Attached files
| file | filename |
|---|---|
| 10-Q - 10-Q - HILLMAN COMPANIES INC | hillman10-q6302015.htm |
| EX-32.2 - EXHIBIT 32.2 - HILLMAN COMPANIES INC | exhibit322-certificationof.htm |
| EX-31.2 - EXHIBIT 31.2 - HILLMAN COMPANIES INC | exhibit312-certificationof.htm |
| EX-31.1 - EXHIBIT 31.1 - HILLMAN COMPANIES INC | exhibit311-certificationof.htm |
| EX-32.1 - EXHIBIT 32.1 - HILLMAN COMPANIES INC | exhibit321-certificationof.htm |
THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES
Supplemental Consolidating Guarantor and Non-Guarantor Financial Information
(dollars in thousands)
EXHIBIT 99.1
On June 30, 2014, affiliates of CCMP Capital Advisors, LLC (“CCMP”) and Oak Hill Capital Partners III, L.P., Oak Hill Capital
Management Partners III, L.P. and OHCP III HC RO, L.P.), together with certain current and former members of Hillman’s
management, consummated a merger transaction (the “Merger Transaction”) pursuant to the terms and conditions of an Agreement and Plan of Merger dated as of May 16, 2014.
The Company, through Hillman Group, had issued $265,000 in aggregate principal amount of 10.875% Senior Notes that were
scheduled to mature on June 1, 2018. In connection with the Merger Transaction, the 10.875% Senior Notes were repaid and
terminated.
Hillman Group issued $330,000 aggregate principal amount of its senior notes due July 15, 2022 (the “6.375% Senior Notes”). The 6.375% Senior Notes, of which $330,000 aggregate principal amount was outstanding as of June 30, 2015, are fully and
unconditionally guaranteed on a joint and several basis by The Hillman Companies, Inc., Hillman Investment Company, and certain of the Company’s wholly-owned subsidiaries. The non-guarantor information presented represents our Australian, Canadian, and Mexican subsidiaries.
The following financial information presents condensed consolidating statements of comprehensive loss, balance sheets, and cash flows for the Hillman Group, all guarantor subsidiaries, all non-guarantor subsidiaries, and the eliminations necessary to provide the consolidated results for the Hillman Companies and subsidiaries. For purposes of this presentation, we have accounted for investments in our subsidiaries using the equity method of accounting. The principal consolidating adjustments eliminate investment in subsidiary and intercompany balances and transactions.
THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES
Supplemental Consolidating Guarantor and Non-Guarantor Financial Information
Condensed Consolidating Statements of Comprehensive Loss (Unaudited) | |||||||||||||||||||||||||||
For the three months ended June 30, 2015 | |||||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||
Successor | |||||||||||||||||||||||||||
Guarantors | Issuer | Non- | |||||||||||||||||||||||||
The Hillman | The Hillman | Guarantor | Guarantor | Consolidating | |||||||||||||||||||||||
Companies, Inc. | Group, Inc. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | ||||||||||||||||||||||
Net sales | $ | — | $ | 167,821 | $ | 5,628 | $ | 43,369 | $ | — | $ | 216,818 | |||||||||||||||
Cost of sales (exclusive of depreciation and | |||||||||||||||||||||||||||
amortization shown separately below) | — | 86,082 | 4,039 | 28,866 | — | 118,987 | |||||||||||||||||||||
Selling, general and administrative expenses | (211 | ) | 50,913 | 1,034 | 12,861 | — | 64,597 | ||||||||||||||||||||
Transaction, acquisition and integration expenses | — | 92 | — | — | — | 92 | |||||||||||||||||||||
Depreciation | — | 6,519 | 18 | 434 | — | 6,971 | |||||||||||||||||||||
Amortization | 8,972 | — | 54 | 492 | — | 9,518 | |||||||||||||||||||||
Intercompany administrative (income) expense | — | (109 | ) | — | 109 | — | — | ||||||||||||||||||||
Management fees to related party | — | 155 | — | — | — | 155 | |||||||||||||||||||||
Other (income) expense, net | 264 | (752 | ) | 2 | (232 | ) | — | (718 | ) | ||||||||||||||||||
(Loss) income from operations | (9,025 | ) | 24,921 | 481 | 839 | — | 17,216 | ||||||||||||||||||||
Intercompany interest (income) expense | (3,058 | ) | 3,058 | — | — | — | — | ||||||||||||||||||||
Interest (income) expense, net | (242 | ) | 11,244 | — | 1,616 | — | 12,618 | ||||||||||||||||||||
Interest expense on junior subordinated debentures | 3,152 | — | — | — | — | 3,152 | |||||||||||||||||||||
Investment income on trust common securities | (94 | ) | — | — | — | — | (94 | ) | |||||||||||||||||||
(Loss) income before equity in subsidiaries' income | (8,783 | ) | 10,619 | 481 | (777 | ) | — | 1,540 | |||||||||||||||||||
Equity in subsidiaries' (loss) income | 9,610 | (1,009 | ) | — | — | (8,601 | ) | — | |||||||||||||||||||
(Loss) income before income taxes | 827 | 9,610 | 481 | (777 | ) | (8,601 | ) | 1,540 | |||||||||||||||||||
Income tax (benefit) provision | 5,370 | — | (23 | ) | 736 | — | 6,083 | ||||||||||||||||||||
Net (loss) income | $ | (4,543 | ) | $ | 9,610 | $ | 504 | $ | (1,513 | ) | $ | (8,601 | ) | $ | (4,543 | ) | |||||||||||
Other comprehensive (loss) income: | |||||||||||||||||||||||||||
Foreign currency translation adjustments | — | 79 | — | 423 | (875 | ) | (373 | ) | |||||||||||||||||||
Total comprehensive (loss) income | $ | (4,543 | ) | $ | 9,689 | $ | 504 | $ | (1,090 | ) | $ | (9,476 | ) | $ | (4,916 | ) | |||||||||||
Page 2 of 13
THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES
Supplemental Consolidating Guarantor and Non-Guarantor Financial Information
Condensed Consolidating Statements of Comprehensive Loss (Unaudited) | |||||||||||||||||||||||
For the one day ended June 30, 2014 | |||||||||||||||||||||||
(Amounts in thousands) | |||||||||||||||||||||||
Successor | |||||||||||||||||||||||
Guarantors | Issuer | Non- | |||||||||||||||||||||
The Hillman | The Hillman | Guarantor | Guarantor | Consolidating | |||||||||||||||||||
Companies, Inc. | Group, Inc. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | ||||||||||||||||||
Net sales | — | — | — | — | — | — | |||||||||||||||||
Cost of sales (exclusive of depreciation and | |||||||||||||||||||||||
amortization shown below) | — | — | — | — | — | — | |||||||||||||||||
Selling, general and administrative expenses | — | — | — | — | — | — | |||||||||||||||||
Transaction, acquisition and integration expenses | 22,018 | — | — | — | — | 22,018 | |||||||||||||||||
Depreciation | — | — | — | — | — | — | |||||||||||||||||
Amortization | — | — | — | — | — | — | |||||||||||||||||
Intercompany administrative (income) expense | — | — | — | — | — | — | |||||||||||||||||
Other (income) expense, net | — | — | — | — | — | — | |||||||||||||||||
(Loss) from operations | (22,018 | ) | — | — | — | — | (22,018 | ) | |||||||||||||||
Intercompany interest (income) expense | — | — | — | — | — | — | |||||||||||||||||
Interest expense, net | — | — | — | — | — | — | |||||||||||||||||
Interest expense on junior subordinated debentures | — | — | — | — | — | — | |||||||||||||||||
Investment income on trust common securities | — | — | — | — | — | — | |||||||||||||||||
(Loss) before equity in subsidiaries' income | (22,018 | ) | — | — | — | — | (22,018 | ) | |||||||||||||||
Equity in subsidiaries' income (loss) | — | — | — | — | — | — | |||||||||||||||||
(Loss) before income taxes | (22,018 | ) | — | — | — | — | (22,018 | ) | |||||||||||||||
Income tax (benefit) | (6,228 | ) | — | — | — | — | (6,228 | ) | |||||||||||||||
Net (loss) | $ | (15,790 | ) | — | — | — | — | $ | (15,790 | ) | |||||||||||||
Other comprehensive income (loss): | |||||||||||||||||||||||
Foreign currency translation adjustments | — | — | — | — | — | — | |||||||||||||||||
Total comprehensive (loss) | $ | (15,790 | ) | — | — | — | — | $ | (15,790 | ) | |||||||||||||
Page 3 of 13
THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES
Supplemental Consolidating Guarantor and Non-Guarantor Financial Information
Condensed Consolidating Statements of Comprehensive Income (Unaudited) | |||||||||||||||||||||||||||
For the three months ended June 29, 2014 | |||||||||||||||||||||||||||
(Amounts in thousands) | |||||||||||||||||||||||||||
Predecessor | |||||||||||||||||||||||||||
Guarantors | Issuer | Non- | |||||||||||||||||||||||||
The Hillman | The Hillman | Guarantor | Guarantor | Consolidating | |||||||||||||||||||||||
Companies, Inc. | Group, Inc. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | ||||||||||||||||||||||
Net sales | — | $ | 147,829 | $ | 8,746 | $ | 46,023 | — | $ | 202,598 | |||||||||||||||||
Cost of sales (exclusive of depreciation and | |||||||||||||||||||||||||||
amortization shown separately below) | — | 69,236 | 6,079 | 28,612 | — | 103,927 | |||||||||||||||||||||
Selling, general and administrative expenses | 38,798 | 47,772 | 1,941 | 12,408 | — | 100,919 | |||||||||||||||||||||
Transaction, acquisition and integration expenses | — | 31,681 | — | — | — | 31,681 | |||||||||||||||||||||
Depreciation | — | 6,593 | 27 | 661 | — | 7,281 | |||||||||||||||||||||
Amortization | 4,514 | 771 | — | 264 | — | 5,549 | |||||||||||||||||||||
Intercompany administrative (income) expense | — | (108 | ) | — | 108 | — | — | ||||||||||||||||||||
Management and transaction fees to related party | — | 15 | — | — | — | 15 | |||||||||||||||||||||
Other (income) expense, net | (77 | ) | 74 | 128 | 86 | — | 211 | ||||||||||||||||||||
(Loss) income from operations | (43,235 | ) | (8,205 | ) | 571 | 3,884 | — | (46,985 | ) | ||||||||||||||||||
Intercompany interest (income) expense | (3,059 | ) | 3,059 | — | — | — | — | ||||||||||||||||||||
Interest (income) expense, net | (52 | ) | 9,886 | — | 1,771 | — | 11,605 | ||||||||||||||||||||
Interest expense on junior subordinated debentures | 3,153 | — | — | — | — | 3,153 | |||||||||||||||||||||
Investment income on trust common securities | (94 | ) | — | — | — | — | (94 | ) | |||||||||||||||||||
(Loss) income before equity in subsidiaries' income | (43,183 | ) | (21,150 | ) | 571 | 2,113 | — | (61,649 | ) | ||||||||||||||||||
Equity in subsidiaries' (loss) income | (19,656 | ) | 1,494 | — | — | 18,162 | — | ||||||||||||||||||||
(Loss) income before income taxes | (62,839 | ) | (19,656 | ) | 571 | 2,113 | 18,162 | (61,649 | ) | ||||||||||||||||||
Income tax (benefit) provision | (22,375 | ) | — | 182 | 1,008 | — | (21,185 | ) | |||||||||||||||||||
Net (loss) income | $ | (40,464 | ) | $ | (19,656 | ) | $ | 389 | $ | 1,105 | $ | 18,162 | $ | (40,464 | ) | ||||||||||||
Other comprehensive (loss) income: | |||||||||||||||||||||||||||
Foreign currency translation adjustments | — | 3,916 | — | 10,061 | (10,025 | ) | 3,952 | ||||||||||||||||||||
Total comprehensive (loss) income | $ | (40,464 | ) | $ | (15,740 | ) | $ | 389 | $ | 11,166 | $ | 8,137 | $ | (36,512 | ) | ||||||||||||
Page 4 of 13
THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES
Supplemental Consolidating Guarantor and Non-Guarantor Financial Information
Condensed Consolidating Statements of Comprehensive Loss (Unaudited) | |||||||||||||||||||||||||||
For the six months ended June 30, 2015 | |||||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||
Successor | |||||||||||||||||||||||||||
Guarantors | Issuer | Non- | |||||||||||||||||||||||||
The Hillman | The Hillman | Guarantor | Guarantor | Consolidating | |||||||||||||||||||||||
Companies, Inc. | Group, Inc. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | ||||||||||||||||||||||
Net sales | $ | — | $ | 311,942 | $ | 10,741 | $ | 74,831 | $ | — | $ | 397,514 | |||||||||||||||
Cost of sales (exclusive of depreciation and | |||||||||||||||||||||||||||
amortization shown separately below) | — | 165,127 | 7,731 | 49,477 | — | 222,335 | |||||||||||||||||||||
Selling, general and administrative expenses | 43 | 100,836 | 2,052 | 23,364 | — | 126,295 | |||||||||||||||||||||
Transaction, acquisition and integration expenses | — | 257 | — | — | — | 257 | |||||||||||||||||||||
Depreciation | — | 13,468 | 35 | 1,005 | — | 14,508 | |||||||||||||||||||||
Amortization | 17,946 | — | 108 | 981 | — | 19,035 | |||||||||||||||||||||
Intercompany administrative (income) expense | — | (217 | ) | — | 217 | — | — | ||||||||||||||||||||
Management fees to related party | — | 306 | — | — | — | 306 | |||||||||||||||||||||
Other (income) expense, net | 214 | 789 | — | (491 | ) | — | 512 | ||||||||||||||||||||
(Loss) income from operations | (18,203 | ) | 31,376 | 815 | 278 | — | 14,266 | ||||||||||||||||||||
Intercompany interest (income) expense | (6,115 | ) | 6,115 | — | — | — | — | ||||||||||||||||||||
Interest (income) expense, net | (478 | ) | 22,507 | — | 3,215 | — | 25,244 | ||||||||||||||||||||
Interest expense on junior subordinated debentures | 6,305 | — | — | — | — | 6,305 | |||||||||||||||||||||
Investment income on trust common securities | (189 | ) | — | — | — | — | (189 | ) | |||||||||||||||||||
(Loss) income before equity in subsidiaries' income | (17,726 | ) | 2,754 | 815 | (2,937 | ) | — | (17,094 | ) | ||||||||||||||||||
Equity in subsidiaries' (loss) income | 902 | (1,852 | ) | — | — | 950 | — | ||||||||||||||||||||
(Loss) income before income taxes | (16,824 | ) | 902 | 815 | (2,937 | ) | 950 | (17,094 | ) | ||||||||||||||||||
Income tax (benefit) provision | (2,416 | ) | — | 133 | (403 | ) | — | (2,686 | ) | ||||||||||||||||||
Net (loss) income | $ | (14,408 | ) | $ | 902 | $ | 682 | $ | (2,534 | ) | $ | 950 | $ | (14,408 | ) | ||||||||||||
Other comprehensive (loss) income: | |||||||||||||||||||||||||||
Foreign currency translation adjustments | — | (7,150 | ) | — | (24,105 | ) | 20,370 | (10,885 | ) | ||||||||||||||||||
Total comprehensive (loss) income | $ | (14,408 | ) | $ | (6,248 | ) | $ | 682 | $ | (26,639 | ) | $ | 21,320 | $ | (25,293 | ) | |||||||||||
Page 5 of 13
THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES
Supplemental Consolidating Guarantor and Non-Guarantor Financial Information
Condensed Consolidating Statements of Comprehensive Income (Loss) (Unaudited) | |||||||||||||||||||||||||||
For the six months ended June 29, 2014 | |||||||||||||||||||||||||||
(Amounts in thousands) | |||||||||||||||||||||||||||
Predecessor | |||||||||||||||||||||||||||
Guarantors | Issuer | Non- | |||||||||||||||||||||||||
The Hillman | The Hillman | Guarantor | Guarantor | Consolidating | |||||||||||||||||||||||
Companies, Inc. | Group, Inc. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | ||||||||||||||||||||||
Net sales | — | $ | 263,194 | $ | 16,053 | $ | 78,130 | — | $ | 357,377 | |||||||||||||||||
Cost of sales (exclusive of depreciation and | |||||||||||||||||||||||||||
amortization shown separately below) | — | 123,971 | 11,185 | 48,186 | — | 183,342 | |||||||||||||||||||||
Selling, general and administrative expenses | 39,324 | 90,090 | 3,656 | 23,692 | — | 156,762 | |||||||||||||||||||||
Transaction, acquisition and integration expenses | — | 31,681 | — | — | — | 31,681 | |||||||||||||||||||||
Depreciation | — | 12,789 | 48 | 1,312 | — | 14,149 | |||||||||||||||||||||
Amortization | 9,029 | 1,543 | — | 521 | — | 11,093 | |||||||||||||||||||||
Intercompany administrative (income) expense | — | (216 | ) | — | 216 | — | — | ||||||||||||||||||||
Management and transaction fees to related party | — | 15 | — | — | — | 15 | |||||||||||||||||||||
Other (income) expense, net | (95 | ) | 151 | 10 | (343 | ) | — | (277 | ) | ||||||||||||||||||
(Loss) income from operations | (48,258 | ) | 3,170 | 1,154 | 4,546 | — | (39,388 | ) | |||||||||||||||||||
Intercompany interest (income) expense | (6,117 | ) | 6,117 | — | — | — | — | ||||||||||||||||||||
Interest (income) expense, net | (103 | ) | 19,802 | — | 3,451 | — | 23,150 | ||||||||||||||||||||
Interest expense on junior subordinated debentures | 6,305 | — | — | — | — | 6,305 | |||||||||||||||||||||
Investment income on trust common securities | (189 | ) | — | — | — | — | (189 | ) | |||||||||||||||||||
(Loss) income before equity in subsidiaries' income | (48,154 | ) | (22,749 | ) | 1,154 | 1,095 | — | (68,654 | ) | ||||||||||||||||||
Equity in subsidiaries' (loss) income | (21,498 | ) | 1,251 | — | — | 20,247 | — | ||||||||||||||||||||
(Loss) income before income taxes | (69,652 | ) | (21,498 | ) | 1,154 | 1,095 | 20,247 | (68,654 | ) | ||||||||||||||||||
Income tax (benefit) provision | (25,126 | ) | — | 426 | 572 | — | (24,128 | ) | |||||||||||||||||||
Net (loss) income | $ | (44,526 | ) | $ | (21,498 | ) | $ | 728 | $ | 523 | $ | 20,247 | $ | (44,526 | ) | ||||||||||||
Other comprehensive (loss) income: | |||||||||||||||||||||||||||
Foreign currency translation adjustments | — | (151 | ) | — | (102 | ) | 158 | (95 | ) | ||||||||||||||||||
Total comprehensive (loss) income | $ | (44,526 | ) | $ | (21,649 | ) | $ | 728 | $ | 421 | $ | 20,405 | $ | (44,621 | ) | ||||||||||||
Page 6 of 13
THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES
Supplemental Consolidating Guarantor and Non-Guarantor Financial Information
Condensed Consolidating Balance Sheet (Unaudited) | ||||||||||||||||||||||||||||
As of June 30, 2015 | ||||||||||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||||||||
Successor | ||||||||||||||||||||||||||||
Guarantors | Issuer | Non- | ||||||||||||||||||||||||||
The Hillman | The Hillman | Guarantor | Guarantor | Consolidating | ||||||||||||||||||||||||
Companies, Inc. | Group, Inc. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||||||
ASSETS | ||||||||||||||||||||||||||||
Current assets: | ||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 1 | $ | 2,717 | $ | 684 | $ | 4,195 | $ | — | $ | 7,597 | ||||||||||||||||
Restricted investments | 855 | — | — | — | — | 855 | ||||||||||||||||||||||
Accounts receivable, net | — | 89,176 | 1,623 | 29,863 | — | 120,662 | ||||||||||||||||||||||
Inventories, net | — | 177,784 | 5,532 | 73,428 | (685 | ) | 256,059 | |||||||||||||||||||||
Deferred income taxes, net | 10,591 | 277 | 529 | 863 | (98 | ) | 12,162 | |||||||||||||||||||||
Other current assets | — | 8,542 | 116 | 2,282 | — | 10,940 | ||||||||||||||||||||||
Total current assets | 11,447 | 278,496 | 8,484 | 110,631 | (783 | ) | 408,275 | |||||||||||||||||||||
Intercompany notes receivable | 105,446 | 116,706 | (6,365 | ) | (110,341 | ) | (105,446 | ) | — | |||||||||||||||||||
Intercompany interest receivable | 6,115 | 3,980 | — | — | (10,095 | ) | — | |||||||||||||||||||||
Investments in subsidiaries | (890,670 | ) | 55,647 | 4,178 | 243,048 | 587,797 | — | |||||||||||||||||||||
Property and equipment, net | — | 101,159 | 297 | 10,255 | — | 111,711 | ||||||||||||||||||||||
Goodwill | 814,413 | 350,968 | 3,240 | 34,941 | (584,841 | ) | 618,721 | |||||||||||||||||||||
Other intangibles, net | 728,767 | — | 4,575 | 43,014 | — | 776,356 | ||||||||||||||||||||||
Restricted investments | 1,263 | — | — | — | — | 1,263 | ||||||||||||||||||||||
Deferred income taxes | 49,945 | 143 | (602 | ) | 660 | (50,146 | ) | — | ||||||||||||||||||||
Deferred financing fees, net | — | 22,559 | — | — | — | 22,559 | ||||||||||||||||||||||
Investment in trust common securities | 3,261 | — | — | — | — | 3,261 | ||||||||||||||||||||||
Other assets | — | 2,946 | 25 | 47 | — | 3,018 | ||||||||||||||||||||||
Total assets | $ | 829,987 | $ | 932,604 | $ | 13,832 | $ | 332,255 | $ | (163,514 | ) | $ | 1,945,164 | |||||||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||||||||||
Accounts payable | $ | — | $ | 70,804 | $ | 374 | $ | 23,361 | $ | — | $ | 94,539 | ||||||||||||||||
Current portion of senior term loans | — | 5,500 | — | — | — | 5,500 | ||||||||||||||||||||||
Current portion of capitalized lease and other obligations | — | 212 | — | — | — | 212 | ||||||||||||||||||||||
Intercompany interest payable | — | 6,115 | — | 3,980 | (10,095 | ) | — | |||||||||||||||||||||
Accrued expenses: | — | |||||||||||||||||||||||||||
Salaries and wages | — | 4,975 | 120 | 969 | — | 6,064 | ||||||||||||||||||||||
Pricing allowances | — | 3,418 | — | 3,100 | — | 6,518 | ||||||||||||||||||||||
Income and other taxes | (92 | ) | 2,382 | 78 | 647 | — | 3,015 | |||||||||||||||||||||
Interest | — | 10,186 | — | — | — | 10,186 | ||||||||||||||||||||||
Deferred compensation | 855 | — | — | — | — | 855 | ||||||||||||||||||||||
Other accrued expenses | — | 7,404 | 39 | 3,144 | — | 10,587 | ||||||||||||||||||||||
Total current liabilities | 763 | 110,996 | 611 | 35,201 | (10,095 | ) | 137,476 | |||||||||||||||||||||
Page 7 of 13
THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES
Supplemental Consolidating Guarantor and Non-Guarantor Financial Information
Condensed Consolidating Balance Sheet (Unaudited) | ||||||||||||||||||||||||||||
As of June 30, 2015 | ||||||||||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||||||||
Successor | ||||||||||||||||||||||||||||
Guarantors | Issuer | Non- | ||||||||||||||||||||||||||
The Hillman | The Hillman | Guarantor | Guarantor | Consolidating | ||||||||||||||||||||||||
Companies, Inc. | Group, Inc. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY(CONTINUED) | ||||||||||||||||||||||||||||
Intercompany debt payable | — | 105,446 | — | — | (105,446 | ) | — | |||||||||||||||||||||
Long term senior term loans | — | 539,000 | — | — | — | 539,000 | ||||||||||||||||||||||
Bank revolving credit | — | 44,000 | — | — | — | 44,000 | ||||||||||||||||||||||
Long term capitalized leases and other obligations | — | 294 | — | — | — | 294 | ||||||||||||||||||||||
Long term senior notes | — | 330,000 | — | — | — | 330,000 | ||||||||||||||||||||||
Junior subordinated debentures | 130,206 | — | — | — | — | 130,206 | ||||||||||||||||||||||
Deferred compensation | 1,263 | — | — | — | — | 1,263 | ||||||||||||||||||||||
Deferred income taxes, net | 303,508 | — | 2,007 | 13,187 | (50,244 | ) | 268,458 | |||||||||||||||||||||
Other non-current liabilities | — | 6,152 | — | 348 | — | 6,500 | ||||||||||||||||||||||
Total liabilities | 435,740 | 1,135,888 | 2,618 | 48,736 | (165,785 | ) | 1,457,197 | |||||||||||||||||||||
Commitments and Contingencies | ||||||||||||||||||||||||||||
Stockholders' Equity: | ||||||||||||||||||||||||||||
Preferred Stock: | ||||||||||||||||||||||||||||
Preferred stock, $.01 par, 5,000 shares authorized, none issued and outstanding at June 30, 2015 | — | — | — | — | — | — | ||||||||||||||||||||||
Common Stock: | ||||||||||||||||||||||||||||
Common stock, $.01 par, 5,000 shares authorized, issued and outstanding at June 30, 2015 | — | — | 50 | — | (50 | ) | — | |||||||||||||||||||||
Additional paid-in capital | 632,579 | 5,842 | 10,197 | 375,287 | (479,184 | ) | 544,721 | |||||||||||||||||||||
Accumulated deficit | (238,332 | ) | (193,656 | ) | 967 | (22,097 | ) | 419,773 | (33,345 | ) | ||||||||||||||||||
Accumulated other comprehensive (loss) income | — | (15,470 | ) | — | (69,671 | ) | 61,732 | (23,409 | ) | |||||||||||||||||||
Total stockholders' equity | 394,247 | (203,284 | ) | 11,214 | 283,519 | 2,271 | 487,967 | |||||||||||||||||||||
Total liabilities and stockholders' equity | $ | 829,987 | $ | 932,604 | $ | 13,832 | $ | 332,255 | $ | (163,514 | ) | $ | 1,945,164 | |||||||||||||||
Page 8 of 13
THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES
Supplemental Consolidating Guarantor and Non-Guarantor Financial Information
Condensed Consolidating Balance Sheet (Unaudited) | ||||||||||||||||||||||||||||
As of December 31, 2014 | ||||||||||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||||||||
Successor | ||||||||||||||||||||||||||||
Guarantors | Issuer | Non- | ||||||||||||||||||||||||||
The Hillman | The Hillman | Guarantor | Guarantor | Consolidating | ||||||||||||||||||||||||
Companies, Inc. | Group, Inc. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||||||
ASSETS | ||||||||||||||||||||||||||||
Current assets: | ||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 1 | $ | 13,191 | $ | 696 | $ | 4,597 | $ | — | $ | 18,485 | ||||||||||||||||
Restricted investments | 494 | — | — | — | — | 494 | ||||||||||||||||||||||
Accounts receivable, net | — | 65,270 | 1,175 | 23,439 | — | 89,884 | ||||||||||||||||||||||
Inventories, net | — | 141,472 | 5,687 | 57,885 | (321 | ) | 204,723 | |||||||||||||||||||||
Deferred income taxes, net | 11,191 | 277 | 538 | 1,331 | (98 | ) | 13,239 | |||||||||||||||||||||
Other current assets | — | 8,142 | 124 | 2,058 | — | 10,324 | ||||||||||||||||||||||
Total current assets | 11,686 | 228,352 | 8,220 | 89,310 | (419 | ) | 337,149 | |||||||||||||||||||||
Intercompany notes receivable | 105,446 | 112,977 | (6,975 | ) | (106,002 | ) | (105,446 | ) | — | |||||||||||||||||||
Intercompany interest receivable | — | 948 | — | — | (948 | ) | — | |||||||||||||||||||||
Investments in subsidiaries | (840,201 | ) | 69,419 | 4,300 | 271,714 | 494,768 | — | |||||||||||||||||||||
Property and equipment, net | — | 101,299 | 298 | 12,934 | — | 114,531 | ||||||||||||||||||||||
Goodwill | 789,870 | 338,696 | 3,240 | 37,780 | (548,026 | ) | 621,560 | |||||||||||||||||||||
Other intangibles, net | 746,714 | — | 4,682 | 47,545 | — | 798,941 | ||||||||||||||||||||||
Restricted investments | 1,750 | — | — | — | — | 1,750 | ||||||||||||||||||||||
Deferred income taxes | 53,715 | 143 | (477 | ) | (2 | ) | (53,379 | ) | — | |||||||||||||||||||
Deferred financing fees, net | — | 24,407 | — | — | — | 24,407 | ||||||||||||||||||||||
Investment in trust common securities | 3,261 | — | — | — | — | 3,261 | ||||||||||||||||||||||
Other assets | — | 1,317 | 25 | 72 | — | 1,414 | ||||||||||||||||||||||
Total assets | $ | 872,241 | $ | 877,558 | $ | 13,313 | $ | 353,351 | $ | (213,450 | ) | $ | 1,903,013 | |||||||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||||||||||
Accounts payable | $ | — | $ | 53,487 | $ | 422 | $ | 12,553 | $ | — | $ | 66,462 | ||||||||||||||||
Current portion of senior term loans | — | 5,500 | — | — | — | 5,500 | ||||||||||||||||||||||
Current portion of capitalized lease and other obligations | — | 207 | — | — | — | 207 | ||||||||||||||||||||||
Intercompany interest payable | — | — | — | 948 | (948 | ) | — | |||||||||||||||||||||
Accrued expenses: | ||||||||||||||||||||||||||||
Salaries and wages | — | 4,144 | 120 | 983 | — | 5,247 | ||||||||||||||||||||||
Pricing allowances | — | 3,621 | 3 | 3,038 | — | 6,662 | ||||||||||||||||||||||
Income and other taxes | (581 | ) | 2,325 | 37 | 1,520 | — | 3,301 | |||||||||||||||||||||
Interest | — | 10,587 | — | — | — | 10,587 | ||||||||||||||||||||||
Deferred compensation | 494 | — | — | — | — | 494 | ||||||||||||||||||||||
Other accrued expenses | — | 6,990 | 40 | 393 | — | 7,423 | ||||||||||||||||||||||
Total current liabilities | (87 | ) | 86,861 | 622 | 19,435 | (948 | ) | 105,883 | ||||||||||||||||||||
Page 9 of 13
THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES
Supplemental Consolidating Guarantor and Non-Guarantor Financial Information
Condensed Consolidating Balance Sheet (Unaudited) | ||||||||||||||||||||||||||||
As of December 31, 2014 | ||||||||||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||||||||
Successor | ||||||||||||||||||||||||||||
Guarantors | Issuer | Non- | ||||||||||||||||||||||||||
The Hillman | The Hillman | Guarantor | Guarantor | Consolidating | ||||||||||||||||||||||||
Companies, Inc. | Group, Inc. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY(CONTINUED) | ||||||||||||||||||||||||||||
Intercompany debt payable | — | 105,446 | — | — | (105,446 | ) | — | |||||||||||||||||||||
Long term senior term loans | — | 541,750 | — | — | — | 541,750 | ||||||||||||||||||||||
Long term capitalized leases and other obligations | — | 400 | — | — | — | 400 | ||||||||||||||||||||||
Long term senior notes | — | 330,000 | — | — | — | 330,000 | ||||||||||||||||||||||
Junior subordinated debentures | 130,685 | — | — | — | — | 130,685 | ||||||||||||||||||||||
Deferred compensation | 1,750 | — | — | — | — | 1,750 | ||||||||||||||||||||||
Deferred income taxes, net | 310,804 | — | 2,037 | 14,417 | (53,477 | ) | 273,781 | |||||||||||||||||||||
Other non-current liabilities | — | 4,359 | — | 1,262 | — | 5,621 | ||||||||||||||||||||||
Total liabilities | 443,152 | 1,068,816 | 2,659 | 35,114 | (159,871 | ) | 1,389,870 | |||||||||||||||||||||
Commitments and Contingencies | ||||||||||||||||||||||||||||
Stockholders' Equity: | ||||||||||||||||||||||||||||
Preferred Stock: | ||||||||||||||||||||||||||||
Preferred stock, $.01 par, 5,000 shares authorized, none issued and outstanding at December 31, 2014 | — | — | — | — | — | — | ||||||||||||||||||||||
Common Stock: | ||||||||||||||||||||||||||||
Common stock, $.01 par, 5,000 shares authorized, issued and outstanding at December 31, 2014 | — | — | 50 | — | (50 | ) | — | |||||||||||||||||||||
Additional paid-in capital | 632,602 | 5,842 | 10,197 | 375,287 | (479,324 | ) | 544,604 | |||||||||||||||||||||
Accumulated deficit | (203,513 | ) | (188,780 | ) | 407 | (11,484 | ) | 384,433 | (18,937 | ) | ||||||||||||||||||
Accumulated other comprehensive (loss) income | — | (8,320 | ) | — | (45,566 | ) | 41,362 | (12,524 | ) | |||||||||||||||||||
Total stockholders' equity | 429,089 | (191,258 | ) | 10,654 | 318,237 | (53,579 | ) | 513,143 | ||||||||||||||||||||
Total liabilities and stockholders' equity | $ | 872,241 | $ | 877,558 | $ | 13,313 | $ | 353,351 | $ | (213,450 | ) | $ | 1,903,013 | |||||||||||||||
Page 10 of 13
THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES
Supplemental Consolidating Guarantor and Non-Guarantor Financial Information
Consolidating Statement of Cash Flows (Unaudited) | ||||||||||||||||||||||||||||
For the six months ended June 30, 2015 | ||||||||||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||||||||
Successor | ||||||||||||||||||||||||||||
Guarantors | Issuer | Non- | ||||||||||||||||||||||||||
The Hillman | The Hillman | Guarantor | Guarantor | Consolidating | ||||||||||||||||||||||||
Companies, Inc. | Group, Inc. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||||||
Cash flows from operating activities: | ||||||||||||||||||||||||||||
Net (loss) income | $ | (15,310 | ) | $ | 2,537 | $ | 682 | $ | (2,317 | ) | $ | — | $ | (14,408 | ) | |||||||||||||
Adjustments to reconcile net (loss) income to net cash | ||||||||||||||||||||||||||||
provided by (used for) operating activities: | ||||||||||||||||||||||||||||
Depreciation and amortization | 17,947 | 13,473 | 142 | 1,981 | — | 33,543 | ||||||||||||||||||||||
Gain on sale of property and equipment | — | 223 | 1 | (895 | ) | — | (671 | ) | ||||||||||||||||||||
Deferred income tax (benefit) provision | (2,926 | ) | — | 104 | (441 | ) | — | (3,263 | ) | |||||||||||||||||||
Deferred financing and original issue discount amortization | (479 | ) | 1,848 | — | — | — | 1,369 | |||||||||||||||||||||
Stock-based compensation expense | 257 | — | — | — | — | 257 | ||||||||||||||||||||||
Other non-cash interest and change in value of interest rate swap | — | 1,264 | — | — | — | 1,264 | ||||||||||||||||||||||
Changes in operating items: | ||||||||||||||||||||||||||||
Accounts receivable | — | (23,906 | ) | (448 | ) | (7,599 | ) | — | (31,953 | ) | ||||||||||||||||||
Inventories | — | (35,948 | ) | 155 | (19,861 | ) | — | (55,654 | ) | |||||||||||||||||||
Other assets | (6,115 | ) | (2,675 | ) | (602 | ) | 15,547 | — | 6,155 | |||||||||||||||||||
Accounts payable | — | 17,317 | (48 | ) | 11,208 | — | 28,477 | |||||||||||||||||||||
Other accrued liabilities | 489 | 698 | 37 | 1,163 | — | 2,387 | ||||||||||||||||||||||
Other items, net | 6,277 | (5,825 | ) | — | (414 | ) | — | 38 | ||||||||||||||||||||
Net cash provided by (used for) operating activities | 140 | (30,994 | ) | 23 | (1,628 | ) | — | (32,459 | ) | |||||||||||||||||||
Cash flows from investing activities: | ||||||||||||||||||||||||||||
Proceeds from sale of property and equipment | — | — | — | 2,295 | — | 2,295 | ||||||||||||||||||||||
Capital expenditures | — | (13,479 | ) | (35 | ) | (756 | ) | — | (14,270 | ) | ||||||||||||||||||
Net cash (used for) provided by investing activities | — | (13,479 | ) | (35 | ) | 1,539 | — | (11,975 | ) | |||||||||||||||||||
Cash flows from financing activities: | ||||||||||||||||||||||||||||
Repayments of senior term loans | — | (2,750 | ) | — | — | — | (2,750 | ) | ||||||||||||||||||||
Borrowings on revolving credit loans | — | 44,000 | — | — | — | 44,000 | ||||||||||||||||||||||
Principal payments under capitalized lease obligations | — | (101 | ) | — | — | — | (101 | ) | ||||||||||||||||||||
Proceeds from sale of stock | 400 | — | — | — | — | 400 | ||||||||||||||||||||||
Purchase of stock from a former member of management | (540 | ) | — | — | — | — | (540 | ) | ||||||||||||||||||||
Net cash (used for) financing activities | (140 | ) | 41,149 | — | — | — | 41,009 | |||||||||||||||||||||
Effect of exchange rate changes on cash | — | (7,150 | ) | — | (313 | ) | — | (7,463 | ) | |||||||||||||||||||
Net (decrease) increase in cash and cash equivalents | — | (10,474 | ) | (12 | ) | (402 | ) | — | (10,888 | ) | ||||||||||||||||||
Cash and cash equivalents at beginning of period | 1 | 13,191 | 696 | 4,597 | — | 18,485 | ||||||||||||||||||||||
Cash and cash equivalents at end of period | $ | 1 | $ | 2,717 | $ | 684 | $ | 4,195 | $ | — | $ | 7,597 | ||||||||||||||||
Page 11 of 13
THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES
Supplemental Consolidating Guarantor and Non-Guarantor Financial Information
Condensed Consolidating Statement of Cash Flows (Unaudited) | |||||||||||||||||||||||||||
For the six months ended June 29, 2014 | |||||||||||||||||||||||||||
(Amounts in thousands) | |||||||||||||||||||||||||||
Predecessor | |||||||||||||||||||||||||||
Guarantors | Issuer | Non- | |||||||||||||||||||||||||
The Hillman | The Hillman | Guarantor | Guarantor | Consolidating | |||||||||||||||||||||||
Companies, Inc. | Group, Inc. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | ||||||||||||||||||||||
Cash flows from operating activities: | |||||||||||||||||||||||||||
Net (loss) income | $ | (23,029 | ) | $ | (22,749 | ) | $ | 728 | $ | 524 | — | $ | (44,526 | ) | |||||||||||||
Adjustments to reconcile net (loss) income to net cash | |||||||||||||||||||||||||||
provided by (used for) operating activities: | |||||||||||||||||||||||||||
Depreciation and amortization | 9,029 | 14,332 | 48 | 1,833 | — | 25,242 | |||||||||||||||||||||
Deferred income tax (benefit) provision | (24,245 | ) | — | 206 | (419 | ) | — | (24,458 | ) | ||||||||||||||||||
Deferred financing and original issue discount amortization | (103 | ) | 1,477 | — | — | — | 1,374 | ||||||||||||||||||||
Stock-based compensation expense | 39,229 | — | — | — | — | 39,229 | |||||||||||||||||||||
Changes in operating items: | |||||||||||||||||||||||||||
Accounts receivable | — | (17,638 | ) | (633 | ) | (6,996 | ) | — | (25,267 | ) | |||||||||||||||||
Inventories | — | (17,769 | ) | (666 | ) | 584 | — | (17,851 | ) | ||||||||||||||||||
Other assets | — | (3,199 | ) | 678 | 11,320 | — | 8,799 | ||||||||||||||||||||
Accounts payable | — | 25,944 | 236 | (5,369 | ) | — | 20,811 | ||||||||||||||||||||
Interest payable on junior subordinated debentures | 1,019 | — | — | — | — | 1,019 | |||||||||||||||||||||
Other accrued liabilities | (123 | ) | 28,651 | (4 | ) | 2,659 | — | 31,183 | |||||||||||||||||||
Other items, net | (2,251 | ) | (1,168 | ) | (659 | ) | 235 | — | (3,843 | ) | |||||||||||||||||
Net cash provided by (used for) operating activities | (474 | ) | 7,881 | (66 | ) | 4,371 | — | 11,712 | |||||||||||||||||||
Cash flows from investing activities: | |||||||||||||||||||||||||||
Capital expenditures | — | (12,224 | ) | (57 | ) | (652 | ) | — | (12,933 | ) | |||||||||||||||||
Net cash provided by (used for) investing activities | — | (12,224 | ) | (57 | ) | (652 | ) | — | (12,933 | ) | |||||||||||||||||
Cash flows from financing activities: | |||||||||||||||||||||||||||
Repayments of senior term loans | — | (992 | ) | — | — | — | (992 | ) | |||||||||||||||||||
Principal payments under capitalized lease obligations | — | (84 | ) | — | — | — | (84 | ) | |||||||||||||||||||
Proceeds from exercise of stock options | 474 | — | — | — | — | 474 | |||||||||||||||||||||
Net cash (used for) financing activities | 474 | (1,076 | ) | — | — | — | (602 | ) | |||||||||||||||||||
Effect of exchange rate changes on cash | — | (151 | ) | — | 35 | — | (116 | ) | |||||||||||||||||||
Net (decrease) increase in cash and cash equivalents | — | (5,570 | ) | (123 | ) | 3,754 | — | (1,939 | ) | ||||||||||||||||||
Cash and cash equivalents at beginning of period | 1 | 27,553 | 791 | 6,624 | — | 34,969 | |||||||||||||||||||||
Cash and cash equivalents at end of period | $ | 1 | $ | 21,983 | $ | 668 | $ | 10,378 | — | $ | 33,030 | ||||||||||||||||
Page 12 of 13
THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES
Supplemental Consolidating Guarantor and Non-Guarantor Financial Information
Condensed Consolidating Statement of Cash Flows (Unaudited) | |||||||||||||||||||||||||||
For the one day ended June 30, 2014 | |||||||||||||||||||||||||||
(Amounts in thousands) | |||||||||||||||||||||||||||
Successor | |||||||||||||||||||||||||||
Guarantors | Issuer | Non- | |||||||||||||||||||||||||
The Hillman | The Hillman | Guarantor | Guarantor | Consolidating | |||||||||||||||||||||||
Companies, Inc. | Group, Inc. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | ||||||||||||||||||||||
Cash flows from operating activities: | |||||||||||||||||||||||||||
Net income (loss) | $ | 6,228 | $ | (22,018 | ) | — | — | — | $ | (15,790 | ) | ||||||||||||||||
Adjustments to reconcile net income (loss) to net cash provided by (used for)operating activities: | |||||||||||||||||||||||||||
Depreciation and amortization | — | — | — | — | — | — | |||||||||||||||||||||
Deferred income tax provision | (6,228 | ) | — | — | — | — | (6,228 | ) | |||||||||||||||||||
Deferred financing and original issue discount amortization | — | — | — | — | — | — | |||||||||||||||||||||
Stock-based compensation expense | — | — | — | — | — | — | |||||||||||||||||||||
Changes in operating items: | |||||||||||||||||||||||||||
Accounts receivable | — | — | — | — | — | — | |||||||||||||||||||||
Inventories | — | — | — | — | — | — | |||||||||||||||||||||
Other assets | — | (2,321 | ) | — | — | — | (2,321 | ) | |||||||||||||||||||
Accounts payable | — | — | — | — | — | — | |||||||||||||||||||||
Interest payable on junior subordinated debentures | — | — | — | — | — | — | |||||||||||||||||||||
Other accrued liabilities | 18,177 | (31,969 | ) | — | — | — | (13,792 | ) | |||||||||||||||||||
Other items, net | — | (65 | ) | — | (1,961 | ) | — | (2,026 | ) | ||||||||||||||||||
Net cash provided by (used for) operating activities | 18,177 | (56,373 | ) | — | (1,961 | ) | — | (40,157 | ) | ||||||||||||||||||
Cash flows from investing activities: | |||||||||||||||||||||||||||
Capital expenditures | — | — | — | — | — | — | |||||||||||||||||||||
Purchase of predecessors equity securities | (722,763 | ) | — | — | (4,582 | ) | — | (727,345 | ) | ||||||||||||||||||
Net cash used for investing activities | (722,763 | ) | — | — | (4,582 | ) | — | (727,345 | ) | ||||||||||||||||||
Cash flows from financing activities: | |||||||||||||||||||||||||||
Borrowings of senior term loans | — | 550,000 | — | — | — | 550,000 | |||||||||||||||||||||
Repayments of senior term loans | — | (384,407 | ) | — | — | — | (384,407 | ) | |||||||||||||||||||
Borrowings of senior notes | — | 330,000 | — | — | — | 330,000 | |||||||||||||||||||||
Repayments of senior notes | — | (265,000 | ) | — | — | — | (265,000 | ) | |||||||||||||||||||
Proceeds from sale of successor equity securities | 542,929 | — | — | — | — | 542,929 | |||||||||||||||||||||
Financing fees, net | — | (26,355 | ) | — | — | — | (26,355 | ) | |||||||||||||||||||
Borrowings on revolving credit loans | — | 16,000 | — | — | — | 16,000 | |||||||||||||||||||||
Net cash provided by financing activities | 542,929 | 220,238 | — | — | — | 763,167 | |||||||||||||||||||||
Effect of exchange rate changes on cash | — | — | — | — | — | — | |||||||||||||||||||||
Net (decrease) increase in cash and cash equivalents | (161,657 | ) | 163,865 | — | (6,543 | ) | — | (4,335 | ) | ||||||||||||||||||
Cash and cash equivalents at beginning of period | 1 | 21,983 | 668 | 10,378 | — | 33,030 | |||||||||||||||||||||
Cash and cash equivalents at end of period | $ | (161,656 | ) | $ | 185,848 | $ | 668 | $ | 3,835 | — | $ | 28,695 | |||||||||||||||
Page 13 of 13