ESCALADE INC - Annual Report: 2007 (Form 10-K)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
Form 10-K
Or
Commission File Number 0-6966
|
|
Indiana |
13-2739290 |
(State of incorporation) |
(I.R.S. EIN) |
|
|
817 Maxwell Ave, Evansville, Indiana |
47711 |
(Address of Principal Executive Office) |
(Zip Code) |
812-467-1334
(Registrants Telephone Number)
Securities registered pursuant to Section 12(b) of the Act
|
|
Common Stock, No Par Value |
The NASDAQ Stock Market LLC |
(Title of Class) |
(Name of Exchange on Which Registered) |
Securities registered pursuant to section 12(g) of the Act: NONE
Indicate by check mark if the
registrant is a well-known seasoned issuer, as defined in Rule 405 of the
Securities
Yes o No x
Indicate by check mark if the
registrant is not required to file reports pursuant to Section 13 or Section
15(d) of the Act
Yes o No x
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrants knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. x
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act.
|
|
|
Large accelerated filer o |
Accelerated filer x |
Non-accelerated filer o |
Indicate by checkmark whether the
registrant is a shell company (as defined in Rule 12 b-2 of the Exchange Act).
Yes o No x
Aggregate market value of common stock held by nonaffiliates of the registrant as of July 14, 2007 based on the closing sale price as reported on the NASDAQ Global Market: $83,606,793
The number of shares of Registrants common stock (no par value) outstanding as of February 22, 2008: 12,679,986
DOCUMENTS INCORPORATED BY REFERENCE
Certain portions of the registrants Proxy Statement relating to its annual meeting of stockholders scheduled to be held on April 25, 2008 are incorporated by reference into Part III of this Report.
ESCALADE, INCORPORATED AND SUBSIDIARIES
Table of Contents
2
General
Escalade, Incorporated (Escalade or Company) operates in two business segments: sporting goods and office products. Escalade and its predecessors have more than 75 years of manufacturing and selling experience in these two industries.
The following table presents the percentages contributed to Escalades net sales by each of its business segments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
|||||||
|
|||||||||||||||||
|
|||||||||||||||||
Sporting goods |
|
|
|
70 |
% |
|
|
|
71 |
% |
|
|
|
66 |
% |
|
|
Office/graphic arts |
|
|
|
30 |
% |
|
|
|
29 |
% |
|
|
|
34 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net sales |
|
|
|
100 |
% |
|
|
|
100 |
% |
|
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For additional segment information, see Note 13 Operating Segment and Geographic Information in the consolidated financial statements.
Sporting Goods
Headquartered in Evansville, Indiana, Escalade Sports manufactures and distributes widely recognized brands in family game room and outdoor sporting goods products through traditional department stores, mass merchandise retailers, and sporting goods specific retailers. Escalade is the worlds largest producer of table tennis tables and the worlds largest unit producer of pool tables in the United States. Some of the Companys most recognized brands include:
|
|
Product Segment |
Brand Names |
|
|
Table Tennis |
Ping-Pong®, STIGA® |
Pool Tables and Accessories |
Mizerak, Murrey®, Mosconi, Black Widow |
Basketball Backboards and Goals |
Goalrilla, Goaliath®, Silverback |
Game Tables (Hockey and Soccer) |
Harvard Game®, Rhino, Murrey Game |
Archery |
Fred Bear®, Indian Archery®, Jennings®, Carolina Archery Products® |
Fitness |
The STEP®, USWeight |
Play Systems |
ChildLife®, Woodplay® |
The largest sporting goods customer is Sears Holdings Corporation (Sears), which accounted for 26%, 30% and 33% of total sporting goods revenues in 2007, 2006 and 2005, respectively. On a consolidated basis, Sears accounted for 18%, 19% and 22% of Escalade revenues in 2007, 2006 and 2005, respectively. Escalade Sports has been a preferred supplier of sporting goods products to Sears for more than 30 years, winning numerous awards for delivering outstanding products and service. Although the Company has a long-term supplier relationship with Sears, it does not have any long-term supplier contracts with Sears. Sales to Sears have been declining in recent years, and the Company expects continued declines into the foreseeable future. The Company cannot provide any assurance that Sears will continue to be a significant customer in the future.
Escalade Sports manufactures in the U.S.A. and Mexico; and imports product from China, where the Company employs a number of contract manufacturers.
Certain products produced by Escalade Sports are subject to regulation by the Consumer Product Safety Commission. The Company believes it is in full compliance with all applicable regulations.
3
Office Products
Operating as Martin Yale, the office products business has a worldwide presence with manufacturing facilities in North America and Europe. Besides the sales offices located at each manufacturing plant, Martin Yale has sales offices in the United Kingdom, France, Spain and China.
Martin Yale products include: data shredders, paper trimmers, paper folding machines, paper drills, collators, bursting machines, letter openers, and office related products such as keyboard drawers and paper hole punches. Martin Yale brands include Martin Yale, Premier®, Master, Mead Hatcher, Intimus®, and Paper Monster®.
Martin Yale products are sold throughout office products retailers, wholesalers and catalog distributors. No single Martin Yale customer accounted for more than 10% of Office Product sales during 2007.
Marketing and Product Development
In both the sporting goods and office product business segments, Escalade has rigorously developed strategic plans to enhance and promote product branding. The Company constantly evaluates the quality-to-price paradigm of its customers, and then designs and redesigns its products to achieve the best fit. Marketing efforts are then initiated through its retail partners in the form of advertising and other promotion allowances. In general, the Company does not directly advertise to end-users.
In order to meet customer needs, each operating segment conducts its own independent research and development efforts to design new products and enhance already existing products. On a consolidated basis, the Company incurred research and development costs of approximately $2.3 million, $2.2 million and $2.0 million in 2007, 2006 and 2005, respectively.
Competition
Escalade is subject to competition with various manufacturers in each product line produced or sold by Escalade. The Company is not aware of any other single company that is engaged in both the same industries as Escalade or that produces the same range of products as Escalade within such industries. Nonetheless, competition exists for many Escalade products within both the sporting goods and office product industries and some competitors are larger and have substantially greater resources than the Company. Escalade believes that its long-term success depends on its ability to strengthen its relationship with existing customers, attract new customers and develop new products that satisfy the quality and price requirements of sporting goods and office product customers.
Licenses, Trademarks and Brand Names
The Company has an agreement and contract with Sweden Table Tennis AB for the exclusive right and license to distribute and produce table tennis equipment under the brand name STIGA® for the United States and Canada. The company also owns several registered trademarks and brand names including but not limited to Ping-Pong®, Fred Bear®, Goalrillaä, The Step®, and Wood Play® which are used in the Sporting Goods business segment and Premier® and Intimus® which are used in the Office Products business segment.
Backlog and Seasonality
Sales are based primarily on standard purchase orders and in most cases orders are shipped within the same month received. Unshipped orders at the end of the fiscal year (backlog), were not material, and therefore not an indicator of future results. Consumer demand for sporting goods is seasonal and driven by holiday season demand. Over the past three years approximately 58% of sporting goods sales came in the second half of the year. The Company expects sporting goods sales to continue to be seasonal in the future. Demand for Office Products has not been seasonal and is not expected to be so in the future.
4
Employees
The number of employees at December 29, 2007 and December 30, 2006 for each business segment were as follows:
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
|
|
||||||
Sporting Goods |
|
|
|
|
|
|
|
USA |
|
|
475 |
|
|
460 |
|
Mexico |
|
|
149 |
|
|
169 |
|
|
|
|
|
|
|
|
|
|
|
|
624 |
|
|
629 |
|
|
|
|
|
|
|
|
|
Office/Graphic Arts |
|
|
|
|
|
|
|
USA |
|
|
111 |
|
|
117 |
|
Europe |
|
|
115 |
|
|
136 |
|
Asia |
|
|
14 |
|
|
9 |
|
|
|
|
|
|
|
|
|
|
|
|
240 |
|
|
262 |
|
|
|
|
|
|
|
|
|
Total |
|
|
864 |
|
|
891 |
|
|
|
|
|
|
|
|
|
The International Union of Electronic, Electrical, Salaried, Machine and Furniture Workers AFL-CIO represent hourly rated employees at the Escalade Sports Evansville, Indiana factory; approximately 120 employees at December 29, 2007. A 3-year labor contract was negotiated and renewed in April 2006; the new agreement expires on April 30, 2009. Management believes it has satisfactory relations with its employees.
Sources of Supplies
Raw materials for Escalades various product lines consist of wood, steel, plastics, fiberglass and packaging. Escalade relies upon suppliers in various countries and upon various third party Asian manufacturers for certain of its game tables and non-security paper shredders. The Company believes that these sources will continue to provide adequate supplies as needed and that all other materials needed for the Companys various operations are available in adequate quantities from a variety of domestic and foreign sources.
SEC Reports
The Companys internet site (www.escaladeinc.com) makes available free of charge to all interested parties the Companys annual report on Form 10-K, quarterly reports on Form 10-Q, and current reports on Form 8-K, and all amendments to those reports, as well as all other reports and schedules filed electronically with the Securities and Exchange Commission (the Commission), as soon as reasonably practicable after such material is electronically filed with or furnished to the Commission. Interested parties may also find reports, proxy and information statements and other information on issuers that file electronically with the Commission at the Commissions internet site (http://www.sec.gov).
5
Failure to improve and maintain the quality of internal controls over financial reporting could materially and adversely affect the Companys ability to provide timely and accurate financial information about the Company, which could harm the Companys reputation and share price.
The Companys Management is responsible for establishing and maintaining adequate internal controls over financial reporting for the Company to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements in accordance with generally accepted accounting principles. Management cannot be certain that weaknesses and deficiencies in the Companys internal controls will not arise or be identified or that the Company will be able to correct and maintain adequate controls over financial processes and reporting in the future. Any failure to maintain adequate controls or to adequately implement required new or improved controls could harm operating results or cause failure to meet reporting obligations in a timely and accurate manner. Ineffective internal controls over financial reporting could also cause investors to lose confidence in the Companys reported financial information, which could adversely affect the trading price of the Companys common stock.
The Companys disclosure controls and procedures are designed to provide reasonable assurance of achieving their objectives. However, Management, including the Chief Executive Officer and Chief Financial Officer, do not expect that disclosure controls and procedures will prevent all errors and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, have been detected.
Our markets are highly competitive and we may not continue to compete successfully.
The sporting goods and office products markets are highly competitive. We compete with a variety of regional, national and international manufacturers for customers, employees, products, services and other important aspects of our business. Some of our current and potential competitors are larger than we are and have substantially greater financial resources that may be devoted to sourcing, promoting and selling their products. It is possible that increased competition or improved performance by our competitors may reduce our market share, profit margin and projected operating results, and may adversely affect our business and financial performance in other ways.
A large portion of our sales are to a major customer, the loss of which could have a material adverse impact on the Company.
Sears is our largest customer and accounted for 18%, 19% and 22% of our total consolidated revenues in 2007, 2006 and 2005, respectively. Although the Company has been a preferred supplier of sporting goods products to Sears for more than 30 years and has won numerous awards from Sears for delivering outstanding products and services, the Company has never had a long-term supplier contract with Sears and does not expect to obtain any such contract in the future. In addition, the Company has no control over decisions made by Sears as Sears reshapes its product mix and positioning in the consumer market in ways that have adversely affected our sales to Sears. The Company currently expects that sales to Sears in 2008 will decline significantly and that sales to Sears may further diminish thereafter. The Company cannot provide any assurance that Sears will continue to be a significant customer.
Our business is seasonal and our annual results are dependent on the success of our second half sales.
Our Sporting Goods business is seasonal in nature with the highest sales and operating income historically occurring during the third and fourth fiscal quarters due largely to the holiday selling season. In 2007, approximately 58% of our sporting goods sales came in the second half of the year. Any decrease in our second half sales, whether because of a slow holiday selling season or otherwise, could have a material adverse effect on our business, financial condition and operating results for the entire fiscal year.
6
We may pursue strategic acquisitions, which could have an adverse impact on our business.
We may from time to time acquire complementary companies or businesses. Acquisitions may result in difficulties in assimilating acquired companies, and may result in the diversion of our capital and our managements attention from other business issues and opportunities. We may not be able to successfully integrate operations that we acquire, including their personnel, financial systems, distribution, and operating procedures. If we fail to successfully integrate acquisitions, our business could suffer. In addition, the integration of any acquired business, and their financial results, into ours may adversely affect our operating results. We expect to do additional acquisitions in the future, but we currently do not have any agreements with respect to any such acquisitions.
Our ability to expand our business will be dependent upon the availability of adequate capital.
The rate of our expansion will also depend on the availability of adequate capital, which in turn will depend in large part on cash flow generated by our business and the availability of equity and debt capital. We cannot assure you that we will be able to obtain equity or debt capital on acceptable terms or at all.
Our growth may strain our resources, which could adversely affect our business and financial performance.
Both our sporting goods and office products businesses have grown over the past several years through strategic acquisitions. Our growth places additional demands on our management and our operational systems. If we are not successful in continuing to support our operational and financial systems, expanding our management team and increasing and effectively managing our customers and suppliers, our growth may result in operational inefficiencies and ineffective management of the business, which could adversely affect our business and financial performance.
Our expanding international operations expose us to the unique risks inherent in foreign operations.
We have operations in Mexico and Europe, and rely on Asian suppliers for various raw materials and products. Our foreign operations encounter risks similar to those faced by our U.S. operations, as well as risks inherent in foreign operations, such as local customs and regulatory constraints, control over product quality and content, foreign trade policies, competitive conditions, foreign currency fluctuations and unstable political and economic conditions. Our 2003 acquisition of Schleicher and Company, International AG in Germany and our business relationships in Asia have increased our exposure to these foreign operating risks, which could have an adverse impact on our international income and worldwide profitability.
Our business may be adversely affected by the actions of and risks associated with our third-party suppliers.
The raw materials that we purchase for our own manufacturing operations and many of the products that we sell are sourced from a wide variety of third-party suppliers. We cannot control the supply, design, function or cost of many of the products that we offer for sale and are dependent on the availability and pricing of key materials and products. Disruptions in the availability of raw materials used in production of these products may adversely affect our sales and result in customer dissatisfaction. In addition, global sourcing of many of the products we sell is an important factor in our financial performance. Our ability to find qualified suppliers and access products in a timely and efficient manner is a significant challenge, especially with respect to goods sourced outside the United States. Political instability, the financial instability of suppliers, merchandise quality issues, trade restrictions, tariffs, currency exchange rates, transport capacity and costs, inflation and other factors relating to foreign trade are beyond our control.
7
Historically, instability in the political and economic environments of the countries in which we or our suppliers obtain products and raw materials has not had a material adverse effect on our operations. However, we cannot predict the effect that future changes in economic or political conditions in such foreign countries may have on our operations. In the event of disruptions or delays in supply due to economic or political conditions in foreign countries, such disruptions or delays could adversely affect our results of operations unless and until alternative supply arrangements could be made. In addition, products and materials purchased from alternative sources may be of lesser quality or more expensive than the products and materials we currently purchase abroad.
These and other issues affecting our suppliers could adversely affect our business and financial performance.
Deterioration in our relationships with our suppliers or in the financial condition of our suppliers could adversely affect our liquidity, financial position and results of operations.
Access to materials, parts and supplies is dependent upon close relationships with our suppliers and our ability to purchase products from our principal suppliers on competitive terms. We do not enter into long-term supply contracts with these suppliers, and we have no current plans to do so in the future. These suppliers are not required to sell to us and are free to change the prices and other terms at which they sell to us. Any deterioration or change in our relationships with, or in the financial condition of our significant suppliers, could have an adverse impact on our ability to procure materials and parts necessary to produce products for sale and distribution. If one of these suppliers terminated or significantly curtailed its relationship with us, or if one of these suppliers ceased operations, we would be forced to expand our relationship with other suppliers, seek out new relationships with other suppliers or risk a loss in market share due to diminished product offerings and availability. Any change in one or more of these suppliers willingness or ability to continue to supply us with their products could have an adverse impact on our liquidity, financial position and results of operations.
Our quarterly operating results are subject to fluctuation.
Our operating results have fluctuated from quarter to quarter in the past, and we expect that they will continue to do so in the future. Our earnings may not continue to grow at rates similar to the growth rates achieved in recent years and may fall short of either a prior fiscal period or market expectations. Factors that could cause these quarterly fluctuations include the following: international, national and local general economic and market conditions; the size and growth of the overall sporting goods and office products markets; intense competition among manufacturers, marketers, distributors and sellers of our products; demographic changes; changes in consumer preferences; popularity of particular designs, categories of products and sports; seasonal demand for our products; the size, timing and mix of purchases of our products; fluctuations and difficulty in forecasting operating results; our ability to sustain, manage or forecast our growth and inventories; new product development and introduction; our ability to secure and protect trademarks, patents and other intellectual property; performance and reliability of our products; our customer service; the loss of significant customers or suppliers; our dependence on distributors; business disruptions; increased costs of freight and transportation to meet delivery deadlines; changes in our business strategy or development plans; general risks associated with doing business outside the United States, including, without limitation: exchange rates, import duties, tariffs, quotas and political and economic instability; changes in government regulations; any liability and other claims asserted against us; our ability to attract and retain qualified personnel; and other factors referenced or incorporated by reference in this Form 10-K and any other filings with the Securities and Exchange Commission.
Our operating results may be impacted by changes in the economy that impact business and consumer spending.
In general, our sales depend on discretionary spending by our customers. A deterioration of current economic conditions or an economic downturn in any of our major markets or in general could result in declines in sales and impair our growth. Accordingly, our operating results are directly impacted by the health of the North American, European and Asian economies. Our business and financial performance may be adversely affected by current and future economic conditions, including unemployment levels, energy costs, interest rates, recession, inflation, the impact of natural disasters and terrorist activities, and other matters that influence business and consumer spending.
8
Our failure to improve our operational efficiency and reduce our administrative costs could have a material adverse effect on our liquidity, financial position and results of operations.
Our ability to improve our profit margins is largely dependent on the success of our initiatives to streamline our infrastructure, improve our operational efficiency and the reduction of administrative costs at every level of the Company. Our failure to implement these initiatives successfully, or the failure of such initiatives to result in improved profitability, could have a material adverse effect on our liquidity, financial position and results of operations.
Our stock price may fluctuate based on market expectations.
The public trading of our stock is based in large part on market expectations that our business will continue to grow and that we will achieve certain levels of net income. If our quarterly financial performance does not meet market expectations, our stock price would likely decline. Any decrease in our stock price may be disproportionate to any shortfall in our financial performance.
Our intellectual property rights are valuable, and any inability to protect them could reduce the value of our products.
We obtain patents, trademarks and copyrights for our intellectual property, which represent important assets to the Company. If we fail to adequately protect our intellectual property through patents, trademarks and copyrights, our intellectual property rights may be misappropriated by others, invalidated or challenged, and our competitors could duplicate our products or may otherwise limit any competitive design or manufacturing advantages we may have. We believe that our success is likely to depend upon continued innovation, technical expertise, marketing skills and customer support and services rather than on legal protection of our intellectual property rights. However, we intend to aggressively assert our intellectual property rights when necessary.
We may be subject to product liability claims and our insurance may not be sufficient to cover damages related to those claims.
We may be subject to lawsuits resulting from injuries associated with the use of sporting goods equipment and office products that we sell. We may incur losses relating to these claims or the defense of these claims. There is a risk that claims or liabilities will exceed our insurance coverage. In addition, we may be unable to retain adequate liability insurance in the future. In addition, we are subject to regulation by the Consumer Product Safety Commission and similar state regulatory agencies. If we fail to comply with government and industry safety standards, we may be subject to claims, lawsuits, fines and adverse publicity that could have a material adverse effect on our business, results of operations and financial condition.
These risks are not exhaustive.
Other sections of this Form 10-K may include additional factors which could adversely impact our business and financial performance. Moreover, we operate in a very competitive and rapidly changing environment. New risk factors emerge from time to time and it is not possible for our management to predict all risk factors, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. Given these risks and uncertainties, investors should not place undue reliance on forward-looking statements as a prediction of actual results.
ITEM 1B UNRESOLVED STAFF COMMENTS
None.
9
At December 29, 2007, the Company operated from the following locations:
|
|
|
|
|
|
|
Location |
|
Square |
|
Owned or |
|
Use |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sporting Goods |
|
|
|
|
|
|
Evansville, Indiana, USA |
|
359,000 |
|
Owned |
|
Manufacturing and distribution; sales and marketing; administration |
Evansville, Indiana, USA |
|
126,400 |
|
Leased |
|
Warehousing |
Olney, Illinois, USA |
|
108,500 |
|
Leased |
|
Manufacturing and distribution |
Gainesville, Florida, USA |
|
154,000 |
|
Owned |
|
Manufacturing and distribution |
Rosarito, Mexico |
|
66,500 |
|
Owned |
|
Manufacturing and distribution |
Rosarito, Mexico |
|
82,500 |
|
Leased |
|
Manufacturing |
Reynosa, Mexico |
|
126,800 |
|
Owned |
|
Manufacturing and distribution |
Raleigh, N. Carolina, USA |
|
69,800 |
|
Leased |
|
Manufacturing and distribution |
Jacksonville, Florida, USA |
|
18,000 |
|
Leased |
|
Sales and marketing |
|
|
|
|
|
|
|
Office Products |
|
|
|
|
|
|
Wabash, Indiana, USA |
|
141,000 |
|
Owned |
|
Manufacturing and distribution; sales and marketing; administration |
Sanford, N. Carolina, USA |
|
1,600 |
|
Leased |
|
Sales and marketing |
Markdorf, Germany |
|
70,300 |
|
Owned |
|
Manufacturing and distribution; sales and marketing; administration |
Paris, France |
|
12,900 |
|
Leased |
|
Distribution; sales and marketing |
Crawley, UK |
|
8,300 |
|
Leased |
|
Sales and marketing |
Barcelona, Spain |
|
8,600 |
|
Leased |
|
Distribution; sales and marketing |
The Company has no idle facilities, and believes that its facilities are in excellent condition and suitable for their respective operations. The Company also believes that it is in compliance with all applicable environmental regulations and is not subject to any proceeding by any federal, state or local authorities regarding such matters. The Company provides regular maintenance and service on its plants and machinery as required.
The Company is involved in litigation arising in the normal course of its business, but the Company does not believe that the disposition or ultimate resolution of such claims or lawsuits will have a material adverse affect on the business or financial condition of the Company.
The Company is not aware of any probable or levied penalties against the Company relating to the American Jobs Creation Act.
ITEM 4 SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
None.
10
ITEM 5 MARKET FOR THE REGISTRANTS COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
The Companys common stock is traded under the symbol ESCA on the NASDAQ Global Market. The following table sets forth, for the calendar periods indicated, the high and low sales prices of the Common Stock as reported by the NASDAQ Global Market (formerly the NASDAQ National Market):
|
|
|
|
|
|
|
|
Prices |
|
High |
|
Low |
|
||
|
|
|
|
|
|
||
2007 |
|
|
|
|
|
|
|
Fourth quarter ended December 29, 2007 |
|
$ |
9.90 |
|
$ |
8.78 |
|
Third quarter ended October 6, 2007 |
|
|
9.95 |
|
|
8.06 |
|
Second quarter ended July 14, 2007 |
|
|
10.01 |
|
|
8.85 |
|
First quarter ended March 24, 2007 |
|
|
10.78 |
|
|
8.98 |
|
|
|
|
|
|
|
|
|
2006 |
|
|
|
|
|
|
|
Fourth quarter ended December 30, 2006 |
|
$ |
10.98 |
|
$ |
9.69 |
|
Third quarter ended October 7, 2006 |
|
|
11.68 |
|
|
9.83 |
|
Second quarter ended July 15, 2006 |
|
|
13.74 |
|
|
10.15 |
|
First quarter ended March 25, 2006 |
|
|
12.70 |
|
|
10.11 |
|
The closing market price on February 22, 2008 was $9.06 per share.
Depending on profitability and cash flows from operations, the Board of Directors anticipates issuing annual dividends and has done so for four consecutive years. Dividends issued/declared over the last three years are as follows:
|
|
|
|
|
|
|
|
|
|
Record Date |
|
|
Payment Date |
|
Amount per Common Share |
|
|||
|
|
|
|
|
|
||||
March 17, 2006 |
|
|
March 21, 2006 |
|
|
$ |
0.20 |
|
|
March 9, 2007 |
|
|
March 16, 2007 |
|
|
$ |
0.22 |
|
|
March 14, 2008 |
|
|
March 21, 2008 |
|
|
$ |
0.25 |
|
|
There were approximately 227 holders of record of the Companys Common Stock at February 22, 2008. The approximate number of stockholders, including those held by depository companies for certain beneficial owners, was 958.
11
SHAREHOLDER RETURN PERFORMANCE GRAPH
Set forth below is a line graph comparing the yearly percentage change in the cumulative total shareholder return on the Companys common stock with that of the cumulative total return on the NASDAQ US Stock Market Index and the NASDAQ Non-Financial Stocks Index for the five year period ended December 29, 2007. The following information is based on an investment of $100, on January 1, 2002, in the Companys common stock, the NASDAQ US Stock Market Index and the NASDAQ Non-Financial Stocks Index, with dividends reinvested.
COMPARISON OF FIVE YEAR CUMULATIVE TOTAL RETURN
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2002 |
|
|
2003 |
|
|
2004 |
|
|
2005 |
|
|
2006 |
|
|
2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Escalade Common Stock |
|
|
100 |
|
|
170 |
|
|
134 |
|
|
120 |
|
|
111 |
|
|
97 |
|
NASDAQ US Stock Index |
|
|
100 |
|
|
150 |
|
|
163 |
|
|
166 |
|
|
183 |
|
|
198 |
|
NASDAQ Non-Financial Stock Index |
|
|
100 |
|
|
153 |
|
|
165 |
|
|
169 |
|
|
185 |
|
|
210 |
|
The above performance graph does not constitute soliciting material and should not be deemed filed or incorporated by reference into any other Company filing under the Securities Act of 1933 or the Securities Exchange Act of 1934, except to the extent the Company specifically incorporates the performance graph by reference therein.
12
ISSUER PURCHASES OF EQUITY SECURITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period |
|
(a) Total |
|
(b) Average |
|
(c) Total |
|
(d) Maximum |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Shares purchases prior to 10/06/2007 under the current repurchase program. |
|
892,533 |
|
|
$ |
8.93 |
|
892,533 |
|
|
$ |
401,250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth quarter purchases: |
|
|
|
|
|
|
|
|
|
|
|
|
|
10/07/2007 11/03/2007 |
|
None |
|
|
|
None |
|
None |
|
|
|
No Change |
|
11/04/2007 12/01/2007 |
|
None |
|
|
|
None |
|
None |
|
|
|
No Change |
|
12/02/2007 12/29/2007 |
|
None |
|
|
|
None |
|
None |
|
|
|
No Change |
|
|
|
|
|
|
|
|
|
|
|
||||
Total share purchases under the current program |
|
892,533 |
|
|
$ |
8.93 |
|
892,533 |
|
|
$ |
3,000,000 |
|
|
|
|
|
|
|
|
|
|
|
The Company has one stock repurchase program which was established in February 2003 by the Board of Directors and which initially authorized management to expend up to $3,000,000 to repurchase shares on the open market as well as in private negotiated transactions. In each of February 2005 and 2006, August 2007 and February 2008 the Board of Directors increased the remaining balance on this plan to its original level of $3,000,000. The repurchase plan has no termination date and there have been no share repurchases that were not part of a publicly announced program.
13
ITEM 6 SELECTED FINANCIAL DATA
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At and For Years Ended |
|
December 29, |
|
December
30, |
|
December
31, |
|
December
25, |
|
December
27, |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income Statement Data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sporting goods |
|
$ |
129,788 |
|
$ |
136,733 |
|
$ |
120,996 |
|
$ |
141,644 |
|
$ |
134,750 |
|
Office and graphic arts products |
|
|
55,788 |
|
|
54,732 |
|
|
62,319 |
|
|
76,040 |
|
|
81,518 |
|
Total net sales |
|
|
185,576 |
|
|
191,465 |
|
|
183,315 |
|
|
217,684 |
|
|
216,268 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
9,255 |
|
|
8,495 |
|
|
12,916 |
|
|
8,180 |
|
|
14,850 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares |
|
|
12,901 |
|
|
13,012 |
|
|
13,055 |
|
|
12,980 |
|
|
12,968 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per Share Data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
|
$ |
0.72 |
|
$ |
0.65 |
|
$ |
0.99 |
|
$ |
0.63 |
|
$ |
1.15 |
|
Cash dividends |
|
$ |
0.22 |
|
$ |
0.20 |
|
$ |
0.15 |
|
$ |
0.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance Sheet Data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Working capital |
|
|
31,442 |
|
|
33,125 |
|
|
42,350 |
|
|
36,852 |
|
|
24,657 |
|
Total assets |
|
|
152,016 |
|
|
150,715 |
|
|
124,860 |
|
|
134,969 |
|
|
134,437 |
|
Short-term bank debt |
|
|
13,033 |
|
|
10,336 |
|
|
1,066 |
|
|
11,638 |
|
|
21,568 |
|
Long-term bank debt |
|
|
19,135 |
|
|
22,609 |
|
|
18,487 |
|
|
15,542 |
|
|
15,020 |
|
Total stockholders equity |
|
|
91,742 |
|
|
85,715 |
|
|
76,623 |
|
|
71,034 |
|
|
61,283 |
|
Fiscal year 2006 was adversely impacted by the completion of a plan to rationalize certain products in the Office Products business. This event is more fully described in Managements Discussion and Analysis of Financial Condition and Results of Operations.
Fiscal year 2005 was adversely impacted by lower sales to Sears, a major sporting goods customer, and the rationalization of certain products in the Office Products business. These events are more fully described in Managements Discussion and Analysis of Financial Condition and Results of Operations.
Fiscal year 2004 was negatively impacted by restructuring charges and a goodwill impairment loss.
ITEM 7 MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following section should be read in conjunction with Item 1: Business; Item 1A: Risk Factors; Item 6: Selected Financial Data; and Item 8: Financial Statements and Supplementary Data.
Forward-Looking Statements
This report contains forward-looking statements relating to present or future trends or factors that are subject to risks and uncertainties. These risks include, but are not limited to, the impact of competitive products and pricing, product demand and market acceptance, new product development, the continuation and development of key customer and supplier relationships, Escalades ability to control costs, general economic conditions, fluctuation in operating results, changes in the securities market and other risks detailed from time to time in Escalades filings with the Securities and Exchange Commission. Escalades future financial performance could differ materially from the expectations of management contained herein. Escalade undertakes no obligation to release revisions to these forward-looking statements after the date of this report.
Overview
Escalade, Incorporated (Escalade or Company) manufactures and distributes products for two industries: Sporting Goods and Office Products. Within these industries the Company has successfully built a market presence in niche markets. This strategy is heavily dependent on expanding the customer base, barriers to entry, brand recognition and excellent customer service. A key strategic advantage is the Companys established relationships with major customers that allow the Company to bring new products to the market in a cost effective manner while maintaining a diversified product line and wide customer base. In addition to strategic customer relations, the Company has substantial manufacturing and import experience that enable it to be a low cost supplier.
14
A majority of the Companys products are in markets that are experiencing low growth rates. Where the Company enjoys a commanding market position, such as table tennis tables in the Sporting Goods segment and paper folding machines in the Office Products segment, revenue growth is expected to be roughly equal to general growth in the economy. However, in markets that are fragmented and where the Company is not the dominant leader, such as archery in the Sporting Goods segment and data security shredders in the Office Products segment, the Company anticipates significant growth. To enhance internal growth, the Company has developed a strategy of acquiring companies or product lines that complement or expand the Companys product lines. A key objective is the acquisition of product lines with barriers to entry that the Company can take to market through its established distribution channels or through new market channels. Significant synergies are achieved through assimilation of acquired product lines into the existing company structure. Management believes that key indicators in measuring the success of this strategy are revenue growth, earnings growth and the expansion of channels of distribution. The following table sets forth the percentage growth in revenues and net income over the past three years:
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
2006 |
|
2005 |
|
|||
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
Net revenue |
|
|
|
|
|
|
|
|
|
|
Sporting Goods |
|
-5.1 |
% |
|
13.0 |
% |
|
-14.6 |
% |
|
Office Products |
|
1.9 |
% |
|
-12.2 |
% |
|
-18.0 |
% |
|
Total |
|
-3.1 |
% |
|
4.4 |
% |
|
-15.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
9.0 |
% |
|
-34.2 |
% |
|
57.9 |
% |
|
Results of Operations
The following schedule sets forth certain consolidated statement of income data as a percentage of net revenue for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
2006 |
|
2005 |
|
|||
|
|
|
|
|
|
|
|
|||
Net revenue |
|
100.0 |
% |
|
100.0 |
% |
|
100.0 |
% |
|
Cost of products sold |
|
70.8 |
% |
|
72.0 |
% |
|
69.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
29.2 |
% |
|
28.0 |
% |
|
30.3 |
% |
|
Selling, administrative and general expenses |
|
20.8 |
% |
|
20.6 |
% |
|
19.8 |
% |
|
Restructuring costs |
|
0.0 |
% |
|
0.0 |
% |
|
-0.3 |
% |
|
Amortization |
|
1.4 |
% |
|
1.2 |
% |
|
0.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
7.0 |
% |
|
6.2 |
% |
|
10.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Revenue and Gross Margin
Continued sales declines to mass market retail customers in the Sporting Goods business resulted in an overall decline of 3% in consolidated net revenues for 2007 compared to 2006. These declines in the mass market retail channel offset gains in the specialty retail and dealer channels. Revenues from the Office Products business increased 2% in 2007 compared to 2006 due principally to changes in foreign exchange rates.
The overall gross margin in 2007 increased in comparison to 2006 due to expansion of the Sporting Goods business into the specialty retail and dealer markets which have higher gross margin ratios. The gross margin ratio in the Office Products business declined slightly in 2007 compared to last year, primarily due to the effect of changing foreign exchange rates on the cost of goods sold in North America.
15
Consolidated Selling, General and Administrative Expenses
Consolidated selling, general and administrative expenses (SG&A) declined slightly in 2007 compared to 2006 due principally to lower sales; as a ratio of net revenue, SG&A costs were relatively unchanged from the prior year. Lower SG&A costs in the Office Products business were offset by slightly higher costs in the Sporting Goods business and corporate administration. The reduction in SG&A costs in the Office Products business is associated with cost reductions designed to bring European operating costs in line with current revenues. The increase in SG&A costs associated with the Sporting Goods business reflects higher selling costs associated with expansion into the specialty retail and dealer channels. Corporate administration costs were higher primarily due to professional fees associated with selecting an integrated global information system and compliance task; audit and tax.
Other Income
Other income increased in 2007 compared to 2006 as a result of a one-time sale of rights to license potential future intellectual property. The transaction generated a gain of $1.5 million.
Provision for Income Taxes
The effective income tax rate in 2007 was higher relative to 2006 primarily due to taxation on repatriated earnings from the Companys foreign operations. Excluding the effects of this repatriation, the effective tax rate for 2007 would have been 29.6% compared to 25.9% and 32.9% in 2006 and 2005, respectively. The Company expects future effective tax rates to approximate the effective tax rate achieved in 2007 excluding the effect of repatriated earnings.
Sporting Goods
Net sales, operating income, and net income for the Sporting Goods business segment for the three years ended December 2007 were as follows:
|
|
|
|
|
|
|
|
|
|
|
In Thousands |
|
2007 |
|
2006 |
|
2005 |
|
|||
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
Net Revenue |
|
$ |
129,788 |
|
$ |
136,733 |
|
$ |
120,996 |
|
Operating income |
|
|
7,745 |
|
|
7,835 |
|
|
12,288 |
|
Net income |
|
|
5,341 |
|
|
3,562 |
|
|
7,386 |
|
Net revenue declined 5% in 2007 compared to 2006, but remains slightly more than the level achieved in 2005. Sales to the Companys mass market retail customers declined roughly 14% in 2007 compared to 2006 and reflect two factors: a general slowdown in the US economy which is adversely affecting mass retailers in general and a continued industry wide decline in consumer demand for soccer and hockey game tables. The Company continues to aggressively pursue opportunities with its mass market retail customers, but sales to this channel are expected to continue to decline. To counteract this trend, the Company continues to pursue a strategy of expanding certain product offerings and distribution through specialty retailers and dealers. Sales to these channels increased 14% in 2007 compared to 2006 and now comprise 38% of total revenues compared to 31% last year. Growth anticipated in the specialty retail and distributor channels are not expected to completely overcome expected significant declines in mass market retail channels, including diminished sales to Sears. Consequently the Company anticipates total 2008 sales for the Sporting Goods segment to be relatively unchanged from 2007.
Sales in 2006 were higher than 2005 due primarily to acquisitions completed during the first half of 2006 which increased distribution to the specialty retail and distributor channels. Sales to mass market retail customers were relatively unchanged in 2006 compared to 2005.
The gross margin ratio in 2007 increased slightly compared to 2006, but continued to be less than the ratio achieved in 2005 due to continued pricing pressures from mass market retailers. Because sales to the specialty retailer/dealer channel have higher gross margins, the gross margin ratio in the Sporting Goods business is expected to continue to improve as sales to this channel become a larger part of total product mix. As a result, operating income as a percentage of net revenue increased to 5.9% in 2007 compared to 5.7% in 2006. Management anticipates this trend to continue as sales to the specialty retail/dealer channel increase.
16
Net income for 2007 increased 50% over 2006 due primarily to the one-time sale of rights to license potential future intellectual property.
Office Products
Net sales, operating income, and net income for the Office Products business segment for the three years ended December 29, 2007 were as follows:
|
|
|
|
|
|
|
|
|
|
|
In Thousands |
|
2007 |
|
2006 |
|
2005 |
|
|||
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
Net Sales |
|
$ |
55,788 |
|
$ |
54,732 |
|
$ |
62,319 |
|
Operating income |
|
|
8,809 |
|
|
8,131 |
|
|
8,679 |
|
Net income |
|
|
5,617 |
|
|
5,095 |
|
|
5,683 |
|
Sales in the Office Products business increased 1.9% in 2007 compared to 2006 primarily due to changes in foreign exchange rates. Excluding the effect of changing foreign exchange rates, 2007 sales were essentially unchanged from 2006. Declining sales to traditional office products retailers were offset by increased sales to specialty machine dealers and increased demand for high security and heavy duty shredders. Management anticipates further declines in sales to office product retailers as a result of the slowing US economy. However, new product launches and an expanding presence in machine dealers is expected to offset these shortfalls resulting in a modest increase in 2008.
Sales in 2006 were lower than 2005 due to product rationalizations designed to eliminate unprofitable products and customers to improve profitability.
Profitability in the Office Products segment increased again in 2007 as evidenced by the ratio of operating income to net sales which increased from 13.9% in 2005, to 14.9% in 2006 and 15.8% in 2007. The primary reasons for this improving trend in profitability are the product rationalizations and cost reduction programs that were completed in 2006. Product rationalizations allowed the Company to eliminate unprofitable products and customers, while cost reduction programs aligned operating expenses with current revenue levels.
Financial Condition and Liquidity
Cash flows and financial strength continue to be strong as a result of continued profitability. The current ratio, a basic measure of liquidity (current assets divided by current liabilities), was unchanged in 2007 compared to 2006. Total accounts receivable are down at the end of 2007 as a direct result of a lower sales volume. Year end inventory balances are consistent with prior years and current sales trends.
As of December 29, 2007, total debt to banks, including short-term and long-term, was substantially unchanged compared to the prior year. Cash from operations in 2007, funded acquisitions totaling $4.2 million; property, plant and equipment investments of $2.4 million; the payment of dividends totaling $2.9 million; and the repurchase of common stock totaling $3.4 million. As a percentage of stockholders equity, total bank debt was 35% at December 29, 2007 compared to 38% at December 30, 2006.
Spending on property, plant and equipment in 2007 totaled $2.4 million compared to $2.7 million in 2006. Depreciation expense, $3.2 million, was unchanged in 2007 compared to 2006. Capital expenditure levels in 2007 were consistent with prior years. In 2008, the Company expects capital expenditures to be approximately $4.5 million higher due to costs associated with the implementation of a global integrated information system.
The Companys working capital requirements are primarily funded through cash flows from operations and revolving credit agreements with its bank. During 2007 the Companys maximum borrowings under its primary revolving credit lines totaled $52.4 compared to $55.4 million in 2006 and the Company met all its debt covenants. The over all effective interest rate in 2007 was 6.7% which was consistent with the effective rate of 6.4% in 2006.
17
The Companys relationship with its primary lending bank remains strong and the Company expects to have access to the same level of revolving credit that was available in 2007. In addition, the Company believes it can quickly reach agreement with its current lending bank or an alternate lending source to increase available credit should the need arise.
On March 4, 2008, The Company announced the payment of an annual dividend of $0.25 per share to all shareholders of record on March 14, 2008, payable on March 21, 2008.
New Accounting Pronouncements
Refer to Note 1 (Summary of Significant Accounting Policies) to the consolidated financial statements.
Off Balance Sheet Financing Arrangements
The Company has no financing arrangements that are not recorded on the Companys balance sheet.
Contractual Obligations
The following schedule summarizes the Companys contractual obligations as of December 29, 2007:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts in thousands |
|
Payments Due by Period |
|
|||||||||||||
|
|
|
|
|||||||||||||
Contractual Obligations |
|
Total |
|
Less than 1 |
|
1 3 years |
|
3 5 years |
|
More than 5 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
$ |
32,168 |
|
$ |
|
|
$ |
13,033 |
|
$ |
16,435 |
|
$ |
2,700 |
|
Future interest payments (1) |
|
|
8,575 |
|
|
2,050 |
|
|
3,254 |
|
|
1,111 |
|
|
2,160 |
|
Future interest payments (receipts) under the Interest rate swap agreement (2) |
|
|
(247 |
) |
|
(174 |
) |
|
(73 |
) |
|
|
|
|
|
|
Operating Leases |
|
|
1,913 |
|
|
1,032 |
|
|
729 |
|
|
152 |
|
|
|
|
Minimum payments under royalty and license agreements |
|
|
742 |
|
|
642 |
|
|
|
|
|
100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
43,151 |
|
$ |
3,550 |
|
$ |
16,943 |
|
$ |
17,798 |
|
$ |
4,860 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes:
(1) Assumes that the Company will not increase borrowings under its long-term credit agreements and that the effective interest rate experienced in 2007 (6.7%) will continue for the life of the agreements.
(2) Assumes that the LIBOR rate (5.0%) at December 29, 2007 will remain unchanged for the term of the swap agreement.
Critical Accounting Estimates
The methods, estimates and judgments used in applying the Companys accounting policies have a significant impact on the results reported in its financial statements. Some of these accounting policies require difficult and subjective judgments, often as a result of the need to make estimates of matters that are inherently uncertain. The most critical accounting estimates are described below and in the Notes to the Consolidated Financial Statements.
Product Warranty
The Company provides limited warranties on certain of
its products, for varying periods. Generally, the warranty periods range from
90 days to one year. However, some products carry extended warranties of
seven-year, ten-year, and lifetime warranties. The Company records an accrued
liability and expense for estimated future warranty claims based upon
historical experience and managements estimate of the level of future claims.
Changes in the estimated amounts recognized in prior years are recorded as an
adjustment to the accrued liability and expensed in the current year. To the
extent there are product defects in current products that are unknown to
management and do not fall within historical defect rates, the product warranty
reserve could be understated and the Company could be required to accrue
additional product warranty costs thus negatively affecting gross margin.
18
Inventory Valuation Reserves
The Company evaluates inventory for obsolescence and
excess quantities based on demand forecasts based on specified time frames,
usually one year. The demand forecast is based on historical usage, sales
forecasts and current as well as anticipated market conditions. All amounts in
excess of the demand forecast are deemed to be excess or obsolete and a reserve
is established based on the anticipated net realizable value. To the extent
that demand forecasts are greater than actual demand and the Company fails to
reduce manufacturing output accordingly, the Company could be required to
record additional inventory reserves which would have a negative impact on
gross margin.
Allowance for Doubtful Accounts
The Company provides an allowance for doubtful
accounts based upon a review of outstanding receivables, historical collection
information and existing economic conditions. Accounts receivable are
ordinarily due between 30 and 60 days after the issuance of the invoice.
Accounts are considered delinquent when more than 90 days past due. Delinquent
receivables are reserved or written off based on individual credit evaluation
and specific circumstances of the customer. To the extent that actual bad debt
losses exceed the allowance recorded by the Company, additional reserves would
be required which would increase selling, general and administrative costs.
Advertising Subsidies
The Company enters agreements with certain retailers to
pay for direct advertising programs and/or provide in-store display units.
These agreements are not based on retailer purchase volumes and do not obligate
the retailer to continue carrying the Companys products. The Company
determines the value of the advertising services based on its own research and
history of providing such services. The Company expenses these costs in the
period in which they are incurred as a selling expense.
CO-OP Advertising
The Company offers co-operative advertising allowances
to certain retailers to encourage product promotions. These agreements are
typically based on a percentage of retailer purchases up to a maximum allowance
and the Company is never directly involved with the media provider. The Company
accrues the estimated cost of these programs based on the sales volume of the
retailer and historical trends. As costs are accrued they are recorded as a
reduction in sales. To the extent that actual co-operative advertising costs
exceed the Companys estimates, additional co-operative advertising allowances
would be required which would reduce net revenues.
Volume Rebates
The Company has various rebate programs with certain
retailers that are based on purchase volume. Typically these programs are based
on achieving specified sales volumes and the rebate is calculated as a
percentage of purchases. Based on the terms of the agreement, purchase levels
and historical trends the Company accrues the estimated cost of these programs
and records the same as a reduction in sales. To the extent that actual rebate
program costs exceed the Companys estimates, additional rebate program
allowances would be required which would reduce net revenues.
Catalog Allowances
A number of large office supply dealers operate
through catalogs distributed to businesses throughout the country. Product
content is decided by the dealer each time a new catalog is issued; typically
once a year. Catalog allowances are required by the dealer as an inducement to
include the Companys products. The allowance is based on a fixed cost per page
and/or a percentage of purchases by the dealer. The fixed portion of the
allowance is often paid when the catalog is distributed and is recognized when
incurred and the variable portion is accrued based on dealer purchases and
historical trends. Catalog allowances are recorded as a reduction in sales. To
the extent that actual catalog costs exceed the estimated costs associated with
variable agreement provisions, additional catalog allowances would be required
which would negatively impact net revenues.
19
Effect of Inflation
The Company cannot accurately determine the precise effects of inflation; however, there were some increases in sales and costs due to inflation in 2007. The Company attempts to pass on increased costs and expenses through price increases when necessary. The Company is working on reducing expenses; improving manufacturing technologies; and redesigning products to keep these costs under control.
Capital Expenditures
As of December 29, 2007, the Company had no material commitments for capital expenditures. However, in the first quarter of 2008, the Company initiated a project to implement a global integrated information system. In 2008, the Company expects to incur capital expenditures related to this project of $4.5 million.
ITEM 7A QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
The Company is exposed to financial market risks, including changes in currency exchange rates, interest rates and marketable equity security prices. The Company attempts to minimize these risks through regular operating and financing activities and, when considered appropriate, through the use of derivative financial instruments. During fiscal 2007, the only derivative in use was an interest rate swap agreement. The Company does not purchase, hold or sell derivative financial instruments for trading or speculative purposes.
Interest Rates
The Companys exposure to
market-rate risk for changes in interest rates relates primarily to its
revolving variable rate bank debt which is based on both U.S. prime and LIBOR
interest rates. A hypothetical 1% or 100 basis point change in interest rates
would not have a significant effect on our consolidated financial position or
results of operation. In an effort to mitigate the risk of unfavorable interest
rate fluctuations the Company entered into an interest rate swap agreement
which effectively converted a portion of its variable rate debt into fixed rate
debt.
Foreign Currency
The Company conducts
business in various countries around the world and is therefore subject to
risks associated with fluctuating foreign exchange rates. Approximately 13% of
consolidated revenue is derived from sales outside of the U.S. This revenue is
generated from the operations of the Companys subsidiaries in their respective
countries and surrounding geographic areas and is primarily denominated in each
subsidiarys local functional currency. These subsidiaries incur most of their
expenses (other than inter-company expenses) in their local functional currency
and include the Euro, Great Britain Pound Sterling, Mexican Peso and Chinese
Yuan.
The geographic areas outside the United States in which the Company operates are generally not considered to be highly inflationary. Nonetheless, the Companys foreign operations are sensitive to fluctuations in currency exchange rates arising from, among other things, certain inter-company transactions that are denominated in currencies other than the respective functional currency. Operating results as well as assets and liabilities are also subject to the effect of foreign currency translation when the operating results, assets and liabilities of our foreign subsidiaries are translated into U.S. dollars in our consolidated financial statements. The unrealized effect of foreign currency translation in 2007 resulted in a $2.3 million gain that was recorded in stockholders equity as other comprehensive income, compared to a $2.4 million gain in 2006 and a $3.9 million loss in 2005. At December 29, 2007, a hypothetical change of 10% in foreign currency exchange rates would cause a $2.6 million change to stockholders equity on our consolidated balance sheet and a $0.4 million change to net income in our consolidated statement of income.
The Company and its subsidiaries conduct substantially all their business in their respective functional currencies to avoid the effects of cross-border transactions. To protect against reductions in value and the volatility of future cash flows caused by changes in currency exchange rates, the Company carefully considers the use of transaction and balance sheet hedging programs such as matching assets and liabilities in the same currency. Such programs reduce, but do not entirely eliminate, the impact of currency exchange rate changes. The Company has evaluated the use of currency exchange hedging financial instruments but has determined that they would not be practicable under the current circumstances. Historical trends in currency exchanges indicate that it is reasonably possible that adverse changes in exchange rates of 20% for the Euro could be experienced in the near term. A hypothetical adverse change of 20% would have resulted in an decline of 3% in net revenues and a 9% decline in net income.
20
Marketable Securities
An adverse
movement of equity market prices would have an impact on the Companys
long-term marketable equity securities available for sale that are included in
other assets on the consolidated balance sheet. At December 29, 2007 the
aggregate fair market value of long-term marketable equity securities available
for sale was $4.5 million. Due to the unpredictable nature of the equity market
the Company has not employed any hedge programs relative to these investments.
ITEM 8 FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
The financial statements and supplementary data required by Item 8 are set forth in Part IV, Item 15.
ITEM 9 CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
None.
ITEM 9A CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
Escalade maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in the Companys Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the SECs rules and forms, and that such information is accumulated and communicated to the Companys management, including its Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure based closely on the definition of disclosure controls and procedures in Rule 13a-14(c). In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures. Also, the Company has investments in certain unconsolidated entities. As the Company does not control or manage these entities, its disclosure controls and procedures with respect to such entities are necessarily substantially more limited than those it maintains with respect to its consolidated subsidiaries.
The Company carried out an evaluation, under the supervision and with the participation of the Companys management, including the Companys Chief Executive Officer and the Companys Chief Financial Officer, of the effectiveness of the design and operation of the Companys disclosure controls and procedures as of the end of the period covered by this report. Based on the foregoing, the Companys Chief Executive Officer and Chief Financial Officer concluded that the Companys disclosure controls and procedures were effective.
Managements Report on Internal Control over Financial Reporting
Escalades management is responsible for establishing and maintaining adequate internal control over financial reporting for the Company. Escalades internal control system was designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. Internal control over financial reporting of the Company includes those policies and procedures that:
(1) pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions of the Company;
21
(2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the Company are being made only in accordance with authorizations of management and directors of the Company; and
(3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Companys assets that could have a material effect on the Companys financial statements.
All internal control systems, no matter how well designed, have inherent limitations, including the possibility of human error or circumvention through collusion or improper overriding of controls. Therefore, even those internal control systems determined to be effective can provide only reasonable assurance with respect to financial statement preparation. Further, because of changes in conditions, the effectiveness of internal control may vary over time.
The management of Escalade assessed the effectiveness of the Companys internal control over financial reporting as of December 29, 2007. In making its assessment of internal control over financial reporting, management used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in Internal Control Integrated Framework and implemented a process to monitor and assess both the design and operating effectiveness of the Companys internal controls. Based on this assessment, management believes that, as of December 29, 2007, the Companys internal control over financial reporting was effective.
The effectiveness of the Companys internal control over financial reporting as of December 29, 2007 has been audited by BKD LLP, an independent registered public accounting firm that audited the Companys consolidated financial statements included in this annual report. The attestation report on the Companys internal control over financial reporting prepared by the independent registered public accounting firms are included below in this Item 9A.
|
|
|
|
|
|
/s/ Robert J. Keller, Chief Executive Officer |
|
/s/ Terry Frandsen, Chief Financial Officer |
|
Changes in Internal Control over Financial Reporting
Management of the Company has evaluated, with the participation of the Companys Chief Executive Officer and Chief Financial Officer, changes in the Companys internal controls over financial reporting (as defined in Rule 13a-15(f) and 15d-15(f) of the Exchange Act) during the fourth quarter of 2007. In connection with such evaluation, there have been no changes to the Companys internal control over financial reporting that occurred since the beginning of the Companys fourth quarter of 2007 that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.
Report of Independent Registered Public Accounting Firm
|
Audit Committee, |
Board of Directors and Stockholders |
Escalade, Incorporated |
Evansville, Indiana |
We have audited Escalade, Incorporateds (Company) internal control over financial reporting as of December 29, 2007, based on criteria established in Internal Control - Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). The Companys management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Managements Report on Internal Control Over Financial Reporting. Our responsibility is to express an opinion on the Companys internal control over financial reporting based on our audit. We did not audit the effectiveness of internal control over financial reporting of Martin Yale International, GmbH, a wholly owned subsidiary, whose consolidated financial statements reflect total assets and revenues of $22,944 and $30,943 (dollars in thousands), respectively, included in the related consolidated financial statement amounts as of and for the year ended December 29, 2007. The effectiveness of this subsidiarys internal control over financial reporting was audited by other accountants whose report has been furnished to us, and our opinion, insofar as it relates to the effectiveness of the subsidiarys internal control over financial reporting, is based solely on the report of other accountants.
22
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe that our audit and the report of the other accountants provide a reasonable basis for our opinion.
A companys internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A companys internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the companys assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions or that the degree of compliance with the policies or procedures may deteriorate.
In our opinion, based on our audit and the report of other accountants, the Company maintained, in all material respects, effective internal control over financial reporting as of December 29, 2007, based on criteria established in Internal Control - Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated financial statements of the Company and our report dated March 10, 2008, expressed an unqualified opinion thereon.
|
BKD, LLP |
|
Evansville, Indiana |
March 10, 2008 |
Report of Independent Registered Public Accounting Firm
|
To the Stockholders and Board of Directors |
Martin Yale International GmbH, |
Markdorf/Germany |
We have audited Martin Yale International GmbHs (Company) internal control over financial reporting as of December 31, 2007, based on criteria established in Internal Control - Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). The Companys management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express an opinion on the Companys internal control over financial reporting based on our audit.
23
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
A companys internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A companys internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the companys assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions or that the degree of compliance with the policies or procedures may deteriorate.
In our opinion, based on our audit the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2007, based on criteria established in Internal Control - Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the financial statements of the Company and our report dated March 10, 2008, expressed an unqualified opinion thereon.
|
FALK & Co GmbH |
Wirtschaftsprüfungsgesellschaft |
Steuerberatungsgesellschaft |
|
Heidelberg, Germany |
March 10, 2008 |
None.
ITEM 10 DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
Information required under this item with respect to Directors and Executive Officers is contained in the registrants Proxy Statement relating to its annual meeting of stockholders scheduled to be held on April 25, 2008 under the captions Certain Beneficial Owners, Election of Directors, Executive Officers of the Registrant, Board of Directors, Its Committees, Meetings and Functions, and Section 16(a) Beneficial Ownership Reporting Compliance and is incorporated herein by reference.
24
ITEM 11 EXECUTIVE COMPENSATION
Information required under this item is contained in the registrants Proxy Statement relating to its annual meeting of stockholders scheduled to be held on April 25, 2008 under the captions Compensation Discussion and Analysis, Compensation Committee Interlocks and Insider Participation and Executive Compensation and is incorporated herein by reference, except that the information required by Item 407(e)(5) of Regulation S-K which appear within such caption under the sub-heading Report of Compensation Committee is specifically not incorporated by reference into this Form 10-K or into any other filing by the registrant under the Securities Act of 1933 or the Securities Exchange Act of 1934.
ITEM 12 SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
Except for the information required by Item 201(d) of Regulation S-K, which is included below, information required by this item is contained in the registrants proxy statement relating to its annual meeting of stockholders scheduled to be held on April 25, 2008 under the caption Certain Beneficial Owners and is incorporated herein by reference.
Equity Compensation Plan Information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plan Category |
|
Number
of |
|
Weighted-Average |
|
Number
of |
|
|||||||||
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity compensation plans approved by security holders (1) |
|
|
|
591,035 |
|
|
|
$ |
13.24 |
|
|
|
|
964,041 |
|
|
Equity compensation plans not approved by security holders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
591,035 |
|
|
|
|
|
|
|
|
|
964,041 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) These plans include the Companys 1997 Incentive Stock Option Plan, the 1997 Director Stock Option Plan, the Escalade, Incorporated 2007 Incentive Plan and a special grant of 10,000 options to Directors approved at the 2006 annual shareholders meeting.
ITEM 13 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
The information required by Item 407(a) of Regulation S-K is contained in the registrants proxy statement relating to its annual meeting of stockholders to be held on April 25, 2008 under the captions Election of Directors and Board of Directors, Its Committees, Meetings and Functions and is incorporated herein by reference. The information required by Item 404 of Regulation S-K is: None.
ITEM 14 PRINCIPAL ACCOUNTING FEES AND SERVICES
The information required by this item is contained in the registrants proxy statement relating to its annual meeting of stockholders scheduled to be held on April 25, 2008 under the caption Principal Accounting Firm Fees and is incorporated herein by reference.
25
ITEM 15 EXHIBITS, FINANCIAL STATEMENT SCHEDULES
|
|
(A) |
Documents filed as a part of this report: |
|
|
|
|
|
(1) |
Financial Statements |
|
|
|
|
Report of Independent Registered Public Accounting Firm |
|
|
|
Consolidated financial statements of Escalade, Incorporated and subsidiaries: |
|
|
|
Consolidated balance sheetsDecember 29, 2007 and December 30, 2006 |
|
|
|
Consolidated statements of incomefiscal years ended December 29, 2007, December 30, 2006, and December 31, 2005 |
|
|
|
Consolidated statements of stockholders equityfiscal years ended December 29, 2007, December 30, 2006, and December 31, 2005 |
|
|
|
Consolidated statements of cash flowsfiscal years ended December 29, 2007, December 30, 2006, and December 31, 2005 |
|
|
|
Notes to consolidated financial statements |
|
|
|
|
|
|
All other schedules are omitted because of the absence of conditions under which they are required or because the required information is given in the consolidated financial statements or notes thereto. |
|
|
|
|
|
(3) |
Exhibits |
|
|
|
3.1 |
Articles of incorporation of Escalade, Incorporated (a) |
|
|
3.2 |
By-Laws of Escalade, Incorporated (a) |
|
|
4.1 |
Form of Escalade, Incorporateds common stock certificate (a) |
|
|
10.1 |
Licensing agreement between Sweden Table Tennis AB and Indian Industries, Inc. dated January 1, 1995 (d) |
|
|
10.2 |
Amended and Restated Credit Agreement dated October 24, 2001 between Escalade, Incorporated and Bank One, Indiana, N.A. dated August 29, 2002 (g) |
|
|
10.3 |
First Amendment to Amended and Restated Credit Agreement dated October 24, 2001 between Escalade, Incorporated and Bank One, Indiana, N.A. dated August 29, 2002 (h) |
|
|
10.4 |
Third Amendment to amend and restate the credit agreement between Escalade, Incorporated and Bank One, N.A. The effective date is June 1, 2003 (i) |
|
|
10.5 |
Credit Agreement dated as of September 5, 2003 by and between Indian-Martin, Inc. and Bank One, National Association (excluding exhibits and schedules not deemed to be material). The effective date is September 7, 2003 (j) |
|
|
10.6 |
Revolving Note dated as of September 5, 2003 in principal amount of $45,000,000, executed by Indian-Martin, Inc. in favor of Bank One, National Association (j) |
|
|
10.7 |
Pledge Agreement dated as of September 5, 2003 by and between Indian-Martin, Inc. and Bank One, National Association (j) |
|
|
10.8 |
Collateral Assignment and Security Agreement dated as of September 5, 2003 by and between Indian-Martin, Inc. and Bank One, National Association (j) |
|
|
10.9 |
Receivables Purchase Agreement dated as of September 5, 2003 by and between Indian-Martin, Inc. and Indian-Martin AG (j) |
|
|
10.10 |
Receivables Purchase Agreement dated as of September 5, 2003 by and between Indian-Martin, Inc. and Indian Industries, Inc. Substantially similar Receivables Purchase Agreements were also entered into by Indian-Martin, Inc. and each of Escalade, Incorporateds other domestic operating subsidiaries, Harvard Sports, Inc., Martin Yale Industries, Inc., Master Products Manufacturing Company, Inc., U.S. Weight, Inc. and Bear Archery, Inc. (j) |
|
|
10.11 |
Services Agreement dated as of September 5, 2003 by and between Indian-Martin, Inc. and Martin Yale Industries, Inc. Substantially similar Services Agreements were also entered into by Indian-Martin, Inc. and each of Escalade, Incorporateds other domestic operating subsidiaries, Harvard Sports, Inc., Indian Industries, Inc., Master Products Manufacturing Company, Inc., U.S. Weight, Inc. and Bear Archery, Inc. (j) |
|
|
10.12 |
Escalade Subordination Agreement dated as of September 5, 2003 between Escalade, Incorporated and Bank One, National Association (j) |
|
|
10.13 |
Offset Waiver Agreement dated as of September 5, 2003 between Escalade, Incorporated, Bank One, National Association, Indian-Martin, Inc., Harvard Sports, Inc., Indian Industries, Inc., Martin Yale Industries, Inc., Master Products Manufacturing Company, Inc., U.S. Weight, Inc. and Bear Archery, Inc. (j) |
26
|
|
|
|
10.14 |
Loan Agreement dated September 1, 1998 between Martin Yale Industries, Inc. and City of Wabash, Indiana (f) |
|
10.15 |
Trust Indenture between the City of Wabash, Indiana and Bank One Trust Company, NA as Trustee dated September 1, 1998 relating to the Adjustable Rate Economic Development Revenue Refunding Bonds, Series 1998 (Martin Yale Industries, Inc. Project) (f) |
|
10.16 |
First Amendment to Credit Agreement dated September 5, 2003 by and between Indian-Martin, Inc. and Bank One, National Association, a national banking association. The Effective date of the Amendment was July 15, 2004. (k) |
|
10.17 |
Fourth amendment to amended and restated credit agreement dated June 1, 2003 by and between Escalade, Incorporated and Bank One, N.A. a national banking association. The Effective date of amendment was July 15, 2004. (l) |
|
10.18 |
Euro revolving note dated July 15, 2004, in principal amount of 2,500,000, executed by Escalade, Incorporated in favor of Bank One, N.A., London branch. (l) |
|
10.19 |
Uncommitted overdraft facility not to exceed 1.0 million Euro and 500 thousand pounds sterling between Escalade, Incorporated and Bank One, N.A., London branch. (l) |
|
10.20 |
Sixth Amendment to Amended and Restated Credit Agreement effective October 24, 2001 by and between Escalade, Incorporated and JPMorgan Chase Bank, NA. The effective date of the Amendment was May 19, 2006. (n) |
|
10.21 |
Seventh Amendment to Amended and Restated Credit Agreement effective October 24, 2001 by and between Escalade, Incorporated and JPMorgan Chase Bank, NA. The effective date of the Amendment was July 1, 2006. (n) |
|
10.22 |
Promissory Note between Escalade, Incorporated and JPMorgan Chase Bank, NA. Dated July 1, 2006. (n) |
|
10.23 |
Second Amendment to Credit Agreement dated September 5, 2003 by and between Indian-Martin, Inc. and JPMorgan Chase Bank, NA. The effective date of the Amendment was July 1, 2006. (n) |
|
10.24 |
Promissory Note between Indian-Martin, Inc. and JPMorgan Chase Bank, NA. Dated July 1, 2006. (n) |
|
10.25 |
Eighth Amendment to Amended and Restated Credit Agreement effective October 24, 2001 by and between Escalade, Incorporated and JPMorgan Chase Bank, NA. The effective date of the Amendment was May 17, 2007. (p) |
|
10.26 |
Promissory note between Escalade, Incorporated and JPMorgan Chase Bank, NA dated May 17, 2007. (p) |
|
10.27 |
Promissory note between Escalade, Incorporated and JPMorgan Chase Bank, NA dated May 17, 2007. (p) |
|
|
|
|
(4) |
Executive Compensation Plans and Arrangements |
|
|
|
|
10.25 |
The Harvard Sports/Indian Industries, Inc. 401(k) Plan as amended and merged in 1993 (c) |
|
10.26 |
Martin Yale Industries, Inc. 401(k) Retirement Plan as amended in 1993 (c) |
|
10.27 |
Incentive Compensation Plan for Escalade, Incorporated and its subsidiaries (a) |
|
10.28 |
Example of contributory deferred compensation agreement between Escalade, Incorporated and certain management employees allowing for deferral of compensation (a) |
|
10.29 |
1997 Director Stock Compensation and Option Plan (e) |
|
10.30 |
1997 Incentive Stock Option Plan (e) |
|
10.31 |
1997 Director Stock Compensation and Option Plan Certificate (m) |
|
10.32 |
1997 Incentive Stock Option Plan Certificate (m) |
|
10.33 |
Agreement dated April 19, 2006 by and between Charles William Reed and Escalade, Incorporated (Management Contract) (n) |
|
10.34 |
Relocation and retention agreement dated July 24, 2006 by and between Escalade, Incorporated and Terry Frandsen. (Management Contract) (o) |
|
10.35 |
Escalade, Incorporated 2007 Incentive Plan, incorporated by reference herein from Annex 1 to the Registrants 2007 Definitive Proxy Statement. (p) |
|
10.36 |
Employment offer letter dated July 23, 2007 between Robert Keller and Escalade, Inc. (q) |
|
10.37 |
Form of Restricted Stock Unit Agreement utilized in Restricted Stock Unit grants pursuant to the Escalade Incorporated 2007 Incentive Plan. (r) |
|
10.38 |
Escalade, Incorporated schedule of Directors Compensation |
|
10.39 |
Escalade, Incorporated schedule of Executive Officers Compensation |
|
|
|
|
21 |
Subsidiaries of the Registrant |
27
|
|
|
|
23.1 |
Consent of BKD, LLP |
|
23.2 |
Consent of FALK & Co GmbH |
|
31.1 |
Chief Executive Officer Rule 13a-14(a)/15d-14(a) Certification |
|
31.2 |
Chief Financial Officer Rule 13a-14(a)/15d-14(a) Certification |
|
32.1 |
Chief Executive Officer Section 1350 Certification |
|
32.2 |
Chief Financial Officer Section 1350 Certification |
|
|
|
|
(a) |
Incorporated by reference from the Companys 20007 First Quarter Report on Form 10-Q |
|
(b) |
Intentionally not used |
|
(c) |
Incorporated by reference from the Companys 1993 Annual Report on Form 10-K |
|
(d) |
Incorporated by reference from the Companys 1995 Annual Report on Form 10-K |
|
(e) |
Incorporated by reference from the Companys 1997 Proxy Statement |
|
(f) |
Incorporated by reference from the Companys 1998 Third Quarter Report on Form 10-Q |
|
(g) |
Incorporated by reference from the Companys 2001 Third Quarter Report on Form 10-Q |
|
(h) |
Incorporated by reference from the Companys 2002 Third Quarter Report on Form 10-Q |
|
(i) |
Incorporated by reference from the Companys 2003 Second Quarter Report on Form 10-Q |
|
(j) |
Incorporated by reference from the Companys 2003 Third Quarter Report on Form 10-Q |
|
(k) |
Incorporated by reference from the Companys 2004 Second Quarter Report on Form 10-Q |
|
(l) |
Incorporated by reference from the Companys 2004 Third Quarter Report on Form 10-Q |
|
(m) |
Incorporated by reference from the Companys 2004 Annual Report on Form 10-K |
|
(n) |
Incorporated by reference from the Companys 2006 Second Quarter Report on Form 10-Q |
|
(o) |
Incorporated by reference from the Companys 2006 Third Quarter Report on Form 10-Q |
|
(p) |
Incorporated by reference from the Companys 2007 Second Quarter Report on Form 10-Q |
|
(q) |
Incorporated by reference from the Companys 2007 Third Quarter Report on Form 10-Q |
|
(r) |
Incorporated by reference from the Companys Form 8-K filed on February 29, 2008 |
28
ESCALADE, INCORPORATED AND SUBSIDIARIES
Index to Financial Statements
The following consolidated financial statements of the Registrant and its subsidiaries and Independent Accountants Report are submitted herewith:
|
Page |
|
|
30 |
|
|
|
Consolidated financial statements of Escalade, Incorporated and subsidiaries: |
|
|
|
Consolidated balance sheetsDecember 29, 2007 and December 30, 2006 |
32 |
|
|
33 |
|
|
|
34 |
|
|
|
35 |
|
|
|
36 |
29
Report of Independent Registered Public Accounting Firm
Audit Committee, Board of
Directors and Stockholders
Escalade, Incorporated
Evansville, Indiana
We have audited the accompanying consolidated balance sheets of Escalade, Incorporated (Company) as of December 29, 2007 and December 30, 2006, and the related consolidated statements of income, stockholders equity and cash flows for each of the years in the three-year period ended December 29, 2007. The Companys management is responsible for these financial statements. Our responsibility is to express an opinion on these financial statements based on our audits. We did not audit the 2007, 2006 and 2005 consolidated financial statements of Martin Yale International, GmbH, a wholly owned subsidiary, which consolidated statements reflect total assets of $22,944, $28,391 and $24,132 and net sales of $30,943, $24,378 and $31,923 (dollars in thousands) for 2007, 2006 and 2005, respectively, included in the related consolidated financial statement amounts as of and for the years ended December 29, 2007, December 30, 2006 and December 31, 2005. Those consolidated statements were audited by other accountants, whose reports have been furnished to us and our opinion, insofar as it relates to the amounts included for Martin Yale International, GmbH, is based solely on the reports of the other accountants.
Our audits also included auditing the adjustments to convert the financial statements of Martin Yale International, GmbH into accounting principles generally accepted in the United States of America for purposes of consolidation.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. Our audits included examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management and evaluating the overall financial statement presentation. We believe that our audits and the reports of the other accountants provide a reasonable basis for our opinion.
In our opinion, based on our audits and the reports of the other accountants, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 29, 2007, and December 30, 2006, and the results of its operations and its cash flows for each of the years in the three-year period ended December 29, 2007, in conformity with accounting principles generally accepted in the United States of America.
As discussed in Note 1 to the consolidated financial statements, the Company adopted FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxes, effective December 31, 2006.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the Companys internal control over financial reporting as of December 29, 2007, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) and our report dated March 10, 2008, expressed an unqualified opinion on the effectiveness of the Companys internal control over financial reporting.
BKD, LLP
Evansville, Indiana
March 10, 2008
30
Report of Independent Registered Public Accounting Firm
To the Stockholders and
Board of Directors
Martin Yale International
GmbH,
Markdorf/Germany
We have audited the balance sheets of Martin Yale International GmbH, Markdorf/Germany (Company) as of December 31, 2007 and December 30, 2006, and the related statements of income for each of the years in the three-year period ended December 31, 2007. The Companys management is responsible for these financial statements. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. Our audits included examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, based on our audits the financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2007, and December 30, 2006, and the results of its operations for each of the years in the three-year period ended December 31, 2007, in conformity with accounting principles generally accepted in Germany.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the Companys internal control over financial reporting as of December 31, 2007, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) and our report dated March 10, 2008, expressed an unqualified opinion on the effectiveness of the Companys internal control over financial reporting.
FALK & Co GmbH
Wirtschaftsprüfungsgesellschaft
Steuerberatungsgesellschaft
Heidelberg, Germany
March 10, 2008
31
ESCALADE,
INCORPORATED AND SUBSIDIARIES
Consolidated
Balance Sheets
|
|
|
|
|
|
|
|
All Amounts in Thousands Except Share Information |
|
December 29, |
|
December 30, |
|
||
|
|
2007 |
|
2006 |
|
||
|
|||||||
Assets |
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
2,808 |
|
$ |
3,829 |
|
Receivables, less allowances of $1,087 and $1,559 |
|
|
30,639 |
|
|
33,590 |
|
Inventories |
|
|
32,541 |
|
|
32,232 |
|
Prepaid expenses |
|
|
2,551 |
|
|
2,085 |
|
Deferred income tax benefit |
|
|
1,399 |
|
|
733 |
|
Prepaid income tax |
|
|
860 |
|
|
2,001 |
|
|
|
|
|
|
|
||
Total current assets |
|
|
70,798 |
|
|
74,470 |
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
|
20,391 |
|
|
20,657 |
|
Intangible assets |
|
|
21,012 |
|
|
20,608 |
|
Goodwill |
|
|
25,803 |
|
|
25,027 |
|
Investments |
|
|
12,473 |
|
|
9,011 |
|
Interest rate swap |
|
|
54 |
|
|
239 |
|
Other assets |
|
|
1,485 |
|
|
703 |
|
|
|
|
|
|
|
||
Total assets |
|
$ |
152,016 |
|
$ |
150,715 |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
Liabilities and Stockholders Equity |
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
Notes payablebank |
|
|
13,033 |
|
$ |
10,336 |
|
Trade accounts payable |
|
|
2,938 |
|
|
3,350 |
|
Accrued liabilities |
|
|
23,216 |
|
|
27,659 |
|
Income tax payable |
|
|
169 |
|
|
|
|
|
|
|
|
|
|
||
Total current liabilities |
|
|
39,356 |
|
|
41,345 |
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
19,135 |
|
|
22,609 |
|
Other non-current income tax liability |
|
|
118 |
|
|
|
|
Deferred income tax liability |
|
|
589 |
|
|
|
|
Deferred compensation |
|
|
1,076 |
|
|
1,046 |
|
|
|
|
|
|
|
||
Total liabilities |
|
|
60,274 |
|
|
65,000 |
|
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity |
|
|
|
|
|
|
|
Preferred stock |
|
|
|
|
|
|
|
Authorized: 1,000,000 shares, no par value, none issued |
|
|
|
|
|
|
|
Common stock |
|
|
|
|
|
|
|
Authorized: 30,000,000 shares, no par value |
|
|
|
|
|
|
|
Issued and outstanding: 2007 12,673,149 shares, 200613,039,457 shares |
|
|
12,673 |
|
|
13,039 |
|
Retained earnings |
|
|
73,246 |
|
|
69,194 |
|
Accumulated other comprehensive income |
|
|
5,823 |
|
|
3,482 |
|
|
|
|
|
|
|
||
Total stockholders equity |
|
|
91,742 |
|
|
85,715 |
|
|
|
|
|
|
|
||
Total liabilities and stockholders equity |
|
$ |
152,016 |
|
$ |
150,715 |
|
|
|
|
|
|
|
See notes to consolidated financial statements.
32
ESCALADE,
INCORPORATED AND SUBSIDIARIES
Consolidated
Statements of Income
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Years Ended |
||||||||||||
|
|
|
||||||||||||
|
|
December 29, |
|
December 30, |
|
December 31, |
|
|||||||
All Amounts in Thousands Except Per Share Data |
|
2007 |
|
2006 |
|
2005 |
|
|||||||
|
||||||||||||||
|
||||||||||||||
Net Sales |
|
$ |
185,576 |
|
$ |
191,465 |
|
$ |
183,315 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||
Costs, Expenses and Other Income |
|
|
|
|
|
|
|
|
|
|
||||
Cost of products sold |
|
|
131,389 |
|
|
137,821 |
|
|
127,719 |
|
||||
Selling, administrative and general expenses |
|
|
38,462 |
|
|
39,466 |
|
|
36,312 |
|
||||
Restructuring costs |
|
|
|
|
|
|
|
|
(631 |
) |
||||
Amortization |
|
|
2,657 |
|
|
2,343 |
|
|
1,210 |
|
||||
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
||||
Operating Income |
|
|
13,068 |
|
|
11,835 |
|
|
18,705 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense |
|
|
(2,837 |
) |
|
(2,637 |
) |
|
(1,482 |
) |
||||
Other income |
|
|
3,991 |
|
|
2,263 |
|
|
2,036 |
|
||||
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
||||
Income Before Income Taxes |
|
|
14,222 |
|
|
11,461 |
|
|
19,259 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||
Provision for Income Taxes |
|
|
4,967 |
|
|
2,966 |
|
|
6,343 |
|
||||
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
||||
Net Income |
|
$ |
9,255 |
|
$ |
8,495 |
|
$ |
12,916 |
|
||||
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
||||
Earnings Per Share Data |
|
|
|
|
|
|
|
|
|
|
||||
Basic earnings per share |
|
$ |
0.72 |
|
$ |
0.65 |
|
$ |
0.99 |
|
||||
|
|
|
|
|
|
|
|
|||||||
Diluted earnings per share |
|
$ |
0.72 |
|
$ |
0.65 |
|
$ |
0.98 |
|
||||
|
|
|
|
|
|
|
|
See notes to consolidated financial statements.
33
ESCALADE, INCORPORATED AND SUBSIDIARIES
Consolidated Statements of Stockholders Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|||||
|
|
Common Stock |
|
|
|
Other |
|
|
|
|||||||
|
|
|
|
Retained |
|
Comprehensive |
|
|
|
|
||||||
All Amounts in Thousands |
|
Shares |
|
Amount |
|
Earnings |
|
Income |
|
Total |
|
|||||
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances at December 25, 2004 |
|
|
13,031 |
|
|
13,031 |
|
|
53,450 |
|
|
4,553 |
|
|
71,034 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
12,916 |
|
|
|
|
|
12,916 |
|
Unrealized loss on securities, net of tax |
|
|
|
|
|
|
|
|
|
|
|
(78 |
) |
|
(78 |
) |
Foreign currency translation adjustment |
|
|
|
|
|
|
|
|
|
|
|
(3,893 |
) |
|
(3,893 |
) |
Unrealized gain on interest rate swap agreement, net of tax |
|
|
|
|
|
|
|
|
|
|
|
368 |
|
|
368 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,313 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercise of stock options |
|
|
82 |
|
|
82 |
|
|
231 |
|
|
|
|
|
313 |
|
Dividend paid |
|
|
|
|
|
|
|
|
(1,961 |
) |
|
|
|
|
(1,961 |
) |
Stock issued under the director stock option plan |
|
|
6 |
|
|
6 |
|
|
90 |
|
|
|
|
|
96 |
|
Purchase of stock |
|
|
(172 |
) |
|
(172 |
) |
|
(2,000 |
) |
|
|
|
|
(2,172 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances at December 31, 2005 |
|
|
12,947 |
|
|
12,947 |
|
|
62,726 |
|
|
950 |
|
|
76,623 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
8,495 |
|
|
|
|
|
8,495 |
|
Unrealized gain on securities, net of tax |
|
|
|
|
|
|
|
|
|
|
|
278 |
|
|
278 |
|
Realization of previously unrealized gains on securities, net of tax |
|
|
|
|
|
|
|
|
|
|
|
(189 |
) |
|
(189 |
) |
Foreign currency translation adjustment |
|
|
|
|
|
|
|
|
|
|
|
2,405 |
|
|
2,405 |
|
Unrealized gain on interest rate swap agreement, net of tax |
|
|
|
|
|
|
|
|
|
|
|
38 |
|
|
38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,027 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expense of stock options |
|
|
|
|
|
|
|
|
588 |
|
|
|
|
|
588 |
|
Exercise of stock options |
|
|
226 |
|
|
226 |
|
|
1,238 |
|
|
|
|
|
1,464 |
|
Dividend paid |
|
|
|
|
|
|
|
|
(2,604 |
) |
|
|
|
|
(2,604 |
) |
Stock issued under the director stock option plan |
|
|
10 |
|
|
10 |
|
|
131 |
|
|
|
|
|
141 |
|
Purchase of stock |
|
|
(144 |
) |
|
(144 |
) |
|
(1,380 |
) |
|
|
|
|
(1,524 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances at December 30, 2006 |
|
|
13,039 |
|
$ |
13,039 |
|
$ |
69,194 |
|
$ |
3,482 |
|
$ |
85,715 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
9,255 |
|
|
|
|
|
9,255 |
|
Unrealized gain on securities, net of tax |
|
|
|
|
|
|
|
|
|
|
|
128 |
|
|
128 |
|
Foreign currency translation adjustment |
|
|
|
|
|
|
|
|
|
|
|
2,333 |
|
|
2,333 |
|
Unrealized loss on interest rate swap agreement, net of tax |
|
|
|
|
|
|
|
|
|
|
|
(120 |
) |
|
(120 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,596 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustment to initially apply FASB Interpretation No. 48 |
|
|
|
|
|
|
|
|
(265 |
) |
|
|
|
|
(265 |
) |
Expense of stock options |
|
|
|
|
|
|
|
|
680 |
|
|
|
|
|
680 |
|
Exercise of stock options |
|
|
18 |
|
|
18 |
|
|
122 |
|
|
|
|
|
140 |
|
Dividend paid |
|
|
|
|
|
|
|
|
(2,866 |
) |
|
|
|
|
(2,866 |
) |
Stock issued to directors as compensation |
|
|
15 |
|
|
15 |
|
|
128 |
|
|
|
|
|
143 |
|
Purchase of stock |
|
|
(399 |
) |
|
(399 |
) |
|
(3,002 |
) |
|
|
|
|
(3,401 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances at December 29, 2007 |
|
|
12,673 |
|
$ |
12,673 |
|
$ |
73,246 |
|
$ |
5,823 |
|
$ |
91,742 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements.
34
ESCALADE, INCORPORATED AND SUBSIDIARIES
Consolidated Statements of Cash Flows
(All Amounts in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
December 29, |
|
December 30 |
|
December 31 |
|
|||
Years Ended |
|
2007 |
|
2006 |
|
2005 |
|
|||
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
Operating Activities |
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
9,255 |
|
$ |
8,495 |
|
$ |
12,916 |
|
Adjustments to reconcile net income to net cash provided by operating activities |
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
6,044 |
|
|
5,649 |
|
|
4,735 |
|
Provision for doubtful accounts |
|
|
(533 |
) |
|
116 |
|
|
561 |
|
Stock option expense |
|
|
680 |
|
|
588 |
|
|
|
|
Deferred income taxes |
|
|
284 |
|
|
436 |
|
|
413 |
|
Provision for deferred compensation |
|
|
92 |
|
|
108 |
|
|
116 |
|
Deferred compensation paid |
|
|
(62 |
) |
|
(411 |
) |
|
|
|
(Gain) loss on disposals of assets |
|
|
(57 |
) |
|
(98 |
) |
|
226 |
|
Changes in |
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
4,300 |
|
|
1,663 |
|
|
13,553 |
|
Inventories |
|
|
1,091 |
|
|
5,543 |
|
|
(2,868 |
) |
Prepaids |
|
|
(1,207 |
) |
|
(86 |
) |
|
(122 |
) |
Other assets |
|
|
(1,036 |
) |
|
(807 |
) |
|
(1,706 |
) |
Income tax payable |
|
|
1,106 |
|
|
(1,836 |
) |
|
3,066 |
|
Accounts payable and accrued expenses |
|
|
(5,646 |
) |
|
539 |
|
|
(6,258 |
) |
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
14,311 |
|
|
19,899 |
|
|
24,632 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing Activities |
|
|
|
|
|
|
|
|
|
|
Change in cash surrender value, net of loans and premiums |
|
|
12 |
|
|
(43 |
) |
|
|
|
Purchase of property and equipment |
|
|
(2,387 |
) |
|
(2,683 |
) |
|
(8,395 |
) |
Purchase of long-term investments |
|
|
|
|
|
(192 |
) |
|
|
|
Acquisitions, net of cash acquired |
|
|
(4,177 |
) |
|
(28,759 |
) |
|
(3,213 |
) |
Proceeds from sale of property and equipment |
|
|
200 |
|
|
142 |
|
|
70 |
|
Retirement of life insurance policies |
|
|
294 |
|
|
1,036 |
|
|
|
|
Proceeds from sale of investments |
|
|
|
|
|
952 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used by investing activities |
|
|
(6,058 |
) |
|
(29,547 |
) |
|
(11,538 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing Activities |
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in notes payablebank |
|
|
(777 |
) |
|
12,898 |
|
|
(7,597 |
) |
Proceeds from exercise of stock options |
|
|
140 |
|
|
1,464 |
|
|
313 |
|
Reduction of long-term debt |
|
|
|
|
|
|
|
|
(354 |
) |
Purchase of stock |
|
|
(3,401 |
) |
|
(1,524 |
) |
|
(2,172 |
) |
Cash dividend paid |
|
|
(2,866 |
) |
|
(2,604 |
) |
|
(1,961 |
) |
Directors compensation |
|
|
143 |
|
|
141 |
|
|
96 |
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided (used) by financing activities |
|
|
(6,761 |
) |
|
10,375 |
|
|
(11,675 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of Exchange Rate Changes on Cash |
|
|
(2,513 |
) |
|
85 |
|
|
(1,452 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (Decrease) in Cash and Cash Equivalents |
|
|
(1,021 |
) |
|
812 |
|
|
(33 |
) |
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents, Beginning of Year |
|
|
3,829 |
|
|
3,017 |
|
|
3,050 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents, End of Year |
|
$ |
2,808 |
|
$ |
3,829 |
|
$ |
3,017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Cash Flows Information |
|
|
|
|
|
|
|
|
|
|
Interest paid |
|
$ |
2,831 |
|
$ |
2,630 |
|
$ |
1,815 |
|
Income taxes paid |
|
$ |
3,324 |
|
$ |
2,512 |
|
$ |
5,561 |
|
See notes to consolidated financial statements.
35
ESCALADE,
INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Note 1 Nature of Operations and Summary of Significant Accounting Policies
Nature of Operations
Escalade, Incorporated
and its wholly owned subsidiaries (the Company) are engaged in the
manufacture and sale of sporting goods and office products. The Company is headquartered in Evansville,
Indiana and has manufacturing facilities in the United States of America,
Mexico and Germany. The Company sells
products to customers throughout the world.
Principles of Consolidation
The consolidated
financial statements include the accounts of Escalade, Incorporated and its
wholly-owned subsidiaries. All material
inter-company accounts and transactions have been eliminated.
Basis of Presentation
The consolidated
financial statements have been prepared in accordance with accounting
principles generally accepted in the United States of America. The books and
records of Subsidiaries located in foreign countries are maintained according to
generally accepted accounting principles in those countries. Upon consolidation
the Company evaluates the differences in accounting principles and determines
whether adjustments are necessary to convert the foreign financial statements
to the accounting principles upon which the consolidated financial statements
are based. As a result of this evaluation no material adjustments were
identified.
Fiscal Year End
The Companys fiscal
year is a 52 or 53 week period ending on the last Saturday in December. Fiscal 2007 and 2006 were 52 weeks long
ending on December 29, 2007 and December 30, 2006, respectively. Fiscal 2005
was 53 weeks long ending on December 31, 2005.
Cash and Cash
Equivalents
Highly liquid
financial instruments with insignificant interest rate risk and with original
maturities of three months or less are classified as cash and cash equivalents.
Fair Values of Financial Instruments
Fair values of cash
equivalents approximate cost due to the short period of time to maturity. Fair values of long-term investments,
non-marketable debt investments, short-term debt, long-term debt and swaps, are
based on quoted market prices or pricing models using current market rates. The
Company believes the carrying value of short-term debt and long-term debt adequately
reflects the fair value of these instruments. For the Companys portfolio of
non-marketable equity securities, management believes that the carrying value
of the portfolio approximates the fair value at December 29, 2007. All of the estimated fair values, except for
marketable equity securities available for sale, are based on managements
estimates because there is no readily available market. Consequently, the
estimated fair value may not necessarily represent the amounts that could be
realized in a current transaction, and these fair values could change
significantly.
Accounts Receivable
Revenue from the sale
of the Companys products is recognized as products are shipped to customers
and accounts receivable are stated at the amount billed to customers. Interest
and late charges billed to customers are not material and because collection is
uncertain, are not recognized until collected and are therefore not included in
accounts receivable. The Company does not offer the right of return on any of its
sales and the Company does not engage in consignment or contingency sales. The
Company provides an allowance for doubtful accounts which is described in Note
2 Certain Significant Estimates.
36
ESCALADE,
INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Inventories
Inventory cost is
computed on a currently adjusted standard cost basis (which approximates actual
cost on a current average or first-in, first-out basis). Work in process and
finished goods inventory are determined to be saleable based on a demand
forecast within a specific time horizon, generally one year or less. Inventory in excess of saleable amounts is
reserved, and the remaining inventory is valued at the lower cost or market.
This inventory valuation reserve totaled $3.6 million and $2.7 million at
fiscal year-end 2007 and 2006, respectively.
Inventories, net of the valuation reserve, at fiscal year-ends were as
follows:
|
|
|
|
|
|
|
|
In Thousands |
|
2007 |
|
2006 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Raw materials |
|
$ |
9,188 |
|
$ |
7,786 |
|
Work in process |
|
|
7,032 |
|
|
6,021 |
|
Finished goods |
|
|
16,321 |
|
|
18,425 |
|
|
|
|
|
|
|
|
|
|
|
$ |
32,541 |
|
$ |
32,232 |
|
|
|
|
|
|
|
|
|
Property, Plant and
Equipment
Property, plant and equipment are recorded at cost. Depreciation and amortization are computed
for financial reporting purposes principally using the straight-line method
over the following estimated useful lives:
buildings, 20-30 years; leasehold improvements, term of the lease;
machinery and equipment, 5-15 years; and tooling, dies and molds, 2-4 years.
Property, plant and equipment consist of the following:
|
|
|
|
|
|
|
|
In Thousands |
|
2007 |
|
2006 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land |
|
$ |
2,902 |
|
$ |
2,780 |
|
Buildings and leasehold improvements |
|
|
20,784 |
|
|
20,450 |
|
Machinery and equipment |
|
|
33,912 |
|
|
32,561 |
|
|
|
|
|
|
|
|
|
Total cost |
|
|
57,598 |
|
|
55,791 |
|
Accumulated depreciation and amortization |
|
|
(37,207 |
) |
|
(35,134 |
) |
|
|
|
|
|
|
|
|
|
|
$ |
20,391 |
|
$ |
20,657 |
|
|
|
|
|
|
|
|
|
Investments
Investments are composed of the
following:
|
|
|
|
|
|
|
|
In Thousands |
|
2007 |
|
2006 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marketable equity securities available for sale |
|
$ |
4,496 |
|
$ |
2,843 |
|
Non-marketable equity investments (equity method) |
|
|
7,977 |
|
|
6,168 |
|
|
|
|
|
|
|
|
|
|
|
$ |
12,473 |
|
$ |
9,011 |
|
|
|
|
|
|
|
|
|
Marketable Equity Securities Available for Sale. This consists of marketable equity securities recorded at fair value. The unrealized gains and losses, net of tax, are reported in accumulated other comprehensive income. Summarized financial data for these securities at fiscal year-end were as follows:
|
|
|
|
|
|
|
|
In Thousands |
|
2007 |
|
2006 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost basis |
|
$ |
4,119 |
|
$ |
2,539 |
|
Unrealized gain |
|
|
377 |
|
|
304 |
|
|
|
|
|
|
|
|
|
Approximate fair market value |
|
$ |
4,496 |
|
$ |
2,843 |
|
|
|
|
|
|
|
|
|
Non-Marketable Equity Investments. The Company has minority equity positions in companies strategically related to the Companys business, but does not have control over these companies. The accounting method employed is dependent on the level of ownership and degree of influence the Company can exert on operations. Where the equity interest is less than 20% and the degree of influence is not significant, the cost method of accounting is employed. Where the equity interest is greater than 20% but not more than 50%, the equity method of accounting is utilized. Under the equity method, the Companys proportionate share of net income (loss) is recorded in other income on the consolidated statement of income. The proportionate share of net income was $1,354 thousand, $1,290 thousand and $1,455 thousand in 2007, 2006 and 2005, respectively. Total cash dividends received from these equity investments amounted to $39 thousand, $434 thousand, and $638 thousand in 2007, 2006 and 2005, respectively. The Company considers whether the fair values of any of its equity investments have declined below their carrying value whenever adverse events or changes in circumstances indicate that recorded values may not be recoverable. If the Company considered any such decline to be other than temporary (based on various factors, including historical financial results, product development activities and overall health of the investments industry), a write-down is recorded to estimated fair value.
37
ESCALADE,
INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Intangible Assets
The Company has
various intangible assets including consulting agreements, patents, trademarks,
non-competition agreements and goodwill.
Amortization is computed using the straight-line method over the
following lives: consulting agreements,
the life of the agreement; non-compete agreements, the lesser of the term or 5
years; and patents, the lesser of the remaining life or 5 to 8 years. Trademarks are deemed to have indefinite
useful lives and accordingly are not amortized, but evaluated on an annual
basis to determine whether any impairment in value has occurred.
Employee Incentive
Plan
During 2007, the
Company replaced two stock-based compensation plans with a new incentive plan
more fully explained in Note 10. Beginning on January 1, 2006, the
Company adopted the fair value recognition provisions of Statement of Financial
Accounting Standards (SFAS) No. 123R, Share-Based Payment selecting the modified
prospective application. Accordingly,
after January 1, 2006, the Company began expensing the fair value of stock
options and restricted stock units granted, modified, repurchased or cancelled.
Prior to 2006, the Company accounted for these plans under the recognition and measurement principles of APB Opinion No. 25, Accounting for Stock issued to Employees, and related interpretations. Accordingly, in 2005 no stock-based employee compensation cost is reflected in net income, as all options granted under this plan had an exercise price equal to the market value of the underlying common stock at the grant date.
Foreign Currency Translation
The functional
currency for the foreign operations of Escalade is the local currency. The
translation of foreign currencies into U.S. dollars is performed for balance
sheet accounts using exchange rates in effect at the balance sheet dates and
for revenue and expense accounts using a weighted average exchange rate during
the year. The gains or losses resulting from the translation are included in Accumulated Other Comprehensive Income (Loss)
in the Consolidated Statements of
Stockholders Equity and are excluded from net income. Gains or losses
resulting from foreign currency transactions are included in selling, general and administrative expense in the
Consolidated Statements of Income and were insignificant
in fiscal years 2007, 2006, and 2005.
Cost of Products Sold
Cost of products sold are comprised of those costs
directly associated with or allocated to the products sold and include
materials, labor and factory overhead.
Other Income
The components of Other Income are as follows:
|
|
|
|
|
|
|
|
|
|
|
In Thousands |
|
2007 |
|
2006 |
|
2005 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from non-marketable equity investments accounted for on the equity method |
|
$ |
1,354 |
|
$ |
1,290 |
|
$ |
1,460 |
|
Dividend and interest income from marketable equity securities held for sale |
|
|
390 |
|
|
193 |
|
|
168 |
|
Gain on sale of marketable equity securities held for sale |
|
|
|
|
|
315 |
|
|
|
|
Royalty income from patents |
|
|
639 |
|
|
456 |
|
|
382 |
|
Gain on sale of rights to license future potential intellectual property |
|
|
1,500 |
|
|
|
|
|
|
|
Other |
|
|
108 |
|
|
9 |
|
|
26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
3,991 |
|
$ |
2,263 |
|
$ |
2,036 |
|
|
|
|
|
|
|
|
|
|
|
|
38
ESCALADE,
INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Income Taxes
Income tax in the
consolidated statement of income includes deferred income tax provisions or
benefits for all significant temporary differences in recognizing income and
expenses for financial reporting and income tax purposes. A valuation allowance
is established if it is more likely than not that a deferred tax asset will not
be realized.
Research and Development
Research and
development costs are charged to expense as incurred. Research and development costs incurred during 2007, 2006 and
2005 were approximately $2,330 thousand, $2,170 thousand, and $1,991 thousand,
respectively.
Reclassifications
Certain
reclassifications have been made to prior year financial statements to conform
to the current year financial statement presentation. These reclassifications had no effect on net earnings.
New Accounting Pronouncements
In July 2006, the
Financial Accounting Standards Board (FASB) issued FASB Interpretation No.
48, Accounting for Uncertainty in Income Taxes an interpretation of FASB
Statement No. 109 (FIN 48), which became effective for the Company on
December 31, 2006. The Interpretation prescribes a recognition threshold and a
measurement attribute for the financial statement recognition and measurement
of tax positions taken or expected to be taken in a tax return. For those
benefits to be recognized, a tax position must be more-likely-than-not to be
sustained upon examination by taxing authorities. The amount recognized is
measured as the largest amount of benefit that is greater than 50 percent
likely of being realized upon ultimate settlement. The adoption of FIN 48
during the first quarter of 2007 resulted in a transition adjustment reducing
beginning retained earnings by $264 thousand; $164 thousand in taxes and $100
thousand in interest. If recognized, the tax portion of the adjustment would
affect the effective tax rate. Interest costs and penalties related to income
taxes are classified as interest expense and selling, general and
administrative costs, respectively in the Companys financial statements. Tax
returns for all years after 2003 are subject to future examination by tax
authorities.
In September 2006, the FASB issued Statement of Financial Accounting Standards No. 157, Fair Value Measurements (Statement No. 157) which defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements. Statement No. 157 applies to other accounting pronouncements that require or permit fair value measurements and, accordingly, does not require any new fair value measurements. Statement No. 157 is effective for fiscal years beginning after November 15, 2007 for financial assets and liabilities, as well as for any other assets and liabilities that are carried at fair value on a recurring basis, and should be applied prospectively. The adoption of the provisions of Statement No. 157 related to financial assets and liabilities and other assets and liabilities that are carried at fair value on a recurring basis is not anticipated to materially impact the companys consolidated financial position and results of operations. Subsequently, the FASB provided for a one-year deferral of the provisions of Statement No. 157 for non-financial assets and liabilities that are recognized or disclosed at fair value in the consolidated financial statements on a non-recurring basis. There was no impact on the Companys financial statements as a result of adopting the provisions of Statement No. 157 for non-financial assets and liabilities that are recognized or disclosed on a non-recurring basis.
In December 2007, the FASB issued Statement of Financial Accounting Standards No. 141 (revised 2007), Business Combinations (Statement No. 141(R)). Statement No. 141(R) changes the requirements for an acquirers recognition and measurement of the assets acquired and the liabilities assumed in a business combination. Statement No. 141(R) is effective for annual periods beginning after December 15, 2008 and should be applied prospectively for all business combinations entered into after the date of adoption.
39
ESCALADE,
INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
In December 2007, the FASB issued Statement of Financial Accounting Standards No. 160, Noncontrolling Interests in Consolidated Financial Statements an amendment of ARB No. 51 (Statement No. 160). Statement No. 160 requires (i) that noncontrolling (minority) interests be reported as a component of shareholders equity, (ii) that net income attributable to the parent and to the noncontrolling interest be separately identified in the consolidated statement of operations, (iii) that changes in a parents ownership interest while the parent retains its controlling interest be accounted for as equity transactions, (iv) that any retained noncontrolling equity investment upon the deconsolidation of a subsidiary be initially measured at fair value, and (v) that sufficient disclosures are provided that clearly identify and distinguish between the interests of the parent and the interests of the noncontrolling owners. Statement No. 160 is effective for annual periods beginning after December 15, 2008 and should be applied prospectively. However, the presentation and disclosure requirements of the statement shall be applied retrospectively for all periods presented. The adoption of the provisions of Statement No. 160 is not anticipated to materially impact the companys consolidated financial position and results of operations.
Note 2 Certain Significant Estimates
The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities; the disclosure of contingent assets and liabilities at the date of the consolidated financial statements; and the reported amounts of revenues and expenses during the reporting period. These estimates and judgments are evaluated on an ongoing basis and are based on experience; current and expected future conditions; third party evaluations; and various other assumptions believed reasonable under the circumstances. The results of these estimates form the basis for making judgments about the carrying values of assets and liabilities as well as identifying and assessing the accounting treatment with respect to commitments and liabilities. Actual results may differ from the estimates and assumptions used in the financial statements and related notes.
Listed below are certain significant estimates and assumptions related to the preparation of the consolidated financial statements:
Product Warranty
The Company provides
limited warranties on certain of its products, for varying periods. Generally, the warranty periods range from
90 days to one year. However, some products carry extended warranties of
seven-year, ten-year, and lifetime warranties.
The Company records an accrued liability and reduction in sales for
estimated future warranty claims based upon historical experience and
managements estimate of the level of future claims. Changes in the estimated amounts recognized in prior years are
recorded as an adjustment to the accrued liability and sales in the current year. A reconciliation of the liability is as
follows:
|
|
|
|
|
|
|
|
|
|
|
In Thousands |
|
2007 |
|
2006 |
|
2005 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance |
|
$ |
1,141 |
|
$ |
1,043 |
|
$ |
1,298 |
|
Additions |
|
|
621 |
|
|
560 |
|
|
472 |
|
Deductions |
|
|
(554 |
) |
|
(462 |
) |
|
(727 |
) |
|
|
|
|
|
|
|
|
|
|
|
Ending balance |
|
$ |
1,208 |
|
$ |
1,141 |
|
$ |
1,043 |
|
|
|
|
|
|
|
|
|
|
|
|
40
ESCALADE,
INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Inventory Valuation Reserves
The Company evaluates
inventory for obsolescence and excess quantities based on demand forecasts
based on specified time frames; usually
one year. The demand forecast is based on historical usage, sales forecasts and
current as well as anticipated market conditions. All amounts in excess of the
demand forecast are deemed to be excess or obsolete and a reserve is
established based on the anticipated net realizable value. A reconciliation of
the reserve is as follows:
|
|
|
|
|
|
|
|
|
|
|
In Thousands |
|
2007 |
|
2006 |
|
2005 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance |
|
$ |
2,668 |
|
$ |
3,867 |
|
$ |
6,223 |
|
Additions |
|
|
1,418 |
|
|
669 |
|
|
763 |
|
Deductions |
|
|
(513 |
) |
|
(1,868 |
) |
|
(3,119 |
) |
|
|
|
|
|
|
|
|
|
|
|
Ending balance |
|
$ |
3,573 |
|
$ |
2,668 |
|
$ |
3,867 |
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for Doubtful Accounts
The Company provides
an allowance for doubtful accounts based upon a review of outstanding
receivables, historical collection information and existing economic
conditions. Accounts receivable are
ordinarily due between 30 and 60 days after the issuance of the invoice. Accounts are considered delinquent when more
than 90 days past due. Delinquent
receivables are reserved or written off based on individual credit evaluation
and specific circumstances of the customer. A reconciliation of the allowance
is as follows:
|
|
|
|
|
|
|
|
|
|
|
In Thousands |
|
2007 |
|
2006 |
|
2005 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance |
|
$ |
1,559 |
|
$ |
1,544 |
|
$ |
2,510 |
|
Additions |
|
|
509 |
|
|
116 |
|
|
561 |
|
Deductions |
|
|
(981 |
) |
|
(101 |
) |
|
(1,527 |
) |
|
|
|
|
|
|
|
|
|
|
|
Ending balance |
|
$ |
1,087 |
|
$ |
1,559 |
|
$ |
1,544 |
|
|
|
|
|
|
|
|
|
|
|
|
Advertising Subsidies
The Company enters agreements with certain retailers to
pay for direct advertising programs and/or provide in-store display units.
These agreements are not based on retailer purchase volumes and do not obligate
the retailer to continue carrying the Companys products. The Company
determines the value of the advertising services based on its own research and
history of providing such services. The Company expenses these costs in the
period in which they are incurred as a selling expense. A reconciliation of the liability is as follows:
|
|
|
|
|
|
|
|
|
|
|
In Thousands |
|
2007 |
|
2006 |
|
2005 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance |
|
$ |
1,246 |
|
$ |
991 |
|
$ |
725 |
|
Additions |
|
|
1,458 |
|
|
1,828 |
|
|
1,579 |
|
Deductions |
|
|
(1,196 |
) |
|
(1,573 |
) |
|
(1,313 |
) |
|
|
|
|
|
|
|
|
|
|
|
Ending balance |
|
$ |
1,508 |
|
$ |
1,246 |
|
$ |
991 |
|
|
|
|
|
|
|
|
|
|
|
|
41
ESCALADE,
INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
CO-OP Advertising
The Company offers co-operative advertising allowances to
certain retailers to encourage product promotions. These agreements are
typically based on a percentage of retailer purchases up to a maximum allowance
and the Company is never directly involved with the media provider. The Company
accrues the estimated cost of these programs based on the sales volume of the
retailer and historical trends. As costs are accrued they are recorded as a
reduction in sales. A reconciliation of the
liability is as follows:
|
|
|
|
|
|
|
|
|
|
|
In Thousands |
|
2007 |
|
2006 |
|
2005 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance |
|
$ |
3,622 |
|
$ |
2,794 |
|
$ |
3,545 |
|
Additions |
|
|
4,070 |
|
|
4,484 |
|
|
4,081 |
|
Deductions |
|
|
(4,369 |
) |
|
(3,656 |
) |
|
(4,832 |
) |
|
|
|
|
|
|
|
|
|
|
|
Ending balance |
|
$ |
3,323 |
|
$ |
3,622 |
|
$ |
2,794 |
|
|
|
|
|
|
|
|
|
|
|
|
Volume Rebates
The Company has various rebate programs with its
retailers that are based on purchase volume. Typically these programs are based
on achieving specified sales volumes and the rebate is calculated as a
percentage of purchases. Based on the terms of the agreement, purchase levels
and historical trends the Company accrues the cost of these programs and
records the same as a reduction in sales. A
reconciliation of the liability is as follows:
|
|
|
|
|
|
|
|
|
|
|
In Thousands |
|
2007 |
|
2006 |
|
2005 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance |
|
$ |
1,612 |
|
$ |
1,503 |
|
$ |
3,419 |
|
Additions |
|
|
1,913 |
|
|
2,044 |
|
|
2,150 |
|
Deductions |
|
|
(2,663 |
) |
|
(1,935 |
) |
|
(4,066 |
) |
|
|
|
|
|
|
|
|
|
|
|
Ending balance |
|
$ |
862 |
|
$ |
1,612 |
|
$ |
1,503 |
|
|
|
|
|
|
|
|
|
|
|
|
Catalog Allowances
A number of large office supply dealers operate through
catalogs distributed to businesses throughout the country. Product content is
decided by the dealer each time a new catalog is issued; typically once a year.
Catalog allowances are required by the dealer as an inducement to include the
Companys products. The allowance is based on a fixed cost per page and/or a
percentage of purchases by the dealer. The fixed portion of the allowance is
often paid when the catalog is distributed and is recognized in the period
incurred and the variable portion is accrued based on dealer purchases and
historical trends. Catalog allowances are recorded as a reduction in sales. A reconciliation of the liability is as
follows:
|
|
|
|
|
|
|
|
|
|
|
In Thousands |
|
2007 |
|
2006 |
|
2005 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance |
|
$ |
697 |
|
$ |
1,040 |
|
$ |
761 |
|
Additions |
|
|
1,427 |
|
|
1,444 |
|
|
1,637 |
|
Deductions |
|
|
(1,675 |
) |
|
(1,787 |
) |
|
(1,358 |
) |
|
|
|
|
|
|
|
|
|
|
|
Ending balance |
|
$ |
449 |
|
$ |
697 |
|
$ |
1,040 |
|
|
|
|
|
|
|
|
|
|
|
|
42
ESCALADE,
INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Note 3 Accrued Liabilities
Accrued liabilities consist of the following:
|
|
|
|
|
|
|
|
In Thousands |
|
2007 |
|
2006 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employee compensation |
|
$ |
8,589 |
|
$ |
9,262 |
|
Customer related allowances and accruals |
|
|
9,425 |
|
|
10,029 |
|
Other accrued items |
|
|
5,202 |
|
|
8,368 |
|
|
|
|
|
|
|
|
|
|
|
$ |
23,216 |
|
$ |
27,659 |
|
|
|
|
|
|
|
|
|
Note 4 Operating Leases
The Company leases warehouse and office space under non-cancelable operating leases that expire at various dates through 2011. Terms of the leases, including renewals, taxes, utilities, and maintenance, vary by lease. Total rental expense included in the results of operations relating to all leases was $1,817 thousand, $2,181 thousand, and $1,275 thousand in 2007, 2006, and 2005, respectively.
At December 29, 2007, minimum rental payments under non-cancelable leases with terms of more than one year were as follows:
|
|
|
|
|
In Thousands |
|
Amount |
|
|
|
|
|
|
|
|
|
|
|
|
2008 |
|
$ |
1,032 |
|
2009 |
|
|
509 |
|
2010 |
|
|
220 |
|
2011 |
|
|
152 |
|
|
|
|
|
|
|
|
$ |
1,913 |
|
|
|
|
|
|
Note 5 Acquired Intangible Assets and Goodwill
The carrying basis and accumulated amortization of recognized intangible assets are summarized in the following table:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
2006 |
|
||||||||
|
|
|
|||||||||||
In Thousands |
|
Gross |
|
Accumulated |
|
Gross |
|
Accumulated |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Patents |
|
$ |
22,369 |
|
$ |
7,264 |
|
$ |
21,077 |
|
$ |
4,924 |
|
Consulting agreements |
|
|
976 |
|
|
976 |
|
|
976 |
|
|
956 |
|
Non-compete agreements |
|
|
2,197 |
|
|
1,858 |
|
|
2,072 |
|
|
1,746 |
|
Customer list |
|
|
1,589 |
|
|
1,161 |
|
|
1,455 |
|
|
692 |
|
Trademarks |
|
|
5,262 |
|
|
122 |
|
|
3,467 |
|
|
121 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
32,393 |
|
$ |
11,381 |
|
$ |
29,047 |
|
$ |
8,439 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization expense was $2,869 thousand, $2,471 thousand and $1,169 thousand for 2007, 2006 and 2005, respectively.
43
ESCALADE,
INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Estimated future amortization expense for each reporting segment is summarized in the following table:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In Thousands |
|
2008 |
|
2009 |
|
2010 |
|
2011 |
|
2012 |
|
Thereafter |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sporting Goods |
|
$ |
2,642 |
|
$ |
2,442 |
|
$ |
1,790 |
|
$ |
1,748 |
|
$ |
1,732 |
|
$ |
5,263 |
|
Office Products |
|
|
195 |
|
|
60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
2,837 |
|
$ |
2,502 |
|
$ |
1,790 |
|
$ |
1,748 |
|
$ |
1,732 |
|
$ |
5,263 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company evaluates the carrying value of its long-lived and intangible assets on an annual basis, or whenever events and circumstances indicate that the carrying value of the assets may be impaired. The Company determines impairment based on the assets ability to generate cash flow greater than the carrying value of the asset, using a discounted probability-weighted analysis. If projected discounted cash flows are less than the carrying value of the asset, the asset is adjusted to its fair value.
The changes in the carrying amount of goodwill were:
|
|
|
|
|
|
|
|
|
|
|
In Thousands |
|
Sporting Goods |
|
Office Products |
|
Total |
|
|||
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2005 |
|
$ |
7,151 |
|
$ |
10,006 |
|
$ |
17,157 |
|
Acquisitions |
|
|
4,866 |
|
|
2,319 |
|
|
7,185 |
|
Foreign currency translation adjustment |
|
|
|
|
|
685 |
|
|
685 |
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 30, 2006 |
|
|
12,017 |
|
|
13,010 |
|
|
25,027 |
|
Purchase price adjustment |
|
|
|
|
|
(134 |
) |
|
(134 |
) |
Foreign currency translation adjustment |
|
|
|
|
|
910 |
|
|
910 |
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 29, 2007 |
|
$ |
12,017 |
|
$ |
13,786 |
|
$ |
25,803 |
|
|
|
|
|
|
|
|
|
|
|
|
Note 6 Borrowings
Short-Term Debt
Short-term debt at
fiscal year-ends was as follows:
|
|
|
|
|
|
|
|
In Thousands |
|
2007 |
|
2006 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revolving line of credit |
|
$ |
13,033 |
|
$ |
10,336 |
|
|
|
|
|
|
|
|
|
The Companys wholly owned subsidiary, Indian-Martin, Inc., has a revolving line of credit under which it can borrow funds from time to time to purchase eligible accounts receivable from the Companys operating subsidiaries which accounts are and will be pledged to secure those borrowings. At December 29, 2007, this line of credit aggregated $30 million but was limited to $29 million by the underlying accounts receivable balances pledged as security collateral. At the companys option, borrowings can be made under the banks prime interest rate minus 1.25% or LIBOR plus 1.38%. During 2007 and 2006, weighted average daily borrowings under this line were $15,795 thousand and $15,374 thousand with effective interest rates of 6.9% for each respective year.
44
ESCALADE,
INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Long-Term Debt
Long-term debt at
fiscal year-ends was as follows:
|
|
|
|
|
|
|
|
In Thousands |
|
2007 |
|
2006 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revolving term loan of $30,000, the amount available under this revolving term loan is reduced by $5,000 annually starting May 31, 2008, with the balance due May 31, 2012. At December 29, 2007, $10,000 had an interest rate of London Interbank Offered Rate (LIBOR) plus 1.00%, or 6.84%, and $3,504 had an interest rate of prime minus .375% or 6.50%, unsecured. |
|
$ |
13,504 |
|
$ |
17,934 |
|
|
|
|
|
|
|
|
|
Revolving term loan of Euro 3,000 (approximately $4,397 US Dollars), the balance is due May 31, 2012 and bears an interest rate of EURIBOR plus 1.50%, or 5.90% at December 29, 2007, unsecured |
|
|
2,931 |
|
|
1,975 |
|
|
|
|
|
|
|
|
|
Mortgage payable (Wabash, Indiana Adjustable Rate Economic Development Revenue Refunding Bonds), annual installments are optional, interest varies with short-term rates and is adjustable weekly based on market conditions, maximum rate is 10.00%, rate at December 29, 2007 is 3.7%, due September 2028, secured by plant facility, machinery and equipment, and a stand-by letter of credit |
|
|
2,700 |
|
|
2,700 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,135 |
|
|
22,609 |
|
Portion classified as current |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
19,135 |
|
$ |
22,609 |
|
|
|
|
|
|
|
|
|
Maturities of long-term debt outstanding at December 29, 2007 are as follows: $3,504 thousand in 2011 and $15,631 thousand in 2012 or thereafter.
The mortgages payable and term loan agreements contain certain restrictive covenants, of which the more significant include maintenance of specified net worth and maintenance of specified ranges of debt service and leverage ratios.
Interest Rate Swap
Agreement
In May 2003, the Company entered into an interest rate
swap agreement having a notional amount of $10 million and a maturity date of
May 19, 2008. This swap agreement is designated as a cash flow hedge, and
effectively converts a portion of the Companys variable rate debt to fixed
rate debt with a weighted average interest rate of 5.08%. The Company entered
into this interest rate swap agreement to manage interest costs and cash flows
associated with variable interest rates, primarily short-term changes in LIBOR;
changes in the cash flows of the interest rate swap offset changes in the
interest payments on the covered portion of the Companys revolving debt.
During 2007, the Company recorded an after tax loss of $120 thousand in Other
Comprehensive Income (OCI) relating to this interest rate swap agreement. There
was no impact on net income due to ineffectiveness. The Companys exposure to
credit loss on its interest rate swap agreement in the event of non-performance
by the counterparty is believed to be remote due to the strong credit rating of
the counterparty.
45
ESCALADE,
INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Note 7 Earnings Per Share
The shares used in the computation of the Companys basic and diluted earnings per common share are as follows:
|
|
|
|
|
|
|
|
|
|
|
In Thousands |
|
2007 |
|
2006 |
|
2005 |
|
|||
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding. |
|
|
12,901 |
|
|
13,012 |
|
|
13,055 |
|
Dilutive effect of stock options |
|
|
14 |
|
|
32 |
|
|
153 |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding, assuming dilution |
|
|
12,915 |
|
|
13,044 |
|
|
13,208 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of anti-dilutive stock options |
|
|
395 |
|
|
470 |
|
|
424 |
|
Weighted average common shares outstanding, assuming dilution, includes the incremental shares that would be issued upon the assumed exercise of stock options outstanding.
Note 8 Employee Benefit Plans
The Company has an employee profit-sharing salary reduction plan, pursuant to the provisions of Section 401(k) of the Internal Revenue Code, for non-union employees. The Companys contribution is a matching percentage of the employee contribution as determined by the Board of Directors annually. The Companys expense for the plan was $527 thousand, $579 thousand and $490 thousand for 2007, 2006 and 2005, respectively.
Note 9 Deferred Compensation Plan
In October 1985, the Board of Directors approved the adoption of a Contributory Deferred Compensation Plan pursuant to which some recipients of incentive compensation could elect to defer receipt thereof. For each dollar of deferred compensation, the Company provided a 75% matching amount. All deferrals allowed under this plan have been made and amounts deferred earn interest at the rate of 9%. Plan balances are not intended to be recognized for tax purposes until receipt. Participants have no vested rights in deferred amounts credited to their accounts and are general creditors of the Company until such amounts are actually paid.
Note 10 Stock Compensation Plans
In April 2007, Shareholders approved the Escalade, Incorporated 2007 Incentive Plan (2007 Inventive Plan), which is an incentive plan for key employees, directors and consultants with various equity-based incentives as described in the plan document. The 2007 Incentive Plan is a replacement for the 1997 Incentive Stock Option Plan and the 1997 Director Stock Compensation and Option Plan which expired at the end of April 2007. All options issued and outstanding under the expired plans will remain in effect until exercised, expired or forfeited.
The 2007 Incentive Plan is administered by the Board of Directors or a committee thereof, which is authorized to determine, among other things, the key employees, directors or consultants who will receive awards under the plan, the amount and type of award, exercise prices or performance criteria, if applicable, and vesting schedules. Subject to various restrictions contained in the plan document, the total number of shares of common stock which may be issued pursuant to awards under the Plan may not exceed 1,086,422 shares.
46
ESCALADE,
INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Restricted Stock Units
In 2007, the Company
granted restricted stock units to certain officers and directors of the Company
at fair market value on the date of grant. The restricted stock units granted
to employees of the Company vest over three to four years and dependent on
certain market criteria. The restricted stock units granted to directors vest
over one to two years. All restricted stock units are payable in shares of the
Companys common stock upon vesting and are subject to forfeiture if on the
vesting date the employee is not employed or the director no longer holds a
position with the Company.
During 2007, the Company issued 137,250 restricted stock units to employees and 12,442 restricted stock units to directors. The following table presents a summary of non-vested restricted stock units granted to employees and directors as of December 29, 2007, and changes during the year ended December 29, 2007:
|
|
|
|
|
|
|
|
|
|
Number of |
|
Weighted- |
|||
|
|
|
|||||
|
|
|
|
|
|
|
|
Non-vested restricted stock units as of December 30, 2006 |
|
|
|
|
|
|
|
Granted |
|
|
149,692 |
|
$ |
5.75 |
|
Vested |
|
|
|
|
|
|
|
Forfeited |
|
|
(5,000 |
) |
$ |
5.75 |
|
|
|
|
|
|
|
|
|
Non-vested restricted stock units as of December 29, 2007 |
|
|
144,692 |
|
$ |
5.75 |
|
|
|
|
|
|
|
|
|
When vesting is dependent on certain market criteria, the fair value of restricted stock units is determined by the use of Monte Carlo techniques. The market price of the Companys stock on the grant date is used to value restricted stock units where vesting is not contingent on market criteria. In 2007, the Company recognized $200 thousand in compensation expense related to restricted stock units and as of December 29, 2007, there was $632 thousand of unrecognized compensation expense related to restricted stock units.
Stock Options
Beginning January 1, 2006, the Company adopted the fair
value recognition provisions of Statement of Financial Accounting Standards
(SFAS) No. 123R, Share-Based Payment. Accordingly, after January 1, 2006, the
Company began expensing the fair value of stock options granted, modified,
repurchased or cancelled. Total compensation expense recorded in the income
statement for 2007 and 2006 relating to stock options was $480 thousand and
$588 thousand, respectively. The recognized tax benefit related thereto was $31
and $55 thousand for 2007 and 2006, respectively.
During 2007, the Company issued 6,524 Director Stock Options at an option price of $9.35. These options are exercisable after April 24, 2008.
The following table summarizes option activity for each of the three years ended 2007:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Incentive Stock Options |
|
Director Stock Options |
|
||||||||||||||||
|
|
Granted |
|
Outstanding |
|
Granted |
|
Outstanding |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
|
|
|
|
|
|
417,850 |
|
|
|
|
6,524 |
|
|
|
|
28,493 |
|
|
2006 |
|
|
|
197,500 |
|
|
|
|
520,695 |
|
|
|
|
15,076 |
|
|
|
|
23,891 |
|
|
2005 |
|
|
|
250,000 |
|
|
|
|
713,324 |
|
|
|
|
2,767 |
|
|
|
|
17,245 |
|
|
The fair value of each option grant award is estimated on the grant date using the Black-Scholes-Merton option valuation model using the following assumptions:
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Risk-free interest rates |
|
4.35% |
|
|
4.35% |
|
|
3.77% |
|
Dividend yields |
|
2.26% |
|
|
1.81% |
|
|
1.20% |
|
Volatility factors of expected market price of common stock |
|
42.6% |
|
|
51.3% |
|
|
53.8% |
|
Weighted average expected life of the options |
|
3 years |
|
|
4 years |
|
|
4 years |
|
47
ESCALADE,
INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The following table summarizes stock option transactions for the three years ended 2007:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
2006 |
|
2005 |
|
||||||||||||
|
|
|
|
|
|
|
|
||||||||||||
|
|
Shares |
|
Option |
|
Shares |
|
Option |
|
Shares |
|
Option |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|||||||||||||||||||
Outstanding at beginning of year |
|
|
544,586 |
|
|
$6.99 to |
|
|
730,569 |
|
|
$6.99 to |
|
|
578,930 |
|
|
$6.99 to |
|
|
|||||||||||||||||||
Issued during year |
|
|
6,524 |
|
|
$9.35 |
|
|
212,576 |
|
|
$11.08 to |
|
|
252,767 |
|
|
$13.40 to |
|
Canceled or expired |
|
|
(86,422 |
) |
|
|
|
|
(172,550 |
) |
|
|
|
|
(20,900 |
) |
|
|
|
Exercised during year |
|
|
(18,345 |
) |
|
$6.99 to |
|
|
(226,009 |
) |
|
$3.60 to |
|
|
(80,228 |
) |
|
$2.42 to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Outstanding at end of year |
|
|
446,343 |
|
|
$6.99 to |
|
|
544,586 |
|
|
$6.99 to |
|
|
730,569 |
|
|
$6.99 to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Exercisable at end of year |
|
|
307,694 |
|
|
|
|
|
222,885 |
|
|
|
|
|
376,502 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average fair value of options granted during the year |
|
$ |
2.70 |
|
|
|
|
$ |
4.32 |
|
|
|
|
$ |
5.61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table summarizes information about stock options outstanding at December 29, 2007:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding |
|
Options Exercisable |
|
|||||||||||
|
|
|
|
|
|
|||||||||||
Range of |
|
Number of |
|
Weighted-Average |
|
Weighted-Average |
|
Number of |
|
Weighted-Average |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
||||||||||||||||
$6.99 - $11.26 |
|
|
194,850 |
|
|
2.5 years |
|
$ |
10.10 |
|
|
110,701 |
|
$ |
9.45 |
|
$13.40 $19.21 |
|
|
251,493 |
|
|
1.7 years |
|
$ |
15.68 |
|
|
196,993 |
|
$ |
16.31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
446,343 |
|
|
|
|
|
|
|
|
307,694 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prior to 2006, the Company accounted for stock options under the recognition and measurement principles of APB Opinion No. 25, Accounting for Stock issued to Employees, and related interpretations. As a result no stock-based employee compensation costs are reflected in net income for 2005 because options granted had an exercise price equal to the market value of the underlying common stock at the grant date.
In anticipation of the effective date of SFAS 123R Share-Based Payment (SFAS 123R) which requires the expensing of stock options based on fair-value assessments, the Company elected in the fourth quarter of fiscal 2005, to accelerate the vesting of 167,800 outstanding options where the exercise price ($19.21 per share) exceeded the market price for the Companys stock. This resulted in the immediate recognition of the pro-forma stock-based employee compensation costs associated with these options. Accordingly, the pro-forma compensation expense reported in the tables below reflects the additional stock-based employee compensation expense associated with these options.
48
ESCALADE,
INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The following table illustrates the effect on net income and earnings per share for 2005 if the Company had applied the fair value provisions of FASB Statement No. 123, Accounting for Stock-Based Compensation, to stock-based employee compensation:
|
|
|
|
|
In Thousands Except Per Share Amounts |
|
|
2005 |
|
|
|
|
|
|
|
|
|
|
|
Net income, as reported |
|
$ |
12,916 |
|
Less: Total stock-based employee compensation cost determined under the fair value based method, net of income taxes |
|
|
(1,823 |
) |
|
|
|
|
|
Pro forma net income |
|
$ |
11,093 |
|
|
|
|
|
|
|
|
|
|
|
Earnings per share |
|
|
|
|
Basicas reported |
|
$ |
0.99 |
|
|
|
|
|
|
Basicpro forma |
|
$ |
0.85 |
|
|
|
|
|
|
|
|
|
|
|
Dilutedas reported |
|
$ |
0.98 |
|
|
|
|
|
|
Dilutedpro forma |
|
$ |
0.84 |
|
|
|
|
|
|
Note 11 Other Comprehensive Income
The components of other comprehensive income and related tax effects were as follows:
|
|
|
|
|
|
|
|
|
|
|
In Thousands |
|
2007 |
|
2006 |
|
2005 |
|
|||
|
|
|
|
|
|
|
|
|||
Change in net unrealized value of available-for-sale investments net of tax of $(85), $(185), and $52, in 2007, 2006 and 2005, respectively. |
|
$ |
128 |
|
$ |
278 |
|
$ |
(78 |
) |
Realization of previously unrealized gains on available-for-sale investments net of tax of $126 |
|
|
|
|
|
(189 |
) |
|
|
|
Change in foreign currency translation adjustment |
|
|
2,333 |
|
|
2,405 |
|
|
(3,893 |
) |
Change in unrealized gain (loss) on interest rate swap agreement net of tax of $78, $(25), and $(245), in 2007, 2006 and 2005, respectively. |
|
|
(120 |
) |
|
38 |
|
|
368 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
2,341 |
|
$ |
2,532 |
|
$ |
(3,603 |
) |
|
|
|
|
|
|
|
|
|
|
|
The components of accumulated other comprehensive income, net of tax, were as follows:
|
|
|
|
|
|
|
|
|
|
|
In Thousands |
|
2007 |
|
2006 |
|
2005 |
|
|||
|
|
|
|
|
|
|
|
|||
Accumulated gain on available for sale investments |
|
$ |
320 |
|
$ |
192 |
|
$ |
103 |
|
Foreign currency translation adjustment |
|
|
5,468 |
|
|
3,135 |
|
|
730 |
|
Unrealized gain on interest rate swap agreement |
|
|
35 |
|
|
155 |
|
|
117 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
5,823 |
|
$ |
3,482 |
|
$ |
950 |
|
|
|
|
|
|
|
|
|
|
|
|
49
ESCALADE,
INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Note 12 Provision for Taxes
Income before taxes and the provision for taxes consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
In Thousands |
|
2007 |
|
2006 |
|
2005 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before taxes: |
|
|
|
|
|
|
|
|
|
|
United States of America (USA) |
|
$ |
10,482 |
|
$ |
8,874 |
|
$ |
16,066 |
|
Non USA |
|
|
3,740 |
|
|
2,587 |
|
|
3,193 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
14,222 |
|
$ |
11,461 |
|
$ |
19,259 |
|
|
|
|
|
|
|
|
|
|
|
|
Provision for taxes: |
|
|
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
|
|
Federal |
|
$ |
3,745 |
|
$ |
2,000 |
|
$ |
4,580 |
|
State |
|
|
428 |
|
|
482 |
|
|
510 |
|
International |
|
|
510 |
|
|
48 |
|
|
840 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,683 |
|
|
2,530 |
|
|
5,930 |
|
|
|
|
|
|
|
|
|
|
|
|
Deferred |
|
|
|
|
|
|
|
|
|
|
Federal |
|
|
112 |
|
|
186 |
|
|
334 |
|
State |
|
|
30 |
|
|
108 |
|
|
79 |
|
International |
|
|
142 |
|
|
142 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
284 |
|
|
436 |
|
|
413 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
4,967 |
|
$ |
2,966 |
|
$ |
6,343 |
|
|
|
|
|
|
|
|
|
|
|
|
The Company has not provided for USA deferred taxes or foreign withholding taxes on undistributed earnings for non-USA subsidiaries where the Company intends to reinvest these earnings indefinitely in operations outside the USA.
The provision for income taxes was computed based on financial statement income. A reconciliation of the provision for income taxes to the amount computed using the statutory rate follows:
|
|
|
|
|
|
|
|
|
|
|
In Thousands |
|
2007 |
|
2006 |
|
2005 |
|
|||
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
Income tax at statutory rate |
|
$ |
4,835 |
|
$ |
3,897 |
|
$ |
6,548 |
|
Increase (decrease) in income tax resulting from |
|
|
|
|
|
|
|
|
|
|
Permanent differences (goodwill impairment, investment income, dividends, and captive insurance earnings) |
|
|
(79 |
) |
|
(79 |
) |
|
(348 |
) |
State tax expense, net of federal effect |
|
|
302 |
|
|
390 |
|
|
386 |
|
Effect of foreign tax rates |
|
|
(620 |
) |
|
(689 |
) |
|
(229 |
) |
Research credit |
|
|
(60 |
) |
|
(120 |
) |
|
(121 |
) |
Foreign income repatriation (Section 956 inclusion) |
|
|
1,035 |
|
|
|
|
|
|
|
Internal Revenue Service audit settlement |
|
|
|
|
|
|
|
|
278 |
|
Other |
|
|
(446 |
) |
|
(433 |
) |
|
(171 |
) |
|
|
|
|
|
|
|
|
|
|
|
Recorded provision for income taxes |
|
$ |
4,967 |
|
$ |
2,966 |
|
$ |
6,343 |
|
|
|
|
|
|
|
|
|
|
|
|
50
ESCALADE,
INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
In accordance with FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxes an interpretation of FASB Statement No. 109 (FIN 48), which became effective for the Company on December 31, 2006 the Company has recorded the following changes in liabilities recorded for uncertain tax positions:
|
|
|
|
|
In Thousands |
|
Other non-current |
|
|
|
|
|
|
|
Balance as of December 31, 2006 (Adoption) |
|
$ |
164 |
|
Additions for current year tax positions |
|
|
6 |
|
Additions for prior year tax positions |
|
|
|
|
Settlements |
|
|
|
|
Reductions Settlements |
|
|
|
|
Reductions for prior year tax positions |
|
|
(52 |
) |
|
|
|
|
|
Balance as of December 29, 2007 |
|
$ |
118 |
|
|
|
|
|
|
The components of the net deferred tax assets are as follows:
|
|
|
|
|
|
|
|
In Thousands |
|
2007 |
|
2006 |
|
||
|
|
|
|
|
|
||
Assets |
|
|
|
|
|
|
|
Employee benefits |
|
$ |
243 |
|
$ |
707 |
|
Valuation reserves |
|
|
1,261 |
|
|
598 |
|
Deferred compensation |
|
|
424 |
|
|
412 |
|
Depreciation |
|
|
689 |
|
|
779 |
|
Stock option expense |
|
|
85 |
|
|
55 |
|
Net operating loss carry forward |
|
|
1,220 |
|
|
1,318 |
|
|
|
|
|
|
|
|
|
Total assets |
|
|
3,922 |
|
|
3,869 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
Unrealized gain on sale of securities available-for-sale |
|
|
(208 |
) |
|
(113 |
) |
Unrealized equity investment income |
|
|
(1,010 |
) |
|
(984 |
) |
Unrealized gain on interest rate swap agreement |
|
|
(19 |
) |
|
(84 |
) |
Goodwill and intangible assets |
|
|
(761 |
) |
|
(492 |
) |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
(1,998 |
) |
|
(1,673 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Valuation Allowance |
|
|
|
|
|
|
|
Beginning balance |
|
|
(1,211 |
) |
|
(228 |
) |
(Increase) decrease during period |
|
|
97 |
|
|
(983 |
) |
|
|
|
|
|
|
|
|
Ending balance |
|
|
(1,114 |
) |
|
(1,211 |
) |
|
|
|
|
|
|
|
|
|
|
$ |
810 |
|
$ |
985 |
|
|
|
|
|
|
|
|
|
Deferred tax assets are included in the consolidated balance sheets as follows:
|
|
|
|
|
|
|
|
In Thousands |
|
2007 |
|
2006 |
|
||
|
|
|
|
|
|
||
Deferred income tax asset - current |
|
$ |
1,399 |
|
$ |
733 |
|
Deferred income tax asset (liability) long-term |
|
|
(589 |
) |
|
252 |
|
|
|
|
|
|
|
|
|
|
|
$ |
810 |
|
$ |
985 |
|
|
|
|
|
|
|
|
|
The Company has a US federal unused net operating loss carry-forward of approximately $270 thousand and state unused net operating losses of approximately $14,165 thousand of which an estimated $14,165 thousand has been reserved as the Company does not expect to be able to utilize it. All operating loss carry-forwards expire in various amounts through 2021.
51
ESCALADE,
INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Note 13 Operating Segment and Geographic Information
The following table presents certain operating segment information.
|
|
|
|
|
|
|
|
|
|
|
In Thousands |
|
2007 |
|
2006 |
|
2005 |
|
|||
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
Sporting Goods |
|
|
|
|
|
|
|
|
|
|
Net revenue |
|
|
129,788 |
|
|
136,733 |
|
|
120,996 |
|
Operating income |
|
|
7,745 |
|
|
7,835 |
|
|
12,288 |
|
Interest expense |
|
|
1,355 |
|
|
2,775 |
|
|
874 |
|
Provision for taxes |
|
|
3,005 |
|
|
1,975 |
|
|
4,154 |
|
Net income |
|
|
5,341 |
|
|
3,562 |
|
|
7,386 |
|
Identifiable assets |
|
|
87,634 |
|
|
88,209 |
|
|
67,641 |
|
Non-marketable equity investments (equity method) |
|
|
|
|
|
|
|
|
|
|
Depreciation & amortization |
|
|
4,264 |
|
|
3,985 |
|
|
2,657 |
|
Capital expenditures |
|
|
1,325 |
|
|
1,843 |
|
|
7,403 |
|
|
|
|
|
|
|
|
|
|
|
|
Office Products |
|
|
|
|
|
|
|
|
|
|
Net revenue |
|
|
55,788 |
|
|
54,732 |
|
|
62,319 |
|
Operating income |
|
|
8,809 |
|
|
8,131 |
|
|
8,679 |
|
Interest expense |
|
|
185 |
|
|
613 |
|
|
786 |
|
Provision for taxes |
|
|
2,810 |
|
|
2,423 |
|
|
2,432 |
|
Net income |
|
|
5,617 |
|
|
5,095 |
|
|
5,683 |
|
Identifiable assets |
|
|
47,623 |
|
|
46,778 |
|
|
44,319 |
|
Non-marketable equity investments (equity method) |
|
|
772 |
|
|
712 |
|
|
662 |
|
Depreciation & amortization |
|
|
1,780 |
|
|
1,664 |
|
|
2,078 |
|
Capital expenditures |
|
|
1,062 |
|
|
840 |
|
|
992 |
|
|
|
|
|
|
|
|
|
|
|
|
All Other |
|
|
|
|
|
|
|
|
|
|
Net revenue |
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
(3,486 |
) |
|
(4,131 |
) |
|
(2,262 |
) |
Interest expense |
|
|
1,297 |
|
|
(751 |
) |
|
(178 |
) |
Provision for taxes |
|
|
(848 |
) |
|
(1,432 |
) |
|
(243 |
) |
Net income |
|
|
(1,703 |
) |
|
(162 |
) |
|
(153 |
) |
Identifiable assets |
|
|
16,759 |
|
|
15,728 |
|
|
12,900 |
|
Non-marketable equity investments (equity method) |
|
|
7,205 |
|
|
5,456 |
|
|
3,952 |
|
Depreciation & amortization |
|
|
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
Net Revenue |
|
|
185,576 |
|
|
191,465 |
|
|
183,315 |
|
Operating income |
|
|
13,068 |
|
|
11,835 |
|
|
18,705 |
|
Interest expense |
|
|
2,837 |
|
|
2,637 |
|
|
1,482 |
|
Provision for taxes |
|
|
4,967 |
|
|
2,966 |
|
|
6,343 |
|
Net income |
|
|
9,255 |
|
|
8,495 |
|
|
12,916 |
|
Identifiable assets |
|
|
152,016 |
|
|
150,715 |
|
|
124,860 |
|
Non-marketable equity investments (equity method) |
|
|
7,977 |
|
|
6,168 |
|
|
4,614 |
|
Depreciation & amortization |
|
|
6,044 |
|
|
5,649 |
|
|
4,735 |
|
Capital expenditures |
|
|
2,387 |
|
|
2,683 |
|
|
8,395 |
|
Each operating segment is individually managed and has separate financial results that are reviewed by the Companys management. Each segment contains closely related products that are unique to the particular segment. There were no changes to the composition of segments in 2007. The accounting policies of the reportable segments are the same as those described in the summary of significant accounting policies.
The sporting goods segment consists of home entertainment products such as pool tables and accessories; table tennis tables and accessories; soccer and hockey tables; archery equipment and accessories; basketball goals; and fitness, arcade and darting products. Customers include retailers, dealers and wholesalers located throughout the United States and Europe.
52
ESCALADE,
INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The office product segment consists of office machinery used in the office and graphic arts environment. Products include data shredders; folding machines; and paper trimmers and cutters. Customers include large office product retailers, office machine dealers, and office supply catalogs.
The All Other segment consists of general and administrative expenses not specifically related to the operating business segments and includes investment income from equity investments.
Interest expense is allocated to operating segments based on working capital usage and the provision for taxes is allocated based on a combined federal and state statutory rate of 36% adjusted for actual taxes on foreign income. Permanent tax adjustments and timing differences are included in the All Other segment.
Identifiable assets are principally those assets used in each segment. The assets in the All Other segment are principally cash and cash equivalents; deferred tax assets; marketable equity securities; and investments.
The Company has one customer in the sporting goods segment who accounted for 18%, 19% and 22% of consolidated total revenues in 2007, 2006 and 2005, respectively. No other customers accounted for 10% or more of consolidated revenues. Within the sporting goods segment this customer accounted for 26%, 30% and 33% of total revenues.
As of December 29, 2007, approximately 120 employees of the Companys labor force were covered by a collective bargaining agreement that expires April 30, 2009.
Raw materials for Escalades various product lines consist of wood, particleboard, slate, standard grades of steel, steel tubing, plastic, vinyl, steel cables, fiberglass and packaging. Escalade relies upon suppliers in Europe and Brazil for its requirement of billiard balls and slate utilized in the production of home pool tables and upon various Asian manufacturers for certain of its table tennis needs and other items. Escalade sources some of its game table product line in China.
Revenues by geographic region/country were as follows:
|
|
|
|
|
|
|
|
|
|
|
In Thousands |
|
2007 |
|
2006 |
|
2005 |
|
|||
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
North America |
|
$ |
157,148 |
|
$ |
162,207 |
|
$ |
153,687 |
|
Europe |
|
|
22,540 |
|
|
18,220 |
|
|
23,015 |
|
Other |
|
|
5,888 |
|
|
11,038 |
|
|
6,613 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
185,576 |
|
$ |
191,465 |
|
$ |
183,315 |
|
|
|
|
|
|
|
|
|
|
|
|
Revenues are attributed to country based on location of customer and are for continuing operations.
Identified assets by geographic region/country were as follows:
|
|
|
|
|
|
|
|
|
|
|
In Thousands |
|
2007 |
|
2006 |
|
2005 |
|
|||
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
North America |
|
$ |
121,791 |
|
$ |
122,325 |
|
$ |
100,908 |
|
Europe |
|
|
30,225 |
|
|
28,390 |
|
|
23,952 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
152,016 |
|
$ |
150,715 |
|
$ |
124,860 |
|
|
|
|
|
|
|
|
|
|
|
|
53
ESCALADE,
INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Note 14 Summary of Quarterly Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In thousands, except per share data (unaudited) |
|
March 24 |
|
July 14 |
|
October 6 |
|
December 29 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
33,467 |
|
$ |
50,530 |
|
$ |
60,687 |
|
$ |
40,892 |
|
Operating income |
|
|
1,847 |
|
|
3,780 |
|
|
5,812 |
|
|
1,629 |
|
Net income |
|
|
1,097 |
|
|
2,435 |
|
|
3,131 |
|
|
2,592 |
|
Basic earnings per share |
|
$ |
0.08 |
|
$ |
0.19 |
|
$ |
0.24 |
|
$ |
0.20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
In thousands, except per share data (unaudited) |
|
March 25 |
|
July 15 |
|
October 7 |
|
December 30 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
32,800 |
|
$ |
48,949 |
|
$ |
65,583 |
|
$ |
44,133 |
|
Operating income |
|
|
2,182 |
|
|
2,087 |
|
|
4,994 |
|
|
2,572 |
|
Net income |
|
|
1,724 |
|
|
1,188 |
|
|
2,992 |
|
|
2,591 |
|
Basic earnings per share |
|
$ |
0.13 |
|
$ |
0.09 |
|
$ |
0.23 |
|
$ |
0.20 |
|
Note 15 Acquisitions
All of the Companys acquisitions have been accounted for using the purchase method of accounting.
2007
In February 2007, the Company purchased substantially all of the assets of Trophy Ridge, LLC, which manufactures and sells premium archery accessories under the Trophy Ridge brand name. The Trophy Ridge brand name has significant appeal in the sports enthusiast market place and will be used to further expand distribution of the Companys archery accessory products. The Trophy Ridge operation has been relocated and consolidated into the Companys existing archery operations in the Gainesville, Florida plant. The operating results of Trophy Ridge will be included in the Sporting Goods segment results from the date of acquisition. The purchase price of $3.8 million was paid in cash. Contingent on the achievement of certain performance criteria, the Company may be obligated to pay an addition $1.0 million over a two year period from the date of acquisition. The estimated fair market value of the assets acquired as of the date of acquisition is as follows:
|
|
|
|
|
(Amounts in thousands) |
|
Amount |
|
|
|
|
|
|
|
Current assets |
|
$ |
1,083 |
|
Property, plant & equipment |
|
|
170 |
|
Other assets |
|
|
125 |
|
Patents & Trademarks |
|
|
2,419 |
|
|
|
|
|
|
Net assets acquired |
|
$ |
3,797 |
|
|
|
|
|
|
In December 2007, the Company purchased substantially all of the assets of Piston Point, Inc. which distributed a unique broadhead arrow point. The piston point arrow head will be sold through the Companys Sporting Goods business. The total price of $512 thousand was paid in cash using the Companys revolving credit lines and was primarily composed of patents related to the piston point arrow head.
54
ESCALADE,
INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
2006
In February 2006, the Company purchased substantially all of the assets of Family Industries, Inc., which manufactures and sells premium quality residential playground systems made from stained redwood under the WoodPlay brand. Combined with the acquisition of the ChildLife product line in the first quarter of fiscal 2005, this acquisition greatly enhances the breadth of the product offering and expands the Companys potential customer base. Playground systems will continue to be sold under both the Woodplay and ChildLife brand names, primarily through specialty dealers. The operating results from this acquisition have been included in the Sporting Goods business segment results since the date of acquisition. The total price paid, which was paid in cash using the Companys revolving credit lines, exceeded the estimated fair market value of the net assets acquired resulting in $4.8 million in Goodwill. The Goodwill recorded will be deductible for income tax purposes. The estimated fair market value of the assets acquired and liabilities assumed as of the date of acquisition are as follows:
|
|
|
|
|
(All amounts in thousands) |
|
Amount |
|
|
|
|
|
|
|
Current assets |
|
$ |
2,865 |
|
Property, plant & equipment |
|
|
50 |
|
Other assets |
|
|
112 |
|
Goodwill |
|
|
4,767 |
|
|
|
|
|
|
Total assets acquired |
|
|
7,794 |
|
|
|
|
|
|
Current liabilities |
|
|
(654 |
) |
|
|
|
|
|
Net assets acquired |
|
$ |
7,140 |
|
|
|
|
|
|
In April 2006, the Company acquired all of the outstanding stock of Desmar Seguridad Y Archivo, S.L. (Desmar), a distributor of office products located in Barcelona, Spain. The Company acquired Desmar to solidify its presence in Spain. The operating results from this acquisition have been included in the Office Products business segment results since the acquisition date and the Company intends to operate this acquisition as a wholly owned distributor from its existing location. The total purchase price of EUR 1.9 million ($2.4 million) was paid in cash and financed through the Companys current Euro debt facilities. The purchase price exceeded the estimated fair market value of the assets acquired resulting in Goodwill of $2.2 million. The Goodwill recorded will not be deductible for income tax purposes. The estimated fair market value of the assets acquired and liabilities assumed as of the date of acquisition are as follows:
|
|
|
|
|
(All amounts in thousands) |
|
Amount |
|
|
|
|
|
|
|
Current assets |
|
$ |
1,383 |
|
Property, plant & equipment |
|
|
177 |
|
Other assets |
|
|
493 |
|
Goodwill |
|
|
2,238 |
|
|
|
|
|
|
Total assets acquired |
|
|
4,291 |
|
|
|
|
|
|
Current liabilities |
|
|
(1,913 |
) |
|
|
|
|
|
Net assets acquired |
|
$ |
2,378 |
|
|
|
|
|
|
In May 2006, the Company acquired substantially all of the assets of Carolina Archery Products which manufactures and distributes archery accessories. This acquisition expands the Companys product offerings in archery accessories and provides the Company with valuable technology rights that will be used to enhance its competitive position in the market place. The operating results from this acquisition have been included in the Sporting Goods business segment results since the date of acquisition. The total purchase price of $18.9 million was paid in cash and financed through the Companys current debt facilities. The estimated fair market value of the assets acquired and liabilities assumed as of the date of acquisition are as follows:
|
|
|
|
|
(All amounts in thousands) |
|
Amount |
|
|
|
|
|
|
|
Current assets |
|
$ |
3,358 |
|
Property, plant & equipment |
|
|
67 |
|
Patent & other intangibles |
|
|
15,447 |
|
|
|
|
|
|
Net assets acquired |
|
$ |
18,872 |
|
|
|
|
|
|
55
ESCALADE,
INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The following table presents unaudited pro forma financial information as if the Carolina Archery acquisition described above had occurred at the beginning of the respective periods:
|
|
|
|
|
|
|
|
|
|
Year ended |
|
||||
|
|
|
|
||||
(In Thousands Except Per Share Amounts) |
|
December 30, 2006 |
|
December 31, 2005 |
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
Net revenue: |
|
|
|
|
|
|
|
Net revenue excluding Carolina Archery Products acquisition |
|
$ |
183,426 |
|
$ |
183,315 |
|
Net revenue of Carolina Archery Products |
|
|
10,491 |
|
|
8,500 |
|
Consolidation adjustment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma net revenues |
|
$ |
193,917 |
|
$ |
191,815 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income: |
|
|
|
|
|
|
|
Net income excluding Carolina Archery Products acquisition |
|
$ |
7,679 |
|
$ |
12,916 |
|
Net income of Carolina Archery Products |
|
|
2,558 |
|
|
2,176 |
|
Consolidation adjustment |
|
|
(940 |
) |
|
(796 |
) |
|
|
|
|
|
|
|
|
Pro forma net income |
|
$ |
9,297 |
|
$ |
14,330 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earning per share: |
|
|
|
|
|
|
|
Excluding Carolina Archery Products acquisition |
|
$ |
0.59 |
|
$ |
0.99 |
|
Carolina Archery Products |
|
|
0.20 |
|
|
0.17 |
|
Consolidation adjustment |
|
|
(0.07 |
) |
|
(0.06 |
) |
|
|
|
|
|
|
|
|
Pro forma basic earnings per share |
|
$ |
0.71 |
|
$ |
1.10 |
|
|
|
|
|
|
|
|
|
The consolidation adjustment in the above tables reflects the amortization of patents and other intangible assets over the expected economic lives.
2005
On February 28, 2005, Escalade Sports acquired substantially all of the assets of ChildLife, Inc., a manufacturer of premium residential play systems. The total purchase price was $3,272 thousand and included inventory, a consulting agreement, machinery and tooling, customer lists, and a noncompete agreement. The customer lists and non-compete agreement are being amortized over a five year period, and the consulting agreement is being amortized over a one year period.
Note 16 Commitments and Contingencies
The Company has obtained a letter of credit for the benefit of a certain mortgage holder. At December 29, 2007, the balance of the letter of credit was $2,734 thousand. It is to be used in the event of a default in either interest or principal payments.
The Company is involved in litigation arising in the normal course of its business. The Company does not believe that the disposition or ultimate resolution of existing claims or lawsuits will have a material adverse effect on the business or financial condition of the Company.
56
ESCALADE,
INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The Company has entered into various agreements whereby it is required to make royalty and license payments. At December 29, 2007, the Company had future estimated minimum non-cancelable royalty and license payments as follows:
|
|
|
|
|
In Thousands |
|
Amount |
|
|
|
|
|
|
|
|
|
|
|
|
2008 |
|
$ |
642 |
|
2012 and beyond |
|
|
100 |
|
|
|
|
|
|
|
|
$ |
742 |
|
|
|
|
|
|
57
ESCALADE,
INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
|
|
|
ESCALADE, INCORPORATED |
|
|||
|
|
|||
By: |
|
|||
|
|
|||
/s/ Robert. Keller |
March 11, 2008 |
|||
Robert J. Keller |
|
|||
President and Chief Executive Officer |
|
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.
|
|
|
|
|
/s/ Robert E. Griffin |
|
Chairman and Director |
|
March 11, 2008 |
Robert E. Griffin |
|
|
|
|
|
|
|
|
|
/s/ Blaine E. Matthews, Jr. |
|
Director |
|
March 11, 2008 |
Blaine E. Matthews, Jr. |
|
|
|
|
|
|
|
|
|
/s/ Edward E. Williams |
|
Director |
|
March 11, 2008 |
Edward E. Williams |
|
|
|
|
|
|
|
|
|
/s/ Richard D. White |
|
Director |
|
March 11, 2008 |
Richard D. White |
|
|
|
|
|
|
|
|
|
/s/ George Savitsky |
|
Director |
|
March 11, 2008 |
George Savitsky |
|
|
|
|
|
|
|
|
|
/s/ Richard Baalmann |
|
Director |
|
March 11, 2008 |
Richard Baalmann |
|
|
|
|
|
|
|
|
|
/s/ Robert J. Keller |
|
President and Chief Executive Officer (Principal Executive Officer) |
|
March 11, 2008 |
|
|
|
|
|
/s/ Terry Frandsen |
|
Chief Financial Officer, Secretary and Treasurer (Principal Financial and Accounting Officer) |
|
March 11, 2008 |
58