| Consolidating Condensed Financial Information of Guarantor Subsidiaries |
Consolidating Condensed Financial Information of Guarantor Subsidiaries
Certain 100% wholly-owned subsidiaries of the Company (as listed below, collectively the “Guarantor Subsidiaries”) have guaranteed fully and unconditionally, on a joint and several basis, the obligation to pay principal and interest on the Company’s 2023 Notes. Certain subsidiaries and operating divisions are not guarantors of the 2023 Notes. Those subsidiaries that are guarantors and co-obligors of the 2023 Notes are as follows:
Farnam Companies, Inc.
Four Paws Products Ltd.
Gulfstream Home & Garden, Inc.
Hydro-Organics Wholesale, Inc.
IMS Trading, LLC
IMS Southern, LLC
K&H Manufacturing, LLC
Kaytee Products, Inc.
Matson, LLC
New England Pottery, LLC
Pennington Seed, Inc. (including Gro Tec, Inc. and All-Glass Aquarium Co., Inc.)
Pets International, Ltd.
Segrest, Inc. (including Blue Springs Hatchery, Inc., Segrest Farms, Inc., Florida Tropical Distributors International, Inc., Sun Pet, Ltd and Aquatica Tropicals, Inc.)
T.F.H. Publications, Inc.
Wellmark International (including B2E Corporation and B2E Biotech LLC)
In lieu of providing separate audited financial statements for the Guarantor Subsidiaries, the Company has included the accompanying consolidating condensed financial statements based on the Company’s understanding of the Securities and Exchange Commission’s interpretation and application of Rule 3-10 of the Securities and Exchange Commission’s Regulation S-X.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS |
|
|
Three Months Ended June 24, 2017 |
|
|
(in thousands) |
|
|
Parent |
|
Non-
Guarantor
Subsidiaries
|
|
Guarantor
Subsidiaries
|
|
Eliminations |
|
Consolidated |
Net sales |
|
$ |
184,719 |
|
|
$ |
29,067 |
|
|
$ |
387,333 |
|
|
$ |
(26,527 |
) |
|
$ |
574,592 |
|
Cost of goods sold and occupancy |
|
142,533 |
|
|
20,636 |
|
|
252,678 |
|
|
(24,528 |
) |
|
391,319 |
|
Gross profit |
|
42,186 |
|
|
8,431 |
|
|
134,655 |
|
|
(1,999 |
) |
|
183,273 |
|
Selling, general and administrative expenses |
|
39,234 |
|
|
5,476 |
|
|
82,629 |
|
|
(1,999 |
) |
|
125,340 |
|
Operating income |
|
2,952 |
|
|
2,955 |
|
|
52,026 |
|
|
— |
|
|
57,933 |
|
Interest expense |
|
(7,213 |
) |
|
(54 |
) |
|
(6 |
) |
|
— |
|
|
(7,273 |
) |
Interest income |
|
53 |
|
|
— |
|
|
— |
|
|
— |
|
|
53 |
|
Other income |
|
1,064 |
|
|
86 |
|
|
476 |
|
|
— |
|
|
1,626 |
|
Income (loss) before taxes and equity in earnings of affiliates |
|
(3,144 |
) |
|
2,987 |
|
|
52,496 |
|
|
— |
|
|
52,339 |
|
Income tax expense (benefit) |
|
(1,178 |
) |
|
1,096 |
|
|
19,532 |
|
|
— |
|
|
19,450 |
|
Equity in earnings of affiliates |
|
34,214 |
|
|
— |
|
|
1,302 |
|
|
(35,516 |
) |
|
— |
|
Net income including noncontrolling interest |
|
32,248 |
|
|
1,891 |
|
|
34,266 |
|
|
(35,516 |
) |
|
32,889 |
|
Net income attributable to noncontrolling interest |
|
— |
|
|
641 |
|
|
— |
|
|
— |
|
|
641 |
|
Net income attributable to Central Garden & Pet Company |
|
$ |
32,248 |
|
|
$ |
1,250 |
|
|
$ |
34,266 |
|
|
$ |
(35,516 |
) |
|
$ |
32,248 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS |
|
|
Three Months Ended June 25, 2016 |
|
|
(in thousands) |
|
|
Parent |
|
Non-
Guarantor
Subsidiaries
|
|
Guarantor
Subsidiaries
|
|
Eliminations |
|
Consolidated |
Net sales |
|
$ |
162,751 |
|
|
$ |
28,052 |
|
|
$ |
350,013 |
|
|
$ |
(26,272 |
) |
|
$ |
514,544 |
|
Cost of goods sold and occupancy |
|
128,517 |
|
|
18,274 |
|
|
228,343 |
|
|
(24,335 |
) |
|
350,799 |
|
Gross profit |
|
34,234 |
|
|
9,778 |
|
|
121,670 |
|
|
(1,937 |
) |
|
163,745 |
|
Selling, general and administrative expenses |
|
36,826 |
|
|
5,380 |
|
|
75,291 |
|
|
(1,937 |
) |
|
115,560 |
|
Operating income (loss) |
|
(2,592 |
) |
|
4,398 |
|
|
46,379 |
|
|
— |
|
|
48,185 |
|
Interest expense |
|
(6,904 |
) |
|
(53 |
) |
|
(7 |
) |
|
— |
|
|
(6,964 |
) |
Interest income |
|
42 |
|
|
1 |
|
|
— |
|
|
— |
|
|
43 |
|
Other income (expense) |
|
(108 |
) |
|
(146 |
) |
|
572 |
|
|
— |
|
|
318 |
|
Income (loss) before taxes and equity in earnings of affiliates |
|
(9,562 |
) |
|
4,200 |
|
|
46,944 |
|
|
— |
|
|
41,582 |
|
Income tax expense (benefit) |
|
(3,517 |
) |
|
1,552 |
|
|
16,881 |
|
|
— |
|
|
14,916 |
|
Equity in earnings of affiliates |
|
32,075 |
|
|
— |
|
|
2,148 |
|
|
(34,223 |
) |
|
— |
|
Net income including noncontrolling interest |
|
26,030 |
|
|
2,648 |
|
|
32,211 |
|
|
(34,223 |
) |
|
26,666 |
|
Net income attributable to noncontrolling interest |
|
— |
|
|
636 |
|
|
— |
|
|
— |
|
|
636 |
|
Net income attributable to Central Garden & Pet Company |
|
$ |
26,030 |
|
|
$ |
2,012 |
|
|
$ |
32,211 |
|
|
$ |
(34,223 |
) |
|
$ |
26,030 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS |
|
|
|
|
Nine Months Ended June 24, 2017 |
|
|
|
|
(in thousands) |
|
|
|
|
Parent |
|
Non-
Guarantor
Subsidiaries
|
|
Guarantor
Subsidiaries
|
|
Eliminations |
|
Consolidated |
Net sales |
|
$ |
531,028 |
|
|
$ |
69,183 |
|
|
$ |
1,032,444 |
|
|
$ |
(68,641 |
) |
|
$ |
1,564,014 |
|
Cost of goods sold and occupancy |
|
409,262 |
|
|
52,442 |
|
|
678,798 |
|
|
(63,968 |
) |
|
1,076,534 |
|
Gross profit |
|
121,766 |
|
|
16,741 |
|
|
353,646 |
|
|
(4,673 |
) |
|
487,480 |
|
Selling, general and administrative expenses |
|
114,546 |
|
|
14,014 |
|
|
221,862 |
|
|
(4,673 |
) |
|
345,749 |
|
Operating income |
|
7,220 |
|
|
2,727 |
|
|
131,784 |
|
|
— |
|
|
141,731 |
|
Interest expense |
|
(20,823 |
) |
|
(136 |
) |
|
(17 |
) |
|
— |
|
|
(20,976 |
) |
Interest income |
|
98 |
|
|
1 |
|
|
— |
|
|
— |
|
|
99 |
|
Other income (expense) |
|
(276 |
) |
|
(301 |
) |
|
271 |
|
|
— |
|
|
(306 |
) |
Income (loss) before taxes and equity in earnings of affiliates |
|
(13,781 |
) |
|
2,291 |
|
|
132,038 |
|
|
— |
|
|
120,548 |
|
Income tax expense (benefit) |
|
(5,088 |
) |
|
1,133 |
|
|
48,576 |
|
|
— |
|
|
44,621 |
|
Equity in earnings of affiliates |
|
83,262 |
|
|
— |
|
|
875 |
|
|
(84,137 |
) |
|
— |
|
Net income including noncontrolling interest |
|
74,569 |
|
|
1,158 |
|
|
84,337 |
|
|
(84,137 |
) |
|
75,927 |
|
Net income attributable to noncontrolling interest |
|
— |
|
|
1,358 |
|
|
— |
|
|
— |
|
|
1,358 |
|
Net income (loss) attributable to Central Garden & Pet Company |
|
$ |
74,569 |
|
|
$ |
(200 |
) |
|
$ |
84,337 |
|
|
$ |
(84,137 |
) |
|
$ |
74,569 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS |
|
|
|
|
Nine Months Ended June 25, 2016 |
|
|
|
|
(in thousands) |
|
|
|
|
Parent |
|
Non-
Guarantor
Subsidiaries
|
|
Guarantor
Subsidiaries
|
|
Eliminations |
|
Consolidated |
Net sales |
|
$ |
456,568 |
|
|
$ |
73,324 |
|
|
$ |
953,925 |
|
|
$ |
(68,212 |
) |
|
$ |
1,415,605 |
|
Cost of goods sold and occupancy |
|
360,745 |
|
|
54,319 |
|
|
631,251 |
|
|
(63,580 |
) |
|
982,735 |
|
Gross profit |
|
95,823 |
|
|
19,005 |
|
|
322,674 |
|
|
(4,632 |
) |
|
432,870 |
|
Selling, general and administrative expenses |
|
102,990 |
|
|
14,283 |
|
|
203,868 |
|
|
(4,632 |
) |
|
316,509 |
|
Operating income (loss) |
|
(7,167 |
) |
|
4,722 |
|
|
118,806 |
|
|
— |
|
|
116,361 |
|
Interest expense |
|
(36,065 |
) |
|
(133 |
) |
|
(7 |
) |
|
— |
|
|
(36,205 |
) |
Interest income |
|
71 |
|
|
3 |
|
|
— |
|
|
— |
|
|
74 |
|
Other income (expense) |
|
(286 |
) |
|
(409 |
) |
|
452 |
|
|
— |
|
|
(243 |
) |
Income (loss) before taxes and equity in earnings of affiliates |
|
(43,447 |
) |
|
4,183 |
|
|
119,251 |
|
|
— |
|
|
79,987 |
|
Income tax expense (benefit) |
|
(15,437 |
) |
|
1,749 |
|
|
42,197 |
|
|
— |
|
|
28,509 |
|
Equity in earnings of affiliates |
|
78,135 |
|
|
— |
|
|
1,971 |
|
|
(80,106 |
) |
|
— |
|
Net income including noncontrolling interest |
|
50,125 |
|
|
2,434 |
|
|
79,025 |
|
|
(80,106 |
) |
|
51,478 |
|
Net income attributable to noncontrolling interest |
|
— |
|
|
1,353 |
|
|
— |
|
|
— |
|
|
1,353 |
|
Net income attributable to Central Garden & Pet Company |
|
$ |
50,125 |
|
|
$ |
1,081 |
|
|
$ |
79,025 |
|
|
$ |
(80,106 |
) |
|
$ |
50,125 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATING CONDENSED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) |
|
|
Three Months Ended June 24, 2017 |
|
|
(in thousands) |
|
|
Parent |
|
Non-
Guarantor
Subsidiaries
|
|
Guarantor
Subsidiaries
|
|
Eliminations |
|
Consolidated |
Net income |
|
$ |
32,248 |
|
|
$ |
1,891 |
|
|
$ |
34,266 |
|
|
$ |
(35,516 |
) |
|
$ |
32,889 |
|
Other comprehensive income: |
|
|
|
|
|
|
|
|
|
|
Foreign currency translation |
|
172 |
|
|
116 |
|
|
19 |
|
|
(135 |
) |
|
172 |
|
Total comprehensive income |
|
32,420 |
|
|
2,007 |
|
|
34,285 |
|
|
(35,651 |
) |
|
33,061 |
|
Comprehensive income attributable to noncontrolling interests |
|
— |
|
|
641 |
|
|
— |
|
|
— |
|
|
641 |
|
Comprehensive income (loss) attributable to Central Garden & Pet Company |
|
$ |
32,420 |
|
|
$ |
1,366 |
|
|
$ |
34,285 |
|
|
$ |
(35,651 |
) |
|
$ |
32,420 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATING CONDENSED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) |
|
|
Three Months Ended June 25, 2016 |
|
|
(in thousands) |
|
|
Parent |
|
Non-
Guarantor
Subsidiaries
|
|
Guarantor
Subsidiaries
|
|
Eliminations |
|
Consolidated |
Net income (loss) |
|
$ |
26,030 |
|
|
$ |
2,648 |
|
|
$ |
32,211 |
|
|
$ |
(34,223 |
) |
|
$ |
26,666 |
|
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
Foreign currency translation |
|
(277 |
) |
|
(233 |
) |
|
25 |
|
|
208 |
|
|
(277 |
) |
Total comprehensive income |
|
25,753 |
|
|
2,415 |
|
|
32,236 |
|
|
(34,015 |
) |
|
26,389 |
|
Comprehensive loss attributable to noncontrolling interests |
|
— |
|
|
636 |
|
|
— |
|
|
— |
|
|
636 |
|
Comprehensive income (loss) attributable to Central Garden & Pet Company |
|
$ |
25,753 |
|
|
$ |
1,779 |
|
|
$ |
32,236 |
|
|
$ |
(34,015 |
) |
|
$ |
25,753 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATING CONDENSED STATEMENTS OF COMPREHENSIVE INCOME |
|
|
Nine Months Ended June 24, 2017 |
|
|
(in thousands) |
|
|
Parent |
|
Non-
Guarantor
Subsidiaries
|
|
Guarantor
Subsidiaries
|
|
Eliminations |
|
Consolidated |
Net income (loss) |
|
$ |
74,569 |
|
|
$ |
1,158 |
|
|
$ |
84,337 |
|
|
$ |
(84,137 |
) |
|
$ |
75,927 |
|
Other comprehensive loss: |
|
|
|
|
|
|
|
|
|
|
Foreign currency translation |
|
(193 |
) |
|
(144 |
) |
|
(11 |
) |
|
155 |
|
|
(193 |
) |
Total comprehensive income (loss) |
|
74,376 |
|
|
1,014 |
|
|
84,326 |
|
|
(83,982 |
) |
|
75,734 |
|
Comprehensive income attributable to noncontrolling interests |
|
— |
|
|
1,358 |
|
|
— |
|
|
— |
|
|
1,358 |
|
Comprehensive income (loss) attributable to Central Garden & Pet Company |
|
$ |
74,376 |
|
|
$ |
(344 |
) |
|
$ |
84,326 |
|
|
$ |
(83,982 |
) |
|
$ |
74,376 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATING CONDENSED STATEMENTS OF COMPREHENSIVE INCOME |
|
|
Nine Months Ended June 25, 2016 |
|
|
(in thousands) |
|
|
Parent |
|
Non-
Guarantor
Subsidiaries
|
|
Guarantor
Subsidiaries
|
|
Eliminations |
|
Consolidated |
Net income (loss) |
|
$ |
50,125 |
|
|
$ |
2,434 |
|
|
$ |
79,025 |
|
|
$ |
(80,106 |
) |
|
$ |
51,478 |
|
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
Foreign currency translation |
|
(969 |
) |
|
(773 |
) |
|
32 |
|
|
741 |
|
|
(969 |
) |
Total comprehensive income (loss) |
|
49,156 |
|
|
1,661 |
|
|
79,057 |
|
|
(79,365 |
) |
|
50,509 |
|
Comprehensive income attributable to noncontrolling interests |
|
— |
|
|
1,353 |
|
|
— |
|
|
— |
|
|
1,353 |
|
Comprehensive income (loss) attributable to Central Garden & Pet Company |
|
$ |
49,156 |
|
|
$ |
308 |
|
|
$ |
79,057 |
|
|
$ |
(79,365 |
) |
|
$ |
49,156 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATING CONDENSED BALANCE SHEET |
|
|
June 24, 2017 |
|
|
(in thousands) |
|
|
Parent |
|
Non-
Guarantor
Subsidiaries
|
|
Guarantor
Subsidiaries
|
|
Eliminations |
|
Consolidated |
ASSETS |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
929 |
|
|
$ |
10,118 |
|
|
$ |
3,426 |
|
|
$ |
— |
|
|
$ |
14,473 |
|
Restricted cash |
|
10,999 |
|
|
— |
|
|
— |
|
|
— |
|
|
10,999 |
|
Accounts receivable, net |
|
92,703 |
|
|
9,842 |
|
|
176,959 |
|
|
— |
|
|
279,504 |
|
Inventories |
|
127,307 |
|
|
10,567 |
|
|
245,575 |
|
|
— |
|
|
383,449 |
|
Prepaid expenses and other |
|
19,670 |
|
|
1,059 |
|
|
31,235 |
|
|
— |
|
|
51,964 |
|
Total current assets |
|
251,608 |
|
|
31,586 |
|
|
457,195 |
|
|
— |
|
|
740,389 |
|
Land, buildings, improvements and equipment, net |
|
37,823 |
|
|
4,065 |
|
|
135,896 |
|
|
— |
|
|
177,784 |
|
Goodwill |
|
15,058 |
|
|
— |
|
|
215,327 |
|
|
— |
|
|
230,385 |
|
Other long-term assets |
|
34,273 |
|
|
3,200 |
|
|
167,858 |
|
|
(2,142 |
) |
|
203,189 |
|
Intercompany receivable |
|
36,783 |
|
|
— |
|
|
601,317 |
|
|
(638,100 |
) |
|
— |
|
Investment in subsidiaries |
|
1,369,307 |
|
|
— |
|
|
— |
|
|
(1,369,307 |
) |
|
— |
|
Total |
|
$ |
1,744,852 |
|
|
$ |
38,851 |
|
|
$ |
1,577,593 |
|
|
$ |
(2,009,549 |
) |
|
$ |
1,351,747 |
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
34,562 |
|
|
$ |
7,832 |
|
|
$ |
64,014 |
|
|
$ |
— |
|
|
$ |
106,408 |
|
Accrued expenses |
|
57,235 |
|
|
2,632 |
|
|
52,224 |
|
|
— |
|
|
112,091 |
|
Current portion of long-term debt |
|
— |
|
|
— |
|
|
375 |
|
|
— |
|
|
375 |
|
Total current liabilities |
|
91,797 |
|
|
10,464 |
|
|
116,613 |
|
|
— |
|
|
218,874 |
|
Long-term debt |
|
434,962 |
|
|
— |
|
|
112 |
|
|
— |
|
|
435,074 |
|
Intercompany payable |
|
588,378 |
|
|
49,722 |
|
|
|
|
|
(638,100 |
) |
|
— |
|
Losses in excess of investment in subsidiaries |
|
— |
|
|
— |
|
|
19,327 |
|
|
(19,327 |
) |
|
— |
|
Other long-term obligations |
|
2,620 |
|
|
— |
|
|
68,314 |
|
|
(2,142 |
) |
|
68,792 |
|
Total Central Garden & Pet shareholders’ equity (deficit) |
|
627,095 |
|
|
(23,247 |
) |
|
1,373,227 |
|
|
(1,349,980 |
) |
|
627,095 |
|
Noncontrolling interest |
|
— |
|
|
1,912 |
|
|
— |
|
|
— |
|
|
1,912 |
|
Total equity (deficit) |
|
627,095 |
|
|
(21,335 |
) |
|
1,373,227 |
|
|
(1,349,980 |
) |
|
629,007 |
|
Total |
|
$ |
1,744,852 |
|
|
$ |
38,851 |
|
|
$ |
1,577,593 |
|
|
$ |
(2,009,549 |
) |
|
$ |
1,351,747 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATING CONDENSED BALANCE SHEET |
|
|
June 25, 2016 |
|
|
(in thousands) |
|
|
Parent |
|
Non-
Guarantor
Subsidiaries
|
|
Guarantor
Subsidiaries
|
|
Eliminations |
|
Consolidated |
ASSETS |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
30,477 |
|
|
$ |
8,675 |
|
|
$ |
848 |
|
|
$ |
— |
|
|
$ |
40,000 |
|
Restricted cash |
|
12,029 |
|
|
— |
|
|
— |
|
|
— |
|
|
12,029 |
|
Accounts receivable, net |
|
74,162 |
|
|
9,395 |
|
|
158,397 |
|
|
— |
|
|
241,954 |
|
Inventories |
|
105,440 |
|
|
9,037 |
|
|
247,336 |
|
|
— |
|
|
361,813 |
|
Prepaid expenses and other |
|
20,543 |
|
|
1,039 |
|
|
23,493 |
|
|
— |
|
|
45,075 |
|
Total current assets |
|
242,651 |
|
|
28,146 |
|
|
430,074 |
|
|
— |
|
|
700,871 |
|
Land, buildings, improvements and equipment, net |
|
43,475 |
|
|
3,877 |
|
|
112,078 |
|
|
— |
|
|
159,430 |
|
Goodwill |
|
18,858 |
|
|
— |
|
|
214,153 |
|
|
— |
|
|
233,011 |
|
Other long-term assets |
|
37,139 |
|
|
3,294 |
|
|
84,702 |
|
|
(1,540 |
) |
|
123,595 |
|
Intercompany receivable |
|
31,005 |
|
|
— |
|
|
478,780 |
|
|
(509,785 |
) |
|
— |
|
Investment in subsidiaries |
|
1,130,148 |
|
|
— |
|
|
— |
|
|
(1,130,148 |
) |
|
— |
|
Total |
|
$ |
1,503,276 |
|
|
$ |
35,317 |
|
|
$ |
1,319,787 |
|
|
$ |
(1,641,473 |
) |
|
$ |
1,216,907 |
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
26,818 |
|
|
$ |
6,210 |
|
|
$ |
63,878 |
|
|
$ |
— |
|
|
$ |
96,906 |
|
Accrued expenses |
|
48,981 |
|
|
2,290 |
|
|
51,682 |
|
|
— |
|
|
102,953 |
|
Current portion of long-term debt |
|
154 |
|
|
— |
|
|
376 |
|
|
— |
|
|
530 |
|
Total current liabilities |
|
75,953 |
|
|
8,500 |
|
|
115,936 |
|
|
— |
|
|
200,389 |
|
Long-term debt |
|
394,164 |
|
|
— |
|
|
439 |
|
|
— |
|
|
394,603 |
|
Intercompany payable |
|
468,039 |
|
|
41,746 |
|
|
— |
|
|
(509,785 |
) |
|
— |
|
Losses in excess of investment in subsidiaries |
|
— |
|
|
— |
|
|
14,780 |
|
|
(14,780 |
) |
|
— |
|
Other long-term obligations |
|
9,036 |
|
|
— |
|
|
56,479 |
|
|
(1,540 |
) |
|
63,975 |
|
Total Central Garden & Pet shareholders’ equity (deficit) |
|
556,084 |
|
|
(16,785 |
) |
|
1,132,153 |
|
|
(1,115,368 |
) |
|
556,084 |
|
Noncontrolling interest |
|
— |
|
|
1,856 |
|
|
— |
|
|
— |
|
|
1,856 |
|
Total equity (deficit) |
|
556,084 |
|
|
(14,929 |
) |
|
1,132,153 |
|
|
(1,115,368 |
) |
|
557,940 |
|
Total |
|
$ |
1,503,276 |
|
|
$ |
35,317 |
|
|
$ |
1,319,787 |
|
|
$ |
(1,641,473 |
) |
|
$ |
1,216,907 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATING CONDENSED BALANCE SHEET |
|
|
September 24, 2016 |
|
|
(in thousands) |
|
|
Parent |
|
Non-
Guarantor
Subsidiaries
|
|
Guarantor
Subsidiaries
|
|
Eliminations |
|
Consolidated |
ASSETS |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
82,158 |
|
|
$ |
9,695 |
|
|
$ |
1,129 |
|
|
$ |
— |
|
|
$ |
92,982 |
|
Restricted cash |
|
10,910 |
|
|
— |
|
|
— |
|
|
— |
|
|
10,910 |
|
Accounts receivable, net |
|
59,617 |
|
|
5,156 |
|
|
136,378 |
|
|
— |
|
|
201,151 |
|
Inventories |
|
113,317 |
|
|
11,752 |
|
|
236,935 |
|
|
— |
|
|
362,004 |
|
Prepaid expenses and other assets |
|
20,978 |
|
|
817 |
|
|
25,964 |
|
|
— |
|
|
47,759 |
|
Total current assets |
|
286,980 |
|
|
27,420 |
|
|
400,406 |
|
|
— |
|
|
714,806 |
|
Land, buildings, improvements and equipment, net |
|
41,083 |
|
|
3,897 |
|
|
113,244 |
|
|
— |
|
|
158,224 |
|
Goodwill |
|
15,058 |
|
|
— |
|
|
216,327 |
|
|
— |
|
|
231,385 |
|
Other long-term assets |
|
30,555 |
|
|
2,980 |
|
|
85,701 |
|
|
(11,458 |
) |
|
107,778 |
|
Intercompany receivable |
|
32,778 |
|
|
— |
|
|
567,374 |
|
|
(600,152 |
) |
|
— |
|
Investment in subsidiaries |
|
1,176,990 |
|
|
— |
|
|
— |
|
|
(1,176,990 |
) |
|
— |
|
Total |
|
$ |
1,583,444 |
|
|
$ |
34,297 |
|
|
$ |
1,383,052 |
|
|
$ |
(1,788,600 |
) |
|
$ |
1,212,193 |
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
34,096 |
|
|
$ |
3,953 |
|
|
$ |
64,364 |
|
|
$ |
— |
|
|
$ |
102,413 |
|
Accrued expenses and other liabilities |
|
47,862 |
|
|
1,410 |
|
|
50,071 |
|
|
— |
|
|
99,343 |
|
Current portion of long term debt |
|
88 |
|
|
— |
|
|
375 |
|
|
— |
|
|
463 |
|
Total current liabilities |
|
82,046 |
|
|
5,363 |
|
|
114,810 |
|
|
— |
|
|
202,219 |
|
Long-term debt |
|
394,364 |
|
|
— |
|
|
442 |
|
|
— |
|
|
394,806 |
|
Intercompany payable |
|
553,964 |
|
|
46,188 |
|
|
— |
|
|
(600,152 |
) |
|
— |
|
Losses in excess of investment in subsidiaries |
|
— |
|
|
— |
|
|
16,126 |
|
|
(16,126 |
) |
|
— |
|
Other long-term obligations |
|
56 |
|
|
— |
|
|
71,983 |
|
|
(11,458 |
) |
|
60,581 |
|
Total Central Garden & Pet shareholders’ equity (deficit) |
|
553,014 |
|
|
(18,827 |
) |
|
1,179,691 |
|
|
(1,160,864 |
) |
|
553,014 |
|
Noncontrolling interest |
|
— |
|
|
1,573 |
|
|
— |
|
|
— |
|
|
1,573 |
|
Total equity (deficit) |
|
553,014 |
|
|
(17,254 |
) |
|
1,179,691 |
|
|
(1,160,864 |
) |
|
554,587 |
|
Total |
|
$ |
1,583,444 |
|
|
$ |
34,297 |
|
|
$ |
1,383,052 |
|
|
$ |
(1,788,600 |
) |
|
$ |
1,212,193 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATING CONDENSED STATEMENT OF CASH FLOWS |
|
|
Nine Months Ended June 24, 2017 |
|
|
(in thousands) |
|
|
Parent |
|
Non-
Guarantor
Subsidiaries
|
|
Guarantor
Subsidiaries
|
|
Eliminations |
|
Consolidated |
Net cash provided (used) by operating activities |
|
$ |
(14,968 |
) |
|
$ |
2,482 |
|
|
$ |
59,210 |
|
|
$ |
(4,076 |
) |
|
$ |
42,648 |
|
Additions to property and equipment |
|
(6,811 |
) |
|
(557 |
) |
|
(29,719 |
) |
|
|
|
|
(37,087 |
) |
Payments to acquire companies, net of cash acquired |
|
(106,821 |
) |
|
— |
|
|
|
|
|
— |
|
|
(106,821 |
) |
Proceeds from sale of business, facility and other assets |
|
— |
|
|
— |
|
|
8,301 |
|
|
— |
|
|
8,301 |
|
Change in restricted cash and cash equivalents |
|
(89 |
) |
|
— |
|
|
|
|
|
— |
|
|
(89 |
) |
Investment in equity method investee |
|
(11,495 |
) |
|
— |
|
|
|
|
— |
|
|
(11,495 |
) |
Other investing activities |
|
(2,735 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(2,735 |
) |
Intercompany investing activities |
|
(4,005 |
) |
|
— |
|
|
(33,943 |
) |
|
37,948 |
|
|
— |
|
Net cash used by investing activities |
|
(131,956 |
) |
|
(557 |
) |
|
(55,361 |
) |
|
37,948 |
|
|
(149,926 |
) |
Repayments on revolving line of credit |
|
(416,000 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(416,000 |
) |
Borrowings under revolving line of credit |
|
456,000 |
|
|
— |
|
|
— |
|
|
— |
|
|
456,000 |
|
Repayments under long-term debt |
|
(88 |
) |
|
— |
|
|
(368 |
) |
|
— |
|
|
(456 |
) |
Excess tax benefits from stock-based awards |
|
17,205 |
|
|
— |
|
|
— |
|
|
— |
|
|
17,205 |
|
Repurchase of common stock |
|
(25,654 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(25,654 |
) |
Distribution to parent |
|
|
|
|
(4,076 |
) |
|
— |
|
|
4,076 |
|
|
— |
|
Distribution to noncontrolling interest |
|
|
|
|
(1,019 |
) |
|
— |
|
|
— |
|
|
(1,019 |
) |
Payment of contingent consideration liability |
|
|
|
|
— |
|
|
(1,222 |
) |
|
— |
|
|
(1,222 |
) |
Intercompany financing activities |
|
34,414 |
|
|
3,534 |
|
|
|
|
|
(37,948 |
) |
|
— |
|
Net cash provided (used) by financing activities |
|
65,877 |
|
|
(1,561 |
) |
|
(1,590 |
) |
|
(33,872 |
) |
|
28,854 |
|
Effect of exchange rate changes on cash and cash equivalents |
|
(182 |
) |
|
59 |
|
|
38 |
|
|
— |
|
|
(85 |
) |
Net decrease in cash and cash equivalents |
|
(81,229 |
) |
|
423 |
|
|
2,297 |
|
|
— |
|
|
(78,509 |
) |
Cash and cash equivalents at beginning of period |
|
82,158 |
|
|
9,695 |
|
|
1,129 |
|
|
— |
|
|
92,982 |
|
Cash and cash equivalents at end of period |
|
$ |
929 |
|
|
$ |
10,118 |
|
|
$ |
3,426 |
|
|
$ |
— |
|
|
$ |
14,473 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATING CONDENSED STATEMENT OF CASH FLOWS |
|
|
Nine Months Ended June 25, 2016 |
|
|
(in thousands) |
|
|
Parent |
|
Non-Guarantor
Subsidiaries
|
|
Guarantor
Subsidiaries
|
|
Eliminations |
|
Consolidated |
Net cash used by operating activities |
|
$ |
4,127 |
|
|
$ |
6,082 |
|
|
$ |
84,258 |
|
|
$ |
(4,884 |
) |
|
$ |
89,583 |
|
Additions to property, plant and equipment |
|
(1,876 |
) |
|
(577 |
) |
|
(17,033 |
) |
|
— |
|
|
(19,486 |
) |
Payments to acquire companies, net of cash acquired |
|
(60,916 |
) |
|
— |
|
|
(7,985 |
) |
|
— |
|
|
(68,901 |
) |
Change in restricted cash and cash equivalents |
|
1,129 |
|
|
— |
|
|
— |
|
|
— |
|
|
1,129 |
|
Proceeds from sale of plant assets |
|
|
|
|
|
3,899 |
|
|
|
|
3,899 |
|
Other investing activities |
|
(550 |
) |
|
|
|
|
|
|
|
|
|
|
(550 |
) |
Intercompany investing activities |
|
1,689 |
|
|
— |
|
|
(63,778 |
) |
|
62,089 |
|
|
— |
|
Net cash provided (used) by investing activities |
|
(60,524 |
) |
|
(577 |
) |
|
(84,897 |
) |
|
62,089 |
|
|
(83,909 |
) |
Repayments of long-term debt |
|
(400,208 |
) |
|
— |
|
|
(22 |
) |
|
— |
|
|
(400,230 |
) |
Borrowings under revolving line of credit |
|
419,000 |
|
|
— |
|
|
— |
|
|
— |
|
|
419,000 |
|
Repayments under revolving line of credit |
|
(419,000 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(419,000 |
) |
Issuance of long-term debt |
|
400,000 |
|
|
— |
|
|
— |
|
|
— |
|
|
400,000 |
|
Excess tax benefits from stock-based awards |
|
4,726 |
|
|
— |
|
|
— |
|
|
— |
|
|
4,726 |
|
Repurchase of common stock |
|
(9,429 |
) |
|
|
|
|
— |
|
|
|
|
|
(9,429 |
) |
Proceeds from issuance of common stock |
|
280 |
|
|
— |
|
|
— |
|
|
— |
|
|
280 |
|
Distribution to parent |
|
— |
|
|
(4,884 |
) |
|
— |
|
|
4,884 |
|
|
— |
|
Distribution to noncontrolling interest |
|
|
|
|
(592 |
) |
|
|
|
|
|
|
|
(592 |
) |
Payment of financing costs |
|
(7,560 |
) |
|
— |
|
|
|
|
|
|
|
|
(7,560 |
) |
Intercompany financing activities |
|
63,786 |
|
|
(1,697 |
) |
|
— |
|
|
(62,089 |
) |
|
— |
|
Net cash provided (used) by financing activities |
|
51,595 |
|
|
(7,173 |
) |
|
(22 |
) |
|
(57,205 |
) |
|
(12,805 |
) |
Effect of exchange rates on cash |
|
(1,001 |
) |
|
321 |
|
|
227 |
|
|
— |
|
|
(453 |
) |
Net increase (decrease) in cash and cash equivalents |
|
(5,803 |
) |
|
(1,347 |
) |
|
(434 |
) |
|
— |
|
|
(7,584 |
) |
Cash and cash equivalents at beginning of year |
|
36,280 |
|
|
10,022 |
|
|
1,282 |
|
|
— |
|
|
47,584 |
|
Cash and cash equivalents at end of year |
|
$ |
30,477 |
|
|
$ |
8,675 |
|
|
$ |
848 |
|
|
$ |
— |
|
|
$ |
40,000 |
|
|