3,720 )
Purchase of property and equipment-China   (3,969 )   (1,840 )
Purchase of intangible assets   (402 )   (814 )
Net cash used in investing activities   (9,397 )   (6,374 )
             
FINANCING ACTIVITIES:            
Borrowings on revolving credit facility, net   56,799   53,130  
Payments on term note   (1,250 )   -  
Minority interest   -     3,100  
Net cash provided by financing activities   55,549     56,230  
             
Effect of exchange rates on cash   3,468     (1,789 )
Net decrease in cash   (301 )   (208 )
Cash, beginning of period   5,122     4,650  
Cash, end of the period $ 4,821   $ 4,442  

The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.

 


ICON Health & Fitness, Inc.
Notes to Condensed Consolidated Financial Statements (unaudited)


NOTE A - BASIS OF PRESENTATION

This report covers ICON Health & Fitness, Inc. and its subsidiaries (collectively, "the Company"). The Company's parent company, HF Holdings, Inc. ("HF Holdings"), is not a registrant.

The Company is one of the world's leading manufacturers and marketers of fitness equipment. The Company is headquartered in Logan, Utah and has approximately 5,000 employees worldwide. The Company develops, manufactures and markets fitness equipment under the following company-owned brand names: ProForm, NordicTrack, Weslo, HealthRider, Image, JumpKing, Weider, Epic, Free Motion Fitness and, under license, Reebok and Gold's Gym.

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statement presentation. In addition, certain minor reclassifications of previously reported financial information were made to conform to the current period's presentation.

The Company, in its opinion, has included all adjustments, consisting only of normal recurring accruals, necessary for a fair presentation of the results of operations for the three months ended August 28, 2004 and August 30, 2003. The condensed consolidated financial statements and notes thereto should be read in conjunction with the audited financial statements and notes for the year ended May 31, 2004 included in the Company's annual report on Form 10-K as filed with the Securities and Exchange Commission on August 30, 2004. Interim results, including comparative balance sheets, are not necessarily indicative of results for the full fiscal year due to the inherent seasonality in the Company's business. See "Seasonality" in Management's Discussion and Analysis of Financial Condition and Results of Operations.

Critical Accounting Policies

The Company's discussion of results of operations and financial condition relies on its consolidated financial statements that are prepared based on certain critical accounting policies that require management to make judgments and estimates that are subject to varying degrees of uncertainty. The Company believes that investors need to be aware of these policies and how they impact its financial statements as a whole, as well as its related discussion and analysis presented herein. While the Company believes that these accounting policies are based on sound measurement criteria, actual future events can and often do result in outcomes that can be materially different from these estimates or forecasts. The accounting policies and related risks described in the Company's annual report on Form 10-K as filed with the Securities and Exchange Commission on August 30, 2004 are those that depend most heavily on these judgments and estimates. As of August 28, 2004, there have been no material changes to any of the critical accounting policies contained therein.

Stock-Based Compensation Plans

The Company accounts for employee stock-based compensation arrangements in accordance with provisions of Accounting Principles Board Opinion ("APB") No. 25, "Accounting for Stock Issued to Employees." Accordingly, no compensation cost has been recognized for options granted to employees under its fixed stock option plan.

There were no stock options granted in the three months ended August 28, 2004 and August 30, 2003, respectively. All previously granted options were fully vested as of November 30, 2002. Therefore, there is no stock-based employee compensation for the three months ended August 28, 2004 and August 30, 2003.

Warranty Reserves

The Company maintains a warranty accrual for estimated future warranty obligations based upon the relationship between historical and anticipated costs and sales volumes. If actual warranty expenses are greater than those projected, additional reserves and other charges against earnings may be required. If actual warranty expenses are less than projected, prior reserves could be reduced providing a positive impact on the Company's reported results. The following table provides a reconciliation of the changes in the Company's product warranty reserve (table in thousands):

  Three Months Ended
  August 28, 2004   August 30, 2003  
Beginning balance $ 2,505   $ 2,694  
Additions:            
   Charged to costs and expenses   -     27  
Deductions:            
   Reduction in reserve   (241 )   -  
Ending balance $ 2,264   $ 2,721  

NOTE B - ACCOUNTING CHANGES

See "Recent Accounting Standards" under Management's Discussion and Analysis of Financial Condition and Results of Operations.

NOTE C - COMMITMENTS AND CONTINGENCIES

Due to the nature of the Company's products, the Company is subject to product liability claims involving personal injuries allegedly related to the Company's products. These claims include injuries sustained by individuals using the Company’s products. The Company currently carries an occurrence-based product liability insurance policy. The current policy provides coverage for the period from October 1, 2004 to October 1, 2005 with limits of $10.0 million per occurrence and $10.0 million in the aggregate. The policy has a deductible on each claim of $1.0 million. For occurrences prior to October 1, 2004, the policy provided coverage of $10.0 million per occurrence and $10.0 million in the aggregate. The policy had a deductible on each claim of $1.0 million. For occurrences prior to October 1, 2003, the policy provided coverage of $5.0 million per occurrence and $5.0 million in the aggregate. The policy had a deductible on each claim of $1.0 million. The Company believes that its insurance is generally adequate to cover product liability claims. Nevertheless, currently pending claims and any future claims are subject to the uncertainties related to litigation, and the ultimate outcome of any such proceedings or claims cannot be predicted. Due to uncertainty with respect to the nature and extent of manufacturers' and distributors' liability for personal injuries, the Company cannot guarantee that its product liability insurance is or will be adequate to cover such claims. The Company vigorously defends any and all product liability claims brought against it and does not believe that any current pending claims or series of claims will have a material adverse effect on its results of operations, liquidity or financial position.

As of August 28, 2004, the Company is involved in various product reviews and recalls with the Consumer Product Safety Commission (“CPSC”). The Company believes that adverse resolutions of these reviews and recalls will not have a material adverse effect on its results of operations or financial position.

The Company is party to a variety of non-product liability commercial suits involving contract claims. The Company believes that adverse resolution of these lawsuits would not have a material adverse effect on its results of operations or financial position.

In December 2001, a claim was made against the Company alleging the Company received $1.7 million of preferential transfers in connection with the 1999 Service Merchandise bankruptcy proceedings. The proposed claim is currently being vigorously defended by the Company's counsel. At this time, the Company and its counsel are unable to determine the likelihood of an unfavorable outcome or the amount or range of potential recovery or loss.

On December 3, 2002, the Nautilus Group, Inc. (“Nautilus”) filed suit against the Company in the United States District Court, Western District of Washington (the “Court”) alleging the Company infringed Nautilus’ Bowflex patents. Nautilus seeks injunctive relief and monetary damages. In May 2003, the Court denied Nautilus’ motion for a preliminary injunction and granted partial summary judgment to the Company on the issue of “literal infringement.” Nautilus appealed this motion denying the preliminary injunction on literal patent infringement, and a trial has been scheduled for sometime in April of 2005. This case is currently being vigorously defended by the Company's counsel; however, it is not possible for the Company to quantify with any certainty the extent of any potential liability.

As part of the above suit, in July 2003, the Court ruled in favor of Nautilus on a motion for preliminary injunction on the issue of trademark infringement, and entered an order barring the Company from using the trademark “CrossBow” on any exercise equipment. In June of 2004, the United States Court of Appeals for the Federal Circuit affirmed the grant of a preliminary injunction as previously granted by the Federal District Court. Thus, the Company is barred from using the “CrossBow” trademark on any of its exercise equipment pending trial. The Company subsequently changed the name from “CrossBow” to “CrossBar” or “The Max” by Weider. In July of 2004, Nautilus filed an additional lawsuit in the United States District Court for the Western District of Washington alleging that the Company further infringed on the Bowflex trademark by using the “CrossBar” trademark. Nautilus seeks injunctive relief and monetary damages. The Company believes this additional lawsuit is without merit and will vigorously defend its right to use the “CrossBar” trademark.

The Company is also involved in several intellectual property and patent infringement claims, arising in the ordinary course of its business. The Company believes that the ultimate outcome of these matters will not have a material adverse effect upon its results of operations or financial position.

In fiscal 2003, the Company formed a foreign subsidiary to build a manufacturing facility in Xiamen, China. The original project costs were anticipated to be approximately $12.0 million. Due to the Company's decision to increase the size of one facility, it now anticipates the total project cost to be approximately $30.5 million, with $15.5 million to be funded in the form of equity by the subsidiary, and approximately $15.0 million in the form of debt. The Company's share of the equity investment is expected to be approximately $10.0 million. The Company is in the process of arranging for the debt portion of the financing, which is expected to be provided by the Bank of China. The Company's equity interest in the foreign subsidiary is 70%, which will be funded in the form of equity and debt. As of August 28, 2004, the Company has made contributions of $5.0 million and the minority interest contributions were $3.5 million. The minority interest shareholder is also a long-time vendor of the Company. The Company has recorded purchases from this vendor of approximately $19.6 million and $23.5 million during the three months ended August 28, 2004 and August 30, 2003, respectively. As a result of the Company's controlling interest in the foreign subsidiary, the investment has been reported on a consolidated basis beginning in the first quarter of fiscal 2004.

NOTE D - THE 2002 CREDIT AGREEMENT

On October 11, 2004, the Company amended its credit agreement (the “Amended Credit Agreement”). The Amended Credit Agreement increases the amount of availability from $210 million to $275 million. In addition, the remaining balance on the term note with accrued interest (approximately $12.5 million) is converted to and becomes a part of the revolver balance. At the Company's option, revolving credit advances bear interest at either (a) a floating rate equal to the Index Rate plus the applicable margin of 1.375% or (b) a floating rate equal to the LIBOR rate plus the applicable margin of 2.75%. If the Company meets certain fixed charge coverage ratios, the applicable margins have lower rates. The Amended Credit Agreement waives any violation of financial covenants for the first quarter of fiscal 2005 and eliminates those financial covenants going forward. The Amended Credit Agreement also provides for the formation of certain Chinese sales corporations to facilitate doing business in China.

The Company is also required to maintain a lockbox arrangement whereby remittances from its customers reduce the borrowings outstanding under the Credit Agreement. The Credit Agreement also contains a Material Adverse Effect ("MAE") clause which grants the agent and lenders having more than 66 and 2/3% of the commitment or borrowings the right to block our requests for future advances. EITF Issue 95-22 "Balance Sheet Classification of Borrowings Outstanding Under Revolving Credit Agreements That Include both a Subjective Acceleration Clause and a Lockbox Arrangement" requires borrowings under credit agreements with these two provisions to be classified as current obligations.

The Company does not believe that any of these MAE's have occurred or can reasonably be expected to occur based upon its history and its relationship with the Credit Facility lenders. The Company intends to manage the Credit Facility as long-term debt with a final maturity date in 2007, as provided for in the Credit Agreement.

In addition, the Company has restated the August 30, 2003 balance sheet to properly reflect the borrowings as current as of August 30, 2003. This reclassification had no impact on the Company's debt covenants under the credit agreement, its ability to draw on existing facilities or its previously reported net income.

NOTE E - DISCONTINUED OPERATIONS

On September 17, 2004, management announced that JumpKing, Inc. (“JumpKing”), a wholly-owned subsidiary, will discontinue the manufacturing, marketing and distribution of trampolines (“trampoline operations”). As a result, approximately 415 jobs will be eliminated in the JumpKing plant in Mesquite, Texas. The Company expects the plant to cease trampoline operations by the end of the third quarter of fiscal 2005. Trampoline sales were approximately $82.6 million and $77.1 million for the fiscal years ended May 31, 2004 and 2003, respectively. As of August 28, 2004, the Company is unable in good faith to make a determination of the costs associated with the discontinuance of trampoline operations.

In conjunction with the discontinuance of trampoline operations, the Company has performed an evaluation of long-lived assets pursuant to Statements of Financial Accounting Standards ("SFAS") No. 144, “Accounting for the Impairment of Long Lived Assets” (“SFAS 144”) to determine if the manufacturing fixed assets will be subject to a possible impairment loss. As of August 28, 2004, the Company currently does not anticipate any material impairment of its long lived assets.

NOTE F - GUARANTOR / NON-GUARANTOR FINCANCIAL INFORMATION

The Company's subsidiaries JumpKing, Inc., 510152 N.B. Ltd., Universal Technical Services, Inc., ICON International Holdings, Inc., NordicTrack, Inc. and Free Motion Fitness, Inc. (“Subsidiary Guarantors”) have fully and unconditionally guaranteed on a joint and several basis, the obligation to pay principal and interest with respect to the 11.25% Notes. A significant portion of the Company's operating income and cash flow is generated by its subsidiaries. As a result, funds necessary to meet the Company's debt service obligations are provided in part by distributions or advances from its subsidiaries. Under certain circumstances, contractual and legal restrictions, as well as the financial condition and operating requirements of the Company's subsidiaries, could limit the Company's ability to obtain cash from its subsidiaries for the purpose of meeting its debt service obligations, including the payment of principal and interest on the 11.25% Notes. Although holders of the 11.25% Notes will be direct creditors of the Company's principal direct subsidiaries by virtue of the guarantees, the Company has indirect subsidiaries located primarily in Europe (“Non-Guarantor Subsidiaries”) that are not included among the Guarantor Subsidiaries, and such subsidiaries will not be obligated with respect to the 11.25% Notes. As a result, the claims of creditors of the Non-Guarantor Subsidiaries will effectively have priority with respect to the assets and earnings of such companies over the claims of creditors of the Company, including the holders of the 11.25% Notes.

The following supplemental condensed consolidating financial statements are presented (in thousands):

1. Condensed consolidating balance sheets as of August 28, 2004 (unaudited), May 31, 2004 (audited) and August 30, 2003 (unaudited) and condensed consolidating statements of operations and cash flows for the three months ended August 28, 2004 (unaudited) and August 30, 2003 (unaudited).
   
2. The Company's combined Subsidiary Guarantors and combined Non-Guarantor Subsidiaries with their investments in subsidiaries accounted for using the equity method.
   
3. Elimination entries necessary to consolidate the Company and all of its subsidiaries.

 


Supplemental Condensed Consolidating Balance Sheet
August 28, 2004
   
ICON
Health &
Fitness, Inc.
Combined
Guarantor
Subsidiaries
Combined
Non-Guarantor
Subsidiaries
Eliminations Consolidated
ASSETS                              
Current assets:                              
   Cash $ 1,591   $ 2,182   $ 1,048   $ -   $ 4,821  
   Accounts receivable, net   105,284     78,179     13,735     (26,358 )   170,840  
   Inventories, net   165,888     83,094     14,890     (1,243 )   262,629  
   Deferred income taxes   18,382     -     500     -     18,882  
   Other current assets   5,487     5,878     3,695     -     15,060  
Total current assets   296,632     169,333     33,868     (27,601 )   472,232  
Property and equipment, net   39,254     23,130     1,338     -     63,722  
Receivable from affiliates   149,306     49,769     -     (199,075 )   -  
Intangible assets, net   29,524     6,355     1,218     -     37,097  
Deferred income taxes   5,611     1,106     -     -     6,717  
Investment in subsidiaries   33,077     -     -     (33,077 )   -  
Other assets, net   14,907     5,483     865     -     21,255  
Total assets $ 568,311   $ 255,176   $ 37,289   $ (259,753 ) $ 601,023  
 
LIABILITIES & STOCKHOLDER'S EQUITY
Current liabilities:                              
   Current portion of long-term debt $ 187,766   $ 3,664   $ -   $ -   $ 191,430  
   Accounts payable   109,426     39,251     36,461     (26,358 )   158,780  
   Accrued liabilities   17,509     8,339     3,581     -     29,429  
   Accrued income taxes   3,902     (3,917 )   140     -     125  
   Interest payable   3,038     -     -     -     3,038  
Total current liabilities   321,641     47,337     40,182     (26,358 )   382,802  
Long-term debt   153,138     7     -     -     153,145  
Other long-term liabilities   6,836     6,038     -     -     12,874  
Payable to affiliates   37,994     138,051     23,030     (199,075 )   -  
                               
Minority interest   -     -     -     3,500     3,500  
                               
Stockholder's equity (deficit):                              
   Common stock and additional                              
     paid-in capital   204,155     45,759     5,481     (51,240 )   204,155  
   Receivable from Parent   (2,200 )   -     -     -     (2,200 )
   Retained earnings                              
     (accumulated deficit)   (154,646 )   15,074     (29,405 )   14,331     (154,646 )
   Accumulated other comprehensive                              
     income (loss)   1,393     2,910     (1,999 )   (911 )   1,393  
Total stockholder's equity (deficit)   48,702     63,743     (25,923 )   (37,820 )   48,702  
Total liabilities & stockholder's                              
   equity (deficit) $ 568,311   $ 255,176   $ 37,289   $ (259,753 ) $ 601,023  

 


Supplemental Condensed Consolidating Balance Sheet
May 31, 2004
   
ICON
Health &
Fitness, Inc.
Combined
Guarantor
Subsidiaries
Combined
Non-Guarantor
Subsidiaries
Eliminations Consolidated
ASSETS                              
Current assets:                              
   Cash $ 1,246   $ 2,450   $ 1,426   $ -   $ 5,122  
   Accounts receivable, net   132,027     85,132     15,045     (21,706 )   210,498  
   Inventories, net   118,310     67,227     11,096     (705 )   195,928  
   Deferred income taxes   6,469     -     505     -     6,974  
   Other current assets   4,716     4,156     4,195     -     13,067  
Total current assets   262,768     158,965     32,267     (22,411 )   431,589  
Property and equipment, net   38,302     19,058     1,168     -   &