REV Group, Inc. - Quarter Report: 2018 April (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10-Q
(Mark One)
☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended April 30, 2018
OR
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission File Number: 001-37999
REV Group, Inc.
(Exact Name of Registrant as Specified in its Charter)
Delaware |
26-3013415 |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
|
|
111 East Kilbourn Avenue, Suite 2600 Milwaukee, WI |
53202 |
(Address of principal executive offices) |
(Zip Code) |
Registrant’s telephone number, including area code: (414) 290-0190
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer |
☐ |
Accelerated filer |
☐ |
|
|
|
|
|
|
Non-accelerated filer |
☒ (Do not check if a small reporting company) |
Small reporting company |
☐ |
|
Emerging growth company |
☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
As of June 5, 2018, the registrant had 64,380,745 shares of common stock, $0.001 par value per share, outstanding.
|
|
|
Page |
|
3 |
||
|
3 |
||
PART I. |
|
|
|
Item 1. |
|
4 |
|
|
|
4 |
|
|
|
5 |
|
|
Condensed Unaudited Consolidated Statements of Comprehensive Income (Loss) |
|
6 |
|
|
7 |
|
|
Condensed Unaudited Consolidated Statement of Shareholders’ Equity |
|
8 |
|
Notes to Condensed Unaudited Consolidated Financial Statements |
|
9 |
Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
|
28 |
Item 3. |
|
46 |
|
Item 4. |
|
46 |
|
PART II. |
|
|
|
Item 1. |
|
47 |
|
Item 1A. |
|
47 |
|
Item 2. |
|
47 |
|
Item 6. |
|
48 |
|
|
49 |
2
Cautionary Statement About Forward-Looking Statements
This Quarterly Report on Form 10-Q may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by words such as “anticipate,” “believe,” “estimate,” “expect,” “intend,” “may,” “plan,” “predict,” “project,” “target,” “potential,” “will,” “would,” “could,” “should,” “continue,” “contemplate,” “aim” and other similar expressions, and include our segment net sales and other expectations described under “Overview” below, although not all forward-looking statements contain these identifying words. Investors are cautioned that forward-looking statements are inherently uncertain. A number of factors could cause actual results to differ materially from these statements, including, but not limited to increases in interest rates, availability of credit, low consumer confidence, availability of labor, significant increases in repurchase obligations, inadequate liquidity or capital resources, availability and price of fuel, a slowdown in the economy, increased material and component costs, availability of chassis and other key component parts, sales order cancellations, slower than anticipated sales of new or existing products, new product introductions by competitors, the effect of global tensions and integration of operations relating to mergers and acquisitions activities. Additional information concerning certain risks and uncertainties that could cause actual results to differ materially from that projected or suggested is contained in the “Risk Factors” section in our filings with the U.S. Securities and Exchange Commission (“SEC”). We disclaim any obligation or undertaking to disseminate any updates or revisions to any forward-looking statements contained in this Form 10-Q or to reflect any changes in expectations after the date of this release or any change in events, conditions or circumstances on which any statement is based, except as required by law.
Website and Social Media Disclosure
We use our website (www.revgroup.com) and corporate Twitter account (@revgroupinc) as routine channels of distribution of company information, including news releases, analyst presentations, and supplemental financial information, as a means of disclosing material non-public information and for complying with our disclosure obligations under SEC Regulation FD. Accordingly, investors should monitor our website and our corporate Twitter account in addition to following press releases, SEC filings and public conference calls and webcasts. Additionally, we provide notifications of news or announcements as part of our investor relations website. Investors and others can receive notifications of new information posted on our investor relations website in real time by signing up for email alerts.
None of the information provided on our website, in our press releases, public conference calls and webcasts, or through social media channels is incorporated into, or deemed to be a part of, this Quarterly Report on Form 10-Q or in any other report or document we file with the SEC, and any references to our website or our social media channels are intended to be inactive textual references only.
3
REV Group, Inc. and Subsidiaries
Condensed Unaudited Consolidated Balance Sheets
(Dollars in thousands, except per share amounts)
|
|
April 30, 2018 |
|
|
October 31, 2017 |
|
||
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
13,152 |
|
|
$ |
17,838 |
|
Accounts receivables, net |
|
|
251,725 |
|
|
|
243,242 |
|
Inventories, net |
|
|
483,906 |
|
|
|
452,380 |
|
Other current assets |
|
|
14,731 |
|
|
|
13,372 |
|
Total current assets |
|
|
763,514 |
|
|
|
726,832 |
|
Property, plant and equipment, net |
|
|
238,793 |
|
|
|
217,083 |
|
Goodwill |
|
|
187,036 |
|
|
|
133,235 |
|
Intangibles assets, net |
|
|
159,634 |
|
|
|
167,887 |
|
Other long-term assets |
|
|
9,688 |
|
|
|
9,395 |
|
Total assets |
|
$ |
1,358,665 |
|
|
$ |
1,254,432 |
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Current portion of long-term debt |
|
$ |
750 |
|
|
$ |
750 |
|
Accounts payable |
|
|
188,090 |
|
|
|
217,267 |
|
Customer advances |
|
|
112,275 |
|
|
|
95,774 |
|
Accrued warranty |
|
|
22,693 |
|
|
|
26,047 |
|
Other current liabilities |
|
|
49,563 |
|
|
|
70,241 |
|
Total current liabilities |
|
|
373,371 |
|
|
|
410,079 |
|
Long-term debt, less current maturities |
|
|
368,944 |
|
|
|
229,105 |
|
Deferred income taxes |
|
|
14,878 |
|
|
|
22,527 |
|
Other long-term liabilities |
|
|
20,109 |
|
|
|
20,281 |
|
Total liabilities |
|
|
777,302 |
|
|
|
681,992 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
Shareholders' Equity: |
|
|
|
|
|
|
|
|
Preferred stock ($.001 par value, 95,000,000 shares authorized, none issued or outstanding) |
|
|
— |
|
|
|
— |
|
Common Stock ($.001 par value, 605,000,000 shares authorized; 64,338,745 and 64,145,945 shares issued and outstanding, respectively) |
|
|
64 |
|
|
|
64 |
|
Additional paid-in capital |
|
|
531,300 |
|
|
|
531,988 |
|
Retained earnings |
|
|
50,727 |
|
|
|
40,353 |
|
Accumulated other comprehensive (loss) income |
|
|
(728 |
) |
|
|
35 |
|
Total shareholders' equity |
|
|
581,363 |
|
|
|
572,440 |
|
Total liabilities and shareholders' equity |
|
$ |
1,358,665 |
|
|
$ |
1,254,432 |
|
See Notes to Condensed Unaudited Consolidated Financial Statements.
4
REV Group, Inc. and Subsidiaries
Condensed Unaudited Consolidated Statements of Operations
(Dollars in thousands, except per share amounts)
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||
|
|
April 30, 2018 |
|
|
April 29, 2017 |
|
|
April 30, 2018 |
|
|
April 29, 2017 |
|
||||
Net sales |
|
$ |
608,934 |
|
|
$ |
545,316 |
|
|
$ |
1,123,790 |
|
|
$ |
988,253 |
|
Cost of sales |
|
|
536,068 |
|
|
|
472,471 |
|
|
|
998,370 |
|
|
|
867,888 |
|
Gross profit |
|
|
72,866 |
|
|
|
72,845 |
|
|
|
125,420 |
|
|
|
120,365 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative |
|
|
48,704 |
|
|
|
42,604 |
|
|
|
89,737 |
|
|
|
99,102 |
|
Research and development costs |
|
|
1,500 |
|
|
|
963 |
|
|
|
3,231 |
|
|
|
2,161 |
|
Restructuring |
|
|
1,936 |
|
|
|
335 |
|
|
|
5,989 |
|
|
|
1,199 |
|
Amortization of intangible assets |
|
|
4,331 |
|
|
|
2,695 |
|
|
|
9,070 |
|
|
|
5,309 |
|
Total operating expenses |
|
|
56,471 |
|
|
|
46,597 |
|
|
|
108,027 |
|
|
|
107,771 |
|
Operating income |
|
|
16,395 |
|
|
|
26,248 |
|
|
|
17,393 |
|
|
|
12,594 |
|
Interest expense, net |
|
|
6,075 |
|
|
|
3,416 |
|
|
|
11,493 |
|
|
|
10,893 |
|
Loss on early extinguishment of debt |
|
|
— |
|
|
|
11,920 |
|
|
|
— |
|
|
|
11,920 |
|
Income (loss) before provision (benefit) for income taxes |
|
|
10,320 |
|
|
|
10,912 |
|
|
|
5,900 |
|
|
|
(10,219 |
) |
Provision (benefit) for income taxes |
|
|
2,879 |
|
|
|
4,099 |
|
|
|
(10,963 |
) |
|
|
(3,730 |
) |
Net income (loss) |
|
$ |
7,441 |
|
|
$ |
6,813 |
|
|
$ |
16,863 |
|
|
$ |
(6,489 |
) |
Income (loss) per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.12 |
|
|
$ |
0.11 |
|
|
$ |
0.26 |
|
|
$ |
(0.11 |
) |
Diluted |
|
$ |
0.11 |
|
|
$ |
0.10 |
|
|
$ |
0.25 |
|
|
$ |
(0.11 |
) |
Dividends declared per common share |
|
$ |
0.05 |
|
|
$ |
0.05 |
|
|
$ |
0.10 |
|
|
$ |
0.10 |
|
See Notes to Condensed Unaudited Consolidated Financial Statements.
5
REV Group, Inc. and Subsidiaries
Condensed Unaudited Consolidated Statements of Comprehensive Income (Loss)
(Dollars in thousands)
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||
|
|
April 30, 2018 |
|
|
April 29, 2017 |
|
|
April 30, 2018 |
|
|
April 29, 2017 |
|
||||
Net income (loss) |
|
$ |
7,441 |
|
|
$ |
6,813 |
|
|
$ |
16,863 |
|
|
$ |
(6,489 |
) |
Other comprehensive (loss) income, net of tax |
|
|
(476 |
) |
|
|
113 |
|
|
|
(763 |
) |
|
|
132 |
|
Comprehensive income (loss) |
|
$ |
6,965 |
|
|
$ |
6,926 |
|
|
$ |
16,100 |
|
|
$ |
(6,357 |
) |
See Notes to Condensed Unaudited Consolidated Financial Statements.
6
REV Group, Inc. and Subsidiaries
Condensed Unaudited Consolidated Statements of Cash Flows
(Dollars in thousands)
|
|
Six Months Ended |
|
|||||
|
|
April 30, 2018 |
|
|
April 29, 2017 |
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
16,863 |
|
|
$ |
(6,489 |
) |
Adjustments to reconcile net income (loss) to net cash used in operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
22,118 |
|
|
|
15,274 |
|
Amortization of debt issuance costs |
|
|
882 |
|
|
|
918 |
|
Amortization of Senior Note discount |
|
|
— |
|
|
|
50 |
|
Stock-based compensation expense |
|
|
3,697 |
|
|
|
25,817 |
|
Deferred income taxes |
|
|
(10,414 |
) |
|
|
(8,563 |
) |
Loss on early extinguishment of debt |
|
|
— |
|
|
|
11,920 |
|
Gain on disposal of property, plant and equipment |
|
|
(2,045 |
) |
|
|
(352 |
) |
Changes in operating assets and liabilities net of effects of business acquisitions: |
|
|
|
|
|
|
|
|
Receivables, net |
|
|
(4,813 |
) |
|
|
(14,789 |
) |
Inventories, net |
|
|
(21,875 |
) |
|
|
(31,973 |
) |
Other current assets |
|
|
(1,880 |
) |
|
|
(4,888 |
) |
Accounts payable |
|
|
(29,070 |
) |
|
|
(19,822 |
) |
Accrued warranty |
|
|
(5,349 |
) |
|
|
(3,911 |
) |
Customer advances |
|
|
16,423 |
|
|
|
10,928 |
|
Other liabilities |
|
|
(28,064 |
) |
|
|
(33,159 |
) |
Long-term assets |
|
|
(418 |
) |
|
|
148 |
|
Net cash used in operating activities |
|
|
(43,945 |
) |
|
|
(58,891 |
) |
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Purchase of property, plant and equipment |
|
|
(23,623 |
) |
|
|
(37,165 |
) |
Payments for rental fleet vehicles |
|
|
(14,235 |
) |
|
|
(7,799 |
) |
Proceeds from sale of property, plant and equipment |
|
|
5,833 |
|
|
|
1,821 |
|
Acquisition of businesses, net of cash acquired |
|
|
(57,157 |
) |
|
|
(153,534 |
) |
Net cash used in investing activities |
|
|
(89,182 |
) |
|
|
(196,677 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Net proceeds from borrowings under revolving credit facility |
|
|
139,625 |
|
|
|
127,749 |
|
Proceeds from Term Loan |
|
|
— |
|
|
|
75,000 |
|
Net proceeds from initial public offering |
|
|
— |
|
|
|
253,593 |
|
Payment of dividends |
|
|
(6,436 |
) |
|
|
— |
|
Payment of debt issuance costs |
|
|
(411 |
) |
|
|
(6,744 |
) |
Repayment of long-term debt |
|
|
— |
|
|
|
(180,000 |
) |
Senior Note prepayment premium |
|
|
— |
|
|
|
(7,650 |
) |
Redemption of common stock options including employer payroll taxes |
|
|
(1,918 |
) |
|
|
(3,251 |
) |
Payments of withholding and employer payroll taxes for vesting of restricted stock |
|
|
(149 |
) |
|
|
— |
|
Proceeds from exercise of common stock options, net of employer payroll taxes |
|
|
2,564 |
|
|
|
— |
|
Repurchase and retirement of common stock |
|
|
(4,834 |
) |
|
|
— |
|
Net cash provided by financing activities |
|
|
128,441 |
|
|
|
258,697 |
|
Net (decrease) increase in cash and cash equivalents |
|
|
(4,686 |
) |
|
|
3,129 |
|
Cash and cash equivalents, beginning of period |
|
|
17,838 |
|
|
|
10,821 |
|
Cash and cash equivalents, end of period |
|
$ |
13,152 |
|
|
$ |
13,950 |
|
Supplemental disclosures of cash flow information: |
|
|
|
|
|
|
|
|
Cash paid for: |
|
|
|
|
|
|
|
|
Interest |
|
$ |
10,321 |
|
|
$ |
17,607 |
|
Income taxes, net of refunds |
|
$ |
14,882 |
|
|
$ |
10,536 |
|
See Notes to Condensed Unaudited Consolidated Financial Statements.
7
REV Group, Inc. and Subsidiaries
Condensed Unaudited Consolidated Statement of Shareholders’ Equity
(Dollars in thousands)
|
|
Common Stock |
|
|
Additional |
|
|
|
|
|
|
Accumulated Other |
|
|
Total |
|
||||||||
|
|
Amount |
|
|
# Shares |
|
|
Paid-in Capital |
|
|
Retained Earnings |
|
|
Comprehensive Income (loss) |
|
|
Shareholders' Equity |
|
||||||
Balance, October 31, 2017 |
|
$ |
64 |
|
|
|
64,145,945 Sh. |
|
|
$ |
531,988 |
|
|
$ |
40,353 |
|
|
$ |
35 |
|
|
$ |
572,440 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,863 |
|
|
|
|
|
|
|
16,863 |
|
Other comprehensive loss, net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(763 |
) |
|
|
(763 |
) |
Stock-based compensation expense |
|
|
|
|
|
|
|
|
|
|
1,496 |
|
|
|
|
|
|
|
|
|
|
|
1,496 |
|
Exercise of common stock options |
|
|
— |
|
|
|
418,116 Sh. |
|
|
|
2,792 |
|
|
|
|
|
|
|
|
|
|
|
2,792 |
|
Vesting of restricted stock, net of employee tax withholding |
|
|
— |
|
|
|
13,231 Sh. |
|
|
|
(142 |
) |
|
|
|
|
|
|
|
|
|
|
(142 |
) |
Dividends declared on common stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,489 |
) |
|
|
|
|
|
|
(6,489 |
) |
Repurchase and retirement of common stock |
|
|
— |
|
|
|
(238,547 Sh. |
) |
|
|
(4,834 |
) |
|
|
|
|
|
|
|
|
|
|
(4,834 |
) |
Balance, April 30, 2018 |
|
$ |
64 |
|
|
|
64,338,745 Sh. |
|
|
$ |
531,300 |
|
|
$ |
50,727 |
|
|
$ |
(728 |
) |
|
$ |
581,363 |
|
See Notes to Condensed Unaudited Consolidated Financial Statements
8
REV Group, Inc. and Subsidiaries
Notes to the Condensed Unaudited Consolidated Financial Statements
Note 1. Basis of Presentation
The condensed unaudited consolidated financial statements include the accounts of REV Group, Inc. (“REV” or “the Company”) and all its subsidiaries and are prepared in conformity within generally accepted accounting principles in the United States of America (“U.S. GAAP”). All significant intercompany accounts and transactions have been eliminated in consolidation.
The accompanying condensed unaudited consolidated financial statements contain all adjustments, consisting of normal recurring accruals, necessary to present fairly REV’s consolidated financial position as of April 30, 2018, and October 31, 2017, and the consolidated results of operations and comprehensive income (loss) for the three and six months ended April 30, 2018 and April 29, 2017 and the consolidated cash flows for the six months then ended. The condensed unaudited consolidated statements of operations and comprehensive income (loss) for the three and six months ended April 30, 2018, and April 29, 2017 are not necessarily indicative of the results to be expected for the full year. The condensed unaudited consolidated balance sheet data as of October 31, 2017, was derived from audited financial statements, but does not include all of information and footnotes required by U.S. GAAP for complete financial statements. These interim financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto.
The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and 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. Actual results could differ from those estimates.
In the quarter ended April 30, 2018, the Company made its initial investment in its China joint venture, Anhui Chery REV Specialty Vehicle Technology Co., Ltd (“China JV”). The amount of the investment was $0.9 million and is included in other long-term assets in the Company’s consolidated balance sheet as of April 30, 2018.
Initial Public Offering: On January 26, 2017, the Company announced the pricing of an initial public offering (“IPO”) of shares of its common stock, which began trading on the New York Stock Exchange on January 27, 2017. On February 1, 2017, the Company completed the IPO of 12,500,000 shares of common stock at a price of $22.00 per share. The Company received $275.0 million in gross proceeds from the IPO, or $253.6 million in net proceeds after deducting the underwriting discount and expenses related to the IPO. The net proceeds of the IPO were used to pay down the Company’s existing debt. Immediately prior to closing of the IPO, the Company completed an 80-for-one stock split of its Class A common stock and Class B common stock and reclassified the Class A common stock and Class B common stock into a single class of common stock, which was the same class as the shares sold in the IPO.
9
The Company has completed numerous acquisitions over the past several years as a component of its growth strategy. The Company has acquired industry leading brands and technologies to position itself as a leader in the industries served.
The Company has accounted for all business combinations using the acquisition method of accounting to record a new cost basis for the assets acquired and liabilities assumed. The difference between the purchase price and the fair value of the assets acquired and liabilities assumed has been recorded as goodwill in the financial statements. The results of operations are reflected in the consolidated financial statements of the Company from the dates of acquisition.
Lance Camper Manufacturing Acquisition
On January 12, 2018, the Company acquired 100% of the common shares of Lance Camper Mfg. Corp. and its sister company Avery Transport, Inc. (collectively, “Lance” and the “Lance Acquisition”). Lance designs, engineers and manufactures truck campers, towable campers and toy haulers. This acquisition gives the Company a meaningful entrance into the high volume and rapidly growing towables segment of the recreational vehicle market. The purchase price for Lance was $65.4 million ($59.4 million net of $6.0 million cash acquired), subject to an adjustment based on the level of net working capital at closing, as defined in the purchase agreement. The net cash consideration paid at closing was funded through the Company’s revolving credit facility. Lance is reported as part of the Recreation segment. The preliminary purchase price allocation resulted in goodwill of $51.4 million, which is deductible for income tax purposes.
As of April 30, 2018, the Company had not completed its assessment of the fair value of all acquired assets and liabilities assumed, or of the determination of the final purchase price calculation, as defined in the purchase agreement. The estimated fair values are preliminary and based on the information that was available as of the date of the acquisition.
The following table summarizes the preliminary fair values of the assets acquired and liabilities assumed for Lance (in thousands):
Assets: |
|
|
|
|
Cash |
|
$ |
6,018 |
|
Accounts receivable, net |
|
|
3,835 |
|
Inventories, net |
|
|
9,797 |
|
Other current assets |
|
|
340 |
|
Property, plant and equipment |
|
|
3,443 |
|
Other long-term assets |
|
|
137 |
|
Total assets acquired |
|
|
23,570 |
|
Liabilities: |
|
|
|
|
Accounts payable |
|
|
2,718 |
|
Accrued warranty |
|
|
1,362 |
|
Other current liabilities |
|
|
5,522 |
|
Other long-term liabilities |
|
|
3 |
|
Total liabilities assumed |
|
|
9,605 |
|
Net Assets Acquired |
|
|
13,965 |
|
Consideration Paid |
|
|
65,390 |
|
Goodwill |
|
$ |
51,425 |
|
Net sales and operating income were $32.6 million and $4.1 million for the three months ended April 30, 2018, respectively, and $39.4 million and $4.8 million for the six months ended April 30, 2018, respectively. The Company has not included pro forma financial information in this report as if the acquisition had occurred on November 1, 2016, since the operating results from Lance were not considered material to the Company’s operating results as a whole.
10
The Company will also pay up to an additional $10.0 million to the selling shareholders subsequent to the acquisition date in the form of deferred purchase price payable of $5.0 million on each of the 12- and 24-month anniversary dates of the acquisition date as per the agreement terms. This deferred payment will be recognized as an expense in the Company’s consolidated statement of operations over the period of the agreement.
Van-Mor Enterprises Inc. Acquisition
On May 15, 2017, the Company acquired certain real estate assets and operating assets and liabilities of Van-Mor Enterprises, Inc. (“Van-Mor” and the “Van-Mor Acquisition”). Van-Mor is a supplier of certain materials and components for the Company’s fire apparatus divisions. The final purchase price for Van-Mor was $1.6 million. The net cash consideration paid at closing was funded through the Company’s cash from operations. Van-Mor is reported as part of the Fire & Emergency segment.
Ferrara Fire Apparatus Acquisition
On April 25, 2017, the Company acquired 100% of the common shares of Ferrara Fire Apparatus, Inc. (“Ferrara” and the “Ferrara Acquisition”). Ferrara is a leading custom fire apparatus and rescue vehicle manufacturer that engineers and manufactures vehicles for municipal and industrial customers. This acquisition enhances the Company’s emergency vehicle product offering, particularly with custom fire apparatus including pumpers, aerials, and industrial vehicles. The final purchase price for Ferrara was $97.8 million ($94.8 million net of $3.0 million cash acquired) which includes a subsequent adjustment of $2.3 million received from the seller based on the level of net working capital on the acquisition date. The net cash consideration paid at closing was funded through the Company’s revolving credit facility and Term Loan. Ferrara is reported as part of the Fire & Emergency segment. The final purchase price allocation resulted in goodwill of $31.7 million, which is not deductible for income tax purposes.
The following table summarizes the fair values of the assets acquired and liabilities assumed for Ferrara (in thousands):
Assets: |
|
|
|
|
Cash |
|
$ |
3,013 |
|
Accounts receivable, net |
|
|
15,838 |
|
Inventories, net |
|
|
40,098 |
|
Other current assets |
|
|
360 |
|
Property, plant and equipment |
|
|
12,489 |
|
Other long-term assets |
|
|
76 |
|
Intangible assets, net |
|
|
32,770 |
|
Total assets acquired |
|
|
104,644 |
|
Liabilities: |
|
|
|
|
Accounts payable |
|
|
17,043 |
|
Accrued warranty |
|
|
3,449 |
|
Customer advances |
|
|
7,740 |
|
Deferred income taxes |
|
|
3,639 |
|
Other current liabilities |
|
|
2,816 |
|
Other long-term liabilities |
|
|
3,851 |
|
Total liabilities assumed |
|
|
38,538 |
|
Net Assets Acquired |
|
|
66,106 |
|
Consideration Paid |
|
|
97,775 |
|
Goodwill |
|
$ |
31,669 |
|
Intangible assets acquired as a result of the Ferrara Acquisition are as follows (in thousands):
Customer relationships (12 year life) |
|
$ |
14,440 |
|
Order backlog (1 year life) |
|
|
3,190 |
|
Non-compete agreements (4 year life) |
|
|
1,530 |
|
Trade names (indefinite life) |
|
|
13,610 |
|
Total intangible assets, net |
|
$ |
32,770 |
|
11
Net sales and operating income attributable to Ferrara were $33.1 million and $1.2 million for the three months ended April 30, 2018, respectively, and $60.2 million and $1.3 million for the six months ended April 30, 2018, respectively. The Company has not included pro forma financial information in this report as if the acquisition had occurred on November 1, 2016, since the Ferrara Acquisition did not meet the materiality requirement for such disclosure.
Midwest Automotive Designs Acquisition
On April 13, 2017, the Company acquired certain assets and liabilities of Midwest Automotive Designs (“Midwest” and the “Midwest Acquisition”). Midwest manufactures Class B recreational vehicles (“RVs”) and luxury vans. This acquisition enhances the Company’s product offerings in both its Recreation and Commercial segments, by adding a selection of Class B recreational vehicles and multiple products for the luxury limousine, charter and tour bus markets. The final purchase price for Midwest was $34.9 million ($34.9 million net of cash acquired), which includes a subsequent adjustment of $0.5 million received from the seller based on the level of net working capital on the acquisition date. The net cash consideration paid at closing was funded through the Company’s revolving credit facility. Midwest is reported as part of the Recreation segment. The final purchase price allocation resulted in goodwill of $12.9 million, which is deductible for income tax purposes.
The following table summarizes the fair values of the assets acquired and liabilities assumed for Midwest (in thousands):
Assets: |
|
|
|
|
Cash |
|
$ |
1 |
|
Accounts receivable, net |
|
|
4,255 |
|
Inventories, net |
|
|
8,960 |
|
Other current assets |
|
|
65 |
|
Property, plant and equipment |
|
|
179 |
|
Intangible assets, net |
|
|
16,548 |
|
Total assets acquired |
|
|
30,008 |
|
Liabilities: |
|
|
|
|
Accounts payable |
|
|
6,601 |
|
Accrued warranty |
|
|
312 |
|
Customer advances |
|
|
898 |
|
Other current liabilities |
|
|
181 |
|
Total liabilities assumed |
|
|
7,992 |
|
Net Assets Acquired |
|
|
22,016 |
|
Consideration Paid |
|
|
34,896 |
|
Goodwill |
|
$ |
12,880 |
|
Intangible assets acquired as a result of the Midwest Acquisition are as follows (in thousands):
Customer relationships (6 year life) |
|
$ |
12,900 |
|
Order backlog (1 year life) |
|
|
548 |
|
Trade names (indefinite life) |
|
|
3,100 |
|
Total intangible assets, net |
|
$ |
16,548 |
|
Net sales and operating income attributable to Midwest were $17.7 million and $1.4 million for the three months ended April 30, 2018, respectively, and $31.8 million and $2.4 million for the six months ended April 30, 2018, respectively. The Company has not included pro forma financial information in this report as if the acquisition had occurred on November 1, 2016, since the Midwest Acquisition did not meet the materiality requirement for such disclosure.
Renegade RV Acquisition
On December 30, 2016, the Company acquired 100% of the common shares of Kibbi, LLC, which operated as Renegade RV (“Renegade” and the “Renegade Acquisition”). Renegade is a leading manufacturer of Class C and “Super C” RVs and heavy-duty special application trailers. The final purchase price for Renegade was $22.5 million ($20.9 million net of $1.6 million cash acquired), which included a $0.3 million payment to Renegade’s sellers based on the level of net working capital on the acquisition date. The net cash consideration paid at closing was funded through the Company’s revolving credit facility. Renegade is reported as part of the
12
Recreation segment. The final purchase price allocation resulted in goodwill of $4.2 million, which is not deductible for income tax purposes.
The following table summarizes the fair values of the assets acquired and liabilities assumed for Renegade (in thousands):
Assets: |
|
|
|
|
Cash |
|
$ |
1,597 |
|
Accounts receivable, net |
|
|
2,334 |
|
Inventories, net |
|
|
14,322 |
|
Other current assets |
|
|
131 |
|
Property, plant and equipment |
|
|
892 |
|
Intangible assets, net |
|
|
7,700 |
|
Total assets acquired |
|
|
26,976 |
|
Liabilities: |
|
|
|
|
Accounts payable |
|
|
4,231 |
|
Accrued warranty |
|
|
390 |
|
Customer advances |
|
|
272 |
|
Other current liabilities |
|
|
1,035 |
|
Deferred income taxes |
|
|
2,654 |
|
Other long-term liabilities |
|
|
65 |
|
Total liabilities assumed |
|
|
8,647 |
|
Net Assets Acquired |
|
|
18,329 |
|
Consideration Paid |
|
|
22,549 |
|
Goodwill |
|
$ |
4,220 |
|
Intangible assets acquired as a result of the Renegade Acquisition are as follows (in thousands):
Customer relationships (6 year life) |
|
$ |
5,200 |
|
Order backlog (1 year life) |
|
|
900 |
|
Trade names (indefinite life) |
|
|
1,600 |
|
Total intangible assets, net |
|
$ |
7,700 |
|
Net sales and operating income attributable to Renegade were $31.9 million and $4.7 million for the three months ended April 30, 2018, respectively, and $60.2 million and $8.0 million for the six months ended April 30, 2018, respectively. The Company has not included pro forma financial information in this report as if the acquisition had occurred on November 1, 2016, since the Renegade Acquisition did not meet the materiality requirement for such disclosure.
Note 3. Inventories
Inventories, net of reserves, consisted of the following (in thousands):
|
|
April 30, 2018 |
|
|
October 31, 2017 |
|
||
Chassis |
|
$ |
45,561 |
|
|
$ |
54,668 |
|
Raw materials |
|
|
185,330 |
|
|
|
162,448 |
|
Work in process |
|
|
180,341 |
|
|
|
180,148 |
|
Finished products |
|
|
86,517 |
|
|
|
68,424 |
|
|
|
|
497,749 |
|
|
|
465,688 |
|
Less: reserves |
|
|
(13,843 |
) |
|
|
(13,308 |
) |
Total inventories, net |
|
$ |
483,906 |
|
|
$ |
452,380 |
|
13
Note 4. Property, Plant and Equipment
Property, plant and equipment consisted of the following (in thousands):
|
|
April 30, 2018 |
|
|
October 31, 2017 |
|
||
Land & land improvements |
|
$ |
24,955 |
|
|
$ |
25,493 |
|
Buildings & improvements |
|
|
110,245 |
|
|
|
104,160 |
|
Machinery & equipment |
|
|
79,160 |
|
|
|
70,333 |
|
Rental fleet |
|
|
30,575 |
|
|
|
17,743 |
|
Computer hardware & software |
|
|
51,500 |
|
|
|
39,703 |
|
Office furniture & fixtures |
|
|
5,611 |
|
|
|
4,961 |
|
Construction in process |
|
|
31,704 |
|
|
|
34,784 |
|
|
|
|
333,750 |
|
|
|
297,177 |
|
Less: accumulated depreciation |
|
|
(94,957 |
) |
|
|
(80,094 |
) |
Total property, plant and equipment, net |
|
$ |
238,793 |
|
|
$ |
217,083 |
|
Depreciation expense was $6.8 million and $5.2 million for the three months ended April 30, 2018, and April 29, 2017, respectively, and $13.0 million and $10.0 million for the six months ended April 30, 2018, and April 29, 2017, respectively.
Note 5. Goodwill and Intangible Assets
The table below represents goodwill by segment (in thousands):
|
|
April 30, 2018 |
|
|
October 31, 2017 |
|
||
Fire & Emergency |
|
$ |
88,608 |
|
|
$ |
88,355 |
|
Commercial |
|
|
29,902 |
|
|
|
28,650 |
|
Recreation |
|
|
68,526 |
|
|
|
16,230 |
|
Total goodwill |
|
$ |
187,036 |
|
|
$ |
133,235 |
|
The change in the net carrying value amount of goodwill consisted of the following (in thousands):
|
|
Six Months Ended |
|
|||||
|
|
April 30, 2018 |
|
|
April 29, 2017 |
|
||
Balance at beginning of period |
|
$ |
133,235 |
|
|
$ |
84,507 |
|
Activity during the quarter: |
|
|
|
|
|
|
|
|
Activity from prior year acquisitions |
|
|
2,376 |
|
|
|
— |
|
Activity from current year acquisitions |
|
|
51,425 |
|
|
|
85,879 |
|
Balance at end of period |
|
$ |
187,036 |
|
|
$ |
170,386 |
|
14
Intangible assets (excluding goodwill) consisted of the following (in thousands):
|
|
Weighted- Average Life |
|
|
April 30, 2018 |
|
|
October 31, 2017 |
|
|||
Finite-lived intangible assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Technology-related |
|
|
7.0 |
|
|
$ |
1,723 |
|
|
$ |
1,718 |
|
Customer relationships |
|
|
8.0 |
|
|
|
112,021 |
|
|
|
111,957 |
|
Order backlog |
|
|
1.0 |
|
|
|
4,858 |
|
|
|
4,658 |
|
Non-compete agreements |
|
|
5.0 |
|
|
|
2,060 |
|
|
|
2,060 |
|
Trade names |
|
|
7.0 |
|
|
|
3,477 |
|
|
|
3,477 |
|
|
|
|
|
|
|
|
124,139 |
|
|
|
123,870 |
|
Less: accumulated amortization |
|
|
|
|
|
|
(70,578 |
) |
|
|
(62,056 |
) |
|
|
|
|
|
|
|
53,561 |
|
|
|
61,814 |
|
Indefinite-lived trade names |
|
|
|
|
|
|
106,073 |
|
|
|
106,073 |
|
Total intangible assets, net |
|
|
|
|
|
$ |
159,634 |
|
|
$ |
167,887 |
|
Amortization expense was $4.3 million and $2.7 million for the three months ended April 30, 2018, and April 29, 2017, respectively, and $9.1 million and $5.3 million for the six months ended April 30, 2018, and April 29, 2017, respectively.
Note 6. Other Current Liabilities
Other current liabilities consisted of the following (in thousands):
|
|
April 30, 2018 |
|
|
October 31, 2017 |
|
||
Payroll and related benefits and taxes |
|
$ |
24,054 |
|
|
$ |
21,617 |
|
Incentive compensation |
|
|
37 |
|
|
|
11,740 |
|
Customer sales programs |
|
|
4,542 |
|
|
|
6,097 |
|
Restructuring costs |
|
|
2,209 |
|
|
|
638 |
|
Interest payable |
|
|
1,588 |
|
|
|
1,537 |
|
Income taxes payable |
|
|
(4,461 |
) |
|
|
11,168 |
|
Dividends payable |
|
|
3,257 |
|
|
|
3,210 |
|
Deferred purchase price payment |
|
|
1,500 |
|
|
|
— |
|
Other |
|
|
16,837 |
|
|
|
14,234 |
|
Total other current liabilities |
|
$ |
49,563 |
|
|
$ |
70,241 |
|
Note 7. Long-Term Debt
The Company was obligated under the following debt instruments (in thousands):
|
|
April 30, 2018 |
|
|
October 31, 2017 |
|
||
Senior secured facility: |
|
|
|
|
|
|
|
|
Revolving credit ABL facility |
|
$ |
297,000 |
|
|
$ |
157,000 |
|
Term Loan, net of debt issuance costs ($1,556 and $1,770) |
|
|
72,694 |
|
|
|
72,855 |
|
|
|
|
369,694 |
|
|
|
229,855 |
|
Less: current maturities |
|
|
(750 |
) |
|
|
(750 |
) |
Long-term debt, less current maturities |
|
$ |
368,944 |
|
|
$ |
229,105 |
|
April 2017 ABL Facility
Effective April 25, 2017, the Company entered into a $350.0 million revolving credit and guaranty agreement (the “April 2017 ABL Facility” or “ABL Agreement”) with a syndicate of lenders. The April 2017 ABL Facility consists of: (i) Revolving Loans, (ii) Swing Line Loans, and (iii) Letters of Credit, aggregating up to a combined maximum of $350.0 million. The total amount borrowed under the April 2017 ABL Facility is subject to a $30.0 million sublimit for Swing Line loans and a $35.0 million sublimit for Letters of Credit, along with certain borrowing base and other customary restrictions as defined in the ABL Agreement. The Company incurred $4.9 million of debt issuance costs related to the April 2017 ABL Facility. The amount of debt issuance costs is included in other long-term assets in the Company’s consolidated balance sheet as of April 30, 2018.
15
The April 2017 ABL Facility allows for incremental borrowing capacity in an aggregate amount of up to $100.0 million, plus the excess, if any, of the borrowing base then in effect over total commitments then in effect. Any such incremental borrowing capacity is subject to receiving additional commitments from lenders and certain other customary conditions. The April 2017 ABL Facility matures on April 25, 2022.
On December 22, 2017 the Company exercised its $100.0 million incremental commitment option under the April 2017 ABL Facility, which increased total borrowing capacity under the facility from $350.0 million to $450.0 million. The Company incurred an additional $0.4 million of debt issuance costs related to the incremental commitment option under the April 2017 ABL Facility.
Revolving Loans under the April 2017 ABL Facility bear interest at rates equal to, at the Company’s option, either a base rate plus an applicable margin, or a Eurodollar rate plus an applicable margin. Applicable interest rate margins are initially 0.75% for all base rate loans and 1.75% for all Eurodollar rate loans (with the Eurodollar rate having a floor of 0%), subject to adjustment based on utilization in accordance with the ABL Agreement. Interest is payable quarterly for all base rate loans, and is payable monthly or quarterly for all Eurodollar rate loans.
The lenders under the April 2017 ABL Facility have a first priority security interest in substantially all accounts receivable and inventory of the Company, and a second priority security interest in substantially all other assets of the Company.
The Company may prepay principal, in whole or in part, at any time without penalty.
The April 2017 ABL Facility contains customary representations and warranties, affirmative and negative covenants, subject in certain cases to customary limitations, exceptions and exclusions. The April 2017 ABL Facility also contains certain customary events of default, which should such events occur, could result in the termination of the commitments under the April 2017 ABL Facility and the acceleration of all outstanding borrowings under it. The April 2017 ABL Facility contains a financial covenant restricting the Company from allowing its fixed charge coverage ratio to drop below 1.00 to 1.00 during a compliance period, which is triggered when the availability under the April 2017 ABL Facility falls below a threshold set forth in the credit agreement.
The Company was in compliance with all financial covenants under the April 2017 ABL Facility as of April 30, 2018.
October 2013 ABL Facility
Effective October 21, 2013, the Company entered into a $150.0 million senior secured revolving credit and guaranty agreement (the Asset Based Lending “ABL” or the “ABL Facility”) with a syndicate of lenders. The ABL Facility consisted of: (i) Revolving Loans, (ii) Swing Line Loans, and (iii) Letters of Credit, aggregating up to a combined maximum of $150.0 million. The total amount borrowed was subject to a $15.0 million sublimit for Swing Line Loans, and a $25.0 million sublimit for Letters of Credit, along with certain borrowing base and other customary restrictions as defined in the agreement. The Company incurred $3.5 million of debt issuance costs related to the ABL Facility.
On April 22, 2016, the Company exercised its $50.0 million Incremental Commitment option under the ABL Facility in conjunction with the KME Acquisition, which increased the borrowing capacity under the ABL Facility to $200.0 million at that time. All other terms and conditions remained unchanged.
On August 19, 2016, the Company amended the ABL Facility to add an Incremental Commitment option of $100.0 million (the “August 2016 Amendment”), and on that date exercised the Incremental Commitment option. The August 2016 Amendment increased the borrowing capacity under the ABL Facility to $300.0 million. All other terms and conditions remained unchanged.
On April 25, 2017, the Company repaid all outstanding loans and obligations under the ABL Facility in full, and the ABL Facility was terminated. In connection with the termination of the ABL Facility, the Company recorded a $0.7 million loss on early extinguishment of debt, which consisted entirely of the write-off of unamortized debt issuance costs.
All outstanding principal on the ABL Facility was due and payable on the maturity date of October 21, 2018, unless as otherwise amended per the terms of the agreement. Principal could be repaid at any time during the term of the ABL Facility without penalty.
Revolving Loans under the ABL Facility bore interest at rates equal to, at the Company’s option, either a Base Rate plus an Applicable Margin, or a Eurodollar Rate plus an Applicable Margin. Swing Line Loans under the ABL Facility bore interest at a rate equal to a Base Rate plus an Applicable Margin. Applicable Margins were initially set at 0.75% for Base Rate loans and Swing Line Loans, and 1.75% for Eurodollar loans, and were subject to subsequent adjustment as defined in the agreement. Interest was payable quarterly for all loans in which a Base Rate is applied, and was payable either monthly, quarterly, or semi-annually for all loans in which a Eurodollar Rate was applied.
16
Effective April 25, 2017, the Company entered into a $75.0 million term loan agreement (“Term Loan” and “Term Loan Agreement”), as Borrower with certain subsidiaries of the Company, as Guarantor Subsidiaries. Principal may be prepaid at any time during the term of the Term Loan without penalty. The Company incurred $2.0 million of debt issuance costs related to the Term Loan.
The Term Loan Agreement allows for incremental facilities in an aggregate amount of up to $125.0 million. Any such incremental facilities are subject to receiving additional commitments from lenders and certain other customary conditions. The Term Loan agreement requires annual payments of $0.8 million per year, with remaining principal payable at maturity, which is April 25, 2022.
Applicable interest rate margins for the Term Loan are initially 2.50% for base rate loans and 3.50% for Eurodollar rate loans (with the Eurodollar rate having a floor of 1.00%). Interest is payable quarterly for all base rate loans, and is payable monthly or quarterly for all Eurodollar rate loans.
The Company may voluntarily prepay principal, in whole or in part, at any time, without penalty. Beginning in fiscal year 2018, the Company is obligated to prepay certain minimum amounts based on the Company’s excess cash flow, as defined in the Term Loan Agreement. The Term Loan is also subject to mandatory prepayment if the Company or any of its restricted subsidiaries receives proceeds from certain events, including certain asset sales and casualty events, and the issuance of certain debt and equity interests.
The Term Loan Agreement contains customary representations and warranties, affirmative and negative covenants, in each case, subject to customary limitations, exceptions and exclusions. The Term Loan Agreement also contains certain customary events of default. The Term Loan Agreement requires the Company to maintain a specified secured leverage ratio as follows:
Through July 31, 2018 |
|
4.00 to 1.00 |
Through July 31, 2019 |
|
3.75 to 1.00 |
Through July 31, 2020 |
|
3.50 to 1.00 |
Through July 31, 2021 |
|
3.25 to 1.00 |
Through April 25, 2022 |
|
3.00 to 1.00 |
The Company was in compliance with all financial covenants under the Term Loan as of April 30, 2018.
Senior Secured Notes
On October 21, 2013, the Company issued (the “Offering”) $200.0 million in aggregate principal amount of its 8.5% Senior Secured Notes (the “Notes”). The net proceeds from the Offering, together with net proceeds from the Company’s ABL Facility (defined above), were used to finance the acquisition of the commercial bus business of Thor Industries, Inc. in fiscal year 2013 and to repay all outstanding debt existing at the time of the Offering.
The Notes were to mature on November 1, 2019. Interest accrued on the Notes at the rate of 8.5% per annum, payable semi-annually in arrears on May 1 and November 1 each year.
The Notes were guaranteed by all direct and indirect wholly owned domestic subsidiaries of the Company that guarantee debt under the Company’s previous ABL Facility described below. The Notes were secured by a first priority lien on substantially all of the guarantors’ assets other than accounts receivable and inventory, and related assets, pledged under the Company’s previous ABL Facility. The Notes were also secured by a second priority lien on substantially all of the collateral under the Company’s previous ABL Facility. The Notes were effectively subordinated to debt incurred under the Company’s previous ABL Facility, or other permitted debt facilities and obligations, as defined, to the extent of the value of the assets securing the Company’s previous ABL Facility.
On October 17, 2016, the Company completed an open market purchase of $20.0 million of its outstanding Notes, which were subsequently cancelled. The Company paid a premium of $0.4 million and accrued interest of $0.8 million as of the date of the purchase.
On or after November 1, of the years below, the Company was allowed to redeem all or a part of the Notes at the redemption prices set forth below plus accrued and unpaid interest on the Notes redeemed, to the applicable redemption date:
104.250% (November 1, 2016)
102.125% (November 1, 2017)
100.000% (November 1, 2018 and thereafter)
17
The Notes were issued with an applicable original issue discount (“OID”) of $1.2 million. The Company also incurred $9.0 million in associated debt issuance costs.
On January 17, 2017, the Company issued a Notice of Conditional Redemption, subject to the completion of the Company’s IPO, to redeem all the outstanding Notes at a redemption price of 104.250% plus accrued and unpaid interest. On February 16, 2017, the Company redeemed all Notes, which were outstanding as of that date, and retired the debt. As a result of this redemption, the Company recorded a $11.2 million loss associated with the early extinguishment of the debt, which consisted of a prepayment premium of $7.7 million, $3.1 million of unamortized debt issuance costs and $0.4 million of OID.
Note 8. Warranties
The Company’s products generally carry explicit warranties that extend from several months to several years, based on terms that are generally accepted in the marketplace. Selected components (such as engines, transmissions, tires, etc.) included in the Company’s end products may include warranties from original equipment manufacturers (“OEM”). These OEM warranties are passed on to the end customer of the Company’s products, and the customer deals directly with the applicable OEM for any issues encountered on those components.
Changes in the Company’s warranty liability consisted of the following (in thousands):
|
|
Six Months Ended |
|
|||||
|
|
April 30, 2018 |
|
|
April 29, 2017 |
|
||
Balance at beginning of period |
|
$ |
40,231 |
|
|
$ |
38,808 |
|
Warranty provisions |
|
|
14,009 |
|
|
|
13,743 |
|
Settlements made |
|
|
(17,516 |
) |
|
|
(17,554 |
) |
Warranties for current year acquisitions |
|
|
1,372 |
|
|
|
3,323 |
|
Changes in liability of pre-existing warranties |
|
|
(1,299 |
) |
|
|
(34 |
) |
Balance at end of period |
|
$ |
36,797 |
|
|
$ |
38,286 |
|
Accrued warranty is classified in the Company’s consolidated balance sheets as follows (in thousands):
|
|
April 30, 2018 |
|
|
October 31, 2017 |
|
||
Current liabilities |
|
$ |
22,693 |
|
|
$ |
26,047 |
|
Other long-term liabilities |
|
|
14,104 |
|
|
|
14,184 |
|
Total warranty liability |
|
$ |
36,797 |
|
|
$ |
40,231 |
|
Provisions for estimated warranty and other related costs are recorded at the time of sale and are periodically adjusted to reflect actual experience. Certain warranty and other related claims involve matters of dispute that ultimately are resolved by negotiation, arbitration or litigation. At times, warranty issues arise that are beyond the scope of the Company’s historical experience. The potential liability for these issues is evaluated on a case by case basis.
Note 9. Employee Benefit Plan
The Company has a defined contribution 401(k) plan covering substantially all of its employees. The plan allows employees to defer up to 100% of their employment income (subject to annual contribution limits imposed by the I.R.S.) after all taxes and applicable benefit deductions. Each employee who elects to participate is eligible to receive Company matching contributions that are based on employee contributions to the plans, subject to certain limitations. Amounts expensed for the Company’s matching and discretionary contributions were $2.8 million and $1.7 million for the three months ended April 30, 2018 and April 29, 2017, respectively, and $5.5 million and $3.3 million for the six months ended April 30, 2018 and April 29, 2017, respectively.
Note 10. Derivative Financial Instruments and Hedging Activities
Cash Flow Hedges: The Company is exposed to certain risks relating to its ongoing business operations. The primary risk related to cash flows, partially managed by using derivative instruments, is foreign currency exchange rate risk. Forward contracts on various foreign currencies are entered into to manage the foreign currency exchange rate risk on the collection of receivables denominated in foreign currencies. These derivatives typically require the exchange of a foreign currency for U.S. dollars at a fixed rate at a future date.
18
To protect against the reduction in value of forecasted foreign currency cash flows resulting from export sales, the Company has instituted a foreign currency cash flow hedging program. The Company hedges portions of its receivables denominated in foreign currencies with forward contracts. When the U.S. dollar weakens against foreign currencies, decreased foreign currency payments are offset by gains in the value of the forward contracts. Conversely, when the U.S. dollar strengthens against foreign currencies, increased foreign currency payments are offset by losses in the value of the forward contracts.
For derivative instruments that are designated and qualify as a cash flow hedge, the effective portion of the gain or loss on the derivative instrument is reported as a component of accumulated other comprehensive income (loss) and reclassified into earnings in the same line item associated with the forecasted transaction and in the same period or periods during which the hedged transaction affects earnings. The Company generally hedges its exposure to the variability in future cash flows for a maximum of 12 to 18 months.
The ineffective portion of cash flow hedges, which is the remaining gain or loss on the derivative instrument in excess of the cumulative change in the present value of future cash flows of the hedged item, if any, or hedge components excluded from the assessment of effectiveness, is recognized immediately during the current period as a component of selling, general and administrative expenses in the Company’s consolidated statement of operations.
A net amount of $0.7 million recorded as loss in accumulated other comprehensive income (loss) is expected to be reclassified to earnings within the next 12 months. The Company had forward foreign exchange contracts with a gross notional value of $8.0 million and $7.8 million as of April 30, 2018 and October 31, 2017, respectively, designated as cash flow hedges.
Note 11. Shareholders’ Equity
Prior to the IPO, the Company’s certificate of incorporation allowed for the issuance of up to 46,000,000 Class A common shares and for the issuance of up to 43,200,000 Class B common shares. Concurrent with the closing of the Company’s IPO, the Company amended its certificate of incorporation to provide for the automatic reclassification of its Class A common stock and Class B common stock into a single class of common stock, of which 605,000,000 shares are designated as common stock, and 95,000,000 shares are designated as preferred stock and to effect an 80-for-one stock split.
Shareholder Rights: Prior to the Company’s IPO completed on February 1, 2017, all current shareholders of the Company were a party to the Amended Shareholders Agreement (the “Shareholders Agreement”) which governed the shareholders’ voting rights, right to transfer securities, rights in the event of a sale of the Company or other liquidity event and other special approval rights. Under the terms of the Shareholders Agreement, the Company was required (at the shareholder’s option) or had the option to purchase the shareholder’s common stock upon termination, disability, death or retirement if the shareholder was an employee. If an employee shareholder was terminated for cause or the employee shareholder departed for any reason other than death, disability or retirement, the purchase price of the common stock was the lesser of termination book value or cost. In the case of termination for any other reason and in the case of death, disability or retirement, the purchase price was a price per share equal to the fair market value as determined by the Company’s board of directors. In connection with the IPO, the Company entered into an amended and restated shareholders agreement with certain shareholders. The amended and restated shareholders agreement became effective upon completion of the IPO and replaced the Shareholders Agreement that was in effect immediately prior to the IPO.
Stock Repurchase Program: On March 20, 2018 the Company’s Board of Directors authorized up to $50.0 million of repurchases of the Company’s issued and outstanding common stock with an expiration date of March 19, 2020. The Company’s share repurchase program is executed from time to time through open market or through private transactions. Shares purchased under the share repurchase program are retired and returned to authorized and unissued status. As of April 30, 2018, the Company had $45.2 million of authorization remaining under this program. During the three months ended April 30, 2018, the Company repurchased 238,547 shares under this repurchase program at a total cost of $4.8 million at an average price per share of $20.26.
19
Basic earnings per common share (“EPS”) is computed by dividing net income by the weighted average number of common shares outstanding including shares of contingently redeemable common stock. Diluted EPS is computed by dividing net income by the weighted-average number of common shares outstanding assuming dilution. The difference between basic EPS and diluted EPS is the result of the dilutive effect of outstanding stock options and restricted stock units. The table below reconciles basic weighted-average common shares outstanding to diluted weighted-average shares outstanding for the three and six months ended April 30, 2018 and April 29, 2017:
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||
|
|
April 30, 2018 |
|
|
April 29, 2017 |
|
|
April 30, 2018 |
|
|
April 29, 2017 |
|
||||
Basic weighted-average common shares outstanding |
|
|
64,577,469 |
|
|
|
63,722,795 |
|
|
|
64,429,854 |
|
|
|
57,541,476 |
|
Dilutive stock options |
|
|
1,689,419 |
|
|
|
1,773,609 |
|
|
|
1,944,297 |
|
|
|
— |
|
Dilutive restricted stock units |
|
|
706 |
|
|
|
4,926 |
|
|
|
14,616 |
|
|
|
— |
|
Diluted weighted-average common shares outstanding |
|
|
66,267,594 |
|
|
|
65,501,330 |
|
|
|
66,388,767 |
|
|
|
57,541,476 |
|
The table below represents exclusions from the calculation of weighted-average shares outstanding assuming dilution due to the anti-dilutive effect of the common stock equivalents for the three and six months ended April 30, 2018 and April 29, 2017:
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||
|
|
April 30, 2018 |
|
|
April 29, 2017 |
|
|
April 30, 2018 |
|
|
April 29, 2017 |
|
||||
Anti-Dilutive Stock Options |
|
|
77,085 |
|
|
|
— |
|
|
|
77,085 |
|
|
|
3,633,314 |
|
Anti-Dilutive Restricted Stock Units |
|
|
503,412 |
|
|
|
— |
|
|
|
376,239 |
|
|
|
48,364 |
|
Anti-Dilutive Common Stock Equivalents |
|
|
580,497 |
|
|
|
— |
|
|
|
453,324 |
|
|
|
3,681,678 |
|
Note 13. Contingently Redeemable Common Stock
Prior to the Company’s IPO, shares of common stock held by employees were eligible to be put to the Company in accordance with the Shareholders Agreement if certain criteria (as defined in the Shareholders Agreement) were met and the former employee or his or her beneficiaries exercised the option to put the shares to the Company in accordance with the Shareholders Agreement. As these provisions were not certain of being met, the shares of common stock held by employees were considered contingently redeemable common stock and recorded as temporary equity on the Company’s consolidated balance sheet until the shares of common stock were either re-purchased by the Company or the put option expired. The put option expired 90 or 180 days after termination of employment, depending on the nature of the termination or upon the sale of the Company or an initial public offering of the Company’s common stock. The value of these shares of common stock was presented at fair value on the Company’s consolidated balance sheet. Prior to the Company’s IPO, the fair value of the Company’s common stock was calculated by estimating the Company’s enterprise value by applying an earnings multiple to the Company’s Adjusted EBITDA over the previous 12 months, and deducting outstanding net debt.
When a put option was exercised or expired, the shares were re-measured at fair value on that date and reclassified from temporary equity to shareholders’ equity. Changes in the fair value of the contingently redeemable shares of common stock were recorded in retained earnings.
In connection with the IPO, the put option of employee-owned shares of common stock was eliminated, resulting in the reclassification of $35.4 million to additional paid-in capital and 1,607,760 contingently redeemable shares to common shares outstanding.
Note 14. Stock Compensation
During the three and six months ended April 30, 2018, the Company recorded stock-based compensation expense of $1.9 million and $3.7 million, respectively, compared to $0.3 million and $25.8 million for the three and six months ended April 29, 2017, respectively, as selling, general and administrative expenses in the Company’s consolidated statements of operations.
Stock Option Awards: During the three and six months ended April 30, 2018, the Company recorded stock compensation expense of $0.9 million and $1.9 million, respectively, to redeem performance based stock options. During the three and six months ended April 29, 2017, the Company recorded stock compensation expense of zero and $3.3 million, respectively, to redeem performance based stock options. The amount paid per share to redeem these stock options was equal to the fair value of the Company’s common stock on the date of redemption less the stock option exercise price.
20
The change in the number of stock options outstanding consisted of the following:
|
|
Number of Shares |
|
|
Weighted-Average Exercise Price Per Share |
|
||
Outstanding, October 31, 2017 |
|
|
3,063,668 |
|
|
$ |
5.80 |
|
Granted |
|
|
— |
|
|
|
— |
|
Exercised |
|
|
(418,116 |
) |
|
|
6.68 |
|
Cancelled |
|
|
(487,267 |
) |
|
|
4.52 |
|
Outstanding, April 30, 2018 |
|
|
2,158,285 |
|
|
$ |
5.91 |
|
Restricted Stock Units Awards: The Company has granted restricted stock units to certain employees and non-employee directors.
The change in the number of unvested restricted stock units outstanding consisted of the following:
|
|
Restricted Stock Units Outstanding |
|
|
Weighted-Average Grant Date Fair Value Per Unit |
|
||
Outstanding, October 31, 2017 |
|
|
59,192 |
|
|
$ |
25.44 |
|
Granted |
|
|
318,546 |
|
|
|
28.91 |
|
Exercised |
|
|
(17,637 |
) |
|
|
25.37 |
|
Cancelled |
|
|
(44,719 |
) |
|
|
28.78 |
|
Outstanding, April 30, 2018 |
|
|
315,382 |
|
|
$ |
28.48 |
|
Performance Stock Units Awards: The change in the number of unvested performance stock units outstanding consisted of the following:
|
|
Performance Stock Units Outstanding |
|
|
Weighted-Average Grant Date Fair Value Per Unit |
|
||
Outstanding, October 31, 2017 |
|
|
73,101 |
|
|
$ |
27.36 |
|
Granted |
|
|
78,770 |
|
|
|
25.39 |
|
Vested |
|
|
— |
|
|
|
— |
|
Cancelled |
|
|
— |
|
|
|
— |
|
Outstanding, April 30, 2018 |
|
|
151,871 |
|
|
$ |
26.34 |
|
Note 15. Restructuring Charges
In the third quarter of fiscal year 2017, the Company restructured certain management positions in its Commercial segment and in its Corporate office, and incurred personnel costs, including severance and other employee benefit payments of $1.5 million. At April 30, 2018, a balance of $0.2 million of the restructuring costs remained unpaid.
In the first and second quarters of fiscal year 2018, the Company undertook cost reduction initiatives related to its Fire & Emergency, Commercial and Recreation segments, as well as its corporate office. Costs incurred in the first quarter of fiscal year 2018 consisted of $3.5 million of personnel costs, including severance, and other employee benefit payments, as well as facility closure expenses of $0.6 million in the Recreation segment.
In the second quarter of fiscal year 2018, the Company implemented a plan to reduce personnel costs in each of its three segments, to close its Miami corporate office and to complete a facility closure in the Recreation segment. Costs incurred in the second quarter of fiscal year 2018 consisted of $1.3 million of personnel costs, including severance and other employee benefit payments, and $0.6 million for facility lease termination expenses in the Recreation segment and corporate office. At April 30, 2018, a balance of $2.4 million of the restructuring costs remained unpaid.
A summary of the changes in the Company’s restructuring liability is as follows (in thousands):
|
|
2018 Restructuring |
|
|
2017 Restructuring |
|
|
Total |
|
|||
Balance at October 31, 2017 |
|
$ |
— |
|
|
$ |
638 |
|
|
$ |
638 |
|
Expenses Incurred |
|
|
5,989 |
|
|
|
— |
|
|
|
5,989 |
|
Amounts Paid |
|
|
(3,577 |
) |
|
|
(476 |
) |
|
|
(4,053 |
) |
Balance at April 30, 2018 |
|
$ |
2,412 |
|
|
$ |
162 |
|
|
$ |
2,574 |
|
21
For interim financial reporting, the Company estimates its annual effective tax rate based on the projected income for its entire fiscal year and records a provision (benefit) for income taxes on a quarterly basis based on the estimated annual effective income tax rate, adjusted for any discrete tax items.
The Company recorded income tax benefit of $11.0 million for the six months ended April 30, 2018, or (185.8)% of pre-tax income, compared to a $3.7 million benefit, or 36.5% of pre-tax loss, for the six months ended April 29, 2017. Results for the six months ended April 30, 2018 were favorably impacted by $12.6 million of net discrete tax benefits, including a $10.4 million benefit related to the remeasurement of net deferred tax liabilities as a result of new tax legislation in the United States and $2.3 million benefit related to stock option exercises and vesting of restricted stock units under ASU 2016-09. Results for the six months ended April 29, 2017 were favorably impacted by income tax incentives for U.S. manufacturing and research.
On December 22, 2017, the Tax Cuts and Jobs Act (the “Tax Reform Act”) was signed and enacted into law. The Tax Reform Act significantly revised the U.S. corporate income tax regime by, among other things, lowering the corporate tax rate from 35% to 21% effective January 1, 2018, while also repealing the deduction for domestic production activities and implementing a territorial tax system. As a fiscal year taxpayer, the Company’s federal statutory tax rate reduction is effective January 1, 2018; therefore, the Company’s fiscal year 2018 estimated annual effective tax rate reflects the benefit from the reduced U.S. federal rate of 23.3% for a partial year. A number of other provisions will not impact the Company until fiscal year 2019, such as elimination of the domestic manufacturing deduction and U.S. taxation of foreign earnings.
As a result of the Tax Reform Act, the Company recognized a non-cash estimated tax benefit of $10.4 million in the first quarter of fiscal year 2018 related to the remeasurement of the Company’s net deferred tax liabilities at the lower statutory rate based on the timing of expected reversals. In accordance with SEC Staff Accounting Bulletin No. 118, the Company recorded the estimated income tax impact of the Tax Reform Act. Although the $10.4 million tax benefit represents what the Company believes is a reasonable estimate of the income tax effects of the Tax Reform Act on its consolidated financial statements as of April 30, 2018, it is a provisional amount and will be impacted by the Company’s ongoing analysis of the legislation and full fiscal year 2018 financial results. Any adjustments to these provisional amounts will be reported as a component of income tax expense (benefit) in the reporting period in which any such adjustments are determined, which will be no later than the first quarter of fiscal year 2019.
Because of the complexity of the new Global Intangible Low-Taxed Income (GILTI) tax rules, the Company continues to evaluate this provision of the Tax Reform Act and the application of ASC740, Income Taxes. Under U.S. GAAP, the Company is allowed to make an accounting policy choice of either (1) treating taxes due on future U.S. inclusions in taxable income related to GILTI as a current period expense when incurred (the “period cost method”) or (2) factoring such amounts into the Company’s measurement of its deferred taxes (the “deferred method”). The Company has not made a policy election related to potential GILTI tax as we continue to assess the impact of the legislation
The Company periodically evaluates its valuation allowance requirements in light of changing facts and circumstances, and may adjust its deferred tax asset valuation allowances accordingly. It is reasonably possible that the Company will either add to, or reverse a portion of its existing deferred tax asset valuation allowances in the future. Such changes in the deferred tax asset valuation allowances will be reflected in the current operations through the Company’s effective income tax rate. During the three or six months ended April 30, 2018, there were no changes to the Company’s valuation allowances.
The Company’s liability for unrecognized tax benefits, including interest and penalties, was $3.0 million as of April 30, 2018 and $2.9 million as of October 31, 2017. The unrecognized tax benefits are presented in other long-term liabilities in the Company’s consolidated balance sheets for the period ended April 30, 2018. During the next twelve months, it is reasonably possible that $1.1 million of the unrecognized tax benefits, if recognized, would affect the annual effective income tax rate. The Company recognizes accrued interest and penalties related to unrecognized tax benefits in the provision for income taxes in its consolidated statement of operations.
The Company regularly assesses the likelihood of an adverse outcome resulting from examinations to determine the adequacy of its tax reserves. As of April 30, 2018, the Company believes that it is more likely than not that the tax positions it has taken will be sustained upon the resolution of its audits resulting in no material impact on its consolidated financial position and the results of operations and cash flows. However, the final determination with respect to any tax audits, and any related litigation, could be materially different from the Company’s estimates and/or from its historical income tax provisions and income tax liabilities and could have a material effect on operating results and/or cash flows in the periods for which that determination is made. In addition, future period earnings may be adversely impacted by litigation costs, settlements, penalties, and/or interest assessments related to income tax examinations.
22
Note 17. Commitments and Contingencies
Market Risks: The Company is contingently liable under bid, performance and specialty bonds and has open standby letters of credit issued by the Company’s banks in favor of third parties as follows (in thousands):
|
|
April 30, 2018 |
|
|
October 31, 2017 |
|
||
Performance, bid and specialty bonds |
|
$ |
272,513 |
|
|
$ |
272,235 |
|
Open standby letters of credit |
|
|
11,150 |
|
|
|
7,225 |
|
Total |
|
$ |
283,663 |
|
|
$ |
279,460 |
|
Chassis Contingent Liabilities: The Company obtains certain vehicle chassis from automobile manufacturers under converter pool agreements. These agreements generally provide that the manufacturer will supply chassis at the Company’s various production facilities under the terms and conditions set forth in the agreement. The manufacturer does not transfer the certificate of origin to the Company and, accordingly, the chassis are treated as consigned inventory of the automobile manufacturer. Upon being put into production, the Company becomes obligated to pay the manufacturer for the chassis. Chassis are typically converted and delivered to customers within 90 to 120 days of receipt. If the chassis are not converted within this timeframe of delivery, the Company generally purchases the chassis and records the inventory or the Company is obligated to begin paying an interest charge on this inventory until purchased. The Company’s contingent liability under such agreements for future chassis inventory purchases was $47.3 million and $85.9 million at April 30, 2018 and October 31, 2017, respectively.
Repurchase Commitments: The Company has entered into repurchase agreements with certain lending institutions. The repurchase commitments are on an individual unit basis with a term from the date it is financed by the lending institution through payment date by the dealer or other customer, generally not exceeding two years. The Company’s outstanding obligations under such agreements were $242.7 million and $288.5 million as of April 30, 2018 and October 31, 2017, respectively. This value represents the gross value of all vehicles under repurchase agreements and does not take into consideration proceeds that would be received upon resale of repossessed vehicles, which would be used to reduce the Company’s ultimate net liability. Such agreements are customary in the industries in which the Company operates and the Company’s exposure to loss under such agreements is limited by the potential loss on the resale value of the inventory which is required to be repurchased. Losses incurred under such arrangements have not been significant and the Company expects this pattern to continue into the future. The reserve for losses included in other liabilities on contracts outstanding at April 30, 2018 and October 31, 2017 is immaterial.
Guarantee Arrangements: The Company is party to multiple agreements whereby it guarantees indebtedness of others, including losses under loss pool agreements. The Company estimated that its maximum loss exposure under these contracts was $0.6 million at April 30, 2018 and October 31, 2017. Under the terms of these and various related agreements and upon the occurrence of certain events, the Company generally has the ability to, among other things, take possession of the underlying collateral. If the financial condition of the customers and/or dealers were to deteriorate and result in their inability to make payments, then additional accruals may be required. While the Company does not expect to experience losses under these agreements that are materially in excess of the amounts reserved, it cannot provide any assurance that the financial condition of the third parties will not deteriorate resulting in the third party’s inability to meet their obligations.
In the event that this occurs, the Company cannot guarantee that the collateral underlying the agreements will be available or sufficient to avoid losses materially in excess of the amounts reserved. Any losses under these guarantees would generally be mitigated by the value of any underlying collateral, including financed equipment, and are generally subject to the finance company’s ability to provide the Company clear title to foreclosed equipment and other conditions. During periods of economic weakness, collateral values generally decline and can contribute to higher exposure to losses.
Other Matters: The Company is subject to certain legal proceedings that arise in the ordinary course of business. Although the final results of all such matters and claims cannot be predicted with certainty, management believes that the ultimate resolution of all such matters and claims will not have a material adverse effect on the Company’s financial condition, results of operations or cash flows. Actual results could vary, among other things, due to the uncertainties involved in litigation.
Note 18. Related Party Transactions
During the three months ended April 30, 2018 and April 29, 2017, the Company reimbursed expenses of its primary equity holder in the amount of $0.1 million and $0.2 million, respectively. During the six months ended April 30, 2018, and April 29, 2017, the Company reimbursed expenses in the amount of $0.3 million and $0.3 million, respectively. These expenses are included in selling, general and administrative expenses in the Company’s consolidated statements of operations.
23
Certain production facilities and offices for two of the Company’s subsidiaries are leased from related parties owned by certain members of management. Rent expense under these arrangements totaled $0.4 million and $0.2 million for the three months ended April 30, 2018, and April 29, 2017, respectively. Rent expense under these arrangements totaled $0.6 million and $0.3 million for the six months ended April 30, 2018 and April 29, 2017, respectively.
The Company engaged with an information technology, software and consulting company (the “IT Consulting Company”) in which the Company’s CEO had a material equity interest. The IT Consulting Company provided software development and installation to the Company. The Company made payments of $1.3 million and $2.7 million during the three and six months ended April 29, 2017, respectively, to the IT Consulting Company. The amounts paid to the IT Consulting Company included payments which are made to another unrelated consulting company. Excluding the payments to this unrelated consulting company, the payments made to the IT Consulting Company were $0.5 million and $1.1 million during the three and six months ended April 29, 2017, respectively. On October 27, 2017 the IT Consulting Company was sold to an unrelated third party and therefore any future consulting business that the Company has undertaken or will undertake with the IT Consulting Company after such date will not be considered a related party transaction.
Note 19. Business Segment Information
The Company is organized into three reportable segments based on management’s process for making operating decisions, allocating capital and measuring performance, and based on the similarity of products, customers served, common use of facilities, and economic characteristics. The Company’s segments are as follows:
Fire & Emergency: This segment includes KME, E-One, Inc., Ferrara, American Emergency Vehicles, Inc., Leader Emergency Vehicles, Inc., Horton Enterprises, Inc., REV Ambulance Orlando and REV Brazil. These business units manufacture and market commercial and custom fire and emergency vehicles primarily for fire departments, airports, other governmental units, contractors, hospitals and other care providers in the United States and other countries.
Commercial: This segment includes Collins Bus, Champion Bus, Inc., ENC, ElDorado National (Kansas), Inc., Revability, Capacity and Lay-Mor. Collins Bus manufactures, markets and distributes school buses, normally referred to as Type A school buses, as well as shuttle buses used for churches, transit authorities, hotels and resorts, retirement centers and other similar uses. Champion Bus, Inc., ENC, ElDorado National (Kansas), Inc. and Revability manufacture, market and distribute shuttle buses and mobility vans for transit, airport car rental and hotel/motel shuttles, tour and charter operations and other uses under several well-established brand names. Capacity manufactures, markets and distributes trucks used in terminal type operations, i.e., rail yards, warehouses, rail terminals and shipping terminals/ports. Lay-Mor manufactures, markets and distributes industrial sweepers for both the commercial and rental markets.
Recreation: This segment includes REV Recreation Group, Inc. (“RRG”), Goldshield Fiberglass, Inc. (“Goldshield”), Renegade, Midwest and Lance Camper, and their respective manufacturing facilities, service and parts divisions. RRG primarily manufactures, markets and distributes Class A and Class C mobile RVs in both gas and diesel models. Renegade primarily manufacturers Class C and “Super C” RVs and heavy-duty special application trailers. Goldshield manufactures, markets and distributes fiberglass reinforced molded parts to a diverse cross section of original equipment manufacturers and other commercial and industrial customers, including various components for RRG, which is one of Goldshield’s primary customers. Midwest manufactures Class B RVs and luxury vans. Lance designs, engineers and manufactures truck campers, towable campers and toy haulers.
For purposes of measuring financial performance of its business segments, the Company does not allocate to individual business segments costs or items that are of a corporate nature. The caption “Corporate and Other” includes corporate office expenses, results of insignificant operations, intersegment eliminations and income and expense not allocated to reportable segments.
Identifiable assets of the business segments exclude general corporate assets, which principally consist of cash and cash equivalents, certain property, plant and equipment and certain other assets pertaining to corporate and other centralized activities.
Intersegment sales generally include amounts invoiced by a segment for work performed for another segment. Amounts are based on actual work performed and agreed-upon pricing which is intended to be reflective of the contribution made by the supplying business segment. All intersegment transactions have been eliminated in consolidation.
In considering the financial performance of the business, the chief operating decision maker analyzes the primary financial performance measure of Adjusted EBITDA. Adjusted EBITDA is defined as net income for the relevant period before depreciation and amortization, interest expense and provision for income taxes, as adjusted for transaction expenses, sponsor expenses, restructuring costs, loss on early extinguishment of debt, certain legal settlements, non-cash purchase accounting expenses, stock based compensation expense and deferred purchase price payment which the Company believes are not indicative of the Company’s
24
ongoing operating performance. Adjusted EBITDA is not a measure defined by U.S. GAAP, but is computed using amounts that are determined in accordance with U.S. GAAP. A reconciliation of this performance measure to income before provision for income taxes is included below.
The Company believes that Adjusted EBITDA is useful to investors and used by management for measuring profitability because the measure excludes the impact of certain items which management believes has less bearing on the Company’s core operating performance. The Company believes that utilizing Adjusted EBITDA allows for a more meaningful comparison of operating fundamentals between companies within its industries by eliminating the impact of capital structure and taxation differences between the companies.
The Company also adjusts for exceptional items which are determined to be those that in management’s judgment need to be disclosed by virtue of their size, nature or incidence, which include non-cash items and items settled in cash. In determining whether an event or transaction is exceptional, management considers quantitative as well as qualitative factors such as the frequency or predictability of occurrence. This is consistent with the way that financial performance is measured by management and reported to our Board of Directors, assists in providing a meaningful analysis of the Company’s operating performance and used as a measurement in incentive compensation for management.
Selected financial information of the Company’s segments for the three months ended April 30, 2018 and April 29, 2017, is as follows (in thousands):
|
|
Three Months Ended April 30, 2018 |
|
|||||||||||||||||
|
|
Fire & Emergency |
|
|
Commercial |
|
|
Recreation |
|
|
Corporate and Other |
|
|
Consolidated |
|
|||||
Sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales—External Customers |
|
$ |
252,018 |
|
|
$ |
157,995 |
|
|
$ |
198,794 |
|
|
$ |
127 |
|
|
$ |
608,934 |
|
Net Sales—Intersegment |
|
$ |
— |
|
|
$ |
3,499 |
|
|
$ |
7,845 |
|
|
$ |
(11,344 |
) |
|
$ |
— |
|
Depreciation and amortization |
|
$ |
4,006 |
|
|
$ |
2,830 |
|
|
$ |
3,055 |
|
|
$ |
1,210 |
|
|
$ |
11,101 |
|
Capital expenditures |
|
$ |
1,141 |
|
|
$ |
1,277 |
|
|
$ |
2,927 |
|
|
$ |
4,684 |
|
|
$ |
10,029 |
|
Identifiable assets |
|
$ |
613,749 |
|
|
$ |
287,998 |
|
|
$ |
337,544 |
|
|
$ |
119,374 |
|
|
$ |
1,358,665 |
|
Adjusted EBITDA |
|
$ |
21,788 |
|
|
$ |
9,530 |
|
|
$ |
12,735 |
|
|
$ |
(9,960 |
) |
|
|
|
|
|
|
Three Months Ended April 29, 2017 |
|
|||||||||||||||||
|
|
Fire & Emergency |
|
|
Commercial |
|
|
Recreation |
|
|
Corporate and Other |
|
|
Consolidated |
|
|||||
Sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales—External Customers |
|
$ |
219,002 |
|
|
$ |
159,524 |
|
|
$ |
166,337 |
|
|
$ |
453 |
|
|
$ |
545,316 |
|
Net Sales—Intersegment |
|
$ |
— |
|
|
$ |
2,980 |
|
|
$ |
4,318 |
|
|
$ |
(7,298 |
) |
|
$ |
— |
|
Depreciation and amortization |
|
$ |
2,819 |
|
|
$ |
1,748 |
|
|
$ |
2,599 |
|
|
$ |
687 |
|
|
$ |
7,853 |
|
Capital expenditures |
|
$ |
3,570 |
|
|
$ |
1,269 |
|
|
$ |
428 |
|
|
$ |
13,274 |
|
|
$ |
18,541 |
|
Identifiable assets |
|
$ |
574,220 |
|
|
$ |
265,619 |
|
|
$ |
247,830 |
|
|
$ |
87,762 |
|
|
$ |
1,175,431 |
|
Adjusted EBITDA |
|
$ |
24,399 |
|
|
$ |
14,663 |
|
|
$ |
7,292 |
|
|
$ |
(8,793 |
) |
|
|
|
|
25
Selected financial information of the Company’s segments for the six months ended April 30, 2018 and April 29, 2017, is as follows (in thousands):
|
|
Six Months Ended April 30, 2018 |
|
|||||||||||||||||
|
|
Fire & Emergency |
|
|
Commercial |
|
|
Recreation |
|
|
Corporate and Other |
|
|
Consolidated |
|
|||||
Sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales—External Customers |
|
$ |
467,269 |
|
|
$ |
290,234 |
|
|
$ |
366,042 |
|
|
$ |
245 |
|
|
$ |
1,123,790 |
|
Net Sales—Intersegment |
|
$ |
— |
|
|
$ |
8,082 |
|
|
$ |
10,945 |
|
|
$ |
(19,027 |
) |
|
$ |
— |
|
Depreciation and amortization |
|
$ |
8,517 |
|
|
$ |
5,572 |
|
|
$ |
5,923 |
|
|
$ |
2,106 |
|
|
$ |
22,118 |
|
Capital expenditures |
|
$ |
2,666 |
|
|
$ |
2,265 |
|
|
$ |
4,225 |
|
|
$ |
14,467 |
|
|
$ |
23,623 |
|
Identifiable assets |
|
$ |
613,749 |
|
|
$ |
287,998 |
|
|
$ |
337,544 |
|
|
$ |
119,374 |
|
|
$ |
1,358,665 |
|
Adjusted EBITDA |
|
$ |
39,943 |
|
|
$ |
13,903 |
|
|
$ |
20,826 |
|
|
$ |
(19,274 |
) |
|
|
|
|
|
|
Six Months Ended April 29, 2017 |
|
|||||||||||||||||
|
|
Fire & Emergency |
|
|
Commercial |
|
|
Recreation |
|
|
Corporate and Other |
|
|
Consolidated |
|
|||||
Sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales—External Customers |
|
$ |
404,373 |
|
|
$ |
289,745 |
|
|
$ |
293,043 |
|
|
$ |
1,092 |
|
|
$ |
988,253 |
|
Net Sales—Intersegment |
|
$ |
— |
|
|
$ |
2,980 |
|
|
$ |
6,482 |
|
|
$ |
(9,462 |
) |
|
$ |
— |
|
Depreciation and amortization |
|
$ |
5,628 |
|
|
$ |
3,678 |
|
|
$ |
4,756 |
|
|
$ |
1,212 |
|
|
$ |
15,274 |
|
Capital expenditures |
|
$ |
7,569 |
|
|
$ |
2,068 |
|
|
$ |
2,160 |
|
|
$ |
25,368 |
|
|
$ |
37,165 |
|
Identifiable assets |
|
$ |
574,220 |
|
|
$ |
265,619 |
|
|
$ |
247,830 |
|
|
$ |
87,762 |
|
|
$ |
1,175,431 |
|
Adjusted EBITDA |
|
$ |
41,112 |
|
|
$ |
22,837 |
|
|
$ |
10,065 |
|
|
$ |
(15,342 |
) |
|
|
|
|
Provided below is a reconciliation of segment Adjusted EBITDA to net income (loss) before provision (benefit) for income taxes (in thousands):
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||
|
|
April 30, 2018 |
|
|
April 29, 2017 |
|
|
April 30, 2018 |
|
|
April 29, 2017 |
|
||||
Fire & Emergency Adjusted EBITDA |
|
$ |
21,788 |
|
|
$ |
24,399 |
|
|
$ |
39,943 |
|
|
$ |
41,112 |
|
Commercial Adjusted EBITDA |
|
|
9,530 |
|
|
|
14,663 |
|
|
|
13,903 |
|
|
|
22,837 |
|
Recreation Adjusted EBITDA |
|
|
12,735 |
|
|
|
7,292 |
|
|
|
20,826 |
|
|
|
10,065 |
|
Corporate and Other Adjusted EBITDA |
|
|
(9,960 |
) |
|
|
(8,793 |
) |
|
|
(19,274 |
) |
|
|
(15,342 |
) |
Depreciation and amortization |
|
|
(11,101 |
) |
|
|
(7,853 |
) |
|
|
(22,118 |
) |
|
|
(15,274 |
) |
Interest expense, net |
|
|
(6,075 |
) |
|
|
(3,416 |
) |
|
|
(11,493 |
) |
|
|
(10,893 |
) |
Restructuring costs |
|
|
(1,936 |
) |
|
|
(335 |
) |
|
|
(5,989 |
) |
|
|
(1,199 |
) |
Transaction expenses |
|
|
(515 |
) |
|
|
(1,861 |
) |
|
|
(2,070 |
) |
|
|
(2,239 |
) |
Stock-based compensation expense |
|
|
(1,947 |
) |
|
|
(311 |
) |
|
|
(3,697 |
) |
|
|
(25,817 |
) |
Non-cash purchase accounting expense |
|
|
(33 |
) |
|
|
(746 |
) |
|
|
(668 |
) |
|
|
(1,211 |
) |
Sponsor expenses |
|
|
(120 |
) |
|
|
(207 |
) |
|
|
(315 |
) |
|
|
(338 |
) |
Loss on early extinguishment of debt |
|
|
— |
|
|
|
(11,920 |
) |
|
|
— |
|
|
|
(11,920 |
) |
Legal settlements |
|
|
(192 |
) |
|
|
— |
|
|
|
(902 |
) |
|
|
— |
|
Deferred purchase price payment |
|
|
(1,854 |
) |
|
|
— |
|
|
|
(2,246 |
) |
|
|
— |
|
Income (loss) before provision (benefit) benefit for income taxes |
|
$ |
10,320 |
|
|
$ |
10,912 |
|
|
$ |
5,900 |
|
|
$ |
(10,219 |
) |
26
Comprehensive income includes all changes in equity during a period except those that resulted from investments by or distributions to the Company’s shareholders. Other comprehensive income or loss refers to revenues, expenses, gains and losses that are included in comprehensive income, but excluded from net income as these amounts are recorded directly as an adjustment to shareholders’ equity.
The components of accumulated other comprehensive income (loss) are as follows (in thousands):
|
|
Six Months Ended April 30, 2018 |
|
|||||||||||||
|
|
Increase (Decrease) in Fair Value of Derivatives |
|
|
Translation Adjustment |
|
|
Other |
|
|
Accumulated Other Comprehensive Income (loss) |
|
||||
Balance at October 31, 2017 |
|
$ |
54 |
|
|
$ |
(107 |
) |
|
$ |
88 |
|
|
$ |
35 |
|
Changes, net of tax |
|
|
13 |
|
|
|
(735 |
) |
|
|
(41 |
) |
|
|
(763 |
) |
Balance at April 30, 2018 |
|
$ |
67 |
|
|
$ |
(842 |
) |
|
$ |
47 |
|
|
$ |
(728 |
) |
|
|
Six Months Ended April 29, 2017 |
|
|||||||||||||
|
|
Increase (Decrease) in Fair Value of Derivatives |
|
|
Translation Adjustment |
|
|
Other |
|
|
Accumulated Other Comprehensive Income |
|
||||
Balance at October 29, 2016 |
|
$ |
(20 |
) |
|
$ |
2 |
|
|
$ |
57 |
|
|
$ |
39 |
|
Changes, net of tax |
|
|
112 |
|
|
|
(19 |
) |
|
|
39 |
|
|
|
132 |
|
Balance at April 29, 2017 |
|
$ |
92 |
|
|
$ |
(17 |
) |
|
$ |
96 |
|
|
$ |
171 |
|
27
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
This management’s discussion and analysis should be read in conjunction with the Unaudited Consolidated Financial Statements contained in this Form 10-Q as well as the Management’s Discussion and Analysis and Risk Factors and audited consolidated financial statements and the related notes included in our Annual Report on Form 10-K filed on December 21, 2017 and in Part II, Item 1A of this Quarterly Report on Form 10-Q.
Overview
REV is a leading designer, manufacturer and distributor of specialty vehicles and related aftermarket parts and services. We provide customized vehicle solutions for applications including: essential needs (ambulances, fire apparatus, school buses, mobility vans and municipal transit buses), industrial and commercial (terminal trucks, cut-away buses and street sweepers) and consumer leisure (recreational vehicles “RVs” and luxury buses). Our brand portfolio consists of 30 well-established principal vehicle brands including many of the most recognizable names within our served markets. Several of our brands pioneered their specialty vehicle product categories and date back more than 50 years. We believe that in most of our markets, we hold the first or second market share position and approximately 64% of our net sales during the second quarter of fiscal year 2018 came from products where we believe we hold such share positions.
During the second quarter of fiscal year 2018, our net sales were $608.9 million, which were $63.6 million, or 11.7%, greater than the same period in the prior year. This increase in net sales was due to increases in our Fire & Emergency and Recreation segments. In our Fire & Emergency segment, we expect net sales to increase in fiscal year 2018 at a rate slightly better than the sales percent increase for the overall company due to increased unit volume, as a result of the full year impact of the Ferrara Fire Apparatus (“Ferrara”) acquisition (which was acquired in April 2017), and strong end-market demand across both our fire and ambulance product lines. In our Commercial segment for fiscal year 2018, we expect net sales to increase at a rate below the net sales percent increase for the entire company. In our Recreation segment, we expect net sales to increase in fiscal year 2018 versus fiscal year 2017 at a rate better than the net sales percent increase for the overall company as a result of higher unit sales volumes, due to end market demand growth, continued growth in market share across certain RV classes and as a result of the Renegade, Midwest Automotive Designs (“Midwest”) and Lance Camper Manufacturing (“Lance”) acquisitions.
Gross profit and gross margin percentage were $72.9 million and 12.0%, respectively, during the second quarter of fiscal year 2018. Gross profit percentage was 140 basis points lower than the second quarter of fiscal year 2017. The decline in the gross margin percentage was due to a less favorable sales mix in the vehicles sold this year as compared to the same quarter last year, certain increases in the costs of materials and other inputs and partially due to the impact of the Ferrara acquisition in the Fire & Emergency segment.
Selling, general and administrative expenses (“SG&A”) in the second quarter of fiscal year 2018 were $48.7 million which is an increase of $6.1 million compared to the second quarter of fiscal year 2017. This increase was primarily due to additional SG&A expenses from acquired companies and increased stock compensation expense.
Amortization of intangible assets was $4.3 million during the second quarter of fiscal year 2018, compared to $2.7 million during the second quarter of fiscal year 2017. The increase in amortization expenses was due primarily to the amortization of the intangible assets recorded as part of the acquisition of Renegade in December 2016 and the acquisition of Ferrara and Midwest in April 2017. The Company has not recorded any amortization expense for intangible assets acquired in the acquisition of Lance because as of April 30, 2018, the valuation of intangible assets acquired is not complete and we believe that the amount would be immaterial. We expect amortization expense to be $18 to $20 million in fiscal year 2018 including the impact of the Lance acquisition.
Interest expense, net of interest income was $6.1 million in the second quarter of fiscal year 2018, which is an increase of $2.7 million compared to the second quarter of fiscal year 2017. Interest expense during the quarter was comprised of interest for the Company’s term loan agreement (“Term Loan” and “Term Loan Agreement”), ABL Facility, chassis pool interest expense, interest paid to customers for advance payments and debt issuance costs.
Net income was $7.4 million in the second quarter of fiscal year 2018, compared to net income of $6.8 million in the second quarter of fiscal year 2017. Adjusted net income in the second quarter of fiscal year 2018 was $15.6 million, which is a 17.7% decrease over $19.0 million in the second quarter of fiscal year 2017.
Adjusted EBITDA was $34.1 million during the second quarter of fiscal year 2018, a decrease of $3.5 million or 9.2%, from $37.6 million during the second quarter of fiscal year 2017. This decrease in Adjusted EBITDA was the result of lower EBITDA in
28
the Fire & Emergency and Commercial Segments, offset by higher EBITDA in the Recreation segment. A detailed reconciliation of net income to Adjusted EBITDA is included in section “Adjusted EBITDA and Adjusted Net Income” below.
Capital expenditures were $10.0 million in the second quarter of fiscal year 2018, which were primarily comprised of expenditures for manufacturing facility equipment and improvements, new product tooling, ongoing ERP system implementation, and the continued rollout of our online parts sales infrastructure.
Segments
We serve a diversified customer base primarily in the United States through the following segments:
Fire & Emergency – The Fire & Emergency segment sells fire apparatus equipment under the Emergency One, Kovatch Mobile Equipment and Ferrara brands and ambulances under the American Emergency Vehicles, Horton Emergency Vehicles, Leader Emergency Vehicles, Marque, McCoy Miller, Road Rescue, Wheeled Coach and Frontline brands. We believe we are the largest manufacturer by unit volume of fire and emergency vehicles in the United States and have one of the industry’s broadest portfolios of products including Type I ambulances (aluminum body mounted on a heavy truck-style chassis), Type II ambulances (van conversion ambulance typically favored for non-emergency patient transportation), Type III ambulances (aluminum body mounted on a van-style chassis), pumpers (fire apparatus on a custom or commercial chassis with a water pump and small tank to extinguish fires), ladder trucks (fire apparatus with stainless steel or aluminum ladders), tanker trucks and rescue and other vehicles. Each of our individual brands is distinctly positioned and targets certain price and feature points in the market such that dealers often carry and customers often buy more than one REV Fire & Emergency product line.
Commercial – Our Commercial segment serves the bus market through the following principal brands: Collins Bus, Goshen Coach, ENC, ElDorado National, Krystal Coach, Federal Coach, Champion and World Trans. We serve the terminal truck market through the Capacity brand, the sweeper market through the Lay-Mor brand and the mobility van market through our Revability brand. We are a leading producer of small- and medium-sized buses, Type A school buses, transit buses, terminal trucks and street sweepers in the United States. Our products in the Commercial segment include cut-away buses (customized body built on various types and sizes of commercial chassis), transit buses (large municipal buses where we build our own chassis and body), luxury buses (bus-style limo or high-end luxury conversions), street sweepers (three- and four-wheel versions used in road construction activities), terminal trucks (specialized vehicle which moves freight in warehouses or intermodal yards and ports), Type A school buses (small school bus built on commercial chassis), and mobility vans (mini-van converted to be utilized by wheelchair passengers). Within each market segment, we produce a large number of customized configurations to address the diverse needs of our customers.
Recreation – Our Recreation segment serves the RV market through seven principal brands: American Coach, Fleetwood RV, Monaco Coach, Holiday Rambler, Renegade, Midwest and Lance. We believe our brand portfolio contains some of the longest standing, most recognized brands in the RV industry. Under these seven brands, REV provides a variety of highly recognized models such as: American Eagle, Signature, Marquis, Bounder, Pace Arrow, Verona and Daycruiser, among others. Our products in the Recreation segment include Class A motorized RVs (motorhomes built on a heavy duty chassis with either diesel or gas engine configurations), Class C and “Super C” motorized RVs (motorhomes built on a commercial truck or van chassis), a line of heavy-duty special application trailers, and, as a result of the acquisition of Midwest, Class B RVs (motorhomes built out on a van chassis). The Recreation segment also includes Goldshield Fiberglass, which produces a wide range of custom molded fiberglass products for the RV and broader industrial markets. In January 2018, we acquired Lance, a producer of truck campers, towable campers and toy haulers.
Factors Affecting Our Performance
The primary factors affecting our results of operations include:
General Economic Conditions
Our business is impacted by the U.S. economic environment, employment levels, consumer confidence, municipal spending, changes in interest rates and instability in securities markets around the world, among other factors. In particular, changes in the U.S. economic climate can impact demand in key end markets.
RV purchases are discretionary in nature and therefore sensitive to the availability of financing, consumer confidence, unemployment levels, levels of disposable income and changing levels of consumer home equity, among other factors. The 2008 recession caused consumers to reduce their discretionary spending, which negatively affected sales volumes for RVs. Terminal truck sales volumes are also impacted by economic conditions and industrial output, as these factors impact our end-market customers for these products, which include shipping ports, trucking/distribution hubs and rail terminal operators. Although RV and terminal truck
29
sales have increased in recent years, these markets are affected by general U.S. and global economic conditions, which create risks that future economic downturns will further reduce consumer demand and negatively impact our sales.
While less economically sensitive than the Recreation segment, our Fire & Emergency and Commercial segments are also impacted by the overall economic environment. Local tax revenues are an important source of funding for fire and emergency response departments. As fire and emergency products and school buses are typically a larger cost item for municipalities and their service life is relatively long, their purchase is more deferrable, which can result in reduced demand for our products.
A decrease in employment levels, consumer confidence or the availability of financing, or other adverse economic events, or the failure of actual demand for our products to meet our estimates, could negatively affect the demand for our products. Any decline in overall customer demand in markets in which we operate could have a material adverse effect on our operating performance.
Cost Management Initiatives
Our recent operating results reflect the impact of our ongoing initiatives to lower our operating costs to expand our profit margins. Purchased materials, including chassis, represent our largest component of costs of sales. We operate a centralized strategic procurement organization dedicated to reducing our overall level of materials spend across our three segments, while simplifying and standardizing suppliers and parts.
Similar to many industrial companies, we are working through some challenges as a result of the strong economy in the United States. Labor markets are tight, commodity and logistics costs have risen rapidly and higher production levels are causing a strain on the Company's supply chain. We are working to mitigate each of these challenges to prevent negative impact on our results.
The Company has implemented steel and aluminum price increases or surcharges to address the dramatic increase in the cost of these items over the last six months. The Company started to experience the impact of the higher raw material costs in the second quarter of fiscal 2018. As orders in backlog at the time these pricing actions were implemented were not impacted, the Company expects that it will only partially offset the impact of the higher input costs in fiscal 2018 and has factored this into its updated outlook.
Impact of Acquisitions
For the past several years, a significant component of our growth has been the addition of businesses or business units through acquisitions. We typically incur upfront costs as we integrate acquired businesses and implement our operating philosophy at newly acquired companies, including consolidation of supplies and materials, changes to production processes at acquired facilities to implement manufacturing improvements and other restructuring initiatives. The benefits of these integration efforts may not positively impact our financial results until subsequent periods. Operational and financial integration of our recently acquired businesses could be ongoing.
In accordance with GAAP, we recognize acquired assets and liabilities at fair value. This includes the recognition of identified intangible assets and goodwill which, in the case of definite-life intangible assets, are then amortized over their expected useful lives, which typically results in an increase in amortization expense. In addition, assets acquired and liabilities assumed generally include tangible assets, as well as contingent assets and liabilities.
Stock Compensation Expense
As a result of our IPO, outstanding stock options which had previously been recorded as a liability on the Company’s balance sheet were reclassified to permanent equity. On the date of the IPO, vesting of 846,000 of these liability awards were accelerated, and there were 1,528,000 of vested liability option awards. All liability option awards were re-measured at fair value based upon the IPO offering price of $22.00 per share. Also as a result of the IPO, the Company recorded stock compensation expense of $13.3 million due to the change in fair value of the liability option awards and $8.9 million due to stock options which immediately vested.
Key Performance Indicators
In assessing the performance of our business, we consider a variety of operational and financial measures. These measures include net sales, units sold, selling, general and administrative expenses, Adjusted EBITDA and Adjusted Net Income. In assessing segment performance, our chief executive officer, as the chief operating decision maker, analyzes the primary financial measure of Adjusted EBITDA.
30
We evaluate net sales and units sold because it helps us measure the impact of economic trends, the effectiveness of our marketing, the response of customers to new product launches and model changes, and the effect of competition over a given period. We recognize revenue for sales of completed vehicles upon acceptance by the dealer or customer as specified by the relevant dealer or customer purchase order.
Our units represent a wide range of products at various price points, with higher value-added units at higher price points typically resulting in higher gross margins. Additionally, large orders of similar units typically provide operational efficiencies that contribute to higher gross margins. As such, our management also utilizes unit volume sales mix to analyze our business.
Selling, General and Administrative Expenses
We evaluate our selling, general and administrative expenses in order to identify areas where we can further invest or create savings. Such investments or spending reductions could include items such as third-party services and cost of administrative processes. These expenses consist primarily of personnel costs, sales and marketing expenses, as well as other expenses associated with facilities unrelated to our manufacturing and supply chain network, internal management expenses and expenses for finance, information systems, legal, business development, human resources, purchasing and other administrative functions.
The components of our selling, general and administrative expenses may not be identical to those of our competitors. As a result, data in this document regarding our operating and administrative expenses may not be comparable to similar expenses of our competitors. We expect that our selling, general and administrative expenses will increase in future periods as we grow our businesses and due to additional legal, accounting, insurance and other expenses we expect to incur as a result of being a public company.
Adjusted EBITDA and Adjusted Net Income
Adjusted EBITDA and Adjusted Net Income are the primary metrics we use to evaluate the financial performance of our business. Adjusted EBITDA and Adjusted Net Income are also frequently used by analysts, investors and other interested parties to evaluate companies in our markets. We believe that Adjusted EBITDA and Adjusted Net Income are useful performance measures and we use them to facilitate a comparison of our operating performance on a consistent basis from period to period and to provide for a more complete understanding of factors and trends affecting our business. In addition to Adjusted EBITDA and Adjusted Net Income, we also utilize the metric of Adjusted EBITDA as a percentage of net sales as a complimentary measurement of performance among our businesses and versus our competitors. We also use Adjusted EBITDA and Adjusted Net Income as primary methods for planning and forecasting overall expected performance and for evaluating on a quarterly and annual basis actual results against such expectations, and as a performance evaluation metric in determining achievement of certain compensation programs and plans for employees, including our senior executives.
Adjusted EBITDA and Adjusted Net Income are not presentations made in accordance with GAAP, nor are they measures of financial condition or liquidity and they should not be considered as an alternative to net cash provided by (used in) operating activities or net income, respectively, for the period determined in accordance with GAAP. See “Adjusted EBITDA and Adjusted Net Income” below for a discussion of our use of Adjusted EBITDA and Adjusted Net Income and reconciliations of these measures to their most directly comparable GAAP measure.
31
Three Months Ended April 30, 2018 Compared with Three Months Ended April 29, 2017
|
|
Three Months Ended |
|
|
Increase (Decrease) |
|
||||||||||
($ in thousands) |
|
April 30, 2018 |
|
|
April 29, 2017 |
|
|
$ |
|
|
% |
|
||||
Net sales |
|
$ |
608,934 |
|
|
$ |
545,316 |
|
|
$ |
63,618 |
|
|
|
11.7 |
% |
Cost of sales |
|
|
536,068 |
|
|
|
472,471 |
|
|
|
63,597 |
|
|
|
13.5 |
% |
Gross profit |
|
|
72,866 |
|
|
|
72,845 |
|
|
|
21 |
|
|
|
0.0 |
% |
Operating Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative |
|
|
48,704 |
|
|
|
42,604 |
|
|
|
6,100 |
|
|
|
14.3 |
% |
Research and development costs |
|
|
1,500 |
|
|
|
963 |
|
|
|
537 |
|
|
|
55.8 |
% |
Restructuring |
|
|
1,936 |
|
|
|
335 |
|
|
|
1,601 |
|
|
n/m |
|
|
Amortization of intangible assets |
|
|
4,331 |
|
|
|
2,695 |
|
|
|
1,636 |
|
|
|
60.7 |
% |
Total operating expenses |
|
|
56,471 |
|
|
|
46,597 |
|
|
|
9,874 |
|
|
|
21.2 |
% |
Operating income |
|
|
16,395 |
|
|
|
26,248 |
|
|
|
(9,853 |
) |
|
|
(37.5 |
)% |
Interest expense, net |
|
|
6,075 |
|
|
|
3,416 |
|
|
|
2,659 |
|
|
|
77.8 |
% |
Loss on early extinguishment of debt |
|
|
— |
|
|
|
11,920 |
|
|
|
(11,920 |
) |
|
|
(100.0 |
)% |
Income before provision for income taxes |
|
|
10,320 |
|
|
|
10,912 |
|
|
|
(592 |
) |
|
|
(5.4 |
)% |
Provision for income taxes |
|
|
2,879 |
|
|
|
4,099 |
|
|
|
(1,220 |
) |
|
|
(29.8 |
)% |
Net income |
|
$ |
7,441 |
|
|
$ |
6,813 |
|
|
$ |
628 |
|
|
|
9.2 |
% |
Adjusted EBITDA |
|
$ |
34,093 |
|
|
$ |
37,561 |
|
|
$ |
(3,468 |
) |
|
|
(9.2 |
)% |
Adjusted Net Income |
|
$ |
15,616 |
|
|
$ |
18,969 |
|
|
$ |
(3,353 |
) |
|
|
(17.7 |
)% |
Net Sales. Consolidated net sales were $608.9 million for the three months ended April 30, 2018, an increase of $63.6 million, or 11.7%, from $545.3 million for the three months ended April 29, 2017. The increase in consolidated net sales was primarily due to an increase in net sales of $33.0 million and $32.5 million in the Fire & Emergency and Recreation segments, respectively, offset by a decrease in net sales of $1.5 million in the Commercial segment. The increase in Fire & Emergency segment net sales was primarily due to net sales from Ferrara, which was acquired in April 2017, and higher unit sales at the Company’s legacy ambulance businesses. The increase in net sales in the Recreation segment was primarily due to net sales from acquired companies as well as higher unit sales volumes in certain RV categories. The decrease in Commercial segment net sales was primarily due to lower unit volume for transit and school buses compared to the prior year period, partially offset by higher net sales of our shuttle bus products. Excluding the impact of acquisitions, consolidated net sales decreased $0.5 million or 0.1% compared to the prior year period.
Cost of Sales. Consolidated cost of sales as a percentage of net sales was 88.0% for the three months ended April 30, 2018 as compared to 86.6% for the three months ended April 29, 2017. The increase in consolidated cost of sales as a percentage of net sales was primarily due to a less favorable mix in units sold, primarily in the Fire & Emergency and Commercial segments in the period, and the impact of higher material costs.
Gross Profit. Consolidated gross profit was $72.9 million for the three months ended April 30, 2018, compared to $72.8 million for the three months ended April 29, 2017. Consolidated gross profit, as a percentage of net sales, was 12.0% and 13.4% for the three months ended April 30, 2018 and April 29, 2017, respectively. The decrease in gross profit, as a percentage of net sales, was due to the change in sales mix of units sold to a less favorable mix as well as higher material costs.
Selling, General and Administrative. Consolidated selling, general and administrative expenses were $48.7 million for the three months ended April 30, 2018, an increase of $6.1 million, or 14.3%, from $42.6 million for the three months ended April 29, 2017. Selling, general and administrative expenses, as a percentage of net sales, were 8.0% and 7.8% for the three months ended April 30, 2018 and April 29, 2017, respectively. The increase in selling, general and administrative expenses was due primarily to additional expenses from acquired companies and increased stock compensation expense.
Research and Development. Consolidated research and development costs were $1.5 million for the three months ended April 30, 2018, an increase of $0.5 million, or 55.8% from $1.0 million for the three months ended April 29, 2017.
Restructuring. Consolidated restructuring costs were $1.9 million for the three months ended April 30, 2018, compared to $0.3 million for the three months ended April 29, 2017. Restructuring expenses in the current year quarter represent costs incurred to close the Miami corporate office, complete a facility closure in the Recreation segment and reduce certain management positions in the Fire & Emergency, Commercial and Recreation segments as well as in its Corporate office. Costs incurred in the current year quarter consisted of personnel costs, including severance, vacation and other employee benefit payments as well as lease termination expenses.
32
Amortization of Intangible Assets. Consolidated amortization of intangible assets was $4.3 million for the three months ended April 30, 2018, compared to $2.7 million for the three months ended April 29, 2017. The increase in amortization expense was due to the amortization of the intangible assets recorded as part of the acquisitions of Renegade in December 2016 and Midwest and Ferrara in April 2017.
Interest Expense, Net. Consolidated interest expense, net of interest income was $6.1 million for the three months ended April 30, 2018, an increase of $2.7 million, or 77.8% from $3.4 million for the three months ended April 29, 2017. Interest expense increased compared to prior year primarily due to the increase in borrowings to fund acquisitions and higher interest rates.
Income Taxes. Consolidated income tax expense was $2.9 million for the three months ended April 30, 2018, or 27.9% of pre-tax income, compared to $4.1 million, or 37.6% of pre-tax income, for the three months ended April 29, 2017. The decrease in the Company’s effective income tax rate for the three months ended April 30, 2018 relative to the prior year relates primarily to new tax legislation in the United States which lowered the U.S. corporate tax rate from 35% to 21% effective January 1, 2018.
Net Income. Consolidated net income was $7.4 million for the three months ended April 30, 2018, an increase of $0.6 million, or 9.2% from a net income of $6.8 million for the three months ended April 29, 2017.
Adjusted Net Income. Consolidated Adjusted Net Income was $15.6 million for the three months ended April 30, 2018, a decrease of $3.4 million, or 17.7% from $19.0 million for the three months ended April 29, 2017.
Adjusted EBITDA. Consolidated Adjusted EBITDA was $34.1 million for the three months ended April 30, 2018, a decrease of $3.5 million, or 9.2%, from $37.6 million for the three months ended April 29, 2017. The decrease in Adjusted EBITDA was primarily due to lower Adjusted EBITDA in the Fire & Emergency and Commercial segments and higher corporate expenses, offset by an increase in the Adjusted EBITDA in the Recreation segment. Excluding the impact of acquisitions, consolidated Adjusted EBITDA decreased 27.7% compared to the prior year period.
Fire & Emergency Segment
|
|
Three Months Ended |
|
|
Increase (Decrease) |
|
||||||||||
($ in thousands) |
|
April 30, 2018 |
|
|
April 29, 2017 |
|
|
$ |
|
|
% |
|
||||
Net sales |
|
$ |
252,018 |
|
|
$ |
219,002 |
|
|
$ |
33,016 |
|
|
|
15.1 |
% |
Adjusted EBITDA |
|
|
21,788 |
|
|
|
24,399 |
|
|
|
(2,611 |
) |
|
|
(10.7 |
)% |
Net Sales. Fire & Emergency (“F&E”) segment net sales were $252.0 million for the three months ended April 30, 2018, an increase of $33.0 million, or 15.1%, from $219.0 million for the three months ended April 29, 2017. Net sales of fire apparatus increased $27.1 million, due to net sales from Ferrara, which was acquired in April 2017 in addition to higher sales of ambulance units compared to the prior year period. Excluding the impact of net sales from Ferrara, Fire & Emergency segment net sales increased by $13.2 million, or 6.0% compared to the prior year period.
Adjusted EBITDA. F&E segment Adjusted EBITDA was $21.8 million for the three months ended April 30, 2018, a decrease of $2.6 million, or 10.7%, from $24.4 million for the three months ended April 29, 2017. The decrease in Adjusted EBITDA was due to decreased volume of higher content fire apparatus, increased material costs and a negative sales mix shift in certain of our ambulance businesses. In addition, there was increased selling, general, and administrative expenses from Ferrara. Excluding the impact of acquisitions, Fire & Emergency segment Adjusted EBITDA decreased by $3.8 million, or 15.6% compared to the prior year period.
Commercial Segment
|
|
Three Months Ended |
|
|
Increase (Decrease) |
|
||||||||||
($ in thousands) |
|
April 30, 2018 |
|
|
April 29, 2017 |
|
|
$ |
|
|
% |
|
||||
Net sales |
|
$ |
157,995 |
|
|
$ |
159,524 |
|
|
$ |
(1,529 |
) |
|
|
(1.0 |
)% |
Adjusted EBITDA |
|
|
9,530 |
|
|
|
14,663 |
|
|
|
(5,133 |
) |
|
|
(35.0 |
)% |
Net Sales. Commercial segment net sales were $158.0 million for the three months ended April 30, 2018, a decrease of $1.5 million, or 1.0%, from $159.5 million for the three months ended April 29, 2017. The decrease in net sales was due primarily to a decrease in transit bus and school bus units sold compared to the prior year period. These decreases were partially offset by increases in shuttle bus, sweeper and mobility van units sold.
33
Adjusted EBITDA. Commercial segment Adjusted EBITDA was $9.5 million for the three months ended April 30, 2018, a decrease of $5.1 million, or 35.0%, from $14.7 million for the three months ended April 29, 2017. This decrease was due to reduced volumes of transit and school bus units sold compared to the prior year and certain higher material and freight costs.
Recreation Segment
|
|
Three Months Ended |
|
|
Increase (Decrease) |
|
||||||||||
($ in thousands) |
|
April 30, 2018 |
|
|
April 29, 2017 |
|
|
$ |
|
|
% |
|
||||
Net sales |
|
$ |
198,794 |
|
|
$ |
166,337 |
|
|
$ |
32,457 |
|
|
|
19.5 |
% |
Adjusted EBITDA |
|
|
12,735 |
|
|
|
7,292 |
|
|
|
5,443 |
|
|
|
74.6 |
% |
Net Sales. Recreation segment net sales were $198.8 million for the three months ended April 30, 2018, an increase of $32.5 million, or 19.5%, from $166.3 million for the three months ended April 29, 2017. The increase in net sales was due to net sales of acquired companies, an increase in Class C unit volume and an increase in sales at our molded fiberglass business. Class A unit volume declined compared to the prior year period due to a reduction in the number of different models produced and the timing of new model year introductions. Excluding the impact of net sales from acquired companies, Recreation segment net sales decreased by $11.8 million, or 7.1% compared to the prior year period.
Adjusted EBITDA. Recreation segment Adjusted EBITDA was $12.7 million for the three months ended April 30, 2018, an increase of $5.4 million, or 74.6%, from $7.3 million for the three months ended April 29, 2017. The increase in Adjusted EBITDA was primarily due to the impact of the acquired companies, partially offset by increased purchased material costs and lower net organic sales volumes. Excluding the impact of acquisitions, Recreation segment Adjusted EBITDA decreased by $0.3 million, or 4.0% compared to the prior year period.
Six months ended April 30, 2018 compared with the six months ended April 29, 2017
|
|
Six Months Ended |
|
|
Increase (Decrease) |
|
||||||||||
($ in thousands) |
|
April 30, 2018 |
|
|
April 29, 2017 |
|
|
$ |
|
|
% |
|
||||
Net sales |
|
$ |
1,123,790 |
|
|
$ |
988,253 |
|
|
$ |
135,537 |
|
|
|
13.7 |
% |
Cost of sales |
|
|
998,370 |
|
|
|
867,888 |
|
|
|
130,482 |
|
|
|
15.0 |
% |
Gross profit |
|
|
125,420 |
|
|
|
120,365 |
|
|
|
5,055 |
|
|
|
4.2 |
% |
Operating Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative |
|
|
89,737 |
|
|
|
99,102 |
|
|
|
(9,365 |
) |
|
|
(9.4 |
)% |
Research and development costs |
|
|
3,231 |
|
|
|
2,161 |
|
|
|
1,070 |
|
|
|
49.5 |
% |
Restructuring |
|
|
5,989 |
|
|
|
1,199 |
|
|
|
4,790 |
|
|
|
399.5 |
% |
Amortization of intangible assets |
|
|
9,070 |
|
|
|
5,309 |
|
|
|
3,761 |
|
|
|
70.8 |
% |
Total operating expenses |
|
|
108,027 |
|
|
|
107,771 |
|
|
|
256 |
|
|
|
0.2 |
% |
Operating income |
|
|
17,393 |
|
|
|
12,594 |
|
|
|
4,799 |
|
|
|
38.1 |
% |
Interest expense, net |
|
|
11,493 |
|
|
|
10,893 |
|
|
|
600 |
|
|
|
5.5 |
% |
Loss on early extinguishment of debt |
|
|
— |
|
|
|
11,920 |
|
|
|
(11,920 |
) |
|
|
(100.0 |
)% |
Income (loss) before benefit for income taxes |
|
|
5,900 |
|
|
|
(10,219 |
) |
|
|
16,119 |
|
|
|
157.7 |
% |
Benefit for income taxes |
|
|
(10,963 |
) |
|
|
(3,730 |
) |
|
|
(7,233 |
) |
|
|
193.9 |
% |
Net income (loss) |
|
$ |
16,863 |
|
|
$ |
(6,489 |
) |
|
$ |
23,352 |
|
|
|
359.9 |
% |
Adjusted EBITDA |
|
$ |
55,398 |
|
|
$ |
58,672 |
|
|
$ |
(3,274 |
) |
|
|
(5.6 |
)% |
Adjusted Net Income |
|
$ |
25,368 |
|
|
$ |
24,829 |
|
|
$ |
539 |
|
|
|
2.2 |
% |
Net Sales. Consolidated net sales were $1,123.8 million for the six months ended April 30, 2018, an increase of $135.5 million, or 13.7%, from $988.3 million for the six months ended April 29, 2017. The increase in consolidated net sales was primarily due to an increase in net sales of $62.9 million and $73.0 million and in the Fire & Emergency and Recreation segments, respectively, offset by a decrease in net sales of $0.5 million in the Commercial segment. The increase in net sales in the Recreation segment was due to net sales from acquired companies as well as higher unit sales volumes in certain RV categories. The increase in Fire & Emergency segment net sales was due to increased sales of certain fire apparatus, an increase in ambulance units sold and the impact of net sales from Ferrara acquired in April 2017. The decrease in Commercial segment net sales was primarily due to lower school and transit bus unit volume compared to the prior year period partially offset by an increase in sales of shuttle bus units. Excluding net sales from acquired companies, net sales for the first six months of fiscal year 2018 increased $5.6 million or 0.6% compared to the same period in the prior year.
34
Cost of Sales. Consolidated cost of sales as a percentage of net sales was 88.8% for the six months ended April 30, 2018 as compared to 87.8% for the six months ended April 29, 2017. The increase in consolidated cost of sales, as a percentage of net sales, was primarily due to the mix in units sold, primarily in the Fire & Emergency and Commercial segments in the period, and the impact of higher material costs.
Gross Profit. Consolidated gross profit was $125.4 million for the six months ended April 30, 2018, an increase of $5.1 million, or 4.2% from $120.4 million for the six months ended April 29, 2017. Consolidated gross profit, as a percentage of net sales, was 11.2% and 12.2% for the six months ended April 30, 2018 and April 29, 2017, respectively. The decrease in gross profit, as a percentage of net sales, was due to the mix of units sold and higher material costs.
Selling, General and Administrative. Consolidated selling, general and administrative expenses were $89.7 million for the six months ended April 30, 2018, a decrease of $9.4 million, or 9.4%, from $99.1 million for the six months ended April 29, 2017. Selling, general and administrative expenses, as a percentage of net sales, were 8.0% and 10.0% for the six months ended April 30, 2018 and April 29, 2017, respectively. The decrease in selling, general and administrative expenses was due primarily to decreased stock-based compensation expense as a result of our IPO in the prior year period. The decline in stock-based compensation was partially offset by expenses from acquired companies and higher public company related costs compared to the prior year. Selling, general and administrative expenses for the six months ended April 29, 2017 included $25.8 million of stock-based compensation expense compared to $3.7 million for the six months ended April 30, 2018.
Research and Development. Consolidated research and development costs were $3.2 million for the six months ended April 30, 2018, an increase of $1.1 million, or 49.5% from $2.2 million for the six months ended April 29, 2017. This increase was primarily due to greater activity for research and development in the Fire & Emergency and Commercial segments.
Restructuring. Consolidated restructuring costs were $6.0 million for the six months ended April 30, 2018, compared to $1.2 million for the six months ended April 29, 2017. In the first half of fiscal year 2017, the Company implemented a plan to relocate production of Goshen Coach buses from its Elkhart, Indiana facility to its facilities in Salina, Kansas and Imlay City, Michigan and the relocation of our Eldorado mobility van production facility from Salina, Kansas to Longview, Texas. Restructuring expenses in the current year represent costs incurred to close the Miami corporate office, costs to exit a Class B RV production facility and reduce certain management positions in the Fire & Emergency, Commercial and Recreation segments. Costs incurred in the current year consisted of personnel costs, including severance, vacation and other employee benefit payments as well as costs associated with lease terminations.
Amortization of Intangible Assets. Consolidated amortization of intangible assets was $9.1 million for the six months ended April 30, 2018, compared to $5.3 million for the six months ended April 29, 2017. The increase in amortization expense was due to the amortization of the intangible assets recorded as part of the acquisitions of Renegade in December 2016 and Midwest and Ferrara in April 2017.
Interest Expense, Net. Consolidated interest expense, net of interest income was $11.5 million for the six months ended April 30, 2018, an increase of $0.6 million, or 5.5% from $10.9 million for the six months ended April 29, 2017, respectively. Interest expense increased compared to prior year primarily due to the increase in debt resulting from Lance acquisition in January 2018 and higher interest rates.
Loss on Early Extinguishment of Debt. Loss on early extinguishment of debt was $11.9 million for the six months ended April 29, 2017, which includes losses recognized upon the redemption of our Notes in February 2017 and our April 2017 re-financing. The Company paid a prepayment premium of $7.7 million and wrote off $3.1 million of unamortized debt issuance costs and $0.4 million of original issue discount resulting from the redemption of our Notes. Loss on early extinguishment of debt also includes the write-off of $0.7 million of unamortized debt issuance costs as a result of our debt re-financing in April 2017.
Income Taxes. Consolidated income tax benefit was $11.0 million for the six months ended April 30, 2018, or (185.8)% of pre-tax income, compared to $3.7 million, or 36.5% of pre-tax loss, for the six months ended April 29, 2017. Results for the six months ended April 30, 2018 were favorably impacted by $12.6 million of net discrete tax benefits, including a $2.3 million benefit related to employee share-based payments and a $10.4 million benefit related to the remeasurement of net deferred tax liabilities as a result of new tax legislation in the United States. The effective tax rate for the six months ended April 30, 2018 before discrete items of 27.0% decreased relative to the prior year primarily due to new tax legislation in the United States.
On December 22, 2017, the Tax Reform Act was signed and enacted into law and is effective for tax years beginning on or after January 1, 2018, with the exception of certain provisions. The Tax Reform Act reduces the U.S. corporate rate from 35% to 21%. A number of other provisions will not impact the Company until fiscal year 2019, such as elimination of the domestic manufacturing
35
deduction and U.S. taxation of foreign earnings. As a result of the Tax Reform Act, the Company recognized a non-cash estimated tax benefit of $10.4 million related to the remeasurement of the Company’s net deferred tax liabilities at the lower statutory rate based on the timing of expected reversals. Although the $10.4 million tax benefit represents what the Company believes is a reasonable estimate of the income tax effects of the Tax Reform Act on its consolidated financial statements as of April 30, 2018, it is a provisional amount and will be impacted by the Company’s ongoing analysis of the legislation and full fiscal year 2018 financial results. Any adjustments to these provisional amounts will be reported as a component of income tax expense (benefit) in the reporting period in which any such adjustments are determined, which will be no later than the first quarter of fiscal year 2019.
Net Income. Consolidated net income was $16.9 million for the six months ended April 30, 2018, an increase of $23.4 million, from net loss of $6.5 million for the six months ended April 29, 2017. This increase in net income was due to the prior year impact of various one-time items relating to our IPO and debt re-financings and the income tax benefit in the current year.
Adjusted Net Income. Consolidated Adjusted Net Income was $25.4 million for the six months ended April 30, 2018, an increase of $0.5 million, or 2.2% from $24.8 million for the six months ended April 29, 2017.
Adjusted EBITDA. Consolidated Adjusted EBITDA was $55.4 million for the six months ended April 30, 2018, a decrease of $3.3 million, or 5.6%, from $58.7 million for the six months ended April 29, 2017. The decrease in Adjusted EBITDA was due to lower EBITDA in the Fire & Emergency and Commercial segments and higher corporate expenses, offset by an increase in Adjusted EBITDA in the Recreation segment. Excluding acquisitions, consolidated Adjusted EBITDA decreased 28.6% for the first six months of fiscal year 2018 compared to the first six months of fiscal year 2017.
Fire & Emergency Segment
|
|
Six Months Ended |
|
|
Increase (Decrease) |
|
||||||||||
($ in thousands) |
|
April 30, 2018 |
|
|
April 29, 2017 |
|
|
$ |
|
|
% |
|
||||
Net sales |
|
$ |
467,269 |
|
|
$ |
404,373 |
|
|
$ |
62,896 |
|
|
|
15.6 |
% |
Adjusted EBITDA |
|
|
39,943 |
|
|
|
41,112 |
|
|
|
(1,169 |
) |
|
|
(2.8 |
)% |
Net Sales. F&E segment net sales were $467.3 million for the six months ended April 30, 2018, an increase of $62.9 million, or 15.6%, from $404.4 million for the six months ended April 29, 2017. Net sales increased primarily due to sales from Ferrara, which was acquired in April 2017 and an increase in ambulance unit sales compared to the prior year period. Excluding the impact of net sales from acquired companies, Fire & Emergency segment net sales increased by $15.9 million, or 3.9% compared to the prior year period.
Adjusted EBITDA. F&E segment Adjusted EBITDA was $39.9 million for the six months ended April 30, 2018, a decrease of $1.2 million, or 2.8%, from $41.1 million for the six months ended April 29, 2017. The decrease in Adjusted EBITDA was primarily due to the decline in the sales of higher content fire apparatus, a negative shift in mix in certain of our ambulance businesses and higher material costs. Excluding the impact of the Ferrara acquisition, Fire & Emergency segment Adjusted EBITDA decreased by $4.3 million, or 10.6% compared to the prior year period.
Commercial Segment
|
|
Six Months Ended |
|
|
Increase (Decrease) |
|
||||||||||
($ in thousands) |
|
April 30, 2018 |
|
|
April 29, 2017 |
|
|
$ |
|
|
% |
|
||||
Net sales |
|
$ |
290,234 |
|
|
$ |
289,745 |
|
|
$ |
489 |
|
|
|
0.2 |
% |
Adjusted EBITDA |
|
|
13,903 |
|
|
|
22,837 |
|
|
|
(8,934 |
) |
|
|
(39.1 |
)% |
Net Sales. Commercial segment net sales were $290.2 million for the six months ended April 30, 2018, a decrease of $0.5 million, or 0.2%, from $289.7 million for the six months ended April 29, 2017. The decrease in net sales was due primarily to a decrease in school and transit bus units sold, partially offset by higher sales of shuttle buses, sweepers and mobility van units sold compared to the prior year period.
Adjusted EBITDA. Commercial segment Adjusted EBITDA was $13.9 million for the six months ended April 30, 2018, a decrease of $8.9 million, or 39.1%, from $22.8 million for the six months ended April 29, 2017. The decrease in Adjusted EBITDA was primarily due to reduced volume in our higher margin school and transit bus businesses compared to the prior year and certain higher material and freight costs.
36
|
|
Six Months Ended |
|
|
Increase (Decrease) |
|
||||||||||
($ in thousands) |
|
April 30, 2018 |
|
|
April 29, 2017 |
|
|
$ |
|
|
% |
|
||||
Net sales |
|
$ |
366,042 |
|
|
$ |
293,043 |
|
|
$ |
72,999 |
|
|
|
24.9 |
% |
Adjusted EBITDA |
|
|
20,826 |
|
|
|
10,065 |
|
|
|
10,761 |
|
|
|
106.9 |
% |
Net Sales. Recreation segment net sales were $366.0 million for the six months ended April 30, 2018, an increase of $73.0 million, or 24.9%, from $293.0 million for the six months ended April 29, 2017. The increase in net sales was primarily due to the impact of acquired companies and an increase in Class C units sold, offset by lower Class A units sold for the six months ended April 30, 2018 compared to the prior year period. Excluding the impact of net sales from acquired companies, Recreation segment net sales decreased $10.0 million, or 3.4% compared to the prior year period.
Adjusted EBITDA. Recreation segment Adjusted EBITDA was $20.8 million for the six months ended April 30, 2018, an increase of $10.8 million, or 106.9%, from $10.1 million for the six months ended April 29, 2017. The increase in Adjusted EBITDA was primarily due to impact of the acquired companies and higher profitability from certain classes of RVs and its molded fiberglass business. This increase was partially offset by higher purchased material costs and lower net organic sales volumes. Excluding the impact of net sales from acquired companies, Recreation segment Adjusted EBITDA increased $0.4 million, or 4.3% compared to the prior year period.
Backlog
Backlog represents orders received from dealers or directly from end customers. Backlog does not include purchase options or verbal orders. The following table presents a summary of our backlog by segment (in thousands):
|
|
|
|
|
|
|
|
|
|
Increase (Decrease) |
|
|||||
|
|
April 30, 2018 |
|
|
October 31, 2017 |
|
|
$ |
|
|
% |
|
||||
Fire & Emergency |
|
$ |
633,814 |
|
|
$ |
590,295 |
|
|
$ |
43,519 |
|
|
|
7.4 |
% |
Commercial |
|
|
397,152 |
|
|
|
366,447 |
|
|
|
30,705 |
|
|
|
8.4 |
% |
Recreation |
|
|
239,523 |
|
|
|
144,847 |
|
|
|
94,676 |
|
|
|
65.4 |
% |
Total Backlog |
|
$ |
1,270,489 |
|
|
$ |
1,101,589 |
|
|
$ |
168,900 |
|
|
|
15.3 |
% |
Each of our three segments has a backlog of new vehicle orders that generally extends out from two to twelve months in duration. We expect that $139.9 million of our current backlog will not be produced and sold within the next twelve months following April 30, 2018.
Our businesses take orders from our dealers and end customers that are evidenced by a contract, firm purchase order or reserved production slot for delivery of one or many vehicles with a given specification over a period of time. These orders are placed in our backlog and reported at the aggregate selling prices, net of discounts or allowances, at the time the order is received.
As of April 30, 2018, our backlog was $1,270.5 million compared to $1,101.6 million as of October 31, 2017. The increase in Recreation backlog was partially due to the current year acquisition of Lance.
Liquidity and Capital Resources
General
Our primary requirements for liquidity and capital are working capital (including inventory), acquiring machinery and equipment, acquiring and building manufacturing facilities, the improvement and expansion of existing manufacturing facilities, debt service payments, regular quarterly dividend payments, general corporate needs, and to a lesser extent, common stock repurchases under the Company’s recently authorized stock buyback program. Historically, these cash requirements have been met through cash provided by operating activities, cash and cash equivalents and borrowings under our revolving credit facility.
We believe that our sources of liquidity and capital will be sufficient to finance our continued operations, growth strategy, cash dividends and additional expenses we expect to incur as a public company. However, we cannot assure you that our cash provided by operating activities and borrowings under our current revolving credit facility will be sufficient to meet our future needs. If we are unable to generate sufficient cash flows from operations in the future, and if availability under our current revolving credit facility is not sufficient due to the size of our borrowing base or other external factors, we may have to obtain additional financing. If we obtain additional capital by issuing equity, the interests of our existing stockholders will be diluted. If we incur additional indebtedness, that
37
indebtedness may contain financial and other covenants that may significantly restrict our operations. We cannot assure you that we will be able to obtain refinancing or additional financing on favorable terms or at all.
Working capital at April 30, 2018 (defined as current assets, excluding cash, minus current liabilities, excluding current portion of long-term debt) was $377.7 million compared to $299.7 million at October 31, 2017. The increase in working capital was primarily due to the normal seasonal increase in inventory compared to the prior year-end, as well as the timing of payments of accounts payable.
Long-term debt, excluding current maturities, at April 30, 2018 was $368.9 million compared to $229.1 million at October 31, 2017. Long-term debt increased primarily due to the increase in working capital described above, increased borrowings to fund the acquisition of Lance and capital expenditures in the first six months of 2018.
Cash Flow
The following table shows summary cash flows for the six months ended April 30, 2018 and April 29, 2017 (in thousands):
|
|
Six Months Ended |
|
|||||
|
|
April 30, 2018 |
|
|
April 29, 2017 |
|
||
Net cash used in operating activities |
|
$ |
(43,945 |
) |
|
$ |
(58,891 |
) |
Net cash used in investing activities |
|
|
(89,182 |
) |
|
|
(196,677 |
) |
Net cash provided by financing activities |
|
|
128,441 |
|
|
|
258,697 |
|
Net (decrease) increase in cash and cash equivalents |
|
$ |
(4,686 |
) |
|
$ |
3,129 |
|
Net Cash Used in Operating Activities
Net cash used in operating activities for the six months ended April 30, 2018 was $43.9 million, compared to $58.9 million for the six months ended April 29, 2017. The reduction in cash used in operating activities for the six months ended April 30, 2018, compared to the prior year was due to an improvement in inventory management and receivable collection efforts, and an increase in customer deposits. These benefits were partially offset by timing of vendor payments.
Excluding stock-based compensation expense and restructuring costs, operating income decreased by $12.5 million in the six months ended April 30, 2018 compared to the prior year period.
Net Cash Used in Investing Activities
Net cash used in investing activities for the six months ended April 30, 2018 was $89.2 million, compared to $196.7 million for the six months ended April 29, 2017. The decrease in net cash used in investing activities for the six months ended April 30, 2018, compared to the prior year period, was primarily due to a decrease in business acquisition activity and lower capital expenditures. The Company completed the acquisition of Lance in the current period, compared to the acquisitions of Renegade, Ferrara and Midwest in the prior year period.
Net Cash Provided by Financing Activities
Net cash provided by financing activities for the six months ended April 30, 2018 was $128.4 million, which primarily consisted of net borrowings to fund acquisitions, capital expenditures and to repurchase the Company’s common stock. Net cash provided by financing activities for the six months ended April 29, 2017 was $258.7 million, which primarily consisted of net proceeds from our IPO offset by the use of those proceeds to redeem our Notes, and further net borrowings from our ABL Facility and Term Loan to support acquisitions operating activities and capital expenditures.
In the six months ended April 30, 2018, the Company paid cash dividends of $6.4 million.
On June 6, 2018, our board of directors declared a cash dividend of $0.05 per share on our common stock, payable in respect of the second quarter of fiscal year 2018. The dividend is payable on August 31, 2018 to holders of record as of July 31, 2018. Subject to legally available funds and the discretion of our board of directors, we expect to pay a quarterly cash dividend at the rate of $0.05 per share on our common stock. We expect to pay this quarterly dividend on or about the last day of the first month following each fiscal quarter to shareholders of record on the last day of such fiscal quarter. Our dividend policy has certain risks and limitations,
38
particularly with respect to liquidity, and we may not pay dividends according to our policy, or at all. We cannot assure you that we will declare dividends or have sufficient funds to pay dividends on our common stock in the future.
Offering of Common Stock
On January 26, 2017, the Company announced an initial public offering (“IPO”) of our common stock which began trading on the New York Stock Exchange under the ticker symbol “REVG”. On February 1, 2017, the Company completed the offering of 12,500,000 shares of common stock at a price of $22.00 per share and the Company received $275.0 million in gross proceeds from the IPO, or $253.6 million in net proceeds after deducting the underwriting discount and expenses related to the offering. The net proceeds of the IPO were used to partially pay down the Company’s existing debt. The Company redeemed the entire outstanding balance of its Notes, including a prepayment premium and accrued interest, plus it partially paid down the then outstanding balance of its revolving credit facility.
Stock Repurchase Program
On March 20, 2018 the Company’s Board of Directors authorized up to $50.0 million of repurchases of the Company’s issued and outstanding common stock with an expiration date of March 19, 2020. The Company’s share repurchase program is executed from time to time through open market or through private transactions. Shares purchased under the share repurchase program are retired and returned to authorized and unissued status. As of April 30, 2018, the Company had $45.2 million of authorization remaining under this program. During the three months ended April 30, 2018, the Company repurchased 238,547 shares under this repurchase program at a total cost of $4.8 million at an average price per share of $20.26.
Term Loan
On April 25, 2017, we entered into a $75.0 million term loan (“Term Loan” or “Term Loan Agreement”), as Borrower, certain subsidiaries of the Company, as Guarantor Subsidiaries. Principal may be prepaid at any time during the term of the Term Loan without penalty. The Company incurred $2.0 million in debt issuance costs related to the Term Loan. The Term Loan Agreement expires on April 25, 2022.
April 2017 ABL Facility
On April 25, 2017, we entered into a new $350.0 million ABL revolving credit agreement with a syndicate of lenders (the “April 2017 ABL Facility” or “ABL Agreement”). The April 2017 ABL Facility provides for revolving loans and letters of credit in an aggregate amount of up to $350.0 million. The total April 2017 ABL Facility is subject to a $30.0 million sublimit for swing line loans and a $35.0 million sublimit for letters of credit, along with certain borrowing base and other customary restrictions as defined in the ABL Agreement. The April 2017 ABL Facility expires on April 25, 2022.
On December 22, 2017 the Company exercised its $100.0 million incremental commitment option under the April 2017 ABL Facility, which increased the facility to $450.0 million.
Funds from the April 2017 ABL Facility were used to repay borrowings on the previous ABL Facility and to fund the Ferrara acquisition.
Principal may be repaid at any time during the term of the ABL Facility without penalty.
The April 2017 ABL Facility contains certain financial covenants. We were in compliance with all financial covenants under the ABL Facility as of April 30, 2018.
Adjusted EBITDA and Adjusted Net Income
In considering the financial performance of the business, management analyzes the primary financial performance measures of Adjusted EBITDA and Adjusted Net Income. Adjusted EBITDA is defined as net income for the relevant period before depreciation and amortization, interest expense and provision for income taxes, as adjusted for certain items described below that we believe are not indicative of our ongoing operating performance. Adjusted Net Income is defined as net income, as adjusted for certain items described below that we believe are not indicative of our ongoing operating performance. Neither Adjusted EBITDA nor Adjusted Net Income is a measure defined by GAAP. The most directly comparable GAAP measure to EBITDA, Adjusted EBITDA and Adjusted Net Income is net income for the relevant period.
We believe Adjusted EBITDA and Adjusted Net Income are useful to investors and are used by our management for measuring profitability because these measures exclude the impact of certain items which we believe have less bearing on our core operating performance because they are items that are not needed or available to the Company’s managers in the daily activities of their
39
businesses. We believe that the core operations of our business are those which can be affected by our management in a particular period through their resource allocation decisions that affect the underlying performance of our specialty vehicle operations conducted during that period. We also believe that decisions utilizing Adjusted EBITDA and Adjusted Net Income allow for a more meaningful comparison of operating fundamentals between companies within our markets by eliminating the impact of capital structure and taxation differences between the companies. To determine Adjusted EBITDA, we further adjust net income for the following items: non-cash depreciation and amortization, interest expense and benefit for income taxes. Stock-based compensation expense is excluded from both Adjusted Net Income and Adjusted EBITDA because it is an expense that is measured based upon external inputs such as our current share price and the movement of share price of peer companies, which cannot be impacted by our business managers. Stock-based compensation expense also reflects a cost which may obscure trends in our underlying vehicle businesses for a given period, due to the timing and nature of the equity awards.
We also adjust for exceptional items which are determined to be those that in management’s judgment need to be disclosed by virtue of their size, nature or incidence, which include non-cash items and items settled in cash. In determining whether an event or transaction is exceptional, management considers quantitative as well as qualitative factors such as the frequency or predictability of occurrence. This is consistent with the way that financial performance is measured by management and reported to our Board of Directors, assists in providing a meaningful analysis of our operating performance and used as a measurement in incentive compensation for management. Based on the foregoing factors, management considers the adjustment for non-cash purchase accounting, certain legal settlements, transaction expenses, restructuring costs, sponsor expenses and deferred purchase price payment to be exceptional items.
Adjusted EBITDA and Adjusted Net Income have limitations as analytical tools. These are not presentations made in accordance with GAAP, nor are they measures of financial condition and they should not be considered as an alternative to net income or net loss for the period determined in accordance with GAAP. Adjusted EBITDA and Adjusted Net Income are not necessarily comparable to similarly titled measures used by other companies. As a result, you should not consider this performance measure in isolation from, or as a substitute analysis for, our results of operations as determined in accordance with GAAP. Moreover, such measures do not reflect:
|
• |
our cash expenditures, or future requirements for capital expenditures or contractual commitments; |
|
• |
changes in, or cash requirements for, our working capital needs; |
|
• |
the cash requirements necessary to service interest or principal payments on our debt and, in the case of Adjusted EBITDA, excluding interest expense; and |
|
• |
the cash requirements to pay our taxes and, in the case of Adjusted EBITDA, excluding income tax expense. |
The following table reconciles net income (loss) to Adjusted EBITDA for the periods presented (in thousands):
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||
|
|
April 30, 2018 |
|
|
April 29, 2017 |
|
|
April 30, 2018 |
|
|
April 29, 2017 |
|
||||
Net income (loss) |
|
$ |
7,441 |
|
|
$ |
6,813 |
|
|
$ |
16,863 |
|
|
$ |
(6,489 |
) |
Depreciation and amortization |
|
|
11,101 |
|
|
|
7,853 |
|
|
|
22,118 |
|
|
|
15,274 |
|
Interest expense, net |
|
|
6,075 |
|
|
|
3,416 |
|
|
|
11,493 |
|
|
|
10,893 |
|
Provision (benefit) for income taxes |
|
|
2,879 |
|
|
|
4,099 |
|
|
|
(10,963 |
) |
|
|
(3,730 |
) |
Loss on early extinguishment of debt |
|
|
— |
|
|
|
11,920 |
|
|
|
— |
|
|
|
11,920 |
|
EBITDA |
|
|
27,496 |
|
|
|
34,101 |
|
|
|
39,511 |
|
|
|
27,868 |
|
Restructuring costs(a) |
|
|
1,936 |
|
|
|
335 |
|
|
|
5,989 |
|
|
|
1,199 |
|
Transaction expenses(b) |
|
|
515 |
|
|
|
1,861 |
|
|
|
2,070 |
|
|
|
2,239 |
|
Stock-based compensation expense(c) |
|
|
1,947 |
|
|
|
311 |
|
|
|
3,697 |
|
|
|
25,817 |
|
Non-cash purchase accounting expense(d) |
|
|
33 |
|
|
|
746 |
|
|
|
668 |
|
|
|
1,211 |
|
Sponsor expenses(e) |
|
|
120 |
|
|
|
207 |
|
|
|
315 |
|
|
|
338 |
|
Legal settlements (f) |
|
|
192 |
|
|
|
— |
|
|
|
902 |
|
|
|
— |
|
Deferred purchase price payment(g) |
|
|
1,854 |
|
|
|
— |
|
|
|
2,246 |
|
|
|
— |
|
Adjusted EBITDA |
|
$ |
34,093 |
|
|
$ |
37,561 |
|
|
$ |
55,398 |
|
|
$ |
58,672 |
|
40
(a) |
Restructuring expenses in the current fiscal year represent costs incurred to restructure certain management positions in the Fire & Emergency, Commercial and Recreation segments as well as in our corporate office as well as relocate our Class B RV production. Costs incurred in the current year consisted of personnel costs, including severance, vacation and other employee benefit payments as well as facility closure and lease termination costs. |
Restructuring expenses in the prior year included costs incurred to restructure certain management positions in its Commercial segment and in its corporate office, consisting of personnel costs, including severance and other employee benefit payments. |
(b) |
Reflects costs incurred in connection with business acquisitions and capital market transactions. These expenses consist primarily of legal, accounting, due diligence, and one-time post-acquisition expenses in addition to costs related to offerings of our common stock. |
During the first two quarters of fiscal year 2018, transaction expenses consisted primarily of costs related to the inception of our China Joint venture and expenses related to the Lance acquisition.
Transaction expenses in the prior year consisted primarily of costs related to various business acquisitions.
(c) |
Reflects expenses associated with stock-based compensation and the redemption of performance-based stock options. |
(d) |
Reflects the amortization of the difference between the book value and fair market value of certain acquired inventory that was subsequently sold after the acquisition date. |
(e) |
Reflects the reimbursement of expenses to AIP, the Company’s primary equity holder. |
(f) |
Reflects legal fees and costs incurred to settle legal claims against us which are outside the normal course of business. Current year costs include payments to settle certain claims arising from a putative class action in the state of California payments to settle non-ordinary course old product and employee disputes. |
(g) |
Reflects the expense associated with the deferred purchase price payment owed to sellers of Lance, who are now employees of the Company. The Company will make payments of $5.0 million on each of the 12- and 24-month anniversary dates of the acquisition date, subject to conditions in the purchase agreement. |
The following table reconciles net income (loss) to Adjusted Net Income for the periods presented (in thousands):
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||
|
|
April 30, 2018 |
|
|
April 29, 2017 |
|
|
April 30, 2018 |
|
|
April 29, 2017 |
|
||||
Net income (loss) |
|
$ |
7,441 |
|
|
$ |
6,813 |
|
|
$ |
16,863 |
|
|
$ |
(6,489 |
) |
Amortization of intangible assets |
|
|
4,340 |
|
|
|
2,695 |
|
|
|
9,106 |
|
|
|
5,309 |
|
Restructuring costs(a) |
|
|
1,936 |
|
|
|
335 |
|
|
|
5,989 |
|
|
|
1,199 |
|
Transaction expenses(b) |
|
|
515 |
|
|
|
1,861 |
|
|
|
2,070 |
|
|
|
2,239 |
|
Stock-based compensation expense(c) |
|
|
1,947 |
|
|
|
311 |
|
|
|
3,697 |
|
|
|
25,817 |
|
Non-cash purchase accounting expense(d) |
|
|
33 |
|
|
|
746 |
|
|
|
668 |
|
|
|
1,211 |
|
Loss on early extinguishment of debt(e) |
|
|
— |
|
|
|
11,920 |
|
|
|
— |
|
|
|
11,920 |
|
Sponsor expenses(f) |
|
|
120 |
|
|
|
207 |
|
|
|
315 |
|
|
|
338 |
|
Legal settlements(g) |
|
|
192 |
|
|
|
— |
|
|
|
902 |
|
|
|
— |
|
Deferred purchase price payment(h) |
|
|
1,854 |
|
|
|
— |
|
|
|
2,246 |
|
|
|
— |
|
Impact of tax rate change(i) |
|
|
— |
|
|
|
— |
|
|
|
(10,414 |
) |
|
|
— |
|
Income tax effect of adjustments(j) |
|
|
(2,762 |
) |
|
|
(5,919 |
) |
|
|
(6,074 |
) |
|
|
(16,715 |
) |
Adjusted Net Income |
|
$ |
15,616 |
|
|
$ |
18,969 |
|
|
$ |
25,368 |
|
|
$ |
24,829 |
|
41
Restructuring expenses in the prior year included costs incurred to restructure certain management positions in its Commercial segment and in its Corporate office, consisting of personnel costs, including severance and other employee benefit payments. |
(b) |
Reflects costs incurred in connection with business acquisitions and capital market transactions. These expenses consist primarily of legal, accounting, due diligence, and one-time post-acquisition expenses in addition to costs related to offerings of our common stock. |
During the first two quarters of fiscal year 2018, transaction expenses consisted primarily of costs related to the inception of our China Joint venture and expenses related to the Lance acquisition.
Transaction expenses in the prior year consisted primarily of costs related to various business acquisitions.
(c) |
Reflects expenses associated with stock-based compensation and the redemption of performance-based stock options. |
(d) |
Reflects the amortization of the difference between the book value and fair market value of certain acquired inventory that was subsequently sold after the acquisition date. |
(e) |
Reflects losses recognized upon the redemption of our Notes in February 2017. The Company paid a prepayment premium of $7.7 million and wrote off $3.1 million of unamortized debt issuance costs and $0.4 million of original issue discount. The loss on early extinguishment of debt also includes the write-off of $0.7 million of unamortized debt issuance costs as a result of our debt re-financing in April 2017. |
(f) |
Reflects the reimbursement of expenses to AIP, the Company’s primary equity holder. |
(g) |
Reflects legal fees and costs incurred to settle legal claims against us which are outside the normal course of business. Current year costs include payments to settle certain claims arising from a putative class action in the state of California payments to settle non-ordinary course old product and employee disputes. |
(h) |
Reflects the expense associated with the deferred purchase price payment owed to sellers of Lance, who are now employees of the Company. The Company will make payments of $5.0 million on each of the 12 and 24-month anniversary dates of the acquisition date, subject to conditions in the purchase agreement. |
(i) |
Reflects the one-time provisional impact of net deferred tax liability remeasurement as a result of the U.S. Tax Reform Act enacted in the first quarter of fiscal year 2018. |
(j) |
Income tax effect of adjustments using 26.5% and 36.5% effective tax rates for the three and six months ended April 30, 2018 and April 29, 2017, respectively, except for certain non-deductible transaction expenses and impact of tax rate change. |
Off-Balance Sheet Arrangements
We have not created, and are not party to, any special-purpose or off-balance sheet entities for the purpose of raising capital, incurring debt or operating our business. With the exception of operating lease obligations, we do not have any off-balance sheet arrangements or relationships with entities that are not consolidated into or disclosed in our consolidated financial statements that have, or are reasonably likely to have, a material current or future effect on our financial condition, revenues, expenses, results of operations, liquidity, capital expenditures and capital resources. In addition, we do not engage in trading activities involving non-exchange traded contracts.
Critical Accounting Policies and Estimates
The preparation of consolidated financial statements in conformity with GAAP requires us to make estimates, assumptions and judgments that affect amounts of assets and liabilities reported in the consolidated financial statements, the disclosure of contingent assets and liabilities as of the date of the consolidated financial statements and reported amounts of revenues and expenses during the year. We believe our estimates and assumptions are reasonable; however, future results could differ from those estimates. We consider the following policies to be the most critical in understanding the judgments that are involved in preparing our consolidated financial statements.
Revenue Recognition
We recognize revenue for sales of vehicles, parts and other finished products when contract terms are met, collectability is reasonably assured and a product is shipped or risk of ownership has been transferred to and accepted by the customer. In certain
42
instances, risk of ownership and title passes when the product has been completed in accordance with purchase order specifications and has been tendered for delivery to the customer. Periodically, certain customers request bill and hold transactions. In those cases, revenue is recognized after all provisions of Accounting Standard Codification 605, “Revenue Recognition”, are met including the customer has been notified that the products have been completed according to the customer specifications, the vehicles have passed all of our quality control inspections, and are ready for delivery.
Revenue from service agreements is recognized as earned when services are rendered. Intercompany sales are eliminated upon consolidation. Provisions are made for discounts, returns and sales allowances based on management’s best estimate and the historical experience of each business unit. Sales are recorded net of amounts invoiced for taxes imposed on the customer, such as excise or value-added taxes.
Customer advances include amounts received in advance of the completion of vehicles or in advance of services being rendered. Such customer advances are recorded as current liabilities in our consolidated balance sheet until the vehicle is shipped or the service rendered.
Income Taxes
We account for income taxes under the guidance of Accounting Standard Codification 740, “Income Taxes.” Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between financial statement carrying amounts of existing assets and liabilities and their respective tax basis and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. We record a valuation allowance on deferred tax assets for which utilization is not more likely than not. Management judgment is required in determining our provision for income taxes, deferred tax assets and liabilities, and the valuation allowance recorded against our net deferred tax assets.
We recognize liabilities for uncertain income tax positions based on a two-step process. The first step is to evaluate the tax position for recognition by determining if the weight of available evidence indicates that it is more likely than not that the position will be sustained on audit, including resolution of related appeals or litigation processes, if any. The second step requires us to estimate and measure the tax benefit as the largest amount that is more than 50% likely to be realized upon ultimate settlement. It is inherently difficult and subjective to estimate such amounts, as we must determine the probability of various possible outcomes. We reevaluate these uncertain tax positions on a quarterly basis or when new information becomes available to management. These reevaluations are based on factors including, but not limited to, changes in facts or circumstances, changes in tax law, successfully settled issues under audit, expirations due to statutes, and new audit activity. Such a change in recognition or measurement could result in the recognition of a tax benefit or an increase to the tax accrual.
Stock Compensation Expense
Stock compensation expense is recorded over the term of the associated stock option grants, which is generally up to 10 years from the grant date, and is measured based upon the estimation of the fair value of all stock option awards on the grant date by applying the Black-Scholes option-pricing valuation model (the “Black-Scholes Model”). The application of the Black-Scholes Model requires us to make certain assumptions such as the fair value of our common stock on the grant date, forfeitures of option grants and the rate of dividend payments on our common stock. Other assumptions utilized in the Black-Scholes Model include volatility of the share price of select peer public companies and the risk free rate.
Prior to the IPO, the fair value of our common stock was calculated by determining our enterprise value by applying an earnings multiple to our Adjusted EBITDA over the previous 12 months, and deducting outstanding debt, then dividing by the number of shares of common stock outstanding. The assumption for forfeitures is based upon historical experience. As we have not historically paid dividends on our common stock, we have previously assumed a 0% dividend rate for all outstanding stock options.
Prior to the IPO, our stockholders were party to a shareholders agreement that was amended and restated in its entirety. Due to provisions in that shareholders agreement, employee shareholders were allowed to put his or her shares to us under certain circumstances. As such, certain outstanding stock options were considered liability awards and were recorded at fair value and recognized as a liability on our consolidated balance sheet. As a result of our IPO, the aforementioned put rights expired and the outstanding options were no longer considered liability awards and the fair value of the options was reclassified to additional paid-in capital.
Stock compensation expense for restricted and performance stock awards is recorded over the vesting period based on the grant date fair value of the awards. The grant date fair value is equal to the closing share price on the date of grant.
43
Acquisitions are accounted for using purchase accounting. The purchase price of an acquired company is allocated between tangible and intangible assets acquired and liabilities assumed from the acquired business, in each case based on their estimated fair values. Any excess consideration transferred is recorded as goodwill. A bargain purchase gain is recognized to the extent the estimated fair value of the net assets acquired exceeds the purchase price. The results of operations of the acquired businesses are included in our operating results from the date of acquisition.
Assets acquired and liabilities assumed generally include tangible and intangible assets, as well as contingent assets and liabilities. When available, the estimated fair values of these assets and liabilities are determined based on observable inputs, such as quoted market prices, information from comparable transactions, offers made by other prospective acquirers (in such cases where we may have certain rights to acquire additional interests in existing investments) and the replacement cost of assets in the same condition or stage of usefulness (Level 1 and 2). Unobservable inputs, such as expected future cash flows or internally developed estimates of value (Level 3), are used if observable inputs are not available.
Accounts Receivable
Accounts receivable consist of amounts billed and currently due from customers. We extend credit to customers in the normal course of business and maintain an allowance for doubtful accounts resulting from the inability or unwillingness of customers to make required payments. Management determines the allowance for doubtful accounts by evaluating individual customer receivables and considering a customer’s financial condition, credit history and current economic conditions. Each fiscal quarter, we prepare an analysis of our ability to collect outstanding receivables that provides a basis for an allowance estimate for doubtful accounts. In connection with this analysis, we evaluate the age of accounts receivable, past collection history, current financial conditions of key customers and economic conditions.
Based on this evaluation, we establish a reserve for specific accounts receivable that are believed to be uncollectible, as well as an estimate of uncollectible receivables not specifically known. Historical trends and our current knowledge of potential collection problems provide us with sufficient information to establish a reasonable estimate for an allowance for doubtful accounts. Receivables are written off when management determines collection is highly unlikely and collection efforts have ceased. Recoveries of receivables previously written off are recorded when received.
Goodwill and Indefinite-Lived Intangible Assets
The Company accounts for business combinations by estimating the fair value of consideration paid for acquired businesses, including contingent consideration, and assigning that amount to the fair values of assets acquired and liabilities assumed, with the remainder assigned to goodwill. If the fair value of assets acquired and liabilities assumed exceeds the fair value of consideration paid, a gain on bargain purchase is recognized. The estimates of fair values are determined utilizing customary valuation procedures and techniques, which require us, among other things, to estimate future cash flows and discount rates. Such analyses involve significant judgments and estimations.
Goodwill and indefinite-lived intangible assets, consisting of trade names, are not amortized, however, the Company reviews goodwill and indefinite-lived intangible assets for impairment at least annually or more often if an event occurs or circumstances change which indicates that its carrying amount may not exceed its fair value. The annual impairment review is performed as of the first day of the fourth quarter of each fiscal year based upon information and estimates available at that time. To perform the impairment testing, the Company first assesses qualitative factors to determine whether it is more likely than not that the fair values of the Company’s reporting units or indefinite-lived intangible assets are less than their carrying amounts as a basis for determining whether or not to perform the quantitative impairment test. The Company then estimates the fair value of each reporting unit and each indefinite-lived intangible asset not meeting the qualitative criteria and compares their fair values to their carrying values.
Under the quantitative method, the fair value of each reporting unit of the Company is determined by using the income approach and involves the use of significant estimates and assumptions. The income approach involves discounting management’s projections of future cash flows and a terminal value discounted at a discount rate which approximates the Company’s weighted-average cost of capital (“WACC”). Key assumptions used in the income approach include future sales growth, gross margin and operating expenses trends, depreciation expense, taxes, capital expenditures and changes in working capital. Projected future cash flows are based on income forecasts and management’s knowledge of the current operating environment and expectations for the future. The WACC incorporates equity and debt return rates observed in the market for a group of comparable public companies in the industry, and is determined using an average debt to equity ratio of selected comparable public companies, and is also adjusted for risk premiums and the Company’s capital structure. The terminal value is based upon the projected cash flow for the final projected year, and is calculated using estimates of growth of the net cash flows based on the Company’s estimate of stable growth for each financial
44
reporting unit. The inputs and assumptions used in the determination of fair value are considered Level 3 inputs within the fair value hierarchy.
If the fair value of any reporting unit, as calculated using the income approach, is less than its carrying value, the fair value of the implied goodwill is calculated as the difference between the fair value of the reporting unit and the fair value of the underlying assets and liabilities, excluding goodwill. An impairment charge is recorded for any excess of the carrying value of goodwill over the implied fair value for each reporting unit.
When determining the fair value of indefinite-lived trade names, the Company uses the relief from royalty method which requires the determination of fair value based on if the Company was licensing the right to the trade name in exchange for a royalty fee. The Company utilizes the income approach to determine future revenues to which to apply a royalty rate. The royalty rate is based on research of industry and market data related to transactions involving the licensing of comparable intangible assets. In considering the value of trade names, the Company looks to relative age, consistent use, quality, expansion possibilities, relative profitability and relative market potential.
Long-Lived Assets, Including Definite-Lived Intangibles
Property, plant and equipment and definite-lived intangible assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. If an analysis is necessitated by the occurrence of a triggering event, we compare the carrying amount of the asset group with the estimated undiscounted future cash flows expected to result from the use of the asset group. If the carrying amount of the asset group exceeds the estimated expected undiscounted future cash flows, we measure the amount of the impairment by comparing the carrying amount of the asset group with its estimated fair value. Such analyses necessarily involve significant judgments and estimations on our part.
Warranty
Provisions for estimated warranty and other related costs are recorded in cost of sales and are periodically adjusted to reflect actual experience. The amount of accrued warranty liability reflects management’s best estimate of the expected future cost of honoring our obligations under our limited warranty plans. The costs of fulfilling our warranty obligations principally involve replacement parts, labor and sometimes travel for any field retrofit or recall campaigns. Our estimates are based on historical experience, the number of units involved and the cost per claim. Also, each quarter we review actual warranty claims to determine if there are systemic effects that would require a field retrofit or recall campaign.
Segment Reporting
For purposes of business segment performance measurement, we do not allocate to individual business segments costs or items that are of a non-operating nature or organizational or functional expenses of a corporate nature. The caption “Corporate and Other” includes corporate office expenses, including stock-based compensation expense, results of insignificant operations, intersegment eliminations and income and expenses not allocated to reportable segments. Identifiable assets of the business segments exclude general corporate assets, which principally consist of cash and cash equivalents, certain property, plant and equipment and certain other assets pertaining to corporate and other centralized activities.
Recent Accounting Pronouncements
Accounting Pronouncements Recently Adopted
In July 2015, the FASB issued ASU No. 2015-11, “Simplifying the Measurement of Inventory” (“ASU 2015-11”). Under ASU 2015-11, entities should measure inventory that is not measured using last-in, first-out or the retail inventory method, including inventory that is measured using first-in, first-out or average cost, at the lower of cost or net realizable value. Net realizable value is the estimated selling price in the ordinary course of business, less reasonably predictable costs of completion, disposal and transportation. ASU 2015-11 is effective for reporting periods beginning after December 15, 2016 (the Company’s fiscal year 2018), and is to be applied prospectively. The adoption of ASU 2015-11 did not have a material effect on our consolidated financial statements.
In March 2016, the FASB issued ASU 2016-09, “Improvements to Employee Share-Based Payment Accounting (Topic 718)” (“ASU 2016-09”), which simplifies several aspects of the accounting for employee share-based payment transactions, including the accounting for the related income taxes, forfeitures, statutory tax withholding requirements and classification in the statement of cash flows. We adopted ASU 2016-09 in the first quarter of fiscal year 2018. As a result of the adoption, the Company recorded $2.3 million of excess tax benefits for stock option exercises and RSU vesting as a reduction of our income tax provision in our
45
consolidated financial statements. The provisions regarding forfeitures did not impact us, as we recognized forfeitures when they occurred prior to adoption of ASU 2016-09.
Accounting Pronouncements – To be adopted
In May 2014, the FASB issued Accounting Standards Update (“ASU”) 2014-09, “Revenue from Contracts with Customers” (Topic 606) (“ASU 2014-09”), which outlines a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers. This standard will supersede most current revenue recognition guidance. Under the new standard, entities are required to identify the contract with a customer, identify the separate performance obligations in the contract, determine the transaction price, allocate the transaction price to the separate performance obligations in the contract and recognize the appropriate amount of revenue when (or as) the entity satisfies each performance obligation. ASU 2014-09 will become effective for fiscal years beginning after December 15, 2017 (the Company’s fiscal year 2019). We are currently evaluating the impact of ASU 2014-09 on our consolidated financial statements.
In February 2016, the FASB issued ASU 2016-02, “Leases (Topic 842)” (“ASU 2016-02”). The amendments in this update require, among other things, that lessees recognize the following for all leases (with the exception of leases with a duration of less than 12 months) at the commencement date: (1) a lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis; and (2) a right-to-use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. Lessees and lessors must apply a modified retrospective transition approach for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements. We expect to adopt ASU 2016-02 in the first quarter of fiscal year 2020 and are currently evaluating the impact of ASU 2016-02 to our consolidated financial statements.
In January 2017, the FASB issued ASU 2017-04, “Intangibles – Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment” (“ASU 2017-04”). The amendments in ASU-04 simplify the subsequent measurement of goodwill, by removing the second step of the goodwill impairment test. We will apply a one-step quantitative test and record the amount of goodwill impairment as the excess of a reporting unit’s carrying amount over its fair value. The new guidance does not amend the optional qualitative assessment of goodwill impairment. This ASU is effective for annual reporting periods, and interim reporting beginning after December 15, 2019 (the Company’s fiscal year 2021). Early adoption is permitted for testing dates after January 1, 2017. We are currently evaluating the impact of ASU 2017-04 on our consolidated financial statements.
In August 2017, the FASB issued ASU 2017-12, “Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities” (“ASU 2017-12”). The amendments in ASU 2017-12 provide new guidance about income statement classification and eliminates the requirement to separately measure and report hedge ineffectiveness. The entire change in fair value for qualifying hedge instruments included in the effectiveness will be recorded in other comprehensive income (OCI) and amounts deferred in OCI will be reclassified to earnings in the same income statement line item in which the earnings effect of the hedged item is reported. This ASU is effective for annual reporting periods, and interim periods with those reporting periods, beginning after December 15, 2018 (the Company’s fiscal year 2020) with early adoption permitted. We are currently evaluating the impact of ASU 2017-12 on our consolidated financial statements.
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
There have been no material changes in our exposure to interest rate risk, foreign exchange risk and commodity price risk from the information provided in the Company’s registration statement on Form S-1 filed in connection with its IPO.
Item 4. Controls and Procedures.
Evaluation of Disclosure Controls and Procedures
In accordance with Rule 13a-15(b) of the Exchange Act, the Company’s management evaluated, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, the effectiveness of the design and operation of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) under the Exchange Act) as of the end of the quarter ended April 30, 2018. Based upon their evaluation of these disclosure controls and procedures, the Chief Executive Officer and Chief Financial Officer concluded that the disclosure controls and procedures were effective as of the end of the quarter ended April 30, 2018 to ensure that information required to be disclosed by the Company in the reports it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time period specified in the Securities and Exchange Commission rules and forms, and to ensure that information required to be disclosed by the Company in the reports it files or submits under the Exchange Act is accumulated and communicated to the Company’s management, including its principal executive and principal financial officers, as appropriate, to allow timely decisions regarding required disclosure.
46
The Company is subject to certain legal proceedings that arise in the ordinary course of business. Although the final results of all such matters and claims cannot be predicted with certainty, management believes that the ultimate resolution of all such matters and claims will not have a material adverse effect on the Company’s financial condition, results of operations or cash flows. Actual results could vary, among other things, due to the uncertainties involved in litigation.
There have been no material changes to the risk factors associated with our business previously disclosed in “Item 1A. Risk Factors,” in 2017 Annual Report on Form 10-K for the fiscal year ended October 31, 2017, as supplemented by our Quarterly Report on Form 10-Q for the quarterly period ended January 31, 2018.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
Common Stock Repurchases
The following table sets forth information with respect to purchases of common stock made by the Company during the second quarter of fiscal year 2018 (in thousands):
Period |
|
Total Number of Shares Purchased |
|
|
Average Price Paid Per Share |
|
|
Total Number of Shares Purchased as Part of Publicly Announced Programs |
|
|
Approximate Dollar Value of Shares that May Yet Be Purchased Under the Program (1) |
|
||||
Total for quarter ended April 30, 2018 |
|
|
238,547 |
|
|
$ |
20.26 |
|
|
|
238,547 |
|
|
$ |
45,167 |
|
|
(1) |
On March 20, 2018 the Company’s Board of Directors authorized up to $50.0 million of repurchases of the Company’s issued and outstanding common stock with an expiration date of March 19, 2020. The Company’s share repurchase program is executed from time to time through open market or through private transactions. Shares purchased under the share repurchase program are retired and returned to authorized and unissued status. |
47
Exhibit Number |
|
Description |
|
|
|
31.1* |
|
|
31.2* |
|
|
32.1* |
|
|
32.2* |
|
|
101.INS* |
|
XBRL Instance Document |
101.SCH* |
|
XBRL Taxonomy Extension Schema Document |
101.CAL* |
|
XBRL Taxonomy Extension Calculation Linkbase Document |
101.DEF* |
|
XBRL Taxonomy Extension Definition Linkbase Document |
101.LAB* |
|
XBRL Taxonomy Extension Label Linkbase Document |
101.PRE* |
|
XBRL Taxonomy Extension Presentation Linkbase Document |
* |
Filed herewith. |
48
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.
|
REV GROUP, INC. |
|
|
|
|
Date: June 6, 2018 |
By: |
/s/ Tim Sullivan |
|
|
Tim Sullivan |
|
|
Chief Executive Officer |
|
|
|
Date: June 6, 2018 |
By: |
/s/ Dean J. Nolden |
|
|
Dean J. Nolden |
|
|
Chief Financial Officer |
49