Supplemental Guarantor Information | 9 Months Ended |
Sep. 30, 2013 |
Supplemental Guarantor Information | ' |
18. SUPPLEMENTAL GUARANTOR INFORMATION |
The following unaudited supplemental financial information sets forth, on a combined basis, balance sheets, statements of income, statements of comprehensive income and statements of cash flows for Coleman Cable, Inc. (“Parent”) and the Guarantor Subsidiaries. The condensed consolidating financial statements have been prepared on the same basis as the condensed consolidated financial statements of Parent. The equity method of accounting is followed within this financial information. The Senior Notes and the Revolving Credit Facility are instruments of the parent, and are reflected in their respective balance sheets. As of September 30, 2013, our payment obligations under the Senior Notes and the Revolving Credit Facility (see Note 8) were guaranteed by our 100% owned subsidiaries, CCI International, Patco, TRC, and WE (the “Guarantor Subsidiaries”). Such guarantees are full, unconditional, and joint and several. |
|
COLEMAN CABLE, INC. AND SUBSIDIARIES |
CONDENSED CONSOLIDATING STATEMENT OF INCOME FOR THE THREE MONTHS ENDED |
30-Sep-13 |
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | | Guarantor | | | Non Guarantor | | | Eliminations | | | Total | |
Subsidiaries | Subsidiaries |
NET SALES | | $ | 197,540 | | | $ | 14,172 | | | $ | 20,918 | | | $ | (3,591 | ) | | $ | 229,039 | |
COST OF GOODS SOLD | | | 169,516 | | | | 10,176 | | | | 18,810 | | | | (3,591 | ) | | | 194,911 | |
| | | | | | | | | | | | | | | | | | | | |
GROSS PROFIT | | | 28,024 | | | | 3,996 | | | | 2,108 | | | | — | | | | 34,128 | |
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES | | | 10,026 | | | | 2,340 | | | | 1,172 | | | | — | | | | 13,538 | |
INTANGIBLE ASSET AMORTIZATION | | | 937 | | | | 1,037 | | | | 2 | | | | — | | | | 1,976 | |
ASSET IMPAIRMENT | | | — | | | | 6,584 | | | | — | | | | — | | | | 6,584 | |
RESTRUCTURING CHARGES | | | 122 | | | | — | | | | — | | | | — | | | | 122 | |
| | | | | | | | | | | | | | | | | | | | |
OPERATING INCOME (LOSS) | | | 16,939 | | | | (5,965 | ) | | | 934 | | | | — | | | | 11,908 | |
INTEREST EXPENSE | | | 6,893 | | | | — | | | | 22 | | | | — | | | | 6,915 | |
OTHER LOSS, NET | | | — | | | | — | | | | 103 | | | | — | | | | 103 | |
| | | | | | | | | | | | | | | | | | | | |
INCOME (LOSS) BEFORE INCOME TAXES | | | 10,046 | | | | (5,965 | ) | | | 809 | | | | — | | | | 4,890 | |
LOSS FROM SUBSIDIARIES | | | (8,133 | ) | | | — | | | | — | | | | 8,133 | | | | — | |
INCOME TAX EXPENSE | | | 1,129 | | | | 2,788 | | | | 189 | | | | — | | | | 4,106 | |
| | | | | | | | | | | | | | | | | | | | |
NET INCOME (LOSS) | | $ | 784 | | | $ | (8,753 | ) | | $ | 620 | | | $ | 8,133 | | | $ | 784 | |
| | | | | | | | | | | | | | | | | | | | |
COLEMAN CABLE, INC. AND SUBSIDIARIES |
CONDENSED CONSOLIDATING STATEMENT OF INCOME FOR THE THREE MONTHS ENDED |
30-Sep-12 |
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | | Guarantor | | | Non Guarantor | | | Eliminations | | | Total | |
Subsidiaries | Subsidiaries |
NET SALES | | $ | 197,723 | | | $ | 12,981 | | | $ | 23,006 | | | $ | (4,409 | ) | | $ | 229,301 | |
COST OF GOODS SOLD | | | 169,705 | | | | 9,139 | | | | 20,513 | | | | (4,409 | ) | | | 194,948 | |
| | | | | | | | | | | | | | | | | | | | |
GROSS PROFIT | | | 28,018 | | | | 3,842 | | | | 2,493 | | | | — | | | | 34,353 | |
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES | | | 12,212 | | | | 2,589 | | | | 1,079 | | | | — | | | | 15,880 | |
INTANGIBLE ASSET AMORTIZATION | | | 1,176 | | | | 1,011 | | | | 2 | | | | — | | | | 2,189 | |
RESTRUCTURING CHARGES | | | 946 | | | | (34 | ) | | | 47 | | | | — | | | | 959 | |
| | | | | | | | | | | | | | | | | | | | |
OPERATING INCOME | | | 13,684 | | | | 276 | | | | 1,365 | | | | — | | | | 15,325 | |
INTEREST EXPENSE | | | 6,904 | | | | — | | | | 15 | | | | — | | | | 6,919 | |
OTHER LOSS, NET | | | — | | | | — | | | | 227 | | | | — | | | | 227 | |
| | | | | | | | | | | | | | | | | | | | |
INCOME BEFORE INCOME TAXES | | | 6,780 | | | | 276 | | | | 1,123 | | | | — | | | | 8,179 | |
INCOME FROM SUBSIDIARIES | | | 1,128 | | | | — | | | | — | | | | (1,128 | ) | | | — | |
INCOME TAX EXPENSE | | | 2,454 | | | | 91 | | | | 180 | | | | — | | | | 2,725 | |
| | | | | | | | | | | | | | | | | | | | |
NET INCOME | | $ | 5,454 | | | $ | 185 | | | $ | 943 | | | $ | (1,128 | ) | | $ | 5,454 | |
| | | | | | | | | | | | | | | | | | | | |
|
COLEMAN CABLE, INC. AND SUBSIDIARIES |
CONDENSED CONSOLIDATING STATEMENT OF INCOME FOR THE NINE MONTHS ENDED |
30-Sep-13 |
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | | Guarantor | | | Non Guarantor | | | Eliminations | | | Total | |
Subsidiaries | Subsidiaries |
NET SALES | | $ | 604,396 | | | $ | 39,535 | | | $ | 53,502 | | | $ | (12,083 | ) | | $ | 685,350 | |
COST OF GOODS SOLD | | | 516,911 | | | | 29,112 | | | | 47,345 | | | | (12,083 | ) | | | 581,285 | |
| | | | | | | | | | | | | | | | | | | | |
GROSS PROFIT | | | 87,485 | | | | 10,423 | | | | 6,157 | | | | — | | | | 104,065 | |
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES | | | 35,564 | | | | 7,469 | | | | 3,366 | | | | — | | | | 46,399 | |
INTANGIBLE ASSET AMORTIZATION | | | 3,019 | | | | 3,113 | | | | 5 | | | | — | | | | 6,137 | |
ASSET IMPAIRMENT | | | — | | | | 6,584 | | | | — | | | | — | | | | 6,584 | |
RESTRUCTURING CHARGES | | | 401 | | | | 90 | | | | — | | | | — | | | | 491 | |
| | | | | | | | | | | | | | | | | | | | |
OPERATING INCOME (LOSS) | | | 48,501 | | | | (6,833 | ) | | | 2,786 | | | | — | | | | 44,454 | |
INTEREST EXPENSE | | | 20,676 | | | | — | | | | 51 | | | | — | | | | 20,727 | |
OTHER INCOME, NET | | | — | | | | — | | | | (129 | ) | | | — | | | | (129 | ) |
| | | | | | | | | | | | | | | | | | | | |
INCOME (LOSS) BEFORE INCOME TAXES | | | 27,825 | | | | (6,833 | ) | | | 2,864 | | | | — | | | | 23,856 | |
LOSS FROM SUBSIDIARIES | | | (7,145 | ) | | | — | | | | — | | | | 7,145 | | | | — | |
INCOME TAX EXPENSE | | | 7,305 | | | | 2,488 | | | | 688 | | | | — | | | | 10,481 | |
| | | | | | | | | | | | | | | | | | | | |
NET INCOME (LOSS) | | $ | 13,375 | | | $ | (9,321 | ) | | $ | 2,176 | | | $ | 7,145 | | | $ | 13,375 | |
| | | | | | | | | | | | | | | | | | | | |
COLEMAN CABLE, INC. AND SUBSIDIARIES |
CONDENSED CONSOLIDATING STATEMENT OF INCOME FOR THE NINE MONTHS ENDED |
30-Sep-12 |
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | | Guarantor | | | Non Guarantor | | | Eliminations | | | Total | |
Subsidiaries | Subsidiaries |
NET SALES | | $ | 602,349 | | | $ | 31,284 | | | $ | 60,949 | | | $ | (13,559 | ) | | $ | 681,023 | |
COST OF GOODS SOLD | | | 516,934 | | | | 23,030 | | | | 53,613 | | | | (13,559 | ) | | | 580,018 | |
| | | | | | | | | | | | | | | | | | | | |
GROSS PROFIT | | | 85,415 | | | | 8,254 | | | | 7,336 | | | | — | | | | 101,005 | |
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES | | | 37,618 | | | | 6,554 | | | | 3,182 | | | | — | | | | 47,354 | |
INTANGIBLE ASSET AMORTIZATION | | | 3,783 | | | | 1,967 | | | | 5 | | | | — | | | | 5,755 | |
RESTRUCTURING CHARGES | | | 735 | | | | 229 | | | | 350 | | | | — | | | | 1,314 | |
| | | | | | | | | | | | | | | | | | | | |
OPERATING INCOME (LOSS) | | | 43,279 | | | | (496 | ) | | | 3,799 | | | | — | | | | 46,582 | |
INTEREST EXPENSE | | | 20,919 | | | | — | | | | 44 | | | | — | | | | 20,963 | |
OTHER (INCOME) LOSS, NET | | | — | | | | (2 | ) | | | 232 | | | | — | | | | 230 | |
| | | | | | | | | | | | | | | | | | | | |
INCOME (LOSS) BEFORE INCOME TAXES | | | 22,360 | | | | (494 | ) | | | 3,523 | | | | — | | | | 25,389 | |
INCOME FROM SUBSIDIARIES | | | 2,651 | | | | — | | | | — | | | | (2,651 | ) | | | — | |
INCOME TAX EXPENSE (BENEFIT) | | | 8,201 | | | | (175 | ) | | | 553 | | | | — | | | | 8,579 | |
| | | | | | | | | | | | | | | | | | | | |
NET INCOME (LOSS) | | $ | 16,810 | | | $ | (319 | ) | | $ | 2,970 | | | $ | (2,651 | ) | | $ | 16,810 | |
| | | | | | | | | | | | | | | | | | | | |
|
COLEMAN CABLE, INC. AND SUBSIDIARIES |
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME FOR |
THE THREE MONTHS ENDED SEPTEMBER 30, 2013 |
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | | Guarantor | | | Non Guarantor | | | Eliminations | | | Total | |
Subsidiaries | Subsidiaries |
NET INCOME (LOSS) | | $ | 784 | | | $ | (8,753 | ) | | $ | 620 | | | $ | 8,133 | | | $ | 784 | |
OTHER COMPREHENSIVE INCOME (LOSS) | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments, net of tax of $(7) | | | — | | | | — | | | | 271 | | | | — | | | | 271 | |
Pension adjustments, net of tax $1 | | | (2 | ) | | | — | | | | — | | | | — | | | | (2 | ) |
| | | | | | | | | | | | | | | | | | | | |
OTHER COMPREHENSIVE INCOME (LOSS) | | | (2 | ) | | | — | | | | 271 | | | | — | | | | 269 | |
| | | | | | | | | | | | | | | | | | | | |
COMPREHENSIVE INCOME (LOSS) | | $ | 782 | | | $ | (8,753 | ) | | $ | 891 | | | $ | 8,133 | | | $ | 1,053 | |
| | | | | | | | | | | | | | | | | | | | |
COLEMAN CABLE, INC. AND SUBSIDIARIES |
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME FOR |
THE THREE MONTHS ENDED SEPTEMBER 30, 2012 |
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | | Guarantor | | | Non Guarantor | | | Eliminations | | | Total | |
Subsidiaries | Subsidiaries |
NET INCOME (LOSS) | | $ | 5,454 | | | $ | 185 | | | $ | 943 | | | $ | (1,128 | ) | | $ | 5,454 | |
OTHER COMPREHENSIVE INCOME (LOSS) | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments, net of tax of $(134) | | | — | | | | — | | | | 365 | | | | — | | | | 365 | |
Pension adjustments, net of tax of $2 | | | (3 | ) | | | — | | | | — | | | | — | | | | (3 | ) |
| | | | | | | | | | | | | | | | | | | | |
OTHER COMPREHENSIVE INCOME (LOSS) | | | (3 | ) | | | — | | | | 365 | | | | — | | | | 362 | |
| | | | | | | | | | | | | | | | | | | | |
COMPREHENSIVE INCOME | | $ | 5,451 | | | $ | 185 | | | $ | 1,308 | | | $ | (1,128 | ) | | $ | 5,816 | |
| | | | | | | | | | | | | | | | | | | | |
|
COLEMAN CABLE, INC. AND SUBSIDIARIES |
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME FOR THE NINE MONTHS ENDED |
30-Sep-13 |
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | | Guarantor | | | Non Guarantor | | | Eliminations | | | Total | |
Subsidiaries | Subsidiaries |
NET INCOME (LOSS) | | $ | 13,375 | | | $ | (9,321 | ) | | $ | 2,176 | | | $ | 7,145 | | | $ | 13,375 | |
OTHER COMPREHENSIVE LOSS | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments, net of tax of $189 | | | — | | | | — | | | | (280 | ) | | | — | | | | (280 | ) |
Pension adjustments, net of tax $3 | | | (6 | ) | | | — | | | | — | | | | — | | | | (6 | ) |
| | | | | | | | | | | | | | | | | | | | |
OTHER COMPREHENSIVE (LOSS) | | | (6 | ) | | | — | | | | (280 | ) | | | — | | | | (286 | ) |
| | | | | | | | | | | | | | | | | | | | |
COMPREHENSIVE INCOME (LOSS) | | $ | 13,369 | | | $ | (9,321 | ) | | $ | 1,896 | | | $ | 7,145 | | | $ | 13,089 | |
| | | | | | | | | | | | | | | | | | | | |
COLEMAN CABLE, INC. AND SUBSIDIARIES |
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME FOR THE NINE MONTHS ENDED |
30-Sep-12 |
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | | Guarantor | | | Non Guarantor | | | Eliminations | | | Total | |
Subsidiaries | Subsidiaries |
NET INCOME (LOSS) | | $ | 16,810 | | | $ | (319 | ) | | $ | 2,970 | | | $ | (2,651 | ) | | $ | 16,810 | |
OTHER COMPREHENSIVE INCOME (LOSS) | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments, net of tax of $(120) | | | — | | | | — | | | | 326 | | | | — | | | | 326 | |
Pension adjustments, net of tax of $4 | | | (12 | ) | | | — | | | | — | | | | — | | | | (12 | ) |
| | | | | | | | | | | | | | | | | | | | |
OTHER COMPREHENSIVE INCOME (LOSS) | | | (12 | ) | | | — | | | | 326 | | | | — | | | | 314 | |
| | | | | | | | | | | | | | | | | | | | |
COMPREHENSIVE INCOME (LOSS) | | $ | 16,798 | | | $ | (319 | ) | | $ | 3,296 | | | $ | (2,651 | ) | | $ | 17,124 | |
| | | | | | | | | | | | | | | | | | | | |
|
COLEMAN CABLE, INC. AND SUBSIDIARIES |
CONDENSED CONSOLIDATING BALANCE SHEET AS OF SEPTMEBER 30, 2013 |
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | | Guarantor | | | Non | | | Eliminations | | | Total | |
Subsidiaries | Guarantor |
| Subsidiaries |
ASSETS | | | | | | | | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 2,062 | | | $ | 1,432 | | | $ | 6,251 | | | $ | — | | | $ | 9,745 | |
Accounts receivable—net of allowances | | | 108,935 | | | | 8,148 | | | | 11,366 | | | | — | | | | 128,449 | |
Intercompany receivable | | | 3,355 | | | | 3,980 | | | | 4,668 | | | | (12,003 | ) | | | — | |
Inventories | | | 109,398 | | | | 10,023 | | | | 4,151 | | | | — | | | | 123,572 | |
Deferred income taxes | | | 3,941 | | | | 1,104 | | | | 161 | | | | — | | | | 5,206 | |
Assets held for sale | | | 1,072 | | | | — | | | | — | | | | — | | | | 1,072 | |
Prepaid expenses and other current assets | | | 5,954 | | | | (1,099 | ) | | | 672 | | | | — | | | | 5,527 | |
| | | | | | | | | | | | | | | | | | | | |
Total current assets | | | 234,717 | | | | 23,588 | | | | 27,269 | | | | (12,003 | ) | | | 273,571 | |
| | | | | | | | | | | | | | | | | | | | |
PROPERTY, PLANT AND EQUIPMENT, NET | | | 69,297 | | | | 6,525 | | | | 1,620 | | | | — | | | | 77,442 | |
GOODWILL | | | 30,842 | | | | 27,563 | | | | 1,491 | | | | — | | | | 59,896 | |
INTANGIBLE ASSETS, NET | | | 13,375 | | | | 17,829 | | | | 74 | | | | — | | | | 31,278 | |
DEFERRED INCOME TAXES | | | — | | | | — | | | | 591 | | | | — | | | | 591 | |
OTHER ASSETS | | | 8,165 | | | | 250 | | | | 900 | | | | — | | | | 9,315 | |
INVESTMENT IN SUBSIDIARIES | | | 83,697 | | | | — | | | | — | | | | (83,697 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL ASSETS | | $ | 440,093 | | | $ | 75,755 | | | $ | 31,945 | | | $ | (95,700 | ) | | $ | 452,093 | |
| | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | | | | | | | | |
Current portion of long-term debt | | $ | 28,177 | | | $ | — | | | $ | — | | | $ | — | | | $ | 28,177 | |
Accounts payable | | | 25,288 | | | | 1,506 | | | | 1,383 | | | | — | | | | 28,177 | |
Intercompany payable | | | — | | | | 4,668 | | | | 7,335 | | | | (12,003 | ) | | | — | |
Accrued liabilities | | | 24,774 | | | | 4,940 | | | | 3,240 | | | | — | | | | 32,954 | |
| | | | | | | | | | | | | | | | | | | | |
Total current liabilities | | | 78,239 | | | | 11,114 | | | | 11,958 | | | | (12,003 | ) | | | 89,308 | |
| | | | | | | | | | | | | | | | | | | | |
LONG-TERM DEBT | | | 273,451 | | | | — | | | | — | | | | — | | | | 273,451 | |
OTHER LONG-TERM LIABILITIES | | | 4,171 | | | | — | | | | 60 | | | | — | | | | 4,231 | |
DEFERRED INCOME TAXES | | | 9,326 | | | | 871 | | | | — | | | | — | | | | 10,197 | |
SHAREHOLDERS’ EQUITY: | | | | | | | | | | | | | | | | | | | | |
Common stock | | | 18 | | | | — | | | | 928 | | | | (928 | ) | | | 18 | |
Treasury stock | | | (4,690 | ) | | | — | | | | — | | | | — | | | | (4,690 | ) |
Additional paid-in capital | | | 107,735 | | | | 75,563 | | | | 1,472 | | | | (77,035 | ) | | | 107,735 | |
(Accumulated deficit) retained earnings | | | (27,838 | ) | | | (11,793 | ) | | | 17,778 | | | | (5,985 | ) | | | (27,838 | ) |
Accumulated other comprehensive loss | | | (319 | ) | | | — | | | | (251 | ) | | | 251 | | | | (319 | ) |
| | | | | | | | | | | | | | | | | | | | |
Total shareholders’ equity | | | 74,906 | | | | 63,770 | | | | 19,927 | | | | (83,697 | ) | | | 74,906 | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL LIABILITIES AND EQUITY | | $ | 440,093 | | | $ | 75,755 | | | $ | 31,945 | | | $ | (95,700 | ) | | $ | 452,093 | |
| | | | | | | | | | | | | | | | | | | | |
|
COLEMAN CABLE, INC. AND SUBSIDIARIES |
CONDENSED CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 2012 |
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | | Guarantor | | | Non | | | Eliminations | | | Total | |
Subsidiaries | Guarantor |
| Subsidiaries |
ASSETS | | | | | | | | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 3,417 | | | $ | 1,709 | | | $ | 4,436 | | | $ | — | | | $ | 9,562 | |
Accounts receivable—net of allowances | | | 109,421 | | | | 5,906 | | | | 10,655 | | | | — | | | | 125,982 | |
Intercompany receivable | | | 829 | | | | 6,738 | | | | 5,945 | | | | (13,512 | ) | | | — | |
Inventories | | | 99,839 | | | | 8,123 | | | | 4,628 | | | | — | | | | 112,590 | |
Deferred income taxes | | | 3,332 | | | | 811 | | | | 128 | | | | — | | | | 4,271 | |
Assets held for sale | | | 1,074 | | | | — | | | | — | | | | — | | | | 1,074 | |
Prepaid expenses and other current assets | | | 1,895 | | | | 1,488 | | | | 688 | | | | — | | | | 4,071 | |
| | | | | | | | | | | | | | | | | | | | |
Total current assets | | | 219,807 | | | | 24,775 | | | | 26,480 | | | | (13,512 | ) | | | 257,550 | |
| | | | | | | | | | | | | | | | | | | | |
PROPERTY, PLANT AND EQUIPMENT, NET | | | 70,158 | | | | 6,908 | | | | 1,848 | | | | — | | | | 78,914 | |
GOODWILL | | | 30,842 | | | | 34,147 | | | | 1,546 | | | | — | | | | 66,535 | |
INTANGIBLE ASSETS, NET | | | 16,394 | | | | 20,941 | | | | 82 | | | | — | | | | 37,417 | |
DEFERRED INCOME TAXES | | | — | | | | — | | | | 329 | | | | — | | | | 329 | |
OTHER ASSETS | | | 8,475 | | | | — | | | | 120 | | | | — | | | | 8,595 | |
INVESTMENT IN SUBSIDIARIES | | | 93,589 | | | | — | | | | — | | | | (93,589 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL ASSETS | | $ | 439,265 | | | $ | 86,771 | | | $ | 30,405 | | | $ | (107,101 | ) | | $ | 449,340 | |
| | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | | | | | | | | |
Current portion of long-term debt | | $ | 35,566 | | | $ | — | | | $ | — | | | $ | — | | | $ | 35,566 | |
Accounts payable | | | 22,854 | | | | 1,196 | | | | 1,698 | | | | — | | | | 25,748 | |
Intercompany payable | | | — | | | | 5,945 | | | | 7,567 | | | | (13,512 | ) | | | — | |
Accrued liabilities | | | 32,817 | | | | 2,352 | | | | 3,039 | | | | — | | | | 38,208 | |
| | | | | | | | | | | | | | | | | | | | |
Total current liabilities | | | 91,237 | | | | 9,493 | | | | 12,304 | | | | (13,512 | ) | | | 99,522 | |
| | | | | | | | | | | | | | | | | | | | |
LONG-TERM DEBT | | | 288,273 | | | | — | | | | — | | | | — | | | | 288,273 | |
OTHER LONG-TERM LIABILITIES | | | 3,625 | | | | — | | | | 68 | | | | — | | | | 3,693 | |
DEFERRED INCOME TAXES | | | 4,965 | | | | 1,722 | | | | — | | | | — | | | | 6,687 | |
SHAREHOLDERS’ EQUITY: | | | | | | | | | | | | | | | | | | | | |
Common stock | | | 17 | | | | — | | | | 928 | | | | (928 | ) | | | 17 | |
Treasury stock | | | (3,918 | ) | | | — | | | | — | | | | — | | | | (3,918 | ) |
Additional paid-in capital | | | 94,470 | | | | 78,030 | | | | 1,472 | | | | (79,502 | ) | | | 94,470 | |
(Accumulated deficit) retained earnings | | | (39,371 | ) | | | (2,474 | ) | | | 15,603 | | | | (13,129 | ) | | | (39,371 | ) |
Accumulated other comprehensive (loss) income | | | (33 | ) | | | — | | | | 30 | | | | (30 | ) | | | (33 | ) |
| | | | | | | | | | | | | | | | | | | | |
Total shareholders’ equity | | | 51,165 | | | | 75,556 | | | | 18,033 | | | | (93,589 | ) | | | 51,165 | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL LIABILITIES AND EQUITY | | $ | 439,265 | | | $ | 86,771 | | | $ | 30,405 | | | $ | (107,101 | ) | | $ | 449,340 | |
| | | | | | | | | | | | | | | | | | | | |
|
COLEMAN CABLE, INC. AND SUBSIDIARIES |
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE NINE MONTHS ENDED |
30-Sep-13 |
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | | Guarantor | | | Non Guarantor | | | Eliminations | | | Total | |
Subsidiaries | Subsidiaries |
CASH FLOW FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | 13,375 | | | $ | (9,321 | ) | | $ | 2,176 | | | $ | 7,145 | | | $ | 13,375 | |
Adjustments to reconcile net income (loss) to net cash flow from operating activities: | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | 13,691 | | | | 3,811 | | | | 255 | | | | — | | | | 17,757 | |
Stock-based compensation | | | 3,013 | | | | — | | | | — | | | | — | | | | 3,013 | |
Foreign currency transaction gain | | | — | | | | — | | | | (131 | ) | | | — | | | | (131 | ) |
Asset Impairment | | | — | | | | 6,584 | | | | — | | | | — | | | | 6,584 | |
Deferred taxes | | | 3,755 | | | | (1,144 | ) | | | (115 | ) | | | — | | | | 2,496 | |
Excess tax benefits from stock-based compensation | | | (3,190 | ) | | | — | | | | — | | | | — | | | | (3,190 | ) |
Loss on disposal of fixed assets | | | 33 | | | | 19 | | | | 12 | | | | — | | | | 64 | |
Equity in consolidated subsidiaries | | | 7,145 | | | | — | | | | — | | | | (7,145 | ) | | | — | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | | |
Accounts receivable | | | 487 | | | | (2,241 | ) | | | (705 | ) | | | — | | | | (2,459 | ) |
Inventories | | | (9,560 | ) | | | (1,899 | ) | | | 477 | | | | — | | | | (10,982 | ) |
Prepaid expenses and other assets | | | (4,091 | ) | | | 2,337 | | | | (805 | ) | | | — | | | | (2,559 | ) |
Accounts payable | | | 2,663 | | | | 309 | | | | (272 | ) | | | — | | | | 2,700 | |
Intercompany accounts | | | (57 | ) | | | (987 | ) | | | 1,044 | | | | — | | | | — | |
Accrued liabilities | | | (7,468 | ) | | | 2,589 | | | | 167 | | | | — | | | | (4,712 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash flow provided by operating activities | | | 19,796 | | | | 57 | | | | 2,103 | | | | — | | | | 21,956 | |
| | | | | | | | | | | | | | | | | | | | |
CASH FLOW FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | |
Capital expenditures | | | (8,780 | ) | | | (334 | ) | | | (30 | ) | | | — | | | | (9,144 | ) |
Proceeds from sale of capital expenditures | | | 11 | | | | — | | | | — | | | | — | | | | 11 | |
| | | | | | | | | | | | | | | | | | | | |
Net cash flow used in investing activities | | | (8,769 | ) | | | (334 | ) | | | (30 | ) | | | — | | | | (9,133 | ) |
| | | | | | | | | | | | | | | | | | | | |
CASH FLOW FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | |
Borrowings under revolving loan facilities | | | 89,904 | | | | — | | | | — | | | | — | | | | 89,904 | |
Repayments under revolving loan facilities | | | (112,334 | ) | | | — | | | | — | | | | — | | | | (112,334 | ) |
Repayment of long-term debt | | | (139 | ) | | | — | | | | — | | | | — | | | | (139 | ) |
Purchase of treasury stock | | | (772 | ) | | | — | | | | — | | | | — | | | | (772 | ) |
Excess tax benefits from stock-based compensation | | | 3,190 | | | | — | | | | — | | | | — | | | | 3,190 | |
Proceed from option exercises | | | 9,611 | | | | — | | | | — | | | | — | | | | 9,611 | |
Dividends paid | | | (1,842 | ) | | | — | | | | — | | | | — | | | | (1,842 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash flow used in financing activities | | | (12,382 | ) | | | — | | | | — | | | | — | | | | (12,382 | ) |
| | | | | | | | | | | | | | | | | | | | |
Effect of exchange rate on cash and cash equivalents | | | — | | | | — | | | | (258 | ) | | | — | | | | (258 | ) |
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | | (1,355 | ) | | | (277 | ) | | | 1,815 | | | | — | | | | 183 | |
CASH AND CASH EQUIVALENTS—Beginning of period | | | 3,417 | | | | 1,709 | | | | 4,436 | | | | — | | | | 9,562 | |
| | | | | | | | | | | | | | | | | | | | |
CASH AND CASH EQUIVALENTS—End of period | | $ | 2,062 | | | $ | 1,432 | | | $ | 6,251 | | | $ | — | | | $ | 9,745 | |
| | | | | | | | | | | | | | | | | | | | |
NONCASH ACTIVITY | | | | | | | | | | | | | | | | | | | | |
Unpaid capital expenditures | | | 46 | | | | — | | | | — | | | | — | | | | 46 | |
SUPPLEMENTAL CASH FLOW INFORMATION | | | | | | | | | | | | | | | | | | | | |
Income taxes paid (refunded), net | | | 6,347 | | | | (1,171 | ) | | | 790 | | | | — | | | | 5,966 | |
Cash interest paid | | | 25,817 | | | | — | | | | 37 | | | | — | | | | 25,854 | |
|
COLEMAN CABLE, INC. AND SUBSIDIARIES |
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE NINE MONTHS ENDED |
30-Sep-12 |
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | | Guarantor | | | Non Guarantor | | | Eliminations | | | Total | |
Subsidiaries | Subsidiaries |
CASH FLOW FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | 16,810 | | | $ | (319 | ) | | $ | 2,970 | | | $ | (2,651 | ) | | $ | 16,810 | |
Adjustments to reconcile net income (loss) to net cash flow from operating activities: | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | 14,247 | | | | 2,756 | | | | 238 | | | | — | | | | 17,241 | |
Stock-based compensation | | | 1,169 | | | | — | | | | — | | | | — | | | | 1,169 | |
Foreign currency transaction loss | | | — | | | | — | | | | 252 | | | | — | | | | 252 | |
Excess tax benefits from stock-based compensation | | | (625 | ) | | | — | | | | — | | | | — | | | | (625 | ) |
Deferred taxes | | | 1,810 | | | | (34 | ) | | | 89 | | | | — | | | | 1,865 | |
Gain on disposal of fixed assets | | | (31 | ) | | | (10 | ) | | | — | | | | — | | | | (41 | ) |
Equity in consolidated subsidiaries | | | (2,651 | ) | | | — | | | | — | | | | 2,651 | | | | — | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | | |
Accounts receivable | | | (11,138 | ) | | | (2,787 | ) | | | (867 | ) | | | — | | | | (14,792 | ) |
Inventories | | | (12,602 | ) | | | (2,832 | ) | | | (9 | ) | | | — | | | | (15,443 | ) |
Prepaid expenses and other assets | | | 3,595 | | | | (345 | ) | | | 67 | | | | — | | | | 3,317 | |
Accounts payable | | | 9,815 | | | | 1,450 | | | | (2,544 | ) | | | — | | | | 8,721 | |
Intercompany accounts | | | (2,696 | ) | | | 6,843 | | | | (4,147 | ) | | | — | | | | — | |
Accrued liabilities | | | (7,939 | ) | | | 1,405 | | | | 1,406 | | | | — | | | | (5,128 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash flow from operating activities | | | 9,764 | | | | 6,127 | | | | (2,545 | ) | | | — | | | | 13,346 | |
| | | | | | | | | | | | | | | | | | | | |
CASH FLOW FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | |
Capital expenditures | | | (23,250 | ) | | | (5,048 | ) | | | (402 | ) | | | — | | | | (28,700 | ) |
Proceeds from sale of fixed assets | | | 24 | | | | — | | | | — | | | | — | | | | 24 | |
Acquisition of businesses, net of cash acquired | | | (33,090 | ) | | | — | | | | — | | | | — | | | | (33,090 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash flow from investing activities | | | (56,316 | ) | | | (5,048 | ) | | | (402 | ) | | | — | | | | (61,766 | ) |
| | | | | | | | | | | | | | | | | | | | |
CASH FLOW FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | |
Borrowings under revolving loan facilities | | | 332,996 | | | | — | | | | — | | | | — | | | | 332,996 | |
Repayments under revolving loan facilities | | | (288,626 | ) | | | — | | | | — | | | | — | | | | (288,626 | ) |
Payment of deferred financing fees | | | — | | | | — | | | | — | | | | — | | | | — | |
Repayment of long-term debt | | | (124 | ) | | | — | | | | — | | | | — | | | | (124 | ) |
Purchase of treasury stock | | | (657 | ) | | | — | | | | — | | | | — | | | | (657 | ) |
Excess tax benefits from stock-based compensation | | | 625 | | | | — | | | | — | | | | — | | | | 625 | |
Proceeds from stock option exercises | | | 14 | | | | — | | | | — | | | | — | | | | 14 | |
Cash dividends paid | | | (704 | ) | | | — | | | | — | | | | — | | | | (704 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash flow from financing activities | | | 43,524 | | | | — | | | | — | | | | — | | | | 43,524 | |
| | | | | | | | | | | | | | | | | | | | |
Effect of exchange rate on cash and cash equivalents | | | — | | | | — | | | | 478 | | | | — | | | | 478 | |
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | | (3,028 | ) | | | 1,079 | | | | (2,469 | ) | | | — | | | | (4,418 | ) |
CASH AND CASH EQUIVALENTS — Beginning of period | | | 4,086 | | | | 724 | | | | 4,936 | | | | — | | | | 9,746 | |
| | | | | | | | | | | | | | | | | | | | |
CASH AND CASH EQUIVALENTS — End of period | | $ | 1,058 | | | $ | 1,803 | | | $ | 2,467 | | | $ | — | | | $ | 5,328 | |
| | | | | | | | | | | | | | | | | | | | |
NONCASH ACTIVITY | | | | | | | | | | | | | | | | | | | | |
Unpaid capital expenditures | | | 176 | | | | — | | | | — | | | | — | | | | 176 | |
SUPPLEMENTAL CASH FLOW INFORMATION | | | | | | | | | | | | | | | | | | | | |
Income taxes paid, net | | | 1,735 | | | | (207 | ) | | | 390 | | | | — | | | | 1,918 | |
Cash interest paid | | | 26,074 | | | | — | | | | — | | | | — | | | | 26,074 | |
|