P&F INDUSTRIES INC - Quarter Report: 2008 September (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x QUARTERLY REPORT
PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the Quarterly Period Ended September 30, 2008
o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission File Number 1 - 5332
P&F INDUSTRIES, INC.
(Exact name of registrant as specified in its charter)
Delaware |
|
22-1657413 |
(State or other jurisdiction of |
|
(I.R.S. Employer Identification Number) |
445 Broadhollow Road, Suite 100, Melville, New York |
11747 |
(Address of principal executive offices) |
(Zip Code) |
Registrants telephone number, including area code: (631) 694-9800
Indicate by checkmark 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, and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by checkmark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definition of large accelerated filer, accelerated filer, and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large accelerated filer o |
Accelerated filer o |
|
|
Non-accelerated filer o (Do not check if a smaller reporting company) |
Smaller reporting company x |
Indicate by checkmark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
As of November 12, 2008 there were 3,614,562 shares of the registrants Class A Common Stock outstanding.
P&F INDUSTRIES, INC.
FORM 10-Q
FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2008
|
PAGE |
|||
|
|
|||
|
||||
|
|
|||
|
||||
|
|
|
||
|
Consolidated Condensed Balance Sheets as of September 30, 2008 and December 31, 2007 |
1 |
||
|
|
|
||
|
3 |
|||
|
|
|
||
|
4 |
|||
|
|
|
||
|
5 |
|||
|
|
|
||
|
7 |
|||
|
|
|
||
Managements Discussion and Analysis of Financial Condition and Results of Operations |
20 |
|||
|
|
|
||
29 |
||||
|
|
|
||
29 |
||||
|
|
|
||
|
|
|||
|
|
|
||
|
31 |
|||
|
|
|
|
|
|
31 |
|||
|
|
|
|
|
|
31 |
|||
|
|
|
|
|
|
31 |
|||
|
|
|
|
|
|
31 |
|||
|
|
|
|
|
|
31 |
|||
|
|
|
|
|
|
31 |
|||
|
|
|
|
|
|
|
32 |
||
|
|
|
|
|
|
|
33 |
||
i
PART I - FINANCIAL INFORMATION
P&F INDUSTRIES, INC. AND SUBSIDIARIES
CONSOLIDATED CONDENSED BALANCE SHEETS
|
|
September 30, 2008 |
|
December 31, 2007 |
|
||
|
|
(unaudited) |
|
(derived from audited |
|
||
|
|
|
|
financial statements) |
|
||
ASSETS |
|
|
|
|
|
||
CURRENT |
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
949,895 |
|
$ |
1,334,167 |
|
Accounts receivable net |
|
12,293,531 |
|
12,883,095 |
|
||
Notes and other receivables |
|
103,709 |
|
393,525 |
|
||
Inventories net |
|
32,347,880 |
|
31,736,103 |
|
||
Deferred income taxes net |
|
1,397,000 |
|
1,397,000 |
|
||
Income tax refund receivables |
|
219,926 |
|
225,524 |
|
||
Prepaid expenses and other current assets |
|
1,326,961 |
|
1,171,279 |
|
||
Assets of discontinued operations |
|
42,083 |
|
56,142 |
|
||
TOTAL CURRENT ASSETS |
|
48,680,985 |
|
49,196,835 |
|
||
|
|
|
|
|
|
||
PROPERTY AND EQUIPMENT |
|
|
|
|
|
||
Land |
|
1,549,773 |
|
1,549,773 |
|
||
Buildings and improvements |
|
7,619,422 |
|
7,613,514 |
|
||
Machinery and equipment |
|
15,571,743 |
|
15,563,078 |
|
||
|
|
24,740,938 |
|
24,726,365 |
|
||
Less accumulated depreciation and amortization |
|
10,866,247 |
|
10,010,179 |
|
||
NET PROPERTY AND EQUIPMENT |
|
13,874,691 |
|
14,716,186 |
|
||
|
|
|
|
|
|
||
GOODWILL |
|
4,594,028 |
|
4,594,028 |
|
||
|
|
|
|
|
|
||
OTHER INTANGIBLE ASSETS - net |
|
10,416,188 |
|
11,103,534 |
|
||
|
|
|
|
|
|
||
DEFERRED INCOME TAXES - net |
|
2,898,000 |
|
3,445,000 |
|
||
|
|
|
|
|
|
||
ASSETS OF DISCONTINUED OPERATIONS |
|
|
|
9,400 |
|
||
|
|
|
|
|
|
||
OTHER ASSETS - net |
|
456,335 |
|
204,684 |
|
||
|
|
|
|
|
|
||
TOTAL ASSETS |
|
$ |
80,920,227 |
|
$ |
83,269,667 |
|
See accompanying notes to consolidated condensed financial statements (unaudited).
1
P&F INDUSTRIES, INC. AND SUBSIDIARIES
CONSOLIDATED CONDENSED BALANCE SHEETS (continued)
|
|
September 30, 2008 |
|
December 31, 2007 |
|
||
|
|
(unaudited) |
|
(derived from audited |
|
||
|
|
|
|
financial statements) |
|
||
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
||
CURRENT LIABILITIES |
|
|
|
|
|
||
|
|
|
|
|
|
||
Short-term borrowings |
|
$ |
15,000,000 |
|
$ |
8,000,000 |
|
Accounts payable |
|
5,031,795 |
|
5,042,046 |
|
||
Income taxes payable |
|
71,380 |
|
524,780 |
|
||
Accrued compensation |
|
1,471,886 |
|
1,805,120 |
|
||
Other accrued liabilities |
|
2,834,981 |
|
3,489,703 |
|
||
Current maturities of long-term debt |
|
5,511,997 |
|
6,305,423 |
|
||
Liabilities of discontinued operations |
|
30,626 |
|
30,236 |
|
||
TOTAL CURRENT LIABILITIES |
|
29,952,665 |
|
25,197,308 |
|
||
|
|
|
|
|
|
||
LONG-TERM DEBT, less current maturities |
|
11,409,133 |
|
19,744,173 |
|
||
|
|
|
|
|
|
||
LIABILITIES OF DISCONTINUED OPERATIONS |
|
333,962 |
|
342,367 |
|
||
|
|
|
|
|
|
||
TOTAL LIABILITIES |
|
41,695,760 |
|
45,283,848 |
|
||
|
|
|
|
|
|
||
COMMITMENTS AND CONTINGENCIES |
|
|
|
|
|
||
|
|
|
|
|
|
||
SHAREHOLDERS EQUITY |
|
|
|
|
|
||
Preferred stock - $10 par; authorized - 2,000,000 shares; no shares issued |
|
|
|
|
|
||
Common stock |
|
|
|
|
|
||
Class A - $1 par; authorized - 7,000,000 shares; issued - 3,956,431 at September 30, 2008 and December 31, 2007, respectively |
|
3,956,431 |
|
3,956,431 |
|
||
Class B - $1 par; authorized - 2,000,000 shares; no shares issued |
|
|
|
|
|
||
Additional paid-in capital |
|
10,335,606 |
|
10,166,662 |
|
||
Retained earnings |
|
27,887,995 |
|
26,756,514 |
|
||
Treasury stock, at cost - 341,869 and 318,969 shares at September 30, 2008 and December 31, 2007, respectively |
|
(2,955,565 |
) |
(2,893,788 |
) |
||
|
|
|
|
|
|
||
TOTAL SHAREHOLDERS EQUITY |
|
39,224,467 |
|
37,985,819 |
|
||
|
|
|
|
|
|
||
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
|
$ |
80,920,227 |
|
$ |
83,269,667 |
|
See accompanying notes to consolidated condensed financial statements (unaudited).
2
P&F INDUSTRIES, INC. AND SUBSIDIARIES
CONSOLIDATED CONDENSED STATEMENTS OF EARNINGS (unaudited)
|
|
Three months |
|
Nine months |
|
||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
||||
Net revenues |
|
$ |
22,103,757 |
|
$ |
30,353,224 |
|
$ |
71,982,626 |
|
$ |
85,919,975 |
|
Cost of sales |
|
15,225,162 |
|
21,985,036 |
|
49,376,515 |
|
60,727,299 |
|
||||
Gross profit |
|
6,878,595 |
|
8,368,188 |
|
22,606,111 |
|
25,192,676 |
|
||||
Selling, general and administrative expenses |
|
6,122,315 |
|
6,945,008 |
|
19,396,078 |
|
21,612,654 |
|
||||
Operating income |
|
756,280 |
|
1,423,180 |
|
3,210,033 |
|
3,580,022 |
|
||||
Interest expense net |
|
406,326 |
|
739,475 |
|
1,416,486 |
|
2,222,214 |
|
||||
Earnings from continuing operations before income taxes |
|
349,954 |
|
683,705 |
|
1,793,547 |
|
1,357,808 |
|
||||
Income taxes |
|
102,000 |
|
341,000 |
|
743,000 |
|
638,000 |
|
||||
Earnings from continuing operations |
|
247,954 |
|
342,705 |
|
1,050,547 |
|
719,808 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Earnings from discontinued operations (net of taxes of $13,000 and $41,000 for 2008 and $46,000 and $58,000 for 2007, respectively) |
|
26,189 |
|
120,620 |
|
80,934 |
|
102,319 |
|
||||
Gain on sale of assets held for sale of discontinued operations (net of taxes of $2,093,000) |
|
|
|
|
|
|
|
3,026,560 |
|
||||
Earnings from discontinued operations |
|
26,189 |
|
120,620 |
|
80,934 |
|
3,128,879 |
|
||||
Net earnings |
|
$ |
274,143 |
|
$ |
463,325 |
|
$ |
1,131,481 |
|
$ |
3,848,687 |
|
Basic earnings per common share: |
|
|
|
|
|
|
|
|
|
||||
Continuing operations |
|
$ |
0.07 |
|
$ |
0.10 |
|
$ |
0.29 |
|
$ |
0.20 |
|
Discontinued operations |
|
0.01 |
|
0.03 |
|
0.02 |
|
0.87 |
|
||||
Net earnings |
|
$ |
0.08 |
|
$ |
0.13 |
|
$ |
0.31 |
|
$ |
1.07 |
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted earnings per common share: |
|
|
|
|
|
|
|
|
|
||||
Continuing operations |
|
$ |
0.06 |
|
$ |
0.09 |
|
$ |
0.28 |
|
$ |
0.19 |
|
Discontinued operations |
|
0.01 |
|
0.03 |
|
0.02 |
|
0.82 |
|
||||
Net earnings |
|
$ |
0.07 |
|
$ |
0.12 |
|
$ |
0.30 |
|
$ |
1.01 |
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
||||
Basic |
|
3,625,864 |
|
3,635,075 |
|
3,633,507 |
|
3,604,630 |
|
||||
Diluted |
|
3,800,990 |
|
3,789,357 |
|
3,729,861 |
|
3,796,363 |
|
See accompanying notes to consolidated condensed financial statements (unaudited).
3
P&F INDUSTRIES, INC. AND SUBSIDIARIES
CONSOLIDATED CONDENSED STATEMENT OF SHAREHOLDERS EQUITY (unaudited)
|
|
|
|
Class A Common |
|
Additional |
|
Retained |
|
Treasury stock |
|
|||||||||
|
|
Total |
|
Shares |
|
Amount |
|
capital |
|
earnings |
|
Shares |
|
Amount |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Balance, January 1, 2008 |
|
$ |
37,985,819 |
|
3,956,431 |
|
$ |
3,956,431 |
|
$ |
10,166,662 |
|
$ |
26,756,514 |
|
(318,969 |
) |
$ |
(2,893,788 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net earnings |
|
1,131,481 |
|
|
|
|
|
|
|
1,131,481 |
|
|
|
|
|
|||||
Stock-based compensation |
|
168,944 |
|
|
|
|
|
168,944 |
|
|
|
|
|
|
|
|||||
Purchase of Treasury stock |
|
(61,777 |
) |
|
|
|
|
|
|
|
|
(22,900 |
) |
(61,777 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Balance, September 30, 2008 |
|
$ |
39,224,467 |
|
3,956,431 |
|
$ |
3,956,431 |
|
$ |
10,335,606 |
|
$ |
27,887,995 |
|
(341,869 |
) |
$ |
(2,955,565 |
) |
See accompanying notes to consolidated condensed financial statements (unaudited).
4
P&F INDUSTRIES, INC. AND SUBSIDIARIES
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS (unaudited)
|
|
Nine months |
|
||||
|
|
2008 |
|
2007 |
|
||
Cash flows from operating activities of continuing operations: |
|
|
|
|
|
||
Net earnings |
|
$ |
1,131,481 |
|
$ |
3,848,687 |
|
Earnings from discontinued operations |
|
(80,934 |
) |
(3,128,879 |
) |
||
Adjustments to reconcile net earnings to net cash provided by operating activities of continuing operations: |
|
|
|
|
|
||
Noncash charges: |
|
|
|
|
|
||
Depreciation and amortization |
|
1,277,133 |
|
1,138,487 |
|
||
Amortization of other intangible assets |
|
687,346 |
|
982,934 |
|
||
Amortization of other assets |
|
4,893 |
|
12,417 |
|
||
Provision for losses on accounts receivable - net |
|
(121,869 |
) |
90,017 |
|
||
Stock-based compensation |
|
168,944 |
|
301,569 |
|
||
Deferred income taxes - net |
|
547,000 |
|
|
|
||
Loss on write-down of fixed asset |
|
242,207 |
|
|
|
||
Changes in operating assets and liabilities, net of assets and liabilities acquired: |
|
|
|
|
|
||
Accounts receivable |
|
711,433 |
|
(3,039,924 |
) |
||
Notes and other receivables |
|
289,816 |
|
824,618 |
|
||
Inventories |
|
(611,777 |
) |
(1,164,439 |
) |
||
Income tax refund receivable |
|
5,598 |
|
898,847 |
|
||
Prepaid expenses and other current assets |
|
(155,682 |
) |
387,714 |
|
||
Other assets |
|
(256,544 |
) |
201,539 |
|
||
Accounts payable |
|
(10,251 |
) |
3,173,330 |
|
||
Accruals and other |
|
(987,956 |
) |
(466,423 |
) |
||
Income taxes payable |
|
(453,400 |
) |
|
|
||
Total adjustments |
|
1,255,957 |
|
211,807 |
|
||
Net cash provided by operating activities of continuing operations |
|
2,387,438 |
|
4,060,494 |
|
||
See accompanying notes to consolidated condensed financial statements (unaudited).
5
P&F INDUSTRIES, INC. AND SUBSIDIARIES
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS (unaudited) (continued)
|
|
Nine months |
|
||||
|
|
2008 |
|
2007 |
|
||
Cash flows from investing activities of continuing operations: |
|
|
|
|
|
||
Capital expenditures |
|
(694,195 |
) |
(1,027,724 |
) |
||
Proceeds from disposal of fixed assets |
|
16,350 |
|
|
|
||
Purchase of certain assets, net of certain liabilities, of Hy-Tech Machine, Inc. |
|
|
|
(20,752,896 |
) |
||
Net cash used in investing activities of continuing operations |
|
(677,845 |
) |
(21,780,620 |
) |
||
|
|
|
|
|
|
||
Cash flows from financing activities of continuing operations: |
|
|
|
|
|
||
Proceeds from short-term borrowings |
|
11,500,000 |
|
16,500,000 |
|
||
Repayments of short-term borrowings |
|
(4,500,000 |
) |
(9,500,000 |
) |
||
Proceeds from term loan |
|
|
|
19,000,000 |
|
||
Repayments of term loan |
|
(8,930,000 |
) |
(7,850,000 |
) |
||
Principal payments on long-term debt |
|
(198,466 |
) |
(3,694,254 |
) |
||
Proceeds from exercise of stock options |
|
|
|
122,356 |
|
||
Tax benefits from the exercise of stock options |
|
|
|
84,000 |
|
||
Purchase of treasury stock |
|
(61,777 |
) |
|
|
||
Net cash (used in) provided by financing activities of continuing operations |
|
(2,190,243 |
) |
14,662,102 |
|
||
|
|
|
|
|
|
||
Cash flows from discontinued operations: |
|
|
|
|
|
||
Net cash provided by operating activities |
|
96,378 |
|
387,817 |
|
||
Net cash provided by investing activities |
|
|
|
3,603,095 |
|
||
Net cash used in financing activities |
|
|
|
(1,254,117 |
) |
||
Net cash provided by discontinued operations |
|
96,378 |
|
2,736,795 |
|
||
|
|
|
|
|
|
||
NET DECREASE IN CASH AND CASH EQUIVALENTS |
|
(384,272 |
) |
(321,229 |
) |
||
Cash and cash equivalents at beginning of period |
|
1,334,167 |
|
1,339,882 |
|
||
Cash and cash equivalents at end of period |
|
$ |
949,895 |
|
$ |
1,018,653 |
|
Supplemental disclosures of cash flow information:
|
|
Nine months ended September 30, |
|
||||
|
|
2008 |
|
2007 |
|
||
Cash paid for: |
|
|
|
|
|
||
Interest |
|
$ |
1,485,000 |
|
$ |
2,412,000 |
|
Income taxes |
|
$ |
758,000 |
|
$ |
1,610,000 |
|
See accompanying notes to consolidated condensed financial statements (unaudited).
6
P&F INDUSTRIES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (unaudited)
NOTE 1 - SUMMARY OF ACCOUNTING POLICIES
Principles of Consolidation
The unaudited consolidated condensed financial statements contained herein include the accounts of P&F Industries, Inc. and its subsidiaries (P&F, or the Company). All significant intercompany balances and transactions have been eliminated.
P&F conducts its business operations through two of its wholly owned subsidiaries: Continental Tool Group, Inc. (Continental) and Countrywide Hardware, Inc. (Countrywide). In addition, the words we, our and us refer to the Company. Further, P&F operates in two primary lines of business, or segments: (i) tools and other products (Tools) and (ii) hardware and accessories (Hardware).
Tools
We conduct our Tools business through Continental, which in turn currently operates through its wholly owned subsidiaries, Florida Pneumatic Manufacturing Corporation (Florida Pneumatic) and Hy-Tech Machine, Inc. (Hy-Tech).
Florida Pneumatic is engaged in the importation, manufacture and sale of pneumatic hand tools, primarily for the industrial, retail and automotive markets, and the importation and sale of compressor air filters. Florida Pneumatic also markets, through its Berkley Tool division (Berkley), a line of pipe cutting and threading tools, wrenches and replacement electrical components for a widely-used brand of pipe cutting and threading machines. In addition, through its Franklin Manufacturing (Franklin) division, Florida Pneumatic imports a line of door and window hardware. In February 2007, the Company acquired substantially all of the operating assets of Hy-Tech Machine, Inc., a Pennsylvania corporation, and Quality Gear & Machine, Inc. and certain real property from HTM Associates, which collectively comprise Hy-Tech. Hy-Tech, is primarily engaged in the manufacture and distribution of pneumatic tools and parts for industrial applications.
Hardware
We conduct our Hardware business through a wholly owned subsidiary, Countrywide, which in turn operates through its wholly owned subsidiaries, Nationwide Industries, Inc. (Nationwide), Woodmark International, L.P. (Woodmark) and Pacific Stair Products, Inc. (Pacific Stair).
Nationwide is an importer and manufacturer of door, window and fencing hardware. Woodmark is an importer of builders hardware, including staircase components and kitchen and bath hardware and accessories. Until the closure of its mill which occurred during the three-month period ended September 30, 2008 Pacific Stair manufactured premium stair rail products. Thereafter it will continue to distribute Woodmarks staircase components to the building industry, primarily in southern California and the southwestern region of the United States.
The Companys wholly owned subsidiary, Embassy Industries, Inc. (Embassy), was engaged in the manufacture and sale of baseboard heating products and the importation and sale of radiant heating systems until it exited that business in October 2005 through the sale of substantially all of its non-real estate assets. Embassy sold its real estate assets in June 2007. The Companys wholly owned subsidiary, Green Manufacturing, Inc. (Green), was primarily engaged in the manufacture, development and sale of heavy-duty welded custom designed hydraulic cylinders, a line of access equipment for the petro-chemical industry and a line of post hole digging equipment for the agricultural industry until it exited those
7
businesses between December 2004 and July 2005. The assets and liabilities and results of operations of Embassy and Green have been segregated and reported separately as discontinued operations in the Consolidated Condensed Financial Statements. Note 13 to the Notes to Consolidated Condensed Financial Statements present financial information for the segments of the Companys business.
Basis of Financial Statement Presentation
The accompanying unaudited consolidated condensed financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information, and with the rules and regulations of the Securities and Exchange Commission regarding interim financial reporting. Accordingly, these interim unaudited consolidated condensed financial statements do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. In the opinion of the Company, these unaudited consolidated condensed financial statements include all adjustments necessary to present fairly the information set forth therein. All such adjustments are of a normal recurring nature. Results for interim periods are not necessarily indicative of results to be expected for a full year.
The results of operations for Embassy and Green have been segregated from continuing operations and are reflected on the unaudited consolidated condensed statements of earnings as discontinued operations.
The unaudited consolidated condensed balance sheet information as of December 31, 2007 was derived from the audited financial statements included in the Companys Annual Report on Form 10-K for the year ended December 31, 2007. The interim financial statements contained herein should be read in conjunction with that Report.
In preparing its unaudited consolidated condensed financial statements in conformity with accounting principles generally accepted in the United States of America, the Company is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. On an ongoing basis, the Company evaluates estimates, including those related to bad debts, inventory reserves, goodwill and intangible assets. The Company bases its estimates on historical data and experience, when available, and on various other assumptions that are believed to be reasonable under the circumstances, the combined results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results could differ from those estimates.
NOTE 2 - EARNINGS PER SHARE
Basic earnings per common share is based only on the average number of shares of common stock outstanding for the periods presented. Diluted earnings per common share reflects the effect of shares of common stock issuable upon the exercise of options, unless the effect on earnings is antidilutive.
Diluted earnings per common share is computed using the treasury stock method. Under this method, the aggregate number of shares of common stock outstanding reflects the assumed use of proceeds from the hypothetical exercise of any outstanding options or warrants to purchase shares of the Companys Class A Common Stock. The average market value for the period is used as the assumed purchase price.
8
The following table sets forth the computation of basic and diluted earnings per common share:
|
|
Three months ended |
|
Nine months ended |
|
||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
||||
Numerator: |
|
|
|
|
|
|
|
|
|
||||
Numerator for basic and diluted earnings per common share: |
|
|
|
|
|
|
|
|
|
||||
Earnings from continuing operations |
|
$ |
248,000 |
|
$ |
343,000 |
|
$ |
1,050,000 |
|
$ |
720,000 |
|
Discontinued operations, net of taxes |
|
26,000 |
|
120,000 |
|
81,000 |
|
3,129,000 |
|
||||
Net earnings |
|
$ |
274,000 |
|
$ |
463,000 |
|
$ |
1,131,000 |
|
$ |
3,849,000 |
|
Denominator: |
|
|
|
|
|
|
|
|
|
||||
Denominator for basic earnings per share weighted average common shares outstanding |
|
3,626,000 |
|
3,635,000 |
|
3,634,000 |
|
3,605,000 |
|
||||
Effect of dilutive securities: |
|
|
|
|
|
|
|
|
|
||||
Stock options |
|
175,000 |
|
154,000 |
|
96,000 |
|
191,000 |
|
||||
Denominator for diluted earnings per share adjusted weighted average common shares and assumed conversions |
|
3,801,000 |
|
3,789,000 |
|
3,730,000 |
|
3,796,000 |
|
At September 30, 2008 and 2007 and during the three and nine-month periods ended September 30, 2008 and 2007, there were outstanding stock options whose exercise prices were higher than the average market values of the underlying Class A Common Stock for the period. These options are antidilutive and are excluded from the computation of earnings per share. The weighted average antidilutive stock options outstanding were as follows:
|
|
Three months ended |
|
Nine months ended |
|
||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
Weighted average antidilutive stock options outstanding |
|
554,000 |
|
30,000 |
|
402,000 |
|
30,000 |
|
NOTE 3 - STOCK-BASED COMPENSATION
Stock-based Compensation
During the nine-month period ended September 30, 2008, the Company granted 174,000 options to purchase its Class A common stock, of which 145,000 were granted to its Chief Executive Officer / President and 25,000 to its Chief Operating Officer / Chief Financial Officer, with the balance to a non-executive employee of the Company. Twenty-percent of the common stock options granted to the Chief Executive Officer / President vest on each of the first five anniversaries of the date of the grant. One-third of the common stock options granted to the Chief Operating Officer / Chief Financial Officer vest on each of the first three anniversaries of the grant date. The remaining 4,000 options were immediately vested on the grant date. All common stock options granted during the nine-month period ended September 30, 2008 have an exercise price of $4.16 and will expire ten years from the date of the grant.
Risk-free interest rate |
|
4.2 |
% |
Expected term (in years) |
|
Ranging from 6.8 to 10. |
|
Volatility |
|
Ranging from 40.39% to 41.49 |
% |
Dividend yield |
|
0 |
% |
Weighted-average fair value of options granted |
|
$2.43 |
|
9
The fair values of the Companys common stock options were estimated on the date of the grant using the Black-Scholes pricing model with the following assumptions: (i) the expected term is based on historical exercises and terminations; (ii) the expected volatility of our shares of common stock is determined using historical volatilities based on our historical stock prices over a period of time equal to the expected life of the options; (iii) the dividend yield is 0% as the Company has historically not declared dividends and does not expect to declare any in the future and (iv) with respect to risk-free interest rate, the Company applies the ten year U.S. Treasury bill interest rate as of the date of the grant.
The expected term of stock options represents the weighted average period the stock options are expected to remain outstanding. Because we consider our options to be plain vanilla, we estimated the expected term using a modified version of the simplified method of calculation, as prescribed by Staff Accounting Bulletin (SAB) No. 107. This modified calculation uses the actual life for options that have been settled, and a uniform distribution assumption for the options still outstanding. Under SAB 107, options are considered to be plain vanilla if they have the following characteristics: granted at-the-money exercisability is conditioned upon service through a vesting date; termination of service prior to vesting results in forfeiture; limited exercise period following termination of service; and options are non-transferable and non-hedgeable.
The Company recorded stock-based compensation expense for the three month periods ended September 30, 2008 and 2007 of approximately $72,000 and $51,000, respectively, and $169,000 and $302,000 for the nine-month periods ended September 30, 2008 and 2007, respectively. The compensation expense is recognized in the selling, general and administrative expenses line item of the Companys statements of earnings on a straight-line basis over the vesting periods. There are no capitalized stock-based compensation costs at either September 30, 2008 or 2007.
As of September 30, 2008, the Company had approximately $456,000 of total unrecognized compensation cost related to non-vested awards granted under our share-based plans, which we expect to recognize over a weighted-average period of 2.3 years.
The Company did not receive any cash during the nine-month period ended September 30, 2008 from any exercise of stock options, but did receive cash of approximately $122,000 from options exercised during the nine-month period ended September 30, 2007. The Financial Accounting Standards Board (FASB) issued Standard of Financial Accounting Statements (SFAS) No. 123(R) which requires that cash flows from tax benefits attributable to tax deductions in excess of the compensation cost recognized for those options (excess tax benefits) be classified as financing cash flows. Accordingly, the impact of the cash received in 2007 of $84,000 is included in financing activities in the accompanying consolidated condensed statements of cash flows.
Stock Option Plan
The Companys 2002 Incentive Stock Option Plan (the Current Plan) authorizes the issuance, to employees and directors, of options to purchase a maximum of 1,100,000 shares of Class A Common Stock. These options must be issued within ten years of the effective date of the Plan and are exercisable for a ten year period from the date of grant, at prices not less than 100% of the market value of the Class A Common Stock on the date the option is granted. Incentive stock options granted to any 10% stockholder are exercisable for a five year period from the date of grant, at prices not less than 110% of the market value of the Class A Common Stock on the date the option is granted. Pursuant to the Current Plan, the Stock Option Committee has the discretion to award non-qualified stock option grants. Options have vesting periods of immediate to five years. In the event options granted contain a vesting schedule over a period of years, the Company recognizes compensation cost for these awards on a straight-line basis over the service period. The Current Plan, which terminates in 2012, is the successor to the Companys 1992 Incentive Stock Option Plan (the Prior Plan).
10
The following is a summary of the changes in outstanding options for the nine months ended September 30, 2008:
|
|
Option |
|
Weighted Average |
|
Weighted Average |
|
Aggregate |
|
|
Outstanding, January 1, 2008 |
|
533,436 |
|
$ |
8.58 |
|
4.5 |
|
|
|
Granted |
|
174,000 |
|
4.16 |
|
9.8 |
|
|
|
|
Exercised |
|
|
|
|
|
|
|
|
|
|
Forfeited |
|
|
|
|
|
|
|
|
|
|
Expired |
|
(153,500 |
) |
7.90 |
|
|
|
|
|
|
Outstanding, September 30, 2008 |
|
553,936 |
|
7.38 |
|
6.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vested, September 30, 2008 |
|
341,530 |
|
8.60 |
|
5.4 |
|
|
|
|
The following is a summary of changes in non-vested shares for the nine months ended September 30, 2008:
|
|
Option Shares |
|
Weighted Average Grant-Date |
|
|
Nonvested shares, January 1, 2008 |
|
71,827 |
|
$ |
5.20 |
|
Granted |
|
170,000 |
|
2.44 |
|
|
Vested |
|
(29,421 |
) |
5.00 |
|
|
Forfeited |
|
|
|
|
|
|
Nonvested shares, September 30, 2008 |
|
212,406 |
|
$ |
3.02 |
|
The number of shares of Class A common stock reserved for stock options available for issuance under the Current Plan as of September 30, 2008 was 416,900. Of the options outstanding at September 30, 2008, 539,936 were issued under the Current Plan and 14,000 were issued under the Prior Plan.
NOTE 4 - NEW ACCOUNTING PRONOUNCEMENTS
New Accounting Pronouncements
In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements (SFAS 157). SFAS 157 provided a new single authoritative definition of fair value and provides enhanced guidance for measuring the fair value of assets and liabilities and requires additional disclosures related to the extent to which companies measure assets and liabilities at fair value, the information used to measure fair value, and the effect of fair value measurements on earnings. SFAS 157 became effective as of November 15, 2007 and became effective for the Company as of January 1, 2008. The adoption of this statement did not have a material effect on our consolidated financial position or results of operations.
In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Liabilities, Including an amendment of FASB Statement No. 115, (SFAS 159). This Statement permits entities to choose to measure many financial instruments and certain other items at fair value that are not currently required to be measured at fair value. SFAS 159 is effective as of the beginning of fiscal 2008. The adoption of this statement did not have a material effect on our consolidated financial position or results of operations, as the Company did not elect the fair value option for any assets or liabilities.
In December 2007, the SEC staff issued SAB 110, Share Based Payment, which amends SAB 107, Share Based Payment, to permit public companies, under certain circumstances, to use the simplified method in SAB 107 for employee option grants after December 31, 2007. Use of the simplified
11
method after December 2007 is permitted only for companies whose historical data about their employees exercise behavior does not provide a reasonable basis for estimating the expected term of the options. We currently use the simplified method to estimate the expected term for employee option grants as adequate historical experience is not available to provide a reasonable estimate. SAB 110 is effective for employee options granted after December 31, 2007. We adopted SAB 110 effective January 1, 2008 and continue applying the simplified method until enough historical experience is readily available to provide a reasonable estimate of the expected term for employee option grants.
In December 2007, the FASB issued Statement 141 (revised 2007), Business Combinations (Statement 141R) to change how an entity accounts for the acquisition of a business. When effective, Statement 141R will replace existing Statement 141 in its entirety. Statement 141R carries forward the existing requirements to account for all business combinations using the acquisition method (formerly called the purchase method). In general, Statement 141R will require acquisition-date fair value measurement of identifiable assets acquired, liabilities assumed, and non-controlling interests in the acquiree. Statement 141R will eliminate the current cost based purchase method under Statement 141. The new measurement requirements will result in the recognition of the full amount of acquisition-date goodwill, which includes amounts attributable to non-controlling interests. The acquirer will recognize in income any gain or loss on the remeasurement to acquisition-date fair value of consideration transferred or of previously acquired equity interests in the acquiree. Neither the direct costs incurred to effect a business combination nor the costs the acquirer expects to incur under a plan to restructure an acquired business will be included as part of the business combination accounting. As a result, those costs will be charged to expense when incurred, except for debt or equity issuance costs, which will be accounted for in accordance with other generally accepted accounting principles. Statement 141R will also change the accounting for contingent consideration, in process research and development, contingencies, and restructuring costs. In addition, changes in deferred tax asset valuation allowances and acquired income tax uncertainties in a business combination that occur after the measurement period will impact income taxes under Statement 141R. Statement 141R is effective for fiscal years and interim periods within those fiscal years beginning on or after December 15, 2008. Early adoption is prohibited. We intend to adopt Statement 141R effective January 1, 2009 and apply its provisions prospectively. We are evaluating the impact that the adoption of Statement 141R will have on our consolidated financial statements.
In December 2007, the FASB issued Statement 160, Non-controlling Interests in Consolidated Financial Statements: an amendment of ARB No. 51, (Statement 160). The new statement changes the accounting for, and the financial statement presentation of, non-controlling equity interests in a consolidated subsidiary. Statement 160 replaces the existing minority interest provisions of Accounting Research Bulletin (ARB) 51, Consolidated Financial Statements, by defining a new termnon-controlling intereststo replace what were previously called minority interests. The new standard establishes non-controlling interests as a component of the equity of a consolidated entity. The underlying principle of the new standard is that both the controlling interest and the non-controlling interests are part of the equity of a single economic entity: the consolidated reporting entity. Classifying non-controlling interests as a component of consolidated equity is a change from the current practice of treating minority interests as a mezzanine item between liabilities and equity or as a liability. The change affects both the accounting and financial reporting for non-controlling interests in a consolidated subsidiary. Statement 160 includes reporting requirements intended to clearly identify and differentiate the interests of the parent and the interests of the non-controlling owners. The reporting requirements are required to be applied retrospectively. Statement 160 is effective for fiscal years and interim periods within those fiscal years beginning on or after December 15, 2008. Early adoption is prohibited. We intend to adopt Statement 160 effective January 1, 2009 and apply its provisions prospectively. We will also present comparative financial statements that reflect the retrospective application of the disclosure and presentation provisions when it applies the requirements of Statement 160. We are evaluating the impact that the adoption of Statement 160 will have on our consolidated financial statements.
12
NOTE 5 ACQUISITION
Hy-Tech Machine, Inc.
On February 14, 2007, pursuant to an Asset Purchase Agreement (the Hy-Tech APA) effective as of February 12, 2007, Hy-Tech, acquired substantially all of the assets (the Hy-Tech Purchased Property) of Hy-Tech Machine, Inc. and Quality Gear & Machine, Inc., (collectively, the Hy-Tech Sellers). The purchase price consisted of $16,900,000 in cash, subject to adjustments, plus the assumption of certain payables and liabilities and the obligation to make certain contingent payments based on factors described in the Hy-Tech APA. The purchase price was negotiated on the basis of the Hy-Tech Sellers historical financial performance. The Hy-Tech Purchased Property was used by the Hy-Tech Sellers in the business of, among other things, manufacturing and selling pneumatic tools and other tool products.
In connection with this acquisition, Hy-Tech entered into an Agreement of Sale with HTM Associates, a Pennsylvania general partnership comprised of certain shareholders of the Hy-Tech Sellers (HTM), pursuant to which Hy-Tech purchased certain real property located in Cranberry Township, Pennsylvania from HTM for $2,200,000 in cash.
The Company also agreed to make additional payments (Contingent Consideration) to the Hy-Tech Sellers. The amount of Contingent Consideration is to be based on a percentage of the average increase in earnings before interest, taxes, depreciation and amortization (EBITDA) over a two-year period from the date of acquisition, over a base year EBITDA of $4,473,000. In addition, the Company has agreed to make a further additional payment (Additional Contingent Consideration), subject to certain conditions related to an exclusive supply agreement with a major customer and, to a certain extent and subject to certain provisions, the achievement of Contingent Consideration. This Additional Contingent Consideration can not exceed $1,900,000. Any such additional payments for Contingent Consideration or Additional Contingent Consideration, if any, would be payable in accordance with the terms and conditions set forth in the Hy-Tech APA. Any such payments will be treated by the Company as additions to goodwill.
The following table summarizes, on an unaudited pro forma basis, the combined results of operations of the Company and Hy-Tech as though the acquisition transaction had occurred as of January 1, 2007. The pro forma amounts give effect to appropriate adjustments for amortization of intangible assets, interest expense and income taxes. The pro forma amounts presented are not necessarily indicative of either the actual consolidated operating results had the acquisition transaction occurred as of January 1, 2007 or of future consolidated operating results.
|
|
Three months ended |
|
Nine Months ended |
|
||
|
|
September 30, 2007 |
|
September 30, 2007 |
|
||
Net revenues |
|
$ |
30,353,000 |
|
$ |
88,099,000 |
|
|
|
|
|
|
|
||
Net earnings |
|
$ |
458,000 |
|
$ |
4,026,000 |
|
Earnings per share of common stock |
|
|
|
|
|
||
Basic |
|
$ |
0.13 |
|
$ |
1.12 |
|
Diluted |
|
$ |
0.12 |
|
$ |
1.06 |
|
13
NOTE 6 DISCONTINUED OPERATIONS
Embassy Industries, Inc.
Pursuant to an Asset Purchase Agreement (the Embassy APA), dated as of October 11, 2005, among P&F, Embassy, Mestek, Inc. (Mestek) and Embassy Manufacturing, Inc., a wholly owned subsidiary of Mestek (EMI), Embassy sold substantially all of its operating assets to EMI. Certain assets were retained by Embassy, including, but not limited to, cash and title to any real property owned by Embassy at the consummation of the sale to EMI. Embassy has effectively ceased all operating activities.
On July 24, 2006, Embassy received a letter (the Purchaser Letter) from counsel to J. DAddario & Company, Inc., a New York corporation (Purchaser), purporting to terminate that certain contract entered into by Embassy and Purchaser on January 13, 2006 (the Agreement, and as amended, the Contract of Sale). Pursuant to the Contract of Sale, Embassy agreed to sell its Farmingdale, New York premises (the Farmingdale Premises) to Purchaser for a purchase price of $6,403,000. The Purchaser Letter purports to terminate the Contract of Sale based upon Purchasers assertion that Embassy had not satisfied certain requirements and demands that the escrow agent return the down payment with accrued interest, and further, that Purchaser be reimbursed for the costs of survey and title examination.
Embassy informed Purchaser that its purported termination of the Contract of Sale was in default of its obligation to consummate the purchase of the Farmingdale Premises under the terms of the Contract of Sale. On August 2, 2006, Purchaser instituted an action against Embassy in the Supreme Court of the State of New York, County of Suffolk, for breach of contract and return of down-payment, seeking $650,000, together with costs of title and survey and interest thereon, and the cost of the action. The down-payment remains in escrow pending resolution of this matter. Embassy believes the action is without merit and is vigorously defending it.
In June 2007, Embassy sold this property to an unrelated third party, receiving approximately $6,300,000 from the sale, used the after-tax proceeds from the sale to satisfy the mortgage on the building of approximately $1,200,000 and to reduce its long-term debt. The Company recorded a pre-tax gain from this sale of approximately $5,100,000.
Green
Green was primarily engaged in the manufacture, development and sale of heavy-duty welded custom designed hydraulic cylinders sold for use as integrated components on a variety of equipment and machinery manufactured by others. Green also manufactured a line of access equipment for the petro chemical and bulk storage industries. This product line consisted of bridges, platforms, walkways and stairways, constructed of steel or aluminum and generally installed outdoors. In addition, Green marketed a small line of diggers used primarily as attachments to small tractors for light farm work. This product line was marketed through farm equipment dealers and wholesalers. We sold the principal assets of Green between December 2004 and July 2005 in three transactions pursuant to three separate asset purchase agreements with non-affiliated third parties. During 2008 and 2007, Green received commission income from one of the non-affiliated third parties. These amounts are included in the earnings from discontinued operations.
The following amounts pertain to the Companys discontinued operations and have been segregated from the Companys continuing operations and are reported as assets held for sale and assets and liabilities of discontinued operations in the consolidated condensed balance sheets:
14
|
|
September 30, 2008 |
|
December 31, 2007 |
|
||
Assets held for sale and assets of discontinued operations: |
|
|
|
|
|
||
Current: |
|
|
|
|
|
||
Prepaid expenses |
|
$ |
42,000 |
|
$ |
56,000 |
|
Subtotal |
|
42,000 |
|
56,000 |
|
||
Long-term: |
|
|
|
|
|
||
Other receivable |
|
|
|
9,000 |
|
||
Total assets held for sale and assets of discontinued operations |
|
$ |
42,000 |
|
$ |
65,000 |
|
|
|
|
|
|
|
||
Liabilities of discontinued operations: |
|
|
|
|
|
||
Current: |
|
|
|
|
|
||
Accounts payable and accrued expenses |
|
$ |
31,000 |
|
$ |
30,000 |
|
Subtotal |
|
31,000 |
|
30,000 |
|
||
Long-term: |
|
|
|
|
|
||
Pension obligation |
|
334,000 |
|
342,000 |
|
||
Total liabilities of discontinued operations |
|
$ |
365,000 |
|
$ |
372,000 |
|
Results of operations for Embassy and Green and have been segregated from continuing operations and reflected as discontinued operations approximately as follows:
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
||||
Earnings from operation of discontinued operations, before taxes |
|
$ |
39,000 |
|
$ |
167,000 |
|
$ |
122,000 |
|
$ |
160,000 |
|
Income tax expense |
|
13,000 |
|
46,000 |
|
41,000 |
|
58,000 |
|
||||
Earnings from operation of discontinued operations |
|
26,000 |
|
121,000 |
|
81,000 |
|
102,000 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Gain on sale of assets held for sale, before taxes |
|
|
|
|
|
|
|
5,120,000 |
|
||||
Income tax expense |
|
|
|
|
|
|
|
2,093,000 |
|
||||
Gain on sale of assets held for sale |
|
|
|
|
|
|
|
3,027,000 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Earnings from discontinued operations |
|
$ |
26,000 |
|
$ |
121,000 |
|
$ |
81,000 |
|
$ |
3,129,000 |
|
NOTE 7 - ACCOUNTS RECEIVABLE AND ALLOWANCE FOR DOUBTFUL ACCOUNTS
Accounts receivable - net consists of:
|
|
September 30, 2008 |
|
December 31, 2007 |
|
||
Trade accounts receivable |
|
$ |
12,791,000 |
|
$ |
13,502,000 |
|
Less: Allowance for doubtful accounts |
|
497,000 |
|
619,000 |
|
||
|
|
$ |
12,294,000 |
|
$ |
12,883,000 |
|
15
NOTE 8 INVENTORIES
|
|
September 30, 2008 |
|
December 31, 2007 |
|
||
Raw materials |
|
$ |
2,507,000 |
|
$ |
2,525,000 |
|
Work in process |
|
1,758,000 |
|
2,156,000 |
|
||
Finished Goods |
|
30,353,000 |
|
29,015,000 |
|
||
|
|
34,618,000 |
|
33,696,000 |
|
||
Reserve for obsolete and slow moving inventories |
|
(2,270,000 |
) |
(1,960,000 |
) |
||
|
|
$ |
32,348,000 |
|
$ |
31,736,000 |
|
At December 31, 2007, the Company originally reported a reserve for obsolete and slow-moving inventories in connection with the acquisition of Hy-Tech, which has been reclassified to finished goods to conform to the current periods presentation.
NOTE 9 - GOODWILL AND OTHER INTANGIBLE ASSETS
During the nine-month period ended September 30, 2008, there was no change to the carrying value of goodwill.
Other intangible assets were as follows:
|
|
September 30, 2008 |
|
December 31, 2007 |
|
||||||||
|
|
Cost |
|
Accumulated |
|
Cost |
|
Accumulated |
|
||||
Other intangible assets: |
|
|
|
|
|
|
|
|
|
||||
Customer relationships and backlog |
|
$ |
14,130,000 |
|
$ |
4,778,000 |
|
$ |
14,130,000 |
|
$ |
4,117,000 |
|
Non-compete and Employment agreements |
|
810,000 |
|
787,000 |
|
810,000 |
|
780,000 |
|
||||
Trademark/trade name |
|
699,000 |
|
|
|
699,000 |
|
|
|
||||
Engineering drawings |
|
290,000 |
|
24,000 |
|
290,000 |
|
12,000 |
|
||||
Licenses |
|
105,000 |
|
29,000 |
|
105,000 |
|
21,000 |
|
||||
Total |
|
$ |
16,034,000 |
|
$ |
5,618,000 |
|
$ |
16,034,000 |
|
$ |
4,930,000 |
|
Amortization expense for other intangible assets subject to amortization was as follows:
|
|
Three months ended September 30, |
|
Nine months ended September 30, |
|
||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
$ |
228,000 |
|
$ |
275,000 |
|
$ |
687,000 |
|
$ |
983,000 |
|
Amortization expense for each of the twelve month periods ending September 30, 2009 through September 30, 2013 is estimated to be as follows: 2009 - $916,000; 2010 - $917,000; 2011 - $909,000; 2012 - $906,000 and 2013 - $804,000. The weighted average amortization period for intangible assets was 12.5 years at September 30, 2008 and 13.1 years at December 31, 2007.
NOTE 10 - WARRANTY LIABILITY
The Company offers warranties on certain products against product defects for periods primarily ranging from one to three years, with certain kitchen and bath products sold through Woodmark as well as certain items marketed by Hy-Tech, and commencing in 2008, certain products sold through Nationwide having a limited lifetime warranty, depending on the specific product and terms of the customer purchase agreement. The Companys typical warranty requires it to repair or replace the defective products during the
16
warranty period at no cost to the customer. At the time the product revenue is recognized, the Company records a liability for estimated costs under its warranty program, which costs are estimated based on historical experience. The Company periodically assesses the adequacy of its recorded warranty liability and adjusts the amounts as necessary. While the Company believes that its estimated liability for product warranties is adequate, the estimated liability for the product warranties could differ materially from future actual warranty costs.
Changes in the Companys warranty liability, included in other accrued liabilities, were as follows:
|
|
Nine months ended September 30, |
|
||||
|
|
2008 |
|
2007 |
|
||
Balance, beginning of period |
|
$ |
552,000 |
|
$ |
368,000 |
|
Warranties issued and changes in estimated pre-existing warranties |
|
563,000 |
|
755,000 |
|
||
Actual warranty costs incurred |
|
(789,000 |
) |
(729,000 |
) |
||
Balance, end of period |
|
$ |
326,000 |
|
$ |
394,000 |
|
NOTE 11 BANK DEBT
The Company entered into a credit agreement, as amended, with two banks in 2004. This agreement includes a revolving credit loan facility, which provides a total of $18,000,000 for direct borrowings, with various sublimits for letters of credit, bankers acceptances and equipment loans. There are no commitment fees for any unused portion of this credit agreement. The credit agreement is subject to review by the lending banks. In July 2008, the Company and the banks executed Amendment No.13 to the Credit Agreement which, among other things, established new applicable loan margins for both the revolving credit facility as well as for applicable term loan margins, expanded the definition of eligible inventory, amended certain financial covenants and set November 30, 2008 as the termination date of the revolving credit loan portion of the credit agreement facility. As of the date of this filing, the Company and the banks are negotiating terms of a further amendment which the Company believes will extend the term of the revolving portion of the facility, although there can be no assurance this will occur. Direct borrowings under the revolving credit loan facility are secured by the Companys accounts receivable, inventories and equipment and are cross-guaranteed by each of the Companys subsidiaries. These borrowings bear interest at either LIBOR (London InterBank Offered Rate) or the prime interest rate, plus the currently applicable loan margin. At both September 30, 2008 and December 31, 2007, the applicable loan margins which are added to LIBOR or the prime interest rate are 1.75% and 0.5%, respectively. At September 30, 2008 and December 31, 2007, the balances outstanding on the revolving credit loan facility were $15,000,000 and $8,000,000, respectively.
The Companys credit agreement also includes a term loan facility, which provided a maximum commitment of $34,000,000 to finance acquisitions subject to the approval of the lending banks. Borrowings under the term loan facility are secured by the Companys accounts receivable, inventories and equipment and are cross-guaranteed by each of the Companys subsidiaries. These borrowings bear interest at either LIBOR or the prime interest rate, plus the currently applicable loan margin. In connection with the acquisition of Hy-Tech in February 2007, the Company executed and delivered an amendment to the credit agreement, which provided a new term loan in the amount of $19,000,000 (the Hy-Tech term loan). During 2007, the Company paid $5,000,000 against the Hy-Tech term loan. In January 2008, the Company paid an additional $5,000,000 against the Hy-Tech term loan through additional borrowings on the revolving credit loan facility. As a result of these principal payments which aggregated $10,000,000, the Hy-Tech term loan balance was $14,000,000 at December 31, 2007 and $9,000,000 at the time of commencement of the scheduled principal payments. The Hy-Tech term loan is payable in 25 equal quarterly payments, which commenced January 25, 2008. As the result of the principal payments made prior to the commencement of the scheduled payments, the amount of each quarterly principal payment is $360,000. There was $7,920,000 and $14,000,000 outstanding against this term loan at September 30, 2008 and December 31, 2007, respectively. In addition, during 2004, the
17
Company borrowed $29,000,000 against the term loan facility to finance the Companys acquisition of Woodmark. The principal amount on this term loan is payable in quarterly installments of $950,000. At September 30, 2008 and December 31, 2007, there was $6,950,000 and $9,800,000, respectively, outstanding against this term loan. At both September 30, 2008 and December 31, 2007, the applicable loan margin added to LIBOR or the prime interest rates were 2.00% and 0.25%, respectively.
The credit agreement also includes a foreign exchange line (cash flow hedge), which provides for the availability of up to $10,000,000 in foreign currency forward contracts. These contracts fix the exchange rate on future purchases of foreign currencies needed for payments to foreign suppliers. The total amount of foreign currency forward contracts outstanding under the foreign exchange line at September 30, 2008, based on that days closing spot rate, was approximately $188,000. All such contracts will expire in the fourth quarter of calendar year 2008. The impact of these cash flow hedge contracts on other comprehensive income is not material for the three and nine months ended September 30, 2008.
The Company has mortgages outstanding of approximately $2,051,000 and $2,249,000 at September 30, 2008 and December 31, 2007, respectively.
NOTE 12RELATED PARTY TRANSACTIONS
The president of one of our subsidiaries is part owner of one of the subsidiarys vendors. During the nine-month periods ended September 30, 2008 and 2007, the subsidiary purchased approximately $1,014,000 and $637,000 of product from this vendor.
NOTE 13 - BUSINESS SEGMENTS
P&F operates in two primary lines of business, or segments: (i) tools and other products (Tools) and (ii) hardware and accessories (Hardware). For reporting purposes, Florida Pneumatic and Hy-Tech are combined in the Tools segment, while Woodmark, Pacific Stair and Nationwide are combined in the Hardware segment. Results for Hy-Tech have been included since its acquisition date. The Company evaluates segment performance based primarily on segment operating income. The accounting policies of each of the segments are the same as those described in Note 1.
The following presents financial information by segment for the three and nine-month periods ended September 30, 2008 and 2007. Segment operating income excludes general corporate expenses, interest expense and income taxes. Identifiable assets are those assets directly owned or utilized by the particular business segment.
18
Three months ended September 30, 2008 |
|
Consolidated |
|
Tools |
|
Hardware |
|
|||
|
|
|
|
|
|
|
|
|||
Revenues from unaffiliated customers |
|
$ |
22,104,000 |
|
$ |
12,253,000 |
|
$ |
9,851,000 |
|
|
|
|
|
|
|
|
|
|||
Segment operating income |
|
1,949,000 |
|
1,746,000 |
|
203,000 |
|
|||
General corporate expense |
|
(1,193,000 |
) |
|
|
|
|
|||
Interest expense net |
|
(406,000 |
) |
|
|
|
|
|||
Earnings from continuing operations before income taxes |
|
$ |
350,000 |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|||
Segment assets |
|
$ |
75,435,000 |
|
$ |
45,334,000 |
|
$ |
30,101,000 |
|
Corporate assets and assets of discontinued operations |
|
5,485,000 |
|
|
|
|
|
|||
Total assets |
|
$ |
80,920,000 |
|
|
|
|
|
Three months ended September 30, 2007 |
|
Consolidated |
|
Tools |
|
Hardware |
|
|||
|
|
|
|
|
|
|
|
|||
Revenues from unaffiliated customers |
|
$ |
30,353,000 |
|
$ |
17,112,000 |
|
$ |
13,241,000 |
|
|
|
|
|
|
|
|
|
|||
Segment operating income |
|
2,652,000 |
|
$ |
1,156,000 |
|
$ |
1,496,000 |
|
|
General corporate expense |
|
(1,229,000 |
) |
|
|
|
|
|||
Interest expense net |
|
(739,000 |
) |
|
|
|
|
|||
Earnings from continuing operations before income taxes |
|
$ |
684,000 |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|||
Segment assets |
|
$ |
109,180,000 |
|
$ |
52,792,000 |
|
$ |
56,388,000 |
|
Corporate assets and assets of discontinued operations |
|
2,532,000 |
|
|
|
|
|
|||
Total assets |
|
$ |
111,712,000 |
|
|
|
|
|
Nine months ended September 30, 2008 |
|
Consolidated |
|
Tools |
|
Hardware |
|
|||
|
|
|
|
|
|
|
|
|||
Revenues from unaffiliated customers |
|
$ |
71,983,000 |
|
$ |
40,026,000 |
|
$ |
31,957,000 |
|
|
|
|
|
|
|
|
|
|||
Segment operating income |
|
6,922,000 |
|
$ |
5,111,000 |
|
$ |
1,811,000 |
|
|
General corporate expense |
|
(3,712,000 |
) |
|
|
|
|
|||
Interest expense net |
|
(1,416,000 |
) |
|
|
|
|
|||
Earnings from continuing operations before income taxes |
|
$ |
1,794,000 |
|
|
|
|
|
Nine months ended September 30, 2007 |
|
Consolidated |
|
Tools |
|
Hardware |
|
|||
|
|
|
|
|
|
|
|
|||
Revenues from unaffiliated customers |
|
$ |
85,920,000 |
|
$ |
44,511,000 |
|
$ |
41,409,000 |
|
|
|
|
|
|
|
|
|
|||
Segment operating income |
|
8,016,000 |
|
$ |
3,014,000 |
|
$ |
5,002,000 |
|
|
General corporate expense |
|
(4,436,000 |
) |
|
|
|
|
|||
Interest expense net |
|
(2,222,000 |
) |
|
|
|
|
|||
Earnings from continuing operations before income taxes |
|
$ |
1,358,000 |
|
|
|
|
|
19
P&F INDUSTRIES, INC. AND SUBSIDIARIES
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
General
The Private Securities Litigation Reform Act of 1995 (the Reform Act) provides a safe harbor for forward-looking statements made by or on behalf of P&F Industries, Inc. and subsidiaries (P&F, or the Company). P&F and its representatives may, from time to time, make written or verbal forward-looking statements, including statements contained in the Companys filings with the Securities and Exchange Commission and in its reports to stockholders. Generally, the inclusion of the words believe, expect, intend, estimate, anticipate, will, and their opposites and similar expressions identify statements that constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 and that are intended to come within the safe harbor protection provided by those sections. Any forward-looking statements contained herein, including those related to the Companys future performance, are based upon the Companys historical performance and on current plans, estimates and expectations. All forward-looking statements involve risks and uncertainties. These risks and uncertainties could cause the Companys actual results for the 2008 fiscal year and beyond to differ materially from those expressed in any forward-looking statement made by or on behalf of the Company for a number of reasons, as previously disclosed in the Companys Annual Report on Form 10-K for the year ended December 31, 2007 in response to Item 1A. to Part I of Form 10-K. Forward-looking statements speak only as of the date on which they are made. The Company undertakes no obligation to update publicly or revise any forward-looking statement, whether as a result of new information, future developments or otherwise.
Business
P&F conducts its business operations through two of its wholly owned subsidiaries: Continental Tool Group, Inc. (Continental) and Countrywide Hardware, Inc. (Countrywide). P&F and its subsidiaries are herein referred to collectively as the Company. In addition, the words we, our and us refer to the Company. Further, P&F operates in two primary lines of business, or segments: (i) tools and other products (Tools) and (ii) hardware and accessories (Hardware).
Tools
We conduct our Tools business through Continental, which in turn currently operates through its wholly owned subsidiaries, Florida Pneumatic Manufacturing Corporation (Florida Pneumatic) and Hy-Tech Machine, Inc. (Hy-Tech).
Florida Pneumatic is engaged in the importation, manufacture and sale of pneumatic hand tools, primarily for the industrial, retail and automotive markets, and the importation and sale of compressor air filters. Florida Pneumatic also markets, through its Berkley Tool division (Berkley), a line of pipe cutting and threading tools, wrenches and replacement electrical components for a widely-used brand of pipe cutting and threading machines. In addition, through its Franklin Manufacturing (Franklin) division, Florida Pneumatic imports a line of door and window hardware. In February 2007, the Company acquired substantially all of the operating assets of Hy-Tech Machine, Inc., a Pennsylvania corporation, and Quality Gear & Machine, Inc. and certain real property from HTM Associates, which collectively comprise Hy-Tech. Hy-Tech, is primarily engaged in the manufacture and distribution of pneumatic tools and parts for industrial applications.
Hardware
We conduct our Hardware business through a wholly owned subsidiary, Countrywide, which in turn operates through its wholly owned subsidiaries, Nationwide Industries, Inc. (Nationwide), Woodmark International, L.P. (Woodmark) and Pacific Stair Products, Inc. (Pacific Stair).
20
Nationwide is an importer and manufacturer of door, window and fencing hardware. Woodmark is an importer of builders hardware, including staircase components and kitchen and bath hardware and accessories. Until the closure of its mill which occurred during the three-month period ended September 30, 2008 Pacific Stair manufactured premium stair rail products. Thereafter it will continue to distribute Woodmarks staircase components to the building industry, primarily in southern California and the southwestern region of the United States.
Overview
The significant factors listed below, which affected our results for the three and nine-month periods ended September 30, 2008, are discussed in further detail in the Results of Operations section:
· Net Revenue: The on-going down-turn in the number of new home starts compounded by the overall sluggishness affecting the nations economy continues to have an adverse affect on overall performance as evidenced by the 27% reduction in our net sales when comparing the three-month periods ended September 30, 2008 and 2007;
· Gross margins: Consolidated gross margins increased 3.5 percentage points when comparing the three-month periods ended September 30, 2008 and 2007 as well as increasing 2.1 percentage points when comparing the nine month periods ending September 30, 2008 and 2007 primarily due to improved product mix, reduced costs and improved manufacturing performance;
· Selling, general and administrative expense: Continued to decrease for the third quarter in a row. The reduction for the three and nine-month periods ended September 30, 2008 compared to the same period in the prior year were $823,000 and $2,217,000, respectively; and
· Interest expense: Decreased $333,000 and $806,000 for the three and nine-month periods ended September 30, 2008 compared to the same periods in the prior year.
KEY INDICATORS
Economic Measures
The most critical economic indicator affecting our overall performance, specifically our Hardware segment, has been and will continue to be new home construction data, in particular single home completions, as that is generally the stage of construction when Woodmark and Pacific Stair products are required. According the U.S. Census Bureau and the Department of Housing and Urban Development, the number of new privately owned housing starts in September 2008 were at a seasonally adjusted rate of 817,000, down 31.1% from 1,185,000 reported during the same nine-month period in 2007. Economic indicators for the Tools segment include general economic conditions and retail sales, which during the three-month period ended September 30, 2008, had an adverse impact on revenue at Florida Pneumatic.
Another key economic measure relevant to us is the cost of our raw materials, in particular metals, especially various types of steel and aluminum. Lastly, to a lesser extent, we are impacted by the value of the U.S. dollar in relation to the Japanese yen (yen) and the Taiwan dollar (TWD), as we purchase a significant portion of our products from these two countries. We also make purchases from Chinese sources in U.S. dollars. However, if the Chinese currency, the Renminbi (RMB), were to be revalued against the dollar, there could be a significant negative impact on the cost of our products.
21
Operating Measures
Key operating measures we use to manage our operating segments are: future sales orders; shipments; development of new products; controlling customer retention; inventory levels and productivity. These measures are recorded and monitored at various intervals, including daily, weekly and monthly. To the extent these measures are relevant; they are discussed in the detailed sections for each operating segment.
Financial Measures
Key financial measures we use to evaluate the results of our business include: revenue; gross margin; selling, general and administrative expenses; earnings before interest; taxes and bonus; operating cash flows and capital expenditures; return on sales; return on assets; days sales outstanding and inventory turns. These measures are reviewed at monthly, quarterly and annual intervals and are compared to historical periods as well as established objectives. To the extent that these measures are relevant, they are discussed in the detailed sections for each operating segment below.
Critical Accounting Policies and Estimates
We prepare our consolidated financial statements in accordance with accounting principles generally accepted in the United States of America. Certain of these accounting policies require us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and the related disclosure of contingent assets and liabilities, revenues and expenses. On an ongoing basis, we evaluate estimates, including those related to bad debts, inventory reserves, goodwill and intangible assets and warranty reserves. We base our estimates on historical data and experience, when available, and on various other assumptions that are believed to be reasonable under the circumstances, the combined results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates.
There have been no material changes in our critical accounting policies and estimates from those discussed in Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2007.
RESULTS OF OPERATIONS
Net revenue
The table below provides an analysis of our net revenue for the three and nine-month periods ended September 30, 2008 and 2007.
|
|
Three-months Ended September 30, |
|
|
|
|
|
|||||
|
|
2008 |
|
2007 |
|
Variance |
|
Variance |
|
|||
|
|
|
|
|
|
$ |
|
% |
|
|||
Tools |
|
|
|
|
|
|
|
|
|
|||
Florida Pneumatic |
|
$ |
7,211 |
|
$ |
12,686 |
|
$ |
(5,475 |
) |
(43.2 |
)% |
Hy-Tech |
|
5,042 |
|
4,426 |
|
616 |
|
13.9 |
|
|||
Tools Total |
|
$ |
12,253 |
|
$ |
17,112 |
|
$ |
(4,859 |
) |
(28.4 |
)% |
|
|
|
|
|
|
|
|
|
|
|||
Hardware |
|
|
|
|
|
|
|
|
|
|||
Woodmark |
|
$ |
5,613 |
|
$ |
8,188 |
|
$ |
(2,575 |
) |
(31.4 |
)% |
Pacific Stair |
|
543 |
|
1,042 |
|
(499 |
) |
(47.9 |
) |
|||
Nationwide |
|
3,695 |
|
4,011 |
|
(316 |
) |
(7.9 |
) |
|||
Hardware Total |
|
$ |
9,851 |
|
$ |
13,241 |
|
$ |
(3,390 |
) |
(25.6 |
)% |
|
|
|
|
|
|
|
|
|
|
|||
Consolidated |
|
$ |
22,104 |
|
$ |
30,353 |
|
$ |
(8,249 |
) |
(27.2 |
)% |
22
|
|
Nine-months Ended September 30, |
|
|
|
|
|
|||||
|
|
2008 |
|
2007 |
|
Variance |
|
Variance |
|
|||
|
|
|
|
|
|
$ |
|
% |
|
|||
Tools |
|
|
|
|
|
|
|
|
|
|||
Florida Pneumatic |
|
$ |
25,569 |
|
$ |
33,598 |
|
$ |
(8,029 |
) |
(23.9 |
)% |
Hy-Tech |
|
14,457 |
|
10,913 |
|
3,544 |
|
32.5 |
|
|||
Tools Total |
|
$ |
40,026 |
|
$ |
44,511 |
|
$ |
(4,485 |
) |
(10.1 |
)% |
|
|
|
|
|
|
|
|
|
|
|||
Hardware |
|
|
|
|
|
|
|
|
|
|||
Woodmark |
|
$ |
18,019 |
|
$ |
25,213 |
|
$ |
(7,194 |
) |
(28.5 |
)% |
Pacific Stair |
|
1,571 |
|
3,012 |
|
(1,441 |
) |
(47.8 |
) |
|||
Nationwide |
|
12,367 |
|
13,184 |
|
(817 |
) |
(6.2 |
) |
|||
Hardware Total |
|
$ |
31,957 |
|
$ |
41,409 |
|
$ |
(9,452 |
) |
(22.8 |
)% |
|
|
|
|
|
|
|
|
|
|
|||
Consolidated |
|
$ |
71,983 |
|
$ |
85,920 |
|
$ |
(13,937 |
) |
(16.2 |
)% |
When comparing the three-month periods ended September 30, 2008 and 2007, net revenue reported by our Tools segment decreased $4,859,000. Significant factors contributing to this decrease include a net reduction in revenue at Florida Pneumatic of $5,475,000, driven primarily by the wind-down of The Home Depot business which accounted for $1,909,000 of the decrease, and lower promotional and carryover sales of approximately $2,810,000 to a major retail customer. Additionally, we continue to see weakening sales in our Franklin products line, which decreased $755,000 when comparing the three-month periods ended September 30, 2008 and 2007. Hy-Tech however, continues to provide a positive impact to the Tools segment. Hy-Tech focuses on the industrial sector of the pneumatic tools market, an area which thus far has not been as affected by an overall sluggish economy specifically in the retail sector. As illustrated in the table above, when comparing the three-month periods ended September 30, 2008 and 2007, Hy-Tech, reported an increase of $616,000 over the same period in the prior year. This increase is primarily attributable to organic growth.
As a result of the continuing reduction in the number of new homes being constructed, which is the principal driver for the Hardware segment, revenue for the quarter ended September 30, 2008 decreased an aggregate of $3,390,000 when compared to the three-month period ended September 30, 2007. Specifically, our Woodmark subsidiary, which primarily markets its stair parts to the southern tier of the United Sates, continues to be hard hit, reporting an aggregate net revenue decrease of $2,575,000. Within Woodmark, revenue from the sale of its stair parts and accessories a product line decreased $2,231,000 primarily due to the diminished number of new housing starts and the loss of a major customer. Additionally, Woodmark incurred a decrease in its kitchen and bath products line revenue of $344,000 due to a diminishing recreational vehicle market, which is a key customer group as well as the weak economic conditions. Until the downward trend in the number of new housing starts levels and begins to increase we do not expect to see improvement in Woodmarks net revenue. As illustrated in the table above, Pacific Stair Products located in Southern California reported a decrease in its net revenue of $499,000 to $543,000 reported for the three-month period ended September 30, 2008 from $1,042,000 reported for the same period in the prior year. This continuing fall-off is primarily attributable to continuing decline in the new home construction market in southern California and Arizona. Nationwide, which primarily markets fencing and gate hardware had not, until the second calendar quarter of 2008, been materially affected by either the sluggish home building sector, or the general slow-down in the overall economy, experienced a decrease in net revenue of $316,000. Nationwides net revenue from fencing increased a modest $30,000; however, it incurred decreases of $228,000 and $118,000 in its OEM and patio business lines, respectively. We anticipate that competitive pressures and cost increases from our foreign suppliers may continue to reduce the beneficial impact of the new products which were introduced during the first six months of 2008.
23
Net revenue for the Tools segment for the nine-month period ended September 30, 2008 was $4,485,000 or 10.1% below that of the same period in the prior year. This decrease is primarily the result of the following factors impacting Florida Pneumatics performance: (i) the wind down of business with The Home Depot; (ii) a reduction of retail sales volume with a major customer and (iii) reduced volume at Franklin. As a result of the aforementioned factors, we incurred a decrease in net revenue of $8,029,000 at Florida Pneumatic. The decline in year to date net revenue at Florida Pneumatic was offset by an increase at Hy-Tech of $3,544,000 or 32.5%. Hy-Tech, acquired in February 2007, offers its products to the industrial sector of the pneumatic tools marketplace which has not been as affected by the sluggish economy as has the retail sector. Its growth continues to be organic, as it widens both its product line and customer base.
Net revenue for the Hardware segment continues to be severely impacted by the ongoing downward trend of new home construction. This segment reported a decrease of 22.8% when comparing the nine-month period ending September 30, 2008 revenue to that of the same period in the prior year. Specifically, both Woodmark and Pacific Stair Products, whose primary market is new home construction, are down 28.5% and 47.8%, respectively, when comparing the nine-month periods ended September 30, 2008 and 2007. It is difficult to predict when the new home starts will begin to improve. Until such time we will continue our ongoing efforts to reduce costs and overhead wherever possible to offset lower revenue. Lastly, when comparing the nine-month periods ended September 30, 2008 and 2007, net revenue at Nationwide decreased $817,000 primarily due to a weakening of the general economy, competitive pressures and costs increases from overseas.
All revenues are generated in U.S. dollars and are not impacted by changes in foreign currency exchange rates.
Gross Margins / Profits
Gross profits for the three and nine-month periods ended September 30, 2008 and 2007:
Three months ended |
|
|
|
Consolidated |
|
Tools |
|
Hardware |
|
|||
2008 |
|
Gross Profit |
|
$ |
6,879,000 |
|
$ |
4,231,000 |
|
$ |
2,648,000 |
|
|
|
Gross Margin |
|
31.1 |
% |
34.5 |
% |
26.9 |
% |
|||
|
|
|
|
|
|
|
|
|
|
|||
2007 |
|
Gross Profit |
|
$ |
8,368,000 |
|
$ |
4,393,000 |
|
$ |
3,975,000 |
|
|
|
Gross Margin |
|
27.6 |
% |
25.7 |
% |
30.0 |
% |
Nine months ended |
|
|
|
Consolidated |
|
Tools |
|
Hardware |
|
|||
2008 |
|
Gross Profit |
|
$ |
22,606,000 |
|
$ |
13,403,000 |
|
$ |
9,203,000 |
|
|
|
Gross Margin |
|
31.4 |
% |
33.5 |
% |
28.8 |
% |
|||
|
|
|
|
|
|
|
|
|
|
|||
2007 |
|
Gross Profit |
|
$ |
25,193,000 |
|
$ |
12,357,000 |
|
$ |
12,836,000 |
|
|
|
Gross Margin |
|
29.3 |
% |
27.8 |
% |
31.0 |
% |
Gross margins in the Tools segment increased 8.8 percentage points to 34.5% for the three-month period ended September 30, 2008 from 25.7% for the three-month period ended September 30, 2007. However, gross profit for this segment decreased $162,000 as a result of the decrease in revenue. Specifically, gross margins at Florida Pneumatic increased 5.1 percentage points. Factors contributing to this margin improvement include: (i) a reduction in the fee arrangement paid to an overseas trading
24
partner and (ii) continued various cost reductions implemented during 2008. However, when taken in conjunction with the decrease in revenue, Florida Pneumatics gross profit declined approximately $664,000. Both gross margins and gross profit increased at Hy-Tech when comparing the three-month periods ended September 30, 2008 and 2007. Gross margins increased approximately 5.7 percentage points to 37.2% for the three-month period ended September 30, 2008, from 31.5% reported for the same period in the prior year. In combination with the increased revenue, Hy-Techs gross profit increased $502,000 during the same period. These increases reported in this quarter are primarily due to product mix as well as improved manufacturing efficiencies.
The overall gross margin percentage for the Hardware segment continues to be severely affected by the downturn in home construction. For the three-month period ended September 30, 2008, Hardware segment gross margin was 26.9% reflecting a decrease of 3.1 percentage points when compared to 30.0% for the same period in the prior year. Gross profit for the Hardware segment decreased $1,327,000 to $2,648,000 reported for the three-month period ended September 30, 2008 from $3,975,000 for the same period in 2007. Specifically, gross margins for our stair parts business as well as our kitchen and bath businesses at Woodmark decreased 1.3 and 6.2 percentage points, respectively, when comparing the three-month periods ended September 30, 2008 and 2007. These gross margin decreases combined with the reduction in revenue combined to generate a reduction of gross profit at Woodmark of $844,000. The gross margin decrease in the stair parts business was primarily the result of lower absorption of fixed expenses as a result of lower revenue. The decrease in gross margin for the kitchen and bath product line is due primarily to a combination of vendor price increases combined with selling price concessions. The gross margin for the three-month period ended September 30, 2008 at Pacific Stair continued to reflect the impact of the severely reduced number of new homes being constructed in the Southwestern region of the United States as well as the inability to reduce fixed manufacturing overhead costs as sales levels decrease. For the three-month period ended September 30, 2008 gross margins at Pacific Stair Products decreased 19.2 percentage points to a deficit of 4.3% compared to gross margin of 14.9% reported for the same three-month period in 2007. In an effort to improve the overall results at Pacific Stair, during the three-month period ended September 30, 2008 we completed the closure of its mill and consolidated operations into its warehouse. As a result of the mill closure, during the three-month period ended September 30, 2008, we recorded in our selling and general and administrative expenses a write down of certain assets and inventories aggregating approximately $136,000. We believe this action should improve the Pacific Stair Products financial results moving forward, however there can be no assurance that other factors could offset this action. Gross margins at Nationwide decreased 4.7 percentage points to 33.5% for the three-month period ended September 30, 2008 from 38.2% reported for the same period in 2007. The gross margin decrease was primarily due to price increases from overseas suppliers as well as current competitive conditions which, for certain items, necessitated price reductions. Combined with decreased revenue, its gross profit fell $295,000.
The overall gross margins for the Tools segment for the nine-month period ended September 30, 2008 improved over the same period in the prior year by 5.7 percentage points to 33.5% for the nine-month period ended September 30, 2008 compared to 27.8% for the same nine-month period in the prior year. Specifically, Hy-Tech improved its gross margins to 37.5% for the nine-month period ended September 30, 2008 from 33.6% reported for the same period in the prior year. Hy-Techs gross margin increase is due in part to an improved product mix, as well as lower variable costs. Additionally, during the period from the date of Acquisition through September 30, 2007 Hy-Techs cost of goods sold included $428,000, which represented the write-up of the then fair value of Hy-Techs inventory acquired at February 12, 2007. Gross margins at Florida Pneumatic improved as well, to 31.0% for the nine-month period ended September 30, 2008 from 25.9% reported for the same period in 2007. This improvement is primarily due to reduced costs from overseas suppliers, and product mix.
Gross margins for the nine-month period ended September 30, 2008 for the Hardware segment are down 2.2 percentage points to 28.8% for the nine-month period ended September 30, 2008 from 31.0% reported for the same period in 2007. Woodmarks overall gross margin is down 1.7 percentage points to 27.3% for the nine months ended September 30, 2008 from 29.0% in the prior year, due in part to less efficient absorption of warehouse costs due to lower revenue, as well as general market conditions. On a year to date basis, Pacific Stair Products, reported a deficit margin of 9.3% compared to a gross
25
margin of 13.5% reported in the nine-month period ended September 30, 2007, principally the result of under-utilization of the facilities, however, as noted above actions have been taken which we believe should help improve its gross margins in the future. Gross margins for the nine-month period at Nationwide decreased 3.0 percentage points to 35.8% from 38.8%, primarily the result of higher material costs combined with current competitive market conditions.
Selling, General and Administrative Expenses
Selling, general and administrative expenses, (SG&A) include salaries and related costs, commissions, travel, administrative facilities expenses, communications costs and promotional expenses for our direct sales and marketing staff, administrative and executive salaries and related benefits, legal, accounting and other professional fees as well as general corporate overhead and certain engineering expenses.
During the three-month period ended September 30, 2008, our SG&A decreased $823,000 or 11.9% to $6,122,000 when compared to the three-month period ended September 30, 2007 amount of $6,945,000. The primary factors driving the decrease are our continued cost cutting measures as well as lower variable costs. Significant components of the reduction of our SG&A include: (i) reductions in salaries, benefits and bonuses aggregating approximately $333,000; (ii) commission costs were lower by $145,000 due primarily to lower revenue; (iii) advertising and other promotional charges decreased $374,000; (iv) freight expenses were lower by approximately $119,000 and (v) warranty charges were down $41,000. Offsetting the above reductions in our operating expenses was an increase in professional services of $144,000. Additionally, in connection with the closure of the mill at Pacific Stair Products we recorded impairment charges in connection with the write down of certain assets and inventory which aggregated to $136,000. We believe the closure of the mill, which has been significantly under-utilized, should enable Pacific Stair Products to improve its overall financial performance in the future.
Our SG&A for the nine-month period ended September 30, 2008 aggregated $19,396,000, reflecting a reduction of $2,217,000 or 10.3% from the nine-month period ended September 30, 2007 total of $21,613,000. Key elements contributing to this reduction include: (i) a decrease in total salaries, payroll taxes and other employee costs aggregating $804,000, most of which is due to the approximately $400,000 compensation charge in connection with the sale of Embassys real estate asset which occurred in during 2007; (ii) advertising and other promotional charges decreased $632,000; (iii) commission expense decreased $264,000; (iv) freight costs decreased $241,000; (v) depreciation and amortization was lower by $259,000; (vi) warranty expenses decreased $190,000; (vii) product liability decreased $236,000; (viii) stock-based compensation decreased $133,000 and (ix) total engineering expenses decreased $56,000. Additionally, certain intangible assets related to our acquisition of Nationwide were fully amortized during 2007, resulting in a reduction of amortization expense of $133,000 when comparing the nine-month periods ended September 30, 2008 and 2007. Lastly, during the first quarter of 2008 we received a payment of $165,000 as reimbursement of fees and expenses incurred related to a legal matter which was settled in our favor, thus reducing professional fees during 2008. The above items were offset by a one-time severance and equipment write-down of $219,000 incurred as a result of the loss of The Home Depot business, as well as impairment charges resulting from the Pacific Stair Products mill closure of $136,000. Lastly, we incurred additional fees for professional / consulting services of $154,000 primarily due to additional accounting fees.
Interest - Net
Net interest expense incurred during the three-month period ended September 30, 2008 of $406,000 reflects a decrease of $333,000, compared to $739,000 which was incurred during the same three-month period in the prior year. Interest expense on borrowings under the term loan associated with
26
the Woodmark acquisition decreased by approximately $122,000 due primarily to lower principal balances and slightly lower interest rates in effect during the three-month period ended September 30, 2008 compared to the applicable interest rates in place during the three months ended September 30, 2007. Interest expense incurred in association with the Hy-Tech term loan decreased $163,000 when comparing the three-month periods ended September 30, 2008 to 2007. Causal affects of this interest expense reduction were: (i) ) during both the fourth quarter of 2007 and again in January 2008 we paid down $5,000,000 of this term loan, thus lowering the principal by an aggregate of $10,000,000 for the fiscal third quarter of 2008 compared to the same period in 2007, and (ii) the average interest rates in effect during the three-month period ended September 30, 2008 were slightly lower than the average interest rates in effect during the same three-month period in the prior year.
Our net interest for the nine-month period ended September 30, 2008 was lower than the same period in the prior year by $806,000. Key components of this change include: interest expense incurred in association with the Hy-Tech term loan decreased $318,000; interest expense associated to the Woodmark acquisition decrease $369,000; and interest on a note payable was lower by $84,000 as this note was paid in full in 2007. The preceding reductions of interest expense were partially offset by an increase in the interest expense incurred on our short-term borrowings, which increased primarily as the result of the pay-down of long-term debt in January 2008, thus increasing short-term debt.
Income Taxes
The effective tax rates applicable to earnings from continuing operations for the three month periods ended September 30, 2008 and 2007 were 29.1% and 49.9%, respectively. The effective tax rates applicable to earnings from continuing operations for the nine-month periods ended September 30, 2008 and 2007 were 41.4% and 47.0%, respectively. During the three-month period ended September 30, 2008, a portion of the Companys FIN 48 tax accrual expired as the result of the expiration of the statute of limitations thus having the effect of lowering the effective tax rate for the periods reported.
LIQUIDITY AND CAPITAL RESOURCES
Our cash flows from operations can be somewhat cyclical, typically with the greatest demand in the second and third quarters followed by positive cash flows in the fourth quarter as receivables and inventories trend down. Additionally, we monitor average days sales outstanding, inventory turnover and capital expenditures to project liquidity needs and evaluate return on assets employed.
We gauge our liquidity and financial stability by various measurements some of which are shown in the following table:
|
|
September 30, 2008 |
|
December 31, 2007 |
|
Working Capital |
|
$18,728,000 |
|
$24,000,000 |
|
Current Ratio |
|
1.63 to 1 |
|
1.95 to 1 |
|
Shareholders Equity |
|
$39,224,000 |
|
$37,986,000 |
|
The Company entered into a credit agreement, as amended, with two banks in 2004. This agreement includes a revolving credit loan facility, which provides a total of $18,000,000 for direct borrowings, with various sublimits for letters of credit, bankers acceptances and equipment loans. There are no commitment fees for any unused portion of this credit agreement. The credit agreement is subject to review by the lending banks. In July 2008, the Company and the banks executed Amendment No.13 to the Credit Agreement which, among other things, established new applicable loan margins for both the revolving credit facility as well as for applicable term loan margins, expanded the definition of eligible inventory, amended certain financial covenants and set November 30, 2008 as the termination date of the revolving credit loan portion of the credit agreement facility. As of the date of this filing the Company and the banks are negotiating terms of a further amendment which the Company believes will extend the term of the revolving portion of the facility, although there can be no assurance this will occur. Direct borrowings
27
under the revolving credit loan facility are secured by the Companys accounts receivable, inventories and equipment and are cross-guaranteed by each of the Companys subsidiaries. These borrowings bear interest at LIBOR (London InterBank Offered Rate) or the prime interest rate, plus the currently applicable loan margin. At both September 30, 2008 and December 31, 2007, the applicable loan margins which are added to LIBOR or the prime interest rate are 1.75% and 0.5%, respectively. At September 30, 2008 and December 31, 2007, the balances outstanding on the revolving credit loan facility were $15,000,000 and $8,000,000, respectively.
The Companys credit agreement also includes a term loan facility, which provided a maximum commitment of $34,000,000 to finance acquisitions subject to the approval of the lending banks. Borrowings under the term loan facility are secured by the Companys accounts receivable, inventories and equipment and are cross-guaranteed by each of the Companys subsidiaries. These borrowings bear interest at LIBOR or the prime interest rate, plus the currently applicable loan margin. In connection with the acquisition of Hy-Tech in February 2007, the Company executed and delivered an amendment to the credit agreement, which provided a new term loan in the amount of $19,000,000 (the Hy-Tech term loan). During 2007, the Company paid $5,000,000 against the Hy-Tech term loan. In January 2008, the Company paid an additional $5,000,000 against the Hy-Tech term loan through additional borrowings on the revolving credit loan facility. As a result of these principal payments which aggregated $10,000,000, the Hy-Tech term loan balance was $14,000,000 at December 31, 2007 and $9,000,000 at the time of commencement of the scheduled principal payments. The Hy-Tech term loan is payable in 25 equal quarterly payments, which commenced January 25, 2008. As the result of the principal payments made prior to the commencement of the scheduled payments, the amount of each quarterly principal payment is $360,000. There was $7,920,000 and $14,000,000 outstanding against this term loan at September 30, 2008 and December 31, 2007, respectively. In addition, during 2004, the Company borrowed $29,000,000 against the term loan facility to finance the Companys acquisition of Woodmark. The principal amount on this term loan is payable in quarterly installments of $950,000. At September 30, 2008 and December 31, 2007, there was $6,950,000 and $9,800,000, respectively, outstanding against this term loan. At both September 30, 2008 and December 31, 2007, the applicable loan margin added to LIBOR or the prime interest rates were 2.00% and 0.25%, respectively.
The credit agreement also includes a foreign exchange line (cash flow hedge), which provides for the availability of up to $10,000,000 in foreign currency forward contracts. These contracts fix the exchange rate on future purchases of foreign currencies needed for payments to foreign suppliers. The total amount of foreign currency forward contracts outstanding under the foreign exchange line at September 30, 2008, based on that days closing spot rate, was approximately $188,000.
Embassy participated in a multi employer pension plan until it sold substantially all of its operating assets in October 2005. This plan provided defined benefits to all of its union workers. Contributions to this plan were determined by the union contract. Embassy does not administer the plan funds and does not have any control over the plan funds. As a result of Embassys withdrawal from the plan, it recorded the net present value of a withdrawal liability of approximately $369,000, which is payable in quarterly installments of approximately $8,200 from May 2006 through February 2026. The total amount owing at September 30, 2008 and December 31, 2007 was $365,000 and $373,000, respectively, and is reported in Liabilities of Discontinued Operations in the consolidated balance sheets. Further, in connection with our sale of Embassy, we recorded the net present value of a receivable of approximately $90,000, which is scheduled to be collected at approximately $8,200 per quarter from May 2006 through May 2009.
Cash decreased $384,000, from $1,334,000 as of December 31, 2007 to $950,000 as of September 30, 2008. Our debt levels decreased $2,129,000 to $31,921,000 at September 30, 2008 from $34,050,000 at December 31, 2007, due primarily to a decrease in working capital needs consistent with lower revenue. The total percent of debt to total book capitalization (debt plus equity) decreased from 47.3% at December 31, 2007 to 44.9% at September 30, 2008.
Cash provided by operating activities of continuing operations for the nine-month periods ended
28
September 30, 2008 and 2007 were approximately $2,387,000, and $4,060,000, respectively, reflecting a decrease of $1,673,000 primarily the result of lower net income. Net cash used in financing activities of continuing operations was $2,190,000 reflects the pay down of the term loans. We believe that cash on hand plus future cash derived from operations along with cash available through borrowings under our credit facilities which we believe will likely be extended should be sufficient to allow us to meet our foreseeable working capital needs.
Capital spending was approximately $694,000 and $1,028,000 for the nine-month periods ended September 30, 2008 and 2007, respectively. Capital expenditures for the balance of 2008 are expected to be approximately $100,000, some of which may be financed through our credit facilities. Included in the expected total for 2008 are capital expenditures relating to new products, expansion of existing product lines and replacement of equipment.
OFF-BALANCE SHEET ARRANGEMENTS
Our foreign exchange line provides for the availability of up to $10,000,000 in foreign currency forward contracts. These contracts fix the exchange rate on future purchases of foreign currencies needed for payments to foreign suppliers. We have not purchased forward contracts on New Taiwan dollars (TWD). The total amount of foreign currency forward contracts outstanding at September 30, 2008, based on that days closing spot rate, was approximately $188,000.
A majority of our products are manufactured outside the United States, of which a significant amount is purchased in the local currency. As a result, we are exposed to movements in the exchange rates of various currencies against the United States dollar which could have an adverse effect on our results of operations or financial position. We believe our most significant foreign currency exposures are the Japanese yen, the Taiwan dollar (TWD) and the Chinese Renminbi (RMB). Purchases of product from China and Taiwan are made in U.S. dollars. However, if either or both the TWD or RMB, were to strengthen materially in relation to the U.S. dollar, there could be an adverse effect on our business, results of operations or financial position. We are also subject to currency risk with respect to the Yen; however we generally purchase Yen forward to mitigate the exposure.
Item 3. Quantitative And Qualitative Disclosures About Market Risk
Not required.
Item 4(T). Controls and Procedures
Evaluation of disclosure controls and procedures
An evaluation was performed, under the supervision of, and with the participation of, our management including the Principal Executive Officer and Principal Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) to the Securities and Exchange Act of 1934). Based on that evaluation, our management, including the Principal Executive Officer and Principal Financial Officer, concluded that our disclosure controls and procedures as of September 30, 2008 were effective. Accordingly, management believes that the consolidated condensed financial statements included in this Quarterly Report on Form 10-Q fairly present, in all material respects, our financial condition, results of operations and cash flows for the periods presented.
29
P&F management is responsible for establishing and maintaining effective internal controls. Because of our inherent limitations, internal controls may not prevent or detect misstatements. A control system, no matter how well designed and operated, can only provide reasonable, not absolute, assurance that the control systems objectives will be met. Also, projections of any evaluation of effectiveness as 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 policies and procedures may deteriorate.
The Certifications of our Principal Executive Officer and Principal Financial Officer included as Exhibits 31.1 and 31.2 to this Quarterly Report on Form 10-Q include, in paragraph 4 of such certifications, information concerning our disclosure controls and procedures and internal control over financial reporting. Such certifications should be read in conjunction with the information contained in this Item 4 - Controls and Procedures for a more complete understanding of the matters covered by such certifications.
Changes in Internal Control Over Financial Reporting
There have been no significant changes in our internal control over financial reporting during the most recently completed fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
30
Item 1. |
|
|
|
|
|
|
|
We are a defendant or co-defendant in various actions brought about in the ordinary course of conducting our business. We do not believe that any of these actions are material to our financial condition. |
|
|
|
Item 1A. |
|
|
|
|
|
|
|
There were no material changes from risk factors previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2007 in response to Item 1A. to Part I of Form 10-K. |
|
|
|
Item 2. |
|
|
|
|
|
|
|
The following table presents our repurchase activity of our Class A Common stock during the three-month period ended September 30, 2008. |
Period |
|
Total Number of |
|
Average Price |
|
Total Number of |
|
Maximum |
|
|
July, 2008 |
|
500 |
|
$ |
3.54 |
|
500 |
|
148,500 |
|
August, 2008 |
|
21,400 |
|
$ |
2.60 |
|
21,400 |
|
127,100 |
|
September, 2008 |
|
|
|
|
|
|
|
127,100 |
|
(1) On September 12, 2008, we publicly announced that our Board of Directors extended the time during which we may repurchase up to 150,000 shares of our Class A Common Stock under our repurchase plan from September 30, 2008 through September 30, 2009.
Item 3. |
|
|
|
|
None. |
|
|
|
Item 4. |
|
|
|
|
None. |
|
|
|
Item 5. |
|
|
|
|
None. |
|
|
|
Item 6. |
|
|
|
|
See Exhibit Index immediately following the signature page. |
31
Pursuant to the requirements 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.
|
P&F INDUSTRIES, INC. |
|
(Registrant) |
|
|
|
|
|
By /s/ Joseph A. Molino, Jr. |
|
Joseph A. Molino, Jr. |
|
Chief Financial Officer |
Dated: November 13, 2008 |
(Principal Financial and Chief Accounting Officer) |
32
The following exhibits are either included in this report or incorporated herein by reference as indicated below:
Exhibit |
|
Description of Exhibit |
10.1 |
|
Amendment No. 13 to Credit Agreement, dated as of July 31, 2008, by and among the Registrant, Florida Pneumatic Manufacturing Corporation, Embassy Industries, Inc., Green Manufacturing, Inc., Countrywide Hardware, Inc., Nationwide Industries, Inc., Woodmark International L.P., Pacific Stair Products, Inc., WILP Holdings, Inc., Continental Tool Group, Inc., and Hy-Tech Machine, Inc. as Co-Borrowers, Citibank, N.A., as Administrative Agent and the lenders party thereto (Incorporated by reference to Exhibit 10.1 to the Registrants Current Report on Form 8-K dated July 31, 2008). |
|
|
|
31.1 |
|
Certification of Richard A. Horowitz, Principal Executive Officer of the Registrant, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
|
|
|
31.2 |
|
Certification of Joseph A. Molino, Jr., Principal Financial Officer of the Registrant, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
|
|
|
32.1 |
|
Certification of Richard A. Horowitz, Principal Executive Officer of the Registrant, Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
|
|
|
32.2 |
|
Certification of Joseph A. Molino, Jr., Principal Financial Officer of the Registrant, Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
A copy of any of the foregoing exhibits to this Quarterly Report on Form 10-Q may be obtained, upon payment of the Registrants reasonable expenses in furnishing such exhibit, by writing to P&F Industries, Inc., 445 Broadhollow Road, Suite 100, Melville New York 11747, Attention: Corporate Secretary
33