Attached files
file | filename |
---|---|
8-K - FORM 8-K - Victor Technologies Group, Inc. | c65828e8vk.htm |
Exhibit 99.1
FOR IMMEDIATE RELEASE
For more information, contact:
Debbie Bockius
636-728-3031
Debbie Bockius
636-728-3031
THERMADYNE HOLDINGS CORPORATION ANNOUNCES
2011 SECOND-QUARTER RESULTS
2011 SECOND-QUARTER RESULTS
ST. LOUIS, MO August 12, 2011 Thermadyne Holdings Corporation today reported results for the
three and six months ended June 30, 2011.
OVERVIEW
Three Months | Six Months | |||||||||||||||||||||||
2011 | 2010 | % | 2011 | 2010 | % | |||||||||||||||||||
($ millions ) | Successor | Predecessor | Incr(Decr) | Successor | Predecessor | Incr(Decr) | ||||||||||||||||||
Net Sales |
$ | 129.3 | $ | 108.6 | 19.0 | % | $ | 245.8 | $ | 205.2 | 19.8 | % | ||||||||||||
Net Income |
$ | 6.0 | $ | 2.6 | 132.0 | % | $ | 5.9 | $ | 4.9 | 21.5 | % | ||||||||||||
Adjusted EBITDA |
$ | 25.8 | $ | 15.1 | 70.5 | % | $ | 43.2 | $ | 28.6 | 50.9 | % |
Basis of Presentation
On December 3, 2010, Thermadyne Holdings Corporation (Company) was acquired by affiliates of Irving
Place Capital. Although the Company continued as the same legal entity, the assets acquired and
liabilities assumed were adjusted to fair value as of December 3, 2010, except for deferred income
tax liabilities, in accordance with the accounting guidance for business combinations. For
accounting purposes, the old reporting entity was terminated and a new reporting entity was
created. Accordingly, the consolidated financial statements are presented for the entity succeeding
the acquisition (Successor) and the entity preceding the acquisition, (Predecessor) for the
period ending June 30, 2011 and 2010, respectively.
Financial Review for the Second Quarter Ended June 30, 2011
Net sales in the second quarter of 2011 were $129.3 million, an increase of 19.0% as compared to
the second quarter of 2010. Stated in local currencies, net sales increased 13.9% with U.S. sales
increasing 21.2% and international sales increasing 5.4%.
Gross margin in the second quarter of 2011 was 37.0% of net sales as compared to 34.0% of net sales
in the prior year second quarter. During the second quarter of 2011, the Company recorded in cost
of good sold $1.1 million of additional depreciation which relates to the fair value purchase
accounting adjustment to equipment and facilities. In addition, the second quarter of 2011 includes
$0.5 million of LIFO inventory accounting method expense. Excluding these non-cash expenses, gross
margin, as adjusted, was 38.3% in the second quarter of 2011. Excluding LIFO inventory accounting
method expense, the gross margin, as adjusted, was 34.0% in the second quarter of 2010.
- 1 -
Selling, general and administrative (SG&A) expenses were $27.7 million, or 21.4% of net sales, in
the second quarter of 2011 compared to $24.7 million, or 22.8% of net sales, in last years second
quarter. Approximately one-third of the increase in the SG&A expenses is attributable to each of
foreign currency translation; increased consulting and management fees; and increased salary and
benefit costs.
On June 14, 2011, the Company announced it will be relocating its plasma cutting and welding
equipment manufacturing operations based in West Lebanon, New Hampshire, to its facilities in
Denton, Texas and Hermosillo, Mexico. The Company expects to have substantially completed its
relocation activities by December 31, 2011. The Companys action is expected to eliminate
approximately 100 positions at the West Lebanon location. The Company recorded pre-tax charges of
$0.6 million in the second quarter of 2011 and expects ultimately to record aggregate pre-tax
charges of approximately $7.5 million as a result of the plan to relocate its New Hampshire
manufacturing operations. This will include approximately $3.3 million for employee termination and
retention benefits and approximately $4.2 million in equipment and employee relocation costs, lease
termination and employee training costs. The Company expects to incur the cash expenditures for
substantially all the charges by the middle of 2012.
Interest expense was $6.1 million in the second quarter of 2011 and $5.9 million in the second
quarter of 2010. The average outstanding indebtedness in the 2011 second quarter of $265 million
was approximately $73 million higher than the average indebtedness outstanding during the prior
year second quarter. The effective interest rate in the second quarter of 2011 of 9.0% was
approximately 275 basis points less than in the second quarter of 2010.
For the 2011 second quarter, the income tax expense represented an effective income tax rate of
47.1% as compared to 24.6% in the prior year second quarter. The current year effective tax rate
exceeds the federal statutory rate primarily due to the deemed U.S. taxation of foreign earnings
without an offsetting benefit for foreign tax credits. For 2010, the effective tax rate of the
Predecessor reflects the benefit of net operating loss carryovers to offset U.S. taxable income.
For the second quarter of 2011, the Successor earned net income of $6.0 million and the Predecessor
earned net income of $2.6 million during the second quarter of 2010. The second quarter of 2011
reflects $2.7 million of pre-tax depreciation and amortization expenses related to the values
assigned to assets in connection with the acquisition.
Financial Review of Continuing Operations for Six Months Ended June 30, 2011
Net sales for the six months ended June 30, 2011 were $245.8 million, an increase of 19.8% as
compared with the net sales of $205.2 million in first six months of 2010. Stated in local
currencies, net sales increased 15.7% with the U.S. sales increasing 23.3% and international sales
increasing of 6.7%.
Gross margin in the six months ending June 30, 2011 was 33.0% of net sales as compared to 33.6% of
net sales in the prior years first six month period. During the first half of 2011, cost of goods
sold reflects $5.6 million of manufacturing costs associated with fair value purchase accounting
adjustments for inventory and equipment and facilities. In addition, the first half of
- 2 -
2011 includes $1.5 million of LIFO inventory accounting method expense. Excluding these non-cash
expenses, gross margin, as adjusted, was 35.9% in the first six months of 2011. The gross margin
was 33.6% in the first six months of 2010, as adjusted to exclude the LIFO inventory accounting
method expense.
SG&A expenses were $52.6 million, or 21.4% of net sales, and $46.1 million, or 22.5% of net sales,
for the six months ended June 30, 2011 and 2010, respectively. Approximately one-third of the
increase in the SG&A costs is attributable each to foreign currency translation; consulting and
management fees; and increased incentive compensation, salary and benefit costs.
Interest expense was $12.4 million during the six-month period ended June 30, 2011, as compared to
$12.3 million in the first six months of 2010. Average outstanding indebtedness was $68 million
greater in 2011 and the effective interest rate of 9.2% in 2011 was approximately 270 basis points
less than during the first six months of 2010.
For the six months ended June 30, 2011, the Company recorded income tax expense at an effective
income tax rate of 47.7%, as compared to a 27.9% effective rate for the comparable 2010 period. The
income taxes currently payable approximate 35% and are primarily related to foreign jurisdictions.
For the first six months of 2011, the Successor earned net income of $5.9 million and the
Predecessor earned net income of $4.9 million during the first six months of 2010. The first six
months of 2011 reflects pre-tax depreciation and amortization expense and cost of goods sold of
$8.6 million related to the values assigned to assets in connection with the acquisition.
Cash Flows From Operating Activities and Liquidity
Cash flow from operating activities used $10.0 million of cash in the first six months of 2011
while the first six months of 2010 provided $28.8 million of cash. Cash used in operating
activities in 2011, primarily reflects increases in customer receivables, payments of liabilities
for customer rebates and payments of incentive compensation obligations. Cash provided from
operating activities in 2010 included the benefit of the early payments of supplier invoices and
customer rebates during the fourth quarter of 2009. These early payments reduced cash usage
requirements by approximately $14 million in the first six months of 2010.
As of June 30, 2011, combined cash and availability under the Companys Working Capital Facility
was $67 million.
Adjusted EBITDA
In the second quarter of 2011, Adjusted EBITDA was $25.8 million, or 19.9% of net sales, compared
to $15.1 million of Adjusted EBITDA, or 13.9% of net sales, in the second quarter of 2010 for the
Predecessor. For the six months ended June 30, 2011, Adjusted EBITDA was $43.2 million, or 17.6% of
net sales, compared to $28.6 million of Adjusted EBITDA, or 14.0% of net sales, in the first six
months of 2010 for the Predecessor.
- 3 -
Outlook for 2011
Martin Quinn, Thermadynes Chief Executive Officer commented, The strong U.S. market demand we
experienced in the first quarter has continued through the second quarter along with solid demand
in our international markets. We are encouraged by the strength of demand in the U.S., as well as
in our Asia Pacific Region, and particularly for our plasma cutting products. However, we remain
cautious in our production commitments for the remainder of this year due to the uncertainties in
the global financial and market conditions.
In the second half of 2011, we will be focused on successfully completing the restructuring of our
manufacturing operations to provide exceptional service for our customers and to maximize the
efficiency of our operating assets, concluded Mr. Quinn.
Use of Non-GAAP Measures
EBITDA, Adjusted EBITDA, and Gross Margin, as adjusted (our Non-GAAP Measures), as presented in
this discussion, are supplemental measures of our performance that are not required by, or
presented in accordance with, generally accepted accounting principles in the United States
(GAAP). They are not measurements of our financial performance under GAAP and should not be
considered as alternatives to net income, income from continuing operations or any other
performance measures derived in accordance with GAAP or as alternatives to cash flow from operating
activities as measures of our liquidity.
The Company defines Adjusted EBITDA, as earnings before interest, taxes, depreciation,
amortization, LIFO adjustments, cost of sales charges for values in excess of manufactured costs
assigned to inventory acquired December 3, 2010, stock-based compensation expense, severance
accruals and restructuring costs and losses on debt extinguishments. Our Non-GAAP Measures may not
be comparable to similarly titled measures of other companies. However, we believe these measures
are meaningful to our investors to enhance their understanding of our operating performance across
reporting periods on a consistent basis, as well as our ability to comply with the financial
covenants of our existing material debt agreements and service our indebtedness. Although EBITDA
and Adjusted EBITDA are not necessarily measures of our ability to fund our cash needs, we
understand that they are frequently used by securities analysts, investors and other interested
parties as measures of financial performance and to compare our performance with the performance of
other companies that report EBITDA and Adjusted EBITDA. Adjusted EBITDA facilitates the readers
ability to compare current period results to other periods by isolating certain noteworthy items of
income or expense, such as those detailed in an attached schedule. Adjusted EBITDA is reflective of
management measurements which focus on operating spending levels and efficiencies and less on the
non-cash and noteworthy items.
Our Non-GAAP Measures have limitations as analytical tools and should not be considered in
isolation or as substitutes for an analysis of our results as reported under GAAP. Other companies
in our industry may calculate these measures differently than we do, limiting their usefulness as a
comparative measure. Because of these limitations, our Non-GAAP Measures should not be considered
as measures of discretionary cash available to use to invest in the growth of our business or as
measures of cash that will be available to use to meet our obligations. Investors should compensate
for these limitations by relying primarily on our GAAP results and using our Non-GAAP Measures as
supplemental. We provide a presentation of net
- 4 -
income (loss) as calculated under GAAP, which we believe is the most directly comparable GAAP
measure, reconciled to our EBITDA and Adjusted EBITDA in the schedule below. We also provide a
reconciliation of gross margin as reported within the Condensed Consolidated Statements of
Operations to Gross Margin, as adjusted.
The financial statement information presented in accordance with GAAP and the Non-GAAP Measures
have not been reviewed by an independent, registered public accounting firm.
Conference Call
Thermadyne will hold a teleconference on August 15, 2011 at 11:00 a.m. Eastern.
To participate via telephone, please dial:
| U.S. and Canada: 1-888-989-7543 | ||
| International: 1-630-395-0287 (Conference ID 3444448 / Passcode: THERMADYNE) |
Those wishing to participate are asked to dial in ten minutes before the conference begins. For
those unable to participate in the live conference call, a transcript of the call will be posted to
the Thermadyne website at www.Thermadyne.com within 24 hours following the call.
About Thermadyne
Thermadyne, headquartered in St. Louis, Missouri, is a leading global manufacturer and marketer of
metal cutting and welding products and accessories under a variety of leading premium brand names
including Victor®,
Tweco® /
Arcair®,
Thermal Dynamics®,
Thermal Arc®,
Stoody®,
TurboTorch®,
Firepower® and Cigweld®. For more information about Thermadyne, its products and services, visit
the Companys web site at www.Thermadyne.com.
Cautionary Statement Regarding Forward-Looking Statements:
This press release contains forward-looking statements within the meaning of the Private Securities
Litigation Reform Act of 1995. These statements reflect managements current expectations and
involve a number of risks and uncertainties. Actual results may differ materially from such
statements due to a variety of factors that could adversely affect the Companys operating results.
These risks and factors are set forth in documents the Company files with the Securities and
Exchange Commission, specifically in the Companys most recent Annual Report on Form S-4 and other
reports it files from time to time.
- 5 -
THERMADYNE HOLDINGS CORPORATION
FINANCIAL HIGHLIGHTS
(In thousands)
UNAUDITED
FINANCIAL HIGHLIGHTS
(In thousands)
UNAUDITED
Schedule 1
Condensed Consolidated Statements of Operations
Successor | Predecessor | Successor | Predecessor | |||||||||||||||||||||||||||||||
Three months | Three months | Six months | Six months | |||||||||||||||||||||||||||||||
ended | % of | ended | % of | ended | % of | ended | % of | |||||||||||||||||||||||||||
June 30, 2011 | Sales | June 30, 2010 | Sales | June 30, 2011 | Sales | June 30, 2010 | Sales | |||||||||||||||||||||||||||
Net sales |
$ | 129,269 | 100.0 | % | $ | 108,596 | 100.0 | % | $ | 245,766 | 100.0 | % | $ | 205,213 | 100.0 | % | ||||||||||||||||||
Cost of goods sold |
81,475 | 63.0 | % | 71,725 | 66.0 | % | 164,746 | 67.0 | % | 136,302 | 66.4 | % | ||||||||||||||||||||||
Gross margin (1) |
47,794 | 37.0 | % | 36,871 | 34.0 | % | 81,020 | 33.0 | % | 68,911 | 33.6 | % | ||||||||||||||||||||||
Selling, general and administrative expenses |
27,725 | 21.4 | % | 24,722 | 22.8 | % | 52,555 | 21.4 | % | 46,144 | 22.5 | % | ||||||||||||||||||||||
Amortization of intangibles |
1,704 | 1.3 | % | 680 | 0.6 | % | 3,408 | 1.4 | % | 1,357 | 0.7 | % | ||||||||||||||||||||||
Restructuring |
615 | 0.5 | % | | 0.0 | % | 615 | 0.3 | % | | 0.0 | % | ||||||||||||||||||||||
Operating income |
17,750 | 13.7 | % | 11,469 | 10.6 | % | 24,442 | 9.9 | % | 21,410 | 10.4 | % | ||||||||||||||||||||||
Other income (expenses): |
||||||||||||||||||||||||||||||||||
Interest |
(6,056 | ) | (4.7 | )% | (5,939 | ) | (5.5 | )% | (12,353 | ) | (5.0 | )% | (12,275 | ) | (6.0 | )% | ||||||||||||||||||
Amortization of deferred financing costs |
(417 | ) | (0.3 | )% | (251 | ) | (0.2 | )% | (788 | ) | (0.3 | )% | (515 | ) | (0.3 | )% | ||||||||||||||||||
Loss on debt extinguishment |
| 0.0 | % | (1,867 | ) | (1.7 | )% | | 0.0 | % | (1,867 | ) | (0.9 | )% | ||||||||||||||||||||
Income before income tax provision (2) |
11,277 | 8.7 | % | 3,412 | 3.1 | % | 11,301 | 4.6 | % | 6,753 | 3.3 | % | ||||||||||||||||||||||
Income tax provision |
5,311 | 4.1 | % | 841 | 0.8 | % | 5,386 | 2.2 | % | 1,886 | 0.9 | % | ||||||||||||||||||||||
Net income |
$ | 5,966 | 4.6 | % | $ | 2,571 | 2.4 | % | $ | 5,915 | 2.4 | % | $ | 4,867 | 2.4 | % | ||||||||||||||||||
Notes: Successor statements of operations for the three and six months ended June 30, 2011 include incremental expenses related to values assigned to assets on December 3, 2010.
(1) | Gross margin reflects expenses related to acquisition values in excess of manufactured cost and incremental depreciation of equipment of $1,137 and $5,618 for the three | |
and six months ended June 30, 2011. | ||
(2) | For the three months ended June 30, 2011, income before income tax provision reflects incremental expenses of $1,137 charged to cost of goods sold, $333 of incremental | |
depreciation expense charged to SG&A and incremental amortization of intangibles and deferred financing fees of $1,203. For the six months ended June 30, 2011, | ||
income before income tax provision reflects incremental expenses of $5,618 charged to cost of goods sold, $666 of incremental depreciation expense charged to SG&A | ||
and incremental amortization of intangibles and deferred financing fees of $2,360. |
THERMADYNE HOLDINGS CORPORATION
FINANCIAL HIGHLIGHTS
(In thousands)
FINANCIAL HIGHLIGHTS
(In thousands)
UNAUDITED
Schedule 2
Successor | Successor | |||||||
June 30, | December 31, | |||||||
2011 | 2010 | |||||||
ASSETS |
||||||||
Cash and cash equivalents |
$ | 10,666 | $ | 22,399 | ||||
Trusteed assets |
| 183,685 | ||||||
Accounts receivable, net |
77,674 | 62,912 | ||||||
Inventories |
101,982 | 85,440 | ||||||
Prepaid expenses and other |
15,081 | 11,310 | ||||||
Deferred tax assets |
2,644 | 2,644 | ||||||
Total current assets |
208,047 | 368,390 | ||||||
Property, plant and equipment, net |
75,929 | 75,796 | ||||||
Goodwill |
168,865 | 164,678 | ||||||
Intangibles, net |
151,950 | 155,036 | ||||||
Deferred financing fees |
14,039 | 14,553 | ||||||
Other assets |
1,540 | 1,632 | ||||||
Total assets |
$ | 620,370 | $ | 780,085 | ||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
Senior subordinated notes due 2014 |
$ | | $ | 176,095 | ||||
Current maturities of long-term obligations |
1,621 | 2,207 | ||||||
Accounts payable |
39,388 | 26,976 | ||||||
Accrued and other liabilities |
39,752 | 37,995 | ||||||
Accrued interest |
1,092 | 9,184 | ||||||
Income taxes payable |
3,236 | 4,155 | ||||||
Deferred tax liabilities |
6,014 | 6,014 | ||||||
Total current liabilities |
91,103 | 262,626 | ||||||
Long-term obligations, less current maturities |
263,818 | 264,564 | ||||||
Deferred tax liabilities |
78,594 | 74,832 | ||||||
Other long-term liabilities |
13,038 | 14,659 | ||||||
Total stockholders equity |
173,817 | 163,404 | ||||||
Total liabilities and stockholders equity |
$ | 620,370 | $ | 780,085 | ||||
Successor | Successor | |||||||
June 30, | December 31, | |||||||
Long-term Obligations | 2011 | 2010 | ||||||
Senior Secured Notes due December 15, 2017, 9% interest
payable semi-annually on June 15 and December 15 |
$ | 260,000 | $ | 260,000 | ||||
Senior Subordinated Notes, due February 1, 2014, 9 1/4% interest
payable semiannually on February 1 and August 1 |
| 176,095 | ||||||
Capital leases |
5,439 | 6,771 | ||||||
Long-term obligations |
265,439 | 442,866 | ||||||
Current maturities and working capital facility |
(1,621 | ) | (178,302 | ) | ||||
Long-term obligations, less current maturities |
$ | 263,818 | $ | 264,564 | ||||
THERMADYNE HOLDINGS CORPORATION
FINANCIAL HIGHLIGHTS
(In thousands)
FINANCIAL HIGHLIGHTS
(In thousands)
UNAUDITED
Schedule 3
Condensed Consolidated Cash Flow Data
Successor | Predecessor | ||||||||
Six Months | Six Months | ||||||||
Ended | Ended | ||||||||
June 30, 2011 | June 30, 2010 | ||||||||
Cash flows from (used in) operating activities: |
|||||||||
Net income |
$ | 5,915 | $ | 4,867 | |||||
Adjustments to reconcile net income (loss) to net cash
provided by (used in) operating activities: |
|||||||||
Depreciation and amortization |
12,487 | 6,831 | |||||||
Deferred income tax benefit |
1,231 | (2,268 | ) | ||||||
Stock compensation expense |
258 | 248 | |||||||
Restructuring costs, net of payments |
396 | | |||||||
Loss on debt extinguishment |
| 1,867 | |||||||
Changes in operating assets and liabilities: |
|||||||||
Accounts receivable, net |
(13,599 | ) | (9,493 | ) | |||||
Inventories |
(15,570 | ) | (6,834 | ) | |||||
Prepaids |
(3,560 | ) | 320 | ||||||
Accounts payable |
12,783 | 23,426 | |||||||
Accrued and other liabilities |
(463 | ) | 10,276 | ||||||
Accrued interest |
(8,092 | )(1) | 737 | ||||||
Other, net |
(1,765 | ) | (1,132 | ) | |||||
Net cash provided by (used in) operating activities |
(9,979 | ) | 28,845 | ||||||
Cash flows from (used in) investing activities: |
|||||||||
Capital expenditures |
(7,915 | ) | (4,474 | ) | |||||
Other |
(322 | ) | (253 | ) | |||||
Net cash used in investing activities |
(8,237 | ) | (4,727 | ) | |||||
Cash flows from (used in) financing activities: |
|||||||||
Use of Trusteed Assets for redemption of Senior Subordinated Notes |
183,685 | | |||||||
Repayment of Senior Subordinated Notes |
(176,095 | ) | | ||||||
Repayments of Working Capital Facility |
| (1,142 | ) | ||||||
Repayments of other long-term obligations |
(1,394 | ) | | ||||||
Borrowings under Working Capital Facility |
| 1,161 | |||||||
Repayments under Second-Lien Facility and other |
| (25,731 | ) | ||||||
Other, net |
(275 | ) | 46 | ||||||
Net cash provided by (used in) financing activities |
5,921 | (25,666 | ) | ||||||
Effect of exchange rate changes on cash and cash equivalents |
562 | (430 | ) | ||||||
Total increase in cash and cash equivalents |
(11,733 | ) | (1,978 | ) | |||||
Total cash and cash equivalents beginning of period |
22,399 | 14,886 | |||||||
Total cash and cash equivalents end of period |
$ | 10,666 | $ | 12,908 | |||||
Income taxes paid |
$ | 5,325 | $ | 2,252 | |||||
Interest paid, including $8,688 for defeased Sr Subordinated Notes in 2011 (1) |
$ | 21,713 | $ | 11,405 | |||||
(1) | The change in accrued interest for 2011 includes payments of semi-annual interest in the amount of $8.7 million due on the Senior Subordinated Notes, due 2014, and accruals during the first six months of 2011 for interest payments which were paid through trusteed assets deposited on December 3, 2010 in connection with the defeasance of these Notes. |
THERMADYNE HOLDINGS CORPORATION
FINANCIAL HIGHLIGHTS
(In thousands)
UNAUDITED
FINANCIAL HIGHLIGHTS
(In thousands)
UNAUDITED
Schedule 4
Reconciliations of Net Income (Loss) to EBITDA (1) and Adjusted
EBITDA (1)
Successor | Predecessor | Successor | Predecessor | |||||||||||||||
Three months | Three months | Six months | Six months | |||||||||||||||
ended | ended | ended | ended | |||||||||||||||
June 30, 2011 | June 30, 2010 | June 30, 2011 | June 30, 2010 | |||||||||||||||
Net income |
$ | 5,966 | $ | 2,571 | $ | 5,915 | $ | 4,867 | ||||||||||
Plus: |
||||||||||||||||||
Depreciation and amortization including deferred financing fees |
6,326 | 3,390 | 12,487 | 6,858 | ||||||||||||||
Interest expense, net |
6,056 | 5,892 | 12,353 | 12,175 | ||||||||||||||
Provision for income taxes |
5,311 | 841 | 5,386 | 1,886 | ||||||||||||||
EBITDA (1) |
$ | 23,659 | $ | 12,694 | $ | 36,141 | $ | 25,786 | ||||||||||
LIFO method charges to cost of sales |
530 | | 1,500 | 115 | ||||||||||||||
Fair value adjustments to inventory acquired and sold during
the Successor Period |
| | 3,344 | | ||||||||||||||
Restructuring and other severances |
736 | 98 | 774 | 361 | ||||||||||||||
Irving Place Capital management fees and expenses |
705 | | 1,197 | | ||||||||||||||
Stock compensation expense |
126 | 450 | 258 | 516 | ||||||||||||||
Loss on debt extinguishment |
| 1,867 | | 1,867 | ||||||||||||||
Adjusted EBITDA (1) |
$ | 25,756 | $ | 15,109 | $ | 43,214 | $ | 28,645 | ||||||||||
Percentage of Net Sales |
19.9 | % | 13.9 | % | 17.6 | % | 14.0 | % |
(1) | A Non-GAAP measure |
THERMADYNE HOLDINGS CORPORATION
NET INCOME AND OTHER INFORMATION TRAILING FIVE QUARTERS
(In thousands)
UNAUDITED
NET INCOME AND OTHER INFORMATION TRAILING FIVE QUARTERS
(In thousands)
UNAUDITED
Schedule 5
Pro Forma | ||||||||||||||||||||||||||||
Successor | Combined Period (1) | Predecessor | ||||||||||||||||||||||||||
Three | Three | December 3, 2010 | Three | October 1, 2010 | Three | Three | ||||||||||||||||||||||
months ended | months ended | through | months ended | through | months ended | months ended | ||||||||||||||||||||||
June 30, 2011 | March 31, 2011 | December 31, 2010 | December 31, 2010 | December 2, 2010 | September 30, 2010 | June 30, 2010 | ||||||||||||||||||||||
Net sales |
$ | 129,269 | $ | 116,497 | $ | 28,663 | $ | 104,205 | $ | 75,542 | $ | 106,483 | $ | 108,596 | ||||||||||||||
Cost of goods sold |
81,475 | 83,271 | 21,910 | 72,727 | 50,817 | 69,826 | 71,725 | |||||||||||||||||||||
Gross margin |
47,794 | 33,226 | 6,753 | 31,478 | 24,725 | 36,657 | 36,871 | |||||||||||||||||||||
Gross Margin % of Sales |
37.0 | % | 28.5 | % | 23.6 | % | 30.2 | % | 32.7 | % | 34.4 | % | 34.0 | % | ||||||||||||||
SGA % of Sales |
21.4 | % | 21.3 | % | 66.4 | % | 37.9 | % | 27.1 | % | 22.1 | % | 22.8 | % | ||||||||||||||
Net income (loss) |
$ | 5,966 | $ | (51 | ) | $ | (14,680 | ) | $ | (18,232 | ) | $ | (3,552 | ) | $ | 4,821 | $ | 2,571 | ||||||||||
Other Information: |
||||||||||||||||||||||||||||
Gross Margin, as reported |
$ | 47,794 | $ | 33,226 | $ | 6,753 | $ | 31,478 | $ | 24,725 | $ | 36,657 | $ | 36,871 | ||||||||||||||
Plus (Less): LIFO |
530 | 970 | 58 | (730 | ) | (788 | ) | | | |||||||||||||||||||
Plus: Fair value adjustments to inventory |
| 3,344 | 1,672 | 1,672 | | | | |||||||||||||||||||||
Plus: Additional depreciation due to acquisition |
1,137 | 1,137 | 379 | 379 | | | | |||||||||||||||||||||
Adjusted Gross Margin, a non-GAAP measure |
$ | 49,461 | $ | 38,677 | $ | 8,862 | $ | 32,799 | $ | 23,937 | $ | 36,657 | $ | 36,871 | ||||||||||||||
% of Sales |
38.3 | % | 33.2 | % | 30.9 | % | 31.5 | % | 31.7 | % | 34.4 | % | 34.0 | % | ||||||||||||||
SG&A, as reported |
$ | 27,725 | $ | 24,830 | $ | 19,044 | $ | 39,496 | $ | 20,452 | $ | 23,549 | $ | 24,722 | ||||||||||||||
Less: Additional depreciation due to acquisition |
(333 | ) | (333 | ) | (111 | ) | (111 | ) | | | | |||||||||||||||||
Less: Acquisition expenses |
| | (11,990 | ) | (16,753 | ) | (4,763 | ) | | | ||||||||||||||||||
Adjusted SG&A, a non-GAAP measure |
$ | 27,392 | $ | 24,497 | $ | 6,943 | $ | 22,632 | $ | 15,689 | $ | 23,549 | $ | 24,722 | ||||||||||||||
% of Sales |
21.2 | % | 21.0 | % | 24.2 | % | 21.7 | % | 20.8 | % | 22.1 | % | 22.8 | % | ||||||||||||||
Adjusted EBITDA, a non-GAAP measure |
$ | 25,756 | $ | 17,458 | $ | 2,851 | $ | 13,375 | $ | 10,524 | $ | 16,005 | $ | 15,109 | ||||||||||||||
% of Sales |
19.9 | % | 15.0 | % | 9.9 | % | 12.8 | % | 13.9 | % | 15.0 | % | 13.9 | % | ||||||||||||||
Cash Flows: |
||||||||||||||||||||||||||||
Net cash provided by/(used in) operating activities |
$ | (10,756 | ) | $ | 777 | $ | (7,657 | ) | $ | 11,994 | $ | 19,651 | $ | (3,367 | ) | $ | 10,197 | |||||||||||
Capital expenditures |
3,757 | 4,158 | 1,849 | 2,427 | 578 | 1,447 | 2,838 | |||||||||||||||||||||
Cash Flow less capital expenditures |
$ | (14,513 | ) | $ | (3,381 | ) | $ | (9,506 | ) | $ | 9,567 | $ | 19,073 | $ | (4,814 | ) | $ | 7,359 | ||||||||||
(1) | Pro Forma Combined Period, a non-GAAP measure, includes the Predecessor period from October 1, 2010 to December 2, 2010 and the Successor period from December 3, 2010 to December 31, 2010. |