UNIFI INC - Quarter Report: 2014 December (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended December 28, 2014
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission File Number: 1-10542
UNIFI, INC.
(Exact name of registrant as specified in its charter)
New York |
11-2165495 |
(State or other jurisdiction of |
(I.R.S. Employer |
incorporation or organization) |
Identification No.) |
7201 West Friendly Avenue |
27419-9109 |
Greensboro, NC |
(Zip Code) |
(Address of principal executive offices) |
Registrant’s telephone number, including area code: (336) 294-4410
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [X] No [ ]
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 [ X ] 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 definitions of “large accelerated filer,” “accelerated filer,” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer [ ] |
Accelerated filer [X] |
Non-accelerated filer [ ] |
Smaller reporting company [ ] |
(Do not check if a smaller reporting company) |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes [ ] No [X]
The number of shares outstanding of the issuer’s common stock, par value $.10 per share, as of February 2, 2015 was 18,185,633.
UNIFI, INC.
FORM 10-Q FOR THE QUARTER ENDED DECEMBER 28, 2014
TABLE OF CONTENTS
Part I. FINANCIAL INFORMATION | ||
Page | ||
Item 1. |
Financial Statements: |
3 |
Condensed Consolidated Balance Sheets as of December 28, 2014 and June 29, 2014 |
3 | |
Condensed Consolidated Statements of Income for the Three Months and Six Months Ended December 28, 2014 and December 29, 2013 |
4 | |
Condensed Consolidated Statements of Comprehensive Income for the Three Months and Six Months Ended December 28, 2014 and December 29, 2013 |
5 | |
Condensed Consolidated Statement of Shareholders’ Equity for the Six Months Ended December 28, 2014 |
6 | |
Condensed Consolidated Statements of Cash Flows for the Six Months Ended December 28, 2014 and December 29, 2013 |
7 | |
Notes to Condensed Consolidated Financial Statements |
8 | |
Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
32 |
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk |
48 |
Item 4. |
Controls and Procedures |
49 |
Part II. OTHER INFORMATION | ||
Item 1. |
Legal Proceedings |
50 |
Item 1A. |
Risk Factors |
50 |
Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds |
50 |
Item 3. |
Defaults Upon Senior Securities |
50 |
Item 4. |
Mine Safety Disclosures |
50 |
Item 5. |
Other Information |
50 |
Item 6. |
Exhibits |
51 |
Signatures |
52 | |
Exhibit Index |
53 |
Part I. FINANCIAL INFORMATION
Item 1. FINANCIAL STATEMENTS
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)
(amounts in thousands, except share and per share amounts)
December 28, 2014 |
June 29, 2014 |
|||||||
ASSETS |
||||||||
Cash and cash equivalents |
$ | 17,897 | $ | 15,907 | ||||
Receivables, net |
76,319 | 93,925 | ||||||
Inventories |
115,703 | 113,370 | ||||||
Income taxes receivable |
4,434 | 179 | ||||||
Deferred income taxes |
1,928 | 1,794 | ||||||
Other current assets |
5,496 | 6,052 | ||||||
Total current assets |
221,777 | 231,227 | ||||||
Property, plant and equipment, net |
124,328 | 123,802 | ||||||
Deferred income taxes |
3,314 | 2,329 | ||||||
Intangible assets, net |
6,372 | 7,394 | ||||||
Investments in unconsolidated affiliates |
105,748 | 99,229 | ||||||
Other non-current assets |
4,952 | 5,086 | ||||||
Total assets |
$ | 466,491 | $ | 469,067 | ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY |
||||||||
Accounts payable |
$ | 41,853 | $ | 51,364 | ||||
Accrued expenses |
11,639 | 18,589 | ||||||
Income taxes payable |
200 | 3,134 | ||||||
Current portion of long-term debt |
13,353 | 7,215 | ||||||
Total current liabilities |
67,045 | 80,302 | ||||||
Long-term debt |
97,905 | 92,273 | ||||||
Other long-term liabilities |
7,639 | 7,549 | ||||||
Deferred income taxes |
5,809 | 2,205 | ||||||
Total liabilities |
178,398 | 182,329 | ||||||
Commitments and contingencies |
||||||||
Common stock, $0.10 par value (500,000,000 shares authorized, 18,185,633 and 18,313,959 shares outstanding) |
1,819 | 1,831 | ||||||
Capital in excess of par value |
43,483 | 42,130 | ||||||
Retained earnings |
258,367 | 245,673 | ||||||
Accumulated other comprehensive loss |
(17,321 | ) | (4,619 | ) | ||||
Total Unifi, Inc. shareholders’ equity |
286,348 | 285,015 | ||||||
Non-controlling interest |
1,745 | 1,723 | ||||||
Total shareholders’ equity |
288,093 | 286,738 | ||||||
Total liabilities and shareholders’ equity |
$ | 466,491 | $ | 469,067 |
See accompanying Notes to Condensed Consolidated Financial Statements.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
(amounts in thousands, except per share amounts)
For the Three Months Ended |
For the Six Months Ended |
|||||||||||||||
December 28, 2014 |
December 29, 2013 |
December 28, 2014 |
December 29, 2013 |
|||||||||||||
Net sales |
$ | 163,149 | $ | 160,617 | $ | 337,331 | $ | 329,286 | ||||||||
Cost of sales |
139,866 | 142,120 | 293,093 | 290,804 | ||||||||||||
Gross profit |
23,283 | 18,497 | 44,238 | 38,482 | ||||||||||||
Selling, general and administrative expenses |
12,584 | 11,491 | 23,870 | 21,605 | ||||||||||||
Provision for bad debts |
63 | 87 | 654 | 49 | ||||||||||||
Other operating expense, net |
702 | 1,145 | 2,163 | 2,769 | ||||||||||||
Operating income |
9,934 | 5,774 | 17,551 | 14,059 | ||||||||||||
Interest income |
(309 | ) | (142 | ) | (626 | ) | (1,356 | ) | ||||||||
Interest expense |
1,209 | 903 | 2,028 | 2,155 | ||||||||||||
Equity in earnings of unconsolidated affiliates |
(3,281 | ) | (5,122 | ) | (7,002 | ) | (11,245 | ) | ||||||||
Income before income taxes |
12,315 | 10,135 | 23,151 | 24,505 | ||||||||||||
Provision for income taxes |
3,193 | 3,924 | 7,354 | 9,675 | ||||||||||||
Net income including non-controlling interest |
9,122 | 6,211 | 15,797 | 14,830 | ||||||||||||
Less: net (loss) attributable to non-controlling interest |
(296 | ) | (232 | ) | (698 | ) | (483 | ) | ||||||||
Net income attributable to Unifi, Inc. |
$ | 9,418 | $ | 6,443 | $ | 16,495 | $ | 15,313 | ||||||||
Net income attributable to Unifi, Inc. per common share: |
||||||||||||||||
Basic |
$ | 0.52 | $ | 0.34 | $ | 0.90 | $ | 0.80 | ||||||||
Diluted |
$ | 0.50 | $ | 0.32 | $ | 0.88 | $ | 0.76 |
See accompanying Notes to Condensed Consolidated Financial Statements.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited)
(amounts in thousands)
For the Three Months Ended |
For the Six Months Ended |
|||||||||||||||
December 28, 2014 |
December 29, 2013 |
December 28, 2014 |
December 29, 2013 |
|||||||||||||
Net income including non-controlling interest |
$ | 9,122 | $ | 6,211 | $ | 15,797 | $ | 14,830 | ||||||||
Other comprehensive (loss) income: |
||||||||||||||||
Foreign currency translation adjustments |
(5,483 | ) | (3,140 | ) | (12,524 | ) | (3,462 | ) | ||||||||
Foreign currency translation adjustments for an unconsolidated affiliate |
(371 | ) | — | (371 | ) | — | ||||||||||
Reclassification adjustments on cash flow hedge |
89 | 145 | 193 | 300 | ||||||||||||
Other comprehensive loss, net |
(5,765 | ) | (2,995 | ) | (12,702 | ) | (3,162 | ) | ||||||||
Comprehensive income including non-controlling interest |
3,357 | 3,216 | 3,095 | 11,668 | ||||||||||||
Less: comprehensive (loss) attributable to non-controlling interest |
(296 | ) | (232 | ) | (698 | ) | (483 | ) | ||||||||
Comprehensive income attributable to Unifi, Inc. |
$ | 3,653 | $ | 3,448 | $ | 3,793 | $ | 12,151 |
See accompanying Notes to Condensed Consolidated Financial Statements.
CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS’ EQUITY (Unaudited)
For the Six Months Ended December 28, 2014
(amounts in thousands)
Shares |
Common Stock |
Capital in Excess of Par Value |
Retained Earnings |
Accumulated Other Comprehensive Loss |
Total Unifi, Inc. Shareholders’ Equity |
Non-controlling Interest |
Total Shareholders’ Equity |
|||||||||||||||||||||||||
Balance at June 29, 2014 |
18,314 | $ | 1,831 | $ | 42,130 | $ | 245,673 | $ | (4,619 | ) | $ | 285,015 | $ | 1,723 | $ | 286,738 | ||||||||||||||||
Options exercised |
5 | — | 36 | — | — | 36 | — | 36 | ||||||||||||||||||||||||
Stock-based compensation |
— | — | 1,564 | — | — | 1,564 | — | 1,564 | ||||||||||||||||||||||||
Conversion of restricted stock units |
16 | 2 | (2 | ) | — | — | — | — | — | |||||||||||||||||||||||
Common stock repurchased and retired under publicly announced program |
(149 | ) | (14 | ) | (345 | ) | (3,801 | ) | — | (4,160 | ) | — | (4,160 | ) | ||||||||||||||||||
Excess tax benefit on stock-based compensation plans |
— | — | 100 | — | — | 100 | — | 100 | ||||||||||||||||||||||||
Other comprehensive loss, net |
— | — | — | — | (12,702 | ) | (12,702 | ) | — | (12,702 | ) | |||||||||||||||||||||
Contributions from non-controlling interest |
— | — | — | — | — | — | 720 | 720 | ||||||||||||||||||||||||
Net income (loss) |
— | — | — | 16,495 | — | 16,495 | (698 | ) | 15,797 | |||||||||||||||||||||||
Balance at December 28, 2014 |
18,186 | $ | 1,819 | $ | 43,483 | $ | 258,367 | $ | (17,321 | ) | $ | 286,348 | $ | 1,745 | $ | 288,093 |
See accompanying Notes to Condensed Consolidated Financial Statements.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(amounts in thousands)
For The Six Months Ended |
||||||||
December 28, 2014 |
December 29, 2013 |
|||||||
Cash and cash equivalents at beginning of year |
$ | 15,907 | $ | 8,755 | ||||
Operating activities: |
||||||||
Net income including non-controlling interest |
15,797 | 14,830 | ||||||
Adjustments to reconcile net income including non-controlling interest to net cash provided by operating activities: |
||||||||
Equity in earnings of unconsolidated affiliates |
(7,002 | ) | (11,245 | ) | ||||
Distributions received from unconsolidated affiliates |
— | 3,059 | ||||||
Depreciation and amortization expense |
8,986 | 8,625 | ||||||
Non-cash compensation expense, net |
1,897 | 1,611 | ||||||
Excess tax benefit on stock-based compensation plans |
(100 | ) | (3,536 | ) | ||||
Deferred income taxes |
1,620 | 25 | ||||||
Other |
48 | 1,751 | ||||||
Changes in assets and liabilities: |
||||||||
Receivables, net |
14,239 | 19,829 | ||||||
Inventories |
(7,005 | ) | (1,609 | ) | ||||
Other current assets and income taxes receivable |
(4,330 | ) | 684 | |||||
Accounts payable and accruals |
(11,741 | ) | (17,645 | ) | ||||
Income taxes payable |
(2,897 | ) | 3,137 | |||||
Other non-current assets |
53 | 4,714 | ||||||
Net cash provided by operating activities |
9,565 | 24,230 | ||||||
Investing activities: |
||||||||
Capital expenditures |
(13,442 | ) | (9,431 | ) | ||||
Proceeds from sale of assets |
101 | 268 | ||||||
Proceeds from other investments |
54 | 392 | ||||||
Other |
(145 | ) | (60 | ) | ||||
Net cash used in investing activities |
(13,432 | ) | (8,831 | ) | ||||
Financing activities: |
||||||||
Proceeds from revolving credit facility |
79,400 | 72,700 | ||||||
Payments on revolving credit facility |
(86,400 | ) | (74,800 | ) | ||||
Proceeds from term loan |
22,000 | 7,200 | ||||||
Payment on term loan |
(2,813 | ) | — | |||||
Common stock repurchased and retired under publicly announced programs |
(4,160 | ) | (18,687 | ) | ||||
Common stock tendered to the Company for withholding tax obligations and retired |
— | (1,654 | ) | |||||
Proceeds from stock option exercises |
36 | 2,833 | ||||||
Excess tax benefit on stock-based compensation plans |
100 | 3,536 | ||||||
Contributions from non-controlling interest |
720 | 346 | ||||||
Other |
(959 | ) | (31 | ) | ||||
Net cash provided by (used in) financing activities |
7,924 | (8,557 | ) | |||||
Effect of exchange rate changes on cash and cash equivalents |
(2,067 | ) | (75 | ) | ||||
Net increase in cash and cash equivalents |
1,990 | 6,767 | ||||||
Cash and cash equivalents at end of period |
$ | 17,897 | $ | 15,522 |
See accompanying Notes to Condensed Consolidated Financial Statements.
Unifi, Inc.
Notes to Condensed Consolidated Financial Statements
1. Background
Unifi, Inc., a New York corporation formed in 1969 (together with its subsidiaries, “we”, the “Company” or “Unifi”), is a multi-national manufacturing company that processes and sells high-volume commodity yarns, specialized yarns designed to meet certain customer specifications, and premier value-added (“PVA”) yarns with enhanced performance characteristics. The Company sells yarns made from polyester and nylon to other yarn manufacturers and knitters and weavers that produce fabric for the apparel, hosiery, home furnishings, automotive upholstery, industrial and other end-use markets. The Company’s polyester products include polyester polymer beads (“Chip”), partially oriented yarn (“POY”), textured, solution and package dyed, twisted, beamed and draw wound yarns; each is available in virgin or recycled varieties (the latter made from both pre-consumer yarn waste and post-consumer waste, including plastic bottles). The Company’s nylon products include textured, solution dyed and covered spandex products.
The Company maintains one of the textile industry’s most comprehensive yarn product offerings, and it has ten manufacturing operations in four countries and participates in joint ventures in Israel and the United States (“U.S.”). The Company’s principal geographic markets for its products are located in the U.S., Canada, Mexico, Central America and South America. In addition, the Company has a wholly-owned subsidiary in the People’s Republic of China (“China”) focused on the sale and promotion of the Company’s PVA and other specialty products in the Asian textile market, primarily in China, as well as in the European market.
2. Basis of Presentation; Condensed Notes
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”) for interim financial information. As contemplated by the instructions of the Securities and Exchange Commission to Form 10-Q, the following notes have been condensed and, therefore, do not contain all disclosures required in connection with annual financial statements. Reference should be made to the Company’s year-end audited consolidated financial statements and notes thereto contained in its Annual Report on Form 10-K for the fiscal year ended June 29, 2014 (the “2014 Form 10-K”).
The financial information included in this report has been prepared by the Company, without audit. In the opinion of management, all adjustments considered necessary for a fair statement of the results for interim periods have been included. Nevertheless, the results shown for interim periods are not necessarily indicative of results to be expected for the full year. The June 29, 2014 condensed consolidated balance sheet data was derived from the audited financial statements, but does not include all disclosures required by GAAP. The preparation of financial statements in conformity with GAAP requires management to make use of estimates and assumptions that affect the amounts reported and certain financial statement disclosures. Actual results may vary from these estimates.
All dollar and other currency amounts and share amounts, except per share amounts, are presented in thousands (000s), except as otherwise noted.
Fiscal Year
The Company’s current fiscal quarter ended on December 28, 2014, the last Sunday in December. The Company’s Brazilian, Colombian and Chinese subsidiaries’ fiscal quarter ended on December 31, 2014 and there were no significant transactions or events that occurred between the Company’s fiscal quarter end and its subsidiaries’ fiscal quarter end. The three months ended December 28, 2014 and December 29, 2013 each consisted of thirteen fiscal weeks. The six months ended December 28, 2014 and December 29, 2013 each consisted of twenty-six fiscal weeks.
Reclassifications
Certain reclassifications of prior years’ data have been made to conform to the current year presentation.
3. Recent Accounting Pronouncements
There have been no newly issued or newly applicable accounting pronouncements that have, or are expected to have, a significant impact on the Company's financial statements.
4. Acquisition
Acquisition of Draw Winding Business from Dillon Yarn Corporation
On December 2, 2013, the Company acquired certain draw winding assets and the associated business from American Drawtech Company, Inc. (“ADC”), a division of Dillon Yarn Corporation (“Dillon”), pursuant to the exercise of an option granted to the Company under the terms of a commissioning agreement with Dillon, for $2,934, which included accounts payable and an accrued contingent liability. The assets acquired include Dillon’s draw winding inventory and production machinery and equipment. This acquisition increased the Company’s polyester production capacity and has allowed the Company to expand its presence in targeted industrial, belting, hose and thread markets by increasing its product offerings to include mid-tenacity flat yarns. Mr. Mitchel Weinberger, a member of the Company’s Board of Directors (the “Board”), is also Dillon’s President and Chief Operating Officer and an Executive Vice President and a director of ADC.
Unifi, Inc.
Notes to Condensed Consolidated Financial Statements – (Continued)
The acquisition has been accounted for as a business combination, which requires assets acquired and liabilities assumed to be recognized at their fair values as of the acquisition date. The Company concluded that the acquisition did not represent a material business combination. The fair values of the assets acquired, liabilities assumed and consideration transferred are as follows:
Assets: |
||||
Inventory |
$ | 434 | ||
Machinery and equipment |
835 | |||
Customer list |
1,615 | |||
Non-compete agreement |
50 | |||
Total assets |
$ | 2,934 | ||
Liabilities: |
||||
Accounts payable |
$ | 434 | ||
Contingent consideration |
2,500 | |||
Total liabilities |
$ | 2,934 |
The contingent consideration liability represents the present value of the expected future payments due to Dillon over the five-year period following the acquisition date. The payments due are equal to one-half of the operating profit of the draw winding business, as calculated using an agreed-upon definition. The assumptions used in estimating the contingent consideration liability were based on inputs not observable in the market and represent Level 3 fair value measurements. These estimates are reviewed quarterly and any adjustment is recorded through operating income.
See “Note 9. Intangible Assets, Net” for further discussion of the customer list and non-compete agreement.
See “Note 17. Fair Value of Financial Instruments and Non-Financial Assets and Liabilities” for further discussion of the recurring measurement of the contingent consideration.
5. Receivables, Net
Receivables, net consists of the following:
December 28, 2014 |
June 29, 2014 |
|||||||
Customer receivables |
$ | 78,106 | $ | 95,270 | ||||
Allowance for uncollectible accounts |
(1,465 | ) | (1,035 | ) | ||||
Reserves for yarn quality claims |
(640 | ) | (618 | ) | ||||
Net customer receivables |
76,001 | 93,617 | ||||||
Related party receivables |
25 | 17 | ||||||
Other receivables |
293 | 291 | ||||||
Total receivables, net |
$ | 76,319 | $ | 93,925 |
Other receivables consist primarily of receivables for duty drawback, healthcare claim reimbursement, interest and refunds from vendors.
The changes in the Company’s allowance for uncollectible accounts and reserves for yarn quality claims were as follows:
Allowance for Uncollectible Accounts |
Reserves for Yarn Quality Claims |
|||||||
Balance at June 29, 2014 |
$ | (1,035 | ) | $ | (618 | ) | ||
Charged to costs and expenses |
(654 | ) | (631 | ) | ||||
Charged to other accounts |
144 | 22 | ||||||
Deductions |
80 | 587 | ||||||
Balance at December 28, 2014 |
$ | (1,465 | ) | $ | (640 | ) |
Unifi, Inc.
Notes to Condensed Consolidated Financial Statements – (Continued)
Amounts charged to costs and expenses for the allowance for uncollectible accounts are reflected in the provision for bad debts and deductions represent amounts written off which were deemed to not be collectible, net of any recoveries. Amounts charged to costs and expenses for the reserves for yarn quality claims are primarily reflected as a reduction of net sales and deductions represent adjustments to either increase or decrease claims based on negotiated amounts or actual versus estimated claim differences. Amounts charged to other accounts primarily include the impact of translating the activity of the Company’s foreign affiliates from their respective local currencies to the U.S. Dollar.
6. Inventories
Inventories consists of the following:
December 28, 2014 |
June 29, 2014 |
|||||||
Raw materials |
$ | 44,505 | $ | 42,244 | ||||
Supplies |
5,135 | 5,345 | ||||||
Work in process |
6,067 | 7,404 | ||||||
Finished goods |
61,071 | 59,716 | ||||||
Gross inventories |
116,778 | 114,709 | ||||||
Inventory reserves |
(1,075 | ) | (1,339 | ) | ||||
Total inventories |
$ | 115,703 | $ | 113,370 |
The cost for the majority of the Company’s inventories is determined using the first-in, first-out method. Certain foreign inventories and limited categories of supplies of $30,510 and $32,822 as of December 28, 2014 and June 29, 2014, respectively, were valued under the average cost method.
7. Other Current Assets
Other current assets consists of the following:
December 28, 2014 |
June 29, 2014 |
|||||||
Vendor deposits |
$ | 1,810 | $ | 2,369 | ||||
Value added taxes receivable |
1,296 | 1,197 | ||||||
Prepaid expenses |
1,928 | 1,876 | ||||||
Other |
462 | 610 | ||||||
Total other current assets |
$ | 5,496 | $ | 6,052 |
Vendor deposits primarily relate to down payments made toward the purchase of raw materials by the Company’s U.S., Brazilian and Chinese operations. Value added taxes receivable are recoverable taxes associated with the sales and purchase activities of the Company’s foreign operations. Prepaid expenses consist of advance payments for insurance, professional fees, membership dues, subscriptions, non-income related tax payments, marketing and information technology services.
Other consists primarily of premiums on a split dollar life insurance policy that represents the value of the Company’s right of return on premiums paid for a retiree-owned insurance contract with a maturity date of January 1, 2015 and amounts held by the Company’s Colombian subsidiary in an investment fund under liquidation.
8. Property, Plant and Equipment, Net
Property, plant and equipment, net consists of the following:
December 28, 2014 |
June 29, 2014 |
|||||||
Land |
$ | 2,801 | $ | 2,957 | ||||
Land improvements |
11,676 | 11,676 | ||||||
Buildings and improvements |
145,228 | 145,458 | ||||||
Assets under capital leases |
4,587 | 4,587 | ||||||
Machinery and equipment |
532,639 | 532,650 | ||||||
Computers, software and office equipment |
16,846 | 17,404 | ||||||
Transportation equipment |
4,818 | 4,901 | ||||||
Construction in progress |
5,932 | 6,896 | ||||||
Gross property, plant and equipment |
724,527 | 726,529 | ||||||
Less: accumulated depreciation |
(599,663 | ) | (602,436 | ) | ||||
Less: accumulated amortization – capital leases |
(536 | ) | (291 | ) | ||||
Total property, plant and equipment, net |
$ | 124,328 | $ | 123,802 |
Unifi, Inc.
Notes to Condensed Consolidated Financial Statements – (Continued)
Depreciation expense, including the amortization of assets under capital leases, internal software development costs amortization, repairs and maintenance expenses, and capitalized interest were as follows:
For the Three Months Ended |
For the Six Months Ended |
|||||||||||||||
December 28, 2014 |
December 29, 2013 |
December 28, 2014 |
December 29, 2013 |
|||||||||||||
Depreciation expense |
$ | 3,792 | $ | 3,599 | $ | 7,620 | $ | 7,386 | ||||||||
Internal software development costs amortization |
37 | 35 | 71 | 69 | ||||||||||||
Repair and maintenance expenses |
4,290 | 4,286 | 8,948 | 8,516 | ||||||||||||
Capitalized interest |
6 | 41 | 53 | 83 |
9. Intangible Assets, Net
Intangible assets, net consists of the following:
December 28, 2014 |
June 29, 2014 |
|||||||
Customer lists |
$ | 23,615 | $ | 23,615 | ||||
Non-compete agreements |
4,293 | 4,293 | ||||||
Licenses |
265 | 265 | ||||||
Trademarks |
353 | 339 | ||||||
Patents |
163 | 162 | ||||||
Total intangible assets, gross |
28,689 | 28,674 | ||||||
Accumulated amortization - customer lists |
(18,635 | ) | (17,838 | ) | ||||
Accumulated amortization - non-compete agreements |
(3,375 | ) | (3,214 | ) | ||||
Accumulated amortization - licenses |
(102 | ) | (86 | ) | ||||
Accumulated amortization - trademarks |
(199 | ) | (141 | ) | ||||
Accumulated amortization - patents |
(6 | ) | (1 | ) | ||||
Total accumulated amortization |
(22,317 | ) | (21,280 | ) | ||||
Total intangible assets, net |
$ | 6,372 | $ | 7,394 |
In fiscal year 2007, the Company purchased the texturing operations of Dillon, which are included in the Company’s Polyester Segment. The valuation of the customer list acquired was determined by estimating the discounted net earnings attributable to the customer relationships that were purchased after considering items such as possible customer attrition. Based on the length and trend of the projected cash flows, an estimated useful life of thirteen years was determined. The customer list is amortized in a manner which reflects the expected economic benefit that will be received over its thirteen-year life. The non-compete agreement is amortized using the straight-line method over the period currently covered by the agreement. The amortization expense is included within the Polyester Segment’s depreciation and amortization expense.
On December 2, 2013, the Company acquired certain draw winding assets and the associated business from Dillon, as described in “Note 4. Acquisition.” A customer list and a non-compete agreement were recorded in connection with the business combination, utilizing similar valuation methods as described above for the fiscal year 2007 transaction. The customer list is amortized over a nine-year estimated useful life based on the expected economic benefit. The non-compete agreement is amortized using the straight-line method over the five-year term of the agreement. The amortization expense is included within the Polyester Segment’s depreciation and amortization expense.
During fiscal year 2012, the Company acquired a controlling interest (and continues to hold such 60% membership interest) in Repreve Renewables, LLC (“Renewables”), a development stage enterprise formed to cultivate, grow and sell dedicated energy crops, including biomass intended for use as a feedstock in the production of energy and potential applications for poultry bedding. The non-compete agreement for Renewables is amortized using the straight-line method over the five-year term of the agreement. The licenses for Renewables are amortized using the straight-line method over their estimated useful lives of four to eight years.
Unifi, Inc.
Notes to Condensed Consolidated Financial Statements – (Continued)
The Company capitalizes expenses incurred to register trademarks for REPREVE® and other PVA products in various countries. The Company has determined that these trademarks have varying useful lives of up to three years and are being amortized using the straight-line method.
Amortization expense for intangible assets consists of the following:
For the Three Months Ended |
For the Six Months Ended |
|||||||||||||||
December 28, 2014 |
December 29, 2013 |
December 28, 2014 |
December 29, 2013 |
|||||||||||||
Customer lists |
$ | 398 | $ | 370 | $ | 797 | $ | 740 | ||||||||
Non-compete agreements |
81 | 79 | 161 | 157 | ||||||||||||
Licenses |
8 | 7 | 16 | 15 | ||||||||||||
Trademarks |
30 | 22 | 58 | 46 | ||||||||||||
Patents |
2 | — | 5 | — | ||||||||||||
Total amortization expense |
$ | 519 | $ | 478 | $ | 1,037 | $ | 958 |
10. Other Non-Current Assets
Other non-current assets consists of the following:
December 28, 2014 |
June 29, 2014 |
|||||||
Biomass foundation and feedstock |
$ | 2,688 | $ | 2,683 | ||||
Debt financing fees |
2,019 | 2,093 | ||||||
Long-term deposits |
242 | 295 | ||||||
Other |
3 | 15 | ||||||
Total other non-current assets |
$ | 4,952 | $ | 5,086 |
Biomass foundation and feedstock are currently being developed and propagated by Renewables for potential markets in the poultry bedding and bioenergy industries. Long-term deposits consist primarily of vendor deposits.
11. Accrued Expenses
Accrued expenses consists of the following:
December 28, 2014 |
June 29, 2014 |
|||||||
Payroll and fringe benefits |
$ | 6,234 | $ | 12,406 | ||||
Utilities |
1,855 | 2,876 | ||||||
Property taxes |
1,528 | 821 | ||||||
Contingent consideration |
525 | 537 | ||||||
Other |
1,497 | 1,949 | ||||||
Total accrued expenses |
$ | 11,639 | $ | 18,589 |
Other consists primarily of workers compensation and other employee related claims, severance payments, interest, marketing expenses, freight expenses, rent, deferred incentives and other non-income related taxes.
12. Long-Term Debt
Debt Obligations
The following table presents the total balances outstanding for the Company’s debt obligations, their scheduled maturity dates and the weighted average interest rates for borrowings (including the effects of the interest rate swap) as well as the applicable current portion of long-term debt:
Scheduled |
Weighted Average Interest Rate as of |
Principal Amounts as of |
|||||||||||
Maturity Date |
December 28, 2014 |
December 28, 2014 |
June 29, 2014 |
||||||||||
ABL Revolver |
March 2019 |
2.2% |
$ | 19,000 | $ | 26,000 | |||||||
ABL Term Loan |
March 2019 |
3.2% |
87,187 | 68,000 | |||||||||
Term loan from unconsolidated affiliate |
August 2015 |
3.0% |
1,250 | 1,250 | |||||||||
Capital lease obligations |
(1) |
(2) |
3,821 | 4,238 | |||||||||
Total debt |
111,258 | 99,488 | |||||||||||
Current portion of long-term debt |
(13,353 | ) | (7,215 | ) | |||||||||
Total long-term debt |
$ | 97,905 | $ | 92,273 |
(1) |
Scheduled maturity dates for capital lease obligations range from January 2017 to November 2027. |
(2) |
Interest rates for capital lease obligations range from 2.3% to 4.6%. |
Unifi, Inc.
Notes to Condensed Consolidated Financial Statements – (Continued)
On May 24, 2012, the Company entered into a credit agreement (the “Credit Agreement”) to establish a $150,000 senior secured credit facility (“ABL Facility”) with Wells Fargo Bank, N.A. and Bank of America, N.A. The ABL Facility has been amended several times, such that it has a maturity date of March 28, 2019 and consists of a $100,000 revolving credit facility (“ABL Revolver”) and a $90,000 term loan (“ABL Term Loan”).
ABL Facility
The ABL Facility is secured by a first-priority security interest in substantially all owned property and assets (together with proceeds and products) of Unifi, Inc., Unifi Manufacturing, Inc. and certain subsidiary guarantors (the “Loan Parties”). It is also secured by a first-priority security interest in all (or 65% in the case of certain first tier controlled foreign corporations, as required by the lenders) of the stock of (or other ownership interests in) each of the Loan Parties (other than the Company) and certain subsidiaries of the Loan Parties, together with all proceeds and products thereof. The ABL Facility is further secured by a first-priority lien on the Company’s limited liability company membership interest in Parkdale America, LLC (“PAL”).
The Credit Agreement, as amended, includes representations and warranties made by the Loan Parties, affirmative and negative covenants and events of default that are usual and customary for financings of this type. If excess availability under the ABL Revolver falls below the defined Trigger Level, a financial covenant requiring the Loan Parties to maintain a fixed charge coverage ratio on a monthly basis of at least 1.05 to 1.0 becomes effective. The Trigger Level as of December 28, 2014 was $23,398. In addition, the ABL Facility contains restrictions on certain payments and investments, including restrictions on the payment of dividends and share repurchases, unless excess availability is greater than the Trigger Level for the thirty-day period prior to the making of such a distribution (as calculated on a pro forma basis as if all such payments and any revolving loans made in connection therewith were made on the first day of such period) and the fixed charge coverage ratio is at least 1.0 to 1.0 (as calculated on a pro forma basis as if all such payments made pursuant to the most recent compliance certificate date were made on the last day of the applicable twelve-month period). Subject to certain provisions, the ABL Term Loan may be prepaid at par, in whole or in part, at any time before the maturity date, at the Company’s discretion.
The Company’s ability to borrow under the ABL Revolver is limited to a borrowing base equal to specified percentages of eligible accounts receivable and inventory and is subject to certain conditions and limitations. ABL Revolver borrowings bear interest at the London Interbank Offer Rate (“LIBOR”) plus an applicable margin of 1.75% to 2.25%, or the Base Rate plus an applicable margin of 0.75% to 1.25%, with interest currently being paid on a monthly basis. The Base Rate means the greater of (i) the prime lending rate as publicly announced from time to time by Wells Fargo, (ii) the Federal Funds Rate plus 0.5%, and (iii) LIBOR plus 1.0%. There is also a monthly unused line fee under the ABL Revolver of 0.25% to 0.375%.
Fifth Amendment
On August 25, 2014, the Company entered into a Fifth Amendment to Credit Agreement (“Fifth Amendment”). The Fifth Amendment, among other things: (i) increased the ABL Term Loan by $22,000 to $90,000; (ii) increased the fixed quarterly payments on the ABL Term Loan from $2,125 to $2,812; (iii) modified the calculation of the fixed charge coverage ratio to exclude certain capital expenditures and permitted acquisitions, at the election of the Company, through June 30, 2015, subject to a maximum exclusion of $40,000 for any consecutive twelve-month period and other limitations; (iv) increased the ABL Term Loan interest rate from LIBOR plus an applicable margin of 2.25%, or the Base Rate plus an applicable margin of 1.25%, to LIBOR plus an applicable margin of 2.50%, or the Base Rate plus an applicable margin of 1.50%; (v) modified the date on which the eligibility of certain collateral is calculated as a date between July 19, 2015 and December 31, 2015, subject to satisfaction of certain additional conditions, such that the ABL Term Loan amount can be increased again up to $90,000; (vi) related to the making of restricted payments (consisting of dividends and share repurchases), in addition to existing requirements, added a requirement to have a fixed charge coverage ratio of at least 1.0 to 1.0 during the same period, calculated on a pro forma basis as if all such restricted payments made pursuant to the most recent compliance certificate date were made on the last day of the applicable twelve-fiscal-month period; and (vii) removed the requirement to hedge interest rate exposure on funded indebtedness. Debt financing fees of $184 were recorded during the six months ended December 28, 2014 related to the amendment.
As of December 28, 2014, the Company was in compliance with all financial covenants; the excess availability under the ABL Revolver was $60,919; the fixed charge coverage ratio was 4.5 to 1.0; and the Company had $525 of standby letters of credit, none of which have been drawn upon.
Unifi, Inc.
Notes to Condensed Consolidated Financial Statements – (Continued)
Term Loan from Unconsolidated Affiliate
On August 30, 2012, a foreign subsidiary of the Company entered into an unsecured loan agreement under which it borrowed $1,250 from the Company’s unconsolidated affiliate, U.N.F. Industries Ltd. The loan does not amortize and bears interest at 3%, payable semi-annually. The entire principal balance is due August 30, 2015, the maturity date.
Scheduled Debt Maturities
The following table presents the scheduled maturities of the Company’s outstanding debt obligations for the remainder of fiscal year 2015 and the fiscal years thereafter:
Scheduled Maturities on a Fiscal Year Basis |
||||||||||||||||||||||||
2015 |
2016 |
2017 |
2018 |
2019 |
Thereafter |
|||||||||||||||||||
ABL Revolver |
$ | — | $ | — | $ | — | $ | — | $ | 19,000 | $ | — | ||||||||||||
ABL Term Loan |
5,625 | 11,250 | 11,250 | 11,250 | 47,812 | — | ||||||||||||||||||
Capital lease obligations |
423 | 866 | 808 | 558 | 366 | 800 | ||||||||||||||||||
Term loan from unconsolidated affiliate |
— | 1,250 | — | — | — | — | ||||||||||||||||||
Total |
$ | 6,048 | $ | 13,366 | $ | 12,058 | $ | 11,808 | $ | 67,178 | $ | 800 |
Debt Financing Fees
Debt financing fees are classified within other non-current assets and consist of the following:
Balance at June 29, 2014 |
$ | 2,093 | ||
Amounts recorded related to debt modification |
184 | |||
Amortization charged to interest expense |
(258 | ) | ||
Balance at December 28, 2014 |
$ | 2,019 |
Interest Expense
Interest expense consists of the following:
For the Three Months Ended |
For the Six Months Ended |
|||||||||||||||
December 28, 2014 |
December 29, 2013 |
December 28, 2014 |
December 29, 2013 |
|||||||||||||
Interest on ABL Facility |
$ | 925 | $ | 812 | $ | 1,785 | $ | 1,665 | ||||||||
Other |
43 | 30 | 91 | 69 | ||||||||||||
Subtotal |
968 | 842 | 1,876 | 1,734 | ||||||||||||
Reclassification adjustment for cash flow hedge |
89 | 145 | 193 | 300 | ||||||||||||
Amortization of debt financing fees |
146 | 105 | 258 | 212 | ||||||||||||
Mark-to-market adjustment for interest rate swap |
12 | (148 | ) | (246 | ) | (8 | ) | |||||||||
Interest capitalized to property, plant and equipment, net |
(6 | ) | (41 | ) | (53 | ) | (83 | ) | ||||||||
Subtotal |
241 | 61 | 152 | 421 | ||||||||||||
Total interest expense |
$ | 1,209 | $ | 903 | $ | 2,028 | $ | 2,155 |
13. Other Long-Term Liabilities
Other long-term liabilities consists of the following:
December 28, 2014 |
June 29, 2014 |
|||||||
Supplemental post-employment plan |
$ | 3,506 | $ | 3,173 | ||||
Contingent consideration |
1,637 | 2,026 | ||||||
Uncertain tax positions |
1,018 | 1,101 | ||||||
Interest rate swap |
117 | 363 | ||||||
Other |
1,361 | 886 | ||||||
Total other long-term liabilities |
$ | 7,639 | $ | 7,549 |
Unifi, Inc.
Notes to Condensed Consolidated Financial Statements – (Continued)
The Company maintains an unfunded supplemental post-employment plan for certain management employees. Each employee’s account is credited annually based upon a percentage of the participant’s base salary, with each participant’s balance adjusted quarterly to reflect returns based upon a stock market index. Amounts are paid to participants only after termination of employment. Expenses recorded for this plan for the three months ended December 28, 2014 and December 29, 2013 were $234 and $301, respectively, and for the six months ended December 28, 2014 and December 29, 2013 were $333 and $520, respectively.
Contingent consideration represents the present value of the long-term portion of contingent payments associated with the Company’s December 2013 acquisition of Dillon’s draw winding business, described in “Note 4. Acquisition” and “Note 17. Fair Value of Financial Instruments and Non-Financial Assets and Liabilities.”
Other primarily includes certain retiree and post-employment medical and disability liabilities and deferred incentives.
14. Income Taxes
The effective income tax rates for the three months and six months ended December 28, 2014 and December 29, 2013 were based upon the estimated effective income tax rate applicable for the full year after giving effect to any significant items related specifically to interim periods. The effective income tax rate can be impacted over the course of the fiscal year by the mix and timing of actual earnings from our U.S. and foreign sources versus annual projections and changes in foreign currency exchange rates in relation to the U.S. Dollar. As a result, the Company’s effective tax rate may fluctuate significantly on a quarterly basis.
The Company’s income tax provision for the three months ended December 28, 2014 and December 29, 2013 resulted in tax expense of $3,193 and $3,924, respectively, with an effective tax rate of 25.9% and 38.7%, respectively. The Company’s income tax provision for the six months ended December 28, 2014 and December 29, 2013 resulted in tax expense of $7,354 and $9,675, respectively, with an effective tax rate of 31.8% and 39.5%, respectively.
The effective income tax rate for the current quarter and year-to-date period is lower than the U.S. statutory rate due to (i) the recognition of lower taxable income versus book income for an unconsolidated affiliate, (ii) a lower overall effective tax rate for the Company’s foreign earnings and (iii) the domestic production activities deduction, partially offset by state and local taxes and losses in tax jurisdictions for which no tax benefit could be recognized.
The effective income tax rate for the prior year periods is higher than the U.S. statutory rate due to (i) the impact of state and local taxes, (ii) the recognition of higher taxable versus book income for an unconsolidated affiliate for which the Company maintains a full valuation allowance, (iii) foreign dividends taxed in the U.S. and (iv) losses in tax jurisdictions for which no tax benefit could be recognized.
As of December 28, 2014, the Company’s valuation allowance was $18,279 and includes $14,682 for reserves against certain domestic deferred tax assets primarily related to equity investments and foreign tax credits, as well as $3,597 for reserves against certain deferred tax assets of the Company’s foreign subsidiaries that are primarily related to net operating loss carryforwards and equity investments. The Company’s valuation allowance as of June 29, 2014 was $18,615. The decrease in the valuation allowance during the six month period ended December 28, 2014 is attributable to the timing of the Company’s recognition of lower taxable versus book income for an unconsolidated affiliate.
There have been no significant changes in the Company’s liability for uncertain tax positions since June 29, 2014. The Company’s estimate for the potential outcome for any uncertain tax issue is highly judgmental. Management believes that any reasonably foreseeable outcomes related to these matters have been adequately provided for. However, future results may include favorable or unfavorable adjustments to estimated tax liabilities in the period the assessments are made or resolved or when statutes of limitation on potential assessments expire.
The Company and its domestic subsidiaries file a consolidated federal income tax return, as well as income tax returns in numerous state and foreign jurisdictions. The tax years subject to examination vary by jurisdiction. The Company regularly assesses the outcomes of both completed and ongoing examinations to ensure that the Company’s provision for income taxes is sufficient. Currently, the Company is subject to income tax examinations for U.S. federal income taxes for tax years 2011 through 2014, for foreign income taxes for tax years 2008 through 2014, and for state and local income taxes for tax years 2009 through 2014. The U.S. federal tax returns and state tax returns filed for the 2011 through 2013 tax years have utilized carryforward tax attributes generated in prior tax years, including net operating losses, which could potentially be revised upon examination.
Unifi, Inc.
Notes to Condensed Consolidated Financial Statements – (Continued)
15. Shareholders’ Equity
During fiscal year 2014, the Company completed its repurchase of shares under its $50,000 stock repurchase program that had been approved by the Board on January 22, 2013 (the “2013 SRP”). On April 23, 2014, the Board approved a new stock repurchase program (the “2014 SRP”) to acquire up to an additional $50,000 of the Company’s common stock. Under the 2014 SRP (as was the case under the 2013 SRP), the Company has been authorized to repurchase shares at prevailing market prices, through open market purchases or privately negotiated transactions at such times and prices and in such manner as determined by management, subject to market conditions, applicable legal requirements, contractual obligations and other factors. Repurchases, if any, are expected to be financed through cash generated from operations and borrowings under the Company’s ABL Revolver, and are subject to applicable limitations and restrictions as set forth in the ABL Facility. The 2014 SRP has no stated expiration or termination date, and there is no time limit or specific time frame otherwise for repurchases. The Company may discontinue repurchases at any time that management determines additional purchases are not beneficial or advisable.
The following table summarizes the Company’s repurchases and retirements of its common stock under the 2013 SRP and the 2014 SRP.
Total Number of Shares Repurchased as Part of Publicly Announced Plans or Programs |
Average Price Paid per Share |
Maximum Approximate Dollar Value that May Yet Be Repurchased Under the 2014 SRP |
||||||||||
Fiscal year 2013 |
1,068 | $ | 18.08 | |||||||||
Fiscal year 2014 |
1,524 | $ | 23.96 | |||||||||
Fiscal year 2015 (through December 28, 2014) |
149 | $ | 28.00 | |||||||||
Total |
2,741 | $ | 21.89 | $ | 40,011 |
All repurchased shares have been retired and have the status of authorized and unissued shares. The cost of the repurchased shares is recorded as a reduction to common stock to the extent of the par value of the shares acquired and the remainder is allocated between capital in excess of par value and retained earnings. The portion of the remainder that is allocated to capital in excess of par value is limited to a pro rata portion of capital in excess of par value.
No dividends were paid during the six months ended December 28, 2014 or in the previous two fiscal years.
16. Stock-based Compensation
On October 23, 2013, the Company’s shareholders approved the Unifi, Inc. 2013 Incentive Compensation Plan (the “2013 Plan”). The 2013 Plan replaced the 2008 Unifi, Inc. Long-Term Incentive Plan (the “2008 LTIP”). No additional awards will be granted under the 2008 LTIP; however, prior awards outstanding under the 2008 LTIP remain subject to that plan’s provisions. The 2013 Plan authorized the issuance of 1,000 shares of common stock, subject to certain increases in the event outstanding awards under the 2008 LTIP expire, are forfeited or otherwise terminate unexercised.
Stock options
During the six months ended December 28, 2014 and December 29, 2013, the Company granted stock options to purchase 150 and 97 shares of common stock, respectively, to certain key employees. The stock options vest ratably over the required three-year service period and have ten-year contractual terms. For the six months ended December 28, 2014 and December 29, 2013, the weighted average exercise price of the options was $27.38 and $22.31 per share, respectively. The Company used the Black-Scholes model to estimate the weighted average grant date fair value of $17.31 and $14.66 per share, respectively.
For options granted, the valuation models used the following assumptions:
For the Six Months Ended |
||||||
December 28, 2014 |
December 29, 2013 |
|||||
Expected term (years) |
7.3 | 7.4 | ||||
Risk-free interest rate |
2.2% |
2.1% |
||||
Volatility |
62.6% |
65.9% |
||||
Dividend yield |
— | — |
The Company uses historical data to estimate the expected term and volatility. The risk-free interest rate is based on the U.S. Treasury yield curve in effect at the time of the grant for periods corresponding with the expected term of the options.
Unifi, Inc.
Notes to Condensed Consolidated Financial Statements – (Continued)
A summary of stock option activity for the six months ended December 28, 2014 is as follows:
Stock Options |
Weighted Average Exercise Price |
Weighted Average Remaining Contractual Life (Years) |
Aggregate Intrinsic Value |
|||||||||||||
Outstanding at June 29, 2014 |
800 | $ | 9.77 | |||||||||||||
Granted |
150 | $ | 27.38 | |||||||||||||
Exercised |
(5 | ) | $ | 8.75 | ||||||||||||
Forfeited |
(4 | ) | $ | 8.75 | ||||||||||||
Expired |
— | $ | — | |||||||||||||
Outstanding at December 28, 2014 |
941 | $ | 12.60 | 6.1 | $ | 16,570 | ||||||||||
Vested and expected to vest as of December 28, 2014 |
934 | $ | 12.50 | 6.1 | $ | 16,526 | ||||||||||
Exercisable at December 28, 2014 |
682 | $ | 8.61 | 5.1 | $ | 14,714 |
At December 28, 2014, 10 non-vested options are subject to a market condition that vests the options on the date that the closing price of the Company’s common stock on the New York Stock Exchange has been at least $30 per share for thirty consecutive trading days. During fiscal year 2014, 14 options subject to a similar market condition at a threshold of $24 per share were vested and 10 such vested options remain outstanding at December 28, 2014. The weighted average exercise price of such 20 options subject to a market condition is $8.16.
At December 28, 2014, the remaining unrecognized compensation cost related to unvested stock options was $2,257, which is expected to be recognized over a weighted average period of 2.4 years.
For the six months ended December 28, 2014 and December 29, 2013, the total intrinsic value of options exercised was $81, and $12,521, respectively. The amount of cash received from the exercise of options was $36 and $2,833 and the tax benefit realized from stock options exercised was $32 and $4,905 for the six months ended December 28, 2014 and December 29, 2013, respectively.
Restricted stock units
During the six months ended December 28, 2014 and December 29, 2013, the Company granted 17 and 25 restricted stock units (“RSUs”), respectively, to the Company’s non-employee directors. The director RSUs became fully vested on the grant date. The director RSUs convey no rights of ownership in shares of Company stock until such director RSUs have been distributed to the grantee in the form of Company stock. The vested director RSUs will be converted into an equivalent number of shares of Company common stock and distributed to the grantee following the grantee’s termination of service as a member of the Board. The grantee may elect to defer receipt of the shares of stock in accordance with the deferral options provided under the Unifi, Inc. Director Deferred Compensation Plan. The Company estimated the fair value of such awards granted during the six months ended December 28, 2014 and December 29, 2013 to be $28.58 and $23.23 per director RSU, respectively.
During July 2013, the Company granted 22 RSUs to certain key employees. The employee RSUs are subject to a vesting restriction and convey no rights of ownership in shares of Company stock until such employee RSUs have vested and been distributed to the grantee in the form of Company stock. The employee RSUs vest over a three-year period, and will be converted into an equivalent number of shares of stock (for distribution to the grantee) on each vesting date, unless the grantee has elected to defer the receipt of the shares of stock until separation from service. If, after the first anniversary of the grant date and prior to the final vesting date, the grantee has a separation from service without cause for any reason other than the employee’s resignation, the remaining unvested employee RSUs will become fully vested and will be converted to an equivalent number of shares of stock and issued to the grantee. The Company estimated the fair value of such awards granted to be $22.08 per employee RSU.
The Company estimates the fair value of RSUs based on the market price of the Company’s common stock at the award grant date.
Unifi, Inc.
Notes to Condensed Consolidated Financial Statements – (Continued)
A summary of the RSU activity for the six months ended December 28, 2014 is as follows:
Non-vested |
Weighted Average Grant Date Fair Value |
Vested |
Total |
Weighted Average Grant Date Fair Value |
||||||||||||||||
Outstanding at June 29, 2014 |
49 | $ | 16.11 | 152 | 201 | $ | 14.19 | |||||||||||||
Granted |
17 | $ | 28.58 | — | 17 | $ | 28.58 | |||||||||||||
Vested |
(46 | ) | $ | 19.86 | 46 | — | $ | 19.86 | ||||||||||||
Converted |
— | $ | — | (16 | ) | (16 | ) | $ | 14.06 | |||||||||||
Forfeited |
— | $ | — | — | — | $ | — | |||||||||||||
Outstanding at December 28, 2014 |
20 | $ | 18.35 | 182 | 202 | $ | 15.45 |
At December 28, 2014, the number of RSUs vested and expected to vest was 202 with an aggregate intrinsic value of $6,121. The aggregate intrinsic value of the 182 vested RSUs at December 28, 2014 was $5,492.
The remaining unrecognized compensation cost related to the unvested RSUs at December 28, 2014 is $137, which is expected to be recognized over a weighted average period of 1.5 years.
For the six months ended December 28, 2014 and December 29, 2013, the total intrinsic value of RSUs converted was $425 and $696, respectively. The tax benefit realized from the conversion of RSUs was $166 and $275 for the six months ended December 28, 2014 and December 29, 2013, respectively.
Summary
The total cost charged against income related to all stock-based compensation arrangements was as follows:
For the Three Months Ended |
For the Six Months Ended |
|||||||||||||||
December 28, 2014 |
December 29, 2013 |
December 28, 2014 |
December 29, 2013 |
|||||||||||||
Stock options |
$ | 499 | $ | 282 | $ | 963 | $ | 438 | ||||||||
RSUs |
539 | 670 | 601 | 773 | ||||||||||||
Total compensation cost |
$ | 1,038 | $ | 952 | $ | 1,564 | $ | 1,211 |
The total income tax benefit recognized for stock-based compensation was $413 and $376 for the six months ended December 28, 2014 and December 29, 2013, respectively.
As of December 28, 2014, total unrecognized compensation costs related to all unvested stock-based compensation arrangements was $2,394. The weighted average period over which these costs are expected to be recognized is 2.3 years.
As of December 28, 2014, a summary of the number of securities remaining available for future issuance under equity compensation plans is as follows:
Authorized under the 2013 Plan |
1,000 | |||
Plus: Awards expired, forfeited or otherwise terminated unexercised from the 2008 LTIP |
— | |||
Less: Service-condition options granted |
(155 | ) | ||
Less: RSUs granted to non-employee directors |
(42 | ) | ||
Available for issuance under the 2013 Plan |
803 |
17. Fair Value of Financial Instruments and Non-Financial Assets and Liabilities
Financial Instruments
The Company may use derivative financial instruments such as foreign currency forward contracts or interest rate swaps to reduce its ongoing business exposures to fluctuations in foreign currency exchange rates or interest rates. The Company does not enter into derivative contracts for speculative purposes.
Foreign currency forward contracts
The Company may enter into foreign currency forward contracts as economic hedges for exposures related to certain sales, inventory purchases and equipment purchases which are denominated in currencies that are not its functional currency. Foreign currency forward contracts are not designated as hedges by the Company and are marked to market each period and offset by the foreign exchange (gains) losses included in other operating expense, net resulting from the underlying exposures of the foreign currency denominated assets and liabilities. As of December 28, 2014, there were no outstanding foreign currency forward contracts.
Unifi, Inc.
Notes to Condensed Consolidated Financial Statements – (Continued)
Interest rate swap
On May 18, 2012, the Company entered into a five year, $50,000 interest rate swap with Wells Fargo to provide a hedge against the variability of cash flows related to LIBOR-based variable rate borrowings under the Company’s ABL Facility. It increased to $85,000 in May 2013 (when certain other interest rate swaps terminated) and decreases $5,000 per quarter beginning in August 2013 until the balance again reaches $50,000 in February 2015, where it will remain through the life of the instrument. This interest rate swap allows the Company to fix LIBOR at 1.06% and terminates on May 24, 2017. At December 28, 2014, the notional amount of the interest rate swap was $55,000.
On November 26, 2012, the Company de-designated the interest rate swap as a cash flow hedge. For the year-to-date periods ended December 28, 2014 and December 29, 2013, the Company reclassified pre-tax unrealized losses of $193 and $300 from accumulated other comprehensive loss to interest expense, respectively. The Company has recognized a pre-tax mark-to-market gain of $246 and $8 within interest expense for the six months ended December 28, 2014 and December 29, 2013, respectively, related to this interest rate swap. See “Note 18. Accumulated Other Comprehensive Loss” for further discussion of the reclassifications of unrealized losses from accumulated other comprehensive loss.
Contingent consideration
On December 2, 2013, the Company acquired certain assets in a business combination with Dillon and recorded a contingent consideration liability, as described in “Note 4. Acquisition.” The fair value of the contingent consideration is measured at each reporting period using a discounted cash flow methodology based on inputs not observable in the market (Level 3 classification in the fair value hierarchy). The inputs to the discounted cash flow model include the estimated payments through the term of the agreement based on an agreed-upon definition and schedule, adjusted to risk-neutral estimates using a market price of risk factor which considers relevant metrics of comparable entities, discounted using an observable cost of debt over the term of the estimated payments. Any change in the fair value from either the passage of time or events occurring after the acquisition date is recorded in other operating expense, net. As of December 28, 2014, a recent decline in actual sales volume versus forecasted sales volume has been considered in reflecting a slight decrease in expected future payments, while no other inputs and assumptions used to develop the fair value measurement have changed since the acquisition date.
A reconciliation of the changes in the fair value follows:
Contingent consideration as of June 29, 2014 |
$ | 2,563 | ||
Change in fair value |
(43 | ) | ||
Payments |
(358 | ) | ||
Contingent consideration as of December 28, 2014 |
$ | 2,162 |
Based on the present value of the expected future payments, $525 is reflected in accrued expenses and $1,637 is reflected in other long-term liabilities.
The Company’s financial assets and liabilities accounted for at fair value on a recurring basis and the level within the fair value hierarchy used to measure these items are as follows:
As of December 28, 2014 |
Notional Amount |
USD Equivalent |
Balance Sheet Location |
Fair Value Hierarchy |
Fair Value |
|||||||||||
Foreign currency contracts |
EUR |
— | $ | — |
Other current assets |
Level 2 |
$ | — | ||||||||
Interest rate swap |
USD |
$ | 55,000 | $ | 55,000 |
Other long-term liabilities |
Level 2 |
$ | 117 | |||||||
Contingent consideration |
— | — |
Accrued expenses and other long-term liabilities |
Level 3 |
$ | 2,162 |
As of June 29, 2014 |
Notional Amount |
USD Equivalent |
Balance Sheet Location |
Fair Value Hierarchy |
Fair Value |
|||||||||||
Foreign currency contracts |
EUR |
495 | $ | 668 |
Other current assets |
Level 2 |
$ | 7 | ||||||||
Interest rate swap |
USD |
$ | 65,000 | $ | 65,000 |
Other long-term liabilities |
Level 2 |
$ | 363 | |||||||
Contingent consideration |
— | — |
Accrued expenses and other long-term liabilities |
Level 3 |
$ | 2,563 |
(EUR represents the Euro)
Unifi, Inc.
Notes to Condensed Consolidated Financial Statements – (Continued)
Estimates for the fair value of the Company’s foreign currency forward contracts and interest rate swaps are obtained from month-end market quotes for contracts with similar terms.
The effect of marked to market hedging derivative instruments was as follows:
For the Three Months Ended |
|||||||||
Derivatives not designated as hedges |
Classification |
December 28, 2014 |
December 29, 2013 |
||||||
Foreign exchange contracts |
Other operating expense, net |
$ | — | $ | (16 | ) | |||
Interest rate swap |
Interest expense |
12 | (148 | ) | |||||
Total loss (gain) recognized in income |
$ | 12 | $ | (164 | ) |
For the Six Months Ended |
|||||||||
Derivatives not designated as hedges |
Classification |
December 28, 2014 |
December 29, 2013 |
||||||
Foreign exchange contracts |
Other operating expense, net |
$ | 7 | $ | (22 | ) | |||
Interest rate swap |
Interest expense |
(246 | ) | (8 | ) | ||||
Total (gain) loss recognized in income |
$ | (239 | ) | $ | (30 | ) |
By entering into derivative instrument contracts, the Company exposes itself to counterparty credit risk. The Company attempts to minimize this risk by selecting counterparties with investment grade credit ratings, limiting the amount of exposure to any single counterparty and regularly monitoring its market position with each counterparty. The Company’s derivative instruments do not contain any credit-risk-related contingent features.
The Company believes that there have been no significant changes to its credit risk profile or the interest rates available to the Company for debt issuances with similar terms and average maturities and the Company estimates that the fair values of its debt obligations approximate the carrying amounts. Other financial instruments include cash and cash equivalents, receivables, accounts payable and accrued expenses. The financial statement carrying amounts of these items approximate the fair value due to their short-term nature.
There were no transfers into or out of the levels of the fair value hierarchy for the six months ended December 28, 2014.
Non-Financial Assets and Liabilities
The Company did not have any non-financial assets or liabilities that were required to be measured at fair value on a recurring basis.
18. Accumulated Other Comprehensive Loss
The components and the changes in accumulated other comprehensive loss, net of tax, as applicable, consist of the following:
Foreign Currency Translation Adjustments |
Unrealized (Loss) Gain On Interest Rate Swap |
Accumulated Other Comprehensive Loss |
||||||||||
Balance at June 29, 2014 |
$ | (4,241 | ) | $ | (378 | ) | $ | (4,619 | ) | |||
Other comprehensive (loss) income, net of tax |
(12,895 | ) | 193 | (12,702 | ) | |||||||
Balance at December 28, 2014 |
$ | (17,136 | ) | $ | (185 | ) | $ | (17,321 | ) |
A summary of the pre-tax, tax and after-tax effects of the components of other comprehensive loss for the quarters ended December 28, 2014 and December 29, 2013 is provided as follows:
For the Three Months Ended December 28, 2014 |
||||||||||||
Pre-tax |
Tax |
After-tax |
||||||||||
Other comprehensive (loss) income: |
||||||||||||
Foreign currency translation adjustments |
$ | (5,483 | ) | $ | — | $ | (5,483 | ) | ||||
Foreign currency translation adjustments for an unconsolidated affiliate |
(371 | ) | — | (371 | ) | |||||||
Reclassification adjustment on cash flow hedge |
89 | — | 89 | |||||||||
Other comprehensive loss |
$ | (5,765 | ) | $ | — | $ | (5,765 | ) |
Unifi, Inc.
Notes to Condensed Consolidated Financial Statements – (Continued)
For the Three Months Ended December 29, 2013 |
||||||||||||
Pre-tax |
Tax |
After-tax |
||||||||||
Other comprehensive (loss) income: |
||||||||||||
Foreign currency translation adjustments |
$ | (3,140 | ) | $ | — | $ | (3,140 | ) | ||||
Reclassification adjustment on cash flow hedge |
145 | — | 145 | |||||||||
Other comprehensive loss |
$ | (2,995 | ) | $ | — | $ | (2,995 | ) |
A summary of the pre-tax, tax and after-tax effects of the components of other comprehensive loss for the six months ended December 28, 2014 and December 29, 2013 is provided as follows:
For the Six Months Ended December 28, 2014 |
||||||||||||
Pre-tax |
Tax |
After-tax |
||||||||||
Other comprehensive (loss) income: |
||||||||||||
Foreign currency translation adjustments |
$ | (12,524 | ) | $ | — | $ | (12,524 | ) | ||||
Foreign currency translation adjustments for an unconsolidated affiliate |
(371 | ) | — | (371 | ) | |||||||
Reclassification adjustment on cash flow hedge |
193 | — | 193 | |||||||||
Other comprehensive loss |
$ | (12,702 | ) | $ | — | $ | (12,702 | ) |
For the Six Months Ended December 29, 2013 |
||||||||||||
Pre-tax |
Tax |
After-tax |
||||||||||
Other comprehensive (loss) income: |
||||||||||||
Foreign currency translation adjustments |
$ | (3,462 | ) | $ | — | $ | (3,462 | ) | ||||
Reclassification adjustment on cash flow hedge |
300 | — | 300 | |||||||||
Other comprehensive loss |
$ | (3,162 | ) | $ | — | $ | (3,162 | ) |
19. Computation of Earnings Per Share
The computation of basic and diluted earnings per share (“EPS”) is as follows:
For the Three Months Ended |
For the Six Months Ended |
|||||||||||||||
December 28, 2014 |
December 29, 2013 |
December 28, 2014 |
December 29, 2013 |
|||||||||||||
Basic EPS |
||||||||||||||||
Net income attributable to Unifi, Inc. |
$ | 9,418 | $ | 6,443 | $ | 16,495 | $ | 15,313 | ||||||||
Weighted average common shares outstanding |
18,180 | 19,136 | 18,235 | 19,200 | ||||||||||||
Basic EPS |
$ | 0.52 | $ | 0.34 | $ | 0.90 | $ | 0.80 | ||||||||
Diluted EPS |
||||||||||||||||
Net income attributable to Unifi, Inc. |
$ | 9,418 | $ | 6,443 | $ | 16,495 | $ | 15,313 | ||||||||
Weighted average common shares outstanding |
18,180 | 19,136 | 18,235 | 19,200 | ||||||||||||
Net potential common share equivalents – stock options and RSUs |
602 | 758 | 600 | 832 | ||||||||||||
Adjusted weighted average common shares outstanding |
18,782 | 19,894 | 18,835 | 20,032 | ||||||||||||
Diluted EPS |
$ | 0.50 | $ | 0.32 | $ | 0.88 | $ | 0.76 | ||||||||
Excluded from the calculation of common share equivalents: |
||||||||||||||||
Anti-dilutive common share equivalents |
177 | 91 | 177 | 91 | ||||||||||||
Excluded from the calculation of diluted shares: |
||||||||||||||||
Unvested options that vest upon achievement of certain market conditions |
10 | 13 | 10 | 13 |
Unifi, Inc.
Notes to Condensed Consolidated Financial Statements – (Continued)
The calculation of earnings per common share is based on the weighted average number of the Company’s common shares outstanding for the applicable period. The calculation of diluted earnings per common share presents the effect of all potential dilutive common shares that were outstanding during the respective period, unless the effect of doing so is anti-dilutive. Common share equivalents where the exercise price is above the average market price are excluded in the calculation of diluted earnings per common share.
20. Other Operating Expense, Net
Other operating expense, net consists of the following:
For the Three Months Ended |
For the Six Months Ended |
|||||||||||||||
December 28, 2014 |
December 29, 2013 |
December 28, 2014 |
December 29, 2013 |
|||||||||||||
Operating expenses for Renewables |
$ | 739 | $ | 580 | $ | 1,741 | $ | 1,204 | ||||||||
Foreign currency transaction losses |
61 | 79 | 374 | 173 | ||||||||||||
Net loss on sale or disposal of assets |
17 | 299 | 17 | 340 | ||||||||||||
Restructuring charges, net |
— | 222 | — | 1,118 | ||||||||||||
Change in fair value of contingent consideration |
(118 | ) | — | (43 | ) | — | ||||||||||
Other, net |
3 | (35 | ) | 74 | (66 | ) | ||||||||||
Other operating expense, net |
$ | 702 | $ | 1,145 | $ | 2,163 | $ | 2,769 |
Operating expenses for Renewables include amounts incurred for employee costs, land and equipment rental costs, contract labor, freight costs, fuel, operating supplies, product testing, and administrative costs. Operating expenses for Renewables also includes $98 and $80 of depreciation and amortization expense for the three months ended December 28, 2014 and December 29, 2013, respectively, and $196 and $160 for the six months ended December 28, 2014 and December 29, 2013, respectively.
The components of restructuring charges, net consist of the following:
For the Three Months Ended |
For the Six Months Ended |
|||||||||||||||
December 28, 2014 |
December 29, 2013 |
December 28, 2014 |
December 29, 2013 |
|||||||||||||
Severance |
$ | — | $ | 103 | $ | — | $ | 769 | ||||||||
Equipment relocation and reinstallation costs |
— | 119 | — | 349 | ||||||||||||
Total restructuring charges, net |
$ | — | $ | 222 | $ | — | $ | 1,118 |
Severance
On May 14, 2013, the Company and one of its executive officers entered into a severance agreement that provided severance and certain other benefits through November 2014. On August 12, 2013, the Company and another of its executive officers entered into a severance agreement that provided severance payments through November 2014 and certain other benefits through December 2014. The table below presents changes to the severance reserves for the six months ended December 28, 2014:
Balance June 29, 2014 |
Charged to expense |
Charged to other accounts |
Payments |
Adjustments |
Balance December 28, 2014 |
|||||||||||||||||||
Accrued severance |
$ | 374 | — | (19 | ) | (355 | ) | — | $ | — |
Equipment Relocation and Reinstallation Costs
During the first six months of fiscal year 2014, the Company dismantled and relocated certain polyester draw warping equipment from Monroe, North Carolina to a Burlington, North Carolina facility. The Company also dismantled and relocated certain polyester texturing and twisting equipment between locations in North Carolina and El Salvador. The costs incurred for the relocation of equipment were charged to restructuring expense within the Polyester Segment.
Unifi, Inc.
Notes to Condensed Consolidated Financial Statements – (Continued)
21. Investments in Unconsolidated Affiliates and Variable Interest Entities
Parkdale America, LLC
In June 1997, the Company and Parkdale Mills, Inc. (“Mills”) entered into a Contribution Agreement that set forth the terms and conditions by which the two companies contributed all of the assets of their spun cotton yarn operations utilizing open-end and air-jet spinning technologies to create Parkdale America, LLC (“PAL”). In exchange for its contribution, the Company received a 34% ownership interest in PAL, which is accounted for using the equity method of accounting. Effective January 1, 2012, Mills’ interest in PAL was assigned to Parkdale Incorporated. PAL is a limited liability company treated as a partnership for income tax reporting purposes. PAL is a producer of cotton and synthetic yarns for sale to the textile industry and apparel market, both foreign and domestic. PAL has 14 manufacturing facilities located primarily in the southeast region of the U.S. and in Mexico. According to its most recently issued audited financial statements, PAL’s five largest customers accounted for approximately 74% of total revenues and 78% of total gross accounts receivable outstanding. As PAL’s fiscal year end is the Saturday nearest to December 31 and its results are considered significant, the Company files an amendment to each Annual Report on Form 10-K on or before 90 days subsequent to PAL’s fiscal year end to provide PAL’s audited financial statements for PAL’s most recent fiscal year. The Company filed an amendment to its Annual Report on Form 10-K for the fiscal year ended June 30, 2013 on March 27, 2014 to provide PAL’s audited financial statements for PAL’s fiscal year ended December 28, 2013. The Company will file an amendment to the 2014 Form 10-K on or before April 3, 2015 to provide PAL’s audited financial statements for PAL’s fiscal year ending January 3, 2015.
During August 2008, a federal government program commenced providing economic adjustment assistance to domestic users of upland cotton (the “EAP program”). The EAP program offers a subsidy for cotton consumed in domestic production, and the subsidy is paid the month after the eligible cotton is consumed. The subsidy must be used within eighteen months after the marketing year in which it is earned to purchase qualifying capital expenditures in the U.S. for production of goods from upland cotton. The marketing year is from August 1 to July 31. The program provides a subsidy of up to three cents per pound. In February 2014, the federal government extended the EAP program for five years. The cotton subsidy will remain at three cents per pound for the life of the program. PAL recognizes its share of income for the cotton subsidy when the cotton has been consumed and the qualifying assets have been acquired, with an appropriate allocation methodology considering the dual criteria of the subsidy.
PAL is subject to price risk related to anticipated fixed-price yarn sales. To protect the gross margin of these sales, PAL may enter into cotton futures to manage changes in raw material prices in order to protect the gross margin of fixed-priced yarn sales. The derivative instruments used are listed and traded on an exchange and are thus valued using quoted prices classified within Level 1 of the fair value hierarchy. As of December 2014, PAL had no futures contracts designated as cash flow hedges.
As of December 28, 2014, the Company’s investment in PAL was $102,041 and reflected within investments in unconsolidated affiliates in the condensed consolidated balance sheets. The reconciliation between the Company’s share of the underlying equity of PAL and its investment is as follows:
Underlying equity as of December 28, 2014 |
$ | 120,412 | ||
Initial excess capital contributions |
53,363 | |||
Impairment charge recorded by the Company in 2007 |
(74,106 | ) | ||
Anti-trust lawsuit against PAL in which the Company did not participate |
2,652 | |||
EAP adjustments |
(280 | ) | ||
Investment as of December 28, 2014 |
$ | 102,041 |
On August 28, 2014, PAL acquired the remaining 50% ownership interest in a yarn manufacturer based in Mexico in which PAL was historically a 50% member. The acquisition is expected to increase PAL’s regional manufacturing capacity and expand its product offerings and customer base. PAL has accounted for the transaction as a business combination under the acquisition method, recognizing the assets acquired and liabilities assumed at their respective provisional fair values as of the acquisition date. The Company and PAL concluded that the acquisition did not represent a material business combination. PAL has recognized a provisional after-tax gain of approximately $4,600 in its initial accounting for the acquisition for all identified assets and liabilities. The Company and PAL will continue to review the acquisition accounting during the measurement period, and if new information obtained about facts and circumstances that existed at the acquisition date identifies adjustments to the assets or liabilities initially recognized, as well as any additional assets or liabilities that existed at the acquisition date, the acquisition accounting will be revised to reflect the resulting adjustments to the provisional amounts. The acquisition accounting is incomplete, primarily pending final real estate and other asset valuations, along with a comprehensive assessment of the impact on income taxes.
Unifi, Inc.
Notes to Condensed Consolidated Financial Statements – (Continued)
U.N.F. Industries, Ltd.
In September 2000, the Company and Nilit Ltd. (“Nilit”) formed a 50/50 joint venture, U.N.F. Industries Ltd. (“UNF”), for the purpose of operating nylon extrusion assets to manufacture nylon POY. Raw material and production services for UNF are provided by Nilit under separate supply and services agreements. UNF’s fiscal year end is December 31 and it is a registered Israeli private company located in Migdal Ha-Emek, Israel.
UNF America, LLC
In October 2009, the Company and Nilit America Inc. (“Nilit America”) formed a 50/50 joint venture, UNF America LLC (“UNF America”), for the purpose of operating a nylon extrusion facility which manufactures nylon POY. Raw material and production services for UNF America are provided by Nilit America under separate supply and services agreements. UNF America’s fiscal year end is December 31 and it is a limited liability company treated as a partnership for income tax reporting purposes located in Ridgeway, Virginia.
In conjunction with the formation of UNF America, the Company entered into a supply agreement with UNF and UNF America whereby the Company agreed to purchase all of its first quality nylon POY requirements for texturing (subject to certain exceptions) from either UNF or UNF America. The agreement has no stated minimum purchase quantities and pricing is negotiated every six months, based on market rates. As of December 28, 2014, the Company’s open purchase orders related to this agreement were $3,276.
The Company’s raw material purchases under this supply agreement consist of the following:
For the Six Months Ended |
||||||||
December 28, 2014 |
December 29, 2013 |
|||||||
UNF |
$ | 1,817 | $ | 6,243 | ||||
UNF America |
14,274 | 11,776 | ||||||
Total |
$ | 16,091 | $ | 18,019 |
As of December 28, 2014 and June 29, 2014, the Company had combined accounts payable due to UNF and UNF America of $3,764 and $3,966, respectively.
The Company has determined that UNF and UNF America are variable interest entities (“VIEs”) and has also determined that the Company is the primary beneficiary of these entities, based on the terms of the supply agreement. As a result, these entities should be consolidated in the Company’s financial results. As the Company purchases substantially all of the output from the two entities, the two entities’ balance sheets constitute 3% or less of the Company’s current assets, total assets and total liabilities, and such balances are not expected to comprise a larger portion in the future, the Company has not included the accounts of UNF and UNF America in its consolidated financial statements. As of December 28, 2014, the Company’s combined investments in UNF and UNF America were $3,707 and are shown within investments in unconsolidated affiliates in the Condensed Consolidated Balance Sheets. The financial results of UNF and UNF America are included in the Company’s financial statements with a one month lag, using the equity method of accounting and with intercompany profits eliminated in accordance with the Company’s accounting policy. Other than the supply agreement discussed above, the Company does not provide any other commitments or guarantees related to either UNF or UNF America.
Condensed balance sheet and income statement information for the Company’s unconsolidated affiliates is presented in the following tables. As PAL is defined as significant, its information is separately disclosed. For the three months and six months ended December 28, 2014, PAL’s corresponding fiscal periods consisted of 14 weeks and 27 weeks, respectively.
As of December 28, 2014 |
||||||||||||
PAL |
Other |
Total |
||||||||||
Current assets |
$ | 245,637 | $ | 11,969 | $ | 257,606 | ||||||
Noncurrent assets |
177,820 | 515 | 178,335 | |||||||||
Current liabilities |
42,897 | 5,136 | 48,033 | |||||||||
Noncurrent liabilities |
26,406 | — | 26,406 | |||||||||
Shareholders’ equity and capital accounts |
354,154 | 7,348 | 361,502 | |||||||||
The Company’s portion of undistributed earnings |
31,730 | 1,372 | 33,102 |
Unifi, Inc.
Notes to Condensed Consolidated Financial Statements – (Continued)
As of June 29, 2014 |
||||||||||||
PAL |
Other |
Total |
||||||||||
Current assets |
$ | 248,651 | $ | 9,187 | $ | 257,838 | ||||||
Noncurrent assets |
143,720 | 3,065 | 146,785 | |||||||||
Current liabilities |
50,696 | 5,437 | 56,133 | |||||||||
Noncurrent liabilities |
5,432 | — | 5,432 | |||||||||
Shareholders’ equity and capital accounts |
336,243 | 6,815 | 343,058 |
For the Three Months Ended December 28, 2014 |
||||||||||||
PAL |
Other |
Total |
||||||||||
Net sales |
$ | 192,243 | $ | 8,955 | $ | 201,198 | ||||||
Gross profit |
12,063 | 1,007 | 13,070 | |||||||||
Income from operations |
6,909 | 655 | 7,564 | |||||||||
Net income |
9,039 | 685 | 9,724 | |||||||||
Depreciation and amortization |
8,161 | 25 | 8,186 | |||||||||
Cash received by PAL under EAP program |
4,153 | — | 4,153 | |||||||||
Earnings recognized by PAL for EAP program |
3,854 | — | 3,854 | |||||||||
Distributions received |
— | — | — |
As of the end of PAL’s fiscal December 2014 period, PAL’s amount of deferred revenues related to the EAP program was $0.
For the Three Months Ended December 29, 2013 |
||||||||||||
PAL |
Other |
Total |
||||||||||
Net sales |
$ | 190,629 | $ | 9,371 | $ | 200,000 | ||||||
Gross profit |
16,665 | 1,199 | 17,864 | |||||||||
Income from operations |
13,348 | 761 | 14,109 | |||||||||
Net income |
14,076 | 801 | 14,877 | |||||||||
Depreciation and amortization |
7,204 | 25 | 7,229 | |||||||||
Cash received by PAL under EAP program |
3,439 | — | 3,439 | |||||||||
Earnings recognized by PAL for EAP program |
7,205 | — | 7,205 | |||||||||
Distributions received |
— | 500 | 500 |
As of the end of PAL’s fiscal December 2013 period, PAL’s amount of deferred revenues related to the EAP program was $0.
For the Six Months Ended December 28, 2014 |
||||||||||||
PAL |
Other |
Total |
||||||||||
Net sales |
$ | 398,479 | $ | 16,315 | $ | 414,794 | ||||||
Gross profit |
23,032 | 1,662 | 24,694 | |||||||||
Income from operations |
13,723 | 948 | 14,671 | |||||||||
Net income |
19,003 | 1,024 | 20,027 | |||||||||
Depreciation and amortization |
15,369 | 50 | 15,419 | |||||||||
Cash received by PAL under EAP program |
8,454 | — | 8,454 | |||||||||
Earnings recognized by PAL for EAP program |
8,755 | — | 8,755 | |||||||||
Distributions received |
— | — | — |
Unifi, Inc.
Notes to Condensed Consolidated Financial Statements – (Continued)
For the Six Months Ended December 29, 2013 |
||||||||||||
PAL |
Other |
Total |
||||||||||
Net sales |
$ | 413,166 | $ | 17,911 | $ | 431,077 | ||||||
Gross profit |
36,755 | 2,125 | 38,880 | |||||||||
Income from operations |
29,920 | 1,249 | 31,169 | |||||||||
Net income |
31,416 | 1,329 | 32,745 | |||||||||
Depreciation and amortization |
14,286 | 50 | 14,336 | |||||||||
Cash received by PAL under EAP program |
7,493 | — | 7,493 | |||||||||
Earnings recognized by PAL for EAP program |
16,284 | — | 16,284 | |||||||||
Distributions received |
2,559 | 500 | 3,059 |
22. Commitments and Contingencies
Collective Bargaining Agreements
While employees of the Company’s foreign operations are generally unionized, none of the Company’s domestic labor force is currently covered by a collective bargaining agreement.
Environmental
On September 30, 2004, the Company completed its acquisition of the polyester filament manufacturing assets located in Kinston, North Carolina from INVISTA S.a.r.l (“Invista”). The land for the Kinston site was leased pursuant to a 99 year ground lease (“Ground Lease”) with E.I. DuPont de Nemours (“DuPont”). Since 1993, DuPont has been investigating and cleaning up the Kinston site under the supervision of the U.S. Environmental Protection Agency (“EPA”) and the North Carolina Department of Environment and Natural Resources (“DENR”) pursuant to the Resource Conservation and Recovery Act Corrective Action program. The Corrective Action program requires DuPont to identify all potential areas of environmental concern (“AOCs”), assess the extent of containment at the identified AOCs and to clean it up to comply with applicable regulatory standards. Effective March 20, 2008, the Company entered into a Lease Termination Agreement associated with conveyance of certain assets at Kinston to DuPont. This agreement terminated the Ground Lease and relieved the Company of any future responsibility for environmental remediation, other than participation with DuPont, if so called upon, with regard to the Company’s period of operation of the Kinston site, which was from 2004 to 2008. However, the Company continues to own a satellite service facility acquired in the INVISTA transaction that has contamination from DuPont’s operations and is monitored by DENR. This site has been remediated by DuPont, and DuPont has received authority from DENR to discontinue remediation, other than natural attenuation. DuPont’s duty to monitor and report to DENR will be transferred to the Company in the future, at which time DuPont must pay the Company for seven years of monitoring and reporting costs and the Company will assume responsibility for any future remediation and monitoring of the site. At this time, the Company has no basis to determine if or when it will have any responsibility or obligation with respect to the AOCs or the extent of any potential liability for the same.
Operating Leases
The Company routinely leases sales and administrative office space, warehousing and distribution centers, manufacturing space, transportation equipment, manufacturing equipment, and other information technology and office equipment from third parties. In addition, Renewables leases farm land for use in growing FREEDOM® Giant Miscanthus (“FGM”). Currently, the Company does not sub-lease any of its leased property.
23. Related Party Transactions
For details regarding the nature of certain related party relationships, see “Note 25. Related Party Transactions” included in the 2014 Form 10-K. There were no new related party transactions during the six months ended December 28, 2014.
Related party receivables consist of the following:
December 28, 2014 |
June 29, 2014 |
|||||||
Cupron, Inc. |
$ | 21 | $ | 1 | ||||
Salem Global Logistics, Inc. |
4 | 12 | ||||||
Dillon Yarn Corporation |
— | 4 | ||||||
Total related party receivables (included within receivables, net) |
$ | 25 | $ | 17 |
Unifi, Inc.
Notes to Condensed Consolidated Financial Statements – (Continued)
Related party payables consist of the following:
December 28, 2014 |
June 29, 2014 |
|||||||
Cupron, Inc. |
$ | 453 | $ | 525 | ||||
Salem Leasing Corporation |
288 | 272 | ||||||
Dillon Yarn Corporation |
84 | 131 | ||||||
Total related party payables (included within accounts payable) |
$ | 825 | $ | 928 |
Related party transactions consist of the following:
For the Three Months Ended |
|||||||||
Affiliated Entity |
Transaction Type |
December 28, 2014 |
December 29, 2013 |
||||||
Dillon Yarn Corporation |
Yarn purchases |
$ | 473 | $ | 565 | ||||
Dillon Yarn Corporation |
Sales |
— | 380 | ||||||
Salem Leasing Corporation |
Transportation equipment costs |
947 | 911 | ||||||
Salem Global Logistics, Inc. |
Freight services |
63 | — | ||||||
Cupron, Inc. |
Sales |
208 | 131 | ||||||
Cupron, Inc. |
Yarn purchases |
210 | 139 | ||||||
Invemed Associates LLC |
Brokerage services |
— | 4 |
For the Six Months Ended |
|||||||||
Affiliated Entity |
Transaction Type |
December 28, 2014 |
December 29, 2013 |
||||||
Dillon Yarn Corporation |
Yarn purchases |
$ | 1,048 | $ | 1,452 | ||||
Dillon Yarn Corporation |
Sales |
— | 1,235 | ||||||
Salem Leasing Corporation |
Transportation equipment costs |
1,897 | 1,826 | ||||||
Salem Global Logistics, Inc. |
Freight services |
132 | — | ||||||
Cupron, Inc. |
Sales |
549 | 157 | ||||||
Cupron, Inc. |
Yarn purchases |
210 | 139 | ||||||
Invemed Associates LLC |
Brokerage services |
2 | 8 |
24. Business Segment Information
The Company has three operating segments, which are also its reportable segments. These segments derive revenues as follows:
● |
The Polyester Segment manufactures Chip, POY, textured, dyed, twisted, beamed and draw wound yarns, both virgin and recycled, with sales primarily to other yarn manufacturers and knitters and weavers that produce yarn and/or fabric for the apparel, hosiery, automotive upholstery, home furnishings, industrial and other end-use markets. The Polyester Segment consists of sales and manufacturing operations in the U.S. and El Salvador. |
● |
The Nylon Segment manufactures textured yarns (both nylon and polyester) and covered spandex yarns, with sales to knitters and weavers that produce fabric primarily for the apparel and hosiery markets. The Nylon Segment consists of sales and manufacturing operations in the U.S. and Colombia. |
● |
The International Segment’s products primarily include textured polyester and various types of resale yarns and staple fiber. The International Segment sells its yarns to knitters and weavers that produce fabric for the apparel, automotive upholstery, home furnishings, industrial and other end-use markets primarily in the South American and Asian regions. This segment includes a manufacturing location and sales offices in Brazil and a sales office in China. |
The Company evaluates the operating performance of its segments based upon Segment Adjusted Profit, which is defined as segment gross profit plus segment depreciation and amortization less segment selling, general and administrative (“SG&A”) expenses and plus segment other adjustments. Segment operating profit represents segment net sales less cost of sales, restructuring and other charges and SG&A expenses. The accounting policies for the segments are consistent with the Company’s accounting policies. Intersegment sales are accounted for at current market prices.
Unifi, Inc.
Notes to Condensed Consolidated Financial Statements – (Continued)
Selected financial information for the Polyester, Nylon and International Segments is presented below:
For the Three Months Ended December 28, 2014 |
||||||||||||||||
Polyester |
Nylon |
International |
Total |
|||||||||||||
Net sales |
$ | 90,431 | $ | 39,212 | $ | 33,506 | $ | 163,149 | ||||||||
Cost of sales |
77,892 | 33,545 | 28,429 | 139,866 | ||||||||||||
Gross profit |
12,539 | 5,667 | 5,077 | 23,283 | ||||||||||||
Selling, general and administrative expenses |
7,752 | 2,605 | 2,227 | 12,584 | ||||||||||||
Other operating expenses |
— | — | 31 | 31 | ||||||||||||
Segment operating profit |
$ | 4,787 | $ | 3,062 | $ | 2,819 | $ | 10,668 |
For the Three Months Ended December 29, 2013 |
||||||||||||||||
Polyester |
Nylon |
International |
Total |
|||||||||||||
Net sales |
$ | 89,430 | $ | 39,800 | $ | 31,387 | $ | 160,617 | ||||||||
Cost of sales |
79,633 | 35,041 | 27,446 | 142,120 | ||||||||||||
Gross profit |
9,797 | 4,759 | 3,941 | 18,497 | ||||||||||||
Selling, general and administrative expenses |
7,068 | 2,384 | 2,039 | 11,491 | ||||||||||||
Restructuring charges |
119 | — | — | 119 | ||||||||||||
Segment operating profit |
$ | 2,610 | $ | 2,375 | $ | 1,902 | $ | 6,887 |
The reconciliations of segment operating profit to consolidated income before income taxes are as follows:
For the Three Months Ended |
||||||||
December 28, 2014 |
December 29, 2013 |
|||||||
Polyester |
$ | 4,787 | $ | 2,610 | ||||
Nylon |
3,062 | 2,375 | ||||||
International |
2,819 | 1,902 | ||||||
Segment operating profit |
10,668 | 6,887 | ||||||
Provision for bad debts |
63 | 87 | ||||||
Other operating expense, net |
671 | 1,026 | ||||||
Operating income |
9,934 | 5,774 | ||||||
Interest income |
(309 | ) | (142 | ) | ||||
Interest expense |
1,209 | 903 | ||||||
Equity in earnings of unconsolidated affiliates |
(3,281 | ) | (5,122 | ) | ||||
Income before income taxes |
$ | 12,315 | $ | 10,135 |
Selected financial information for the Polyester, Nylon and International Segments is presented below:
For the Six Months Ended December 28, 2014 |
||||||||||||||||
Polyester |
Nylon |
International |
Total |
|||||||||||||
Net sales |
$ | 183,409 | $ | 83,922 | $ | 70,000 | $ | 337,331 | ||||||||
Cost of sales |
160,415 | 73,068 | 59,610 | 293,093 | ||||||||||||
Gross profit |
22,994 | 10,854 | 10,390 | 44,238 | ||||||||||||
Selling, general and administrative expenses |
14,558 | 4,875 | 4,437 | 23,870 | ||||||||||||
Other operating expenses |
26 | 16 | 52 | 94 | ||||||||||||
Segment operating profit |
$ | 8,410 | $ | 5,963 | $ | 5,901 | $ | 20,274 |
For the Six Months Ended December 29, 2013 |
||||||||||||||||
Polyester |
Nylon |
International |
Total |
|||||||||||||
Net sales |
$ | 182,992 | $ | 79,515 | $ | 66,779 | $ | 329,286 | ||||||||
Cost of sales |
162,835 | 70,062 | 57,907 | 290,804 | ||||||||||||
Gross profit |
20,157 | 9,453 | 8,872 | 38,482 | ||||||||||||
Selling, general and administrative expenses |
13,103 | 4,434 | 4,068 | 21,605 | ||||||||||||
Restructuring charges |
349 | — | — | 349 | ||||||||||||
Segment operating profit |
$ | 6,705 | $ | 5,019 | $ | 4,804 | $ | 16,528 |
Unifi, Inc.
Notes to Condensed Consolidated Financial Statements – (Continued)
The reconciliations of segment operating profit to consolidated income before income taxes are as follows:
For the Six Months Ended |
||||||||
December 28, 2014 |
December 29, 2013 |
|||||||
Polyester |
$ | 8,410 | $ | 6,705 | ||||
Nylon |
5,963 | 5,019 | ||||||
International |
5,901 | 4,804 | ||||||
Segment operating profit |
20,274 | 16,528 | ||||||
Provision for bad debts |
654 | 49 | ||||||
Other operating expense, net |
2,069 | 2,420 | ||||||
Operating income |
17,551 | 14,059 | ||||||
Interest income |
(626 | ) | (1,356 | ) | ||||
Interest expense |
2,028 | 2,155 | ||||||
Equity in earnings of unconsolidated affiliates |
(7,002 | ) | (11,245 | ) | ||||
Income before income taxes |
$ | 23,151 | $ | 24,505 |
The reconciliations of segment depreciation and amortization expense to consolidated depreciation and amortization expense are as follows:
For the Three Months Ended |
For the Six Months Ended |
|||||||||||||||
December 28, 2014 |
December 29, 2013 |
December 28, 2014 |
December 29, 2013 |
|||||||||||||
Polyester |
$ | 3,056 | $ | 2,822 | $ | 6,081 | $ | 5,571 | ||||||||
Nylon |
509 | 521 | 1,010 | 1,265 | ||||||||||||
International |
685 | 689 | 1,441 | 1,417 | ||||||||||||
Segment depreciation and amortization expense |
4,250 | 4,032 | 8,532 | 8,253 | ||||||||||||
Depreciation and amortization included in other operating expense, net |
98 | 80 | 196 | 160 | ||||||||||||
Amortization charged to interest expense |
146 | 105 | 258 | 212 | ||||||||||||
Depreciation and amortization expense |
$ | 4,494 | $ | 4,217 | $ | 8,986 | $ | 8,625 |
Segment other adjustments for each of the reportable segments consist of the following:
For the Three Months Ended |
For the Six Months Ended |
|||||||||||||||
December 28, 2014 |
December 29, 2013 |
December 28, 2014 |
December 29, 2013 |
|||||||||||||
Polyester |
$ | (10 | ) | $ | 191 | $ | 112 | $ | 193 | |||||||
Nylon |
22 | — | 65 | (157 | ) | |||||||||||
International |
— | 194 | — | 254 | ||||||||||||
Segment other adjustments |
$ | 12 | $ | 385 | $ | 177 | $ | 290 |
Segment other adjustments may include items such as severance charges, restructuring charges and recoveries, start-up costs, and other adjustments necessary to understand and compare the underlying results of the segment.
Segment Adjusted Profit for each of the reportable segments consists of the following:
For the Three Months Ended |
For the Six Months Ended |
|||||||||||||||
December 28, 2014 |
December 29, 2013 |
December 28, 2014 |
December 29, 2013 |
|||||||||||||
Polyester |
$ | 7,833 | $ | 5,742 | $ | 14,629 | $ | 12,818 | ||||||||
Nylon |
3,593 | 2,896 | 7,054 | 6,127 | ||||||||||||
International |
3,535 | 2,785 | 7,394 | 6,475 | ||||||||||||
Segment Adjusted Profit |
$ | 14,961 | $ | 11,423 | $ | 29,077 | $ | 25,420 |
Unifi, Inc.
Notes to Condensed Consolidated Financial Statements – (Continued)
Intersegment sales for each of the reportable segments consist of the following:
For the Three Months Ended |
For the Six Months Ended |
|||||||||||||||
December 28, 2014 |
December 29, 2013 |
December 28, 2014 |
December 29, 2013 |
|||||||||||||
Polyester |
$ | 19 | $ | 87 | $ | 142 | $ | 92 | ||||||||
Nylon |
70 | 63 | 75 | 136 | ||||||||||||
International |
137 | 415 | 167 | 514 | ||||||||||||
Intersegment sales |
$ | 226 | $ | 565 | $ | 384 | $ | 742 |
The reconciliations of segment capital expenditures to consolidated capital expenditures are as follows:
For the Three Months Ended |
For the Six Months Ended |
|||||||||||||||
December 28, 2014 |
December 29, 2013 |
December 28, 2014 |
December 29, 2013 |
|||||||||||||
Polyester |
$ | 5,424 | $ | 2,641 | $ | 12,026 | $ | 7,033 | ||||||||
Nylon |
281 | 856 | 475 | 1,427 | ||||||||||||
International |
229 | 227 | 735 | 883 | ||||||||||||
Segment capital expenditures |
5,934 | 3,724 | 13,236 | 9,343 | ||||||||||||
Unallocated corporate capital expenditures |
125 | 16 | 206 | 88 | ||||||||||||
Capital expenditures |
$ | 6,059 | $ | 3,740 | $ | 13,442 | $ | 9,431 |
The reconciliations of segment total assets to consolidated total assets are as follows:
December 28, 2014 |
June 29, 2014 |
|||||||
Polyester |
$ | 197,126 | $ | 192,697 | ||||
Nylon |
67,297 | 75,397 | ||||||
International |
72,159 | 81,604 | ||||||
Segment total assets |
336,582 | 349,698 | ||||||
All other current assets |
7,093 | 2,549 | ||||||
Unallocated corporate PP&E |
11,887 | 12,250 | ||||||
All other non-current assets |
5,181 | 5,341 | ||||||
Investments in unconsolidated affiliates |
105,748 | 99,229 | ||||||
Total assets |
$ | 466,491 | $ | 469,067 |
Geographic Data:
Geographic information for net sales is as follows:
For the Three Months Ended |
For the Six Months Ended |
|||||||||||||||
December 28, 2014 |
December 29, 2013 |
December 28, 2014 |
December 29, 2013 |
|||||||||||||
U.S. |
$ | 118,777 | $ | 121,236 | $ | 245,780 | $ | 244,963 | ||||||||
Brazil |
25,687 | 26,152 | 55,694 | 56,464 | ||||||||||||
All Other Foreign |
18,685 | 13,229 | 35,857 | 27,859 | ||||||||||||
Total |
$ | 163,149 | $ | 160,617 | $ | 337,331 | $ | 329,286 |
The information for net sales is based on the operating locations from where the items were produced or distributed. Export sales from the Company’s U.S. operations to external customers were $27,926 and $26,699 for the three months ended December 28, 2014 and December 29, 2013, respectively. Export sales from the Company’s U.S. operations to external customers were $55,099 and $49,955 for the six months ended December 28, 2014 and December 29, 2013, respectively.
Geographic information for long-lived assets is as follows:
December 28, 2014 |
June 29, 2014 |
|||||||
U.S. |
$ | 224,786 | $ | 215,910 | ||||
Brazil |
9,221 | 12,188 | ||||||
All Other Foreign |
7,393 | 7,413 | ||||||
Total |
$ | 241,400 | $ | 235,511 |
Unifi, Inc.
Notes to Condensed Consolidated Financial Statements – (Continued)
Long-lived assets are comprised of property, plant and equipment, net, intangible assets, net, investments in unconsolidated affiliates and other non-current assets.
Geographic information for total assets is as follows:
December 28, 2014 |
June 29, 2014 |
|||||||
U.S. |
$ | 368,720 | $ | 362,510 | ||||
Brazil |
61,864 | 70,581 | ||||||
All Other Foreign |
35,907 | 35,976 | ||||||
Total |
$ | 466,491 | $ | 469,067 |
25. Supplemental Cash Flow Information
Cash payments for interest and taxes consist of the following:
For the Six Months Ended |
||||||||
December 28, 2014 |
December 29, 2013 |
|||||||
Interest, net of capitalized interest |
$ | 1,661 | $ | 1,635 | ||||
Income taxes, net of refunds |
12,708 | 6,558 |
Cash payments for taxes shown above consist primarily of income and withholding tax payments made by the Company in both U.S. and foreign jurisdictions.
Non-Cash Investing and Financing Activities
As of December 28, 2014 and June 29, 2014, $1,118 and $5,023, respectively, were included in accounts payable for unpaid capital expenditures.
During the quarter ended December 29, 2013, the Company received and retired 134 shares of its common stock, with a fair value of $3,583, tendered in lieu of cash for the exercise of 421 employee stock options.
During the quarter ended December 29, 2013, the total fair value of the assets acquired in the December 2013 purchase of Dillon’s draw winding business was $2,934, and the total accounts payable and accrued contingent consideration liabilities assumed related to the acquisition were $2,934.
Item 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following is management’s discussion and analysis of certain significant factors that have affected the Company’s operations and material changes in financial condition during the periods included in the accompanying Condensed Consolidated Financial Statements included in this Quarterly Report on Form 10-Q.
Our discussions below in this Item 2 are based upon the more detailed discussions about our business, operations and financial condition included in the 2014 Form 10-K. Our discussions here focus on our results during, or as of, the second quarter of fiscal year 2015, and the comparable period of fiscal year 2014, and, to the extent applicable, any material changes from the information discussed in the 2014 Form 10-K or other important intervening developments or information. These discussions should be read in conjunction with the 2014 Form 10-K for more detailed and background information.
Forward-Looking Statements
This report contains statements that may constitute “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934 and the Private Securities Litigation Reform Act of 1995, which we discuss in detail under Item 1 of the 2014 Form 10-K. Important factors currently known to management that could cause actual results to differ materially from those forward-looking statements include risks and uncertainties associated with economic conditions in the textile industry as well as the risks and uncertainties discussed under the heading “Risk Factors” included in Item 1A of the 2014 Form 10-K, which discussion is hereby incorporated by reference. The Company undertakes no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time.
Overview and Significant General Matters
The Company remains committed to making improvements to its core business, growing the market for its value-added products, and generating positive cash flow from operations to fund strategic growth opportunities and potential repurchases under the Company’s stock repurchase program. The Company’s core strategies include: continuously improving all operational and business processes; enriching our product mix by aggressively growing sales of our PVA products and increasing our market share of compliant yarns; deriving value from sustainability based initiatives, including polyester and nylon recycling; increasing sales in global growth markets, including Central America, Brazil, and China; and maintaining our beneficial joint venture relationships. The Company expects to continue to focus on these strategies through investments in select product and geographic growth opportunities related to its core business.
Significant highlights for the December 2014 quarter include the following items, each of which is discussed in more detail below:
● |
Net income was $9,418, or $0.52 per basic share, on net sales of $163,149, compared to net income of $6,443, or $0.34 per basic share, on net sales of $160,617 for the prior year second quarter. |
● |
Adjusted EBITDA (as defined below) was $16,200 versus $12,567 for the prior year second quarter. |
Key Performance Indicators
The Company continuously reviews performance indicators to measure its success. The following are the key indicators management uses to assess performance of the Company’s business:
● |
sales volume for the Company and for each of its reportable segments; |
● |
unit conversion margin, which represents unit net sales price less unit raw material costs, for the Company and for each of its reportable segments; |
● |
gross profit and gross margin for the Company and for each of its reportable segments; and |
● |
net income and earnings per share for the Company. |
Results of Operations
Second Quarter of Fiscal Year 2015 Compared to Second Quarter of Fiscal Year 2014
Consolidated Overview
The components of net income attributable to Unifi, Inc., each component as a percentage of net sales, and the percentage increase or decrease over the prior period amounts are presented in the table below.
For the Three Months Ended |
||||||||||||||||||||
December 28, 2014 |
December 29, 2013 |
|||||||||||||||||||
% of Net Sales |
% of Net Sales |
% Change |
||||||||||||||||||
Net sales |
$ | 163,149 | 100.0 | $ | 160,617 | 100.0 | 1.6 | |||||||||||||
Cost of sales |
139,866 | 85.7 | 142,120 | 88.5 | (1.6 | ) | ||||||||||||||
Gross profit |
23,283 | 14.3 | 18,497 | 11.5 | 25.9 | |||||||||||||||
Selling, general and administrative expenses |
12,584 | 7.7 | 11,491 | 7.2 | 9.5 | |||||||||||||||
Provision for bad debts |
63 | — | 87 | — | (27.6 | ) | ||||||||||||||
Other operating expense, net |
702 | 0.5 | 1,145 | 0.7 | (38.7 | ) | ||||||||||||||
Operating income |
9,934 | 6.1 | 5,774 | 3.6 | 72.0 | |||||||||||||||
Interest expense, net |
900 | 0.6 | 761 | 0.5 | 18.3 | |||||||||||||||
Equity in earnings of unconsolidated affiliates |
(3,281 | ) | (2.0 | ) | (5,122 | ) | (3.2 | ) | (35.9 | ) | ||||||||||
Income before income taxes |
12,315 | 7.5 | 10,135 | 6.3 | 21.5 | |||||||||||||||
Provision for income taxes |
3,193 | 1.9 | 3,924 | 2.4 | (18.6 | ) | ||||||||||||||
Net income including non-controlling interest |
9,122 | 5.6 | 6,211 | 3.9 | 46.9 | |||||||||||||||
Less: net (loss) attributable to non-controlling interest |
(296 | ) | (0.2 | ) | (232 | ) | (0.1 | ) | 27.6 | |||||||||||
Net income attributable to Unifi, Inc. |
$ | 9,418 | 5.8 | $ | 6,443 | 4.0 | 46.2 |
Consolidated Net Sales
Net sales for the December 2014 quarter increased by $2,532, or 1.6%, as compared to the prior year quarter. The increase in net sales was primarily driven by higher sales volumes in all three of the Company’s reportable segments. This increase was partially offset by devaluation of the Brazilian Real versus the U.S. Dollar.
Consolidated sales volume increased 6.8% from the prior year quarter due to volume increases in all three of the Company’s reportable segments. The slight increase in sales volume in the Polyester Segment of 1.2% was primarily due to continued success of its PVA programs and increased demand due to growth of synthetic apparel for the NAFTA and CAFTA regions. The volume increase in the Nylon Segment of 6.6% was primarily due to increased sales of textured yarn products for the apparel market. The increase in the International Segment of 20.1% was primarily due to (i) volume improvements in Brazil for both manufactured and resale products and (ii) higher volumes in China as a result of new sales programs.
Consolidated sales pricing decreased 5.2% from the prior year quarter primarily due to devaluation of the Brazilian Real versus the U.S. Dollar and changes in sales mix within underlying product lines driving a comparatively lower weighted average selling price.
Consolidated Gross Profit
Gross profit for the December 2014 quarter increased by $4,786, or 25.9%. Gross profit increased due to (i) increased sales volume in all three reportable segments, (ii) improved margins related to mix enrichment in the Polyester Segment, (iii) a decline in polyester raw material costs and (iv) improved manufacturing costs in Brazil due to lower net utility costs, partially offset by unfavorable currency translation in Brazil and a lower-margin sales mix in China.
Polyester Segment
The components of segment gross profit, each component as a percentage of net sales, and the percentage increase or decrease over the prior period amounts for the Polyester Segment are as follows:
For the Three Months Ended |
||||||||||||||||||||
December 28, 2014 |
December 29, 2013 |
|||||||||||||||||||
% of Net Sales |
% of Net Sales |
% Change |
||||||||||||||||||
Net sales |
$ | 90,431 | 100.0 | $ | 89,430 | 100.0 | 1.1 | |||||||||||||
Cost of sales |
77,892 | 86.1 | 79,633 | 89.0 | (2.2 | ) | ||||||||||||||
Gross profit |
$ | 12,539 | 13.9 | $ | 9,797 | 11.0 | 28.0 |
A reconciliation of the changes in net sales from the second quarter of fiscal year 2014 to the second quarter of fiscal year 2015 for the Polyester Segment is as follows:
Net sales for the second quarter of fiscal year 2014 |
$ | 89,430 | ||
Increase in sales volumes |
970 | |||
Acquisition of draw winding business |
307 | |||
Changes in sales mix |
(276 | ) | ||
Net sales for the second quarter of fiscal year 2015 |
$ | 90,431 |
The overall increase in net sales was primarily attributable to (i) an increase in volumes specific to expanded PVA programs, as well as increased demand for textured polyester yarn in the North and Central American regions and (ii) acquisition of a draw winding business in December 2013 (due to the timing of the acquisition relative to the duration of the corresponding quarters), partially offset by (iii) lower chip and dyed yarn sales and (iv) lower average denier.
A reconciliation of the changes in gross profit from the second quarter of fiscal year 2014 to the second quarter of fiscal year 2015 for the Polyester Segment is as follows:
Gross profit for the second quarter of fiscal year 2014 |
$ | 9,797 | ||
Net improvement in underlying operating margins |
2,826 | |||
Increase in sales volumes |
117 | |||
Increase in depreciation expense |
(201 | ) | ||
Gross profit for the second quarter of fiscal year 2015 |
$ | 12,539 |
The increase in gross profit was primarily a result of (i) higher operating margins driven by mix enrichment initiatives to increase the ratio of PVA products versus commodity-based offerings, (ii) improved conversion margins driven by declining raw material costs, partially offset by (iii) higher depreciation expense due to the recent recycling center addition and incremental fixed assets driving expanded flexibility and capacity.
Polyester Segment net sales and gross profit as a percentage of total consolidated amounts were 55.4% and 53.9% for the second quarter of fiscal year 2015, compared to 55.7% and 53.0% for the second quarter of fiscal year 2014, respectively.
Nylon Segment
The components of segment gross profit, each component as a percentage of net sales, and the percentage increase or decrease over the prior period amounts for the Nylon Segment are as follows:
For the Three Months Ended |
||||||||||||||||||||
December 28, 2014 |
December 29, 2013 |
|||||||||||||||||||
% of Net Sales |
% of Net Sales |
% Change |
||||||||||||||||||
Net sales |
$ | 39,212 | 100.0 | $ | 39,800 | 100.0 | (1.5 | ) | ||||||||||||
Cost of sales |
33,545 | 85.5 | 35,041 | 88.0 | (4.3 | ) | ||||||||||||||
Gross profit |
$ | 5,667 | 14.5 | $ | 4,759 | 12.0 | 19.1 |
A reconciliation of the changes in net sales from the second quarter of fiscal year 2014 to the second quarter of fiscal year 2015 for the Nylon Segment is as follows:
Net sales for the second quarter of fiscal year 2014 |
$ | 39,800 | ||
Decrease in average pricing and change in sales mix |
(3,240 | ) | ||
Increase in sales volumes |
2,652 | |||
Net sales for the second quarter of fiscal year 2015 |
$ | 39,212 |
The decrease in net sales was attributable to a decrease in pricing due to varying sales mix changes among underlying product lines, partially offset by an increase in sales volumes, primarily for textured yarn.
A reconciliation of the changes in gross profit from the second quarter of fiscal year 2014 to the second quarter of fiscal year 2015 for the Nylon Segment is as follows:
Gross profit for the second quarter of fiscal year 2014 |
$ | 4,759 | ||
Increase in sales volumes |
317 | |||
Decrease in depreciation expense |
14 | |||
Improvements in underlying operating margins |
577 | |||
Gross profit for the second quarter of fiscal year 2015 |
$ | 5,667 |
The increase in gross profit was attributable to (i) an increase in sales volumes, primarily for textured products, (ii) a slight decrease in depreciation expense and (iii) lower unit converting costs primarily attributable to a change in sales mix.
Nylon Segment net sales and gross profit, as a percentage of total consolidated amounts, were 24.0% and 24.3% for the second quarter of fiscal year 2015, compared to 24.8% and 25.7% for the second quarter of fiscal year 2014, respectively.
International Segment
The components of segment gross profit, each component as a percentage of net sales, and the percentage increase or decrease over the prior period amounts for the International Segment are as follows:
For the Three Months Ended |
||||||||||||||||||||
December 28, 2014 |
December 29, 2013 |
|||||||||||||||||||
% of Net Sales |
% of Net Sales |
% Change |
||||||||||||||||||
Net sales |
$ | 33,506 | 100.0 | $ | 31,387 | 100.0 | 6.8 | |||||||||||||
Cost of sales |
28,429 | 84.8 | 27,446 | 87.4 | 3.6 | |||||||||||||||
Gross profit |
$ | 5,077 | 15.2 | $ | 3,941 | 12.6 | 28.8 |
A reconciliation of the changes in net sales from the second quarter of fiscal year 2014 to the second quarter of fiscal year 2015 for the International Segment is as follows:
Net sales for the second quarter of fiscal year 2014 |
$ | 31,387 | ||
Increase in sales volumes |
5,942 | |||
Unfavorable currency translation effects |
(2,794 | ) | ||
Decrease in average pricing and sales mix |
(1,029 | ) | ||
Net sales for the second quarter of fiscal year 2015 |
$ | 33,506 |
The increase in net sales is primarily attributable to an increase in sales volumes for both Brazil and China. Brazil maintained higher volumes in both manufactured and resale products, where local currency devaluation drove favorable pricing advantages for locally-manufactured products compared to U.S. Dollar-based competitive imports. China’s volumes benefitted from several new PVA sales programs. The benefit of increased sales volumes is partially offset by (i) unfavorable currency translation effects due to the devaluation of the Brazilian Real against the U.S. Dollar, (ii) competitive pricing pressure in Brazil from low-priced imports and downward pressure on sales prices due to declining raw material costs and (iii) a lower-priced sales mix in China.
A reconciliation of the changes in gross profit from the second quarter of fiscal year 2014 to the second quarter of fiscal year 2015 for the International Segment is as follows:
Gross profit for the second quarter of fiscal year 2014 |
$ | 3,941 | ||
Increase in sales volumes |
794 | |||
Decrease in net utility costs |
745 | |||
Unfavorable currency translation effects |
(320 | ) | ||
Other changes in underlying margins |
(83 | ) | ||
Gross profit for the second quarter of fiscal year 2015 |
$ | 5,077 |
Gross profit results for the International Segment increased due to (i) an increase in sales volumes for both Brazil and China, driven by the factors described in the net sales analysis above, (ii) higher resale yarn margins in Brazil and (iii) lower manufacturing costs in Brazil as a result of lower net energy costs (which are not expected to continue beyond the third quarter of fiscal year 2015). These increases are partially offset by unfavorable currency translation effects due to the devaluation of the Brazilian Real against the U.S. Dollar and a lower-margin sales mix in China.
International Segment net sales and gross profit as a percentage of total consolidated amounts were 20.6% and 21.8% for the second quarter of fiscal year 2015, compared to 19.5% and 21.3% for the second quarter of fiscal year 2014, respectively.
Consolidated Selling, General and Administrative Expenses
A reconciliation of the changes in selling, general and administrative (“SG&A”) expenses from the second quarter of fiscal year 2014 to the second quarter of fiscal year 2015 is as follows:
Selling, general and administrative expenses for the second quarter of fiscal year 2014 |
$ | 11,491 | ||
Increase in consumer marketing and branding expenses |
555 | |||
Increase in professional fees |
168 | |||
Increase in non-cash compensation |
75 | |||
Increase in depreciation and amortization expenses |
29 | |||
Other, net |
266 | |||
Selling, general and administrative expenses for the second quarter of fiscal year 2015 |
$ | 12,584 |
Total SG&A expenses were higher versus the prior year quarter, with changes among various components, including (as quantified in the table above): (i) an increase in consumer marketing and branding expenses resulting from the timing of new promotional agreements, (ii) an increase in professional fees related to out-sourced auxiliary services, (iii) an increase in non-cash compensation primarily due to an increase in the fair value of awards granted in connection with the higher price of the Company’s common stock on the respective grant dates, (iv) an increase in depreciation and amortization expenses and (v) a net increase in employee costs, community relations, currency translation, insurance, and office and facilities expenses.
Consolidated Provision for Bad Debts
Provision for bad debts decreased from $87 for the second quarter of fiscal year 2014 to $63 for the second quarter of fiscal year 2015. No significant factors impacted the comparative periods.
Consolidated Other Operating Expense, Net
Other operating expense, net decreased by $443 from $1,145 for the second quarter of fiscal year 2014 to $702 for the second quarter of fiscal year 2015. The decrease was primarily driven by (i) a decrease in the loss recognized on the sale of property, plant and equipment, (ii) the absence of restructuring charges in the current fiscal year and (iii) a reduction in the fair value of a contingent consideration liability. These decreases were partially offset by an increase in operating expenses for Renewables due to the expansion of FGM crop fields, bedding trials conducted at poultry houses and increased depreciation and amortization expenses.
The components of other operating expense, net are further detailed in “Note 20. Other Operating Expense, Net” to the Condensed Consolidated Financial Statements included in this Quarterly Report on Form 10-Q.
Consolidated Interest Expense, Net
Net interest expense increased from $761 for the second quarter of fiscal year 2014 to $900 for the second quarter of fiscal year 2015. Interest expense, net consists of the following:
For the Three Months Ended |
||||||||
December 28, 2014 |
December 29, 2013 |
|||||||
Interest on ABL Facility |
$ | 925 | $ | 812 | ||||
Other |
43 | 30 | ||||||
Subtotal |
968 | 842 | ||||||
Reclassification adjustment for cash flow hedge |
89 | 145 | ||||||
Amortization of debt financing fees |
146 | 105 | ||||||
Mark-to-market adjustment for interest rate swap |
12 | (148 | ) | |||||
Interest capitalized to property, plant and equipment, net |
(6 | ) | (41 | ) | ||||
Subtotal |
241 | 61 | ||||||
Total interest expense |
1,209 | 903 | ||||||
Interest income |
(309 | ) | (142 | ) | ||||
Interest expense, net |
$ | 900 | $ | 761 |
The increase in total interest expense was primarily due to an unfavorable change in the interest rate swap mark-to-market adjustment, along with a higher quarterly average outstanding debt balance of $111,572 versus $96,738.
Interest income in each period relates to earnings recognized on cash equivalents held globally.
Consolidated Earnings from Unconsolidated Affiliates
For the second quarter of fiscal year 2015, the Company generated $12,315 of income before income taxes, of which $3,281 was generated from its investments in unconsolidated affiliates. For the second quarter of fiscal year 2014, the Company generated $10,135 of income before income taxes, of which $5,122 was generated from its investments in unconsolidated affiliates.
The Company’s 34% share of PAL’s earnings decreased from $4,803 in the second quarter of fiscal year 2014 to $3,090 in the second quarter of fiscal year 2015, primarily attributable to lower earnings recognized under the Farm Bill’s economic adjustment assistance program in the current period as compared to the prior year period, along with slightly lower operating margins. For the three months ended December 28, 2014, PAL’s corresponding fiscal period consisted of 14 weeks. The remaining change in earnings from unconsolidated affiliates relates to lower combined operating results for the Company’s two nylon extrusion joint ventures that supply POY to the Company’s Nylon Segment.
Consolidated Income Taxes
The Company’s income tax provision for the quarter ended December 28, 2014 resulted in tax expense of $3,193, with an effective tax rate of 25.9%. The Company’s income tax provision for the quarter ended December 29, 2013 resulted in tax expense of $3,924, with an effective tax rate of 38.7%.
The effective income tax rate for the quarter ended December 28, 2014 was favorably impacted by (i) the recognition of lower taxable income versus book income for an unconsolidated affiliate, (ii) a lower overall effective tax rate for the Company’s foreign earnings and (iii) the domestic production activities deduction, partially offset by state and local taxes and losses in tax jurisdictions for which no tax benefit could be recognized.
The effective income tax rate for the quarter ended December 29, 2013 is higher than the U.S. statutory rate due to the impact of state and local taxes, the recognition of higher taxable versus book income for an unconsolidated affiliate for which the Company maintains a full valuation allowance and losses in tax jurisdictions for which no tax benefit could be recognized.
Consolidated Net Income Attributable to Unifi, Inc.
Net income attributable to Unifi, Inc. for the second quarter of fiscal year 2015 was $9,418, or $0.52 per basic share, compared to $6,443, or $0.34 per basic share, for the prior year fiscal quarter.
As discussed above, the increase is primarily attributable to higher gross profits and a lower effective tax rate, partially offset by higher SG&A expenses and lower earnings from unconsolidated affiliates.
Year-To-Date Fiscal Year 2015 Compared to Year-To-Date Fiscal Year 2014
Consolidated Overview
The components of net income attributable to Unifi, Inc., each component as a percentage of net sales, and the percentage increase or decrease over the prior period amounts are presented in the table below.
For the Six Months Ended |
||||||||||||||||||||
December 28, 2014 |
December 29, 2013 |
|||||||||||||||||||
% of Net Sales |
% of Net Sales |
% Change |
||||||||||||||||||
Net sales |
$ | 337,331 | 100.0 | $ | 329,286 | 100.0 | 2.4 | |||||||||||||
Cost of sales |
293,093 | 86.9 | 290,804 | 88.3 | 0.8 | |||||||||||||||
Gross profit |
44,238 | 13.1 | 38,482 | 11.7 | 15.0 | |||||||||||||||
Selling, general and administrative expenses |
23,870 | 7.1 | 21,605 | 6.6 | 10.5 | |||||||||||||||
Provision for bad debts |
654 | 0.2 | 49 | — | 1,234.7 | |||||||||||||||
Other operating expense, net |
2,163 | 0.6 | 2,769 | 0.8 | (21.9 | ) | ||||||||||||||
Operating income |
17,551 | 5.2 | 14,059 | 4.3 | 24.8 | |||||||||||||||
Interest expense, net |
1,402 | 0.4 | 799 | 0.3 | 75.5 | |||||||||||||||
Equity in earnings of unconsolidated affiliates |
(7,002 | ) | (2.1 | ) | (11,245 | ) | (3.4 | ) | (37.7 | ) | ||||||||||
Income before income taxes |
23,151 | 6.9 | 24,505 | 7.4 | (5.5 | ) | ||||||||||||||
Provision for income taxes |
7,354 | 2.2 | 9,675 | 2.9 | (24.0 | ) | ||||||||||||||
Net income including non-controlling interest |
15,797 | 4.7 | 14,830 | 4.5 | 6.5 | |||||||||||||||
Less: net (loss) attributable to non-controlling interest |
(698 | ) | (0.2 | ) | (483 | ) | (0.1 | ) | 44.5 | |||||||||||
Net income attributable to Unifi, Inc. |
$ | 16,495 | 4.9 | $ | 15,313 | 4.6 | 7.7 |
Consolidated Net Sales
Net sales for the December 2014 year-to-date period increased by $8,045, or 2.4%, as compared to the prior year comparative period. The increase was driven by higher sales volumes for the Nylon and International Segments and improved pricing in the Polyester Segment due to higher PVA sales, partially offset by devaluation of the Brazilian Real versus the U.S. Dollar, a slight decline in volumes for the Polyester Segment and lower pricing in the Nylon and International Segments.
Consolidated sales volume increased 3.1% from the prior year-to-date period as volume increased 8.4% in the Nylon Segment, driven by textured and covered yarn, and volume increased 11.9% in the International Segment, driven by higher manufactured product volume in Brazil and the success of new programs in China. An offsetting decline of 1.6% for Polyester Segment volumes resulted from a decrease related to lower chip and dyed yarn sales and lower average denier.
Consolidated sales pricing declined 0.7% primarily due to devaluation of the Brazilian Real versus the U.S. Dollar, lower pricing in the Nylon Segment (driven by a higher proportion of textured polyester) and lower pricing in Brazil due to pressures from low-priced imported yarn, partially offset by improved pricing in the Polyester Segment due to PVA program successes.
Consolidated Gross Profit
Gross profit for the December 2014 year-to-date period increased by $5,756, or 15.0%. Gross profit increased due to the aforementioned increases in sales volumes, along with overall improved operating margins related to (i) mix enrichment, (ii) lower polyester raw material costs and (iii) lower net utility costs.
Polyester Segment
The components of segment gross profit, each component as a percentage of net sales, and the percentage increase or decrease over the prior period amounts for the Polyester Segment are as follows:
For the Six Months Ended |
||||||||||||||||||||
December 28, 2014 |
December 29, 2013 |
|||||||||||||||||||
% of Net Sales |
% of Net Sales |
% Change |
||||||||||||||||||
Net sales |
$ | 183,409 | 100.0 | $ | 182,992 | 100.0 | 0.2 | |||||||||||||
Cost of sales |
160,415 | 87.5 | 162,835 | 89.0 | (1.5 | ) | ||||||||||||||
Gross profit |
$ | 22,994 | 12.5 | $ | 20,157 | 11.0 | 14.1 |
A reconciliation of the changes in net sales from the year-to-date period of fiscal year 2014 to the year-to-date period of fiscal year 2015 for the Polyester Segment is as follows:
Net sales for the year-to-date period of fiscal year 2014 |
$ | 182,992 | ||
Improved pricing and sales mix |
1,912 | |||
Acquisition of draw winding business |
918 | |||
Decrease in sales volumes |
(2,413 | ) | ||
Net sales for the year-to-date period of fiscal year 2015 |
$ | 183,409 |
The overall increase in net sales is primarily attributable to (i) an improved sales mix driven by a shift to value-added product offerings, along with (ii) the incremental sales associated with acquiring a draw winding business in December 2013. Partially offsetting these increases is a decrease in volumes related to lower chip and dyed yarn sales and lower average denier.
A reconciliation of the changes in gross profit from the year-to-date period of fiscal year 2014 to the year-to-date period of fiscal year 2015 for the Polyester Segment is as follows:
Gross profit for the year-to-date period of fiscal year 2014 |
$ | 20,157 | ||
Improvements in underlying operating margins |
3,607 | |||
Decrease in sales volumes |
(322 | ) | ||
Increase in depreciation expense |
(448 | ) | ||
Gross profit for the year-to-date period of fiscal year 2015 |
$ | 22,994 |
The increase in gross profit was primarily a result of (i) higher operating margins driven by mix enrichment initiatives to increase the ratio of PVA products versus commodity-based offerings and (ii) declining raw material costs, partially offset by (iii) a slight decrease in sales volumes related to lower chip and dyed yarn sales and lower average denier and (iv) higher depreciation expense due to the recent recycling center addition and incremental fixed assets driving expanded flexibility and capacity.
Polyester Segment net sales and gross profit as a percentage of total consolidated amounts were 54.4% and 52.0% for the year-to-date period of fiscal year 2015, compared to 55.6% and 52.4% for the year-to-date period of fiscal year 2014, respectively.
Nylon Segment
The components of segment gross profit, each component as a percentage of net sales, and the percentage increase or decrease over the prior period amounts for the Nylon Segment are as follows:
For the Six Months Ended |
||||||||||||||||||||
December 28, 2014 |
December 29, 2013 |
|||||||||||||||||||
% of Net Sales |
% of Net Sales |
% Change |
||||||||||||||||||
Net sales |
$ | 83,922 | 100.0 | $ | 79,515 | 100.0 | 5.5 | |||||||||||||
Cost of sales |
73,068 | 87.1 | 70,062 | 88.1 | 4.3 | |||||||||||||||
Gross profit |
$ | 10,854 | 12.9 | $ | 9,453 | 11.9 | 14.8 |
A reconciliation of the changes in net sales from the year-to-date period of fiscal year 2014 to the year-to-date period of fiscal year 2015 for the Nylon Segment is as follows:
Net sales for the year-to-date period of fiscal year 2014 |
$ | 79,515 | ||
Increase in sales volumes |
6,733 | |||
Decrease in pricing and mix |
(2,326 | ) | ||
Net sales for the year-to-date period of fiscal year 2015 |
$ | 83,922 |
The increase in net sales is attributable to (i) increased volumes for textured and covered yarn in the apparel market and (ii) a decrease in overall pricing for the reportable segment due to changes in sales mix amongst the underlying product lines.
A reconciliation of the changes in gross profit from the year-to-date period of fiscal year 2014 to the year-to-date period of fiscal year 2015 for the Nylon Segment is as follows:
Gross profit for the year-to-date period of fiscal year 2014 |
$ | 9,453 | ||
Increase in sales volumes |
800 | |||
Decrease in depreciation expense |
256 | |||
Improvements in underlying operating margins |
345 | |||
Gross profit for the year-to-date period of fiscal year 2015 |
$ | 10,854 |
The increase in gross profit was primarily due to (i) an increase in sales volumes driven by the factors in the above net sales analysis, (ii) lower depreciation expense and (iii) lower unit converting costs primarily due to a change in sales mix.
Nylon Segment net sales and gross profit, as a percentage of total consolidated amounts, were 24.9% and 24.5% for the year-to-date period of fiscal year 2015, compared to 24.1% and 24.6% for the year-to-date period of fiscal year 2014, respectively.
International Segment
The components of segment gross profit, each component as a percentage of net sales, and the percentage increase or decrease over the prior period amounts for the International Segment are as follows:
For the Six Months Ended |
||||||||||||||||||||
December 28, 2014 |
December 29, 2013 |
|||||||||||||||||||
% of Net Sales |
% of Net Sales |
% Change |
||||||||||||||||||
Net sales |
$ | 70,000 | 100.0 | $ | 66,779 | 100.0 | 4.8 | |||||||||||||
Cost of sales |
59,610 | 85.2 | 57,907 | 86.7 | 2.9 | |||||||||||||||
Gross profit |
$ | 10,390 | 14.8 | $ | 8,872 | 13.3 | 17.1 |
A reconciliation of the changes in net sales from the year-to-date period of fiscal year 2014 to the year-to-date period of fiscal year 2015 for the International Segment is as follows:
Net sales for the year-to-date period of fiscal year 2014 |
$ | 66,779 | ||
Increase in sales volumes |
7,833 | |||
Unfavorable currency translation effects |
(2,854 | ) | ||
Decrease in pricing and sales mix |
(1,758 | ) | ||
Net sales for the year-to-date period of fiscal year 2015 |
$ | 70,000 |
The increase in net sales is primarily attributable to an increase in sales volumes for both Brazil and China. Brazil captured higher volumes for manufactured products, where local currency devaluation helped to create favorable pricing conditions for locally-manufactured product compared to U.S. Dollar-based competitive imports. China’s volumes are benefiting from several new sales programs, driven by PVA products. The benefit of increased sales volumes is partially offset by (i) unfavorable currency translation effects due to the devaluation of the Brazilian Real against the U.S. Dollar and (ii) competitive pricing pressure in Brazil from low-priced imports.
A reconciliation of the changes in gross profit from the year-to-date period of fiscal year 2014 to the year-to-date period of fiscal year 2015 for the International Segment is as follows:
Gross profit for the year-to-date period of fiscal year 2014 |
$ | 8,872 | ||
Increase in sales volumes |
1,054 | |||
Decrease in net utility costs |
897 | |||
Unfavorable currency translation effects |
(307 | ) | ||
Other changes in underlying margins |
(98 | ) | ||
Increase in depreciation expense |
(28 | ) | ||
Gross profit for the year-to-date period of fiscal year 2015 |
$ | 10,390 |
Gross profit results for the International Segment increased due to (i) an increase in sales volumes for both Brazil and China, driven by the factors described in the net sales analysis above, (ii) higher resale margins in Brazil and (iii) lower manufacturing costs in Brazil as a result of lower net energy costs (which are not expected to continue beyond the third quarter of fiscal year 2015). This increase is partially offset by unfavorable currency translation effects due to the devaluation of the Brazilian Real against the U.S. Dollar, a slight increase in depreciation expense in Brazil and a lower margin sales mix in China.
International Segment net sales and gross profit as a percentage of total consolidated amounts were 20.7% and 23.5% for the year-to-date period of fiscal year 2015, compared to 20.3% and 23.0% for the year-to-date period of fiscal year 2014, respectively.
Consolidated Selling, General and Administrative Expenses
A reconciliation of the changes in selling, general and administrative (“SG&A”) expenses from the year-to-date period of fiscal year 2014 to the year-to-date period of fiscal year 2015 is as follows:
Selling, general and administrative expenses for the year-to-date period of fiscal year 2014 |
$ | 21,605 | ||
Increase in consumer marketing and branding expenses |
1,022 | |||
Increase in professional fees |
417 | |||
Increase in non-cash compensation |
286 | |||
Increase in depreciation and amortization expenses |
54 | |||
Other, net |
486 | |||
Selling, general and administrative expenses for the year-to-date period of fiscal year 2015 |
$ | 23,870 |
Total SG&A expenses were higher versus the prior year period, with changes among various components, including (as quantified in the table above): (i) an increase in consumer marketing and branding expenses resulting from the timing of new promotional agreements, (ii) an increase in professional fees related to out-sourced auxiliary services, (iii) an increase in non-cash compensation primarily due to an increase in the fair value of awards granted in connection with the higher price of the Company’s common stock on the respective grant dates, (iv) an increase in depreciation and amortization expenses and (v) a net increase in employee costs, community relations, currency translation, insurance, and office and facilities expenses.
Consolidated Provision for Bad Debts
Provision for bad debts increased from $49 for the year-to-date period of fiscal year 2014 to $654 for the year-to-date period of fiscal year 2015. The increase is primarily attributable to the write-off of a customer receivable balance originating in the Company’s Brazilian operations, for which recovery has been deemed unlikely. The Company believes the activity is isolated in nature and magnitude.
Consolidated Other Operating Expense, Net
Other operating expense, net decreased from $2,769 for the year-to-date period of fiscal year 2014 to $2,163 for the year-to-date period of fiscal year 2015. The decrease was primarily driven by (i) the absence of restructuring charges in the current fiscal year, (ii) a decrease in the loss recognized on the sale of property, plant and equipment and (iii) a reduction in the fair value of a contingent consideration liability. These decreases were partially offset by an increase in operating expenses for Renewables due to the expansion of FGM crop fields, bedding trials conducted at poultry houses and increased depreciation and amortization expenses.
The components of other operating expense, net are further detailed in “Note 20. Other Operating Expense, Net” to the Condensed Consolidated Financial Statements included in this Quarterly Report on Form 10-Q.
Consolidated Interest Expense, Net
Net interest expense increased from $799 for the year-to-date period of fiscal year 2014 to $1,402 for the year-to-date period of fiscal year 2015. Interest expense, net consists of the following:
For the Six Months Ended |
||||||||
December 28, 2014 |
December 29, 2013 |
|||||||
Interest on ABL Facility |
$ | 1,785 | $ | 1,665 | ||||
Other |
91 | 69 | ||||||
Subtotal |
1,876 | 1,734 | ||||||
Reclassification adjustment for cash flow hedge |
193 | 300 | ||||||
Amortization of debt financing fees |
258 | 212 | ||||||
Mark-to-market adjustment for interest rate swap |
(246 | ) | (8 | ) | ||||
Interest capitalized to property, plant and equipment, net |
(53 | ) | (83 | ) | ||||
Subtotal |
152 | 421 | ||||||
Total interest expense |
2,028 | 2,155 | ||||||
Interest income |
(626 | ) | (1,356 | ) | ||||
Interest expense, net |
$ | 1,402 | $ | 799 |
The decrease in total interest expense was primarily due to favorable changes in the interest rate swap mark-to-market adjustment and reclassification adjustment and a decrease in the average interest rate on debt obligations from 3.5% to 3.4%. These changes were partially offset by an increase in the average debt balance from $97,088 to $109,718.
Interest income in each period includes earnings recognized on cash equivalents held globally. Interest income in the first six months of fiscal year 2014 includes a one-time receipt of interest of $1,084 related to the settlement of a judicial claim involving the Company’s Brazilian subsidiary.
Consolidated Earnings from Unconsolidated Affiliates
For the year-to-date period of fiscal year 2015, the Company generated $23,151 of income before income taxes, of which $7,002 was generated from its investments in unconsolidated affiliates. For the year-to-date period of fiscal year 2014, the Company generated $24,505 of income before income taxes, of which $11,245 was generated from its investments in unconsolidated affiliates.
The Company’s 34% share of PAL’s earnings decreased from $10,718 in the year-to-date period of fiscal year 2014 to $6,494 in the year-to-date period of fiscal year 2015, primarily attributable to lower earnings recognized under the Farm Bill’s economic adjustment assistance program in the current period as compared to the prior year period and lower operating margins. The decrease was partially offset by a provisional after-tax gain of approximately $4,600 recognized by PAL from the acquisition of a yarn manufacturer based in Mexico for which PAL previously held a 50% ownership interest. For the six months ended December 28, 2014, PAL’s corresponding fiscal period consisted of 27 weeks. There is no material change in comparable earnings for the Company’s two nylon extrusion joint ventures that supply POY to the Company’s Nylon Segment.
Consolidated Income Taxes
The Company’s income tax provision for the year-to-date period ended December 28, 2014 resulted in tax expense of $7,354, with an effective tax rate of 31.8%. The Company’s income tax provision for the year-to-date period ended December 29, 2013 resulted in tax expense of $9,675, with an effective tax rate of 39.5%.
The effective income tax rate for the six months ended December 28, 2014 was favorably impacted by (i) the recognition of lower taxable versus book income for an unconsolidated affiliate, (ii) a lower overall effective tax rate for the Company’s foreign earnings and (iii) the domestic production activities deduction, partially offset by state and local taxes and losses in tax jurisdictions for which no tax benefit could be recognized.
The effective income tax rate for the six months ended December 29, 2013 is higher than the U.S. statutory rate due to the impact of state and local taxes, the recognition of higher taxable versus book income for an unconsolidated affiliate for which the Company maintains a full valuation allowance and losses in tax jurisdictions for which no tax benefit could be recognized.
Consolidated Net Income Attributable to Unifi, Inc.
Net income attributable to Unifi, Inc. for the year-to-date period of fiscal year 2015 was $16,495, or $0.90 per basic share, compared to $15,313, or $0.80 per basic share, for the prior year-to-date period.
As discussed above, the increase is primarily attributable to higher gross profits and a lower effective tax rate, partially offset by higher SG&A expenses and lower earnings from unconsolidated affiliates.
Non-GAAP Financial Measures
In addition to the key performance indicators discussed above, management continuously reviews several Non-GAAP financial measures to assess performance of the Company’s business and measure its success, as discussed in detail in the 2014 Form 10-K. These Non-GAAP financial measures include the following:
● |
Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”), which represents net income or loss attributable to Unifi, Inc. before net interest expense, income tax expense and depreciation and amortization expense; |
● |
Adjusted EBITDA Including Equity Affiliates, which represents EBITDA adjusted to exclude non-cash compensation expense, gains or losses on extinguishment of debt, loss on previously held equity interest and certain other adjustments. Such other adjustments include operating expenses for Repreve Renewables, restructuring charges and start-up costs, gains or losses on sales or disposals of property, plant and equipment, currency and derivative gains or losses, and other operating or non-operating income or expense items necessary to understand and compare the underlying results of the Company; |
● |
Adjusted EBITDA, which represents Adjusted EBITDA Including Equity Affiliates adjusted to exclude equity in earnings and losses of unconsolidated affiliates (the Company may, from time to time, change the items included within Adjusted EBITDA); |
● |
Segment Adjusted Profit, which equals segment gross profit, plus segment depreciation and amortization, less segment selling, general and administrative expenses (“SG&A”), net of segment other adjustments; and |
● |
Adjusted Working Capital (receivables plus inventory, less accounts payable and certain accrued expenses), which is an indicator of the Company’s production efficiency and ability to manage its inventory and receivables. |
EBITDA, Adjusted EBITDA Including Equity Affiliates, Adjusted EBITDA, Segment Adjusted Profit and Adjusted Working Capital are financial measurements that management uses to facilitate its analysis and understanding of the Company’s business operations. Management believes they are useful to investors because they provide a supplemental way to understand the underlying operating performance and debt service capacity of the Company. The calculations of EBITDA, Adjusted EBITDA Including Equity Affiliates, Adjusted EBITDA, Segment Adjusted Profit and Adjusted Working Capital are subjective measures based on management’s belief as to which items should be included or excluded in order to provide the most reasonable view of the underlying operating performance of the business. EBITDA, Adjusted EBITDA Including Equity Affiliates, Adjusted EBITDA, Segment Adjusted Profit and Adjusted Working Capital are not determined in accordance with generally accepted accounting principles (“GAAP”) and should not be considered a substitute for performance measures determined in accordance with GAAP.
The reconciliations of net income attributable to Unifi, Inc. to EBITDA, Adjusted EBITDA Including Equity Affiliates and Adjusted EBITDA are as follows:
For the Three Months Ended |
For the Six Months Ended |
|||||||||||||||
December 28, 2014 |
December 29, 2013 |
December 28, 2014 |
December 29, 2013 |
|||||||||||||
Net income attributable to Unifi, Inc. |
$ | 9,418 | $ | 6,443 | $ | 16,495 | $ | 15,313 | ||||||||
Provision for income taxes |
3,193 | 3,924 | 7,354 | 9,675 | ||||||||||||
Interest expense, net |
900 | 761 | 1,402 | 799 | ||||||||||||
Depreciation and amortization expense |
4,308 | 4,080 | 8,649 | 8,349 | ||||||||||||
EBITDA |
17,819 | 15,208 | 33,900 | 34,136 | ||||||||||||
Non-cash compensation expense |
1,272 | 1,197 | 1,897 | 1,611 | ||||||||||||
Operating expenses for Renewables |
385 | 300 | 927 | 625 | ||||||||||||
Restructuring charges, net |
— | 222 | — | 1,118 | ||||||||||||
Foreign currency transaction losses |
61 | 79 | 374 | 173 | ||||||||||||
Net loss on sale or disposal of assets |
17 | 299 | 17 | 340 | ||||||||||||
Other, net |
(73 | ) | 384 | 274 | 290 | |||||||||||
Adjusted EBITDA Including Equity Affiliates |
19,481 | 17,689 | 37,389 | 38,293 | ||||||||||||
Equity in earnings of unconsolidated affiliates |
(3,281 | ) | (5,122 | ) | (7,002 | ) | (11,245 | ) | ||||||||
Adjusted EBITDA |
$ | 16,200 | $ | 12,567 | $ | 30,387 | $ | 27,048 |
The reconciliations of Adjusted EBITDA to Segment Adjusted Profit are as follows:
For the Three Months Ended |
For the Six Months Ended |
|||||||||||||||
December 28, 2014 |
December 29, 2013 |
December 28, 2014 |
December 29, 2013 |
|||||||||||||
Adjusted EBITDA |
$ | 16,200 | $ | 12,567 | $ | 30,387 | $ | 27,048 | ||||||||
Non-cash compensation expense |
(1,272 | ) | (1,197 | ) | (1,897 | ) | (1,611 | ) | ||||||||
Provision for bad debts |
63 | 87 | 654 | 49 | ||||||||||||
Other, net |
(30 | ) | (34 | ) | (67 | ) | (66 | ) | ||||||||
Segment Adjusted Profit |
$ | 14,961 | $ | 11,423 | $ | 29,077 | $ | 25,420 |
Segment Adjusted Profit by reportable segment is as follows:
For the Three Months Ended |
For the Six Months Ended |
|||||||||||||||
December 28, 2014 |
December 29, 2013 |
December 28, 2014 |
December 29, 2013 |
|||||||||||||
Polyester |
$ | 7,833 | $ | 5,742 | $ | 14,629 | $ | 12,818 | ||||||||
Nylon |
3,593 | 2,896 | 7,054 | 6,127 | ||||||||||||
International |
3,535 | 2,785 | 7,394 | 6,475 | ||||||||||||
Total Segment Adjusted Profit |
$ | 14,961 | $ | 11,423 | $ | 29,077 | $ | 25,420 |
Liquidity and Capital Resources
The Company’s primary capital requirements are for working capital, capital expenditures, debt service and stock repurchases. The Company’s primary sources of capital are cash generated from operations and borrowings available under its ABL Revolver. For the first six months of fiscal year 2015, cash generated from operations was $9,565, and at December 28, 2014, excess availability under the ABL Revolver was $60,919.
As of December 28, 2014, all of the Company’s debt obligations, with the exception of a term loan from one of the Company’s unconsolidated affiliates, were guaranteed by its domestic subsidiaries, while a substantial portion of the Company’s cash and cash equivalents were held by its foreign subsidiaries. As described below, cash and cash equivalents held by our foreign subsidiaries may not be presently available to fund the Company’s domestic capital requirements, including its domestic debt obligations, without potentially incurring incremental taxes due upon their repatriation. The Company employs a variety of tax planning and financing strategies to ensure that its worldwide cash is available in the locations where it is needed. For the Company’s U.S., Brazilian and other foreign subsidiaries, the following table presents a summary of cash and cash equivalents, liquidity, working capital and total debt obligations as of December 28, 2014:
U.S. |
Brazil |
All Others |
Total |
|||||||||||||
Cash and cash equivalents |
$ | 10 | $ | 9,448 | $ | 8,439 | $ | 17,897 | ||||||||
Borrowings available under ABL Revolver |
60,919 | — | — | 60,919 | ||||||||||||
Liquidity |
$ | 60,929 | $ | 9,448 | $ | 8,439 | $ | 78,816 | ||||||||
Working capital |
$ | 87,346 | $ | 45,373 | $ | 22,013 | $ | 154,732 | ||||||||
Total debt obligations |
$ | 110,008 | $ | — | $ | 1,250 | $ | 111,258 |
As of December 28, 2014, all cash and cash equivalents on-hand at the Company’s foreign operations were deemed to be permanently reinvested. The Company has plans to repatriate $22,175 of future cash flows generated from its operations in Brazil and has recorded a deferred tax liability of $7,761 to reflect the additional income tax that would be due as a result. The Company currently has no plans to repatriate other cash balances held outside the United States. However, if such other balances were to be repatriated, additional tax payments could result. As of December 28, 2014, $31,457 of undistributed earnings of the Company’s foreign subsidiaries was deemed to be permanently reinvested, and any applicable U.S. federal income taxes and foreign withholding taxes have not been provided on these earnings. Computation of the potential tax liabilities associated with unremitted earnings permanently reinvested is not practicable.
Debt Obligations
The following table presents the total balances outstanding for the Company’s debt obligations, their scheduled maturity dates and the weighted average interest rates for borrowings (including the effects of the interest rate swap) as well as the applicable current portion of long-term debt:
Scheduled |
Weighted Average Interest Rate as of |
Principal Amounts as of |
||||||||||||
Maturity Date |
December 28, 2014 |
December 28, 2014 |
June 29, 2014 |
|||||||||||
ABL Revolver |
March 2019 |
2.2% |
$ | 19,000 | $ | 26,000 | ||||||||
ABL Term Loan |
March 2019 |
3.2% |
87,187 | 68,000 | ||||||||||
Term loan from unconsolidated affiliate |
August 2015 |
3.0% |
1,250 | 1,250 | ||||||||||
Capital lease obligations |
(1) |
(2) |
3,821 | 4,238 | ||||||||||
Total debt |
111,258 | 99,488 | ||||||||||||
Current portion of long-term debt |
(13,353 | ) | (7,215 | ) | ||||||||||
Total long-term debt |
$ | 97,905 | $ | 92,273 |
(1) |
Scheduled maturity dates for capital lease obligations range from January 2017 to November 2027. |
(2) |
Interest rates for capital lease obligations range from 2.3% to 4.6%. |
On May 24, 2012, the Company entered into a credit agreement (the “Credit Agreement”) to establish a $150,000 senior secured credit facility (“ABL Facility”) with Wells Fargo Bank, N.A. and Bank of America, N.A. The ABL Facility has been amended several times, such that it has a maturity date of March 28, 2019 and consists of a $100,000 revolving credit facility (“ABL Revolver”) and a $90,000 term loan (“ABL Term Loan”).
The ABL Facility is secured by a first-priority security interest in substantially all owned property and assets (together with proceeds and products) of Unifi, Inc., Unifi Manufacturing, Inc. and certain subsidiary guarantors (the “Loan Parties”). It is also secured by a first-priority security interest in all (or 65% in the case of certain first tier controlled foreign corporations, as required by the lenders) of the stock of (or other ownership interests in) each of the Loan Parties (other than the Company) and certain subsidiaries of the Loan Parties, together with all proceeds and products thereof. The ABL Facility is further secured by a first-priority lien on the Company’s limited liability company membership interest in PAL.
The Company’s ability to borrow under the ABL Revolver is limited to a borrowing base equal to specified percentages of eligible accounts receivable and inventory and is subject to certain conditions and limitations. ABL Revolver borrowings bear interest at the London Interbank Offer Rate (“LIBOR”) plus an applicable margin of 1.75% to 2.25%, or the Base Rate plus an applicable margin of 0.75% to 1.25%, with interest currently being paid on a monthly basis. The Base Rate means the greater of (i) the prime lending rate as publicly announced from time to time by Wells Fargo, (ii) the Federal Funds Rate plus 0.5%, and (iii) LIBOR plus 1.0%. There is also a monthly unused line fee under the ABL Revolver of 0.25% to 0.375%.
Should excess availability under the ABL Revolver fall below the Trigger Level ($23,398 as of December 28, 2014), a financial covenant requiring the Loan Parties to maintain a fixed charge coverage ratio on a monthly basis of at least 1.05 to 1.0 becomes effective. In addition, the ABL Facility contains restrictions on certain payments and investments, including restrictions on the payment of dividends and share repurchases, unless excess availability is greater than the Trigger Level for the thirty-day period prior to the making of such a distribution (as calculated on a pro forma basis as if the payment and any revolving loans made in connection therewith were made on the first day of such period) and the fixed charge coverage ratio is at least 1.0 to 1.0 (as calculated on a pro forma basis as if all such payments made pursuant to the most recent compliance certificate date were made on the last day of the applicable twelve-month period).
As of December 28, 2014, the Company was in compliance with all financial covenants; the excess availability under the ABL Revolver was $60,919; the fixed charge coverage ratio was 4.5 to 1.0; and the Company had $525 of standby letters of credit, none of which have been drawn upon.
Subject to certain provisions, the ABL Term Loan may be prepaid at par, in whole or in part, at any time before the maturity date, at the Company’s discretion. Fixed quarterly principal payments on the ABL Term Loan commenced October 1, 2014 in the amount of $2,812.
Scheduled Debt Maturities
The following table presents the scheduled maturities of the Company’s outstanding debt obligations for the remainder of fiscal year 2015 and the fiscal years thereafter:
Scheduled Maturities on a Fiscal Year Basis |
||||||||||||||||||||||||
2015 |
2016 |
2017 |
2018 |
2019 |
Thereafter |
|||||||||||||||||||
ABL Revolver |
$ | — | $ | — | $ | — | $ | — | $ | 19,000 | $ | — | ||||||||||||
ABL Term Loan |
5,625 | 11,250 | 11,250 | 11,250 | 47,812 | — | ||||||||||||||||||
Capital lease obligations |
423 | 866 | 808 | 558 | 366 | 800 | ||||||||||||||||||
Term loan from unconsolidated affiliate |
— | 1,250 | — | — | — | — | ||||||||||||||||||
Total |
$ | 6,048 | $ | 13,366 | $ | 12,058 | $ | 11,808 | $ | 67,178 | $ | 800 |
Working Capital
The following table presents a summary of the components of the Company’s Adjusted Working Capital and the reconciliation from Adjusted Working Capital to working capital:
December 28, 2014 |
June 29, 2014 |
|||||||
Receivables, net |
$ | 76,319 | $ | 93,925 | ||||
Inventories |
115,703 | 113,370 | ||||||
Accounts payable |
(41,853 | ) | (51,364 | ) | ||||
Accrued expenses (1) |
(11,376 | ) | (18,487 | ) | ||||
Adjusted Working Capital |
138,793 | 137,444 | ||||||
Cash and cash equivalents |
17,897 | 15,907 | ||||||
Other current assets |
11,858 | 8,025 | ||||||
Accrued interest |
(263 | ) | (102 | ) | ||||
Other current liabilities |
(13,553 | ) | (10,349 | ) | ||||
Working capital |
$ | 154,732 | $ | 150,925 |
(1) |
Excludes accrued interest |
Working capital increased from $150,925 as of June 29, 2014 to $154,732 as of December 28, 2014, while Adjusted Working Capital increased slightly from $137,444 to $138,793. The decrease in accounts receivable is primarily attributable to the holiday shutdown period and devaluation of the Brazilian Real versus the U.S. Dollar. The slight increase in inventory represents higher raw material units on-hand for the Polyester Segment to support growth in our texturing and recycling operations, offset by lower polyester raw material costs and devaluation of the Brazilian Real versus the U.S. Dollar. The decrease in accounts payable reflects purchasing activity and the timing of vendor payments primarily with respect to capital expenditures. The decrease in accrued expenses is primarily attributable to the payment of fiscal year 2014 variable compensation during fiscal year 2015. Working capital increased due to the change in Adjusted Working Capital of $1,349, further impacted by higher cash and other current assets, partially offset by an increase in other current liabilities. The increase in other current assets is primarily driven by the domestic operations ending the period in an income tax receivable position. The increase in other current liabilities reflects the short-term payments due under the ABL Facility and current maturity of a related party term loan, partially offset by a decrease in income taxes payable.
Capital Projects
The Company expects to add approximately $50,000 of property, plant and equipment during all of fiscal year 2015, which is inclusive of approximately $10,000 of annual maintenance capital expenditures (expenditures that extend the useful life of existing assets and/or increase the capabilities or production capacity of the assets). The current estimate reflects anticipated initiatives in fiscal year 2015 to expand existing business and pursue PVA growth opportunities, including backward integration into bottle washing, primarily for the Polyester Segment, especially for REPREVE®. The total amount is expected to be funded by a combination of cash from operations, borrowings under the ABL Revolver and new capital lease obligations. Actual additions for all of fiscal year 2015 could be less depending on the timing and scale of contemplated initiatives. During the first six months of fiscal year 2015, the Company spent $13,442 on capital expenditures.
As a result of our increasing focus on REPREVE® and other PVA yarns as part of our mix enrichment strategy, we may incur additional capital expenditures beyond the amounts currently estimated as we pursue new, currently unanticipated, opportunities in order to expand our manufacturing capabilities for these products, for strategic growth initiatives or to further streamline our manufacturing process, and we may be required to increase the amount of our working capital and long-term borrowings. If our strategy is successful, we would expect higher gross profit as a result of the combination of potentially higher sales volumes and an improved mix from higher-margin yarns.
Repayments of Debt Obligations
In addition to payments in accordance with the scheduled maturities of debt required under its existing debt obligations, the Company may, from time to time, elect to repay additional amounts borrowed under the ABL Facility. Funds to make such repayments may come from the operating cash flows of the business or other sources and will depend upon the Company’s strategy, prevailing market conditions, liquidity requirements, contractual restrictions and other factors. Further discussion of the terms and conditions of the Company’s existing indebtedness is provided in “Note 12. Long-Term Debt” to the Condensed Consolidated Financial Statements included in this Form 10-Q.
Stock Repurchase Program
During fiscal year 2014, the Company completed its repurchase of shares under its $50,000 stock repurchase program that had been approved by the Board on January 22, 2013 (the “2013 SRP”). On April 23, 2014, the Board approved a new stock repurchase program (the “2014 SRP”) to authorize the Company to acquire up to an additional $50,000 of common stock. Under the 2014 SRP (as was the case under the 2013 SRP), the Company is authorized to repurchase shares at prevailing market prices, through open market purchases or privately negotiated transactions at such times and prices and in such manner as determined by management, subject to market conditions, applicable legal requirements, contractual obligations and other factors. Repurchases, if any, are expected to be financed through cash generated from operations and borrowings under the Company’s ABL Revolver, and are subject to applicable limitations and restrictions as set forth in the ABL Facility. The 2014 SRP has no stated expiration or termination date, and there is no time limit or specific time frame otherwise for repurchases. The Company may discontinue repurchases at any time that management determines additional purchases are not beneficial or advisable. Repurchases for the six months ended December 28, 2014 totaled 149 shares for $4,158, excluding brokerage fees.
Liquidity Summary
Historically, the Company has met its working capital, capital expenditures and debt service requirements from its cash flows from operations. The Company currently believes that its existing cash balances, cash provided by operating activities, and borrowings available under the ABL Revolver will enable the Company to comply with the terms of its indebtedness and meet its foreseeable liquidity requirements. Domestically, the Company’s cash balances, cash provided by operating activities and borrowings available under the ABL Revolver continue to be sufficient to fund the Company’s domestic operating activities as well as cash commitments for its investing and financing activities. For its foreign operations, the Company expects its existing cash balances and cash provided by operating activities will provide the needed liquidity to fund its foreign operating activities and any foreign investing activities, such as future capital expenditures.
Cash Provided by Operating Activities
Net cash provided by operating activities consists of the following:
For the Six Months Ended |
||||||||
December 28, 2014 |
December 29, 2013 |
|||||||
Cash receipts: |
||||||||
Receipts from customers |
$ | 350,915 | $ | 349,028 | ||||
Distributions received from unconsolidated affiliates |
— | 3,059 | ||||||
Other receipts |
888 | 6,329 | ||||||
Cash payments: |
||||||||
Payments to suppliers and other operating costs |
264,635 | 259,630 | ||||||
Payments for salaries, wages and benefits |
62,033 | 61,569 | ||||||
Payments for taxes |
12,708 | 6,558 | ||||||
Payments for interest |
1,661 | 1,718 | ||||||
Payments for restructuring and severance |
355 | 1,170 | ||||||
Other |
746 | 5 | ||||||
Adjusted net cash provided by operating activities |
9,665 | 27,766 | ||||||
Adjustment for excess tax benefit on stock-based compensation plans (1) |
(100 | ) | (3,536 | ) | ||||
Net cash provided by operating activities |
$ | 9,565 | $ | 24,230 |
(1) |
Adjustment for excess tax benefit on stock-based compensation plans represents the classification of the tax benefit realized from share-based payment awards within net cash used in financing activities with a corresponding offset to net cash provided by operating activities. |
The increase in receipts from customers is consistent with the year-to-date increase in net sales over the prior year period, adjusted for the timing of cash receipts due to a comparatively lower accounts receivable balance at June 29, 2014 versus June 30, 2013. During the prior year period, other receipts included the return of utility and value-added tax deposits of $4,805, plus associated interest of $1,225, and other interest and miscellaneous income. The increase in payments to suppliers and other operating costs is primarily attributable to the increase in sales volumes, the slight increase in inventories and higher selling, general and administrative expenses over the prior year period. Payments for taxes have increased as compared to the prior year period due to an increase in estimated income tax payments for our operations in the U.S. and Brazil. Severance agreements and restructuring costs commenced in fiscal year 2014, which included payments to two former executive officers and equipment relocation and reinstallation costs. Such fiscal year 2015 payments represent final amounts due under severance agreements.
Cash Used in Investing Activities and Financing Activities
The Company utilized $13,432 for net investing activities and provided $7,924 from net financing activities during the six months ended December 28, 2014. Significant expenditures for investing activities include $13,442 for capital expenditures, which primarily relate to improving the flexibility and capability of producing PVA products in the Polyester Segment’s spinning facility, increasing the capacity of the recycling facility and increasing the capacity and flexibility of our regional polyester texturing operations. Significant financing activities include $22,000 provided from increasing the ABL Term Loan, $7,000 utilized for net cash payments on the ABL Revolver, and cash payments of $4,160 for repurchases of Company stock made under the 2014 SRP.
Contractual Obligations
The Company has assumed various financial obligations and commitments in the normal course of its operations and financing activities. Financial obligations are considered to represent known future cash payments that the Company is required to make under existing contractual arrangements, such as debt and lease agreements. As of December 28, 2014, material changes to cash payments due under the Company’s contractual obligations as disclosed in the table under the heading “Contractual Obligations” in the 2014 Form 10-K were as follows:
● |
During the first quarter ended September 28, 2014, the Company entered into a five-year-term operating lease for warehousing space in Yadkinville for the Polyester Segment, with monthly payments of $55. |
● |
The Fifth Amendment to Credit Agreement increased the principal amount, the quarterly amortizing payments and the interest rate for the ABL Term Loan. Further discussion of the terms and conditions of the Company’s existing indebtedness is provided in “Note 12. Long-Term Debt” to the Condensed Consolidated Financial Statements included in this Form 10-Q. |
● |
During the quarter ended December 28, 2014, the Company entered into an agreement to acquire polyester texturing machines for approximately $4,800, with installation expected to occur during the remainder of fiscal year 2015. |
● |
During the six months ended December 28, 2014, the Company entered into agreements for assets being constructed, primarily for the Polyester Segment, for which capital lease accounting is expected to commence during calendar year 2015. The estimated construction value relating to such agreements approximates $5,316. |
There have been no further material changes in the scheduled maturities of the Company’s contractual obligations as disclosed in the table under the heading “Contractual Obligations” in the 2014 Form 10-K.
Off Balance Sheet Arrangements
The Company is not a party to any off-balance sheet arrangements that have, or are reasonably likely to have, a current or future material effect on the Company’s financial condition, results of operations, liquidity or capital expenditures.
Critical Accounting Policies
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. The SEC has defined a company’s most critical accounting policies as those involving accounting estimates that require management to make assumptions about matters that are highly uncertain at the time and where different reasonable estimates or changes in the accounting estimates from quarter to quarter could materially impact the presentation of the financial statements. The Company’s critical accounting policies are discussed in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the 2014 Form 10-K. There have been no material changes to these policies during the current period.
Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
The Company is exposed to market risks associated with changes in interest rates, fluctuation in currency exchange rates and raw material and commodity risks, which may adversely affect its financial position, results of operations and cash flows. The Company does not enter into derivative financial instruments for trading purposes, nor is it a party to any leveraged financial instruments.
Interest Rate Risk
The Company is exposed to interest rate risk through its borrowing activities. As of December 28, 2014, the Company had borrowings under its ABL Revolver and ABL Term Loan that totaled $106,187 and contain variable rates of interest; however, the Company hedges a significant portion of such interest rate variability using an interest rate swap. As of December 28, 2014, after considering the variable rate debt obligations that have been hedged and the Company’s outstanding debt obligations with fixed rates of interest, the Company’s sensitivity analysis shows that a 50-basis point increase in LIBOR as of December 28, 2014 would result in an increase of $256 in annual cash interest expense.
Currency Exchange Rate Risk
The Company conducts its business in various foreign countries and in various foreign currencies. Each of the Company’s subsidiaries may enter into transactions (sales, purchases, fixed purchase commitments, etc.) that are denominated in currencies other than the subsidiary’s functional currency and thereby expose the Company to foreign currency exchange risk. The Company may enter into foreign currency forward contracts to hedge this exposure. The Company may also enter into foreign currency forward contracts to hedge its exposure for certain equipment or inventory purchase commitments. As of December 28, 2014, the Company had no outstanding foreign forward currency contracts.
As of December 28, 2014, the Company’s subsidiaries outside the U.S., whose functional currency is other than the U.S. Dollar, held approximately 16.2% of the Company’s consolidated total assets. The Company does not enter into foreign currency derivatives to hedge its net investment in its foreign operations.
As of December 28, 2014, $12,677, or 70.8%, of the Company’s cash and cash equivalents were held outside the U.S., of which approximately $1,001 were held in U.S. Dollar equivalents.
More information regarding the Company’s derivative financial instruments as of December 28, 2014 is provided in “Note 17. Fair Value of Financial Instruments and Non-Financial Assets and Liabilities” to the Condensed Consolidated Financial Statements included in this Form 10-Q.
Raw Material and Commodity Risks
A significant portion of the Company’s raw materials and energy costs are derived from petroleum-based chemicals. The prices for petroleum and petroleum-related products and energy costs are volatile and dependent on global supply and demand dynamics, including certain geo-political risks. The Company does not use financial instruments to hedge its exposure to changes in these costs. The costs of the primary raw materials that the Company uses throughout all of its operations are generally based on U.S. dollar pricing; and such materials are purchased at market or at fixed prices that are established with individual vendors as part of the purchasing process for quantities expected to be consumed in the ordinary course of business.
Other Risks
The Company is also exposed to political risk, including changing laws and regulations governing international trade, such as quotas, tariffs and tax laws. The degree of impact and the frequency of these events cannot be predicted.
Item 4. CONTROLS AND PROCEDURES
Evaluation of disclosure controls and procedures. As of December 28, 2014, an evaluation of the effectiveness of the Company's disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) promulgated under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) was performed under the supervision and with the participation of the Company's management, including the Chief Executive Officer and Chief Financial Officer. Based on that evaluation, the Company’s Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures are effective to ensure that information required to be disclosed by the Company in its reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission rules and forms, and that information required to be disclosed by the Company in the reports the Company files or submits under the Exchange Act is accumulated and communicated to the Company’s management, including its principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure.
Changes in internal control over financial reporting. During the Company’s second quarter of fiscal year 2015, there was no change in the Company’s internal control over financial reporting (as defined in Rule 13a-15(f) and 15d-15(f) of the Exchange Act) that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.
Part II. OTHER INFORMATION
Item 1. LEGAL PROCEEDINGS
There are no pending legal proceedings, other than ordinary routine litigation incidental to the Company’s business, to which the Company is a party or to which any of its property is the subject.
Item 1A. RISK FACTORS
There are no material changes to the Company's risk factors set forth under “Item 1A. Risk Factors” in the 2014 Form 10-K.
Item 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
Items 2(a) and (b) are not applicable.
(c) The following table summarizes the Company’s purchases of its common stock during the fiscal quarter ended December 28, 2014, all of which purchases were made under the stock repurchase program approved by the Board on April 23, 2014 in which the Company is authorized to acquire up to $50,000 of common stock. The repurchase program has no stated expiration or termination date, and there is no time limit or specific time frame for repurchases.
Period |
Total Number of Shares Purchased |
Average Price Paid per Share |
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs |
Maximum Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs |
||||||||||||
9/29/14 – 10/28/14 |
— | $ | — | — | $ | 40,011 | ||||||||||
10/29/14 – 11/28/14 |
— | $ | — | — | 40,011 | |||||||||||
11/29/14 – 12/28/14 |
— | $ | — | — | 40,011 | |||||||||||
Total |
— | $ | — | — |
Repurchases are subject to applicable limitations and requirements set forth in the ABL Facility. For additional information, including information regarding limitations on payment of dividends and share repurchases, see “Note 12. Long-Term Debt” to the Condensed Consolidated Financial Statements included in this Quarterly Report on Form 10-Q.
Item 3. DEFAULTS UPON SENIOR SECURITIES
Not applicable.
Item 4. MINE SAFETY DISCLOSURES
Not applicable.
Item 5. OTHER INFORMATION
Not applicable.
Item 6. EXHIBITS
Exhibit Number |
Description |
3.1(i)(a) |
Restated Certificate of Incorporation of Unifi, Inc., as amended (incorporated by reference to Exhibit 3a to the Registrant’s Annual Report on Form 10-K for the fiscal year ended June 27, 2004 (Reg. No. 001-10542) filed on September 17, 2004). |
3.1(i)(b) |
Certificate of Change to the Certificate of Incorporation of Unifi, Inc. (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K (Reg. No. 001-10542) dated July 25, 2006). |
3.1(i)(c) |
Certificate of Amendment to Restated Certificate of Incorporation of Unifi, Inc. (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K (Reg No. 001-10542) dated November 3, 2010). |
3.1(ii) |
Restated By-laws of Unifi, Inc. (last amended July 23, 2014) (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K (Reg. No. 001-10542) filed on July 23, 2014). |
10.1 |
Amendment No. 2 to Change in Control Agreement for William L. Jasper, effective December 31, 2014, between the Registrant and William L. Jasper (incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K (Reg. No. 001-10542) dated November 24, 2014). |
10.2 |
Amendment No. 2 to Change in Control Agreement for R. Roger Berrier, Jr., effective December 31, 2014, between the Registrant and R. Roger Berrier, Jr. (incorporated by reference to Exhibit 10.2 to the Registrant’s Current Report on Form 8-K (Reg. No. 001-10542) dated November 24, 2014). |
10.3 |
Amendment No. 2 to Change in Control Agreement for Thomas H. Caudle, Jr., effective December 31, 2014, between the Registrant and Thomas H. Caudle, Jr. (incorporated by reference to Exhibit 10.3 to the Registrant’s Current Report on Form 8-K (Reg. No. 001-10542) dated November 24, 2014). |
10.4 |
Change in Control Agreement for James M. Otterberg, effective December 31, 2014, between the Registrant and James M. Otterberg (incorporated by reference to Exhibit 10.4 to the Registrant’s Current Report on Form 8-K (Reg. No. 001-10542) dated November 24, 2014). |
31.1+ |
Chief Executive Officer’s certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
31.2+ |
Chief Financial Officer’s certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
32.1+ |
Chief Executive Officer’s certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
32.2+ |
Chief Financial Officer’s certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
101+ |
The following materials from Unifi, Inc.’s Quarterly Report on Form 10-Q for the quarterly period ended December 28, 2014, formatted in eXtensbile Business Reporting Language (“XBRL”): (i) Condensed Consolidated Balance Sheets, (ii) Condensed Consolidated Statements of Income, (iii) Condensed Consolidated Statements of Comprehensive Income, (iv) Condensed Consolidated Statement of Shareholders’ Equity, (v) Condensed Consolidated Statements of Cash Flows, and (vi) Notes to Condensed Consolidated Financial Statements. |
+ Filed herewith
SIGNATURES
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.
UNIFI, INC. |
|||||
(Registrant) |
|||||
Date: |
February 5, 2015 |
By: |
/s/ JAMES M. OTTERBERG | ||
James M. Otterberg |
|||||
Vice President and Chief Financial Officer |
|||||
(Principal Financial Officer and |
|||||
Principal Accounting Officer and |
|||||
Duly Authorized Officer) |
EXHIBIT INDEX
Exhibit Number |
Description |
3.1(i)(a) |
Restated Certificate of Incorporation of Unifi, Inc., as amended (incorporated by reference to Exhibit 3a to the Registrant’s Annual Report on Form 10-K for the fiscal year ended June 27, 2004 (Reg. No. 001-10542) filed on September 17, 2004). |
3.1(i)(b) |
Certificate of Change to the Certificate of Incorporation of Unifi, Inc. (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K (Reg. No. 001-10542) dated July 25, 2006). |
3.1(i)(c) |
Certificate of Amendment to Restated Certificate of Incorporation of Unifi, Inc. (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K (Reg No. 001-10542) dated November 3, 2010). |
3.1(ii) |
Restated By-laws of Unifi, Inc. (last amended July 23, 2014) (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K (Reg. No. 001-10542) filed on July 23, 2014). |
10.1 |
Amendment No. 2 to Change in Control Agreement for William L. Jasper, effective December 31, 2014, between the Registrant and William L. Jasper (incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K (Reg. No. 001-10542) dated November 24, 2014). |
10.2 |
Amendment No. 2 to Change in Control Agreement for R. Roger Berrier, Jr., effective December 31, 2014, between the Registrant and R. Roger Berrier, Jr. (incorporated by reference to Exhibit 10.2 to the Registrant’s Current Report on Form 8-K (Reg. No. 001-10542) dated November 24, 2014). |
10.3 |
Amendment No. 2 to Change in Control Agreement for Thomas H. Caudle, Jr., effective December 31, 2014, between the Registrant and Thomas H. Caudle, Jr. (incorporated by reference to Exhibit 10.3 to the Registrant’s Current Report on Form 8-K (Reg. No. 001-10542) dated November 24, 2014). |
10.4 |
Change in Control Agreement for James M. Otterberg, effective December 31, 2014, between the Registrant and James M. Otterberg (incorporated by reference to Exhibit 10.4 to the Registrant’s Current Report on Form 8-K (Reg. No. 001-10542) dated November 24, 2014). |
31.1+ |
Chief Executive Officer’s certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
31.2+ |
Chief Financial Officer’s certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
32.1+ |
Chief Executive Officer’s certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
32.2+ |
Chief Financial Officer’s certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
101+ |
The following materials from Unifi, Inc.’s Quarterly Report on Form 10-Q for the quarterly period ended December 28, 2014, formatted in eXtensbile Business Reporting Language (“XBRL”): (i) Condensed Consolidated Balance Sheets, (ii) Condensed Consolidated Statements of Income, (iii) Condensed Consolidated Statements of Comprehensive Income, (iv) Condensed Consolidated Statement of Shareholders’ Equity, (v) Condensed Consolidated Statements of Cash Flows, and (vi) Notes to Condensed Consolidated Financial Statements. |
+ Filed herewith
53