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 Companys 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 | - | & |