Condensed Consolidating Financial Statements | 6 Months Ended |
Sep. 30, 2014 |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | ' |
Condensed Consolidating Financial Statements | ' |
Condensed Consolidating Financial Statements |
|
As described in Note 9, Prestige Brands Holdings, Inc., together with certain of our 100% owned subsidiaries, has fully and unconditionally guaranteed, on a joint and several basis, the obligations of Prestige Brands, Inc. (a 100% owned subsidiary of the Company) set forth in the indentures governing the 2013 Senior Notes and the 2012 Senior Notes, including the obligation to pay principal and interest with respect to the 2013 Senior Notes and the 2012 Senior Notes. The 100% owned subsidiaries of the Company that have guaranteed the 2013 Senior Notes and the 2012 Senior Notes are as follows: Prestige Services Corp., Prestige Brands Holdings, Inc. (a Virginia corporation), Prestige Brands International, Inc., Medtech Holdings, Inc., Medtech Products Inc., The Cutex Company, The Spic and Span Company, and Blacksmith Brands, Inc. (collectively, the "Subsidiary Guarantors"). A significant portion of our operating income and cash flow is generated by our subsidiaries. As a result, funds necessary to meet Prestige Brands, Inc.'s debt service obligations are provided in part by distributions or advances from our subsidiaries. Under certain circumstances, contractual and legal restrictions, as well as the financial condition and operating requirements of our subsidiaries, could limit Prestige Brands, Inc.'s ability to obtain cash from our subsidiaries for the purpose of meeting our debt service obligations, including the payment of principal and interest on the 2013 Senior Notes and the 2012 Senior Notes. Although holders of the 2013 Senior Notes and the 2012 Senior Notes will be direct creditors of the guarantors of the 2013 Senior Notes and the 2012 Senior Notes by virtue of the guarantees, we have indirect subsidiaries located primarily in the United Kingdom, the Netherlands and Australia (collectively, the "Non-Guarantor Subsidiaries") that have not guaranteed the 2013 Senior Notes or the 2012 Senior Notes, and such subsidiaries will not be obligated with respect to the 2013 Senior Notes or the 2012 Senior 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 the holders of the 2013 Senior Notes and the 2012 Senior Notes. |
|
Presented below are supplemental Condensed Consolidating Balance Sheets as of September 30, 2014 and March 31, 2014, Condensed Consolidating Statements of Income and Comprehensive Income for the three and six months ended September 30, 2014 and 2013, and Condensed Consolidating Statements of Cash Flows for the six months ended September 30, 2014 and 2013. Such consolidating information includes separate columns for: |
|
a) Prestige Brands Holdings, Inc., the parent, |
b) Prestige Brands, Inc., the issuer or the borrower, |
c) Combined Subsidiary Guarantors, |
d) Combined Non-Guarantor Subsidiaries, and |
e) Elimination entries necessary to consolidate the Company and all of its subsidiaries. |
|
The Condensed Consolidating Financial Statements are presented using the equity method of accounting for investments in our 100% owned subsidiaries. Under the equity method, the investments in subsidiaries are recorded at cost and adjusted for our share of the subsidiaries' cumulative results of operations, capital contributions, distributions and other equity changes. The elimination entries principally eliminate investments in subsidiaries and intercompany balances and transactions. The financial information in this note should be read in conjunction with the Consolidated Financial Statements presented and other notes related thereto contained in this Quarterly Report on Form 10-Q. |
|
In the third quarter of fiscal 2014, the Company determined that it had incorrectly recorded certain intercompany transactions relating to the second quarter of fiscal 2014. This resulted in an understatement of equity in earnings of subsidiaries for Prestige Brands, Inc. of $48.1 million, an overstatement of $0.6 million for Prestige Brands Holdings, Inc. and a net understatement of equity in earnings of subsidiaries for the eliminations of $47.5 million for each of the three and six month periods ended September 30, 2013. These items also resulted in corresponding adjustments to the investments in subsidiaries on the balance sheet as of September 30, 2013 and adjustments to net income (loss) and equity in income of subsidiaries in the statement of cash flows, although net cash provided by operating activities for the six months ended September 30, 2013 remained unchanged. Revisions were also made to increase the cumulative translation adjustment of the Issuer and subsidiary guarantors by approximately $1 million each, with corresponding adjustments to the investment in subsidiaries and stockholders' equity balances. |
|
The Company assessed the materiality of these items on the previously issued interim financial statements in accordance with SEC Staff Accounting Bulletin No. 99 and No. 108, and concluded that the revisions were not material to the consolidated financial statements. The Company disclosed the impact of the revisions on previously reported amounts and accordingly revised the Condensed Consolidating Financial Statements relating to the second quarter of fiscal 2014. There were no changes to any of the Company's Consolidated Financial Statements. |
|
Condensed Consolidating Statements of Income and Comprehensive Income |
Three Months Ended September 30, 2014 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | |
(In thousands) | | Prestige | | Prestige | | Combined | | Combined | | Eliminations | | Consolidated |
Brands | Brands, | Subsidiary | Non- |
Holdings, | Inc., | Guarantors | Guarantor |
Inc. | the issuer | | Subsidiaries |
Revenues | | | | | | | | | | | | |
Net sales | | $ | — | | | $ | 27,167 | | | $ | 138,336 | | | $ | 15,212 | | | $ | (710 | ) | | $ | 180,005 | |
|
Other revenues | | — | | | 95 | | | 1,241 | | | 436 | | | (508 | ) | | 1,264 | |
|
Total revenues | | — | | | 27,262 | | | 139,577 | | | 15,648 | | | (1,218 | ) | | 181,269 | |
|
| | | | | | | | | | | | |
Cost of Sales | | | | | | | | | | | | |
Cost of sales (exclusive of depreciation shown below) | | — | | | 10,426 | | | 64,812 | | | 5,767 | | | (2,278 | ) | | 78,727 | |
|
Gross profit | | — | | | 16,836 | | | 74,765 | | | 9,881 | | | 1,060 | | | 102,542 | |
|
| | | | | | | | | | | | |
Operating Expenses | | | | | | | | | | | | |
Advertising and promotion | | — | | | 2,699 | | | 19,311 | | | 3,034 | | | — | | | 25,044 | |
|
General and administrative | | 1,109 | | | 3,441 | | | 20,329 | | | 2,249 | | | — | | | 27,128 | |
|
Depreciation and amortization | | 870 | | | 145 | | | 2,729 | | | 108 | | | — | | | 3,852 | |
|
Total operating expenses | | 1,979 | | | 6,285 | | | 42,369 | | | 5,391 | | | — | | | 56,024 | |
|
Operating income (loss) | | (1,979 | ) | | 10,551 | | | 32,396 | | | 4,490 | | | 1,060 | | | 46,518 | |
|
| | | | | | | | | | | | |
Other (income) expense | | | | | | | | | | | | |
Interest income | | (12,245 | ) | | (16,719 | ) | | (1,760 | ) | | (11 | ) | | 30,720 | | | (15 | ) |
|
Interest expense | | 8,629 | | | 18,208 | | | 20,333 | | | 1,758 | | | (30,720 | ) | | 18,208 | |
|
Equity in (income) loss of subsidiaries | | (17,577 | ) | | (9,825 | ) | | (1,870 | ) | | — | | | 29,272 | | | — | |
|
Total other (income) expense | | (21,193 | ) | | (8,336 | ) | | 16,703 | | | 1,747 | | | 29,272 | | | 18,193 | |
|
Income before income taxes | | 19,214 | | | 18,887 | | | 15,693 | | | 2,743 | | | (28,212 | ) | | 28,325 | |
|
Provision for income taxes | | 2,751 | | | 3,262 | | | 4,976 | | | 873 | | | — | | | 11,862 | |
|
Net income (loss) | | $ | 16,463 | | | $ | 15,625 | | | $ | 10,717 | | | $ | 1,870 | | | $ | (28,212 | ) | | $ | 16,463 | |
|
| | | | | | | | | | | | |
Comprehensive income, net of tax: | | | | | | | | | | | | |
Currency translation adjustments | | (10,830 | ) | | (10,830 | ) | | (10,830 | ) | | (10,830 | ) | | 32,490 | | | (10,830 | ) |
|
Total other comprehensive (loss) income | | (10,830 | ) | | (10,830 | ) | | (10,830 | ) | | (10,830 | ) | | 32,490 | | | (10,830 | ) |
|
Comprehensive income (loss) | | $ | 5,633 | | | $ | 4,795 | | | $ | (113 | ) | | $ | (8,960 | ) | | $ | 4,278 | | | $ | 5,633 | |
|
|
|
|
|
|
|
Condensed Consolidating Statements of Income and Comprehensive Income |
Six Months Ended September 30, 2014 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | |
(In thousands) | | Prestige | | Prestige | | Combined | | Combined | | Eliminations | | Consolidated |
Brands | Brands, | Subsidiary | Non- |
Holdings, | Inc., | Guarantors | Guarantor |
Inc. | the issuer | | Subsidiaries |
Revenues | | | | | | | | | | | | |
Net sales | | $ | — | | | $ | 52,577 | | | $ | 247,234 | | | $ | 26,163 | | | $ | (1,428 | ) | | $ | 324,546 | |
|
Other revenues | | — | | | 225 | | | 2,340 | | | 838 | | | (978 | ) | | 2,425 | |
|
Total revenues | | — | | | 52,802 | | | 249,574 | | | 27,001 | | | (2,406 | ) | | 326,971 | |
|
| | | | | | | | | | | | |
Cost of Sales | | | | | | | | | | | | |
Cost of sales (exclusive of depreciation shown below) | | — | | | 19,874 | | | 115,327 | | | 9,790 | | | (2,428 | ) | | 142,563 | |
|
Gross profit | | — | | | 32,928 | | | 134,247 | | | 17,211 | | | 22 | | | 184,408 | |
|
| | | | | | | | | | | | |
Operating Expenses | | | | | | | | | | | | |
Advertising and promotion | | — | | | 5,388 | | | 33,377 | | | 5,375 | | | — | | | 44,140 | |
|
General and administrative | | 2,254 | | | 5,914 | | | 29,319 | | | 6,647 | | | — | | | 44,134 | |
|
Depreciation and amortization | | 1,512 | | | 290 | | | 4,818 | | | 193 | | | — | | | 6,813 | |
|
Total operating expenses | | 3,766 | | | 11,592 | | | 67,514 | | | 12,215 | | | — | | | 95,087 | |
|
Operating income (loss) | | (3,766 | ) | | 21,336 | | | 66,733 | | | 4,996 | | | 22 | | | 89,321 | |
|
| | | | | | | | | | | | |
Other (income) expense | | | | | | | | | | | | |
Interest income | | (24,378 | ) | | (30,944 | ) | | (2,522 | ) | | (40 | ) | | 57,837 | | | (47 | ) |
|
Interest expense | | 17,177 | | | 32,893 | | | 38,138 | | | 2,522 | | | (57,837 | ) | | 32,893 | |
|
Equity in (income) loss of subsidiaries | | (33,256 | ) | | (20,723 | ) | | (911 | ) | | — | | | 54,890 | | | — | |
|
Total other (income) expense | | (40,457 | ) | | (18,774 | ) | | 34,705 | | | 2,482 | | | 54,890 | | | 32,846 | |
|
Income before income taxes | | 36,691 | | | 40,110 | | | 32,028 | | | 2,514 | | | (54,868 | ) | | 56,475 | |
|
Provision (benefit) for income taxes | | 3,496 | | | 6,979 | | | 11,202 | | | 1,603 | | | — | | | 23,280 | |
|
Net income (loss) | | $ | 33,195 | | | $ | 33,131 | | | $ | 20,826 | | | $ | 911 | | | $ | (54,868 | ) | | $ | 33,195 | |
|
| | | | | | | | | | | | |
Comprehensive income, net of tax: | | | | | | | | | | | | |
Currency translation adjustments | | (8,104 | ) | | (8,104 | ) | | (8,104 | ) | | (8,104 | ) | | 24,312 | | | (8,104 | ) |
|
Total other comprehensive (loss) income | | (8,104 | ) | | (8,104 | ) | | (8,104 | ) | | (8,104 | ) | | 24,312 | | | (8,104 | ) |
|
Comprehensive income (loss) | | $ | 25,091 | | | $ | 25,027 | | | $ | 12,722 | | | $ | (7,193 | ) | | $ | (30,556 | ) | | $ | 25,091 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidating Statements of Income and Comprehensive Income |
Three Months Ended September 30, 2013 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | |
(In thousands) | | Prestige | | Prestige | | Combined | | Combined | | Eliminations | | Consolidated |
Brands | Brands, | Subsidiary | Non- |
Holdings, | Inc., | Guarantors | Guarantor |
Inc. | the issuer | | Subsidiaries |
Revenues | | | | | | | | | | | | |
Net sales | | $ | — | | | $ | 25,237 | | | $ | 132,821 | | | $ | 7,449 | | | $ | — | | | $ | 165,507 | |
|
Other revenues | | — | | | 67 | | | 1,431 | | | 668 | | | (728 | ) | | 1,438 | |
|
Total revenues | | — | | | 25,304 | | | 134,252 | | | 8,117 | | | (728 | ) | | 166,945 | |
|
| | | | | | | | | | | | |
Cost of Sales | | | | | | | | | | | | |
Cost of sales (exclusive of depreciation shown below) | | — | | | 9,338 | | | 61,513 | | | 3,600 | | | (728 | ) | | 73,723 | |
|
Gross profit | | — | | | 15,966 | | | 72,739 | | | 4,517 | | | — | | | 93,222 | |
|
| | | | | | | | | | | | |
Operating Expenses | | | | | | | | | | | | |
Advertising and promotion | | — | | | 3,594 | | | 19,556 | | | 1,397 | | | — | | | 24,547 | |
|
General and administrative | | 891 | | | 1,481 | | | 8,358 | | | 889 | | | — | | | 11,619 | |
|
Depreciation and amortization | | 517 | | | 143 | | | 2,589 | | | 45 | | | — | | | 3,294 | |
|
Total operating expenses | | 1,408 | | | 5,218 | | | 30,503 | | | 2,331 | | | — | | | 39,460 | |
|
Operating income (loss) | | (1,408 | ) | | 10,748 | | | 42,236 | | | 2,186 | | | — | | | 53,762 | |
|
| | | | | | | | | | | | |
Other (income) expense | | | | | | | | | | | | |
Interest income | | (12,778 | ) | | (14,005 | ) | | (710 | ) | | (22 | ) | | 27,490 | | | (25 | ) |
|
Interest expense | | 8,687 | | | 16,464 | | | 18,093 | | | 710 | | | (27,490 | ) | | 16,464 | |
|
Equity in (income) loss of subsidiaries | | (30,344 | ) | | (20,599 | ) | | (1,189 | ) | | — | | | 52,132 | | | — | |
|
Total other (income) expense | | (34,435 | ) | | (18,140 | ) | | 16,194 | | | 688 | | | 52,132 | | | 16,439 | |
|
Income (loss) before income taxes | | 33,027 | | | 28,888 | | | 26,042 | | | 1,498 | | | (52,132 | ) | | 37,323 | |
|
Provision for income taxes | | 235 | | | 1,064 | | | 2,922 | | | 310 | | | — | | | 4,531 | |
|
Net income (loss) | | $ | 32,792 | | | $ | 27,824 | | | $ | 23,120 | | | $ | 1,188 | | | $ | (52,132 | ) | | $ | 32,792 | |
|
| | | | | | | | | | | | |
Comprehensive income, net of tax: | | | | | | | | | | | | |
Currency translation adjustments | | 1,122 | | | 1,122 | | | 1,122 | | | 1,122 | | | (3,366 | ) | | 1,122 | |
|
Total other comprehensive income (loss) | | 1,122 | | | 1,122 | | | 1,122 | | | 1,122 | | | (3,366 | ) | | 1,122 | |
|
Comprehensive income (loss) | | $ | 33,914 | | | $ | 28,946 | | | $ | 24,242 | | | $ | 2,310 | | | $ | (55,498 | ) | | $ | 33,914 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidating Statements of Income and Comprehensive Income |
Six Months Ended September 30, 2013 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | |
(In thousands) | | Prestige | | Prestige | | Combined | | Combined | | Eliminations | | Consolidated |
Brands | Brands, | Subsidiary | Non- |
Holdings, | Inc., | Guarantors | Guarantor |
Inc. | the issuer | | Subsidiaries |
Revenues | | | | | | | | | | | | |
Net sales | | $ | — | | | $ | 49,386 | | | $ | 249,091 | | | $ | 8,672 | | | $ | — | | | $ | 307,149 | |
|
Other revenues | | — | | | 135 | | | 2,294 | | | 1,102 | | | (1,223 | ) | | 2,308 | |
|
Total revenues | | — | | | 49,521 | | | 251,385 | | | 9,774 | | | (1,223 | ) | | 309,457 | |
|
| | | | | | | | | | | | |
Cost of Sales | | | | | | | | | | | | |
Cost of sales (exclusive of depreciation shown below) | | — | | | 18,796 | | | 111,502 | | | 4,136 | | | (1,223 | ) | | 133,211 | |
|
Gross profit | | — | | | 30,725 | | | 139,883 | | | 5,638 | | | — | | | 176,246 | |
|
| | | | | | | | | | | | |
Operating Expenses | | | | | | | | | | | | |
Advertising and promotion | | — | | | 6,924 | | | 34,700 | | | 1,604 | | | — | | | 43,228 | |
|
General and administrative | | 2,390 | | | 3,124 | | | 16,815 | | | 924 | | | — | | | 23,253 | |
|
Depreciation and amortization | | 1,034 | | | 285 | | | 5,184 | | | 59 | | | — | | | 6,562 | |
|
Total operating expenses | | 3,424 | | | 10,333 | | | 56,699 | | | 2,587 | | | — | | | 73,043 | |
|
Operating income (loss) | | (3,424 | ) | | 20,392 | | | 83,184 | | | 3,051 | | | — | | | 103,203 | |
|
| | | | | | | | | | | | |
Other (income) expense | | | | | | | | | | | | |
Interest income | | (24,991 | ) | | (28,328 | ) | | (710 | ) | | (24 | ) | | 54,025 | | | (28 | ) |
|
Interest expense | | 17,294 | | | 32,372 | | | 36,021 | | | 710 | | | (54,025 | ) | | 32,372 | |
|
Equity in (income) loss of subsidiaries | | (50,199 | ) | | (35,152 | ) | | (1,868 | ) | | — | | | 87,219 | | | — | |
|
Total other (income) expense | | (57,896 | ) | | (31,108 | ) | | 33,443 | | | 686 | | | 87,219 | | | 32,344 | |
|
Income (loss) before income taxes | | 54,472 | | | 51,500 | | | 49,741 | | | 2,365 | | | (87,219 | ) | | 70,859 | |
|
Provision for income taxes | | 988 | | | 4,151 | | | 11,738 | | | 498 | | | — | | | 17,375 | |
|
Net income (loss) | | $ | 53,484 | | | $ | 47,349 | | | $ | 38,003 | | | $ | 1,867 | | | $ | (87,219 | ) | | $ | 53,484 | |
|
| | | | | | | | | | | | |
Comprehensive income, net of tax: | | | | | | | | | | | | |
Currency translation adjustments | | 1,123 | | | 1,123 | | | 1,123 | | | 1,123 | | | (3,369 | ) | | 1,123 | |
|
Total other comprehensive income (loss) | | 1,123 | | | 1,123 | | | 1,123 | | | 1,123 | | | (3,369 | ) | | 1,123 | |
|
Comprehensive income (loss) | | $ | 54,607 | | | $ | 48,472 | | | $ | 39,126 | | | $ | 2,990 | | | $ | (90,588 | ) | | $ | 54,607 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidating Balance Sheet |
September 30, 2014 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | |
(In thousands) | | Prestige | | Prestige | | Combined | | Combined | | Eliminations | | Consolidated |
Brands | Brands, | Subsidiary | Non- |
Holdings, | Inc., | Guarantors | Guarantor |
Inc. | the issuer | | Subsidiaries |
Assets | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 10,465 | | | $ | — | | | $ | 5,034 | | | $ | 6,249 | | | $ | — | | | $ | 21,748 | |
|
Accounts receivable, net | | 7 | | | 14,352 | | | 76,165 | | | 8,120 | | | — | | | 98,644 | |
|
Inventories | | — | | | 9,666 | | | 67,420 | | | 6,777 | | | (988 | ) | | 82,875 | |
|
Deferred income tax assets | | 1,139 | | | 823 | | | 6,743 | | | 466 | | | — | | | 9,171 | |
|
Prepaid expenses and other current assets | | 2,841 | | | 354 | | | 6,023 | | | 717 | | | — | | | 9,935 | |
|
Total current assets | | 14,452 | | | 25,195 | | | 161,385 | | | 22,329 | | | (988 | ) | | 222,373 | |
|
| | | | | | | | | | | | |
Property and equipment, net | | 8,580 | | | 90 | | | 2,297 | | | 1,453 | | | — | | | 12,420 | |
|
Goodwill | | — | | | 66,007 | | | 204,794 | | | 23,192 | | | — | | | 293,993 | |
|
Intangible assets, net | | — | | | 192,593 | | | 1,871,933 | | | 99,421 | | | — | | | 2,163,947 | |
|
Other long-term assets | | — | | | 32,937 | | | — | | | — | | | — | | | 32,937 | |
|
Intercompany receivables | | 1,203,499 | | | 2,688,676 | | | 599,886 | | | 10,045 | | | (4,502,106 | ) | | — | |
|
Investment in subsidiary | | 1,519,129 | | | 1,213,732 | | | 79,877 | | | — | | | (2,812,738 | ) | | — | |
|
Total Assets | | $ | 2,745,660 | | | $ | 4,219,230 | | | $ | 2,920,172 | | | $ | 156,440 | | | $ | (7,315,832 | ) | | $ | 2,725,670 | |
|
| | | | | | | | | | | | |
Liabilities and Stockholders' Equity | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | |
Current portion of long term debt | | — | | | 7,200 | | | — | | | — | | | — | | | 7,200 | |
|
Accounts payable | | 2,084 | | | 9,508 | | | 42,634 | | | 4,312 | | | — | | | 58,538 | |
|
Accrued interest payable | | — | | | 12,086 | | | — | | | — | | | — | | | 12,086 | |
|
Other accrued liabilities | | 6,407 | | | 2,970 | | | 20,746 | | | 3,963 | | | — | | | 34,086 | |
|
Total current liabilities | | 8,491 | | | 31,764 | | | 63,380 | | | 8,275 | | | — | | | 111,910 | |
|
| | | | | | | | | | | | |
Long-term debt | | | | | | | | | | | | |
Principal amount | | — | | | 1,691,400 | | | — | | | — | | | — | | | 1,691,400 | |
|
Less unamortized discount | | — | | | (6,289 | ) | | — | | | — | | | — | | | (6,289 | ) |
|
Long-term debt, net of unamortized discount | | — | | | 1,685,111 | | | — | | | — | | | — | | | 1,685,111 | |
|
| | | | | | | | | | | | |
Deferred income tax liabilities | | — | | | 58,076 | | | 276,180 | | | 41 | | | — | | | 334,297 | |
|
Other long-term liabilities | | — | | | — | | | — | | | 313 | | | — | | | 313 | |
|
Intercompany payables | | 2,143,130 | | | 995,186 | | | 1,295,207 | | | 68,583 | | | (4,502,106 | ) | | — | |
|
Total Liabilities | | 2,151,621 | | | 2,770,137 | | | 1,634,767 | | | 77,212 | | | (4,502,106 | ) | | 2,131,631 | |
|
| | | | | | | | | | | | |
Stockholders' Equity | | | | | | | | | | | | |
Preferred share rights | | — | | | — | | | — | | | — | | | — | | | — | |
|
Common stock | | 524 | | | — | | | — | | | — | | | — | | | 524 | |
|
Additional paid-in capital | | 421,574 | | | 1,280,948 | | | 1,131,578 | | | 74,031 | | | (2,486,557 | ) | | 421,574 | |
|
Treasury stock, at cost - 254 shares | | (3,034 | ) | | — | | | — | | | — | | | — | | | (3,034 | ) |
|
Accumulated other comprehensive (loss) income, net of tax | | (7,365 | ) | | (7,365 | ) | | (7,365 | ) | | (7,365 | ) | | 22,095 | | | (7,365 | ) |
|
Retained earnings (accumulated deficit) | | 182,340 | | | 175,510 | | | 161,192 | | | 12,562 | | | (349,264 | ) | | 182,340 | |
|
Total Stockholders' Equity | | 594,039 | | | 1,449,093 | | | 1,285,405 | | | 79,228 | | | (2,813,726 | ) | | 594,039 | |
|
Total Liabilities and Stockholders' Equity | | $ | 2,745,660 | | | $ | 4,219,230 | | | $ | 2,920,172 | | | $ | 156,440 | | | $ | (7,315,832 | ) | | $ | 2,725,670 | |
|
|
Condensed Consolidating Balance Sheet |
March 31, 2014 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | |
(In thousands) | | Prestige | | Prestige | | Combined | | Combined | | Eliminations | | Consolidated |
Brands | Brands, | Subsidiary | Non- |
Holdings, | Inc., | Guarantors | Guarantor |
Inc. | the issuer | | Subsidiaries |
Assets | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 24,644 | | | $ | — | | | $ | — | | | $ | 3,687 | | | $ | — | | | $ | 28,331 | |
|
Accounts receivable, net | | 473 | | | 14,245 | | | 45,885 | | | 4,447 | | | — | | | 65,050 | |
|
Inventories | | — | | | 14,357 | | | 46,309 | | | 5,930 | | | (1,010 | ) | | 65,586 | |
|
Deferred income tax assets | | 260 | | | 925 | | | 4,914 | | | 445 | | | — | | | 6,544 | |
|
Prepaid expenses and other current assets | | 8,004 | | | 113 | | | 2,898 | | | 659 | | | — | | | 11,674 | |
|
Total current assets | | 33,381 | | | 29,640 | | | 100,006 | | | 15,168 | | | (1,010 | ) | | 177,185 | |
|
| | | | | | | | | | | | |
Property and equipment, net | | 8,966 | | | 112 | | | 226 | | | 293 | | | — | | | 9,597 | |
|
Goodwill | | — | | | 66,007 | | | 101,540 | | | 23,364 | | | — | | | 190,911 | |
|
Intangible assets, net | | — | | | 192,861 | | | 1,169,943 | | | 32,013 | | | — | | | 1,394,817 | |
|
Other long-term assets | | — | | | 23,153 | | | — | | | — | | | — | | | 23,153 | |
|
Intercompany receivable | | 655,146 | | | 1,824,482 | | | 656,759 | | | 13,595 | | | (3,149,982 | ) | | — | |
|
Investment in subsidiary | | 1,497,357 | | | 749,947 | | | 34,562 | | | — | | | (2,281,866 | ) | | — | |
|
Total Assets | | $ | 2,194,850 | | | $ | 2,886,202 | | | $ | 2,063,036 | | | $ | 84,433 | | | $ | (5,432,858 | ) | | $ | 1,795,663 | |
|
| | | | | | | | | | | | |
Liabilities and Stockholders' Equity | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | |
Accounts payable | | $ | 4,416 | | | $ | 7,658 | | | $ | 33,553 | | | $ | 2,659 | | | $ | — | | | $ | 48,286 | |
|
Accrued interest payable | | — | | | 9,626 | | | — | | | — | | | — | | | 9,626 | |
|
Other accrued liabilities | | 7,728 | | | 2,117 | | | 13,443 | | | 3,158 | | | — | | | 26,446 | |
|
Total current liabilities | | 12,144 | | | 19,401 | | | 46,996 | | | 5,817 | | | — | | | 84,358 | |
|
| | | | | | | | | | | | |
Long-term debt | | | | | | | | | | | | |
Principal amount | | — | | | 937,500 | | | — | | | — | | | — | | | 937,500 | |
|
Less unamortized discount | | — | | | (3,086 | ) | | — | | | — | | | — | | | (3,086 | ) |
|
Long-term debt, net of unamortized discount | | — | | | 934,414 | | | — | | | — | | | — | | | 934,414 | |
|
| | | | | | | | | | | | |
Deferred income tax liabilities | | — | | | 56,827 | | | 156,327 | | | 50 | | | — | | | 213,204 | |
|
Other long-term liabilities | | — | | | — | | | — | | | 327 | | | — | | | 327 | |
|
Intercompany payable | | 1,619,346 | | | 451,497 | | | 1,037,105 | | | 42,034 | | | (3,149,982 | ) | | — | |
|
Total Liabilities | | 1,631,490 | | | 1,462,139 | | | 1,240,428 | | | 48,228 | | | (3,149,982 | ) | | 1,232,303 | |
|
| | | | | | | | | | | | |
Stockholders' Equity | | | | | | | | | | | | |
Common stock | | 520 | | | — | | | — | | | — | | | — | | | 520 | |
|
Additional paid-in capital | | 414,387 | | | 1,280,945 | | | 681,503 | | | 23,815 | | | (1,986,263 | ) | | 414,387 | |
|
Treasury stock, at cost - 206 shares | | (1,431 | ) | | — | | | — | | | — | | | — | | | (1,431 | ) |
|
Accumulated other comprehensive income (loss), net of tax | | 739 | | | 739 | | | 739 | | | 739 | | | (2,217 | ) | | 739 | |
|
Retained earnings (accumulated deficit) | | 149,145 | | | 142,379 | | | 140,366 | | | 11,651 | | | (294,396 | ) | | 149,145 | |
|
Total Stockholders' Equity | | 563,360 | | | 1,424,063 | | | 822,608 | | | 36,205 | | | (2,282,876 | ) | | 563,360 | |
|
Total Liabilities and Stockholders' Equity | | $ | 2,194,850 | | | $ | 2,886,202 | | | $ | 2,063,036 | | | $ | 84,433 | | | $ | (5,432,858 | ) | | $ | 1,795,663 | |
|
|
Condensed Consolidating Statement of Cash Flows |
Six Months Ended September 30, 2014 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | |
(In thousands) | | Prestige | | Prestige | | Combined | | Combined | | Eliminations | | Consolidated |
Brands | Brands, | Subsidiary | Non- |
Holdings, | Inc., | Guarantors | Guarantor |
Inc. | the issuer | | Subsidiaries |
Operating Activities | | | | | | | | | | | | |
Net income (loss) | | $ | 33,195 | | | $ | 33,131 | | | $ | 20,826 | | | $ | 911 | | | $ | (54,868 | ) | | $ | 33,195 | |
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | | | | | | | | | | | |
Depreciation and amortization | | 1,512 | | | 290 | | | 4,818 | | | 195 | | | — | | | 6,815 | |
|
Deferred income taxes | | (879 | ) | | 1,351 | | | 11,084 | | | (60 | ) | | — | | | 11,496 | |
|
Amortization of deferred financing costs | | | | | 2,398 | | | | | | | | | | | | 2,398 | |
|
Stock-based compensation costs | | 3,403 | | | | | | | | | | | | | | | 3,403 | |
|
Amortization of debt discount | | | | 687 | | | | | | | | | 687 | |
|
Loss on sale of assets | | | | | | | | — | | | 56 | | | | | | 56 | |
|
Equity in income of subsidiaries | | (33,256 | ) | | (20,723 | ) | | (911 | ) | | — | | | 54,890 | | | — | |
|
Changes in operating assets and liabilities, net of effects from acquisitions: | | | | | | | | | | | | |
Accounts receivable | | 466 | | | (107 | ) | | (4,496 | ) | | (4,226 | ) | | — | | | (8,363 | ) |
|
Inventories | | — | | | 4,691 | | | 1,857 | | | 738 | | | (22 | ) | | 7,264 | |
|
Prepaid expenses and other current assets | | 5,163 | | | (241 | ) | | (1,718 | ) | | (90 | ) | | — | | | 3,114 | |
|
Accounts payable | | (2,332 | ) | | 1,850 | | | (6,997 | ) | | 1,832 | | | — | | | (5,647 | ) |
|
Accrued liabilities | | (1,321 | ) | | 3,313 | | | (701 | ) | | 1,349 | | | — | | | 2,640 | |
|
Net cash provided by operating activities | | 5,951 | | | 26,640 | | | 23,762 | | | 705 | | | — | | | 57,058 | |
|
| | | | | | | | | | | | |
Investing Activities | | | | | | | | | | | | |
Purchases of property and equipment | | (1,127 | ) | | | | | (87 | ) | | (166 | ) | | | | | (1,380 | ) |
|
Proceeds from the sale of business | | — | | | — | | | 18,500 | | | — | | | — | | | 18,500 | |
|
Acquisition of Insight Pharmaceuticals, less cash acquired | | — | | | — | | | (749,666 | ) | | | | — | | | (749,666 | ) |
|
Acquisition of Hydralyte | | — | | | — | | | — | | | (77,991 | ) | | — | | | (77,991 | ) |
|
Intercompany activity, net | | | | | (809,157 | ) | | 731,166 | | | 77,991 | | | | | — | |
|
Net cash used in investing activities | | (1,127 | ) | | (809,157 | ) | | (87 | ) | | (166 | ) | | — | | | (810,537 | ) |
|
| | | | | | | | | | | | |
Financing Activities | | | | | | | | | | | | |
Term loan borrowings | | | | 720,000 | | | | | | | | | 720,000 | |
|
Term loan repayments | | — | | | (25,000 | ) | | — | | | — | | | — | | | (25,000 | ) |
|
Repayments under revolving credit agreement | | — | | | (58,500 | ) | | — | | | — | | | — | | | (58,500 | ) |
|
Borrowings under revolving credit agreement | | — | | | 124,600 | | | — | | | — | | | — | | | 124,600 | |
|
Payment of deferred financing costs | | — | | | (16,072 | ) | | — | | | — | | | — | | | (16,072 | ) |
|
Proceeds from exercise of stock options | | 2,757 | | | — | | | — | | | — | | | — | | | 2,757 | |
|
Proceeds from exercise of restricted stock exercises | | 57 | | | — | | | — | | | — | | | — | | | 57 | |
|
Excess tax benefits from share-based awards | | 1,030 | | | — | | | — | | | — | | | — | | | 1,030 | |
|
Fair value of shares surrendered as payment of tax withholding | | (1,660 | ) | | — | | | — | | | — | | | — | | | (1,660 | ) |
|
Intercompany activity, net | | (21,187 | ) | | 37,489 | | | (18,641 | ) | | 2,339 | | | — | | | — | |
|
Net cash provided by (used in) financing activities | | (19,003 | ) | | 782,517 | | | (18,641 | ) | | 2,339 | | | — | | | 747,212 | |
|
| | | | | | | | | | | | |
Effect of exchange rate changes on cash and cash equivalents | | — | | | — | | | — | | | (316 | ) | | — | | | (316 | ) |
|
(Decrease) increase in cash and cash equivalents | | (14,179 | ) | | — | | | 5,034 | | | 2,562 | | | — | | | (6,583 | ) |
|
Cash and cash equivalents - beginning of period | | 24,644 | | | — | | | — | | | 3,687 | | | — | | | 28,331 | |
|
Cash and cash equivalents - end of period | | $ | 10,465 | | | $ | — | | | $ | 5,034 | | | $ | 6,249 | | | $ | — | | | $ | 21,748 | |
|
|
|
Condensed Consolidating Statement of Cash Flows |
Six Months Ended September 30, 2013 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | |
(In thousands) | | Prestige Brands Holdings, Inc. | | Prestige | | Combined Subsidiary Guarantors | | Combined Non-Guarantor Subsidiaries | | Eliminations | | Consolidated |
Brands, |
Inc., |
the issuer |
Operating Activities | | | | | | | | | | | | |
Net income (loss) | | $ | 53,484 | | | $ | 47,349 | | | $ | 38,003 | | | $ | 1,867 | | | $ | (87,219 | ) | | $ | 53,484 | |
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | | | | | | | | | | | |
Depreciation and amortization | | 1,034 | | | 285 | | | 5,184 | | | 59 | | | — | | | 6,562 | |
|
Deferred income taxes | | (14 | ) | | (642 | ) | | 5,011 | | | — | | | — | | | 4,355 | |
|
Amortization of deferred financing costs | | — | | | 1,975 | | | — | | | — | | | — | | | 1,975 | |
|
Stock-based compensation costs | | 2,487 | | | — | | | — | | | — | | | — | | | 2,487 | |
|
Amortization of debt discount | | — | | | 798 | | | — | | | — | | | — | | | 798 | |
|
Gain on sale of assets | | — | | | — | | | (3 | ) | | — | | | — | | | (3 | ) |
|
Equity in income of subsidiaries | | (50,199 | ) | | (35,152 | ) | | (1,868 | ) | | — | | | 87,219 | | | — | |
|
Changes in operating assets and liabilities, net of effects from acquisitions: | | | | | | | | | | | | |
Accounts receivable | | (112 | ) | | 996 | | | (5,323 | ) | | (1,273 | ) | | — | | | (5,712 | ) |
|
Inventories | | — | | | (1,975 | ) | | 3,073 | | | (277 | ) | | — | | | 821 | |
|
Prepaid expenses and other current assets | | 2,656 | | | (147 | ) | | (787 | ) | | 493 | | | 404 | | | 2,619 | |
|
Accounts payable | | (517 | ) | | (1,296 | ) | | (1,473 | ) | | 2,161 | | | — | | | (1,125 | ) |
|
Accrued liabilities | | (6,218 | ) | | 177 | | | (3,011 | ) | | (1,207 | ) | | (404 | ) | | (10,663 | ) |
|
Net cash provided by operating activities | | 2,601 | | | 12,368 | | | 38,806 | | | 1,823 | | | — | | | 55,598 | |
|
| | | | | | | | | | | | |
Investing Activities | | | | | | | | | | | | |
Purchases of property and equipment | | (2,216 | ) | | — | | | — | | | (103 | ) | | — | | | (2,319 | ) |
|
Proceeds from sale of property and equipment | | — | | | — | | | 3 | | | — | | | — | | | 3 | |
|
Acquisition of Care Pharmaceuticals, less cash acquired | | — | | | — | | | — | | | (55,215 | ) | | — | | | (55,215 | ) |
|
Intercompany activity, net | | — | | | (55,215 | ) | | — | | | 55,215 | | | — | | | — | |
|
Net cash (used in) provided by investing activities | | (2,216 | ) | | (55,215 | ) | | 3 | | | (103 | ) | | — | | | (57,531 | ) |
|
| | | | | | | | | | | | |
Financing Activities | | | | | | | | | | | | |
Term loan repayments | | — | | | (7,500 | ) | | — | | | — | | | — | | | (7,500 | ) |
|
Repayments under revolving credit agreement | | — | | | (35,500 | ) | | — | | | — | | | — | | | (35,500 | ) |
|
Borrowings under revolving credit agreement | | — | | | 50,000 | | | — | | | — | | | — | | | 50,000 | |
|
Payment of deferred financing costs | | — | | | (275 | ) | | — | | | — | | | — | | | (275 | ) |
|
Proceeds from exercise of stock options | | 5,143 | | | — | | | — | | | — | | | — | | | 5,143 | |
|
Excess tax benefits from share-based awards | | 1,350 | | | — | | | — | | | — | | | — | | | 1,350 | |
|
Fair value of shares surrendered as payment of tax withholding | | (278 | ) | | — | | | — | | | — | | | — | | | (278 | ) |
|
Intercompany activity, net | | 2,347 | | | 36,122 | | | (38,809 | ) | | 340 | | | — | | | — | |
|
Net cash provided by (used in) financing activities | | 8,562 | | | 42,847 | | | (38,809 | ) | | 340 | | | — | | | 12,940 | |
|
| | | | | | | | | | | | |
Effect of exchange rate changes on cash and cash equivalents | | — | | | — | | | — | | | 156 | | | — | | | 156 | |
|
Increase in cash and cash equivalents | | 8,947 | | | — | | | — | | | 2,216 | | | — | | | 11,163 | |
|
Cash and cash equivalents - beginning of period | | 14,720 | | | — | | | — | | | 950 | | | — | | | 15,670 | |
|
Cash and cash equivalents - end of period | | $ | 23,667 | | | $ | — | | | $ | — | | | $ | 3,166 | | | $ | — | | | $ | 26,833 | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |