| GOODWILL
|
|
|
|
|
|
Buildings and improvements | 10-37 years |
Machinery and equipment, including leases | 3-15 years |
Leasehold improvements | Term of lease or useful life, whichever is shorter |
(Amounts in thousands) | April 1, 2017 | December 31, 2016 | |||||
Foreign currency hedge included in other current assets | $ | 471 | $ | 962 |
• | Level 1: Observable inputs such as quoted prices (unadjusted) in active markets for identical assets or liabilities. |
• | Level 2: Inputs other than quoted prices that are observable for the asset or liability, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active. |
• | Level 3: Inputs that reflect the reporting entity’s own assumptions. |
Quoted Prices in Active Markets | Significant Other | Significant | ||||||||||||||||||
(Amounts in thousands) | Fair | for Identical | Observable | Unobservable | ||||||||||||||||
Carrying | Value | Assets | Inputs | Inputs | ||||||||||||||||
Description | Value | Total | (Level 1) | (Level 2) | (Level 3) | |||||||||||||||
Liabilities: | ||||||||||||||||||||
Senior Notes-6.50% | $ | 650,000 | $ | 676,000 | $ | 676,000 | $ | — | $ | — | ||||||||||
Term Loan Facility | 257,100 | 257,743 | — | 257,743 | — | |||||||||||||||
As of April 1, 2017 | $ | 907,100 | $ | 933,743 | $ | 676,000 | $ | 257,743 | $ | — | ||||||||||
Liabilities: | ||||||||||||||||||||
Senior Notes-6.50% | $ | 650,000 | $ | 676,000 | $ | 676,000 | $ | — | $ | — | ||||||||||
Term Loan Facility | 258,175 | 260,757 | — | 260,757 | — | |||||||||||||||
As of December 31, 2016 | $ | 908,175 | $ | 936,757 | $ | 676,000 | $ | 260,757 | $ | — |
|
(Amounts in thousands) | ||||||||
April 1, 2017 | December 31, 2016 | |||||||
Siding, Fencing and Stone | $ | 348,745 | $ | 348,553 | ||||
Windows and Doors | 130,050 | 129,961 | ||||||
$ | 478,795 | $ | 478,514 |
Windows and | Siding, Fencing | |||||||
(Amounts in thousands) | Doors | and Stone | ||||||
Balance as of December 31, 2016 | ||||||||
Goodwill | $ | 457,734 | $ | 470,780 | ||||
Accumulated impairment losses | (327,773 | ) | (122,227 | ) | ||||
$ | 129,961 | $ | 348,553 | |||||
Currency translation adjustments | 89 | 192 | ||||||
Balance as of April 1, 2017 | ||||||||
Goodwill | 457,823 | 470,972 | ||||||
Accumulated impairment losses | (327,773 | ) | (122,227 | ) | ||||
$ | 130,050 | $ | 348,745 |
|
(Amounts in thousands) | Average Amortization Period | Accumulated | Net Carrying | |||||||||||
(in Years) | Cost | Amortization | Value | |||||||||||
As of April 1, 2017: | ||||||||||||||
Patents | 14 | $ | 12,770 | $ | (12,199 | ) | $ | 571 | ||||||
Trademarks/Tradenames | 12 | 117,142 | (84,227 | ) | 32,915 | |||||||||
Customer relationships | 13 | 218,108 | (153,270 | ) | 64,838 | |||||||||
Other | 4 | 5,665 | (5,047 | ) | 618 | |||||||||
Total intangible assets | 12 | $ | 353,685 | $ | (254,743 | ) | $ | 98,942 | ||||||
As of December 31, 2016: | ||||||||||||||
Patents | 14 | $ | 12,770 | $ | (12,078 | ) | $ | 692 | ||||||
Trademarks/Tradenames | 12 | 117,124 | (82,723 | ) | 34,401 | |||||||||
Customer relationships | 13 | 217,861 | (150,310 | ) | 67,551 | |||||||||
Other | 4 | 5,661 | (4,146 | ) | 1,515 | |||||||||
Total intangible assets | 12 | $ | 353,416 | $ | (249,257 | ) | $ | 104,159 |
Amortization | |||
(Amounts in thousands) | expense | ||
2017 (remainder of year) | $ | 15,414 | |
2018 | 19,935 | ||
2019 | 15,829 | ||
2020 | 11,150 | ||
2021 | 6,709 |
|
(Amounts in thousands) | For the three months ended | ||||||||
April 1, 2017 | April 2, 2016 | ||||||||
Net loss | $ | (3,637 | ) | $ | (27,577 | ) | |||
Foreign currency translation adjustment | 565 | 4,773 | |||||||
Unrealized loss on derivative instruments | (546 | ) | (1,720 | ) | |||||
Comprehensive loss | $ | (3,618 | ) | $ | (24,524 | ) |
|
(Amounts in thousands) | ||||||||
April 1, 2017 | December 31, 2016 | |||||||
Senior secured asset based revolving credit facility | $ | 30,000 | $ | — | ||||
Term Loan due 2021, net of unamortized early tender premium, | ||||||||
discount, and debt issuance costs of $16,536 and $17,854, respectively | 240,564 | 240,321 | ||||||
6.50% Senior notes due 2022, net of unamortized early tender premium, | ||||||||
discount, and debt issuance costs of $47,926 and $49,935, respectively | 602,074 | 600,065 | ||||||
$ | 872,638 | $ | 840,386 | |||||
Less current portion of long-term debt | (4,300 | ) | (4,300 | ) | ||||
$ | 868,338 | $ | 836,086 |
(Amounts in thousands) | For the three months ended | |||||||
April 1, 2017 | April 2, 2016 | |||||||
Loss on modification of debt: | ||||||||
Term Loan Facility unamortized discount | $ | — | $ | 1,915 | ||||
Term Loan Facility unamortized debt issuance costs | — | 484 | ||||||
Total loss on modification or extinguishment of debt | $ | — | $ | 2,399 |
|
(Amounts in thousands) | For the three months ended | ||||||||
April 1, 2017 | April 2, 2016 | ||||||||
Service cost | $ | — | $ | — | |||||
Interest cost | 459 | 486 | |||||||
Expected return on plan assets | (546 | ) | (545 | ) | |||||
Amortization of loss | 351 | 354 | |||||||
Net periodic benefit expense | $ | 264 | $ | 295 |
|
(Amounts in thousands) | April 1, 2017 | December 31, 2016 | ||||||
Product claim liabilities | $ | 138 | $ | 138 | ||||
Multi-employer pension plan withdrawal liability | 718 | 808 | ||||||
Other | 497 | 500 | ||||||
$ | 1,353 | $ | 1,446 |
For the three months ended | |||||||||
(Amounts in thousands) | April 1, 2017 | April 2, 2016 | |||||||
Balance, beginning of period | $ | 77,293 | $ | 76,562 | |||||
Warranty expense during period | 6,166 | 5,512 | |||||||
Settlements made during period | (5,008 | ) | (4,613 | ) | |||||
Balance, end of period | $ | 78,451 | $ | 77,461 |
|
(Amounts in thousands) | April 1, 2017 | December 31, 2016 | ||||||
Insurance | $ | 8,493 | $ | 8,297 | ||||
Employee compensation and benefits | 17,384 | 27,749 | ||||||
Sales and marketing | 29,140 | 59,655 | ||||||
Product warranty | 20,189 | 19,718 | ||||||
Accrued freight | 2,664 | 2,146 | ||||||
Accrued interest | 7,286 | 17,977 | ||||||
Accrued environmental liability | 435 | 434 | ||||||
Accrued pension | 1,753 | 1,753 | ||||||
Accrued sales returns and discounts | 1,418 | 1,199 | ||||||
Accrued taxes | 5,605 | 4,966 | ||||||
Litigation accrual | 2,575 | 2,575 | ||||||
Other | 27,829 | 22,546 | ||||||
$ | 124,771 | $ | 169,015 |
(Amounts in thousands) | April 1, 2017 | December 31, 2016 | ||||||
Insurance | $ | 597 | $ | 605 | ||||
Pension liabilities | 13,958 | 13,907 | ||||||
Multi-employer pension withdrawal liability | 718 | 808 | ||||||
Product warranty | 58,262 | 57,575 | ||||||
Long-term product claim liability | 138 | 138 | ||||||
Long-term environmental liability | 1,158 | 1,158 | ||||||
Liabilities for tax uncertainties | 3,781 | 3,925 | ||||||
Litigation accrual | 731 | 731 | ||||||
Other | 4,757 | 7,548 | ||||||
$ | 84,100 | $ | 86,395 |
|
|
Stock Options | Weighted- Average Exercise Price | Weighted- Average Remaining Contractual Term (Years) | ||||||||
Balance at January 1, 2017 | 2,495,533 | $ | 13.96 | 4.35 | ||||||
Granted | — | — | — | |||||||
Exercised | (8,334 | ) | 12.35 | — | ||||||
Forfeited or expired | — | — | — | |||||||
Balance at April 1, 2017 | 2,487,199 | $ | 13.96 | 4.10 |
|
For the three months ended | ||||||||
(Amounts in thousands) | April 1, 2017 | April 2, 2016 | ||||||
Net sales | ||||||||
Siding, Fencing and Stone | $ | 190,837 | $ | 176,376 | ||||
Windows and Doors | 239,178 | 232,238 | ||||||
$ | 430,015 | $ | 408,614 | |||||
Operating earnings (loss) | ||||||||
Siding, Fencing and Stone | $ | 19,823 | $ | 20,374 | ||||
Windows and Doors | 1,429 | (1,250 | ) | |||||
Unallocated | (9,426 | ) | (9,548 | ) | ||||
$ | 11,826 | $ | 9,576 | |||||
Total assets as of | ||||||||
April 1, 2017 | December 31, 2016 | |||||||
Total assets | ||||||||
Siding, Fencing and Stone | $ | 704,664 | $ | 691,930 | ||||
Windows and Doors | 511,597 | 509,055 | ||||||
Unallocated | 34,735 | 56,756 | ||||||
$ | 1,250,996 | $ | 1,257,741 |
|
|
PLY GEM HOLDINGS, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) | ||||||||||||||||||||||||
Three months ended April 1, 2017 | ||||||||||||||||||||||||
Guarantor | Issuer | Non- | ||||||||||||||||||||||
Ply Gem | Ply Gem | Guarantor | Guarantor | Consolidating | ||||||||||||||||||||
(Amounts in thousands) | Holdings, Inc. | Industries, Inc. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | ||||||||||||||||||
Net sales | $ | — | $ | — | $ | 389,583 | $ | 40,432 | $ | — | $ | 430,015 | ||||||||||||
Cost of products sold | — | — | 308,116 | 32,374 | — | 340,490 | ||||||||||||||||||
Gross profit | — | — | 81,467 | 8,058 | — | 89,525 | ||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||
Selling, general and | ||||||||||||||||||||||||
administrative expenses | — | 9,426 | 50,609 | 12,320 | — | 72,355 | ||||||||||||||||||
Intercompany administrative | ||||||||||||||||||||||||
charges | — | — | 14,968 | 125 | (15,093 | ) | — | |||||||||||||||||
Amortization of intangible assets | — | — | 4,290 | 1,054 | — | 5,344 | ||||||||||||||||||
Total operating expenses | — | 9,426 | 69,867 | 13,499 | (15,093 | ) | 77,699 | |||||||||||||||||
Operating earnings (loss) | — | (9,426 | ) | 11,600 | (5,441 | ) | 15,093 | 11,826 | ||||||||||||||||
Foreign currency gain | — | — | — | 155 | — | 155 | ||||||||||||||||||
Intercompany interest | — | 14,214 | (13,408 | ) | (806 | ) | — | — | ||||||||||||||||
Interest expense | — | (16,886 | ) | — | — | — | (16,886 | ) | ||||||||||||||||
Interest income | — | 2 | 8 | 4 | — | 14 | ||||||||||||||||||
Tax receivable agreement liability adjustment | — | — | — | — | — | — | ||||||||||||||||||
Intercompany administrative income | — | 15,093 | — | — | (15,093 | ) | — | |||||||||||||||||
Income (loss) before equity in | ||||||||||||||||||||||||
subsidiaries' loss | — | 2,997 | (1,800 | ) | (6,088 | ) | — | (4,891 | ) | |||||||||||||||
Equity in subsidiaries' loss | (3,637 | ) | (6,634 | ) | — | — | 10,271 | — | ||||||||||||||||
Income before provision (benefit) | ||||||||||||||||||||||||
for income taxes | (3,637 | ) | (3,637 | ) | (1,800 | ) | (6,088 | ) | 10,271 | (4,891 | ) | |||||||||||||
Provision (benefit) for income taxes | — | — | 50 | (1,304 | ) | — | (1,254 | ) | ||||||||||||||||
Net loss | $ | (3,637 | ) | $ | (3,637 | ) | $ | (1,850 | ) | $ | (4,784 | ) | $ | 10,271 | $ | (3,637 | ) | |||||||
Other comprehensive income (loss): | ||||||||||||||||||||||||
Foreign currency translation adjustments | — | — | — | 565 | — | 565 | ||||||||||||||||||
Unrealized loss on derivative instrument | — | — | — | (546 | ) | — | (546 | ) | ||||||||||||||||
Total comprehensive loss | $ | (3,637 | ) | $ | (3,637 | ) | $ | (1,850 | ) | $ | (4,765 | ) | $ | 10,271 | $ | (3,618 | ) |
PLY GEM HOLDINGS, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) | ||||||||||||||||||||||||
Three months ended April 1, 2017 | ||||||||||||||||||||||||
Guarantor | Issuer | Non- | ||||||||||||||||||||||
Ply Gem | Ply Gem | Guarantor | Guarantor | Consolidating | ||||||||||||||||||||
(Amounts in thousands) | Holdings, Inc. | Industries, Inc. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | ||||||||||||||||||
Net sales | $ | — | $ | — | $ | 389,583 | $ | 40,432 | $ | — | $ | 430,015 | ||||||||||||
Cost of products sold | — | — | 308,116 | 32,374 | — | 340,490 | ||||||||||||||||||
Gross profit | — | — | 81,467 | 8,058 | — | 89,525 | ||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||
Selling, general and | ||||||||||||||||||||||||
administrative expenses | — | 9,426 | 50,609 | 12,320 | — | 72,355 | ||||||||||||||||||
Intercompany administrative | ||||||||||||||||||||||||
charges | — | — | 14,968 | 125 | (15,093 | ) | — | |||||||||||||||||
Amortization of intangible assets | — | — | 4,290 | 1,054 | — | 5,344 | ||||||||||||||||||
Total operating expenses | — | 9,426 | 69,867 | 13,499 | (15,093 | ) | 77,699 | |||||||||||||||||
Operating earnings (loss) | — | (9,426 | ) | 11,600 | (5,441 | ) | 15,093 | 11,826 | ||||||||||||||||
Foreign currency gain | — | — | — | 155 | — | 155 | ||||||||||||||||||
Intercompany interest | — | 14,214 | (13,408 | ) | (806 | ) | — | — | ||||||||||||||||
Interest expense | — | (16,886 | ) | — | — | — | (16,886 | ) | ||||||||||||||||
Interest income | — | 2 | 8 | 4 | — | 14 | ||||||||||||||||||
Tax receivable agreement liability adjustment | — | — | — | — | — | — | ||||||||||||||||||
Intercompany administrative income | — | 15,093 | — | — | (15,093 | ) | — | |||||||||||||||||
Income (loss) before equity in | ||||||||||||||||||||||||
subsidiaries' loss | — | 2,997 | (1,800 | ) | (6,088 | ) | — | (4,891 | ) | |||||||||||||||
Equity in subsidiaries' loss | (3,637 | ) | (6,634 | ) | — | — | 10,271 | — | ||||||||||||||||
Income before provision (benefit) | ||||||||||||||||||||||||
for income taxes | (3,637 | ) | (3,637 | ) | (1,800 | ) | (6,088 | ) | 10,271 | (4,891 | ) | |||||||||||||
Provision (benefit) for income taxes | — | — | 50 | (1,304 | ) | — | (1,254 | ) | ||||||||||||||||
Net loss | $ | (3,637 | ) | $ | (3,637 | ) | $ | (1,850 | ) | $ | (4,784 | ) | $ | 10,271 | $ | (3,637 | ) | |||||||
Other comprehensive income (loss): | ||||||||||||||||||||||||
Foreign currency translation adjustments | — | — | — | 565 | — | 565 | ||||||||||||||||||
Unrealized loss on derivative instrument | — | — | — | (546 | ) | — | (546 | ) | ||||||||||||||||
Total comprehensive loss | $ | (3,637 | ) | $ | (3,637 | ) | $ | (1,850 | ) | $ | (4,765 | ) | $ | 10,271 | $ | (3,618 | ) |
PLY GEM HOLDINGS, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||
CONDENSED CONSOLIDATING BALANCE SHEET | ||||||||||||||||||||||||
As of April 1, 2017 | ||||||||||||||||||||||||
(Amounts in thousands) | Guarantor | Issuer | Non- | |||||||||||||||||||||
Ply Gem | Ply Gem | Guarantor | Guarantor | Consolidating | ||||||||||||||||||||
ASSETS | Holdings, Inc. | Industries, Inc. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | ||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 25,656 | $ | (10,430 | ) | $ | 5,435 | $ | — | $ | 20,661 | |||||||||||
Accounts receivable, net | — | — | 194,361 | 21,397 | — | 215,758 | ||||||||||||||||||
Inventories: | ||||||||||||||||||||||||
Raw materials | — | — | 71,947 | 6,672 | — | 78,619 | ||||||||||||||||||
Work in process | — | — | 26,517 | 1,856 | — | 28,373 | ||||||||||||||||||
Finished goods | — | — | 64,295 | 14,079 | — | 78,374 | ||||||||||||||||||
Total inventory | — | — | 162,759 | 22,607 | — | 185,366 | ||||||||||||||||||
Prepaid expenses and other | ||||||||||||||||||||||||
current assets | — | 3,623 | 18,687 | 3,215 | — | 25,525 | ||||||||||||||||||
Total current assets | — | 29,279 | 365,377 | 52,654 | — | 447,310 | ||||||||||||||||||
Investments in subsidiaries | 4,268 | (190,851 | ) | — | — | 186,583 | — | |||||||||||||||||
Property and Equipment, at cost: | ||||||||||||||||||||||||
Land | — | — | 7,487 | 770 | — | 8,257 | ||||||||||||||||||
Buildings and improvements | — | 518 | 62,378 | 4,497 | — | 67,393 | ||||||||||||||||||
Machinery and equipment | — | 1,980 | 398,676 | 20,185 | — | 420,841 | ||||||||||||||||||
— | 2,498 | 468,541 | 25,452 | — | 496,491 | |||||||||||||||||||
Less accumulated depreciation | — | (712 | ) | (318,515 | ) | (11,323 | ) | — | (330,550 | ) | ||||||||||||||
Total property and equipment, net | — | 1,786 | 150,026 | 14,129 | — | 165,941 | ||||||||||||||||||
Other Assets: | ||||||||||||||||||||||||
Intangible assets, net | — | — | 87,485 | 11,457 | — | 98,942 | ||||||||||||||||||
Goodwill | — | — | 449,366 | 29,429 | — | 478,795 | ||||||||||||||||||
Deferred income taxes | — | — | 51,599 | — | — | 51,599 | ||||||||||||||||||
Intercompany note receivable | — | 1,137,073 | — | — | (1,137,073 | ) | — | |||||||||||||||||
Other | — | 3,670 | 4,739 | — | — | 8,409 | ||||||||||||||||||
Total other assets | — | 1,140,743 | 593,189 | 40,886 | (1,137,073 | ) | 637,745 | |||||||||||||||||
$ | 4,268 | $ | 980,957 | $ | 1,108,592 | $ | 107,669 | $ | (950,490 | ) | $ | 1,250,996 | ||||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) | ||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||
Accounts payable | $ | — | $ | 412 | $ | 74,480 | $ | 9,915 | $ | — | $ | 84,807 | ||||||||||||
Accrued expenses | — | 17,215 | 92,638 | 14,918 | — | 124,771 | ||||||||||||||||||
Current portion of payable to related | ||||||||||||||||||||||||
parties pursuant to tax receivable agreement | — | 25,383 | — | — | — | 25,383 | ||||||||||||||||||
Current portion of long-term debt | — | 4,300 | — | — | — | 4,300 | ||||||||||||||||||
Total current liabilities | — | 47,310 | 167,118 | 24,833 | — | 239,261 | ||||||||||||||||||
Deferred income taxes | — | — | — | 693 | — | 693 | ||||||||||||||||||
Intercompany note payable | — | — | 1,024,779 | 112,294 | (1,137,073 | ) | — | |||||||||||||||||
Long-term portion of payable to related | ||||||||||||||||||||||||
parties pursuant to tax receivable agreement | — | 54,336 | — | — | — | 54,336 | ||||||||||||||||||
Other long-term liabilities | — | 6,705 | 71,771 | 5,624 | — | 84,100 | ||||||||||||||||||
Long-term debt | — | 868,338 | — | — | — | 868,338 | ||||||||||||||||||
Commitments and contingencies | ||||||||||||||||||||||||
Stockholders' Equity (Deficit): | ||||||||||||||||||||||||
Preferred stock | — | — | — | — | — | — | ||||||||||||||||||
Common stock | 684 | 684 | — | — | (684 | ) | 684 | |||||||||||||||||
Additional paid-in-capital | 753,911 | 753,911 | 285,075 | 24,158 | (1,063,144 | ) | 753,911 | |||||||||||||||||
(Accumulated deficit) retained earnings | (717,054 | ) | (717,054 | ) | (424,472 | ) | (41,096 | ) | 1,182,622 | (717,054 | ) | |||||||||||||
Accumulated other | ||||||||||||||||||||||||
comprehensive loss | (33,273 | ) | (33,273 | ) | (15,679 | ) | (18,837 | ) | 67,789 | (33,273 | ) | |||||||||||||
Total stockholders' (deficit) equity | 4,268 | 4,268 | (155,076 | ) | (35,775 | ) | 186,583 | 4,268 | ||||||||||||||||
$ | 4,268 | $ | 980,957 | $ | 1,108,592 | $ | 107,669 | $ | (950,490 | ) | $ | 1,250,996 |
PLY GEM HOLDINGS, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||
CONDENSED CONSOLIDATING BALANCE SHEET | ||||||||||||||||||||||||
As of December 31, 2016 | ||||||||||||||||||||||||
Guarantor | Issuer | Non- | ||||||||||||||||||||||
Ply Gem | Ply Gem | Guarantor | Guarantor | Consolidating | ||||||||||||||||||||
(Amounts in thousands) | Holdings, Inc. | Industries, Inc. | Subsidiaries | Subsidiary | Adjustments | Consolidated | ||||||||||||||||||
ASSETS | ||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 50,035 | $ | (10,918 | ) | $ | 12,480 | $ | — | $ | 51,597 | |||||||||||
Accounts receivable, net | — | — | 189,983 | 19,936 | — | 209,919 | ||||||||||||||||||
Inventories: | ||||||||||||||||||||||||
Raw materials | — | — | 63,829 | 5,810 | — | 69,639 | ||||||||||||||||||
Work in process | — | — | 23,007 | 1,614 | — | 24,621 | ||||||||||||||||||
Finished goods | — | — | 54,346 | 13,350 | — | 67,696 | ||||||||||||||||||
Total inventory | — | — | 141,182 | 20,774 | — | 161,956 | ||||||||||||||||||
Prepaid expenses and other | ||||||||||||||||||||||||
current assets | — | 1,276 | 21,940 | 3,634 | — | 26,850 | ||||||||||||||||||
Total current assets | — | 51,311 | 342,187 | 56,824 | — | 450,322 | ||||||||||||||||||
Investments in subsidiaries | 4,106 | (231,236 | ) | — | — | 227,130 | — | |||||||||||||||||
Property and Equipment, at cost: | ||||||||||||||||||||||||
Land | — | — | 7,487 | 762 | — | 8,249 | ||||||||||||||||||
Buildings and improvements | — | 510 | 63,000 | 4,441 | — | 67,951 | ||||||||||||||||||
Machinery and equipment | — | 1,675 | 392,068 | 19,822 | — | 413,565 | ||||||||||||||||||
— | 2,185 | 462,555 | 25,025 | — | 489,765 | |||||||||||||||||||
Less accumulated depreciation | — | (665 | ) | (312,759 | ) | (10,785 | ) | — | (324,209 | ) | ||||||||||||||
Total property and equipment, net | — | 1,520 | 149,796 | 14,240 | — | 165,556 | ||||||||||||||||||
Other Assets: | ||||||||||||||||||||||||
Intangible assets, net | — | — | 91,748 | 12,411 | — | 104,159 | ||||||||||||||||||
Goodwill | — | — | 449,366 | 29,148 | — | 478,514 | ||||||||||||||||||
Deferred income taxes | — | — | 50,347 | — | 50,347 | |||||||||||||||||||
Intercompany note receivable | — | 1,135,073 | — | — | (1,135,073 | ) | — | |||||||||||||||||
Other | — | 3,925 | 4,918 | — | — | 8,843 | ||||||||||||||||||
Total other assets | — | 1,138,998 | 596,379 | 41,559 | (1,135,073 | ) | 641,863 | |||||||||||||||||
$ | 4,106 | $ | 960,593 | $ | 1,088,362 | $ | 112,623 | $ | (907,943 | ) | $ | 1,257,741 | ||||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) | ||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||
Accounts payable | $ | — | $ | 377 | $ | 64,206 | $ | 10,815 | $ | — | $ | 75,398 | ||||||||||||
Accrued expenses | — | 29,812 | 124,723 | 14,480 | — | 169,015 | ||||||||||||||||||
Current portion of payable to related | ||||||||||||||||||||||||
parties pursuant to tax receivable agreement | — | 25,383 | — | — | — | 25,383 | ||||||||||||||||||
Current portion of long-term debt | — | 4,300 | — | — | — | 4,300 | ||||||||||||||||||
Total current liabilities | — | 59,872 | 188,929 | 25,295 | — | 274,096 | ||||||||||||||||||
Deferred income taxes | — | — | — | 2,722 | — | 2,722 | ||||||||||||||||||
Intercompany note payable | — | — | 1,026,657 | 108,416 | (1,135,073 | ) | — | |||||||||||||||||
Long-term portion of payable to related | ||||||||||||||||||||||||
parties pursuant to tax receivable agreement | — | 54,336 | — | — | — | 54,336 | ||||||||||||||||||
Other long-term liabilities | — | 6,193 | 74,835 | 5,367 | — | 86,395 | ||||||||||||||||||
Long-term debt | — | 836,086 | — | — | — | 836,086 | ||||||||||||||||||
Commitments and contingencies | ||||||||||||||||||||||||
Stockholders' Equity (Deficit): | ||||||||||||||||||||||||
Preferred stock | — | — | — | — | — | — | ||||||||||||||||||
Common stock | 683 | 683 | — | — | (683 | ) | 683 | |||||||||||||||||
Additional paid-in-capital | 751,452 | 751,452 | 236,242 | 26,464 | (1,014,158 | ) | 751,452 | |||||||||||||||||
(Accumulated deficit) retained earnings | (714,737 | ) | (714,737 | ) | (422,622 | ) | (36,312 | ) | 1,173,671 | (714,737 | ) | |||||||||||||
Accumulated other | ||||||||||||||||||||||||
comprehensive loss | (33,292 | ) | (33,292 | ) | (15,679 | ) | (19,329 | ) | 68,300 | (33,292 | ) | |||||||||||||
Total stockholders' (deficit) equity | 4,106 | 4,106 | (202,059 | ) | (29,177 | ) | 227,130 | 4,106 | ||||||||||||||||
$ | 4,106 | $ | 960,593 | $ | 1,088,362 | $ | 112,623 | $ | (907,943 | ) | $ | 1,257,741 |
PLY GEM HOLDINGS, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS | ||||||||||||||||||||||||
For the three months ended April 1, 2017 | ||||||||||||||||||||||||
(Amounts in thousands) | Guarantor | Issuer | Non- | |||||||||||||||||||||
Ply Gem | Ply Gem | Guarantor | Guarantor | Consolidating | ||||||||||||||||||||
Holdings, Inc. | Industries, Inc. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||
Cash flows from operating activities: | ||||||||||||||||||||||||
Net loss | $ | (3,637 | ) | $ | (3,637 | ) | $ | (1,850 | ) | $ | (4,784 | ) | $ | 10,271 | $ | (3,637 | ) | |||||||
Adjustments to reconcile net loss | ||||||||||||||||||||||||
to cash used in operating activities: | ||||||||||||||||||||||||
Depreciation and amortization expense | — | 46 | 11,702 | 1,705 | — | 13,453 | ||||||||||||||||||
Non-cash restructuring costs | — | — | 904 | — | — | 904 | ||||||||||||||||||
Non-cash interest expense, net | — | 3,477 | — | — | — | 3,477 | ||||||||||||||||||
Gain on foreign currency transactions | — | — | — | (155 | ) | — | (155 | ) | ||||||||||||||||
Stock based compensation | — | 259 | — | — | — | 259 | ||||||||||||||||||
Deferred income taxes | — | — | 59 | (2,226 | ) | — | (2,167 | ) | ||||||||||||||||
Increase in tax uncertainty | — | — | (144 | ) | — | — | (144 | ) | ||||||||||||||||
Equity in subsidiaries' net income (loss) | 3,637 | 6,634 | — | — | (10,271 | ) | — | |||||||||||||||||
Other | — | — | 32 | — | — | 32 | ||||||||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||||||||||||
Accounts receivable, net | — | — | (4,718 | ) | (1,126 | ) | — | (5,844 | ) | |||||||||||||||
Inventories | — | — | (21,775 | ) | (1,643 | ) | — | (23,418 | ) | |||||||||||||||
Prepaid expenses and other assets | — | (2,243 | ) | 3,269 | 92 | — | 1,118 | |||||||||||||||||
Accounts payable | — | 35 | 8,368 | 1,011 | — | 9,414 | ||||||||||||||||||
Accrued expenses | — | (8,854 | ) | (35,943 | ) | 809 | — | (43,988 | ) | |||||||||||||||
Cash payments on restructuring liabilities | — | — | (23 | ) | — | — | (23 | ) | ||||||||||||||||
Other | — | — | — | 82 | — | 82 | ||||||||||||||||||
Net cash used in | ||||||||||||||||||||||||
operating activities | — | (4,283 | ) | (40,119 | ) | (6,235 | ) | — | (50,637 | ) | ||||||||||||||
Cash flows from investing activities: | ||||||||||||||||||||||||
Capital expenditures | — | (313 | ) | (7,580 | ) | (525 | ) | — | (8,418 | ) | ||||||||||||||
Proceeds from sale of assets | — | — | 29 | 43 | — | 72 | ||||||||||||||||||
Net cash used in | ||||||||||||||||||||||||
investing activities | — | (313 | ) | (7,551 | ) | (482 | ) | — | (8,346 | ) | ||||||||||||||
Cash flows from financing activities: | ||||||||||||||||||||||||
Net revolver borrowings | — | 30,000 | — | — | — | 30,000 | ||||||||||||||||||
Payments on long-term debt | — | (1,075 | ) | — | — | — | (1,075 | ) | ||||||||||||||||
Payments to tax authority for employee share-based compensation | — | (1,186 | ) | — | — | — | (1,186 | ) | ||||||||||||||||
Proceeds from exercises of employee stock options | — | 103 | — | — | — | 103 | ||||||||||||||||||
Proceeds from intercompany | ||||||||||||||||||||||||
investment | — | (47,625 | ) | 48,158 | (533 | ) | — | — | ||||||||||||||||
Net cash provided by (used in) | ||||||||||||||||||||||||
financing activities | — | (19,783 | ) | 48,158 | (533 | ) | — | 27,842 | ||||||||||||||||
Impact of exchange rate movements on cash | — | — | — | 205 | — | 205 | ||||||||||||||||||
Net increase (decrease) in cash | ||||||||||||||||||||||||
and cash equivalents | — | (24,379 | ) | 488 | (7,045 | ) | — | (30,936 | ) | |||||||||||||||
Cash and cash equivalents at the | ||||||||||||||||||||||||
beginning of the period | — | 50,035 | (10,918 | ) | 12,480 | — | 51,597 | |||||||||||||||||
Cash and cash equivalents at the end | ||||||||||||||||||||||||
of the period | $ | — | $ | 25,656 | $ | (10,430 | ) | $ | 5,435 | $ | — | $ | 20,661 |
PLY GEM HOLDINGS, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) | ||||||||||||||||||||||||
Three months ended April 2, 2016 | ||||||||||||||||||||||||
Guarantor | Issuer | Non- | ||||||||||||||||||||||
Ply Gem | Ply Gem | Guarantor | Guarantor | Consolidating | ||||||||||||||||||||
(Amounts in thousands) | Holdings, Inc. | Industries, Inc. | Subsidiaries | Subsidiary | Adjustments | Consolidated | ||||||||||||||||||
Net sales | $ | — | $ | — | $ | 369,514 | $ | 39,100 | $ | — | $ | 408,614 | ||||||||||||
Cost of products sold | — | — | 289,872 | 32,041 | — | 321,913 | ||||||||||||||||||
Gross profit | — | — | 79,642 | 7,059 | — | 86,701 | ||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||
Selling, general and | ||||||||||||||||||||||||
administrative expenses | — | 9,548 | 49,022 | 12,165 | — | 70,735 | ||||||||||||||||||
Intercompany administrative | ||||||||||||||||||||||||
charges | — | — | 7,772 | 1,673 | (9,445 | ) | — | |||||||||||||||||
Amortization of intangible assets | — | — | 5,360 | 1,030 | — | 6,390 | ||||||||||||||||||
Total operating expenses | — | 9,548 | 62,154 | 14,868 | (9,445 | ) | 77,125 | |||||||||||||||||
Operating earnings (loss) | — | (9,548 | ) | 17,488 | (7,809 | ) | 9,445 | 9,576 | ||||||||||||||||
Foreign currency gain | — | — | — | 584 | — | 584 | ||||||||||||||||||
Intercompany interest | — | 15,933 | (15,550 | ) | (383 | ) | — | — | ||||||||||||||||
Interest expense | — | (18,691 | ) | — | (1 | ) | — | (18,692 | ) | |||||||||||||||
Interest income | — | 2 | 2 | 6 | — | 10 | ||||||||||||||||||
Loss on modification or | ||||||||||||||||||||||||
extinguishment of debt | — | (2,399 | ) | — | — | — | (2,399 | ) | ||||||||||||||||
Tax receivable agreement liability adjustment | — | (18,150 | ) | — | — | — | (18,150 | ) | ||||||||||||||||
Intercompany administrative income | — | 9,445 | — | — | (9,445 | ) | — | |||||||||||||||||
Income (loss) before equity in | ||||||||||||||||||||||||
subsidiaries' income (loss) | — | (23,408 | ) | 1,940 | (7,603 | ) | — | (29,071 | ) | |||||||||||||||
Equity in subsidiaries' income (loss) | (27,577 | ) | (4,169 | ) | — | — | 31,746 | — | ||||||||||||||||
Income (loss) before benefit | ||||||||||||||||||||||||
for income taxes | (27,577 | ) | (27,577 | ) | 1,940 | (7,603 | ) | 31,746 | (29,071 | ) | ||||||||||||||
Benefit for income taxes | — | — | (527 | ) | (967 | ) | — | (1,494 | ) | |||||||||||||||
Net income (loss) | $ | (27,577 | ) | $ | (27,577 | ) | $ | 2,467 | $ | (6,636 | ) | $ | 31,746 | $ | (27,577 | ) | ||||||||
Other comprehensive income (loss): | ||||||||||||||||||||||||
Foreign currency translation adjustments | — | — | — | 4,773 | — | 4,773 | ||||||||||||||||||
Unrealized loss on derivative instrument | — | — | — | (1,720 | ) | — | (1,720 | ) | ||||||||||||||||
Total comprehensive income (loss) | $ | (27,577 | ) | $ | (27,577 | ) | $ | 2,467 | $ | (3,583 | ) | $ | 31,746 | $ | (24,524 | ) |
PLY GEM HOLDINGS, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS | ||||||||||||||||||||||||
For the three months ended April 2, 2016 | ||||||||||||||||||||||||
(Amounts in thousands) | Guarantor | Issuer | Non- | |||||||||||||||||||||
Ply Gem | Ply Gem | Guarantor | Guarantor | Consolidating | ||||||||||||||||||||
Holdings, Inc. | Industries, Inc. | Subsidiaries | Subsidiary | Adjustments | Consolidated | |||||||||||||||||||
Cash flows from operating activities: | ||||||||||||||||||||||||
Net income (loss) | $ | (27,577 | ) | $ | (27,577 | ) | $ | 2,467 | $ | (6,636 | ) | $ | 31,746 | $ | (27,577 | ) | ||||||||
Adjustments to reconcile net income (loss) | ||||||||||||||||||||||||
to cash provided by (used in) operating activities: | ||||||||||||||||||||||||
Depreciation and amortization expense | — | 61 | 12,379 | 1,590 | — | 14,030 | ||||||||||||||||||
Non-cash restructuring expense | — | — | — | 566 | — | 566 | ||||||||||||||||||
Non-cash interest expense, net | — | 3,416 | — | — | — | 3,416 | ||||||||||||||||||
Gain on foreign currency transactions | — | — | — | (584 | ) | — | (584 | ) | ||||||||||||||||
Loss on modification or extinguishment of debt | — | 2,399 | — | — | — | 2,399 | ||||||||||||||||||
Stock based compensation | — | 337 | — | — | — | 337 | ||||||||||||||||||
Deferred income taxes | — | — | 65 | — | — | 65 | ||||||||||||||||||
Tax receivable agreement liability adjustment | — | 18,150 | — | — | — | 18,150 | ||||||||||||||||||
Increase in tax uncertainty, | ||||||||||||||||||||||||
net of valuation allowance | — | — | 62 | — | — | 62 | ||||||||||||||||||
Equity in subsidiaries' net income (loss) | 27,577 | 4,169 | — | — | (31,746 | ) | — | |||||||||||||||||
Other | — | — | 138 | — | — | 138 | ||||||||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||||||||||||
Accounts receivable, net | — | — | (11,718 | ) | 2,584 | — | (9,134 | ) | ||||||||||||||||
Inventories | — | — | (10,511 | ) | (467 | ) | — | (10,978 | ) | |||||||||||||||
Prepaid expenses and other assets | — | (285 | ) | (68 | ) | 98 | — | (255 | ) | |||||||||||||||
Accounts payable | — | (54 | ) | (3,995 | ) | 3,174 | — | (875 | ) | |||||||||||||||
Accrued expenses | — | (13,833 | ) | (25,802 | ) | 1,860 | — | (37,775 | ) | |||||||||||||||
Cash payments on restructuring liabilities | — | — | (112 | ) | (556 | ) | — | (668 | ) | |||||||||||||||
Other | — | — | 139 | (2 | ) | — | 137 | |||||||||||||||||
Net cash provided by (used in) | ||||||||||||||||||||||||
operating activities | — | (13,217 | ) | (36,956 | ) | 1,627 | — | (48,546 | ) | |||||||||||||||
Cash flows from investing activities: | ||||||||||||||||||||||||
Capital expenditures | — | (362 | ) | (6,946 | ) | (424 | ) | — | (7,732 | ) | ||||||||||||||
Proceeds from sale of assets | — | — | 76 | — | — | 76 | ||||||||||||||||||
Net cash used in | ||||||||||||||||||||||||
investing activities | — | (362 | ) | (6,870 | ) | (424 | ) | — | (7,656 | ) | ||||||||||||||
Cash flows from financing activities: | ||||||||||||||||||||||||
Net revolver borrowings | — | 10,000 | — | — | — | 10,000 | ||||||||||||||||||
Payments on long-term debt | — | (31,075 | ) | — | — | — | (31,075 | ) | ||||||||||||||||
Proceeds from intercompany | ||||||||||||||||||||||||
investment | — | (28,351 | ) | 41,818 | (13,467 | ) | — | — | ||||||||||||||||
Net cash provided by (used in) | ||||||||||||||||||||||||
financing activities | — | (49,426 | ) | 41,818 | (13,467 | ) | — | (21,075 | ) | |||||||||||||||
Impact of exchange rate movement | ||||||||||||||||||||||||
on cash | — | — | — | 2,193 | — | 2,193 | ||||||||||||||||||
Net decrease in cash | ||||||||||||||||||||||||
and cash equivalents | — | (63,005 | ) | (2,008 | ) | (10,071 | ) | — | (75,084 | ) | ||||||||||||||
Cash and cash equivalents at the | ||||||||||||||||||||||||
beginning of the period | — | 94,692 | (4,944 | ) | 19,677 | — | 109,425 | |||||||||||||||||
Cash and cash equivalents at the end | ||||||||||||||||||||||||
of the period | $ | — | $ | 31,687 | $ | (6,952 | ) | $ | 9,606 | $ | — | $ | 34,341 |
|
Buildings and improvements | 10-37 years |
Machinery and equipment, including leases | 3-15 years |
Leasehold improvements | Term of lease or useful life, whichever is shorter |
• | Level 1: Observable inputs such as quoted prices (unadjusted) in active markets for identical assets or liabilities. |
• | Level 2: Inputs other than quoted prices that are observable for the asset or liability, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active. |
• | Level 3: Inputs that reflect the reporting entity’s own assumptions. |
|
Buildings and improvements | 10-37 years |
Machinery and equipment, including leases | 3-15 years |
Leasehold improvements | Term of lease or useful life, whichever is shorter |
(Amounts in thousands) | April 1, 2017 | December 31, 2016 | |||||
Foreign currency hedge included in other current assets | $ | 471 | $ | 962 |
Quoted Prices in Active Markets | Significant Other | Significant | ||||||||||||||||||
(Amounts in thousands) | Fair | for Identical | Observable | Unobservable | ||||||||||||||||
Carrying | Value | Assets | Inputs | Inputs | ||||||||||||||||
Description | Value | Total | (Level 1) | (Level 2) | (Level 3) | |||||||||||||||
Liabilities: | ||||||||||||||||||||
Senior Notes-6.50% | $ | 650,000 | $ | 676,000 | $ | 676,000 | $ | — | $ | — | ||||||||||
Term Loan Facility | 257,100 | 257,743 | — | 257,743 | — | |||||||||||||||
As of April 1, 2017 | $ | 907,100 | $ | 933,743 | $ | 676,000 | $ | 257,743 | $ | — | ||||||||||
Liabilities: | ||||||||||||||||||||
Senior Notes-6.50% | $ | 650,000 | $ | 676,000 | $ | 676,000 | $ | — | $ | — | ||||||||||
Term Loan Facility | 258,175 | 260,757 | — | 260,757 | — | |||||||||||||||
As of December 31, 2016 | $ | 908,175 | $ | 936,757 | $ | 676,000 | $ | 260,757 | $ | — |
|
Windows and | Siding, Fencing | |||||||
(Amounts in thousands) | Doors | and Stone | ||||||
Balance as of December 31, 2016 | ||||||||
Goodwill | $ | 457,734 | $ | 470,780 | ||||
Accumulated impairment losses | (327,773 | ) | (122,227 | ) | ||||
$ | 129,961 | $ | 348,553 | |||||
Currency translation adjustments | 89 | 192 | ||||||
Balance as of April 1, 2017 | ||||||||
Goodwill | 457,823 | 470,972 | ||||||
Accumulated impairment losses | (327,773 | ) | (122,227 | ) | ||||
$ | 130,050 | $ | 348,745 |
(Amounts in thousands) | ||||||||
April 1, 2017 | December 31, 2016 | |||||||
Siding, Fencing and Stone | $ | 348,745 | $ | 348,553 | ||||
Windows and Doors | 130,050 | 129,961 | ||||||
$ | 478,795 | $ | 478,514 |
|
(Amounts in thousands) | Average Amortization Period | Accumulated | Net Carrying | |||||||||||
(in Years) | Cost | Amortization | Value | |||||||||||
As of April 1, 2017: | ||||||||||||||
Patents | 14 | $ | 12,770 | $ | (12,199 | ) | $ | 571 | ||||||
Trademarks/Tradenames | 12 | 117,142 | (84,227 | ) | 32,915 | |||||||||
Customer relationships | 13 | 218,108 | (153,270 | ) | 64,838 | |||||||||
Other | 4 | 5,665 | (5,047 | ) | 618 | |||||||||
Total intangible assets | 12 | $ | 353,685 | $ | (254,743 | ) | $ | 98,942 | ||||||
As of December 31, 2016: | ||||||||||||||
Patents | 14 | $ | 12,770 | $ | (12,078 | ) | $ | 692 | ||||||
Trademarks/Tradenames | 12 | 117,124 | (82,723 | ) | 34,401 | |||||||||
Customer relationships | 13 | 217,861 | (150,310 | ) | 67,551 | |||||||||
Other | 4 | 5,661 | (4,146 | ) | 1,515 | |||||||||
Total intangible assets | 12 | $ | 353,416 | $ | (249,257 | ) | $ | 104,159 |
Amortization | |||
(Amounts in thousands) | expense | ||
2017 (remainder of year) | $ | 15,414 | |
2018 | 19,935 | ||
2019 | 15,829 | ||
2020 | 11,150 | ||
2021 | 6,709 |
|
(Amounts in thousands) | For the three months ended | ||||||||
April 1, 2017 | April 2, 2016 | ||||||||
Net loss | $ | (3,637 | ) | $ | (27,577 | ) | |||
Foreign currency translation adjustment | 565 | 4,773 | |||||||
Unrealized loss on derivative instruments | (546 | ) | (1,720 | ) | |||||
Comprehensive loss | $ | (3,618 | ) | $ | (24,524 | ) |
|
(Amounts in thousands) | For the three months ended | |||||||
April 1, 2017 | April 2, 2016 | |||||||
Loss on modification of debt: | ||||||||
Term Loan Facility unamortized discount | $ | — | $ | 1,915 | ||||
Term Loan Facility unamortized debt issuance costs | — | 484 | ||||||
Total loss on modification or extinguishment of debt | $ | — | $ | 2,399 |
(Amounts in thousands) | ||||||||
April 1, 2017 | December 31, 2016 | |||||||
Senior secured asset based revolving credit facility | $ | 30,000 | $ | — | ||||
Term Loan due 2021, net of unamortized early tender premium, | ||||||||
discount, and debt issuance costs of $16,536 and $17,854, respectively | 240,564 | 240,321 | ||||||
6.50% Senior notes due 2022, net of unamortized early tender premium, | ||||||||
discount, and debt issuance costs of $47,926 and $49,935, respectively | 602,074 | 600,065 | ||||||
$ | 872,638 | $ | 840,386 | |||||
Less current portion of long-term debt | (4,300 | ) | (4,300 | ) | ||||
$ | 868,338 | $ | 836,086 |
|
(Amounts in thousands) | For the three months ended | ||||||||
April 1, 2017 | April 2, 2016 | ||||||||
Service cost | $ | — | $ | — | |||||
Interest cost | 459 | 486 | |||||||
Expected return on plan assets | (546 | ) | (545 | ) | |||||
Amortization of loss | 351 | 354 | |||||||
Net periodic benefit expense | $ | 264 | $ | 295 |
|
(Amounts in thousands) | April 1, 2017 | December 31, 2016 | ||||||
Product claim liabilities | $ | 138 | $ | 138 | ||||
Multi-employer pension plan withdrawal liability | 718 | 808 | ||||||
Other | 497 | 500 | ||||||
$ | 1,353 | $ | 1,446 |
For the three months ended | |||||||||
(Amounts in thousands) | April 1, 2017 | April 2, 2016 | |||||||
Balance, beginning of period | $ | 77,293 | $ | 76,562 | |||||
Warranty expense during period | 6,166 | 5,512 | |||||||
Settlements made during period | (5,008 | ) | (4,613 | ) | |||||
Balance, end of period | $ | 78,451 | $ | 77,461 |
|
(Amounts in thousands) | April 1, 2017 | December 31, 2016 | ||||||
Insurance | $ | 8,493 | $ | 8,297 | ||||
Employee compensation and benefits | 17,384 | 27,749 | ||||||
Sales and marketing | 29,140 | 59,655 | ||||||
Product warranty | 20,189 | 19,718 | ||||||
Accrued freight | 2,664 | 2,146 | ||||||
Accrued interest | 7,286 | 17,977 | ||||||
Accrued environmental liability | 435 | 434 | ||||||
Accrued pension | 1,753 | 1,753 | ||||||
Accrued sales returns and discounts | 1,418 | 1,199 | ||||||
Accrued taxes | 5,605 | 4,966 | ||||||
Litigation accrual | 2,575 | 2,575 | ||||||
Other | 27,829 | 22,546 | ||||||
$ | 124,771 | $ | 169,015 |
(Amounts in thousands) | April 1, 2017 | December 31, 2016 | ||||||
Insurance | $ | 597 | $ | 605 | ||||
Pension liabilities | 13,958 | 13,907 | ||||||
Multi-employer pension withdrawal liability | 718 | 808 | ||||||
Product warranty | 58,262 | 57,575 | ||||||
Long-term product claim liability | 138 | 138 | ||||||
Long-term environmental liability | 1,158 | 1,158 | ||||||
Liabilities for tax uncertainties | 3,781 | 3,925 | ||||||
Litigation accrual | 731 | 731 | ||||||
Other | 4,757 | 7,548 | ||||||
$ | 84,100 | $ | 86,395 |
|
Stock Options | Weighted- Average Exercise Price | Weighted- Average Remaining Contractual Term (Years) | ||||||||
Balance at January 1, 2017 | 2,495,533 | $ | 13.96 | 4.35 | ||||||
Granted | — | — | — | |||||||
Exercised | (8,334 | ) | 12.35 | — | ||||||
Forfeited or expired | — | — | — | |||||||
Balance at April 1, 2017 | 2,487,199 | $ | 13.96 | 4.10 |
|
For the three months ended | ||||||||
(Amounts in thousands) | April 1, 2017 | April 2, 2016 | ||||||
Net sales | ||||||||
Siding, Fencing and Stone | $ | 190,837 | $ | 176,376 | ||||
Windows and Doors | 239,178 | 232,238 | ||||||
$ | 430,015 | $ | 408,614 | |||||
Operating earnings (loss) | ||||||||
Siding, Fencing and Stone | $ | 19,823 | $ | 20,374 | ||||
Windows and Doors | 1,429 | (1,250 | ) | |||||
Unallocated | (9,426 | ) | (9,548 | ) | ||||
$ | 11,826 | $ | 9,576 | |||||
Total assets as of | ||||||||
April 1, 2017 | December 31, 2016 | |||||||
Total assets | ||||||||
Siding, Fencing and Stone | $ | 704,664 | $ | 691,930 | ||||
Windows and Doors | 511,597 | 509,055 | ||||||
Unallocated | 34,735 | 56,756 | ||||||
$ | 1,250,996 | $ | 1,257,741 |
|
PLY GEM HOLDINGS, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) | ||||||||||||||||||||||||
Three months ended April 1, 2017 | ||||||||||||||||||||||||
Guarantor | Issuer | Non- | ||||||||||||||||||||||
Ply Gem | Ply Gem | Guarantor | Guarantor | Consolidating | ||||||||||||||||||||
(Amounts in thousands) | Holdings, Inc. | Industries, Inc. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | ||||||||||||||||||
Net sales | $ | — | $ | — | $ | 389,583 | $ | 40,432 | $ | — | $ | 430,015 | ||||||||||||
Cost of products sold | — | — | 308,116 | 32,374 | — | 340,490 | ||||||||||||||||||
Gross profit | — | — | 81,467 | 8,058 | — | 89,525 | ||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||
Selling, general and | ||||||||||||||||||||||||
administrative expenses | — | 9,426 | 50,609 | 12,320 | — | 72,355 | ||||||||||||||||||
Intercompany administrative | ||||||||||||||||||||||||
charges | — | — | 14,968 | 125 | (15,093 | ) | — | |||||||||||||||||
Amortization of intangible assets | — | — | 4,290 | 1,054 | — | 5,344 | ||||||||||||||||||
Total operating expenses | — | 9,426 | 69,867 | 13,499 | (15,093 | ) | 77,699 | |||||||||||||||||
Operating earnings (loss) | — | (9,426 | ) | 11,600 | (5,441 | ) | 15,093 | 11,826 | ||||||||||||||||
Foreign currency gain | — | — | — | 155 | — | 155 | ||||||||||||||||||
Intercompany interest | — | 14,214 | (13,408 | ) | (806 | ) | — | — | ||||||||||||||||
Interest expense | — | (16,886 | ) | — | — | — | (16,886 | ) | ||||||||||||||||
Interest income | — | 2 | 8 | 4 | — | 14 | ||||||||||||||||||
Tax receivable agreement liability adjustment | — | — | — | — | — | — | ||||||||||||||||||
Intercompany administrative income | — | 15,093 | — | — | (15,093 | ) | — | |||||||||||||||||
Income (loss) before equity in | ||||||||||||||||||||||||
subsidiaries' loss | — | 2,997 | (1,800 | ) | (6,088 | ) | — | (4,891 | ) | |||||||||||||||
Equity in subsidiaries' loss | (3,637 | ) | (6,634 | ) | — | — | 10,271 | — | ||||||||||||||||
Income before provision (benefit) | ||||||||||||||||||||||||
for income taxes | (3,637 | ) | (3,637 | ) | (1,800 | ) | (6,088 | ) | 10,271 | (4,891 | ) | |||||||||||||
Provision (benefit) for income taxes | — | — | 50 | (1,304 | ) | — | (1,254 | ) | ||||||||||||||||
Net loss | $ | (3,637 | ) | $ | (3,637 | ) | $ | (1,850 | ) | $ | (4,784 | ) | $ | 10,271 | $ | (3,637 | ) | |||||||
Other comprehensive income (loss): | ||||||||||||||||||||||||
Foreign currency translation adjustments | — | — | — | 565 | — | 565 | ||||||||||||||||||
Unrealized loss on derivative instrument | — | — | — | (546 | ) | — | (546 | ) | ||||||||||||||||
Total comprehensive loss | $ | (3,637 | ) | $ | (3,637 | ) | $ | (1,850 | ) | $ | (4,765 | ) | $ | 10,271 | $ | (3,618 | ) |
PLY GEM HOLDINGS, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) | ||||||||||||||||||||||||
Three months ended April 2, 2016 | ||||||||||||||||||||||||
Guarantor | Issuer | Non- | ||||||||||||||||||||||
Ply Gem | Ply Gem | Guarantor | Guarantor | Consolidating | ||||||||||||||||||||
(Amounts in thousands) | Holdings, Inc. | Industries, Inc. | Subsidiaries | Subsidiary | Adjustments | Consolidated | ||||||||||||||||||
Net sales | $ | — | $ | — | $ | 369,514 | $ | 39,100 | $ | — | $ | 408,614 | ||||||||||||
Cost of products sold | — | — | 289,872 | 32,041 | — | 321,913 | ||||||||||||||||||
Gross profit | — | — | 79,642 | 7,059 | — | 86,701 | ||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||
Selling, general and | ||||||||||||||||||||||||
administrative expenses | — | 9,548 | 49,022 | 12,165 | — | 70,735 | ||||||||||||||||||
Intercompany administrative | ||||||||||||||||||||||||
charges | — | — | 7,772 | 1,673 | (9,445 | ) | — | |||||||||||||||||
Amortization of intangible assets | — | — | 5,360 | 1,030 | — | 6,390 | ||||||||||||||||||
Total operating expenses | — | 9,548 | 62,154 | 14,868 | (9,445 | ) | 77,125 | |||||||||||||||||
Operating earnings (loss) | — | (9,548 | ) | 17,488 | (7,809 | ) | 9,445 | 9,576 | ||||||||||||||||
Foreign currency gain | — | — | — | 584 | — | 584 | ||||||||||||||||||
Intercompany interest | — | 15,933 | (15,550 | ) | (383 | ) | — | — | ||||||||||||||||
Interest expense | — | (18,691 | ) | — | (1 | ) | — | (18,692 | ) | |||||||||||||||
Interest income | — | 2 | 2 | 6 | — | 10 | ||||||||||||||||||
Loss on modification or | ||||||||||||||||||||||||
extinguishment of debt | — | (2,399 | ) | — | — | — | (2,399 | ) | ||||||||||||||||
Tax receivable agreement liability adjustment | — | (18,150 | ) | — | — | — | (18,150 | ) | ||||||||||||||||
Intercompany administrative income | — | 9,445 | — | — | (9,445 | ) | — | |||||||||||||||||
Income (loss) before equity in | ||||||||||||||||||||||||
subsidiaries' income (loss) | — | (23,408 | ) | 1,940 | (7,603 | ) | — | (29,071 | ) | |||||||||||||||
Equity in subsidiaries' income (loss) | (27,577 | ) | (4,169 | ) | — | — | 31,746 | — | ||||||||||||||||
Income (loss) before benefit | ||||||||||||||||||||||||
for income taxes | (27,577 | ) | (27,577 | ) | 1,940 | (7,603 | ) | 31,746 | (29,071 | ) | ||||||||||||||
Benefit for income taxes | — | — | (527 | ) | (967 | ) | — | (1,494 | ) | |||||||||||||||
Net income (loss) | $ | (27,577 | ) | $ | (27,577 | ) | $ | 2,467 | $ | (6,636 | ) | $ | 31,746 | $ | (27,577 | ) | ||||||||
Other comprehensive income (loss): | ||||||||||||||||||||||||
Foreign currency translation adjustments | — | — | — | 4,773 | — | 4,773 | ||||||||||||||||||
Unrealized loss on derivative instrument | — | — | — | (1,720 | ) | — | (1,720 | ) | ||||||||||||||||
Total comprehensive income (loss) | $ | (27,577 | ) | $ | (27,577 | ) | $ | 2,467 | $ | (3,583 | ) | $ | 31,746 | $ | (24,524 | ) |
PLY GEM HOLDINGS, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||
CONDENSED CONSOLIDATING BALANCE SHEET | ||||||||||||||||||||||||
As of April 1, 2017 | ||||||||||||||||||||||||
(Amounts in thousands) | Guarantor | Issuer | Non- | |||||||||||||||||||||
Ply Gem | Ply Gem | Guarantor | Guarantor | Consolidating | ||||||||||||||||||||
ASSETS | Holdings, Inc. | Industries, Inc. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | ||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 25,656 | $ | (10,430 | ) | $ | 5,435 | $ | — | $ | 20,661 | |||||||||||
Accounts receivable, net | — | — | 194,361 | 21,397 | — | 215,758 | ||||||||||||||||||
Inventories: | ||||||||||||||||||||||||
Raw materials | — | — | 71,947 | 6,672 | — | 78,619 | ||||||||||||||||||
Work in process | — | — | 26,517 | 1,856 | — | 28,373 | ||||||||||||||||||
Finished goods | — | — | 64,295 | 14,079 | — | 78,374 | ||||||||||||||||||
Total inventory | — | — | 162,759 | 22,607 | — | 185,366 | ||||||||||||||||||
Prepaid expenses and other | ||||||||||||||||||||||||
current assets | — | 3,623 | 18,687 | 3,215 | — | 25,525 | ||||||||||||||||||
Total current assets | — | 29,279 | 365,377 | 52,654 | — | 447,310 | ||||||||||||||||||
Investments in subsidiaries | 4,268 | (190,851 | ) | — | — | 186,583 | — | |||||||||||||||||
Property and Equipment, at cost: | ||||||||||||||||||||||||
Land | — | — | 7,487 | 770 | — | 8,257 | ||||||||||||||||||
Buildings and improvements | — | 518 | 62,378 | 4,497 | — | 67,393 | ||||||||||||||||||
Machinery and equipment | — | 1,980 | 398,676 | 20,185 | — | 420,841 | ||||||||||||||||||
— | 2,498 | 468,541 | 25,452 | — | 496,491 | |||||||||||||||||||
Less accumulated depreciation | — | (712 | ) | (318,515 | ) | (11,323 | ) | — | (330,550 | ) | ||||||||||||||
Total property and equipment, net | — | 1,786 | 150,026 | 14,129 | — | 165,941 | ||||||||||||||||||
Other Assets: | ||||||||||||||||||||||||
Intangible assets, net | — | — | 87,485 | 11,457 | — | 98,942 | ||||||||||||||||||
Goodwill | — | — | 449,366 | 29,429 | — | 478,795 | ||||||||||||||||||
Deferred income taxes | — | — | 51,599 | — | — | 51,599 | ||||||||||||||||||
Intercompany note receivable | — | 1,137,073 | — | — | (1,137,073 | ) | — | |||||||||||||||||
Other | — | 3,670 | 4,739 | — | — | 8,409 | ||||||||||||||||||
Total other assets | — | 1,140,743 | 593,189 | 40,886 | (1,137,073 | ) | 637,745 | |||||||||||||||||
$ | 4,268 | $ | 980,957 | $ | 1,108,592 | $ | 107,669 | $ | (950,490 | ) | $ | 1,250,996 | ||||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) | ||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||
Accounts payable | $ | — | $ | 412 | $ | 74,480 | $ | 9,915 | $ | — | $ | 84,807 | ||||||||||||
Accrued expenses | — | 17,215 | 92,638 | 14,918 | — | 124,771 | ||||||||||||||||||
Current portion of payable to related | ||||||||||||||||||||||||
parties pursuant to tax receivable agreement | — | 25,383 | — | — | — | 25,383 | ||||||||||||||||||
Current portion of long-term debt | — | 4,300 | — | — | — | 4,300 | ||||||||||||||||||
Total current liabilities | — | 47,310 | 167,118 | 24,833 | — | 239,261 | ||||||||||||||||||
Deferred income taxes | — | — | — | 693 | — | 693 | ||||||||||||||||||
Intercompany note payable | — | — | 1,024,779 | 112,294 | (1,137,073 | ) | — | |||||||||||||||||
Long-term portion of payable to related | ||||||||||||||||||||||||
parties pursuant to tax receivable agreement | — | 54,336 | — | — | — | 54,336 | ||||||||||||||||||
Other long-term liabilities | — | 6,705 | 71,771 | 5,624 | — | 84,100 | ||||||||||||||||||
Long-term debt | — | 868,338 | — | — | — | 868,338 | ||||||||||||||||||
Commitments and contingencies | ||||||||||||||||||||||||
Stockholders' Equity (Deficit): | ||||||||||||||||||||||||
Preferred stock | — | — | — | — | — | — | ||||||||||||||||||
Common stock | 684 | 684 | — | — | (684 | ) | 684 | |||||||||||||||||
Additional paid-in-capital | 753,911 | 753,911 | 285,075 | 24,158 | (1,063,144 | ) | 753,911 | |||||||||||||||||
(Accumulated deficit) retained earnings | (717,054 | ) | (717,054 | ) | (424,472 | ) | (41,096 | ) | 1,182,622 | (717,054 | ) | |||||||||||||
Accumulated other | ||||||||||||||||||||||||
comprehensive loss | (33,273 | ) | (33,273 | ) | (15,679 | ) | (18,837 | ) | 67,789 | (33,273 | ) | |||||||||||||
Total stockholders' (deficit) equity | 4,268 | 4,268 | (155,076 | ) | (35,775 | ) | 186,583 | 4,268 | ||||||||||||||||
$ | 4,268 | $ | 980,957 | $ | 1,108,592 | $ | 107,669 | $ | (950,490 | ) | $ | 1,250,996 |
PLY GEM HOLDINGS, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||
CONDENSED CONSOLIDATING BALANCE SHEET | ||||||||||||||||||||||||
As of December 31, 2016 | ||||||||||||||||||||||||
Guarantor | Issuer | Non- | ||||||||||||||||||||||
Ply Gem | Ply Gem | Guarantor | Guarantor | Consolidating | ||||||||||||||||||||
(Amounts in thousands) | Holdings, Inc. | Industries, Inc. | Subsidiaries | Subsidiary | Adjustments | Consolidated | ||||||||||||||||||
ASSETS | ||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 50,035 | $ | (10,918 | ) | $ | 12,480 | $ | — | $ | 51,597 | |||||||||||
Accounts receivable, net | — | — | 189,983 | 19,936 | — | 209,919 | ||||||||||||||||||
Inventories: | ||||||||||||||||||||||||
Raw materials | — | — | 63,829 | 5,810 | — | 69,639 | ||||||||||||||||||
Work in process | — | — | 23,007 | 1,614 | — | 24,621 | ||||||||||||||||||
Finished goods | — | — | 54,346 | 13,350 | — | 67,696 | ||||||||||||||||||
Total inventory | — | — | 141,182 | 20,774 | — | 161,956 | ||||||||||||||||||
Prepaid expenses and other | ||||||||||||||||||||||||
current assets | — | 1,276 | 21,940 | 3,634 | — | 26,850 | ||||||||||||||||||
Total current assets | — | 51,311 | 342,187 | 56,824 | — | 450,322 | ||||||||||||||||||
Investments in subsidiaries | 4,106 | (231,236 | ) | — | — | 227,130 | — | |||||||||||||||||
Property and Equipment, at cost: | ||||||||||||||||||||||||
Land | — | — | 7,487 | 762 | — | 8,249 | ||||||||||||||||||
Buildings and improvements | — | 510 | 63,000 | 4,441 | — | 67,951 | ||||||||||||||||||
Machinery and equipment | — | 1,675 | 392,068 | 19,822 | — | 413,565 | ||||||||||||||||||
— | 2,185 | 462,555 | 25,025 | — | 489,765 | |||||||||||||||||||
Less accumulated depreciation | — | (665 | ) | (312,759 | ) | (10,785 | ) | — | (324,209 | ) | ||||||||||||||
Total property and equipment, net | — | 1,520 | 149,796 | 14,240 | — | 165,556 | ||||||||||||||||||
Other Assets: | ||||||||||||||||||||||||
Intangible assets, net | — | — | 91,748 | 12,411 | — | 104,159 | ||||||||||||||||||
Goodwill | — | — | 449,366 | 29,148 | — | 478,514 | ||||||||||||||||||
Deferred income taxes | — | — | 50,347 | — | 50,347 | |||||||||||||||||||
Intercompany note receivable | — | 1,135,073 | — | — | (1,135,073 | ) | — | |||||||||||||||||
Other | — | 3,925 | 4,918 | — | — | 8,843 | ||||||||||||||||||
Total other assets | — | 1,138,998 | 596,379 | 41,559 | (1,135,073 | ) | 641,863 | |||||||||||||||||
$ | 4,106 | $ | 960,593 | $ | 1,088,362 | $ | 112,623 | $ | (907,943 | ) | $ | 1,257,741 | ||||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) | ||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||
Accounts payable | $ | — | $ | 377 | $ | 64,206 | $ | 10,815 | $ | — | $ | 75,398 | ||||||||||||
Accrued expenses | — | 29,812 | 124,723 | 14,480 | — | 169,015 | ||||||||||||||||||
Current portion of payable to related | ||||||||||||||||||||||||
parties pursuant to tax receivable agreement | — | 25,383 | — | — | — | 25,383 | ||||||||||||||||||
Current portion of long-term debt | — | 4,300 | — | — | — | 4,300 | ||||||||||||||||||
Total current liabilities | — | 59,872 | 188,929 | 25,295 | — | 274,096 | ||||||||||||||||||
Deferred income taxes | — | — | — | 2,722 | — | 2,722 | ||||||||||||||||||
Intercompany note payable | — | — | 1,026,657 | 108,416 | (1,135,073 | ) | — | |||||||||||||||||
Long-term portion of payable to related | ||||||||||||||||||||||||
parties pursuant to tax receivable agreement | — | 54,336 | — | — | — | 54,336 | ||||||||||||||||||
Other long-term liabilities | — | 6,193 | 74,835 | 5,367 | — | 86,395 | ||||||||||||||||||
Long-term debt | — | 836,086 | — | — | — | 836,086 | ||||||||||||||||||
Commitments and contingencies | ||||||||||||||||||||||||
Stockholders' Equity (Deficit): | ||||||||||||||||||||||||
Preferred stock | — | — | — | — | — | — | ||||||||||||||||||
Common stock | 683 | 683 | — | — | (683 | ) | 683 | |||||||||||||||||
Additional paid-in-capital | 751,452 | 751,452 | 236,242 | 26,464 | (1,014,158 | ) | 751,452 | |||||||||||||||||
(Accumulated deficit) retained earnings | (714,737 | ) | (714,737 | ) | (422,622 | ) | (36,312 | ) | 1,173,671 | (714,737 | ) | |||||||||||||
Accumulated other | ||||||||||||||||||||||||
comprehensive loss | (33,292 | ) | (33,292 | ) | (15,679 | ) | (19,329 | ) | 68,300 | (33,292 | ) | |||||||||||||
Total stockholders' (deficit) equity | 4,106 | 4,106 | (202,059 | ) | (29,177 | ) | 227,130 | 4,106 | ||||||||||||||||
$ | 4,106 | $ | 960,593 | $ | 1,088,362 | $ | 112,623 | $ | (907,943 | ) | $ | 1,257,741 |
PLY GEM HOLDINGS, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS | ||||||||||||||||||||||||
For the three months ended April 1, 2017 | ||||||||||||||||||||||||
(Amounts in thousands) | Guarantor | Issuer | Non- | |||||||||||||||||||||
Ply Gem | Ply Gem | Guarantor | Guarantor | Consolidating | ||||||||||||||||||||
Holdings, Inc. | Industries, Inc. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||
Cash flows from operating activities: | ||||||||||||||||||||||||
Net loss | $ | (3,637 | ) | $ | (3,637 | ) | $ | (1,850 | ) | $ | (4,784 | ) | $ | 10,271 | $ | (3,637 | ) | |||||||
Adjustments to reconcile net loss | ||||||||||||||||||||||||
to cash used in operating activities: | ||||||||||||||||||||||||
Depreciation and amortization expense | — | 46 | 11,702 | 1,705 | — | 13,453 | ||||||||||||||||||
Non-cash restructuring costs | — | — | 904 | — | — | 904 | ||||||||||||||||||
Non-cash interest expense, net | — | 3,477 | — | — | — | 3,477 | ||||||||||||||||||
Gain on foreign currency transactions | — | — | — | (155 | ) | — | (155 | ) | ||||||||||||||||
Stock based compensation | — | 259 | — | — | — | 259 | ||||||||||||||||||
Deferred income taxes | — | — | 59 | (2,226 | ) | — | (2,167 | ) | ||||||||||||||||
Increase in tax uncertainty | — | — | (144 | ) | — | — | (144 | ) | ||||||||||||||||
Equity in subsidiaries' net income (loss) | 3,637 | 6,634 | — | — | (10,271 | ) | — | |||||||||||||||||
Other | — | — | 32 | — | — | 32 | ||||||||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||||||||||||
Accounts receivable, net | — | — | (4,718 | ) | (1,126 | ) | — | (5,844 | ) | |||||||||||||||
Inventories | — | — | (21,775 | ) | (1,643 | ) | — | (23,418 | ) | |||||||||||||||
Prepaid expenses and other assets | — | (2,243 | ) | 3,269 | 92 | — | 1,118 | |||||||||||||||||
Accounts payable | — | 35 | 8,368 | 1,011 | — | 9,414 | ||||||||||||||||||
Accrued expenses | — | (8,854 | ) | (35,943 | ) | 809 | — | (43,988 | ) | |||||||||||||||
Cash payments on restructuring liabilities | — | — | (23 | ) | — | — | (23 | ) | ||||||||||||||||
Other | — | — | — | 82 | — | 82 | ||||||||||||||||||
Net cash used in | ||||||||||||||||||||||||
operating activities | — | (4,283 | ) | (40,119 | ) | (6,235 | ) | — | (50,637 | ) | ||||||||||||||
Cash flows from investing activities: | ||||||||||||||||||||||||
Capital expenditures | — | (313 | ) | (7,580 | ) | (525 | ) | — | (8,418 | ) | ||||||||||||||
Proceeds from sale of assets | — | — | 29 | 43 | — | 72 | ||||||||||||||||||
Net cash used in | ||||||||||||||||||||||||
investing activities | — | (313 | ) | (7,551 | ) | (482 | ) | — | (8,346 | ) | ||||||||||||||
Cash flows from financing activities: | ||||||||||||||||||||||||
Net revolver borrowings | — | 30,000 | — | — | — | 30,000 | ||||||||||||||||||
Payments on long-term debt | — | (1,075 | ) | — | — | — | (1,075 | ) | ||||||||||||||||
Payments to tax authority for employee share-based compensation | — | (1,186 | ) | — | — | — | (1,186 | ) | ||||||||||||||||
Proceeds from exercises of employee stock options | — | 103 | — | — | — | 103 | ||||||||||||||||||
Proceeds from intercompany | ||||||||||||||||||||||||
investment | — | (47,625 | ) | 48,158 | (533 | ) | — | — | ||||||||||||||||
Net cash provided by (used in) | ||||||||||||||||||||||||
financing activities | — | (19,783 | ) | 48,158 | (533 | ) | — | 27,842 | ||||||||||||||||
Impact of exchange rate movements on cash | — | — | — | 205 | — | 205 | ||||||||||||||||||
Net increase (decrease) in cash | ||||||||||||||||||||||||
and cash equivalents | — | (24,379 | ) | 488 | (7,045 | ) | — | (30,936 | ) | |||||||||||||||
Cash and cash equivalents at the | ||||||||||||||||||||||||
beginning of the period | — | 50,035 | (10,918 | ) | 12,480 | — | 51,597 | |||||||||||||||||
Cash and cash equivalents at the end | ||||||||||||||||||||||||
of the period | $ | — | $ | 25,656 | $ | (10,430 | ) | $ | 5,435 | $ | — | $ | 20,661 |
PLY GEM HOLDINGS, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS | ||||||||||||||||||||||||
For the three months ended April 2, 2016 | ||||||||||||||||||||||||
(Amounts in thousands) | Guarantor | Issuer | Non- | |||||||||||||||||||||
Ply Gem | Ply Gem | Guarantor | Guarantor | Consolidating | ||||||||||||||||||||
Holdings, Inc. | Industries, Inc. | Subsidiaries | Subsidiary | Adjustments | Consolidated | |||||||||||||||||||
Cash flows from operating activities: | ||||||||||||||||||||||||
Net income (loss) | $ | (27,577 | ) | $ | (27,577 | ) | $ | 2,467 | $ | (6,636 | ) | $ | 31,746 | $ | (27,577 | ) | ||||||||
Adjustments to reconcile net income (loss) | ||||||||||||||||||||||||
to cash provided by (used in) operating activities: | ||||||||||||||||||||||||
Depreciation and amortization expense | — | 61 | 12,379 | 1,590 | — | 14,030 | ||||||||||||||||||
Non-cash restructuring expense | — | — | — | 566 | — | 566 | ||||||||||||||||||
Non-cash interest expense, net | — | 3,416 | — | — | — | 3,416 | ||||||||||||||||||
Gain on foreign currency transactions | — | — | — | (584 | ) | — | (584 | ) | ||||||||||||||||
Loss on modification or extinguishment of debt | — | 2,399 | — | — | — | 2,399 | ||||||||||||||||||
Stock based compensation | — | 337 | — | — | — | 337 | ||||||||||||||||||
Deferred income taxes | — | — | 65 | — | — | 65 | ||||||||||||||||||
Tax receivable agreement liability adjustment | — | 18,150 | — | — | — | 18,150 | ||||||||||||||||||
Increase in tax uncertainty, | ||||||||||||||||||||||||
net of valuation allowance | — | — | 62 | — | — | 62 | ||||||||||||||||||
Equity in subsidiaries' net income (loss) | 27,577 | 4,169 | — | — | (31,746 | ) | — | |||||||||||||||||
Other | — | — | 138 | — | — | 138 | ||||||||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||||||||||||
Accounts receivable, net | — | — | (11,718 | ) | 2,584 | — | (9,134 | ) | ||||||||||||||||
Inventories | — | — | (10,511 | ) | (467 | ) | — | (10,978 | ) | |||||||||||||||
Prepaid expenses and other assets | — | (285 | ) | (68 | ) | 98 | — | (255 | ) | |||||||||||||||
Accounts payable | — | (54 | ) | (3,995 | ) | 3,174 | — | (875 | ) | |||||||||||||||
Accrued expenses | — | (13,833 | ) | (25,802 | ) | 1,860 | — | (37,775 | ) | |||||||||||||||
Cash payments on restructuring liabilities | — | — | (112 | ) | (556 | ) | — | (668 | ) | |||||||||||||||
Other | — | — | 139 | (2 | ) | — | 137 | |||||||||||||||||
Net cash provided by (used in) | ||||||||||||||||||||||||
operating activities | — | (13,217 | ) | (36,956 | ) | 1,627 | — | (48,546 | ) | |||||||||||||||
Cash flows from investing activities: | ||||||||||||||||||||||||
Capital expenditures | — | (362 | ) | (6,946 | ) | (424 | ) | — | (7,732 | ) | ||||||||||||||
Proceeds from sale of assets | — | — | 76 | — | — | 76 | ||||||||||||||||||
Net cash used in | ||||||||||||||||||||||||
investing activities | — | (362 | ) | (6,870 | ) | (424 | ) | — | (7,656 | ) | ||||||||||||||
Cash flows from financing activities: | ||||||||||||||||||||||||
Net revolver borrowings | — | 10,000 | — | — | — | 10,000 | ||||||||||||||||||
Payments on long-term debt | — | (31,075 | ) | — | — | — | (31,075 | ) | ||||||||||||||||
Proceeds from intercompany | ||||||||||||||||||||||||
investment | — | (28,351 | ) | 41,818 | (13,467 | ) | — | — | ||||||||||||||||
Net cash provided by (used in) | ||||||||||||||||||||||||
financing activities | — | (49,426 | ) | 41,818 | (13,467 | ) | — | (21,075 | ) | |||||||||||||||
Impact of exchange rate movement | ||||||||||||||||||||||||
on cash | — | — | — | 2,193 | — | 2,193 | ||||||||||||||||||
Net decrease in cash | ||||||||||||||||||||||||
and cash equivalents | — | (63,005 | ) | (2,008 | ) | (10,071 | ) | — | (75,084 | ) | ||||||||||||||
Cash and cash equivalents at the | ||||||||||||||||||||||||
beginning of the period | — | 94,692 | (4,944 | ) | 19,677 | — | 109,425 | |||||||||||||||||
Cash and cash equivalents at the end | ||||||||||||||||||||||||
of the period | $ | — | $ | 31,687 | $ | (6,952 | ) | $ | 9,606 | $ | — | $ | 34,341 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|