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 November 27, 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 November 27, 2004 (unaudited),  
     May 31, 2004 and November 29, 2003 (unaudited) 3
     
     Condensed Consolidated Statements of Operations (unaudited) for the three  
     months ended November 27, 2004 and November 29, 2003 4
     
     Condensed Consolidated Statements of Operations (unaudited) for the six  
     months ended November 27, 2004 and November 29, 2003 5
     
     Condensed Consolidated Statements of Cash Flows (unaudited) for the six  
     months ended November 27, 2004 and November 29, 2003 6
     
     Notes to Condensed Consolidated Financial Statements (unaudited) 7
     
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations 19
     
Item 3. Quantitative and Qualitative Disclosures about Market Risk 27
     
Item 4. Controls and Procedures 27
     
     
PART II OTHER INFORMATION  
     
Item 1. Legal Proceedings 28
     
Item 2. Changes in Securities 28
     
Item 3. Security Defaults Upon Senior Securities 28
     
Item 4. Submission of Matters to a Vote of Security Holders 28
     
Item 5. Other Information 28
     
Item 6. Exhibits and Reports on Form 8-K 28
     
Signatures   29
     
Certifications   31
     
Exhibit Index   32

 


PART I - FINANCIAL INFORMATION

ITEM 1  -  FINANCIAL STATEMENTS

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

  November 27, 2004   May 31, 2004   November 29, 2003  
ASSETS   (Unaudited)           (Unaudited)  
Current assets:                  
   Cash $ 5,980   $ 5,122   $ 7,803  
   Accounts receivable, net   250,766     177,871     285,726  
   Inventories, net:                  
      Raw materials   72,580     65,229     79,626  
      Finished goods   125,422     107,363     110,882  
   Total inventories, net   198,002     172,592     190,508  
   Deferred income taxes   16,933     6,974     6,727  
   Income taxes receivable   15,305     -     -  
   Other current assets   14,755     13,067     10,829  
   Current assets of discontinued operations   43,140     57,828     44,914  
Total current assets   544,881     433,454     546,507  
                   
Property and equipment   123,064     107,743     105,508  
Less accumulated depreciation   (55,678 )   (51,080 )   (53,217 )
Property and equipment, net   67,386     56,663     52,291  
Intangible assets, net   35,987     38,681     30,194  
Deferred income taxes   9,665     6,309     6,577  
Other assets, net   23,823     23,388     20,836  
  $ 681,742   $ 558,495   $ 656,405  
                   
LIABILITIES AND STOCKHOLDER'S EQUITY                  
Current liabilities:                  
   Current portion of long-term debt $ 247,943   $ 135,879   $ 5,000  
   Accounts payable   167,637     137,524     196,301  
   Accrued expenses   27,614     30,811     31,641  
   Income taxes payable   (172 )   574     4,001  
   Interest payable   7,546     7,544     7,517  
   Current liabilities of discontinued operations   22,027     9,420     6,933  
Total current liabilities   472,595     321,752     251,393  
                   
Long-term debt   153,179     153,111     331,341  
Other liabilities   15,687     12,797     11,293  
    641,461     487,660     594,027  
                   
Minority interest   5,591     3,500     3,500  
                   
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   (172,695 )   (133,863 )   (143,577 )
   Accumulated other comprehensive income (loss)   5,430     (757 )   500  
Total stockholder's equity   34,690     67,335     58,878  
  $ 681,742   $ 558,495   $ 656,405  

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  
  November 27, 2004   November 29, 2003  
             
Net sales $ 275,388   $ 309,031  
Cost of sales   210,270     216,056  
Gross profit   65,118     92,975  
             
Operating expenses:            
   Selling   31,396     30,734  
   Research and development   3,142     3,046  
   General and administrative   23,598     23,927  
Total operating expenses   58,136     57,707  
             
Income from operations   6,982     35,268  
             
Interest expense   7,056     6,359  
Amortization of deferred financing fees   277     277  
Income (loss) before income taxes   (351 )   28,632  
(Benefit of) provision for income taxes   (156 )   10,629  
Income (loss) from continuing operations   (195 )   18,003  
             
Discontinued operations:            
   Loss from discontinued operations, net of tax benefit            
     of $14,271 in fiscal 2005 and $1,536 in fiscal 2004.   (17,855 )   (2,602 )
Net income (loss)   (18,050 )   15,401  
             
Other comprehensive income (loss):            
   Foreign currency translation adjustment,            
      net of tax expense of $2,474 in fiscal 2005            
      and $1,009 in fiscal 2004   4,037     1,645  
Comprehensive income (loss) $ (14,013 ) $ 17,046  









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 Six Months Ended  
  November 27, 2004   November 29, 2003  
             
Net sales $ 406,142   $ 473,344  
Cost of sales   309,916     323,271  
Gross profit   96,226     150,073  
             
Operating expenses:            
   Selling   58,006     61,157  
   Research and development   6,171     6,069  
   General and administrative   45,434     43,511  
Total operating expenses   109,611     110,737  
             
Income (loss) from operations   (13,385)     39,336  
             
Interest expense   13,094     12,352  
Amortization of deferred financing fees   554     318  
Income (loss) before income taxes   (27,033 )   26,666  
(Benefit of) provision for income taxes   (10,418 )   10,970  
Income (loss) from continuing operations   (16,615 )   15,696  
             
Discontinued operations:            
   Loss from discontinued operations, net of tax benefit            
     of $13,931 in fiscal 2005 and $1,413 in fiscal 2004.   (22,218 )   (2,021 )
Net income (loss)   (38,833 )   13,675  
             
Other comprehensive income (loss):            
   Foreign currency translation adjustment,            
      net of tax expense of $3,792 in fiscal 2005            
      and $530 in fiscal 2004   6,187     865  
Comprehensive income (loss) $ (32,646 ) $ 14,540  









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 Six Months Ended  
  November 27, 2004   November 29, 2003  
             
OPERATING ACTIVITIES:            
Net income (loss) $ (38,832 ) $ 13,675  
Adjustments to reconcile net income (loss) to net cash            
used in operating activities:            
   Provision (benefit) for deferred taxes   (17,846 )   1,868  
   Amortization of deferred financing fees   554     318  
   Amortization of debt discount   72     127  
   Loss on disposal of fixed assets   14     -  
   Depreciation and amortization   11,399     11,116  
Changes in operating assets and liabilities:            
   Accounts receivable, net   (72,895 )   (132,752 )
   Inventories, net   (29,094 )   (44,388 )
   Other assets, net   984     (84 )
   Accounts payable and accrued expenses   29,239     79,531  
   Income taxes receivable   (15,305 )   (227 )
   Interest payable   2     33  
   Other liabilities   46     (228 )
Net cash used in operating activities   (131,662 )   (71,011 )
             
INVESTING ACTIVITIES:            
Purchase of property and equipment   (11,639 )   (9,123 )
Purchase of property and equipment-China   (6,428 )   (3,088 )
Purchase of intangible assets   (1,557 )   (5,145 )
Net cash used in investing activities   (19,624 )   (17,356 )
             
FINANCING ACTIVITIES:            
Borrowings on revolving credit facility, net   114,560   94,457  
Payments on term note   (2,500 )   (2,500 )
Minority interest   2,091     3,500  
Payments for debt financing fees   (824 )   -  
Net cash provided by financing activities   113,327     95,457  
             
DISCONTINUED OPERATIONS:            
Changes in assets and liabilities from discontinued operations   28,838   (5,332 )
             
Effect of exchange rates on cash   9,979     1,395  
Net increase in cash   858     3,153  
Cash, beginning of period   5,122     4,650  
Cash, end of the period $ 5,980   $ 7,803  

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 4,500 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 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 and six months ended November 27, 2004 and November 29, 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 November 27, 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 six months ended November 27, 2004 and November 29, 2003, respectively. All previously granted options were fully vested as of November 30, 2002. Therefore, there is no stock-based employee compensation for the six months ended November 27, 2004 and November 29, 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):



  Six Months Ended
  November 27, 2004   November 29, 2003  
Beginning balance $ 2,505   $ 2,694  
Additions:            
   Charged to costs and expenses   -     79  
Deductions:            
   Reduction in reserve   (187 )   -  
Ending balance $ 2,318   $ 2,773  

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 November 27, 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 claim was settled in November of 2004 for an insignificant amount.

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 Chinese Company has arranged for the debt portion of the financing, which is 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 November 27, 2004, the Company has made contributions of $5.0 million and the minority interest contributions were $5.6 million. The minority interest shareholder is also a long-time vendor of the Company. The Company has recorded purchases from this vendor of approximately $42.8 million and $40.6 million during the six months ended November 27, 2004 and November 29, 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 available 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 the Company's 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. A subsequent amendment was signed on December 21, 2004 relating to funding the China facility.

On January 13, 2004 the Company obtained written waivers from the agent and lenders having more than 33 and 1/3% of the commitment or borrowings waiving their rights under the MAE clause for the period from January 13, 2004 to January 18, 2005. Accordingly, the Company has classified the outstanding borrowings under the credit agreement, which totaled $178.3 million at November 29, 2003 as a long-term liability.

NOTE E - DISCONTINUED OPERATIONS

During the six months ended November 27, 2004, management determined that the Company's JumpKing, Inc. ("JumpKing") subsidiary would discontinue the manufacture, marketing and distribution of all outdoor recreational equipment (“outdoor recreational equipment operations”) which includes trampolines, spas and related products. The outdoor recreational equipment operations have been classified as a discontinued operation and its expenses are not included in the results of continuing operations. The results of operations for the six months ended November 27, 2004 for the outdoor recreational equipment operations have been reclassified to loss from discontinued operations. During the six months ended November 27, 2004, the Company wrote down approximately $33.4 million of assets which consisted of inventory of approximately $31.8 million and fixed assets of approximately $1.6 million. The loss from operations, net of tax, for the outdoor recreational equipment was $22.2 million and $2.0 million for the six months ended November 27, 2004 and November 29, 2003 respectively. The Company expects to complete this discontinuation of its outdoor recreational operations within twelve months. The outdoor recreational equipment operations were not part of the Company’s core business operations or its strategic focus. The outdoor recreational operations were not making a positive contribution to the Company’s earnings and required a substantial investment of working capital.

In conjunction with the discontinuance of outdoor recreational equipment operations, the Company performed an evaluation of long-lived assets pursuant to Statement of Financial Accounting Standards (“SFAS”) No. 144, “Accounting for the Impairment of Long-Lived Assets” (“SFAS 144”) and determined that certain of the manufacturing fixed assets will be subject to an impairment loss of approximately $306,000. Certain other manufacturing fixed assets met the “held for sale” and “discontinued operations” criteria as required by SFAS 144, at November 27, 2004.

The following is a summary of the Company's discontinued operations for the three months ended November 27, 2003 and the comparative operating information for the three months ended November 29, 2003 (in thousands):

  Three Months Ended
  November 27, 2004   November 29, 2003  
Gross Profit $ 2,152   $ 3,043  
Selling expenses   (7,537 )   (5,087 )
Research and development   (198 )   (307 )
General and administrative   (6,718 )   (1,787 )
Impairment loss   (306 )   -  
Loss on inventory   (15,968 )   -  
Loss on lease   (3,551 )   -  
Income tax benefit   14,271     1,536  
Loss from discontinued operations $ (17,855 ) $ (2,602 )


The following is a summary of the Company's discontinued operations for the six months ended November 27, 2003 and the comparative operating information for the six months ended November 29, 2003 (in thousands):

  Six Months Ended
  November 27, 2004   November 29, 2003  
Gross Profit $ 6,425   $ 9,519  
Selling expenses   (13,911 )   (9,005 )
Research and development   (439 )   (534 )
General and administrative   (8,399 )   (3,414 )
Impairment loss   (306 )   -  
Loss on inventory   (15,968 )   -  
Loss on lease   (3,551 )   -  
Income tax benefit   13,931     1,413  
Loss from discontinued operations $ (22,218 ) $ (2,021 )

The assets and liabilities of the discontinued operations consisted of the following (in thousands):

  November 27, 2004   November 29, 2003  
ASSETS            
   Current assets:            
     Trade accounts receivable $ 25,977   $ 17,327  
     Assets held for sale:            
       Inventory   15,864     25,986  
       Property plant and equipment   1,299     1,601  
   Total assets of discontinued            
     operations $ 43,140   $ 44,914  
             
LIABILITIES            
   Current liabilities:            
     Trade accounts payable $ 9,576   $ 6,933  
     Accrued liabilities   9,661     -  
     Reserves   2,790     -  
   Total liabilities of discontinued            
     operations $ 22,027   $ 6,933  



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 November 27, 2004 (unaudited), May 31, 2004 (unaudited) and November 29, 2003 (unaudited), condensed consolidating statements of operations for the three months and six months ended November 27, 2004 (unaudited) and November 29, 2003 (unaudited), and condensed consolidating statements of cash flows for the six months ended November 27, 2004 (unaudited) and November 29, 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
November 27, 2004
   
ICON
Health &
Fitness, Inc.
Combined
Guarantor
Subsidiaries
Combined
Non-Guarantor
Subsidiaries
Eliminations Consolidated
ASSETS                              
Current assets:                              
   Cash $ 2,175   $ 1,840   $ 1,965   $ -   $ 5,980  
   Accounts receivable, net   204,156     58,555     20,940     (32,885 )   250,766  
   Inventories, net