Exhibit 99.1
Performance Sports Group Ltd.
Consolidated Financial Statements (unaudited)
For the three months ended August 31, 2014 and 2013
(Expressed in U.S. dollars)
PERFORMANCE SPORTS GROUP LTD.
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(In thousands, except share data)
|
| | | | | | | |
| August 31, 2014 | | May 31, 2014 |
ASSETS | | | |
Cash | $ | 5,838 |
| | $ | 6,871 |
|
Trade and other receivables, net of allowance for doubtful accounts of $2,356 and $1,500, respectively | 265,013 |
| | 207,584 |
|
Inventories, net | 154,482 |
| | 159,292 |
|
Income taxes receivable | 6,960 |
| | 5,580 |
|
Deferred income taxes | 9,937 |
| | 9,968 |
|
Prepaid expenses and other current assets | 7,580 |
| | 9,255 |
|
Total current assets | 449,810 |
| | 398,550 |
|
| | | |
Property, plant and equipment, net of accumulated depreciation of $17,331 and $18,258, respectively | 26,456 |
| | 25,322 |
|
Goodwill | 102,125 |
| | 102,842 |
|
Intangible assets, net | 292,661 |
| | 296,138 |
|
Deferred income taxes | 12,692 |
| | 5,322 |
|
Other non-current assets | 4,669 |
| | 475 |
|
TOTAL ASSETS | $ | 888,413 |
| | $ | 828,649 |
|
| | | |
LIABILITIES AND STOCKHOLDERS' EQUITY | | | |
Short-term debt | $ | 102,758 |
| | $ | 91,435 |
|
Accounts payable | 55,768 |
| | 42,117 |
|
Accrued liabilities | 54,758 |
| | 44,908 |
|
Income taxes payable | 4,022 |
| | 3,298 |
|
Current portion of retirement benefit obligations | 358 |
| | 358 |
|
Current portion of financing and capital lease obligations | 98 |
| | 218 |
|
Total current liabilities | 217,762 |
| | 182,334 |
|
| | | |
Long-term debt | 317,036 |
| | 431,399 |
|
Retirement benefit obligation | 5,473 |
| | 5,506 |
|
Financing and capital lease obligations | 5,841 |
| | 3,695 |
|
Deferred income taxes | 17,023 |
| | 12,983 |
|
Other non-current liabilities | 630 |
| | 798 |
|
TOTAL LIABILITIES | 563,765 |
| | 636,715 |
|
| | | |
STOCKHOLDERS' EQUITY | | | |
Common stock, no par value; unlimited shares authorized; 43,980,440, and 35,770,160 shares issued and outstanding at August 31, 2014 and May 31, 2014, respectively | 266,652 |
| | 146,799 |
|
Additional paid-in capital | 8,556 |
| | 7,094 |
|
Retained earnings | 63,488 |
| | 52,740 |
|
Accumulated other comprehensive loss | (14,048 | ) | | (14,699 | ) |
TOTAL STOCKHOLDERS' EQUITY | 324,648 |
| | 191,934 |
|
TOTAL LIABILITIES & STOCKHOLDERS' EQUITY | $ | 888,413 |
| | $ | 828,649 |
|
See accompanying notes to consolidated financial statements.
PERFORMANCE SPORTS GROUP LTD.
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(In thousands, except share and per share data)
|
| | | | | | | |
| Three months ended August 31, |
| 2014 | | 2013 |
Revenues | $ | 197,135 |
| | $ | 153,986 |
|
Cost of goods sold | 133,199 |
| | 94,247 |
|
Gross profit | 63,936 |
| | 59,739 |
|
Selling, general and administrative expenses | 35,812 |
| | 25,590 |
|
Research and development expenses | 6,122 |
| | 4,395 |
|
Operating income | 22,002 |
| | 29,754 |
|
Interest expense, net | 5,407 |
| | 2,153 |
|
Realized gain on derivatives | (2,177 | ) | | (1,453 | ) |
Unrealized (gain) loss on derivatives | 1,501 |
| | (618 | ) |
Foreign exchange (gain) loss | 2,011 |
| | (596 | ) |
Other expenses (income) | 16 |
| | (69 | ) |
Income before income taxes | 15,244 |
| | 30,337 |
|
Income tax expense | 4,497 |
| | 8,588 |
|
Net income | $ | 10,747 |
| | $ | 21,749 |
|
| | | |
Earnings per share: | | | |
Basic | $ | 0.26 |
| | $ | 0.62 |
|
Diluted | $ | 0.24 |
| | $ | 0.59 |
|
Weighted-average shares outstanding: | | | |
Basic | 41,806,664 |
| | 34,883,675 |
|
Diluted | 44,274,614 |
| | 36,993,472 |
|
See accompanying notes to consolidated financial statements.
PERFORMANCE SPORTS GROUP LTD.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
(In thousands)
|
| | | | | | | |
| Three months ended August 31, |
| 2014 | | 2013 |
Net income | $ | 10,747 |
| | $ | 21,749 |
|
Other comprehensive income (loss): | | | |
Foreign currency translation adjustments | 645 |
| | (2,545 | ) |
Defined benefit pension plans, net of tax: | | | |
Actuarial gains, net of tax | 1 |
| | 12 |
|
Reclassification adjustments included in net income, net of tax | 5 |
| | 2 |
|
Other comprehensive income (loss) | 651 |
| | (2,531 | ) |
Comprehensive income | $ | 11,398 |
| | $ | 19,218 |
|
See accompanying notes to consolidated financial statements.
PERFORMANCE SPORTS GROUP LTD.
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(In thousands)
|
| | | | | | | |
| Three months ended August 31, |
| 2014 | | 2013 |
OPERATING ACTIVITIES |
|
|
|
Net income | $ | 10,747 |
| | $ | 21,749 |
|
Adjustments to reconcile net income to net cash provided by operating activities: | | | |
Share-based payment expense | 1,677 |
| | 629 |
|
Depreciation and amortization | 5,851 |
| | 2,669 |
|
Unrealized (gain) loss from derivatives | 1,501 |
| | (617 | ) |
Deferred income taxes | 1,011 |
| | 2,292 |
|
Bad debt expense (reversal) | 254 |
| | (12 | ) |
Loss on disposal of assets | 1 |
| | — |
|
Changes in operating assets and liabilities excluding the effect of acquisitions: | | | |
Trade and other receivables | (58,636 | ) | | (89,788 | ) |
Inventories | 4,679 |
| | 18,666 |
|
Prepaid expenses and other assets | (5,422 | ) | | (1,744 | ) |
Trade and other payables | 13,692 |
| | 1,433 |
|
Accrued and other liabilities | 11,598 |
| | 14,068 |
|
Net cash used in operating activities | (13,047 | ) | | (30,655 | ) |
| | | |
INVESTING ACTIVITIES | | | |
Acquisition of businesses, net of cash acquired | 732 |
| | — |
|
Purchase of property, plant and equipment and intangible assets | (1,958 | ) | | (1,418 | ) |
Net cash used in investing activities | (1,226 | ) | | (1,418 | ) |
| | | |
FINANCING ACTIVITIES | | | |
Repayment of debt | (119,565 | ) | | (2,381 | ) |
Net movement in revolving debt | 15,853 |
| | 38,642 |
|
Payments on financing obligations | (150 | ) | | (138 | ) |
Proceeds from issuance of common shares | 126,500 |
| | — |
|
Common share issuance costs | (9,282 | ) | | — |
|
Proceeds from stock options exercises | — |
| | 2,082 |
|
Excess tax benefits from share-based compensation | 213 |
| | 912 |
|
Payment of taxes upon net stock option exercise | (320 | ) | | (1,111 | ) |
Net cash provided by financing activities | 13,249 |
| | 38,006 |
|
Effect of exchange rate changes on cash | (9 | ) | | (153 | ) |
Net increase (decrease) in cash | (1,033 | ) | | 5,780 |
|
Cash at beginning of period | 6,871 |
| | 4,467 |
|
Cash at end of period | $ | 5,838 |
| | $ | 10,247 |
|
| | | |
Supplemental disclosure of cash flow information: | | | |
Cash paid during the period for: | | | |
Interest | $ | 4,440 |
| | $ | 1,726 |
|
Income taxes | 4,593 |
| | 797 |
|
Non-cash investing and financing activities | | | |
Capitalization of costs related to financing lease obligation | 2,217 |
| | — |
|
See accompanying notes to consolidated financial statements.
PERFORMANCE SPORTS GROUP LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
For the three months ended August 31, 2014 and 2013
(In thousands, except share and per share data)
1. BASIS OF PRESENTATION AND ORGANIZATION
The accompanying unaudited consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X and do not include all of the information and notes required by accounting principles generally accepted in the United States of America (“U.S. GAAP”) for complete financial statements. In the opinion of management, the accompanying unaudited consolidated financial statements contain all normal and recurring adjustments necessary to fairly present the consolidated financial position of Performance Sports Group, Ltd and its wholly owned subsidiaries (‘‘PSG’’ or the ‘‘Company’’), results of operations and cash flows of the Company for the interim periods presented. The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and notes thereto. Actual results could differ from those estimates.
These unaudited consolidated financial statements should be read in conjunction with the consolidated financial statements and the related notes thereto included in the Company’s latest Annual Report on Form 10-K for the fiscal year ended May 31, 2015.
In prior years, the Company prepared its financial statements under International Financial Reporting Standards (“IFRS”), as issued by the International Accounting Standards Board, for reporting as required by securities regulators in Canada, as well as in the United States under the status of a foreign private issuer as defined by the U.S. Securities and Exchange Commission (the “SEC”). During the year ended May 31, 2015, the Company determined that it no longer qualified as a foreign private issuer under the SEC rules. As a result, beginning with the Company’s annual report on Form 10-K as of and for the year ended May 31, 2015, the Company is required to report with the SEC on domestic forms and comply with domestic public company rules in the United States. The Company is permitted in Canada, in accordance with securities regulators, to prepare its consolidated financial statements in accordance with U.S. GAAP. The transition to U.S. GAAP was made retrospectively for all periods presented in the Form 10-K. In conjunction with the transition, the Company is refiling the interim financial information included herein to comply with Canadian regulations.
Effective June 17, 2014, the Company changed its corporate name from Bauer Performance Sports Ltd. to Performance Sports Group Ltd.
2. SIGNIFICANT ACCOUNTING POLICIES
There have been no changes to the Company's significant accounting policies as described in the Company's Annual Report on Form 10-K for the year ended May 31, 2015.
Recent Accounting Pronouncements:
During fiscal year 2015, the Company transitioned its accounting from IFRS to U.S. GAAP. The transition was made retrospectively for all periods presented. The transition to U.S. GAAP included the adoption of any relevant accounting pronouncements effective for fiscal years ended prior to May 31, 2015.
In May 2014, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No. 2014-09, Revenue from Contracts with Customers: Topic 606. This ASU outlines a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most current revenue recognition guidance. This accounting standard is effective for annual reporting periods beginning after December 15, 2017, including interim reporting periods within that reporting period. Early adoption is not permitted. The Company is currently evaluating the impact this accounting standard will have on the Company's consolidated financial statements.
In June 2014, the FASB issued ASU No. 2014-12, Accounting for Share-Based Payments When the Terms of an Award Provide That a Performance Target Could Be Achieved after the Requisite Service Period. ASU 2014-12 requires that a performance target that affects vesting, and that could be achieved after the requisite service period, be treated as a performance condition. As such, the performance target should not be reflected in estimating the grant date fair value of the award. This update further clarifies that compensation cost should be recognized in the period in which it becomes probable that the performance target will be achieved and should represent the compensation cost attributable to the period(s) for which the requisite service has already been rendered. The amendments in this ASU are effective for annual periods and interim periods within those annual periods beginning after December 15, 2015. The Company does not expect this update to have a material effect on its consolidated financial statements
as the terms of outstanding share-based payments do not include awards related to performance targets. However, the Company will continue to evaluate this accounting standard for future issuances of share-based payments.
In August 2014, the FASB issued ASU No. 2014-15, Presentation of Financial Statements-Going Concern. The new guidance addresses management’s responsibility to evaluate whether there is substantial doubt about an entity’s ability to continue as a going concern and to provide related footnote disclosures. Management’s evaluation should be based on relevant conditions and events that are known and reasonably knowable at the date that the consolidated financial statements are issued. The standard will be effective for the first interim period within annual reporting periods ending after December 15, 2016. Early adoption is permitted. The Company is evaluating the effect that this guidance will have on its consolidated financial statements.
The Company has reviewed all other recently issued accounting standards in order to determine their effects, if any, on the consolidated financial statements. Based on that review, the Company believes that none of these standards will have a significant effect on current or future earnings or results of operations.
3. BUSINESS ACQUISITIONS
Easton Baseball/Softball
On April 15, 2014, the Company acquired substantially all of the assets and assumed certain liabilities formerly used in Easton-Bell Sports, Inc.'s baseball, softball and lacrosse businesses ("Easton Baseball/Softball") from Easton-Bell Sports, Inc. (now named BRG Sports, Inc. ("BRG Sports")). The acquisition allowed the Company to expand its presence in the baseball and softball market as Easton is North America's leading diamond sports brand.
Upon closing of the acquisition, the Company also owned the Easton brand. In connection with the acquisition, the Company granted a license to BRG Sports to permit BRG Sports and its assigns to use the Easton name in their hockey and cycling businesses only. The Company and BRG Sports also settled certain intellectual property litigation matters related to patents held by the Company concurrently with the closing of the acquisition. The Company received $6,000 from BRG Sports which was recognized as an offset to selling, general and administrative expenses during the fourth quarter ended May 31, 2014.
The purchase price paid by the Company at closing was $330,000 in cash, plus a working capital adjustment of $21,657. The Company financed the acquisition, and refinanced certain existing indebtedness, with a combination of a $200,000 asset-based revolving loan and a $450,000 term loan. Refer to Note 7 - Debt for details on the Company's outstanding debt.
The Company has completed its valuation of assets acquired and liabilities assumed. The allocation of the purchase price to the individual assets acquired and liabilities assumed under the purchase method of accounting resulted in $55,301 of goodwill of which the entire amount is expected to be deductible for tax purposes. The goodwill associated with the transaction was due to management’s conclusion that the acquisition coincided with the Company’s strategy of expanding its baseball and softball product offerings to drive revenue growth and expected synergies from combining operations.
The following table presents the final allocation of purchase price related to the business as of the date of the acquisition:
|
| | | |
Net assets acquired: | |
Trade receivables | $ | 72,119 |
|
Inventories | 39,473 |
|
Property, plant and equipment | 3,904 |
|
Intangible assets | 205,550 |
|
Other assets | 786 |
|
Total Assets acquired | 321,832 |
|
Current liabilities | (25,476 | ) |
Total liabilities assumed | (25,476 | ) |
Net assets acquired | $ | 296,356 |
|
Consideration paid to seller | $ | 351,657 |
|
Goodwill | $ | 55,301 |
|
At May 31, 2014, trade and other receivables, net includes a receivable from BRG Sports in the amount of $33,009 which consists of cash receipts from customers paid to BRG Sports that was owed to the Company. The Company received $33,009 by July 2014.
4. SEASONALITY
Our business demonstrates substantial seasonality, although this seasonality has been reduced as a result of the acquisition of Easton Baseball/Softball.
Generally, our highest sales volumes for hockey occur during the first quarter of our fiscal year. Our next highest sales volumes for hockey, occur during the second quarter of our fiscal year. Our lowest sales volumes for hockey occur during the third quarter of our fiscal year. The launch timing of our products may change in future periods.
In baseball/softball, our highest sales volumes occur in the third and fourth fiscal quarters. The seasonality of our baseball/softball business will substantially reduce the seasonality of our overall business as compared to prior to the Easton acquisition.
In lacrosse, our highest sales volumes occur in the second and third fiscal quarters.
The shipment of soccer products occurs substantially in the first and fourth fiscal quarters. We expect our team apparel revenues, including uniforms for ice hockey, roller hockey, lacrosse and other team sports, to align with the underlying sports’ selling seasons as we expand our team apparel offering.
5. OTHER NON-CURRENT ASSETS
In August 2014, the Company entered into a loan agreement with KNIC Properties L.P. (“KNIC”) lending KNIC $4,000 as a commercial loan, bearing interest at 12% per annum. The loan receivable matures on August 1, 2020, at which time all outstanding principal and accrued interest is due and payable in full.
6. INTANGIBLE ASSETS, NET
Intangible assets, net consisted of the following:
|
| | | | | | | | | | | | | | | | | | | | | | | |
| August 31, 2014 | | May 31, 2014 |
| Gross Amount | | Accumulated Amortization | | Carrying Value | | Gross Amount | | Accumulated Amortization | | Carrying Value |
Trade names and trademarks | $ | 204,818 |
| | $ | — |
| | $ | 204,818 |
| | $ | 204,910 |
| | $ | — |
| | $ | 204,910 |
|
Purchased technology | 22,341 |
| | (5,524 | ) | | 16,817 |
| | 22,356 |
| | (4,822 | ) | | 17,534 |
|
Customer relationships | 88,540 |
| | (17,590 | ) | | 70,950 |
| | 88,566 |
| | (15,008 | ) | | 73,558 |
|
Non-compete agreements | 1,045 |
| | (969 | ) | | 76 |
| | 1,045 |
| | (922 | ) | | 123 |
|
Leases | — |
| | — |
| | — |
| | 434 |
| | (421 | ) | | 13 |
|
Total | $ | 316,744 |
| | $ | (24,083 | ) | | $ | 292,661 |
| | $ | 317,311 |
| | $ | (21,173 | ) | | $ | 296,138 |
|
7. DEBT
The total debt outstanding is comprised of:
|
| | | | | | | |
| August 31, 2014 | | May 31, 2014 |
Asset-based revolving loan | $ | 105,363 |
| | $ | 89,544 |
|
Term loan due 2021 | 330,457 |
| | 450,000 |
|
Financing costs | (16,026 | ) | | (16,710 | ) |
Total debt | $ | 419,794 |
| | $ | 522,834 |
|
| | | |
Current | $ | 102,758 |
| | $ | 91,435 |
|
Non-current | 317,036 |
| | 431,399 |
|
Total debt | $ | 419,794 |
| | $ | 522,834 |
|
On June 25, 2014, the Company completed its underwritten public offering in the United States and Canada (the "Offering") of 8,161,291 common shares at a price to the public of $15.50 U.S. dollars per share, for total gross proceeds of approximately $126,500, including the exercise in full of the over-allotment option. Refer to Note 9 - Stockholders' Equity. The Company used the net proceeds of the Offering to repay $119,500 of the New Term Loan Facility. The repayment was first applied against the outstanding amortization payments and as such no further amortization payments are due during the life of the facility. The repayment also reduced the applicable margin by 0.50% per annum which is a component of the interest rate on the New Term Loan Facility.
8. INCOME TAXES
Income tax expense is recognized based on management’s best estimate of the effective income tax rate expected for the full fiscal year applied to income before income tax expense of the interim period. The Company’s effective tax rate for the three months ended August 31, 2014 and 2013 was 29.5% and 28.3%, respectively. The change in the effective tax rate was primarily due to unrealized capital losses in Canada benefited at the lower tax rate applicable to items of a capital nature.
9. STOCKHOLDERS' EQUITY
On June 25, 2014, the Company completed its underwritten public offering in the United States and Canada (the "Offering") of 8,161,291 common shares at a price to the public of $15.50 per share, for total gross proceeds of approximately $126,500, including the exercise in full of the over-allotment option. The Company used the net proceeds of the Offering to repay $119,500 of the New Term Loan Facility. The Company incurred $9,282 in common share issuance costs in the three months ended August 31, 2014. These costs are recorded in common stock in the consolidated balance sheets.
10. SHARE-BASED COMPENSATION
Rollover Plan
The Rollover Plan was adopted by the Board of Directors on March 10, 2011. The terms of the Rollover Plan are substantially similar to the terms of the 2011 Plan detailed below, except that all rollover options are fully vested and no further options may be granted under the Rollover Plan. An aggregate of 5,119,815 rollover options were issued under the Rollover Plan.
Information concerning stock option activity under the Rollover Plan is summarized as follows:
|
| | | | | | |
| Three Months Ended August 31, 2014 |
| Number of Stock Options | | Weighted-Average Exercise Price (Canadian dollars) |
Outstanding, beginning of period | 3,193,677 |
| | $ | 4.58 |
|
Exercised | (79,730 | ) | | 3.64 |
|
Outstanding and exercisable, end of period | 3,113,947 |
| | $ | 4.60 |
|
As of August 31, 2014, there is no unrecognized cost for the Rollover Plan.
2011 Plan
The 2011 Plan was adopted by the Board of Directors on March 10, 2011. The maximum aggregate number of common shares which may be subject to options under the 2011 Plan and any other proposed or established share compensation arrangement of the Company (other than the Rollover Plan) is 12% of the Company’s common shares outstanding from time to time. On this basis, at August 31, 2014, the maximum number of common shares available for future issuance under the 2011 Plan was 5,277,653.
The Company grants options under the 2011 Plan to employees and nonemployees. Employee service-based awards have a contractual life of 10 years and typically vest over a period of 4 years from grant-date. Nonemployee service-based awards have a contractual life of 10 years and typically vest over a period of up to 6 years.
The assumptions used for options granted to acquire TSX listed common shares and the fair value at the date of grant is noted in the following table:
|
| |
| Three Months Ended August 31, 2014 |
Weighted average expected term (in years) | 5.98 |
Weighted average expected volatility | 34.46% |
Weighted average risk-free interest rate | 1.61% |
Expected dividend yield | —% |
Weighted average fair value per option granted (Canadian dollars) | $6.55 |
Information concerning stock option activity under the 2011 Plan for options to acquire TSX listed common shares is summarized
as follows:
|
| | | | | | |
| Three Months Ended August 31, 2014 |
| Number of Stock Options | | Weighted-Average Exercise Price (Canadian dollars) |
Outstanding, beginning of period | 4,234,872 |
| | $ | 11.37 |
|
Granted | 71,574 |
| | 18.21 |
|
Exercised | (6,125 | ) | | 9.23 |
|
Forfeited | — |
| | — |
|
Outstanding, end of period | 4,300,321 |
| | $ | 11.49 |
|
Options exercisable, end of period | 1,091,375 |
| | $ | 9.24 |
|
The Company recognized share-based compensation expense for the 2011 Plan as follows:
|
| | | | | | | |
| Three Months Ended August 31, |
| 2014 | | 2013 |
Share-based compensation for employee awards | $ | 1,523 |
| | $ | 594 |
|
Share-based compensation for non-employee awards | 54 |
| | 35 |
|
Total share-based compensation | $ | 1,577 |
| | $ | 629 |
|
11. EARNINGS PER SHARE
The following is a reconciliation from basic earnings per common share to diluted earnings per common share:
|
| | | | | | | |
| Three Months Ended August 31, |
| 2014 | | 2013 |
Net income | $ | 10,747 |
| | $ | 21,749 |
|
Weighted average common shares outstanding, assuming conversion of proportionate voting shares - Basic | 41,806,664 |
| | 34,883,675 |
|
Assumed conversion of dilutive stock options and awards | 2,467,950 |
| | 2,109,797 |
|
Diluted weighted average common shares outstanding | 44,274,614 |
| | 36,993,472 |
|
Basic earnings per common share | $ | 0.26 |
| | $ | 0.62 |
|
Diluted earnings per common share | $ | 0.24 |
| | $ | 0.59 |
|
| | | |
Anti-dilutive stock options and awards excluded from diluted earnings per share calculation | 50,783 |
| | 968,668 |
|
12. ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
The changes in accumulated other comprehensive income (loss), net of taxes, are as follows:
|
| | | | | | | | | | | |
| Foreign currency translation | | Defined benefit pension plans | | Total |
Balance as of May 31, 2013 | $ | (6,772 | ) | | $ | (724 | ) | | $ | (7,496 | ) |
Other comprehensive income (loss) before reclassifications | (2,545 | ) | | 12 |
| | (2,533 | ) |
Amounts reclassified from accumulated other comprehensive loss to net income | — |
| | 2 |
| | 2 |
|
Balance as of August 31, 2013 | $ | (9,317 | ) | | $ | (710 | ) | | $ | (10,027 | ) |
| | | | | |
Balance as of May 31, 2014 | $ | (13,765 | ) | | $ | (934 | ) | | $ | (14,699 | ) |
Other comprehensive income before reclassifications | 645 |
| | 1 |
| | 646 |
|
Amounts reclassified from accumulated other comprehensive loss to net income | — |
| | 5 |
| | 5 |
|
Balance as of August 31, 2014 | $ | (13,120 | ) | | $ | (928 | ) | | $ | (14,048 | ) |
13. SEGMENT INFORMATION
The Company has two reportable operating segments, Hockey and Baseball/Softball. The remaining operating segments do not meet the criteria for a reportable segment and are included in Other Sports. The Hockey segment includes the Bauer and Mission brands. The Baseball/Softball segment includes the Easton and Combat brands. Other Sports includes the Lacrosse and Soccer operating segments, which includes the Maverik and Cascade brands for Lacrosse, and the Inaria brand for Soccer.
These operating segments were determined based on the management structure established, as a result of the Easton Baseball/Softball acquisition, in the fourth quarter of the year ended May 31, 2014 and the financial information, among other factors, reviewed by the Chief Operating Decision Maker ("CODM") to assess segment performance. Operating segment profit is evaluated using EBITDA adjusted for items excluded by the CODM, which is not a measure defined by U.S. GAAP, and is reviewed by the CODM. Certain PSG functional platform costs are directly allocated to each operating segment based on usage or other relevant operational metrics. PSG's functional platform costs consist of expenses incurred by centrally-managed functions, including global information systems, finance and legal, distribution and logistics, sourcing and manufacturing, and other miscellaneous costs.
PSG corporate expenses, currency related gains (losses), acquisition related expenses and other costs are not controlled by the management at each operating segment and therefore are excluded from segment EBITDA. PSG corporate expenses consist of executive compensation and administration costs, public company costs, certain tax credits and other miscellaneous costs. Currency related gains (losses) consists of foreign exchange gains (losses) and the unrealized gain (loss) on derivative instruments. The realized gain (loss) on derivative instruments is included in the Hockey operating segment because it currently relates specifically to Hockey cost of goods sold. Acquisition related expenses consist of charges to cost of goods sold resulting from the fair market value adjustment to inventory, integration costs, costs related to reviewing corporate opportunities, and transaction costs. Other costs consist of share-based payment expenses and items that the CODM excludes from segment EBITDA, for example, items that are infrequent in nature such as costs related to share offerings.
Segment revenue information is summarized as follows:
|
| | | | | | | |
| Three Months Ended August 31, |
| 2014 | | 2013 |
Hockey | $ | 160,415 |
| | $ | 148,004 |
|
Baseball/Softball | 32,352 |
| | 1,735 |
|
Other Sports | 4,368 |
| | 4,247 |
|
Total revenues | $ | 197,135 |
| | $ | 153,986 |
|
Segment EBITDA information is summarized as follows:
|
| | | | | | | |
| Three Months Ended August 31, |
| 2014 | | 2013 |
Hockey | $ | 38,976 |
| | $ | 40,161 |
|
Baseball/Softball | 3,724 |
| | (442 | ) |
Other Sports | (1,397 | ) | | (1,052 | ) |
Total segment EBITDA | $ | 41,303 |
| | $ | 38,667 |
|
The reconciliation of segment EBITDA to income before income taxes is summarized as follows:
|
| | | | | | | |
| Three Months Ended August 31, |
| 2014 | | 2013 |
Segment EBITDA | $ | 41,303 |
| | $ | 38,667 |
|
Corporate expenses | (1,461 | ) | | (1,745 | ) |
Acquisition related expenses | (8,768 | ) | | (2,174 | ) |
Depreciation and amortization | (5,200 | ) | | (2,306 | ) |
Interest expense, net | (5,407 | ) | | (2,153 | ) |
Currency related gains (losses) | (3,512 | ) | | 1,214 |
|
Other(1) | (1,711 | ) | | (1,166 | ) |
Income before income taxes | $ | 15,244 |
| | $ | 30,337 |
|
| |
(1) | Other consists of share-based payments expense, costs related to share offerings, the impact of Canadian tariff reduction and other miscellaneous expenses. |
14. DERIVATIVES & RISK MANAGEMENT
The following table summarizes the fair value of derivative instruments by contract type as well as the location of the asset and/or liability on the consolidated balance sheets at August 31, and May 31, 2014:
|
| | | | | | | | | |
| Balance Sheet Location | | August 31, 2014 | | May 31, 2014 |
Assets: | | | | | |
Foreign currency forward contracts | Prepaid and other current assets | | $ | 1,683 |
| | $ | 3,193 |
|
| | | | | |
Liabilities: | | | | | |
Variable cash settlement | Other non-current liabilities | | 140 |
| | 307 |
|
The following table summarizes the location of gains and losses on the consolidated statements of income that were recognized during the three months ended August 31, 2014 and 2013 in addition to the derivative contract type:
|
| | | | | | | | | | |
| | | | Three Months Ended August 31, |
Derivatives not designated as hedging instruments | | Location of (gain) loss recognized in income on derivative instruments | | 2014 | | 2013 |
Foreign currency forward contracts | | Realized gain on derivatives | | $ | (2,177 | ) | | $ | (1,453 | ) |
Foreign currency forward contracts | | Unrealized (gain) loss on derivatives | | 1,501 |
| | (618 | ) |
Variable cash settlement | | Share-based payments expense | | (169 | ) | | (30 | ) |
15. FAIR VALUE MEASURES
The following tables present information about the Company’s assets and liabilities that are measured at fair value on a recurring basis as of August 31, 2014 and May 31, 2014 and indicate the level of the fair value hierarchy utilized by the Company to determine such fair value:
|
| | | | | | | | | | | |
| Fair Value Measurements as of August 31, 2014 Using: |
| Level 1 | | Level 2 | | Level 3 |
Assets: | | | | | |
Foreign currency forward contracts | $ | — |
| | $ | 1,683 |
| | $ | — |
|
Liabilities: | | | | | |
Variable cash settlement | $ | — |
| | $ | 140 |
| | $ | — |
|
|
| | | | | | | | | | | |
| Fair Value Measurements as of May 31, 2014 Using: |
| Level 1 | | Level 2 | | Level 3 |
Assets: | | | | | |
Foreign currency forward contracts | $ | — |
| | $ | 3,193 |
| | $ | — |
|
Liabilities: | | | | | |
Variable cash settlement | $ | — |
| | $ | 307 |
| | $ | — |
|
16. CONTINGENCIES
The Company acquired Kohlberg Sports Group Inc. (‘‘KSGI’’) on March 10, 2011. In connection with the formation of KSGI in March 2008, a subsidiary of KSGI agreed to pay additional consideration to Nike, Inc. in future periods, based upon the attainment of a qualifying exit event. At May 31, 2015, the maximum potential future consideration pursuant to such arrangements, to be resolved on or before the eighth anniversary of April 16, 2008, is $10,000. On April 16, 2008, all of the security holders of KSGI (collectively, the ‘‘Existing Holders’’) entered into a reimbursement agreement with the Company pursuant to which each such Existing Holder agreed to reimburse the Company, on a pro rata basis, in the event that the Company or any of its subsidiaries are obligated to make a payment to Nike, Inc. As of May 31, 2015, the Company determined that no such qualifying exit event has occurred. The Company will continue to assess the probability of a qualifying exit event through the eighth anniversary date.
In the ordinary course of its business, the Company is involved in various legal proceedings involving contractual and employment relationships, product liability claims, trademark rights, and a variety of other matters. The Company does not believe there are any pending legal proceedings that will have a material impact on the Company’s consolidated balance sheets or consolidated statements of income.