Quarterly report pursuant to Section 13 or 15(d)

Guarantor Consolidation - Thermon Holding Corp

v2.4.0.6
Guarantor Consolidation - Thermon Holding Corp (Thermon Holding Corp.)
3 Months Ended
Jun. 30, 2012
Thermon Holding Corp.
 
Guarantor Consolidation

13. Guarantor Consolidation

 

The senior secured notes issued by Thermon Industries, Inc., our wholly-owned subsidiary, are guaranteed by THC and our other existing, wholly-owned domestic subsidiaries: Thermon Manufacturing Company, Thermon Heat Tracing Services, Inc., Thermon Heat Tracing Services-I, Inc. and Thermon Heat Tracing Services-II, Inc. (collectively, the “Guarantors”).  Our foreign subsidiaries (collectively, the “Non-Guarantors”) are not guarantors of the senior secured notes.

 

The following tables set forth financial information of the Guarantors and Non-Guarantors for the condensed consolidated balance sheets as of June 30, 2012  and March 31, 2012 the condensed consolidated statements of operations for the three months ended June 30, 2012 and June 30, 2011 and the condensed consolidated statements of cash flows for the three months ended June 30, 2012 and June 30, 2011.  The information is presented on the equity method of accounting together with elimination entries necessary to reconcile to the consolidated financial statements.

 

Thermon Holding Corp.

Condensed Balance Sheet (Unaudited)

 

 

 

June 30, 2012

 

 

 

Thermon Holding
Corp. (Guarantor)

 

Thermon
Industries, Inc.
(Issuer)

 

Thermon
Manufacturing
Company and US
Subsidiaries
(Guarantor)

 

International
Subsidiaries
(Non-guarantors)

 

Eliminations

 

Consolidated

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

 

$

 

$

3,461

 

$

10,169

 

$

 

$

13,630

 

Accounts receivable, net

 

 

 

11,569

 

42,172

 

29

 

53,770

 

Inventories, net

 

 

 

21,159

 

16,824

 

(1,683

)

36,300

 

Costs and estimated earnings in excess of billings on uncompleted contracts

 

 

 

1,437

 

 

 

1,437

 

Income taxes receivable

 

 

 

6,436

 

(20

)

 

6,416

 

Prepaid expenses and other current assets

 

 

 

1,022

 

5,525

 

441

 

6,988

 

Deferred Income taxes

 

 

 

2,752

 

707

 

 

3,459

 

Total current assets

 

 

 

47,836

 

75,377

 

(1,213

)

122,000

 

Property, plant and equipment, net

 

 

 

22,580

 

5,450

 

 

28,030

 

Goodwill

 

 

 

47,392

 

68,200

 

 

115,592

 

Intangible assets, net

 

1,014

 

 

70,559

 

68,000

 

 

139,573

 

Debt Issuance costs, net

 

 

6,265

 

 

 

 

 

6,265

 

Investment in subsidiaries

 

255,600

 

257,155

 

89,338

 

 

(602,093

)

 

 

 

$

256,614

 

$

263,420

 

$

277,705

 

$

217,027

 

$

(603,306

)

$

411,460

 

Liabilities and shareholder’s equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

 

$

 

$

8,625

 

$

6,409

 

$

 

$

15,034

 

Accrued liabilities

 

 

1,871

 

5,229

 

8,251

 

(73

)

15,278

 

Obligations in settlement of the CHS Transactions

 

 

 

3,397

 

 

 

3,397

 

Borrowings under revolving lines of credit

 

 

 

 

 

12,769

 

 

12,769

 

Income tax payable

 

 

 

3,173

 

20

 

 

3,193

 

Billings in excess of costs and estimated

 

 

 

600

 

1,352

 

 

1,952

 

Intercompany loans

 

(72,645

)

138,302

 

(80,135

)

14,376

 

102

 

 

Total current liabilities

 

(72,645

)

140,173

 

(59,111

)

43,177

 

29

 

51,623

 

Long-term debt, net of current maturities

 

 

118,145

 

 

 

 

118,145

 

Deferred Income taxes

 

 

 

26,842

 

15,579

 

 

42,421

 

Other noncurrent liabilities

 

 

 

1,725

 

700

 

 

2,425

 

Shareholder’s equity

 

329,259

 

5,102

 

308,249

 

157,571

 

(603,335

)

196,846

 

 

 

$

256,614

 

$

263,420

 

$

277,705

 

$

217,027

 

$

(603,306

)

$

411,460

 

 

Thermon Holding Corp.

Condensed Balance Sheet

 

 

 

March 31, 2012

 

 

 

Thermon
Holding,
Corp.
(Guarantor)

 

Thermon
Industries, Inc.
(Issuer)

 

Thermon
Manufacturing
Company
and US
Subsidiaries
(Guarantor)

 

International
Subsidiaries
(Non-
guarantors)

 

Eliminations

 

Consolidated

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

 

$

 

$

5,815

 

$

15,653

 

$

 

$

21,468

 

Accounts receivable, net

 

 

 

28,466

 

38,431

 

(16,860

)

50,037

 

Inventories, net

 

 

 

20,225

 

19,949

 

(1,721

)

38,453

 

Costs and estimated earnings in excess of billings on uncompleted contracts

 

 

 

1,458

 

538

 

 

1,996

 

Income taxes receivable

 

 

 

5,193

 

 

 

5,193

 

Prepaid expenses and other current assets

 

 

 

932

 

5,398

 

523

 

6,853

 

Deferred Income taxes

 

 

 

2,758

 

906

 

 

3,664

 

Total current assets

 

 

 

64,847

 

80,875

 

(18,058

)

127,664

 

Property, plant and equipment, net

 

 

 

21,870

 

5,791

 

 

27,661

 

Goodwill

 

 

 

47,391

 

70,616

 

 

118,007

 

Intangible assets, net

 

1,078

 

 

72,019

 

71,704

 

 

144,801

 

Debt Issuance costs, net

 

 

7,446

 

 

 

 

7,446

 

Intercompany loans

 

 

 

160

 

 

(160

)

 

Investment in subsidiaries

 

127,622

 

252,209

 

118,455

 

 

(498,286

)

 

 

 

$

128,700

 

$

259,655

 

$

324,742

 

$

228,986

 

$

(516,504

)

$

425,579

 

Liabilities and shareholder’s equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

 

$

 

$

8,615

 

$

18,768

 

$

(11,655

)

$

15,728

 

Accrued liabilities

 

 

6,136

 

8,577

 

11,779

 

(4,050

)

22,442

 

Current portion of long term debt

 

 

21,000

 

 

 

 

21,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Billings in excess of costs and estimated earnings on uncompleted contracts

 

 

 

2,098

 

348

 

 

2,446

 

Income taxes payable

 

 

 

114

 

1,260

 

 

1,374

 

Obligations in settlement of the CHS Transactions

 

 

 

3,528

 

 

 

3,528

 

Intercompany payables

 

(70,732

)

110,062

 

(38,288

)

273

 

(1,315

)

 

Total current liabilities

 

(70,732

)

137,198

 

(15,356

)

32,428

 

(17,020

)

66,518

 

Long-term debt, net of current maturities

 

 

118,145

 

 

 

 

118,145

 

Deferred Income taxes

 

 

 

29,725

 

16,274

 

 

45,999

 

Other noncurrent liabilities

 

 

 

1,702

 

735

 

 

2,437

 

Shareholder’s equity

 

199,432

 

4,312

 

308,671

 

179,549

 

(499,484

)

192,480

 

 

 

$

128,700

 

$

259,655

 

$

324,742

 

$

228,986

 

$

(516,504

)

$

425,579

 

 

Thermon Holding Corp.

Condensed Statement of Comprehensive Income (Loss) (Unaudited)

 

 

 

Three Months Ended June 30, 2012

 

 

 

Thermon
Holding,
Corp.
(Guarantor)

 

Thermon
Industries,
Inc. (Issuer)

 

Thermon
Manufacturing
Company and
U.S.
Subsidiaries
(Guarantors)

 

International
Subsidiaries
(Non-
guarantors)

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

 

$

 

$

32,945

 

$

48,127

 

$

(13,859

)

$

67,213

 

Cost of sales

 

 

 

20,012

 

27,741

 

(13,879

)

33,874

 

Gross profit

 

 

 

12,933

 

20,386

 

20

 

33,339

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Marketing, general and administrative and engineering

 

58

 

 

6,759

 

9,198

 

 

16,015

 

Amortization of other intangible assets

 

64

 

 

1,460

 

1,270

 

 

2,794

 

Income (loss) from operations

 

(122

)

 

4,714

 

9,918

 

20

 

14,530

 

Other income/(expenses):

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of subsidiaries

 

6,741

 

5,758

 

1,949

 

 

(14,448

)

 

Interest income

 

 

 

 

 

27

 

 

27

 

Interest expense

 

 

(4,155

)

(62

)

(150

)

 

(4,367

)

Miscellaneous income/(expense)

 

 

 

2,189

 

(2,145

)

 

44

 

Income (loss) before provision for income taxes

 

6,619

 

1,603

 

8,790

 

7,650

 

(14,428

)

10,234

 

Income tax expense (benefit)

 

(43

)

(1,454

)

3,032

 

2,017

 

82

 

3,634

 

Net income (loss)

 

$

6,662

 

$

3,057

 

$

5,758

 

$

5,633

 

$

(14,510

)

$

6,600

 

Comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

6,662

 

$

3,057

 

$

5,758

 

$

5,633

 

$

(14,510

)

$

6,600

 

Foreign currency translation adjustment

 

 

 

 

(5,448

)

 

(5,448

)

Comprehensive income (loss)

 

$

6,662

 

$

3,057

 

$

5,758

 

$

185

 

$

(14,510

)

$

1,152

 

 

Thermon Holding Corp.

Condensed Statement of Comprehensive Income (Loss) (Unaudited)

 

 

 

Three Months Ended June 30, 2011

 

 

 

Thermon
Holding,
Corp.
(Guarantor)

 

Thermon
Industries,
Inc. (Issuer)

 

Thermon
Manufacturing
Company and
U.S.
Subsidiaries
(Guarantors)

 

International
Subsidiaries
(Non-
guarantors)

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

 

$

 

$

37,874

 

$

44,825

 

$

(18,081

)

$

64,618

 

Cost of sales

 

 

 

24,685

 

25,351

 

(17,407

)

32,629

 

Gross profit

 

 

 

13,189

 

19,474

 

(674

)

31,989

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Marketing, general and administrative and engineering

 

6,457

 

7,861

 

7,897

 

7,401

 

 

29,616

 

Amortization of other intangible assets

 

64

 

 

1,460

 

1,361

 

 

2,885

 

Income (loss) from operations

 

(6,521

)

(7,861

)

3,832

 

10,712

 

(674

)

(512

)

Other income/(expenses):

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of subsidiaries

 

1,555

 

13,312

 

6,054

 

 

(20,921

)

 

Interest income

 

 

 

20

 

71

 

 

91

 

Interest expense

 

 

(6,703

)

(3

)

(84

)

 

(6,790

)

Loss on retirement of debt

 

 

(630

)

 

 

 

(630

)

Miscellaneous income/(expense)

 

 

 

1,905

 

(1,919

)

 

(14

)

Income (loss) before provision for income taxes

 

(4,966

)

(1,882

)

11,808

 

8,780

 

(21,595

)

(7,855

)

Income tax expense (benefit)

 

 

 

(4,935

)

2,270

 

(224

)

(2,889

)

Net income (loss)

 

$

(4,966

)

$

(1,882

)

$

16,743

 

$

6,510

 

$

(21,371

)

$

(4,966

)

Comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(4,966

)

$

(1,882

)

$

16,743

 

$

6,510

 

$

(21,371

)

$

(4,966

)

Foreign currency translation adjustment

 

 

 

 

1,395

 

 

1,395

 

Comprehensive income (loss)

 

$

(4,966

)

$

(1,882

)

$

16,743

 

$

7,905

 

$

(21,371

)

$

(3,571

)

 

Thermon Holding Corp.

Condensed Statement of Cash Flows (Unaudited)

 

 

 

Three Months Ended June 30, 2012

 

 

 

Thermon
Holding, Corp.
(Guarantor)

 

Thermon
Industries, Inc.
(Issuer)

 

Thermon
Manufacturing
Company and
U.S.
Subsidiaries
(Guarantor)

 

International
Subsidiaries
(Non-
guarantors)

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operations

 

$

 

$

(6,611

)

$

3,569

 

$

3,685

 

$

957

 

$

1,600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of P.P.&E.

 

 

 

(1,152

)

(116

)

 

(1,268

)

Cash paid for Thermon

 

 

 

(131

)

 

 

(131

)

Net cash provided by (used in) investing activities

 

 

 

(1,283

)

(116

)

 

(1,399

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments on Senior Secured Notes

 

 

(21,000

)

 

 

 

(21,000

)

Proceeds from revolving lines of credit

 

 

 

 

 

12,769

 

 

12,769

 

Capital contributions

 

1,912

 

 

 

 

 

1,912

 

Premiums paid on redemption of Senior Secured Notes

 

 

(630

)

 

 

 

(630

)

Change in affiliate debt

 

(1,912

)

28,241

 

(4,640

)

(20,732

)

(957

)

 

Net cash provided by (used in) financing activities

 

 

6,611

 

(4,640

)

(7,963

)

(957

)

(6,949

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of exchange rates on cash and cash equivalents

 

 

 

 

(1,090

)

 

(1,090

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in cash and cash equivalents

 

 

 

(2,354

)

(5,484

)

 

(7,838

)

Cash at beginning of period

 

 

 

5,815

 

15,653

 

 

21,468

 

Cash at End of period

 

$

 

$

 

$

3,461

 

$

10,169

 

$

 

$

13,630

 

 

Thermon Holding Corp.

Condensed Statement of Cash Flows (Unaudited)

 

 

 

For the Three Months Ended June 30, 2011

 

 

 

Thermon
Holding, Corp.
(Guarantor)

 

Thermon
Industries, Inc.
(Issuer)

 

Thermon
Manufacturing
Company and
U.S.
Subsidiaries
(Guarantor)

 

International
Subsidiaries
(Non-
guarantors)

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operations

 

$

253

 

$

(18,076

)

$

(6,530

)

$

3,559

 

$

416

 

$

(20,378

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of P.P.&E.

 

 

 

(2,268

)

(111

)

 

(2,379

)

Cash paid for Thermon

 

 

 

(372

)

 

 

(372

)

Net cash provided by (used in) investing activities

 

 

 

(2,640

)

(111

)

 

(2,751

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments on Senior Secured Notes

 

 

(42,000

)

 

 

 

(42,000

)

Payments on revolving lines of credit

 

 

 

 

(2,063

)

 

(2,063

)

Capital contributions

 

48,919

 

 

 

 

 

48,919

 

Premiums paid on redemption of Senior Secured Notes

 

 

(1,260

)

 

 

 

(1,260

)

Change in affiliate debt

 

(49,172

)

61,336

 

(11,748

)

 

(416

)

 

Net cash provided by (used in) financing activities

 

(253

)

18,076

 

(11,748

)

(2,063

)

(416

)

3,596

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of exchange rates on cash and cash equivalents

 

 

 

 

121

 

 

121

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in cash and cash equivalents

 

 

 

 

(20,918

)

1,506

 

 

(19,412

)

Cash at beginning of period

 

 

 

41,829

 

9,187

 

 

51,016

 

Cash at End of period

 

$

 

$

 

$

20,911

 

$

10,693

 

$

 

$

31,604