XML 89 R27.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Information
6 Months Ended 12 Months Ended
Apr. 30, 2013
Oct. 31, 2012
Quiksilver, Inc. [Member]
   
Condensed Consolidating Financial Information

15. Condensed Consolidating Financial Information

The Company has $400 million in publicly registered U.S. senior notes. Obligations under the Company’s U.S. senior notes are fully and unconditionally guaranteed by certain of its existing domestic subsidiaries.

The Company is required to present condensed consolidating financial information for Quiksilver, Inc. and its domestic subsidiaries within the notes to the consolidated financial statements in accordance with the criteria established for parent companies in the SEC’s Regulation S-X, Rule 3-10(f). The following condensed consolidating financial information presents the results of operations for the second quarter and first half ended April 30, 2013 and 2012, the financial position as of April 30, 2013 and October 31, 2012, and cash flows for the first half ended April 30, 2013 and 2012, of Quiksilver Inc., its 100% owned guarantor subsidiaries, its non-guarantor subsidiaries and the eliminations necessary to arrive at the information for the Company on a consolidated basis. The principal elimination entries eliminate investments in subsidiaries and intercompany balances and transactions. Certain immaterial balances have been reclassified in the April 30, 2012 condensed consolidating financial information to conform to the current year presentation. The Company has applied the estimated consolidated annual effective income tax rate to both the guarantor and non-guarantor subsidiaries, adjusting for any discrete items, for interim reporting purposes. In the Company’s consolidated financial statements for fiscal 2013, management will apply the actual income tax rates to both the guarantor and non-guarantor subsidiaries. These interim tax rates may differ from the actual annual effective income tax rates for both the guarantor and non-guarantor subsidiaries.

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

Second Quarter Ended April 30, 2013

 

In thousands  

Quiksilver,
Inc.

   

Guarantor
Subsidiaries

   

Non-

Guarantor
Subsidiaries

   

Eliminations

   

Consolidated

 

Revenues, net

  $ 116      $ 190,265      $ 290,111      $ (21,744   $ 458,748   

Cost of goods sold

    —          117,488        144,071        (13,947     247,612   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    116        72,777        146,040        (7,797     211,136   

Selling, general and administrative expense

    11,753        72,999        141,282        (7,830     218,204   

Asset impairments

    —          4,988        344        —          5,332   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating (loss)/income

    (11,637     (5,210     4,414        33        (12,400

Interest expense

    7,269        1,386        6,634        —          15,289   

Foreign currency (gain)/loss

    (28     198        (2,788     —          (2,618

Equity in earnings and other income

    13,517        (483     —          (13,034     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss)/income before provision for income taxes

    (32,395     (6,311     568        13,067        (25,071

Provision for income taxes

    —          1,654        5,493        —          7,147   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

    (32,395     (7,965     (4,925     13,067        (32,218

Less: net income attributable to non-controlling interest

    —          —          (177     —          (177
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loss attributable to Quiksilver, Inc.

    (32,395     (7,965     (5,102     13,067        (32,395

Other comprehensive loss

    (16,723     —          (16,723     16,723        (16,723
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive loss attributable to Quiksilver, Inc.

  $ (49,118   $ (7,965   $ (21,825   $ 29,790      $ (49,118
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

Second Quarter Ended April 30, 2012

 

In thousands  

Quiksilver,
Inc.

   

Guarantor
Subsidiaries

   

Non-

Guarantor
Subsidiaries

   

Eliminations

   

Consolidated

 

Revenues, net

  $ 120      $ 185,686      $ 328,589      $ (22,182   $ 492,213   

Cost of goods sold

    —          109,044        155,662        (14,642     250,064   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    120        76,642        172,927        (7,540     242,149   

Selling, general and administrative expense

    12,869        74,934        144,422        (8,215     224,010   

Asset impairments

    —          415        —          —          415   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating (loss)/income

    (12,749     1,293        28,505        675        17,724   

Interest expense

    7,239        1,391        6,955        —          15,585   

Foreign currency loss/(gain)

    13        212        (834     —          (609

Equity in earnings and other income

    (14,881     482        —          14,399        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss)/income before provision for income taxes

    (5,120     (792     22,384        (13,724     2,748   

Provision for income taxes

    —          216        6,939        —          7,155   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/income

    (5,120     (1,008     15,445        (13,724     (4,407

Less: net income attributable to non-controlling interest

    —          —          (713     —          (713
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/income attributable to Quiksilver, Inc.

    (5,120     (1,008     14,732        (13,724     (5,120

Other comprehensive loss

    (1,271     —          (1,271     1,271        (1,271
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive (loss)/income attributable to Quiksilver, Inc.

  $ (6,391   $ (1,008   $ 13,461      $ (12,453   $ (6,391
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

First Half Ended April 30, 2013

 

In thousands  

Quiksilver,
Inc.

   

Guarantor
Subsidiaries

   

Non-

Guarantor
Subsidiaries

   

Eliminations

   

Consolidated

 

Revenues, net

  $ 232      $  356,011      $  587,455      $ (53,932   $  889,766   

Cost of goods sold

    —          221,220        277,756        (40,053     458,923   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    232        134,791        309,699        (13,879     430,843   

Selling, general and administrative expense

    27,728        147,187        283,436        (14,888     443,463   

Asset impairments

    —          6,323        2,177        —          8,500   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating (loss)/income

    (27,496     (18,719     24,086        1,009        (21,120

Interest expense

    14,538        2,854        13,404        —          30,796   

Foreign currency loss

    126        363        66        —          555   

Equity in earnings and other income

    21,364        (687     —          (20,677     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss)/income before provision for income taxes

    (63,524     (21,249     10,616        21,686        (52,471

Provision for income taxes

    —          467        9,904        —          10,371   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/income

    (63,524     (21,716     712        21,686        (62,842

Less: net income attributable to non-controlling interest

    —          —          (682     —          (682
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/income attributable to Quiksilver, Inc.

    (63,524     (21,716     30        21,686        (63,524

Other comprehensive loss

    (8,613     —          (8,613     8,613        (8,613
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive loss attributable to Quiksilver, Inc.

  $ (72,137   $ (21,716   $ (8,583   $ 30,299      $ (72,137
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

First Half Ended April 30, 2012

 

In thousands  

Quiksilver,
Inc.

   

Guarantor
Subsidiaries

   

Non-

Guarantor
Subsidiaries

   

Eliminations

   

Consolidated

 

Revenues, net

  $ 236      $  357,063      $  633,616      $ (49,081   $  941,834   

Cost of goods sold

    —          214,250        291,845        (34,360     471,735   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    236        142,813        341,771        (14,721     470,099   

Selling, general and administrative expense

    29,785        152,431        287,467        (15,258     454,425   

Asset impairments

    —          415        —          —          415   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating (loss)/income

    (29,549     (10,033     54,304        537        15,259   

Interest expense

    14,479        2,685        13,466        —          30,630   

Foreign currency (gain)/loss

    (113     9        (2,355     —          (2,459

Equity in earnings and other income

    (16,190     1,733        —          14,457        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss)/income before provision for income taxes

    (27,725     (14,460     43,193        (13,920     (12,912

Provision for income taxes

    —          432        11,973        —          12,405   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/income

    (27,725     (14,892     31,220        (13,920     (25,317

Less: net income attributable to non-controlling interest

    —          —          (2,408     —          (2,408
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/income attributable to Quiksilver, Inc.

    (27,725     (14,892     28,812        (13,920     (27,725

Other comprehensive loss

    (21,031     —          (21,031     21,031        (21,031
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive (loss)/income attributable to Quiksilver, Inc.

  $ (48,756   $ (14,892   $ 7,781      $ 7,111      $ (48,756
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

CONDENSED CONSOLIDATING BALANCE SHEET

At April 30, 2013

 

In thousands   

Quiksilver,
Inc.

    

Guarantor
Subsidiaries

    

Non-

Guarantor
Subsidiaries

    

Eliminations

   

Consolidated

 

ASSETS

             

Current assets:

             

Cash and cash equivalents

   $ 108       $ 694       $ 47,091       $ —        $ 47,893   

Trade accounts receivable, net

     —           127,762         247,574         —          375,336   

Other receivables

     19         8,526         23,388         —          31,933   

Income taxes receivable

     —           —           4,917         (4,917     —     

Inventories

     —           131,136         234,160         1,008        366,304   

Deferred income taxes, short-term

     —           5,209         20,487         —          25,696   

Prepaid expenses and other current assets

     4,594         9,910         18,953         —          33,457   

Intercompany balances

     —           108,623         52,777         (161,400     —     
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total current assets

     4,721         391,860         649,347         (165,309     880,619   

Fixed assets, net

     19,454         57,774         155,727         —          232,955   

Intangible assets, net

     3,752         47,171         87,826         —          138,749   

Goodwill

     —           112,216         160,548         —          272,764   

Other assets

     1,902         1,982         39,875         —          43,759   

Deferred income taxes, long-term

     —           —           137,941         (23,550     114,391   

Investment in subsidiaries

     1,066,560         6,986         —           (1,073,546     —     
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total assets

   $ 1,096,389       $ 617,989       $ 1,231,264       $ (1,262,405   $ 1,683,237   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

LIABILITIES AND EQUITY

             

Current liabilities:

             

Accounts payable

   $ 2,756       $ 85,025       $ 97,789       $ —        $ 185,570   

Accrued liabilities

     6,049         22,658         73,773         —          102,480   

Long-term debt, current portion

     —           6,094         38,740         —          44,834   

Income taxes payable

     —           5,368         —           (4,917     451   

Intercompany balances

     161,400         —           —           (161,400     —     
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total current liabilities

     170,205         119,145         210,302         (166,317     333,335   

Long-term debt, net of current portion

     400,000         76,000         293,108         —          769,108   

Deferred income taxes, long-term

     —           23,550         —           (23,550     —     

Other long-term liabilities

     —           23,987         10,971         —          34,958   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total liabilities

     570,205         242,682         514,381         (189,867     1,137,401   

Stockholders’/invested equity

     526,184         375,307         697,231         (1,072,538     526,184   

Non-controlling interest

     —           —           19,652         —          19,652   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total liabilities and equity

   $ 1,096,389       $ 617,989       $ 1,231,264       $ (1,262,405   $ 1,683,237   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

CONDENSED CONSOLIDATING BALANCE SHEET

At October 31, 2012

 

In thousands   

Quiksilver,
Inc.

    

Guarantor
Subsidiaries

    

Non-

Guarantor
Subsidiaries

    

Eliminations

   

Consolidated

 

ASSETS

             

Current assets:

             

Cash and cash equivalents

   $ 324       $ 135       $ 41,364       $ —        $ 41,823   

Trade accounts receivable, net

     —           181,945         251,798         —          433,743   

Other receivables

     20         6,158         26,640         —          32,818   

Income taxes receivable

     —           117         —           (117     —     

Inventories

     —           107,722         237,465         (441     344,746   

Deferred income taxes

     —           5,209         21,159         —          26,368   

Prepaid expenses and other current assets

     2,277         9,548         14,546         —          26,371   

Intercompany balances

     —           95,809         23,025         (118,834     —     
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total current assets

     2,621         406,643         615,997         (119,392     905,869   

Fixed assets, net

     18,802         64,496         155,015         —          238,313   

Intangible assets, net

     3,228         47,746         88,475         —          139,449   

Goodwill

     —           112,216         160,951         —          273,167   

Other assets

     2,753         2,677         42,359         —          47,789   

Deferred income taxes long-term

     —           —           137,203         (23,550     113,653   

Investment in subsidiaries

     1,087,924         5,028         —           (1,092,952     —     
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total assets

   $ 1,115,328       $ 638,806       $ 1,200,000       $ (1,235,894   $ 1,718,240   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

LIABILITIES AND EQUITY

             

Current liabilities:

             

Lines of credit

   $ —         $ —         $ 18,147       $ —        $ 18,147   

Accounts payable

     6,995         95,355         101,222         —          203,572   

Accrued liabilities

     6,189         28,343         80,359         —          114,891   

Current portion of long-term debt

     —           8,594         10,053         —          18,647   

Income taxes payable

     —           —           1,476         (117     1,359   

Intercompany balances

     118,834         —           —           (118,834     —     
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total current liabilities

     132,018         132,292         211,257         (118,951     356,616   

Long-term debt, net of current portion

     400,000         60,700         260,475         —          721,175   

Deferred income taxes long-term

     —           23,550         —           (23,550     —     

Other long-term liabilities

     —           25,241         12,972         —          38,213   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total liabilities

     532,018         241,783         484,704         (142,501     1,116,004   

Stockholders’/invested equity

     583,310         397,023         696,370         (1,093,393     583,310   

Non-controlling interest

     —           —           18,926         —          18,926   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total liabilities and equity

   $ 1,115,328       $ 638,806       $ 1,200,000       $ (1,235,894   $ 1,718,240   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

First Half Ended April 30, 2013

 

In thousands  

Quiksilver,
Inc.

   

Guarantor
Subsidiaries

   

Non-

Guarantor
Subsidiaries

   

Eliminations

   

Consolidated

 

Cash flows from operating activities:

         

Net (loss)/income

  $ (63,524   $ (21,716   $ 712      $ 21,686      $ (62,842

Adjustments to reconcile net (loss)/income to net cash (used in)/provided by operating activities:

         

Depreciation and amortization

    1,124        9,014        14,889        —          25,027   

Stock-based compensation

    11,223        —          —          —          11,223   

Provision for doubtful accounts

    —          (1,056     4,584        —          3,528   

Asset impairments

    —          6,323        2,177        —          8,500   

Equity in earnings

    21,364        (687     1,058        (20,677     1,058   

Non-cash interest expense

    785        675        378        —          1,838   

Deferred income taxes

    —          —          184        —          184   

Other adjustments to reconcile net (loss)/income

    126        (17     (377     —          (268

Changes in operating assets and liabilities:

         

Trade accounts receivable

    —          55,239        1,346        —          56,585   

Inventories

    —          (23,280     2,186        (1,009     (22,103

Other operating assets and liabilities

    (582     (20,416     (20,126     —          (41,124
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used in)/provided by operating activities

    (29,484     4,079        7,011        —          (18,394

Cash flows from investing activities:

         

Capital expenditures

    (3,971     (7,601     (17,072     —          (28,644
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

    (3,971     (7,601     (17,072     —          (28,644

Cash flows from financing activities:

         

Borrowings on lines of credit

    —          —          6,157        —          6,157   

Payments on lines of credit

    —          —          (8,860     —          (8,860

Borrowings on long-term debt

    —          49,000        54,134        —          103,134   

Payments on long-term debt

    —          (36,200     (9,502     —          (45,702

Stock option exercises and employee stock purchases

    3,832        —          —          —          3,832   

Intercompany

    29,407        (8,719     (20,688     —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by financing activities

    33,239        4,081        21,241        —          58,561   

Effect of exchange rate changes on cash

    —          —          (5,453     —          (5,453
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (decrease)/increase in cash and cash equivalents

    (216     559        5,727        —          6,070   

Cash and cash equivalents, beginning of period

    324        135        41,364        —          41,823   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents, end of period

  $ 108      $ 694      $ 47,091      $ —        $ 47,893   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

First Half Ended April 30, 2012

 

In thousands   

Quiksilver,
Inc.

   

Guarantor
Subsidiaries

   

Non-

Guarantor
Subsidiaries

   

Eliminations

   

Consolidated

 

Cash flows from operating activities:

          

Net (loss)/income

   $ (27,725   $ (14,892   $ 31,220      $ (13,920   $ (25,317

Adjustments to reconcile net (loss)/income to net cash (used in)/provided by operating activities:

          

Depreciation and amortization

     1,138        9,082        16,905        —          27,125   

Stock-based compensation

     12,400        —          —          —          12,400   

Provision for doubtful accounts

     —          (1,416     1,835        —          419   

Asset impairments

     —          415        —          —          415   

Equity in earnings

     (16,190     1,733        501        14,457        501   

Non-cash interest expense

     732        888        344        —          1,964   

Deferred income taxes

     —          —          9,295        —          9,295   

Other adjustments to reconcile net (loss)/income

     (138     12        (586     —          (712

Changes in operating assets and liabilities:

          

Trade accounts receivable

     —          25,895        (8,184     —          17,711   

Inventories

     —          (14,290     (3,695     (537     (18,522

Other operating assets and liabilities

     (1,825     (11,645     (29,491     —          (42,961
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used in)/provided by operating activities

     (31,608     (4,218     18,144        —          (17,682

Cash flows from investing activities:

          

Capital expenditures

     (1,559     (14,094     (18,676     —          (34,329

Business acquisitions, net of cash acquired

     —          —          (9,117     —          (9,117
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (1,559     (14,094     (27,793     —          (43,446

Cash flows from financing activities:

          

Borrowings on lines of credit

     —          —          8,464        —          8,464   

Payments on lines of credit

     —          —          (12,326     —          (12,326

Borrowings on long-term debt

     —          62,500        29,477        —          91,977   

Payments on long-term debt

     —          (35,256     (12,100     —          (47,356

Stock option exercises and employee stock purchases

     779        —          —          —          779   

Intercompany

     32,394        (8,330     (24,064     —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by/(used in) financing activities

     33,173        18,914        (10,549     —          41,538   

Effect of exchange rate changes on cash

     —          —          (10,986     —          (10,986
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net increase/(decrease) in cash and cash equivalents

     6        602        (31,184     —          (30,576

Cash and cash equivalents, beginning of period

     17        1,331        108,405        —          109,753   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 23      $ 1,933      $ 77,221      $ —        $ 79,177   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Note 18—Condensed Consolidating Financial Information

In December 2005, the Company completed an exchange offer to exchange its Senior Notes for publicly registered notes with identical terms. Obligations under the Company’s Senior Notes are fully and unconditionally guaranteed by certain of its existing domestic subsidiaries.

The Company is required to present condensed consolidating financial information for Quiksilver, Inc. and its domestic subsidiaries within the notes to the consolidated financial statements in accordance with the criteria established for parent companies in the SEC’s Regulation S-X, Rule 3-10(f). The following condensed consolidating financial information presents the results of operations, financial position and cash flows of Quiksilver Inc., its 100% owned Guarantor subsidiaries, its non-Guarantor subsidiaries and the eliminations necessary to arrive at the information for the Company on a consolidated basis as of October 31, 2012 and 2011 and for each of fiscal 2012, 2011 and 2010. The principal elimination entries eliminate investments in subsidiaries and intercompany balances and transactions. Certain immaterial balances have been reclassified in the prior year financial statements to conform to the current year presentation. As a result of the adoption of ASU 2011-05, the Company has updated the following condensed consolidated statements of operations to include other comprehensive (loss)/income.

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

Year Ended October 31, 2012

In thousands

Quiksilver,

Inc.

Guarantor
Subsidiaries

Non-

Guarantor
Subsidiaries

Eliminations

Consolidated

Revenues, net

$ 469 $ 854,754 $ 1,262,757 $ (104,741 ) $ 2,013,239

Cost of goods sold

505,420 602,115 (74,642 ) 1,032,893

Gross profit

469 349,334 660,642 (30,099 ) 980,346

Selling, general and administrative expense

56,983 311,886 577,868 (30,593 ) 916,144

Asset impairments

5,162 2,072 7,234

Operating (loss)/income

(56,514 ) 32,286 80,702 494 56,968

Interest expense

28,987 5,351 26,485 60,823

Foreign currency gain

(173 ) (35 ) (1,461 ) (1,669 )

Equity in earnings

(74,572 ) 4,674 69,898

(Loss)/income before provision for income taxes

(10,756 ) 22,296 55,678 (69,404 ) (2,186 )

Provision for income taxes

1,144 6,413 7,557

Net (loss)/income

(10,756 ) 21,152 49,265 (69,404 ) (9,743 )

Less: net income attributable to non-controlling interest

(1,013 ) (1,013 )

Net (loss)/income attributable to Quiksilver, Inc.

(10,756 ) 21,152 48,252 (69,404 ) (10,756 )

Other Comprehensive Loss (29,715) (29,715) 29,715 (29,715)

Comprehensive (loss)/income attributable to
Quiksilver, Inc.
$(40,471) $21,152 $18,537 $(39,689) $(40,471)

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

Year Ended October 31, 2011

In thousands

Quiksilver,

Inc.

Guarantor
Subsidiaries

Non-

Guarantor
Subsidiaries

Eliminations

Consolidated

Revenues, net

$ 464 $ 736,110 $ 1,270,320 $ (53,833 ) $ 1,953,061

Cost of goods sold

399,493 554,593 (24,859 ) 929,227

Gross profit

464 336,617 715,727 (28,974 ) 1,023,834

Selling, general and administrative expense

43,045 311,840 566,703 (25,639 ) 895,949

Asset impairments

3,399 82,974 86,373

Operating (loss)/income

(42,581 ) 21,378 66,050 (3,335 ) 41,512

Interest expense

28,871 3,785 41,152 73,808

Foreign currency loss/(gain)

30 (40 ) (101 ) (111 )

Equity in earnings

(50,224 ) (836 ) 51,060

(Loss)/income before provision/(benefit) for income taxes

(21,258 ) 18,469 24,999 (54,395 ) (32,185 )

Provision/(benefit) for income taxes

165 (14,480 ) (14,315 )

Net (loss)/income

(21,258 ) 18,304 39,479 (54,395 ) (17,870 )

Less: net income attributable to non-controlling interest

(3,388 ) (3,388 )

Net (loss)/income attributable to Quiksilver, Inc.

(21,258 ) 18,304 36,091 (54,395 ) (21,258 )

Other comprehensive income

2,445 2,445 (2,445 ) 2,445

Comprehensive (loss)/income attributable to Quiksilver, Inc.

$ (18,813 ) $ 18,304 $ 38,536 $ (56,840 ) $ (18,813 )

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

Year Ended October 31, 2010

In thousands

Quiksilver,
Inc.

Guarantor
Subsidiaries

Non-

Guarantor
Subsidiaries

Eliminations

Consolidated

Revenues, net

$ 376 $ 683,767 $ 1,195,536 $ (42,059 ) $ 1,837,620

Cost of goods sold

373,740 511,777 (15,145 ) 870,372

Gross profit

376 310,027 683,759 (26,914 ) 967,248

Selling, general and administrative expense

36,867 283,347 537,153 (25,301 ) 832,066

Asset impairments

7,585 4,072 11,657

Operating (loss)/income

(36,491 ) 19,095 142,534 (1,613 ) 123,525

Interest expense, net

28,721 55,070 30,318 114,109

Foreign currency gain

(285 ) (124 ) (5,508 ) (5,917 )

Equity in earnings and other (income)/expense

(50,399 ) (1,482 ) 51,881

(Loss)/income before (benefit)/provision for income taxes

(14,528 ) (34,369 ) 117,724 (53,494 ) 15,333

(Benefit)/provision for income taxes

(4,844 ) 522 27,755 23,433

(Loss)/income from continuing operations

(9,684 ) (34,891 ) 89,969 (53,494 ) (8,100 )

Income from discontinued operations

1,485 345 1,830

Net (loss)/income

(9,684 ) (33,406 ) 90,314 (53,494 ) (6,270 )

Less: net income attributable to non-controlling interest

(3,414 ) (3,414 )

Net (loss)/income attributable to Quiksilver, Inc.

(9,684 ) (33,406 ) 86,900 (53,494 ) (9,684 )

Other comprehensive income

18,286 18,286 (18,286 ) 18,286

Comprehensive income/(loss) attributable to Quiksilver, Inc.

$ 8,602 $ (33,406 ) $ 105,186 $ (71,780 ) $ 8,602

CONDENSED CONSOLIDATING BALANCE SHEET

At October 31, 2012

In thousands

Quiksilver,
Inc.

Guarantor
Subsidiaries

Non-

Guarantor
Subsidiaries

Eliminations

Consolidated

ASSETS

Current assets:

Cash and cash equivalents

$ 324 $ 135 $ 41,364 $ $ 41,823

Trade accounts receivable, net

181,945 251,798 433,743

Other receivables

20 6,158 26,640 32,818

Inventories

107,722 237,465 (441 ) 344,746

Deferred income taxes

5,209 21,159 26,368

Prepaid expenses and other current assets

2,277 9,548 14,546 26,371

Total current assets

2,621 310,717 592,972 (441 ) 905,869

Fixed assets, net

18,802 64,496 155,015 238,313

Intangible assets, net

3,228 47,746 88,475 139,449

Goodwill

112,216 160,951 273,167

Other assets

2,753 2,677 42,359 47,789

Deferred income taxes long-term

(23,550 ) 137,203 113,653

Investment in subsidiaries

1,087,924 5,028 (1,092,952 )

Total assets

$ 1,115,328 $ 519,330 $ 1,176,975 $ (1,093,393 ) $ 1,718,240

LIABILITIES AND EQUITY

Current liabilities:

Lines of credit

$ $ $ 18,147 $ $ 18,147

Accounts payable

6,995 95,355 101,222 203,572

Accrued liabilities

6,189 28,343 80,359 114,891

Current portion of long-term debt

8,594 10,053 18,647

Income taxes payable

(117 ) 1,476 1,359

Intercompany balances

118,834 (95,809 ) (23,025 )

Total current liabilities

132,018 36,366 188,232 356,616

Long-term debt, net of current portion

400,000 60,700 260,475 721,175

Other long-term liabilities

25,241 12,972 38,213

Total liabilities

532,018 122,307 461,679 1,116,004

Stockholders’/invested equity

583,310 397,023 696,370 (1,093,393 ) 583,310

Non-controlling interest

18,926 18,926

Total liabilities and equity

$ 1,115,328 $ 519,330 $ 1,176,975 $ (1,093,393 ) $ 1,718,240

CONDENSED CONSOLIDATING BALANCE SHEET

At October 31, 2011

In thousands

Quiksilver,
Inc.

Guarantor
Subsidiaries

Non-

Guarantor
Subsidiaries

Eliminations

Consolidated

ASSETS

Current assets:

Cash and cash equivalents

$ 17 $ 1,331 $ 108,405 $ $ 109,753

Trade accounts receivable, net

150,782 246,307 397,089

Other receivables

122 5,918 17,150 23,190

Income taxes receivable

21,338 (17,073 ) 4,265

Inventories

115,456 234,266 (1,965 ) 347,757

Deferred income taxes

(1,182 ) 33,990 32,808

Prepaid expenses and other current assets

2,378 8,525 14,526 25,429

Total current assets

2,517 302,168 637,571 (1,965 ) 940,291

Fixed assets, net

17,602 64,943 155,562 238,107

Intangible assets, net

3,007 48,743 86,393 138,143

Goodwill

112,216 156,373 268,589

Other assets

4,457 3,936 47,421 55,814

Deferred income taxes long-term

(16,682 ) 139,961 123,279

Investment in subsidiaries

1,084,745 8,929 (1,093,674 )

Total assets

$ 1,112,328 $ 524,253 $ 1,223,281 $ (1,095,639 ) $ 1,764,223

LIABILITIES AND EQUITY

Current liabilities:

Lines of credit

$ $ $ 18,335 $ $ 18,335

Accounts payable

2,510 88,280 112,233 203,023

Accrued liabilities

6,673 30,088 96,183 132,944

Current portion of long-term debt

3,000 1,628 4,628

Intercompany balances

93,047 (34,611 ) (58,436 )

Total current liabilities

102,230 86,757 169,943 358,930

Long-term debt, net of current portion

400,000 36,542 288,181 724,723

Other long-term liabilities

41,219 16,729 57,948

Total liabilities

502,230 164,518 474,853 1,141,601

Stockholders’/invested equity

610,098 359,735 735,904 (1,095,639 ) 610,098

Non-controlling interest

12,524 12,524

Total liabilities and equity

$ 1,112,328 $ 524,253 $ 1,223,281 $ (1,095,639 ) $ 1,764,223

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

Year Ended October 31, 2012

In thousands

Quiksilver,
Inc.

Guarantor
Subsidiaries

Non-

Guarantor
Subsidiaries

Eliminations

Consolidated

Cash flows from operating activities:

Net (loss)/income

$ (10,756 ) $ 21,152 $ 49,265 $ (69,404 ) $ (9,743 )

Adjustments to reconcile net (loss)/income to net cash (used in)/provided by operating activities:

Depreciation and amortization

2,088 18,002 33,142 53,232

Stock-based compensation

22,552 22,552

Provision for doubtful accounts

(1,642 ) 6,236 4,594

Asset impairments

5,162 2,072 7,234

Equity in earnings

(74,572 ) 4,674 282 69,898 282

Non-cash interest expense

1,490 1,506 689 3,685

Deferred income taxes

474 (9,056 ) (8,582 )

Other adjustments to reconcile net (loss)/income

(443 ) 36 (6,092 ) (6,499 )

Changes in operating assets and liabilities:

Trade accounts receivable

(29,521 ) (23,884 ) (53,405 )

Inventories

7,195 (11,679 ) (494 ) (4,978 )

Other operating assets and liabilities

10,255 2,233 (34,399 ) (21,911 )

Net cash (used in)/provided by operating activities

(49,386 ) 29,271 6,576 (13,539 )

Cash flows from investing activities:

Proceeds from the sale of properties and equipment

45 8,153 8,198

Capital expenditures

(4,388 ) (22,580 ) (39,113 ) (66,081 )

Business acquisitions, net of cash acquired

(9,117 ) (9,117 )

Net cash used in investing activities

(4,388 ) (22,535 ) (40,077 ) (67,000 )

Cash flows from financing activities:

Transactions with non-controlling interest owners

(11,000 ) (11,000 )

Borrowings on lines of credit

15,139 15,139

Payments on lines of credit

(12,641 ) (12,641 )

Borrowings on long-term debt

93,500 46,535 140,035

Payments on long-term debt

(70,800 ) (42,041 ) (112,841 )

Stock option exercises and employee stock purchases

2,241 2,241

Intercompany

51,840 (19,632 ) (32,208 )

Net cash provided by/(used in) financing activities

54,081 (7,932 ) (25,216 ) 20,933

Effect of exchange rate changes on cash

(8,324 ) (8,324 )

Net increase/(decrease) in cash and cash equivalents

307 (1,196 ) (67,041 ) (67,930 )

Cash and cash equivalents, beginning of period

17 1,331 108,405 109,753

Cash and cash equivalents, end of period

$ 324 $ 135 $ 41,364 $ 41,823

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

Year Ended October 31, 2011

In thousands

Quiksilver,
Inc.

Guarantor
Subsidiaries

Non-

Guarantor
Subsidiaries

Eliminations

Consolidated

Cash flows from operating activities:

Net (loss)/income

$ (21,258 ) $ 18,304 $ 39,479 $ (54,395 ) $ (17,870 )

Adjustments to reconcile net (loss)/income to net cash (used in)/provided by operating activities:

Depreciation and amortization

1,735 20,445 33,079 55,259

Stock-based compensation

14,414 14,414

Provision for doubtful accounts

1,363 7,369 8,732

Asset impairments

3,399 82,974 86,373

Equity in earnings

(50,224 ) (994 ) (197 ) 51,060 (355 )

Non-cash interest expense

1,387 1,808 15,917 19,112

Deferred income taxes

3,703 (31,951 ) (28,248 )

Other adjustments to reconcile net (loss)/income

72 481 (6,219 ) (5,666 )

Changes in operating assets and liabilities:

Trade accounts receivable

(22,106 ) (11,879 ) (33,985 )

Inventories

(23,322 ) (50,719 ) 3,335 (70,706 )

Other operating assets and liabilities

1,090 (4,275 ) 30,274 27,089

Net cash (used in)/provided by operating activities

(52,784 ) (1,194 ) 108,127 54,149

Cash flows from investing activities:

Proceeds from the sale of properties and equipment

15 12,531 12,546

Capital expenditures

(12,570 ) (34,624 ) (42,396 ) (89,590 )

Business acquisitions, net of cash acquired

(528 ) (5,050 ) (5,578 )

Net cash used in investing activities

(12,570 ) (35,137 ) (34,915 ) (82,622 )

Cash flows from financing activities:

Borrowings on lines of credit

30,070 30,070

Payments on lines of credit

(35,303 ) (35,303 )

Borrowings on long-term debt

44,500 270,830 315,330

Payments on long-term debt

(25,524 ) (259,152 ) (284,676 )

Payments of debt issuance costs

(6,391 ) (6,391 )

Stock option exercises and employee stock purchases

4,129 4,129

Intercompany

61,078 (20,486 ) (40,592 )

Net cash provided by/(used in) financing activities

65,207 (1,510 ) (40,538 ) 23,159

Effect of exchange rate changes on cash

(5,526 ) (5,526 )

Net (decrease)/increase in cash and cash equivalents

(147 ) (37,841 ) 27,148 (10,840 )

Cash and cash equivalents, beginning of period

164 39,172 81,257 120,593

Cash and cash equivalents, end of period

$ 17 $ 1,331 $ 108,405 $ 109,753

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

Year Ended October 31, 2010

In thousands

Quiksilver,
Inc.

Guarantor
Subsidiaries

Non-

Guarantor
Subsidiaries

Eliminations

Consolidated

Cash flows from operating activities:

Net (loss)/income

$ (9,684 ) $ (33,406 ) $ 90,314 $ (53,494 ) $ (6,270 )

Adjustments to reconcile net (loss)/income to net cash (used in)/provided by operating activities:

Income from discontinued operations

(1,485 ) (345 ) (1,830 )

Depreciation and amortization

1,519 21,494 30,848 53,861

Stock-based compensation

12,831 12,831

Provision for doubtful accounts

4,360 10,947 15,307

Equity in earnings

(50,399 ) (1,482 ) (524 ) 51,881 (524 )

Asset impairments

8,403 3,254 11,657

Non-cash interest expense

1,292 42,740 12,663 56,695

Deferred taxes

(5,652 ) 13,681 8,029

Other adjustments to reconcile net (loss)/income

(195 ) (1,455 ) (1,892 ) (3,542 )

Changes in operating assets and liabilities:

Trade accounts receivable

15,735 24,111 39,846

Inventories

(5,075 ) 7,967 1,613 4,505

Other operating assets and liabilities

16,733 7,960 (15,561 ) 9,132

Cash (used in)/provided by operating activities of continuing operations

(27,903 ) 52,137 175,463 199,697

Cash provided by operating activities of discontinued operations

1,507 2,278 3,785

Net cash (used in)/provided by operating activities

(27,903 ) 53,644 177,741 203,482

Cash flows from investing activities:

Proceeds from the sale of properties and equipment

34 4,519 109 4,662

Capital expenditures

(4,194 ) (10,730 ) (32,873 ) (47,797 )

Changes in restricted cash

52,706 52,706

Net cash (used in)/provided by investing activities

(4,160 ) (6,211 ) 19,942 9,571

Cash flows from financing activities:

Borrowings on lines of credit

16,581 16,581

Payments on lines of credit

(27,021 ) (27,021 )

Borrowings on long-term debt

42,735 16,618 59,353

Payments on long-term debt

(51,489 ) (169,077 ) (220,566 )

Payments of debt and equity issuance costs

(7,750 ) (1,823 ) (9,573 )

Proceeds from stock option exercises

3,639 3,639

Transactions with non-controlling interests owners

(1,542 ) (3,632 ) (5,174 )

Intercompany

36,017 900 (36,917 )

Net cash provided by/(used in) financing activities

31,906 (9,396 ) (205,271 ) (182,761 )

Effect of exchange rate changes on cash

(9,215 ) (9,215 )

Net (decrease)/increase in cash and cash equivalents

(157 ) 38,037 (16,803 ) 21,077

Cash and cash equivalents, beginning of period

321 1,135 98,060 99,516

Cash and cash equivalents, end of period

$ 164 $ 39,172 $ 81,257 $ 120,593

 

Quiksilver, Inc. and QS Wholesale, Inc. [Member]
   
Condensed Consolidating Financial Information

Note 16—Condensed Consolidating Financial Information

Obligations under Quiksilver, Inc.’s and QS Wholesale, Inc.’s senior notes issued on July 16, 2013 (see Note 14—Subsequent Events) are fully and unconditionally guaranteed by certain of the Company’s existing 100% owned domestic subsidiaries. As a result of the subsequent registration of these notes, the Company is required to present condensed consolidating financial information for Quiksilver, Inc., QS Wholesale, Inc., and the Company’s subsidiaries within the notes to the consolidated financial statements in accordance with the criteria established for parent companies in the SEC’s Regulation S-X, Rule 3-10(f).

The following condensed consolidating financial information presents the results of operations for the second quarter and first half ended April 30, 2013 and 2012, the financial position as of April 30, 2013 and October 31, 2012, and cash flows for the first half ended April 30, 2013 and 2012, of Quiksilver, Inc., QS Wholesale, Inc., Quiksilver, Inc’s 100% owned guarantor subsidiaries, its non-guarantor subsidiaries and the eliminations necessary to arrive at the information for the Company on a consolidated basis. The principal elimination entries eliminate investments in subsidiaries and intercompany balances and transactions.

 

Condensed Consolidating Statement of Operations

Second Quarter Ended April 30, 2013

 

In thousands  

Quiksilver,
Inc.

   

QS Wholesale,
Inc.

   

Guarantor
Subsidiaries

   

Non-

Guarantor
Subsidiaries

   

Eliminations

   

Consolidated

 

Revenues, net

  $ 116      $ 105,393      $ 108,336      $ 290,111      $ (45,208   $ 458,748   

Cost of goods sold

    —          65,353        71,696        144,071        (33,508     247,612   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    116        40,040        36,640        146,040        (11,700     211,136   

Selling, general and administrative expense

    11,753        36,182        36,817        141,282        (7,830     218,204   

Asset impairments

    —          1,646        3,342        344        —          5,332   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating (loss)/income

    (11,637     2,212        (3,519     4,414        (3,870     (12,400

Interest expense, net

    7,269        1,440        (54     6,634        —          15,289   

Foreign currency (gain)/loss

    (28     73        125        (2,788     —          (2,618

Equity in earnings

    13,094        (483     —          —          (12,611     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss)/income before provision for income taxes

    (31,972     1,182        (3,590     568        8,741        (25,071

Provision for income taxes

    423        1,231        —          5,493        —          7,147   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

    (32,395     (49     (3,590     (4,925     8,741        (32,218

Less: Net income attributable to non-controlling interest

    —          —          —          (177     —          (177
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loss attributable to Quiksilver, Inc.

    (32,395     (49     (3,590     (5,102     8,741        (32,395

Other comprehensive loss

    (16,723     —          —          (16,723     16,723        (16,723
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive loss attributable to Quiksilver, Inc.

  $ (49,118   $ (49   $ (3,590   $ (21,825   $ 25,464      $ (49,118
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Condensed Consolidating Statement of Operations

Second Quarter Ended April 30, 2012

 

In thousands  

Quiksilver,
Inc.

   

QS Wholesale,
Inc.

   

Guarantor
Subsidiaries

   

Non-

Guarantor
Subsidiaries

   

Eliminations

   

Consolidated

 

Revenues, net

  $ 120      $ 102,789      $ 109,272      $ 328,589      $ (48,557   $ 492,213   

Cost of goods sold

    —          64,425        65,796        155,662        (35,819     250,064   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    120        38,364        43,476        172,927        (12,738     242,149   

Selling, general and administrative expense

    12,869        35,782        39,152        144,422        (8,215     224,010   

Asset impairments

    —          —          415        —          —          415   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating (loss)/income

    (12,749     2,582        3,909        28,505        (4,523     17,724   

Interest expense, net

    7,239        1,391        —          6,955        —          15,585   

Foreign currency loss/(gain)

    13        131        81        (834     —          (609

Equity in earnings

    (14,881     482        —          —          14,399        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss)/income before provision for income taxes

    (5,120     578        3,828        22,384        (18,922     2,748   

Provision for income taxes

    —          216        —          6,939        —          7,155   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/income

    (5,120     362        3,828        15,445        (18,922     (4,407

Less: Net income attributable to non-controlling interest

    —          —          —          (713     —          (713
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/income attributable to Quiksilver, Inc.

    (5,120     362        3,828        14,732        (18,922     (5,120

Other comprehensive loss

    (1,271     —          —          (1,271     1,271        (1,271
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive (loss)/income attributable to Quiksilver, Inc.

  $ (6,391   $ 362      $ 3,828      $ 13,461      $ (17,651   $ (6,391
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Condensed Consolidating Statement of Operations

First Half Ended April 30, 2013

 

In thousands  

Quiksilver,
Inc.

   

QS Wholesale,
Inc.

   

Guarantor
Subsidiaries

   

Non-

Guarantor
Subsidiaries

   

Eliminations

   

Consolidated

 

Revenues, net

  $ 232      $ 193,912      $ 222,717      $ 587,455      $ (114,550   $ 889,766   

Cost of goods sold

    —          117,959        159,945        277,756        (96,737     458,923   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    232        75,953        62,772        309,699        (17,813     430,843   

Selling, general and administrative expense

    27,728        72,129        75,058        283,436        (14,888     443,463   

Asset impairments

    —          1,646        4,677        2,177        —          8,500   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating (loss)/income

    (27,496     2,178        (16,963     24,086        (2,925     (21,120

Interest expense, net

    14,538        2,909        (55     13,404        —          30,796   

Foreign currency loss

    126        86        277        66        —          555   

Equity in earnings

    20,941        (687     —          —          (20,254     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss)/income before provision for income taxes

    (63,101     (130     (17,185     10,616        17,329        (52,471

Provision for income taxes

    423        44        —          9,904        —          10,371   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/income

    (63,524     (174     (17,185     712        17,329        (62,842

Less: Net income attributable to non-controlling interest

    —          —          —          (682     —          (682
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/income attributable to Quiksilver, Inc

    (63,524     (174     (17,185     30        17,329        (63,524

Other comprehensive loss

    (8,613     —          —          (8,613     8,613        (8,613
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive loss attributable to Quiksilver, Inc.

  $ (72,137   $ (174   $ (17,185   $ (8,583   $ 25,942      $ (72,137
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Condensed Consolidating Statement of Operations

First Half Ended April 30, 2012

 

In thousands  

Quiksilver,
Inc.

   

QS Wholesale,
Inc.

   

Guarantor
Subsidiaries

   

Non-

Guarantor
Subsidiaries

   

Eliminations

   

Consolidated

 

Revenues, net

  $ 236      $ 232,949      $ 226,151      $ 633,616      $ (151,118   $ 941,834   

Cost of goods sold

    —          146,286        150,591        291,845        (116,987     471,735   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    236        86,663        75,560        341,771        (34,131     470,099   

Selling, general and administrative expense

    29,785        73,689        78,742        287,467        (15,258     454,425   

Asset impairments

    —          —          415        —          —          415   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating (loss)/income

    (29,549     12,974        (3,597     54,304        (18,873     15,259   

Interest expense, net

    14,479        2,685        —          13,466        —          30,630   

Foreign currency (gain)/loss

    (113     (124     133        (2,355     —          (2,459

Equity in earnings

    (16,190     1,733        —          —          14,457        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss)/income before provision for income taxes

    (27,725     8,680        (3,730     43,193        (33,330     (12,912

Provision for income taxes

    —          432        —          11,973        —          12,405   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/income

    (27,725     8,248        (3,730     31,220        (33,330     (25,317

Less: Net income attributable to non-controlling interest

    —          —          —          (2,408     —          (2,408
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/income attributable to Quiksilver, Inc

    (27,725     8,248        (3,730     28,812        (33,330     (27,725

Other comprehensive loss

    (21,031     —          —          (21,031     21,031        (21,031
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive (loss)/income attributable to Quiksilver, Inc.

  $ (48,756   $ 8,248      $ (3,730   $ 7,781      $ (12,299   $ (48,756
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Condensed Consolidating Balance Sheet

April 30, 2013

 

In thousands  

Quiksilver,
Inc.

   

QS Wholesale,
Inc.

   

Guarantor
Subsidiaries

   

Non-

Guarantor
Subsidiaries

   

Eliminations

   

Consolidated

 

ASSETS

           

Current assets:

           

Cash and cash equivalents

  $ 108      $ 2,186      $ (1,492   $ 47,091      $ —        $ 47,893   

Trade accounts receivable, net

    —          82,867        44,895        247,574        —          375,336   

Other receivables

    19        2,925        5,601        23,388        —          31,933   

Income taxes receivable

    —          232        —          —          (232     —     

Inventories

    —          46,391        103,330        234,160        (17,577     366,304   

Deferred income taxes

    —          26,617        —          20,487        (21,408     25,696   

Prepaid expenses and other current assets

    4,594        5,011        4,899        18,953        —          33,457   

Intercompany balances

    —          34,756        59,069        67,483        (161,308     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

    4,721        200,985        216,302        659,136        (200,525     880,619   

Fixed assets, net

    19,454        35,349        22,425        155,727        —          232,955   

Intangible assets, net

    3,752        45,039        2,132        87,826        —          138,749   

Goodwill

    —          103,880        8,336        160,548        —          272,764   

Other assets

    1,902        1,396        586        39,875        —          43,759   

Deferred income taxes long-term

    20,387        —          —          139,240        (45,236     114,391   

Investment in subsidiaries

    1,066,983        161,231        —          —          (1,228,214     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 1,117,199      $ 547,880      $ 249,781      $ 1,242,352      $ (1,473,975   $ 1,683,237   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES AND EQUITY

           

Current liabilities:

           

Accounts payable

  $ 2,756      $ 46,944      $ 38,081      $ 97,789      $ —        $ 185,570   

Accrued liabilities

    6,049        13,345        9,313        73,773        —          102,480   

Current portion of long-term debt

    —          6,094        —          38,740        —          44,834   

Income taxes payable

    —          —          —          683        (232     451   

Deferred income taxes

    20,902        —          506        —          (21,408     —     

Intercompany balances

    161,308        —          —          —          (161,308     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

    191,015        66,383        47,900        210,985        (182,948     333,335   

Long-term debt

    400,000        76,000        —          293,108        —          769,108   

Deferred income taxes long-term

    —          42,951        2,285        —          (45,236     —     

Other long-term liabilities

    —          5,108        8,474        21,376        —          34,958   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

    591,015        190,442        58,659        525,469        (228,184     1,137,401   

Stockholders’/invested equity:

    526,184        357,438        191,122        697,231        (1,245,791     526,184   

Non-controlling interest

    —          —          —          19,652        —          19,652   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and equity

  $ 1,117,199      $ 547,880      $ 249,781      $ 1,242,352      $ (1,473,975   $ 1,683,237   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Condensed Consolidating Balance Sheet

October 31, 2012

 

In thousands  

Quiksilver,
Inc.

   

QS Wholesale,
Inc.

   

Guarantor
Subsidiaries

   

Non-

Guarantor
Subsidiaries

   

Eliminations

   

Consolidated

 

ASSETS

           

Current assets:

           

Cash and cash equivalents

  $ 324      $ 1,966      $ (1,831   $ 41,364      $ —        $ 41,823   

Trade accounts receivable, net

    —          80,522        101,423        251,798        —          433,743   

Other receivables

    20        2,767        3,391        26,640        —          32,818   

Income taxes receivable

    —          117        —          —          (117     —     

Inventories

    —          32,156        97,522        237,465        (22,397     344,746   

Deferred income taxes

    —          26,617        —          21,159        (21,408     26,368   

Prepaid expenses and other current assets

    2,277        4,463        5,085        14,546        —          26,371   

Intercompany balances

    —          40,248        45,565        32,506        (118,319     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

    2,621        188,856        251,155        625,478        (162,241     905,869   

Fixed assets, net

    18,802        39,175        25,321        155,015        —          238,313   

Intangible assets, net

    3,228        45,547        2,199        88,475        —          139,449   

Goodwill

    —          103,880        8,336        160,951        —          273,167   

Other assets

    2,753        2,083        594        42,359        —          47,789   

Deferred income taxes long-term

    20,387        —          —          138,502        (45,236     113,653   

Investment in subsidiaries

    1,087,924        159,273        —          —          (1,247,197     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 1,135,715      $ 538,814      $ 287,605      $ 1,210,780      $ (1,454,674   $ 1,718,240   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES AND EQUITY

           

Current liabilities:

           

Lines of credit

    —          —          —          18,147        —          18,147   

Accounts payable

    6,995        39,542        55,813        101,222        —          203,572   

Accrued liabilities

    6,189        15,699        12,644        80,359        —          114,891   

Current portion of long-term debt

    —          8,594        —          10,053        —          18,647   

Income taxes payable

    —          —          —          1,476        (117     1,359   

Deferred income taxes

    20,902        —          506        —          (21,408     —     

Intercompany balances

    118,319        —          —          —          (118,319     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

    152,405        63,835        68,963        211,257        (139,844     356,616   

Long-term debt

    400,000        60,700        —          260,475        —          721,175   

Deferred income taxes long-term

    —          42,951        2,285        —          (45,236     —     

Other long-term liabilities

    —          5,413        9,048        23,752        —          38,213   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

    552,405        172,899        80,296        495,484        (185,080     1,116,004   

Stockholders’/invested equity:

    583,310        365,915        207,309        696,370        (1,269,594     583,310   

Non-controlling interest

    —          —          —          18,926        —          18,926   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and equity

  $ 1,135,715      $ 538,814      $ 287,605      $ 1,210,780      $ (1,454,674   $ 1,718,240   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Condensed Consolidating Statement of Cash Flows

First Half Ended April 30, 2013

 

In thousands   Quiksilver,
Inc.
    QS Wholesale,
Inc.
    Guarantor
Subsidiaries
    Non-
Guarantor
Subsidiaries
    Eliminations     Consolidated  

Cash flows from operating activities:

           

Net (loss)/income

  $ (63,524   $ (174   $ (17,185   $ 712      $ 17,329      $ (62,842

Adjustments to reconcile net (loss)/income to net cash (used in)/provided by operating activities:

           

Depreciation and Amortization

    1,124        5,921        3,093        14,889        —          25,027   

Stock based compensation

    11,223        —          —          —          —          11,223   

Provision for doubtful accounts

    —          325        (1,381     4,584        —          3,528   

Asset impairments

    —          1,646        4,677        2,177        —          8,500   

Equity in earnings

    20,941        (687     —          1,058        (20,254     1,058   

Non-cash interest expense

    785        675        —          378        —          1,838   

Deferred income taxes

    —          —          —          184        —          184   

Other adjustments to reconcile net (loss)/income

    126        —          (17     (377     —          (268

Changes in operating assets and liabilities:

           

Trade accounts receivable

    —          (2,670     57,909        1,346        —          56,585   

Inventories

    —          (18,169     (9,045     2,186        2,925        (22,103

Other operating assets and liabilities

    (582     4,377        (24,793     (20,126     —          (41,124
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used in)/provided by operating activities

    (29,907     (8,756     13,258        7,011        —          (18,394

Cash flows from investing activities:

           

Capital expenditures

    (3,971     (3,562     (4,039     (17,072     —          (28,644
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

    (3,971     (3,562     (4,039     (17,072     —          (28,644

Cash flows from financing activities:

           

Borrowings on lines of credit

    —          —          —          6,157        —          6,157   

Payments on lines of credit

    —          —          —          (8,860     —          (8,860

Borrowings on long-term debt

    —          49,000        —          54,134        —          103,134   

Payments on long-term debt

    —          (36,200     —          (9,502     —          (45,702

Stock option exercises and employee stock purchases

    3,832        —          —          —          —          3,832   

Intercompany

    29,830        (262     (8,880     (20,688     —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by/(used in) financing activities

    33,662        12,538        (8,880     21,241        —          58,561   

Effect of exchange rate changes on cash

    —          —          —          (5,453     —          (5,453
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (decrease)/increase in cash and cash equivalents

    (216     220        339        5,727        —          6,070   

Cash and cash equivalents, beginning of period

    324        1,966        (1,831     41,364        —          41,823   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents, end of period

  $ 108      $ 2,186      $ (1,492   $ 47,091      $ —        $ 47,893   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Condensed Consolidating Statement of Cash Flows

First Half Ended April 30, 2012

 

In thousands   Quiksilver,
Inc.
    QS Wholesale,
Inc.
    Guarantor
Subsidiaries
    Non-
Guarantor
Subsidiaries
    Eliminations     Consolidated  

Cash flows from operating activities:

           

Net (loss)/income

  $ (27,725   $ 8,248      $ (3,730   $ 31,220      $ (33,330   $ (25,317

Adjustments to reconcile net (loss)/income to net cash (used in)/provided by operating activities:

           

Depreciation and Amortization

    1,138        5,722        3,360        16,905        —          27,125   

Stock based compensation

    12,400        —          —          —          —          12,400   

Provision for doubtful accounts

    —          (661     (755     1,835        —          419   

Asset impairments

    —          —          415        —          —          415   

Equity in earnings

    (16,190     1,733        —          501        14,457        501   

Non-cash interest expense

    732        888        —          344        —          1,964   

Deferred income taxes

    —          —          —          9,295        —          9,295   

Other adjustments to reconcile net (loss)/income

    (138     7        5        (586     —          (712

Changes in operating assets and liabilities:

           

Trade accounts receivable

    —          (4,562     30,457        (8,184     —          17,711   

Inventories

    —          22,831        (56,531     (3,695     18,873        (18,522

Other operating assets and liabilities

    (4,781     (11,202     2,513        (29,491     —          (42,961
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used in)/provided by operating activities

    (34,564     23,004        (24,266     18,144        —          (17,682

Cash flows from investing activities:

           

Capital expenditures

    (1,559     (9,084     (5,010     (18,676     —          (34,329

Business acquisitions, net of cash acquired

    —          —          —          (9,117     —          (9,117
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

    (1,559     (9,084     (5,010     (27,793     —          (43,446

Cash flows from financing activities:

           

Borrowings on lines of credit

    —          —          —          8,464        —          8,464   

Payments on lines of credit

    —          —          —          (12,326     —          (12,326

Borrowings on long-term debt

    —          62,500        —          29,477        —          91,977   

Payments on long-term debt

    —          (35,256     —          (12,100     —          (47,356

Stock option exercises and employee stock purchases

    779        —          —          —          —          779   

Intercompany

    35,350        (42,151     30,865        (24,064     —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by/(used in) financing activities

    36,129        (14,907     30,865        (10,549     —          41,538   

Effect of exchange rate changes on cash

    —          —          —          (10,986     —          (10,986
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net increase/(decrease) in cash and cash equivalents

    6        (987     1,589        (31,184     —          (30,576

Cash and cash equivalents, beginning of period

    17        4,972        (3,641     108,405        —          109,753   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents, end of period

  $ 23      $ 3,985      $ (2,052   $ 77,221      $ —        $ 79,177   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Note 19—Condensed Consolidating Financial Information

Obligations under Quiksilver, Inc.’s and QS Wholesale, Inc.’s senior notes issued on July 16, 2013 (see Note 20—Subsequent Events) are fully and unconditionally guaranteed by certain of the Company’s existing 100% owned domestic subsidiaries. As a result of the subsequent registration of these notes, the Company is required to present condensed consolidating financial information for Quiksilver, Inc., QS Wholesale, Inc., and the Company’s subsidiaries within the notes to the consolidated financial statements in accordance with the criteria established for parent companies in the SEC’s Regulation S-X, Rule 3-10(f).

The following condensed consolidating financial information presents the results of operations, financial position and cash flows of Quiksilver, Inc., QS Wholesale, Inc., Quiksilver, Inc’s 100% owned guarantor subsidiaries, its non-guarantor subsidiaries and the eliminations necessary to arrive at the information for the Company on a consolidated basis as of October 31, 2012 and 2011 and for each of fiscal 2012, 2011 and 2010. The principal elimination entries eliminate investments in subsidiaries and intercompany balances and transactions.

 

Condensed Consolidating Statement of Operations

Year Ended October 31, 2012

 

In thousands  

Quiksilver,
Inc.

   

QS Wholesale,
Inc.

   

Guarantor
Subsidiaries

   

Non-

Guarantor
Subsidiaries

   

Eliminations

   

Consolidated

 

Revenues, net

  $ 469      $ 453,532      $ 573,826      $ 1,262,757      $ (277,345   $ 2,013,239   

Cost of goods sold

    —          275,179        373,016        602,115        (217,417     1,032,893   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    469        178,353        200,810        660,642        (59,928     980,346   

Selling, general and administrative expense

    56,983        147,684        164,202        577,868        (30,593     916,144   

Asset impairments

    —          11        5,151        2,072        —          7,234   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating (loss)/income

    (56,514     30,658        31,457        80,702        (29,335     56,968   

Interest expense, net

    28,987        5,352        (1     26,485        —          60,823   

Foreign currency (gain)/loss

    (173     (148     113        (1,461     —          (1,669

Equity in earnings

    (74,572     4,674        —          —          69,898        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss)/income before provision for income taxes

    (10,756     20,780        31,345        55,678        (99,233     (2,186

Provision for income taxes

    —          1,144        —          6,413        —          7,557   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/income

    (10,756     19,636        31,345        49,265        (99,233     (9,743

Less: Net income attributable to non-controlling interest

    —          —          —          (1,013     —          (1,013
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/income attributable to Quiksilver, Inc

    (10,756     19,636        31,345        48,252        (99,233     (10,756

Other comprehensive loss

    (29,715     —          —          (29,715     29,715        (29,715
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive (loss)/income attributable to Quiksilver, Inc.

  $ (40,471   $ 19,636      $ 31,345      $ 18,537      $ (69,518   $ (40,471
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Condensed Consolidating Statement of Operations

Year Ended October 31, 2011

 

In thousands  

Quiksilver,
Inc.

   

QS Wholesale,
Inc.

   

Guarantor
Subsidiaries

   

Non-

Guarantor
Subsidiaries

   

Eliminations

   

Consolidated

 

Revenues, net

  $ 464      $ 440,088      $ 479,559      $ 1,270,320      $ (237,370   $ 1,953,061   

Cost of goods sold

    —          268,361        291,972        554,593        (185,699     929,227   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    464        171,727        187,587        715,727        (51,671     1,023,834   

Selling, general and administrative expense

    43,045        139,530        172,310        566,703        (25,639     895,949   

Asset impairments

    —          1,778        1,621        82,974        —          86,373   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating (loss)/income

    (42,581     30,419        13,656        66,050        (26,032     41,512   

Interest expense, net

    28,871        3,795        (10     41,152        —          73,808   

Foreign currency loss/(gain)

    30        (229     189        (101     —          (111

Equity in earnings

    (50,224     (836     —          —          51,060        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss)/income before provision/(benefit) for income taxes

    (21,258     27,689        13,477        24,999        (77,092     (32,185

Provision/(benefit) for income taxes

    —          165        —          (14,480     —          (14,315
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/income

    (21,258     27,524        13,477        39,479        (77,092     (17,870

Less: Net income attributable to non-controlling interest

    —          —          —          (3,388     —          (3,388
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/income attributable to Quiksilver, Inc

    (21,258     27,524        13,477        36,091        (77,092     (21,258

Other comprehensive income

    2,445        —          —          2,445        (2,445     2,445   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive (loss)/income attributable to Quiksilver, Inc.

  $ (18,813   $ 27,524      $ 13,477      $ 38,536      $ (79,537   $ (18,813
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Condensed Consolidating Statement of Operations

Year Ended October 31, 2010

 

In thousands  

Quiksilver,
Inc.

   

QS Wholesale,
Inc.

   

Guarantor
Subsidiaries

   

Non-

Guarantor
Subsidiaries

   

Eliminations

   

Consolidated

 

Revenues, net

  $ 376      $ 418,623      $ 421,759      $ 1,195,536      $ (198,674   $ 1,837,620   

Cost of goods sold

    —          261,491        240,660        511,777        (143,556     870,372   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    376        157,132        181,099        683,759        (55,118     967,248   

Selling, general and administrative expense

    36,867        133,730        149,617        537,153        (29,817     832,066   

Asset impairments

    —          667        6,918        4,072        —          11,657   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating (loss)/income

    (36,491     22,735        24,564        142,534        (29,817     123,525   

Interest expense, net

    28,721        55,070        —          30,318        —          114,109   

Foreign currency gain

    (285     (113     (11     (5,508     —          (5,917

Equity in earnings and other (income)/expense

    (50,399     (1,482     —          —          51,881        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss)/income before (benefit)/provision for income taxes

    (14,528     (30,740     24,575        117,724        (81,698     15,333   

(Benefit)/provision for income taxes

    (4,844     522        —          27,755        —          23,433   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss)/income from continuing operations

    (9,684     (31,262     24,575        89,969        (81,698     (8,100

Income from discontinued operations

    —          —          1,485        345        —          1,830   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/income

    (9,684     (31,262     26,060        90,314        (81,698     (6,270

Less: Net income attributable to non-controlling interest

    —          —          —          (3,414     —          (3,414
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income attributable to Quiksilver, Inc

    (9,684     (31,262     26,060        86,900        (81,698     (9,684

Other comprehensive income

    18,286        —          —          18,286        (18,286     18,286   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income/(loss) attributable to Quiksilver, Inc.

  $ 8,602      $ (31,262   $ 26,060      $ 105,186      $ (99,984   $ 8,602   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Condensed Consolidating Balance Sheet

October 31, 2012

 

In thousands  

Quiksilver,
Inc.

   

QS Wholesale,
Inc.

   

Guarantor
Subsidiaries

   

Non-

Guarantor
Subsidiaries

   

Eliminations

   

Consolidated

 

ASSETS

           

Current assets:

           

Cash and cash equivalents

  $ 324      $ 1,966      $ (1,831   $ 41,364      $ —        $ 41,823   

Trade accounts receivable, net

    —          80,522        101,423        251,798        —          433,743   

Other receivables

    20        2,767        3,391        26,640        —          32,818   

Income taxes receivable

    —          117        —          —          (117     —     

Inventories

    —          32,156        97,522        237,465        (22,397     344,746   

Deferred income taxes

    —          26,617        —          21,159        (21,408     26,368   

Prepaid expenses and other current assets

    2,277        4,463        5,085        14,546        —          26,371   

Intercompany balances

      40,248        45,565        32,506        (118,319     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

    2,621        188,856        251,155        625,478        (162,241     905,869   

Fixed assets, net

    18,802        39,175        25,321        155,015        —          238,313   

Intangible assets, net

    3,228        45,547        2,199        88,475        —          139,449   

Goodwill

    —          103,880        8,336        160,951        —          273,167   

Other assets

    2,753        2,083        594        42,359        —          47,789   

Deferred income taxes long-term

    20,387        —          —          138,502        (45,236     113,653   

Investment in subsidiaries

    1,087,924        159,273          —          (1,247,197     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 1,135,715      $ 538,814      $ 287,605      $ 1,210,780      $ (1,454,674   $ 1,718,240   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES AND EQUITY

           

Current liabilities:

           

Lines of credit

    —          —          —          18,147        —          18,147   

Accounts payable

    6,995        39,542        55,813        101,222        —          203,572   

Accrued liabilities

    6,189        15,699        12,644        80,359        —          114,891   

Current portion of long-term debt

    —          8,594        —          10,053        —          18,647   

Income taxes payable

      —          —          1,476        (117     1,359   

Deferred income taxes

    20,902        —          506        —          (21,408     0   

Intercompany balances

    118,319        —          —          —          (118,319     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

    152,405        63,835        68,963        211,257        (139,844     356,616   

Long-term debt

    400,000        60,700        —          260,475        —          721,175   

Deferred income taxes long-term

    —          42,951        2,285        —          (45,236     0   

Other long-term liabilities

    —          5,413        9,048        23,752        —          38,213   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

    552,405        172,899        80,296        495,484        (185,080     1,116,004   

Stockholders’/invested equity:

    583,310        365,915        207,309        696,370        (1,269,594     583,310   

Non-controlling interest

    —          —          —          18,926        —          18,926   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and equity

  $ 1,135,715      $ 538,814      $ 287,605      $ 1,210,780      $ (1,454,674   $ 1,718,240   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Condensed Consolidating Balance Sheet

October 31, 2011

 

In thousands  

Quiksilver,
Inc.

   

QS Wholesale,
Inc.

   

Guarantor
Subsidiaries

   

Non-

Guarantor
Subsidiaries

   

Eliminations

   

Consolidated

 

ASSETS

           

Current assets:

           

Cash and cash equivalents

  $ 17      $ 4,972      $ (3,641   $ 108,405      $ —        $ 109,753   

Trade accounts receivable, net

    —          72,533        78,249        246,307        —          397,089   

Other receivables

    122        3,024        2,894        17,150        —          23,190   

Income taxes receivable

    —          390        —          3,875        —          4,265   

Inventories

    —          57,862        74,754        234,266        (19,125     347,757   

Deferred income taxes

    —          15,111        —          33,990        (16,293     32,808   

Prepaid expenses and other current assets

    2,378        3,507        5,018        14,526        —          25,429   

Intercompany balances

    —          —          67,075        65,631        (132,706     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

    2,517        157,399        224,349        724,150        (168,124     940,291   

Fixed assets, net

    17,602        36,493        28,450        155,562        —          238,107   

Intangible assets, net

    3,007        46,510        2,233        86,393        —          138,143   

Goodwill

    —          103,880        8,336        156,373        —          268,589   

Other assets

    4,457        3,377        559        47,421        —          55,814   

Deferred income taxes long-term

    11,531        —          1,577        141,554        (31,383     123,279   

Investment in subsidiaries

    1,084,745        163,174        —          —          (1,247,919     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 1,123,859      $ 510,833      $ 265,504      $ 1,311,453      $ (1,447,426   $ 1,764,223   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES AND EQUITY

           

Current liabilities:

           

Lines of credit

    —          —          —          18,335        —          18,335   

Accounts payable

    2,510        50,858        37,422        112,233        —          203,023   

Accrued liabilities

    6,673        12,666        17,422        96,183        —          132,944   

Current portion of long-term debt

    —          3,000        —          1,628        —          4,628   

Income taxes payable

    —          —          —          —          —          —     

Deferred income taxes

    11,998        —          4,295        —          (16,293     0   

Intercompany balances

    92,580        40,126        —          —          (132,706     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

    113,761        106,650        59,139        228,379        (148,999     358,930   

Long-term debt

    400,000        36,542        —          288,181        —          724,723   

Deferred income taxes long-term

    —          31,383        —          —          (31,383     0   

Other long-term liabilities

    —          6,546        4,937        46,465        —          57,948   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

    513,761        181,121        64,076        563,025        (180,882     1,141,601   

Stockholders’/invested equity:

    610,098        329,712        201,428        735,904        (1,267,044     610,098   

Non-controlling interest

    —          —          —          12,524        —          12,524   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and equity

  $ 1,123,859      $ 510,833      $ 265,504      $ 1,311,453      $ (1,447,426   $ 1,764,223   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Condensed Consolidating Statement of Cash Flows

Year Ended October 31, 2012

 

In thousands  

Quiksilver,
Inc.

   

QS Wholesale,
Inc.

   

Guarantor
Subsidiaries

   

Non-

Guarantor
Subsidiaries

   

Eliminations

   

Consolidated

 

Cash flows from operating activities:

           

Net (loss)/income

  $ (10,756   $ 19,636      $ 31,345      $ 49,265      $ (99,233   $ (9,743

Adjustments to reconcile net (loss)/income to net cash (used in)/provided by operating activities:

           

Depreciation and Amortization

    2,088        11,314        6,688        33,142        —          53,232   

Stock based compensation

    22,552          —          —          —          22,552   

Provision for doubtful accounts

    —          (763     (879     6,236        —          4,594   

Asset impairments

    —          11        5,151        2,072        —          7,234   

Equity in earnings

    (74,572     4,674          282        69,898        282   

Non-cash interest expense

    1,490        1,506        —          689        —          3,685   

Deferred income taxes

    —          62        412        (9,056     —          (8,582

Other adjustments to reconcile net (loss)/income

    (443     (94     130        (6,092     —          (6,499

Changes in operating assets and liabilities:

           

Trade accounts receivable

    —          (7,227     (22,294     (23,884     —          (53,405

Inventories

    —          23,444        (46,078     (11,679     29,335        (4,978

Other operating assets and liabilities

    5,918        (9,589     16,159        (34,399     —          (21,911
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used in)/provided by operating activities

    (53,723     42,974        (9,366     6,576        —          (13,539

Cash flows from investing activities:

           

Proceeds from the sale of properties and equipment

    —          43        2        8,153        —          8,198   

Capital expenditures

    (4,388     (13,744     (8,836     (39,113     —          (66,081

Business acquisitions, net of cash acquired

    —          —          —          (9,117     —          (9,117
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

    (4,388     (13,701     (8,834     (40,077     —          (67,000

Cash flows from financing activities:

           

Borrowings on lines of credit

    —          —          —          15,139        —          15,139   

Payments on lines of credit

    —          —          —          (12,641     —          (12,641

Borrowings on long-term debt

    —          93,500        —          46,535        —          140,035   

Payments on long-term debt

    —          (70,800     —          (42,041     —          (112,841

Stock option exercises and employee stock purchases

    2,241        —          —          —          —          2,241   

Transactions with non-controlling interest owners

    —          (11,000     —          —          —          (11,000

Intercompany

    56,177        (43,979     20,010        (32,208     —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by/(used in) financing activities

    58,418        (32,279     20,010        (25,216     —          20,933   

Effect of exchange rate changes on cash

    —          —          —          (8,324     —          (8,324
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net increase/(decrease) in cash and cash equivalents

    307        (3,006     1,810        (67,041     —          (67,930

Cash and cash equivalents, beginning of period

    17        4,972        (3,641     108,405        —          109,753   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents, end of period

  $ 324      $ 1,966      $ (1,831   $ 41,364      $ —        $ 41,823   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Condensed Consolidating Statement of Cash Flows

Year Ended October 31, 2011

 

In thousands  

Quiksilver,
Inc.

   

QS Wholesale,
Inc.

   

Guarantor
Subsidiaries

   

Non-

Guarantor
Subsidiaries

   

Eliminations

   

Consolidated

 

Cash flows from operating activities:

           

Net (loss)/income

  $ (21,258   $ 27,524      $ 13,477      $ 39,479      $ (77,092   $ (17,870

Adjustments to reconcile net (loss)/income to net cash (used in)/provided by operating activities:

           

Depreciation and Amortization

    1,735        13,191        7,254        33,079        —          55,259   

Stock based compensation

    14,414        —          —          —          —          14,414   

Provision for doubtful accounts

    —          225        1,138        7,369        —          8,732   

Asset impairments

    —          1,778        1,621        82,974        —          86,373   

Equity in earnings

    (50,224     (994     —          (197     51,060        (355

Non-cash interest expense

    1,387        1,808        —          15,917        —          19,112   

Deferred income taxes

    —          93        3,610        (31,951     —          (28,248

Other adjustments to reconcile net (loss)/income

    72        351        130        (6,219     —          (5,666

Changes in operating assets and liabilities:

           

Trade accounts receivable

    —          (8,811     (13,295     (11,879     —          (33,985

Inventories

    —          (49,448     3,429        (50,719     26,032        (70,706

Other operating assets and liabilities

    (17,134     5,146        8,803        30,274        —          27,089   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used in)/provided by operating activities

    (71,008     (9,137     26,167        108,127        —          54,149   

Cash flows from investing activities:

           

Proceeds from the sale of properties and equipment

    —          5        10        12,531        —          12,546   

Capital expenditures

    (12,570     (21,726     (12,898     (42,396     —          (89,590

Business acquisitions, net of cash acquired

    —          —          (528     (5,050     —          (5,578
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

    (12,570     (21,721     (13,416     (34,915     —          (82,622

Cash flows from financing activities:

           

Borrowings on lines of credit

    —          —          —          30,070        —          30,070   

Payments on lines of credit

    —          —          —          (35,303     —          (35,303

Borrowings on long-term debt

    —          44,500        —          270,830        —          315,330   

Payments on long-term debt

    —          (25,524     —          (259,152     —          (284,676

Payments of debt issuance costs

    —          —          —          (6,391     —          (6,391

Stock option exercises and employee stock purchases

    4,129        —          —          —          —          4,129   

Intercompany

    79,302        (21,853     (16,857     (40,592     —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by/(used in) financing activities

    83,431        (2,877     (16,857     (40,538     —          23,159   

Effect of exchange rate changes on cash

    —          —          —          (5,526     —          (5,526
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (decrease)/increase in cash and cash equivalents

    (147     (33,735     (4,106     27,148        —          (10,840

Cash and cash equivalents, beginning of period

    164        38,707        465        81,257        —          120,593   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents, end of period

  $ 17      $ 4,972      $ (3,641   $ 108,405      $ —        $ 109,753   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Condensed Consolidating Statement of Cash Flows

Year Ended October 31, 2010

 

In thousands  

Quiksilver,
Inc.

   

QS Wholesale,
Inc.

   

Guarantor
Subsidiaries

   

Non-

Guarantor
Subsidiaries

   

Eliminations

   

Consolidated

 

Cash flows from operating activities:

           

Net (loss)/income

  $ (9,684   $ (31,262   $ 26,060      $ 90,314      $ (81,698   $ (6,270

Adjustments to reconcile net (loss)/income to net cash (used in)/provided by operating activities:

           

Income from discontinued operations

    —          —          (1,485     (345     —          (1,830

Depreciation and Amortization

    1,519        12,134        9,360        30,848        —          53,861   

Stock based compensation

    12,831        —          —          —          —          12,831   

Provision for doubtful accounts

    —          2,982        1,378        10,947        —          15,307   

Equity in earnings

    (50,399     (1,482     —          (524     51,881        (524

Asset impairments

    —          667        6,918        4,072        —          11,657   

Non-Cash interest expense

    1,292        42,740        —          12,663        —          56,695   

Deferred taxes

    —          (2,203     (3,449     13,681        —          8,029   

Other adjustments to reconcile net (loss)/income

    (195     (1,225     (230     (1,892     —          (3,542

Changes in operating assets and liabilities:

           

Trade accounts receivable

    —          10,464        5,271        24,111        —          39,846   

Inventories

    —          (27,021     (6,258     7,967        29,817        4,505   

Other operating assets and liabilities

    8,350        7,975        8,368        (15,561     —          9,132   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash (used in)/provided by operating activities of continuing operations

    (36,286     13,769        45,933        176,281        —          199,697   

Cash provided by operating activities of discontinued operations

    —          —          1,507        2,278        —          3,785   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used in)/provided by operating activities

    (36,286     13,769        47,440        178,559        —          203,482   

Cash flows from investing activities:

           

Proceeds from the sale of properties and equipment

    34        4,500        19        109        —          4,662   

Capital expenditures

    (4,194     (6,901     (3,829     (32,873     —          (47,797

Changes in restricted cash

    —          —          —          52,706        —          52,706   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used in)/provided by investing activities

    (4,160     (2,401     (3,810     19,942        —          9,571   

Cash flows from financing activities:

           

Borrowings on lines of credit

    —          —          —          16,581        —          16,581   

Payments on lines of credit

    —          —          —          (27,021     —          (27,021

Borrowings on long-term debt

    —          42,735        —          16,618        —          59,353   

Payments on long-term debt

    —          (51,489     —          (169,077     —          (220,566

Payments of debt and equity issuance costs

    (7,750     —          —          (1,823     —          (9,573

Proceeds from stock option exercises

    3,639        —          —          —          —          3,639   

Transactions with non-controlling interest owners

    —          (1,542     —          (3,632     —          (5,174

Intercompany

    44,400        36,553        (43,218     (37,735     —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by/(used in) financing activities

    40,289        26,257        (43,218     (206,089     —          (182,761

Effect of exchange rate changes on cash

    —          —          —          (9,215     —          (9,215
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (decrease)/increase in cash and cash equivalents

    (157     37,625        412        (16,803     —          21,077   

Cash and cash equivalents, beginning of period

    321        1,082        53        98,060        —          99,516   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents, end of period

  $ 164      $ 38,707      $ 465      $ 81,257      $ —        $ 120,593   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Note 20