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)
| |
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)
| |
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):
| |
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 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 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 Companys core business operations or its strategic focus. The outdoor
recreational operations were not making a positive contribution to the Companys 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):
| |
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):
| |
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 |
|
|