|
Delaware |
|
|
13-1840497 |
|
|
(State or other jurisdiction of incorporation or organization) |
|
|
(I.R.S. Employer Identification No.) |
|
| | | |
|
Glenpointe Centre East, 3rd Floor 300 Frank W. Burr Boulevard, Suite 21 Teaneck, New Jersey (Address of Principal Executive Offices) |
|
|
07666-6712 (Zip Code) |
|
| | | |
|
Large accelerated filer |
|
|
☐ |
|
|
|
|
|
Accelerated filer |
|
|
☐ |
|
|
Non-accelerated filer |
|
|
☒ |
|
|
|
|
|
Smaller reporting company |
|
|
☐ |
|
| | | | | | | | | |
|
|
|
|
Page |
| ||||
---|---|---|---|---|---|---|---|---|---|
|
PART I—
|
|
|
|
|
|
|
| |
|
Item 1.
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
PART II—OTHER INFORMATION |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
| | | | | |
|
|
|
|
Three Months |
|
|
Nine Months |
| ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Periods Ended March 31 |
|
|
2014 |
|
|
2013 |
|
|
2014 |
|
|
2013 |
| ||||||||||||||||
|
|
|
|
(unaudited) (in thousands, except per share amounts) |
| |||||||||||||||||||||||||
|
Net sales |
|
|
|
$ |
173,267 |
|
|
|
|
$ |
162,685 |
|
|
|
|
$ |
508,237 |
|
|
|
|
$ |
488,950 |
|
| ||||
|
Cost of goods sold |
|
|
|
|
120,425 |
|
|
|
|
|
116,929 |
|
|
|
|
|
354,727 |
|
|
|
|
|
358,142 |
|
| ||||
|
Gross profit |
|
|
|
|
52,842 |
|
|
|
|
|
45,756 |
|
|
|
|
|
153,510 |
|
|
|
|
|
130,808 |
|
| ||||
|
Selling, general and administrative expenses |
|
|
|
|
35,520 |
|
|
|
|
|
31,295 |
|
|
|
|
|
102,773 |
|
|
|
|
|
88,982 |
|
| ||||
|
Operating income |
|
|
|
|
17,322 |
|
|
|
|
|
14,461 |
|
|
|
|
|
50,737 |
|
|
|
|
|
41,826 |
|
| ||||
|
Interest expense |
|
|
|
|
7,805 |
|
|
|
|
|
7,801 |
|
|
|
|
|
23,362 |
|
|
|
|
|
23,516 |
|
| ||||
|
Interest expense, shareholders |
|
|
|
|
1,005 |
|
|
|
|
|
1,100 |
|
|
|
|
|
3,014 |
|
|
|
|
|
3,247 |
|
| ||||
|
Interest (income) |
|
|
|
|
(66 |
) |
|
|
|
|
|
(26 |
) |
|
|
|
|
|
(178 |
) |
|
|
|
|
|
(108 |
) |
|
|
|
Foreign currency (gains) losses, net |
|
|
|
|
275 |
|
|
|
|
|
838 |
|
|
|
|
|
2,088 |
|
|
|
|
|
1,132 |
|
| ||||
|
Other (income) expense, net |
|
|
|
|
— |
|
|
|
|
|
482 |
|
|
|
|
|
— |
|
|
|
|
|
528 |
|
| ||||
|
Income before income taxes |
|
|
|
|
8,303 |
|
|
|
|
|
4,266 |
|
|
|
|
|
22,451 |
|
|
|
|
|
13,511 |
|
| ||||
|
Provision (benefit) for income taxes |
|
|
|
|
1,933 |
|
|
|
|
|
86 |
|
|
|
|
|
7,936 |
|
|
|
|
|
(5,401 |
) |
|
| |||
|
Net income |
|
|
|
$ |
6,370 |
|
|
|
|
$ |
4,180 |
|
|
|
|
$ |
14,515 |
|
|
|
|
$ |
18,912 |
|
| ||||
|
Net income per share – basic and diluted(1) |
|
|
|
$ |
0.21 |
|
|
|
|
$ |
0.14 |
|
|
|
|
$ |
0.48 |
|
|
|
|
$ |
0.62 |
|
| ||||
|
Weighted average number of shares (1): |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
basic |
|
|
|
|
30,458 |
|
|
|
|
|
30,458 |
|
|
|
|
|
30,458 |
|
|
|
|
|
30,458 |
|
| ||||
|
diluted |
|
|
|
|
30,657 |
|
|
|
|
|
30,458 |
|
|
|
|
|
30,525 |
|
|
|
|
|
30,458 |
|
| ||||
|
Dividends per share(2) |
|
|
|
$ |
0.3628 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
0.3628 |
|
|
|
|
$ |
0.0435 |
|
| ||||
|
Weighted average number of shares (2) |
|
|
|
|
68,910 |
|
|
|
|
|
68,910 |
|
|
|
|
|
68,910 |
|
|
|
|
|
68,910 |
|
| ||||
| | | | | | | | | | | | | | |
|
|
|
|
Three Months |
|
|
Nine Months |
| ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Periods Ended March 31 |
|
|
2014 |
|
|
2013 |
|
|
2014 |
|
|
2013 |
| ||||||||||||||||
|
|
|
|
(unaudited) (in thousands) |
| |||||||||||||||||||||||||
|
Net income |
|
|
|
$ |
6,370 |
|
|
|
|
$ |
4,180 |
|
|
|
|
$ |
14,515 |
|
|
|
|
$ |
18,912 |
|
| ||||
|
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Fair value of derivative instruments |
|
|
|
|
572 |
|
|
|
|
|
274 |
|
|
|
|
|
709 |
|
|
|
|
|
692 |
|
| ||||
|
Foreign currency translation adjustment |
|
|
|
|
2,373 |
|
|
|
|
|
700 |
|
|
|
|
|
(762 |
) |
|
|
|
|
|
232 |
|
| |||
|
Unrecognized net pension gains (losses) |
|
|
|
|
249 |
|
|
|
|
|
435 |
|
|
|
|
|
678 |
|
|
|
|
|
1,054 |
|
| ||||
|
Tax (provision) benefit on other comprehensive income (loss) |
|
|
|
|
221 |
|
|
|
|
|
(287 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(681 |
) |
|
| ||
|
Other comprehensive income |
|
|
|
|
3,415 |
|
|
|
|
|
1,122 |
|
|
|
|
|
625 |
|
|
|
|
|
1,297 |
|
| ||||
|
Comprehensive income |
|
|
|
$ |
9,785 |
|
|
|
|
$ |
5,302 |
|
|
|
|
$ |
15,140 |
|
|
|
|
$ |
20,209 |
|
| ||||
| | | | | | | | | | | | | | |
|
As of |
|
|
March 31, 2014 |
|
|
June 30, 2013 |
| ||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
(unaudited) (in thousands) |
| |||||||||||
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Cash and cash equivalents |
|
|
|
$ |
10,979 |
|
|
|
|
$ |
27,369 |
|
| ||
|
Accounts receivable, net |
|
|
|
|
107,705 |
|
|
|
|
|
99,137 |
|
| ||
|
Inventories |
|
|
|
|
142,804 |
|
|
|
|
|
140,032 |
|
| ||
|
Prepaid expenses and other current assets |
|
|
|
|
31,159 |
|
|
|
|
|
29,848 |
|
| ||
|
Total current assets |
|
|
|
|
292,647 |
|
|
|
|
|
296,386 |
|
| ||
|
Property, plant and equipment, net |
|
|
|
|
107,211 |
|
|
|
|
|
104,422 |
|
| ||
|
Intangibles, net |
|
|
|
|
31,412 |
|
|
|
|
|
35,155 |
|
| ||
|
Other assets |
|
|
|
|
42,007 |
|
|
|
|
|
38,179 |
|
| ||
|
Total assets |
|
|
|
$ |
473,277 |
|
|
|
|
$ |
474,142 |
|
| ||
|
LIABILITIES AND STOCKHOLDERS’ DEFICIT |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Current portion of long-term debt |
|
|
|
$ |
72 |
|
|
|
|
$ |
64 |
|
| ||
|
Accounts payable |
|
|
|
|
60,752 |
|
|
|
|
|
57,902 |
|
| ||
|
Accrued expenses and other current liabilities |
|
|
|
|
54,513 |
|
|
|
|
|
57,438 |
|
| ||
|
Total current liabilities |
|
|
|
|
115,337 |
|
|
|
|
|
115,404 |
|
| ||
|
Domestic senior credit facility |
|
|
|
|
42,500 |
|
|
|
|
|
34,000 |
|
| ||
|
Long-term debt |
|
|
|
|
297,933 |
|
|
|
|
|
297,666 |
|
| ||
|
Long-term debt, shareholders |
|
|
|
|
33,961 |
|
|
|
|
|
33,874 |
|
| ||
|
Other liabilities |
|
|
|
|
62,271 |
|
|
|
|
|
62,136 |
|
| ||
|
Total liabilities |
|
|
|
|
552,002 |
|
|
|
|
|
543,080 |
|
| ||
|
Commitments and contingencies (Note 10) |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Common stock, par value $0.0001, 200,000,000 shares authorized; 68,910,000 shares issued and outstanding |
|
|
|
|
7 |
|
|
|
|
|
7 |
|
| ||
|
Preferred stock, par value $1.00, 1,000,000 shares authorized; 0 shares issued and outstanding |
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Paid-in capital |
|
|
|
|
18,021 |
|
|
|
|
|
42,948 |
|
| ||
|
Accumulated deficit |
|
|
|
|
(79,606 |
) |
|
|
|
|
|
(94,121 |
) |
|
|
|
Accumulated other comprehensive income (loss) |
|
|
|
|
(17,147 |
) |
|
|
|
|
|
(17,772 |
) |
|
|
|
Total stockholders’ deficit |
|
|
|
|
(78,725 |
) |
|
|
|
|
|
(68,938 |
) |
|
|
|
Total liabilities and stockholders’ deficit |
|
|
|
$ |
473,277 |
|
|
|
|
$ |
474,142 |
|
| ||
| | | | | | | | |
|
|
|
|
Nine Months |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Periods Ended March 31 |
|
|
2014 |
|
|
2013 |
| ||||||||
|
|
|
|
(unaudited) (in thousands) |
| |||||||||||
|
OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Net income |
|
|
|
$ |
14,515 |
|
|
|
|
$ |
18,912 |
|
| ||
|
Adjustments to reconcile net income to net cash provided (used) by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Depreciation and amortization |
|
|
|
|
15,615 |
|
|
|
|
|
14,277 |
|
| ||
|
Amortization of deferred financing costs |
|
|
|
|
798 |
|
|
|
|
|
1,066 |
|
| ||
|
Amortization of imputed interest and debt discount |
|
|
|
|
384 |
|
|
|
|
|
336 |
|
| ||
|
Deferred income taxes |
|
|
|
|
661 |
|
|
|
|
|
(8,870 |
) |
|
| |
|
Foreign currency (gains) losses, net |
|
|
|
|
1,550 |
|
|
|
|
|
518 |
|
| ||
|
Other |
|
|
|
|
(374 |
) |
|
|
|
|
|
(1,280 |
) |
|
|
|
Changes in operating assets and liabilities: |
| | | | | | | | | | | | | | |
|
Accounts receivable |
|
|
|
|
(8,769 |
) |
|
|
|
|
|
3,179 |
|
| |
|
Inventories |
|
|
|
|
(3,802 |
) |
|
|
|
|
|
(20,360 |
) |
|
|
|
Prepaid expenses and other current assets |
|
|
|
|
(1,168 |
) |
|
|
|
|
|
(4,633 |
) |
|
|
|
Other assets |
|
|
|
|
(1,420 |
) |
|
|
|
|
|
(535 |
) |
|
|
|
Accounts payable |
|
|
|
|
2,752 |
|
|
|
|
|
(5,506 |
) |
|
| |
|
Accrued expenses and other liabilities |
|
|
|
|
(4,112 |
) |
|
|
|
|
|
(5,549 |
) |
|
|
|
Net cash provided (used) by operating activities |
|
|
|
|
16,630 |
|
|
|
|
|
(8,445 |
) |
|
| |
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Capital expenditures |
|
|
|
|
(14,248 |
) |
|
|
|
|
|
(14,203 |
) |
|
|
|
Business acquisition |
|
|
|
|
— |
|
|
|
|
|
(18,692 |
) |
|
| |
|
Sales of assets |
|
|
|
|
110 |
|
|
|
|
|
1,116 |
|
| ||
|
Net cash provided (used) by investing activities |
|
|
|
|
(14,138 |
) |
|
|
|
|
|
(31,779 |
) |
|
|
|
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Borrowings under the domestic senior credit facility |
|
|
|
|
145,000 |
|
|
|
|
|
60,000 |
|
| ||
|
Repayments of the domestic senior credit facility |
|
|
|
|
(136,500 |
) |
|
|
|
|
|
(37,000 |
) |
|
|
|
Payments of long-term debt, capital leases and other |
|
|
|
|
(2,040 |
) |
|
|
|
|
|
(5,174 |
) |
|
|
|
Dividend paid to common shareholders |
|
|
|
|
(25,000 |
) |
|
|
|
|
|
(3,000 |
) |
|
|
|
Net cash provided (used) by financing activities |
|
|
|
|
(18,540 |
) |
|
|
|
|
|
14,826 |
|
| |
|
Effect of exchange rate changes on cash |
|
|
|
|
(342 |
) |
|
|
|
|
|
(228 |
) |
|
|
|
Net increase (decrease) in cash and cash equivalents |
|
|
|
|
(16,390 |
) |
|
|
|
|
|
(25,626 |
) |
|
|
|
Cash and cash equivalents at beginning of period |
|
|
|
|
27,369 |
|
|
|
|
|
53,900 |
|
| ||
|
Cash and cash equivalents at end of period |
|
|
|
$ |
10,979 |
|
|
|
|
$ |
28,274 |
|
| ||
|
Supplemental cash flow information |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Interest paid |
|
|
|
$ |
32,088 |
|
|
|
|
$ |
32,295 |
|
| ||
|
Income taxes paid, net |
|
|
|
|
4,923 |
|
|
|
|
|
6,168 |
|
| ||
|
Non-cash investing and financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Capital improvements |
|
|
|
|
1,315 |
|
|
|
|
|
— |
|
| ||
|
Business acquisition |
|
|
|
|
— |
|
|
|
|
|
4,550 |
|
| ||
|
Capital lease additions |
|
|
|
|
29 |
|
|
|
|
|
103 |
|
| ||
| | | | | | | | |
|
|
|
|
Common Stock |
|
|
Preferred Stock |
|
|
Paid-in Capital |
|
|
Accumulated Deficit |
|
|
Accumulated Other Comprehensive Income (Loss) |
|
|
Total |
| ||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
(unaudited) (in thousands) |
| |||||||||||||||||||||||||||||||||||||||
|
As of June 30, 2013 |
|
|
|
$ |
7 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
42,948 |
|
|
|
|
$ |
(94,121 |
) |
|
|
|
|
$ |
(17,772 |
) |
|
|
|
|
$ |
(68,938 |
) |
|
| |||
|
Comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,515 |
|
|
|
|
|
|
|
|
|
|
|
14,515 |
|
| ||||||
|
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Fair value of derivative instruments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
709 |
|
|
|
|
|
709 |
|
| ||||||
|
Foreign currency translation adjustment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(762 |
) |
|
|
|
|
|
(762 |
) |
|
| ||||
|
Unrecognized net pension gains (losses) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
678 |
|
|
|
|
|
678 |
|
| ||||||
|
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,140 |
|
| ||||||
|
Dividends paid to common stockholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(25,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(25,000 |
) |
|
| ||||
|
Compensation expense related to share-based compensation plans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
73 |
|
| ||||||
|
As of March 31, 2014 |
|
|
|
$ |
7 |
|
|
|
|
$ |
— |
|
|
|
|
|
18,021 |
|
|
|
|
$ |
(79,606 |
) |
|
|
|
|
$ |
(17,147 |
) |
|
|
|
|
$ |
(78,725 |
) |
|
| |||
| | | | | | | | | | | | | | | | | | | | |
|
Redemption premium |
|
|
|
$ |
17,184 |
|
| |
|
Write-off of original issue discount related to retired Senior Notes and BFI |
|
|
|
|
2,123 |
|
| |
|
Write-off of capitalized debt issuance costs related to retired Senior Notes, Mayflower term loan, BFI term loan and cancelled domestic senior credit facility and other items |
|
|
|
|
4,391 |
|
| |
|
Loss on extinguishment of debt |
|
|
|
$ |
23,698 |
|
| |
| | | | |
|
|
|
|
Three Months |
|
|
Nine Months |
| ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Periods Ended March 31 |
|
|
2014 |
|
|
2013 |
|
|
2014 |
|
|
2013 |
| ||||||||||||||||
|
Net income |
|
|
|
$ |
6,370 |
|
|
|
|
$ |
4,180 |
|
|
|
|
$ |
14,515 |
|
|
|
|
$ |
18,912 |
|
| ||||
|
Weighted average number of shares – basic |
|
|
|
|
30,458 |
|
|
|
|
|
30,458 |
|
|
|
|
|
30,458 |
|
|
|
|
|
30,458 |
|
| ||||
|
Dilutive effect of stock options |
|
|
|
|
158 |
|
|
|
|
|
— |
|
|
|
|
|
53 |
|
|
|
|
|
— |
|
| ||||
|
Dilutive effect of BFI warrant |
|
|
|
|
41 |
|
|
|
|
|
— |
|
|
|
|
|
14 |
|
|
|
|
|
— |
|
| ||||
|
Weighted average number of shares – diluted |
|
|
|
|
30,657 |
|
|
|
|
|
30,458 |
|
|
|
|
|
30,525 |
|
|
|
|
|
30,458 |
|
| ||||
|
Net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
basic |
|
|
|
$ |
0.21 |
|
|
|
|
$ |
0.14 |
|
|
|
|
$ |
0.48 |
|
|
|
|
$ |
0.62 |
|
| ||||
|
diluted |
|
|
|
$ |
0.21 |
|
|
|
|
$ |
0.14 |
|
|
|
|
$ |
0.48 |
|
|
|
|
$ |
0.62 |
|
| ||||
| | | | | | | | | | | | | | |
|
|
|
|
Three Months |
|
|
Nine Months |
| ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Periods Ended March 31 |
|
|
2014 |
|
|
2013 |
|
|
2014 |
|
|
2013 |
| ||||||||||||||||
|
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Depreciation of property, plant and equipment |
|
|
|
$ |
3,920 |
|
|
|
|
$ |
3,780 |
|
|
|
|
$ |
11,878 |
|
|
|
|
$ |
11,280 |
|
| ||||
|
Amortization of intangible assets |
|
|
|
|
1,202 |
|
|
|
|
|
1,179 |
|
|
|
|
|
3,737 |
|
|
|
|
|
2,997 |
|
| ||||
|
|
|
|
|
$ |
5,122 |
|
|
|
|
$ |
4,959 |
|
|
|
|
$ |
15,615 |
|
|
|
|
$ |
14,277 |
|
| ||||
| | | | | | | | | | | | | | |
|
As of |
|
|
March 31, 2014 |
|
|
June 30, 2013 |
| ||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Inventories |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Raw materials |
|
|
|
$ |
36,337 |
|
|
|
|
$ |
35,702 |
|
| ||
|
Work-in-process |
|
|
|
|
7,605 |
|
|
|
|
|
7,541 |
|
| ||
|
Finished goods |
|
|
|
|
98,862 |
|
|
|
|
|
96,789 |
|
| ||
|
|
|
|
|
$ |
142,804 |
|
|
|
|
$ |
140,032 |
|
| ||
| | | | | | | |
|
As of |
|
|
March 31, 2014 |
|
|
June 30, 2013 |
| ||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Goodwill roll-forward |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Balance at beginning of period |
|
|
|
$ |
12,613 |
|
|
|
|
$ |
1,717 |
|
| ||
|
OGR acquisition |
|
|
|
|
— |
|
|
|
|
|
10,896 |
|
| ||
|
Balance at end of period |
|
|
|
$ |
12,613 |
|
|
|
|
$ |
12,613 |
|
| ||
|
Accrued expenses and other current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Employee related |
|
|
|
$ |
21,590 |
|
|
|
|
$ |
17,823 |
|
| ||
|
Interest |
|
|
|
|
6,937 |
|
|
|
|
|
13,875 |
|
| ||
|
Commissions and rebates |
|
|
|
|
3,060 |
|
|
|
|
|
3,196 |
|
| ||
|
Insurance related |
|
|
|
|
1,477 |
|
|
|
|
|
1,286 |
|
| ||
|
Professional fees |
|
|
|
|
3,670 |
|
|
|
|
|
4,064 |
|
| ||
|
Other accrued liabilities |
|
|
|
|
17,779 |
|
|
|
|
|
17,194 |
|
| ||
|
|
|
|
|
$ |
54,513 |
|
|
|
|
$ |
57,438 |
|
| ||
|
Accumulated other comprehensive income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Derivative instruments |
|
|
|
$ |
70 |
|
|
|
|
$ |
(639 |
) |
|
| |
|
Currency translation adjustment |
|
|
|
|
(3,281 |
) |
|
|
|
|
|
(2,519 |
) |
|
|
|
Unrecognized net pension gains (losses) |
|
|
|
|
(11,562 |
) |
|
|
|
|
|
(12,240 |
) |
|
|
|
Tax (provision) benefit on other comprehensive income (loss) |
|
|
|
|
(2,374 |
) |
|
|
|
|
|
(2,374 |
) |
|
|
|
|
|
|
|
$ |
(17,147 |
) |
|
|
|
|
$ |
(17,772 |
) |
|
|
| | | | | | | |
|
For the Period Ended March 31, 2013 |
|
|
Nine Months |
| ||||
---|---|---|---|---|---|---|---|---|---|
|
Net sales |
|
|
|
$ |
488,950 |
|
| |
|
Operating income |
|
|
|
|
42,949 |
|
| |
|
Net income |
|
|
|
|
20,010 |
|
| |
|
Net income per share – basic and diluted |
|
|
|
|
0.66 |
|
| |
|
Depreciation and amortization |
|
|
|
|
15,131 |
|
| |
| | | | |
|
As of |
|
|
March 31, 2014 |
|
|
June 30, 2013 |
| ||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
9.25% senior notes due July 1, 2018 |
|
|
|
$ |
300,000 |
|
|
|
|
$ |
300,000 |
|
| ||
|
Term loan payable to Mayflower due December 31, 2016 |
|
|
|
|
24,000 |
|
|
|
|
|
24,000 |
|
| ||
|
Term loan payable to BFI due August 1, 2014 |
|
|
|
|
10,000 |
|
|
|
|
|
10,000 |
|
| ||
|
Capitalized lease obligations |
|
|
|
|
110 |
|
|
|
|
|
132 |
|
| ||
|
|
|
|
|
|
334,110 |
|
|
|
|
|
334,132 |
|
| ||
|
Unamortized imputed interest and debt discount |
|
|
|
|
(2,144 |
) |
|
|
|
|
|
(2,528 |
) |
|
|
|
|
|
|
|
|
331,966 |
|
|
|
|
|
331,604 |
|
| ||
|
Less: current maturities |
|
|
|
|
(72 |
) |
|
|
|
|
|
(64 |
) |
|
|
|
|
|
|
|
$ |
331,894 |
|
|
|
|
$ |
331,540 |
|
| ||
| | | | | | | | |
|
|
|
|
Three Months |
|
|
Nine Months |
| ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Periods Ended March 31 |
|
|
2014 |
|
|
2013 |
|
|
2014 |
|
|
2013 |
| ||||||||||||||||
|
Service cost – benefits earned during the period |
|
|
|
$ |
535 |
|
|
|
|
$ |
768 |
|
|
|
|
$ |
1,843 |
|
|
|
|
$ |
2,046 |
|
| ||||
|
Interest cost on benefit obligation |
|
|
|
|
532 |
|
|
|
|
|
537 |
|
|
|
|
|
1,750 |
|
|
|
|
|
1,543 |
|
| ||||
|
Expected return on plan assets |
|
|
|
|
(476 |
) |
|
|
|
|
|
(500 |
) |
|
|
|
|
|
(1,751 |
) |
|
|
|
|
|
(1,602 |
) |
|
|
|
Amortization of net actuarial (gain) loss and prior service costs |
|
|
|
|
249 |
|
|
|
|
|
436 |
|
|
|
|
|
678 |
|
|
|
|
|
1,054 |
|
| ||||
|
Net periodic pension expense |
|
|
|
$ |
840 |
|
|
|
|
$ |
1,241 |
|
|
|
|
$ |
2,520 |
|
|
|
|
$ |
3,041 |
|
| ||||
| | | | | | | | | | | | | | |
|
Instrument |
|
|
Hedge |
|
|
Notional Amount at March 31, 2014 |
|
|
Fair value as of |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
March 31, 2014 |
|
|
June 30, 2013 |
| |||||||||||||||||
|
Options |
|
|
Brazilian Real calls |
|
|
R$96,000 |
|
|
|
$ |
334 |
|
|
|
|
$ |
365 |
|
| ||
|
Options |
|
|
Brazilian Real puts |
|
|
(R$96,000) |
|
|
|
$ |
(264 |
) |
|
|
|
|
$ |
(1,004 |
) |
|
|
| | | | | | | | | | | |
|
As of |
|
|
March 31, 2014 |
|
|
June 30, 2013 |
| ||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Carrying values |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
9.25% senior notes due July 1, 2018 |
|
|
|
$ |
300,000 |
|
|
|
|
$ |
300,000 |
|
| ||
|
Less unamortized original issue discount |
|
|
|
|
(2,105 |
) |
|
|
|
|
|
(2,402 |
) |
|
|
|
|
|
|
|
|
297,895 |
|
|
|
|
|
297,598 |
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Term loan payable to Mayflower due December 31, 2016 |
|
|
|
|
24,000 |
|
|
|
|
|
24,000 |
|
| ||
|
Term loan payable to BFI due August 1, 2014 |
|
|
|
|
10,000 |
|
|
|
|
|
10,000 |
|
| ||
|
Less unamortized discount |
|
|
|
|
(39 |
) |
|
|
|
|
|
(126 |
) |
|
|
|
|
|
|
|
|
9,961 |
|
|
|
|
|
9,874 |
|
| ||
|
Fair values |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
9.25% senior notes due July 1, 2018 |
|
|
|
$ |
318,000 |
|
|
|
|
$ |
322,500 |
|
| ||
|
Term loan payable to Mayflower due December 31, 2016 |
|
|
|
|
27,701 |
|
|
|
|
|
26,968 |
|
| ||
|
Term loan payable to BFI due August 1, 2014 |
|
|
|
|
10,293 |
|
|
|
|
|
10,644 |
|
| ||
| | | | | | | | |
|
|
|
|
Three Months |
|
|
Nine Months |
| ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Periods Ended March 31 |
|
|
2014 |
|
|
2013 |
|
|
2014 |
|
|
2013 |
| ||||||||||||||||
|
Net sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Animal Health |
|
|
|
$ |
107,808 |
|
|
|
|
$ |
93,883 |
|
|
|
|
$ |
316,945 |
|
|
|
|
$ |
284,247 |
|
| ||||
|
Mineral Nutrition |
|
|
|
|
49,901 |
|
|
|
|
|
51,757 |
|
|
|
|
|
146,720 |
|
|
|
|
|
154,441 |
|
| ||||
|
Performance Products |
|
|
|
|
15,558 |
|
|
|
|
|
17,045 |
|
|
|
|
|
44,572 |
|
|
|
|
|
50,262 |
|
| ||||
|
|
|
|
|
$ |
173,267 |
|
|
|
|
$ |
162,685 |
|
|
|
|
$ |
508,237 |
|
|
|
|
$ |
488,950 |
|
| ||||
|
Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Animal Health |
|
|
|
$ |
25,505 |
|
|
|
|
$ |
20,334 |
|
|
|
|
$ |
74,134 |
|
|
|
|
$ |
59,953 |
|
| ||||
|
Mineral Nutrition |
|
|
|
|
2,807 |
|
|
|
|
|
3,439 |
|
|
|
|
|
8,145 |
|
|
|
|
|
9,304 |
|
| ||||
|
Performance Products |
|
|
|
|
906 |
|
|
|
|
|
1,577 |
|
|
|
|
|
3,105 |
|
|
|
|
|
4,548 |
|
| ||||
|
Corporate |
|
|
|
|
(6,774 |
) |
|
|
|
|
|
(5,930 |
) |
|
|
|
|
|
(19,032 |
) |
|
|
|
|
|
(17,702 |
) |
|
|
|
|
|
|
|
$ |
22,444 |
|
|
|
|
$ |
19,420 |
|
|
|
|
$ |
66,352 |
|
|
|
|
$ |
56,103 |
|
| ||||
|
Adjusted EBITDA to income before income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Adjusted EBITDA |
|
|
|
$ |
22,444 |
|
|
|
|
$ |
19,420 |
|
|
|
|
$ |
66,352 |
|
|
|
|
$ |
56,103 |
|
| ||||
|
Depreciation and amortization |
|
|
|
|
(5,122 |
) |
|
|
|
|
|
(4,959 |
) |
|
|
|
|
|
(15,615 |
) |
|
|
|
|
|
(14,277 |
) |
|
|
|
Interest expense, net |
|
|
|
|
(8,744 |
) |
|
|
|
|
|
(8,875 |
) |
|
|
|
|
|
(26,198 |
) |
|
|
|
|
|
(26,655 |
) |
|
|
|
Foreign currency (gains) losses, net |
|
|
|
|
(275 |
) |
|
|
|
|
|
(838 |
) |
|
|
|
|
|
(2,088 |
) |
|
|
|
|
|
(1,132 |
) |
|
|
|
Other (income) expense, net |
|
|
|
|
— |
|
|
|
|
|
(482 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(528 |
) |
|
| ||
|
Income before income taxes |
|
|
|
$ |
8,303 |
|
|
|
|
$ |
4,266 |
|
|
|
|
$ |
22,451 |
|
|
|
|
$ |
13,511 |
|
| ||||
| | | | | | | | | | | | | | |
|
As of |
|
|
March 31, 2014 |
|
|
June 30, 2013 |
| ||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Identifiable assets |
|
|
|
|
|
|
| | | | | | | | |
|
Animal Health |
|
|
|
$ |
357,104 |
|
|
|
|
$ |
354,422 |
|
| ||
|
Mineral Nutrition |
|
|
|
|
58,910 |
|
|
|
|
|
62,933 |
|
| ||
|
Performance Products |
|
|
|
|
23,500 |
|
|
|
|
|
21,710 |
|
| ||
|
Corporate |
|
|
|
|
33,763 |
|
|
|
|
|
35,077 |
|
| ||
|
|
|
|
|
$ |
473,277 |
|
|
|
|
$ |
474,142 |
|
| ||
| | | | | | | | |
|
|
|
|
Amount |
| ||||
---|---|---|---|---|---|---|---|---|---|
|
|
|
|
(in millions) |
| ||||
|
Sources |
|
|
| |||||
|
Term B Loan |
|
|
|
$ |
290.0 |
|
| |
|
Class A common stock |
|
|
|
|
125.0 |
|
| |
|
Total Sources |
|
|
|
$ |
415.0 |
|
| |
|
Uses |
|
|
|
|
|
|
| |
|
Repay 9.25% senior notes due July 1, 2018 |
|
|
|
$ |
300.0 |
|
| |
|
Repay term loan payable to Mayflower due December 31, 2016 |
|
|
|
|
24.0 |
|
| |
|
Repay term loan payable to BFI due August 1, 2014 |
|
|
|
|
10.0 |
|
| |
|
Repay domestic senior credit facility |
|
|
|
|
42.5 |
|
| |
|
Pay call premium and make whole on Senior Notes |
|
|
|
|
17.2 |
|
| |
|
Fees and expenses |
|
|
|
|
15.3 |
|
| |
|
Cash added to the Balance Sheet |
|
|
|
|
6.0 |
|
| |
|
Total Uses |
|
|
|
$ |
415.0 |
|
| |
| | | | | |
|
|
|
|
As of March 31, 2014 |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Actual |
|
|
Adjusted |
| ||||||||
|
|
|
|
(dollars in thousands, except per share amounts) |
| |||||||||||
|
Cash and cash equivalents |
|
|
|
$ |
10,979 |
|
|
|
|
$ |
17,017 |
|
| ||
|
Debt: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Domestic senior credit facility(1) |
|
|
|
$ |
42,500 |
|
|
|
|
$ |
— |
|
| ||
|
9.25% senior notes |
|
|
|
|
297,895 |
|
|
|
|
|
— |
|
| ||
|
Mayflower term loan |
|
|
|
|
24,000 |
|
|
|
|
|
— |
|
| ||
|
BFI term loan |
|
|
|
|
9,961 |
|
|
|
|
|
— |
|
| ||
|
Term B Loan |
|
|
|
|
— |
|
|
|
|
|
290,000 |
|
| ||
|
Capital leases |
|
|
|
|
110 |
|
|
|
|
|
110 |
|
| ||
|
Total debt |
|
|
|
$ |
374,466 |
|
|
|
|
$ |
290,110 |
|
| ||
|
Stockholders’ Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Common stock, par value $0.0001, 200,000,000 authorized; 68,910,000 shares issues and outstanding, on an as adjusted basis |
|
|
|
|
7 |
|
|
|
|
|
— |
|
| ||
|
Preferred stock, par value $0.0001, 16,000,000 authorized; 0 shares issues and outstanding, on an as adjusted basis |
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Class A common stock, par value $0.0001, 300,000,000 authorized; 17,442,953 shares issues and outstanding, on an as adjusted basis |
|
|
|
|
— |
|
|
|
|
|
2 |
|
| ||
|
Class B common stock, par value $0.0001, 30,000,000 authorized; 21,348,600 shares issues and outstanding, on an as adjusted basis |
|
|
|
|
— |
|
|
|
|
|
2 |
|
| ||
|
Additional paid-in-capital(2) |
|
|
|
|
18,021 |
|
|
|
|
|
132,253 |
|
| ||
|
Accumulated deficit(3) |
|
|
|
|
(79,606 |
) |
|
|
|
|
|
(103,370 |
) |
|
|
|
Accumulated other comprehensive income (loss) |
|
|
|
|
(17,147 |
) |
|
|
|
|
|
(17,147 |
) |
|
|
|
Total stockholders’ (deficit) equity |
|
|
|
|
(78,725 |
) |
|
|
|
|
|
11,740 |
|
| |
|
Total capitalization |
|
|
|
$ |
295,741 |
|
|
|
|
$ |
301,850 |
|
| ||
| | | | | | | | |
|
|
|
|
As of March 31, 2014 |
| ||||
---|---|---|---|---|---|---|---|---|---|
|
Actual additional paid-in-capital |
|
|
|
$ |
18,021 |
|
| |
|
Net proceeds from the offering |
|
|
|
|
114,229 |
|
| |
|
Net effect of conversion from a New York company to a Delaware company and the 0.442-for-1 stock split |
|
|
|
|
3 |
|
| |
|
Adjusted additional paid-in-capital |
|
|
|
$ |
132,253 |
|
| |
| | | | |
|
|
|
|
As of March 31, 2014 |
| ||||
---|---|---|---|---|---|---|---|---|---|
|
Actual accumulated deficit |
|
|
|
$ |
(79,606 |
) |
|
|
|
Loss on extinguishment of debt |
|
|
|
|
(23,698 |
) |
|
|
|
Amortization of deferred financing fees and original issue discounts |
|
|
|
|
(66 |
) |
|
|
|
Adjusted accumulated deficit |
|
|
|
$ |
(103,370 |
) |
|
|
| | | | |
|
|
|
|
As of March 31, 2014 |
|
|
After 0.442-for-1 Split |
|
|
After Offering |
| ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
BFI – Class B common stock |
|
|
|
|
48,300,000 |
|
|
|
|
|
21,348,600 |
|
|
|
|
|
21,348,600 |
|
| |||
|
Mayflower – Class A common stock |
|
|
|
|
20,610,000 |
|
|
|
|
|
9,109,620 |
|
|
|
|
|
2,785,753 |
|
| |||
|
New investors – Class A common stock |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
14,657,200 |
|
| |||
|
Common stock outstanding |
|
|
|
|
68,910,000 |
|
|
|
|
|
30,458,220 |
|
|
|
|
|
38,791,553 |
|
| |||
| | | | | | | | | | | |
|
|
|
|
As of March 31, 2014 |
|
|
After 0.442-for-1 Split |
| ||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Stock options |
|
|
|
|
3,390,000 |
|
|
|
|
|
1,498,380 |
|
| ||
|
BFI warrant |
|
|
|
|
875,000 |
|
|
|
|
|
386,750 |
|
| ||
|
Total shares outstanding |
|
|
|
|
4,265,000 |
|
|
|
|
|
1,885,130 |
|
| ||
| | | | | | | | |
|
|
|
|
Three Months |
|
|
Nine Months |
| ||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Periods Ended March 31 |
|
|
2014 |
|
|
2013 |
|
|
Change |
|
|
2014 |
|
|
2013 |
|
|
Change |
| ||||||||||||||||||||||||||||||||||||||
|
|
|
|
(in thousands, except per share amounts) |
|
|
(in thousands, except per share amounts) |
| ||||||||||||||||||||||||||||||||||||||||||||||||||
|
Net sales |
|
|
|
$ |
173,267 |
|
|
|
|
$ |
162,685 |
|
|
|
|
$ |
10,582 |
|
|
|
|
|
7 |
% |
|
|
|
|
$ |
508,237 |
|
|
|
|
$ |
488,950 |
|
|
|
|
$ |
19,287 |
|
|
|
|
|
4 |
% |
|
| ||||||
|
Cost of goods sold |
|
|
|
|
120,425 |
|
|
|
|
|
116,929 |
|
|
|
|
|
3,496 |
|
|
|
|
|
3 |
% |
|
|
|
|
|
354,727 |
|
|
|
|
|
358,142 |
|
|
|
|
|
(3,415 |
) |
|
|
|
|
|
(1 |
)% |
|
| |||||
|
% of net sales |
|
|
|
|
69.5 |
% |
|
|
|
|
|
71.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
69.8 |
% |
|
|
|
|
|
73.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Gross profit |
|
|
|
|
52,842 |
|
|
|
|
|
45,756 |
|
|
|
|
|
7,086 |
|
|
|
|
|
15 |
% |
|
|
|
|
|
153,510 |
|
|
|
|
|
130,808 |
|
|
|
|
|
22,702 |
|
|
|
|
|
17 |
% |
|
| ||||||
|
% of net sales |
|
|
|
|
30.5 |
% |
|
|
|
|
|
28.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30.2 |
% |
|
|
|
|
|
26.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Selling, general and administrative expenses |
|
|
|
|
35,520 |
|
|
|
|
|
31,295 |
|
|
|
|
|
4,225 |
|
|
|
|
|
14 |
% |
|
|
|
|
|
102,773 |
|
|
|
|
|
88,982 |
|
|
|
|
|
13,791 |
|
|
|
|
|
15 |
% |
|
| ||||||
|
% of net sales |
|
|
|
|
20.5 |
% |
|
|
|
|
|
19.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20.2 |
% |
|
|
|
|
|
18.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Operating income (loss) |
|
|
|
|
17,322 |
|
|
|
|
|
14,461 |
|
|
|
|
|
2,861 |
|
|
|
|
|
20 |
% |
|
|
|
|
|
50,737 |
|
|
|
|
|
41,826 |
|
|
|
|
|
8,911 |
|
|
|
|
|
21 |
% |
|
| ||||||
|
% of net sales |
|
|
|
|
10.0 |
% |
|
|
|
|
|
8.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.0 |
% |
|
|
|
|
|
8.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Interest expense, net |
|
|
|
|
8,744 |
|
|
|
|
|
8,875 |
|
|
|
|
|
(131 |
) |
|
|
|
|
|
(1 |
)% |
|
|
|
|
|
26,198 |
|
|
|
|
|
26,655 |
|
|
|
|
|
(457 |
) |
|
|
|
|
|
(2 |
)% |
|
| ||||
|
Foreign currency (gains) losses, net |
|
|
|
|
275 |
|
|
|
|
|
838 |
|
|
|
|
|
(563 |
) |
|
|
|
|
|
(67 |
)% |
|
|
|
|
|
2,088 |
|
|
|
|
|
1,132 |
|
|
|
|
|
956 |
|
|
|
|
|
84 |
% |
|
| |||||
|
Other (income) expense, net |
|
|
|
|
— |
|
|
|
|
|
482 |
|
|
|
|
|
(482 |
) |
|
|
|
|
|
* |
|
|
|
|
|
— |
|
|
|
|
|
528 |
|
|
|
|
|
(528 |
) |
|
|
|
|
|
* |
|
| ||||||
|
Income (loss) before provision (benefit) for income taxes |
|
|
|
|
8,303 |
|
|
|
|
|
4,266 |
|
|
|
|
|
4,037 |
|
|
|
|
|
95 |
% |
|
|
|
|
|
22,451 |
|
|
|
|
|
13,511 |
|
|
|
|
|
8,940 |
|
|
|
|
|
66 |
% |
|
| ||||||
|
% of net sales |
|
|
|
|
4.8 |
% |
|
|
|
|
|
2.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.4 |
% |
|
|
|
|
|
2.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Provision (benefit) for income taxes |
|
|
|
|
1,933 |
|
|
|
|
|
86 |
|
|
|
|
|
1,847 |
|
|
|
|
|
* |
|
|
|
|
|
7,936 |
|
|
|
|
|
(5,401 |
) |
|
|
|
|
|
13,337 |
|
|
|
|
|
* |
|
| |||||||
|
Effective tax rate |
|
|
|
|
23.3 |
% |
|
|
|
|
|
2.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35.3 |
% |
|
|
|
|
|
(40.0 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Net income |
|
|
|
$ |
6,370 |
|
|
|
|
$ |
4,180 |
|
|
|
|
$ |
2,190 |
|
|
|
|
|
52 |
% |
|
|
|
|
$ |
14,515 |
|
|
|
|
$ |
18,912 |
|
|
|
|
$ |
(4,397 |
) |
|
|
|
|
|
(23 |
)% |
|
| |||||
|
% of net sales |
|
|
|
|
3.7 |
% |
|
|
|
|
|
2.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.9 |
% |
|
|
|
|
|
3.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Net income per share – basic and diluted |
|
|
|
$ |
0.21 |
|
|
|
|
$ |
0.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
0.48 |
|
|
|
|
$ |
0.62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
|
Weighted average number of shares: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
basic |
|
|
|
|
30,458 |
|
|
|
|
|
30,458 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30,458 |
|
|
|
|
|
30,458 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
|
diluted |
|
|
|
|
30,657 |
|
|
|
|
|
30,458 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30,525 |
|
|
|
|
|
30,458 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Three Months |
|
|
Nine Months |
| ||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Periods Ended March 31 |
|
|
2014 |
|
|
2013 |
|
|
Change |
|
|
2014 |
|
|
2013 |
|
|
Change |
| ||||||||||||||||||||||||||||||||||||||
|
|
|
|
(in thousands, except per share amounts) |
|
|
(in thousands, except per share amounts) |
| ||||||||||||||||||||||||||||||||||||||||||||||||||
|
Income before income taxes |
|
|
|
$ |
8,303 |
|
|
|
|
$ |
4,266 |
|
|
|
|
$ |
4,037 |
|
|
|
|
|
95 |
% |
|
|
|
|
$ |
22,451 |
|
|
|
|
$ |
13,511 |
|
|
|
|
$ |
8,940 |
|
|
|
|
|
66 |
% |
|
| ||||||
|
Plus |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
|
Other (income) expense, net |
|
|
|
|
— |
|
|
|
|
|
482 |
|
|
|
|
|
(482 |
) |
|
|
|
|
|
* |
|
|
|
|
|
— |
|
|
|
|
|
528 |
|
|
|
|
|
(528 |
) |
|
|
|
|
|
* |
|
| ||||||
|
Foreign currency (gains) losses, net |
|
|
|
|
275 |
|
|
|
|
|
838 |
|
|
|
|
|
(563 |
) |
|
|
|
|
|
(67 |
)% |
|
|
|
|
|
2,088 |
|
|
|
|
|
1,132 |
|
|
|
|
|
956 |
|
|
|
|
|
84 |
% |
|
| |||||
|
Acquisition intangible amortization |
|
|
|
|
1,202 |
|
|
|
|
|
1,179 |
|
|
|
|
|
23 |
|
|
|
|
|
2 |
% |
|
|
|
|
|
3,737 |
|
|
|
|
|
2,997 |
|
|
|
|
|
740 |
|
|
|
|
|
25 |
% |
|
| ||||||
|
Share based compensation |
|
|
|
|
18 |
|
|
|
|
|
34 |
|
|
|
|
|
(16 |
) |
|
|
|
|
|
(47 |
)% |
|
|
|
|
|
73 |
|
|
|
|
|
100 |
|
|
|
|
|
(27 |
) |
|
|
|
|
|
(27 |
)% |
|
| ||||
|
Adjusted income before provision for income taxes |
|
|
|
|
9,798 |
|
|
|
|
|
6,799 |
|
|
|
|
|
2,999 |
|
|
|
|
|
44 |
% |
|
|
|
|
|
28,349 |
|
|
|
|
|
18,268 |
|
|
|
|
|
10,081 |
|
|
|
|
|
55 |
% |
|
| ||||||
|
Provision (benefit) for income taxes |
|
|
|
|
1,933 |
|
|
|
|
|
86 |
|
|
|
|
|
1,847 |
|
|
|
|
|
* |
|
|
|
|
|
7,936 |
|
|
|
|
|
(5,401 |
) |
|
|
|
|
|
13,337 |
|
|
|
|
|
* |
|
| |||||||
|
Plus |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
|
Non-recurring income tax items |
|
|
|
|
1,857 |
|
|
|
|
|
58 |
|
|
|
|
|
1,799 |
|
|
|
|
|
* |
|
|
|
|
|
(270 |
) |
|
|
|
|
|
8,053 |
|
|
|
|
|
(8,323 |
) |
|
|
|
|
|
* |
|
| ||||||
|
Tax effect on adjustments |
|
|
|
|
(151 |
) |
|
|
|
|
|
351 |
|
|
|
|
|
(502 |
) |
|
|
|
|
|
* |
|
|
|
|
|
89 |
|
|
|
|
|
572 |
|
|
|
|
|
(483 |
) |
|
|
|
|
|
(84 |
)% |
|
| ||||
|
Adjust to cash income taxes |
|
|
|
|
(2,551 |
) |
|
|
|
|
|
841 |
|
|
|
|
|
(3,392 |
) |
|
|
|
|
|
* |
|
|
|
|
|
(2,832 |
) |
|
|
|
|
|
2,994 |
|
|
|
|
|
(5,776 |
) |
|
|
|
|
|
* |
|
| ||||
|
Adjusted provision (benefit) for income taxes |
|
|
|
|
1,088 |
|
|
|
|
|
1,336 |
|
|
|
|
|
(248 |
) |
|
|
|
|
|
(19 |
)% |
|
|
|
|
|
4,923 |
|
|
|
|
|
6,168 |
|
|
|
|
|
(1,245 |
) |
|
|
|
|
|
(20 |
)% |
|
| ||||
|
Effective Tax Rate |
|
|
|
|
11.1 |
% |
|
|
|
|
|
19.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17.4 |
% |
|
|
|
|
|
33.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Adjusted net income |
|
|
|
$ |
8,710 |
|
|
|
|
$ |
5,463 |
|
|
|
|
$ |
3,247 |
|
|
|
|
|
59 |
% |
|
|
|
|
$ |
23,426 |
|
|
|
|
$ |
12,100 |
|
|
|
|
$ |
11,326 |
|
|
|
|
|
94 |
% |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Three Months |
|
|
Nine Months |
| ||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Periods Ended March 31 |
|
|
2014 |
|
|
2013 |
|
|
Change |
|
|
2014 |
|
|
2013 |
|
|
Change |
| ||||||||||||||||||||||||||||||||||||||
|
|
|
|
(in thousands) |
|
|
(in thousands) |
| ||||||||||||||||||||||||||||||||||||||||||||||||||
|
Net income |
|
|
|
$ |
6,370 |
|
|
|
|
$ |
4,180 |
|
|
|
|
$ |
2,190 |
|
|
|
|
|
52 |
% |
|
|
|
|
$ |
14,515 |
|
|
|
|
$ |
18,912 |
|
|
|
|
$ |
(4,397 |
) |
|
|
|
|
|
(23 |
)% |
|
| |||||
|
Plus |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
|
Interest expense, net |
|
|
|
|
8,744 |
|
|
|
|
|
8,875 |
|
|
|
|
|
(131 |
) |
|
|
|
|
|
(1 |
)% |
|
|
|
|
|
26,198 |
|
|
|
|
|
26,655 |
|
|
|
|
|
(457 |
) |
|
|
|
|
|
(2 |
)% |
|
| ||||
|
Provision (benefit) for income taxes |
|
|
|
|
1,933 |
|
|
|
|
|
86 |
|
|
|
|
|
1,847 |
|
|
|
|
|
* |
|
|
|
|
|
7,936 |
|
|
|
|
|
(5,401 |
) |
|
|
|
|
|
13,337 |
|
|
|
|
|
* |
|
| |||||||
|
Depreciation and amortization |
|
|
|
|
5,122 |
|
|
|
|
|
4,959 |
|
|
|
|
|
163 |
|
|
|
|
|
3 |
% |
|
|
|
|
|
15,615 |
|
|
|
|
|
14,277 |
|
|
|
|
|
1,338 |
|
|
|
|
|
9 |
% |
|
| ||||||
|
EBITDA |
|
|
|
|
22,169 |
|
|
|
|
|
18,100 |
|
|
|
|
|
4,069 |
|
|
|
|
|
22 |
% |
|
|
|
|
|
64,264 |
|
|
|
|
|
54,443 |
|
|
|
|
|
9,821 |
|
|
|
|
|
18 |
% |
|
| ||||||
|
Foreign currency (gains) losses, net |
|
|
|
|
275 |
|
|
|
|
|
838 |
|
|
|
|
|
(563 |
) |
|
|
|
|
|
(67 |
)% |
|
|
|
|
|
2,088 |
|
|
|
|
|
1,132 |
|
|
|
|
|
956 |
|
|
|
|
|
84 |
% |
|
| |||||
|
Other (income) expense, net |
|
|
|
|
— |
|
|
|
|
|
482 |
|
|
|
|
|
(482 |
) |
|
|
|
|
|
* |
|
|
|
|
|
— |
|
|
|
|
|
528 |
|
|
|
|
|
(528 |
) |
|
|
|
|
|
* |
|
| ||||||
|
Adjusted EBITDA |
|
|
|
$ |
22,444 |
|
|
|
|
$ |
19,420 |
|
|
|
|
$ |
3,024 |
|
|
|
|
|
16 |
% |
|
|
|
|
$ |
66,352 |
|
|
|
|
$ |
56,103 |
|
|
|
|
$ |
10,249 |
|
|
|
|
|
18 |
% |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Three Months |
|
|
Nine Months |
| ||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Periods Ended March 31 |
|
|
2014 |
|
|
2013 |
|
|
Change |
|
|
2014 |
|
|
2013 |
|
|
Change |
| ||||||||||||||||||||||||||||||||||||||
|
|
|
|
(in thousands) |
|
|
(in thousands) |
| ||||||||||||||||||||||||||||||||||||||||||||||||||
|
Net sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
|
MFAs and other |
|
|
|
$ |
81,399 |
|
|
|
|
$ |
72,722 |
|
|
|
|
$ |
8,677 |
|
|
|
|
|
12 |
% |
|
|
|
|
$ |
239,413 |
|
|
|
|
$ |
225,771 |
|
|
|
|
$ |
13,642 |
|
|
|
|
|
6 |
% |
|
| ||||||
|
Nutritional Specialties |
|
|
|
|
16,172 |
|
|
|
|
|
14,168 |
|
|
|
|
|
2,004 |
|
|
|
|
|
14 |
% |
|
|
|
|
|
46,735 |
|
|
|
|
|
38,427 |
|
|
|
|
|
8,308 |
|
|
|
|
|
22 |
% |
|
| ||||||
|
Vaccines |
|
|
|
|
10,237 |
|
|
|
|
|
6,993 |
|
|
|
|
|
3,244 |
|
|
|
|
|
46 |
% |
|
|
|
|
|
30,797 |
|
|
|
|
|
20,049 |
|
|
|
|
|
10,748 |
|
|
|
|
|
54 |
% |
|
| ||||||
|
Animal Health |
|
|
|
$ |
107,808 |
|
|
|
|
$ |
93,883 |
|
|
|
|
|
13,925 |
|
|
|
|
|
15 |
% |
|
|
|
|
$ |
316,945 |
|
|
|
|
$ |
284,247 |
|
|
|
|
|
32,698 |
|
|
|
|
|
12 |
% |
|
| ||||||
|
Mineral Nutrition |
|
|
|
|
49,901 |
|
|
|
|
|
51,757 |
|
|
|
|
|
(1,856 |
) |
|
|
|
|
|
(4 |
)% |
|
|
|
|
|
146,720 |
|
|
|
|
|
154,441 |
|
|
|
|
|
(7,721 |
) |
|
|
|
|
|
(5 |
)% |
|
| ||||
|
Performance Products |
|
|
|
|
15,558 |
|
|
|
|
|
17,045 |
|
|
|
|
|
(1,487 |
) |
|
|
|
|
|
(9 |
)% |
|
|
|
|
|
44,572 |
|
|
|
|
|
50,262 |
|
|
|
|
|
(5,690 |
) |
|
|
|
|
|
(11 |
)% |
|
| ||||
|
Total |
|
|
|
$ |
173,267 |
|
|
|
|
$ |
162,685 |
|
|
|
|
$ |
10,582 |
|
|
|
|
|
7 |
% |
|
|
|
|
$ |
508,237 |
|
|
|
|
$ |
488,950 |
|
|
|
|
$ |
19,287 |
|
|
|
|
|
4 |
% |
|
| ||||||
|
Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
|
Animal Health |
|
|
|
$ |
25,505 |
|
|
|
|
$ |
20,334 |
|
|
|
|
$ |
5,171 |
|
|
|
|
|
25 |
% |
|
|
|
|
$ |
74,134 |
|
|
|
|
$ |
59,953 |
|
|
|
|
$ |
14,181 |
|
|
|
|
|
24 |
% |
|
| ||||||
|
% of segment net sales |
|
|
|
|
23.7 |
% |
|
|
|
|
|
21.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23.4 |
% |
|
|
|
|
|
21.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Mineral Nutrition |
|
|
|
|
2,807 |
|
|
|
|
|
3,439 |
|
|
|
|
|
(632 |
) |
|
|
|
|
|
(18 |
)% |
|
|
|
|
|
8,145 |
|
|
|
|
|
9,304 |
|
|
|
|
|
(1,159 |
) |
|
|
|
|
|
(12 |
)% |
|
| ||||
|
% of segment net sales |
|
|
|
|
5.6 |
% |
|
|
|
|
|
6.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.6 |
% |
|
|
|
|
|
6.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Performance Products |
|
|
|
|
906 |
|
|
|
|
|
1,577 |
|
|
|
|
|
(671 |
) |
|
|
|
|
|
(43 |
)% |
|
|
|
|
|
3,105 |
|
|
|
|
|
4,548 |
|
|
|
|
|
(1,443 |
) |
|
|
|
|
|
(32 |
)% |
|
| ||||
|
% of segment net sales |
|
|
|
|
5.8 |
% |
|
|
|
|
|
9.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.0 |
% |
|
|
|
|
|
9.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Corporate |
|
|
|
|
(6,774 |
) |
|
|
|
|
|
(5,930 |
) |
|
|
|
|
|
(844 |
) |
|
|
|
|
|
* |
|
|
|
|
|
(19,032 |
) |
|
|
|
|
|
(17,702 |
) |
|
|
|
|
|
(1,330 |
) |
|
|
|
|
|
* |
|
| ||
|
% of total net sales |
|
|
|
|
(3.9 |
)% |
|
|
|
|
|
(3.6 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3.7 |
)% |
|
|
|
|
|
(3.6 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Total |
|
|
|
$ |
22,444 |
|
|
|
|
$ |
19,420 |
|
|
|
|
$ |
3,024 |
|
|
|
|
|
16 |
% |
|
|
|
|
$ |
66,352 |
|
|
|
|
$ |
56,103 |
|
|
|
|
$ |
10,249 |
|
|
|
|
|
18 |
% |
|
| ||||||
|
% of total net sales |
|
|
|
|
13.0 |
% |
|
|
|
|
|
11.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.1 |
% |
|
|
|
|
|
11.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Nine Months |
| |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Period Ended March 31 |
|
|
2014 |
|
|
2013 |
|
|
Change |
| |||||||||||||||||||
|
|
|
|
(in thousands) |
| |||||||||||||||||||||||||
|
Adjusted EBITDA |
|
|
|
$ |
66,352 |
|
|
|
|
$ |
56,103 |
|
|
|
|
$ |
10,249 |
|
|
|
|
|
18 |
% |
|
| |||
|
Interest paid |
|
|
|
|
(32,088 |
) |
|
|
|
|
|
(32,295 |
) |
|
|
|
|
|
207 |
|
|
|
|
|
* |
|
| ||
|
Income taxes paid |
|
|
|
|
(4,923 |
) |
|
|
|
|
|
(6,168 |
) |
|
|
|
|
|
1,245 |
|
|
|
|
|
* |
|
| ||
|
Changes in operating assets and liabilities and other items |
|
|
|
|
(12,711 |
) |
|
|
|
|
|
(26,085 |
) |
|
|
|
|
|
13,374 |
|
|
|
|
|
* |
|
| ||
|
Net cash provided (used) by operating activities |
|
|
|
$ |
16,630 |
|
|
|
|
$ |
(8,445 |
) |
|
|
|
|
$ |
25,075 |
|
|
|
|
|
* |
|
| |||
| | | | | | | | | | | | | | |
|
May 13, 2014 |
|
|
By: |
|
|
/s/ Jack C. Bendheim President and Chief Executive Officer |
|
| | | | | |
|
May 13, 2014 |
|
|
By: |
|
|
/s/ Richard G. Johnson Chief Financial Officer |
|
| | | | | |