VIDEO DISPLAY CORP - Quarter Report: 2011 November (Form 10-Q)
Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 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 November 30, 2011.
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 0-13394
VIDEO DISPLAY CORPORATION
(Exact name of registrant as specified on its charter)
GEORGIA | 58-1217564 | |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
1868 TUCKER INDUSTRIAL ROAD, TUCKER, GEORGIA 30084
(Address of principal executive offices)
770-938-2080
(Registrants telephone number including area code)
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, and accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ¨ | Accelerated filer | ¨ | |||
Non-accelerated filer | ¨ | Smaller reporting company | þ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
As of November 30, 2011, the registrant had 7,593,715 shares of Common Stock outstanding.
Table of Contents
Video Display Corporation and Subsidiaries
2
Table of Contents
ITEM 1 FINANCIAL STATEMENTS
Video Display Corporation and Subsidiaries
Condensed Consolidated Balance Sheets
(in thousands)
November 30, 2011 |
February 28, 2011 |
|||||||
(unaudited) | ||||||||
Assets |
||||||||
Current assets |
||||||||
Cash |
$ | 48 | $ | 1,399 | ||||
Restricted cash |
| 1,388 | ||||||
Accounts receivable, less allowance for doubtful accounts of $239 and $134 |
7,625 | 8,496 | ||||||
Inventories, net |
30,140 | 30,593 | ||||||
Cost and estimated earnings in excess of billings on uncompleted contracts |
3,246 | 2,192 | ||||||
Deferred income taxes |
2,324 | 2,659 | ||||||
Income taxes refundable |
319 | 770 | ||||||
Prepaid expenses and other |
806 | 825 | ||||||
Assets of discontinued operations |
| 5,710 | ||||||
|
|
|
|
|||||
Total current assets |
44,508 | 54,032 | ||||||
|
|
|
|
|||||
Property, plant, and equipment |
||||||||
Land |
336 | 336 | ||||||
Buildings |
6,561 | 6,340 | ||||||
Machinery and equipment |
17,833 | 17,583 | ||||||
|
|
|
|
|||||
24,730 | 24,259 | |||||||
Accumulated depreciation and amortization |
(20,343 | ) | (19,737 | ) | ||||
|
|
|
|
|||||
Net property, plant, and equipment |
4,387 | 4,522 | ||||||
|
|
|
|
|||||
Goodwill |
1,376 | 1,376 | ||||||
Intangible assets, net |
1,282 | 1,504 | ||||||
Deferred income taxes |
657 | 823 | ||||||
Other assets |
6 | 5 | ||||||
Assets of discontinued operations |
| 1,208 | ||||||
|
|
|
|
|||||
Total assets |
$ | 52,216 | $ | 63,470 | ||||
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated statements.
3
Table of Contents
Video Display Corporation and Subsidiaries
Condensed Consolidated Balance Sheets (continued)
(in thousands)
November 30, 2011 |
February 28, 2011 |
|||||||
(unaudited) | ||||||||
Liabilities and Shareholders Equity |
||||||||
Current liabilities |
||||||||
Accounts payable |
$ | 3,285 | $ | 4,387 | ||||
Accrued liabilities |
2,459 | 3,690 | ||||||
Billings in excess of cost and estimated earnings on uncompleted contracts |
| 1,026 | ||||||
Current maturities of notes payable to officer and director |
| 396 | ||||||
Current maturities of long-term debt |
944 | 943 | ||||||
Liabilities of discontinued operations |
| 3,208 | ||||||
|
|
|
|
|||||
Total current liabilities |
6,688 | 13,650 | ||||||
Lines of credit |
11,310 | 13,336 | ||||||
Long-term debt, less current maturities |
5,114 | 5,822 | ||||||
Notes payable to officers and directors, less current maturities |
| 1,374 | ||||||
Other long term liabilities |
123 | 296 | ||||||
Liabilities of discontinued operations |
| 188 | ||||||
|
|
|
|
|||||
Total liabilities |
23,235 | 34,666 | ||||||
|
|
|
|
|||||
Shareholders Equity |
||||||||
Preferred stock, no par value 10,000 shares authorized; none issued and outstanding |
| | ||||||
Common stock, no par value 50,000 shares authorized; 9,732 issued and 7,593 outstanding at November 30, 2011 and 9,732 issued and 8,409 outstanding at February 28, 2011 |
7,293 | 7,293 | ||||||
Additional paid-in capital |
146 | 175 | ||||||
Retained earnings |
31,985 | 28,488 | ||||||
Treasury stock, shares at cost; 2,139 at November 30, 2011 and 1,323 at February 28, 2011 |
(10,443 | ) | (7,152 | ) | ||||
|
|
|
|
|||||
Total shareholders equity |
28,981 | 28,804 | ||||||
|
|
|
|
|||||
Total liabilities and shareholders equity |
$ | 52,216 | $ | 63,470 | ||||
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated statements.
4
Table of Contents
Video Display Corporation and Subsidiaries
Condensed Consolidated Income Statements (unaudited)
(in thousands, except per share data)
Three Months
Ended November 30, |
Nine Months
Ended November 30, |
|||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Net sales |
$ | 16,036 | $ | 13,121 | $ | 49,602 | $ | 44,528 | ||||||||
Cost of goods sold |
10,667 | 9,881 | 33,689 | 32,571 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross profit |
5,369 | 3,240 | 15,913 | 11,957 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating expenses |
||||||||||||||||
Selling and delivery |
1,413 | 1,081 | 3,994 | 3,184 | ||||||||||||
General and administrative |
2,040 | 1,714 | 6,370 | 5,066 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
3,453 | 2,795 | 10,364 | 8,250 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating profit |
1,916 | 445 | 5,549 | 3,707 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other income (expense) |
||||||||||||||||
Interest expense |
(185 | ) | (218 | ) | (624 | ) | (715 | ) | ||||||||
Other, net |
67 | 58 | 137 | 229 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
(118 | ) | (160 | ) | (487 | ) | (486 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from continuing operations before income taxes |
1,798 | 285 | 5,062 | 3,221 | ||||||||||||
Income tax expense |
540 | 135 | 1,565 | 1,110 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income from continuing operations |
$ | 1,258 | $ | 150 | $ | 3,497 | $ | 2,111 | ||||||||
Loss from discontinued operations, net of income tax benefit of $287 and $308 |
| (569 | ) | | (609 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ | 1,258 | $ | (419 | ) | $ | 3,497 | $ | 1,502 | |||||||
|
|
|
|
|
|
|
|
|||||||||
Net income per share: |
||||||||||||||||
From continuing operations-basic |
$ | .17 | $ | .02 | $ | .46 | $ | .26 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
From continuing operations-diluted |
$ | .17 | $ | .02 | $ | .45 | $ | .24 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
From discontinued operations-basic |
$ | .00 | $ | (.07 | ) | $ | .00 | $ | (.08 | ) | ||||||
|
|
|
|
|
|
|
|
|||||||||
From discontinued operations-diluted |
$ | .00 | $ | (.07 | ) | $ | .00 | $ | (.07 | ) | ||||||
|
|
|
|
|
|
|
|
|||||||||
Basic weighted average shares outstanding |
7,628 | 8,365 | 7,619 | 8,365 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted weighted average shares outstanding |
7,683 | 8,700 | 7,855 | 8,693 | ||||||||||||
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated statements.
5
Table of Contents
Video Display Corporation and Subsidiaries
Condensed Consolidated Statement of Shareholders Equity
Nine Months Ended November 30, 2011 (unaudited)
(in thousands)
Common Shares |
Share Amount |
Additional Paid-in Capital |
Retained Earnings |
Treasury Stock |
||||||||||||||||
Balance, February 28, 2011 |
8,409 | $ | 7,293 | $ | 175 | $ | 28,488 | $ | (7,152 | ) | ||||||||||
Net income |
| | | 3,497 | | |||||||||||||||
Receipt of treasury stock |
(800 | ) | | | | (3,272 | ) | |||||||||||||
Repurchase of treasury stock |
(57 | ) | | | | (225 | ) | |||||||||||||
Stock awards |
39 | | (31 | ) | | 196 | ||||||||||||||
Share based compensation |
2 | | 2 | | 10 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance, November 30, 2011 |
7,593 | $ | 7,293 | $ | 146 | $ | 31,985 | $ | (10,443 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated statements.
6
Table of Contents
Video Display Corporation and Subsidiaries
Condensed Consolidated Statements of Cash Flows (unaudited)
(in thousands)
Nine Months
Ended November 30, |
||||||||
2011 | 2010 | |||||||
Operating Activities |
||||||||
Net income |
$ | 3,497 | $ | 1,502 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Loss from discontinued operations, net of tax |
| 609 | ||||||
Depreciation and amortization |
831 | 925 | ||||||
Provision for doubtful accounts |
161 | 160 | ||||||
Provision for inventory reserve |
1,203 | 1,227 | ||||||
Non-cash charge for share based compensation |
169 | 120 | ||||||
Deferred income taxes |
501 | (163 | ) | |||||
Other |
15 | (114 | ) | |||||
Changes in working capital: |
||||||||
Accounts receivable |
709 | 805 | ||||||
Inventories |
(749 | ) | 1,065 | |||||
Prepaid expenses and other current assets |
| (112 | ) | |||||
Accounts payable and accrued liabilities |
(2,506 | ) | (4,095 | ) | ||||
Cost, estimated earnings and billings, net, on uncompleted contracts |
(2,080 | ) | 1,792 | |||||
Income taxes refundable/payable |
451 | (253 | ) | |||||
|
|
|
|
|||||
Net cash provided by operating activities |
2,202 | 3,468 | ||||||
|
|
|
|
|||||
Investing Activities |
||||||||
Capital expenditures |
(474 | ) | (363 | ) | ||||
Proceeds from sale of Fox International, Ltd. |
51 | | ||||||
Proceeds on sale of equipment |
3 | 101 | ||||||
Use of letter of credit/CD |
1,388 | | ||||||
|
|
|
|
|||||
Net cash provided by (used in) investing activities |
968 | (262 | ) | |||||
|
|
|
|
|||||
Financing Activities |
||||||||
Proceeds from long-term debt, lines of credit |
10,508 | 12,794 | ||||||
Payments on long-term debt, lines of credit |
(13,241 | ) | (13,858 | ) | ||||
Proceeds from notes payable to officers and directors |
10 | 350 | ||||||
Repayments of notes payable to officers and directors |
(1,581 | ) | (1,324 | ) | ||||
Purchase of treasury stock |
(225 | ) | | |||||
Re-issue of treasury stock |
8 | | ||||||
|
|
|
|
|||||
Net cash (used in) financing activities |
(4,521 | ) | (2,038 | ) | ||||
|
|
|
|
|||||
Discontinued Operations |
||||||||
Operating activities |
| 479 | ||||||
Investing activities |
| (93 | ) | |||||
Financing activities |
| (7 | ) | |||||
|
|
|
|
|||||
Net cash provided by discontinued operations |
| 379 | ||||||
|
|
|
|
|||||
Net change in cash |
(1,351 | ) | 1,547 | |||||
Cash, beginning of year |
1,399 | 465 | ||||||
|
|
|
|
|||||
Cash, end of period |
48 | 2,012 | ||||||
Cash, discontinued operations |
| 402 | ||||||
|
|
|
|
|||||
Cash, continuing operations |
$ | 48 | $ | 1,610 | ||||
|
|
|
|
The accompanying notes are an integral part of these consolidated statements.
7
Table of Contents
Video Display Corporation and Subsidiaries
November 30, 2011
Note 1. Summary of Significant Accounting Policies
The accompanying condensed consolidated financial statements include the accounts of the Company and its majority-owned subsidiaries after elimination of all significant intercompany accounts and transactions.
As contemplated by the Securities and Exchange Commission (the SEC or Commission) instructions to Form 10-Q, the following footnotes have been condensed and, therefore, do not contain all disclosures required in connection with annual consolidated financial statements. Reference should be made to the Companys year-end consolidated financial statements and notes thereto, including a description of the accounting policies followed by the Company, contained in its Annual Report on Form 10-K for the fiscal year ended February 28, 2011, as filed with the Commission. There are no material changes in accounting policy during the nine months ended November 30, 2011.
The financial information included in this report has been prepared by the Company, without audit. In the opinion of management, the financial information included in this report contains all adjustments (all of which are normal and recurring) necessary for a fair presentation of the results for the interim periods. Nevertheless, the results shown for interim periods are not necessarily indicative of results to be expected for the full year. The February 28, 2011 consolidated balance sheet data was derived from the audited consolidated financial statements, but does not include all disclosures required by accounting principles generally accepted in the United States of America.
Note 2. Liquidity
On December 23, 2010, the Company and its subsidiaries executed a new Credit Agreement with RBC Bank and Community & Southern Bank (collectively, the Banks) to provide new financing to the Company to replace the existing credit agreement with RBC Bank that terminated in conjunction with this Agreement. The new Agreement provided for a line of credit of up to $17.5 million and two term loans of $3.5 million and $3.0 million. As of May 26, 2011, the Banks amended the Credit Agreement (1st Amendment) to reduce the revolver commitment to $15.0 million, restate the covenants to pertain to only continuing operations of the Company and to adjust the targets for the senior funded debt to EBITDA covenant for the Companys quarters ending May 31, 2011 and August 31, 2011. As of July 26, 2011 the Banks again amended the Credit Agreement (2nd Amendment) to include a swingline promissory note of $1.0 million that is included in the revised $15.0 million revolver commitment. Additionally, on September 1, 2011, the Banks amended the Credit Agreement (3rd Amendment) to allow the Company to repurchase a limited amount of the Companys common stock equal to ten percent of the Companys net earnings after taxes, subject to meeting certain share repurchase conditions and revise the definition of the fixed charge coverage ratio and total liabilities to tangible net worth to exclude such repurchases.
The outstanding balance of the line of credit at November 30, 2011 was $11.3 million and the balances of the term loans were $2.9 million and $2.8 million, respectively. These loans are secured by all assets and personal property of the Company and a limited guarantee of the Chief Executive Officer of $3.0 million. The $3.0 million term loan is secured by real estate property of the Company and a building owned by the Companys Chief Executive Officer through Southeastern Metro Savings, LLC. The building will continue to be in the collateral pool until such time as the note is sufficiently paid down or it is replaced by other collateral.
The agreement contains three covenants, as amended: a fixed charge coverage ratio, ratio of senior funded debt to earnings before interest, taxes, depreciation and amortization (EBITDA), and total liabilities to tangible net worth. The agreement also includes restrictions on the incurrence of additional debt or liens, investments (including Company stock, as amended), divestitures and certain other changes in the business. The Agreement expires on December 1, 2013. The interest rate on these loans is a floating LIBOR rate based on a fixed charge coverage ratio, minimum 4.0%, as defined in the loan documents.
As of February 28, 2011, the Company was not in compliance with the consolidated fixed charge coverage ratio or the senior funded debt to EBITDA ratio as defined by the RBC and Community & Southern Bank credit line agreements. The Company subsequently received a waiver of these covenant violations from RBC Bank and Community & Southern Bank through the July 15, 2011 reporting of the next measurement of these covenants as of the Companys first quarter end. The senior funded debt to EBITDA covenant was deemed to be the most restrictive by the Company and the Banks. The Company is in compliance with the covenants under the new and amended loan agreements as of November 30, 2011.
8
Table of Contents
Video Display Corporation and Subsidiaries
November 30, 2011
Note 3. Recent Accounting Pronouncements
In September 2011, the FASB issued revised guidance FASB ASU 2011-08, Intangibles Goodwill and Other (Topic 350) - Testing Goodwill for Impairment to allow entities to use a qualitative approach to test goodwill for impairment. The amendment permits an entity to first perform a qualitative assessment to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying value. If it is concluded that this is the case, it is necessary to perform the currently prescribed two-step goodwill impairment test. Otherwise, the two-step goodwill impairment test is not required. The amendments are effective for annual and interim goodwill impairment tests performed for fiscal years beginning after December 15, 2011. Early adoption is permitted. This guidance is not expected to have a material impact on the Companys consolidated financial statements.
Note 4. Inventories
Inventories are stated at the lower of cost (first in, first out) or market.
Inventories consisted of the following (in thousands):
November 30, 2011 |
February 28, 2011 |
|||||||
Raw materials |
$ | 21,192 | $ | 20,750 | ||||
Work-in-process |
6,651 | 6,997 | ||||||
Finished goods |
6,293 | 7,760 | ||||||
|
|
|
|
|||||
34,136 | 35,507 | |||||||
Reserves for obsolescence |
(3,996 | ) | (4,914 | ) | ||||
|
|
|
|
|||||
$ | 30,140 | $ | 30,593 | |||||
|
|
|
|
9
Table of Contents
Video Display Corporation and Subsidiaries
November 30, 2011
Note 5. Costs and Estimated Earnings Related to Billings on Uncompleted Contracts
Information relative to contracts in progress consisted of the following:
November 30, 2011 |
February 28, 2011 |
|||||||
Costs incurred to date on uncompleted contracts |
$ | 6,682 | $ | 5,598 | ||||
Estimated earnings recognized to date on these contracts |
3,443 | 2,941 | ||||||
|
|
|
|
|||||
10,125 | 8,539 | |||||||
Billings to date |
(6,879 | ) | (7,373 | ) | ||||
|
|
|
|
|||||
Costs and estimated earnings in excess of billings, net |
$ | 3,246 | $ | 1,166 | ||||
|
|
|
|
|||||
Costs and estimated earnings in excess of billings |
$ | 3,246 | $ | 2,192 | ||||
Billings in excess of costs and estimated earnings |
| (1,026 | ) | |||||
|
|
|
|
|||||
$ | 3,246 | $ | 1,166 | |||||
|
|
|
|
Costs and estimated earnings in excess of billings are the results of contracts in progress (jobs) in completing orders to customers specifications on contracts accounted for under FASB ASC 605-35, Revenue Recognition: Construction-Type and Production-Type Contracts. Costs included are material, labor, and overhead. These jobs require design and engineering effort for a specific customer purchasing a unique product. The Company records revenue on these fixed-price and cost-plus contracts on the percentage of completion basis using the ratio of costs incurred to estimated total costs at completion as the measurement basis for progress toward completion and revenue recognition. Any losses identified on contracts are recognized immediately. Contract accounting requires significant judgment relative to assessing risks, estimating contract costs and making related assumptions for schedule and technical issues. With respect to contract change orders, claims, or similar items, judgment must be used in estimating related amounts and assessing the potential for realization. These amounts are only included in contract value when they can be reliably estimated and realization is probable. Billings are generated based on specific contract terms, which might be a progress payment schedule, specific shipments, etc. None of the above contracts in progress contain post-shipment obligations.
Changes in job performance, manufacturing efficiency, final contract settlements, and other factors affecting estimated profitability may result in revisions to costs and income and are recognized in the period in which the revisions are determined.
As of November 30, 2011 and February 28, 2011, there were no production costs that exceeded the aggregate estimated cost of all in-process and delivered units relating to long-term contracts. Additionally, there were no claims outstanding that would affect the ultimate realization of full contract values. As of November 30, 2011 and February 28, 2011, there were no progress payments that had been netted against inventory.
10
Table of Contents
Video Display Corporation and Subsidiaries
November 30, 2011
Note 6. Intangible Assets
Intangible assets consist primarily of the unamortized value of purchased patents, customer lists, non-compete agreements and other intangible assets. Intangible assets are amortized over the period of their expected lives, generally ranging from 5 to 15 years. Amortization expense related to intangible assets was approximately $222 thousand and $258 thousand for the nine months ended November 30, 2011 and 2010, respectively.
The cost and accumulated amortization of intangible assets were as follows (in thousands):
November 30, 2011 | February 28, 2011 | |||||||||||||||
Cost | Accumulated Amortization |
Cost | Accumulated Amortization |
|||||||||||||
Customer lists |
$ | 3,611 | $ | 2,671 | $ | 3,611 | $ | 2,583 | ||||||||
Non-compete agreements |
1,245 | 1,245 | 1,245 | 1,245 | ||||||||||||
Patents |
777 | 685 | 777 | 627 | ||||||||||||
Other intangibles |
649 | 399 | 649 | 323 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 6,282 | $ | 5,000 | $ | 6,282 | $ | 4,778 | |||||||||
|
|
|
|
|
|
|
|
11
Table of Contents
Video Display Corporation and Subsidiaries
November 30, 2011
Note 7. Long-term Debt
Long-term debt consisted of the following (in thousands):
November 30, 2011 |
February 28, 2011 |
|||||||
Note payable to RBC Bank and Community & Southern Bank; interest rate at LIBOR plus applicable margin as defined per the loan agreement, minimum 4.00% (2.51% combined rate as of November 30, 2011); monthly principal payments of $58 plus accrued interest, payable through December 2015; collateralized by all assets of the Company. Amended as of September 1, 2011. |
$ | 2,858 | $ | 3,383 | ||||
Note payable to RBC Bank and Community & Southern Bank; interest rate at LIBOR plus applicable margin as defined per the loan agreement, minimum 4.00% (2.51% combined rate as of November 30, 2011); monthly principal payments of $17 plus accrued interest, payable through December 2025; collateralized by three properties of the Company and one property owned by the Chief Executive Officer. Amended as of September 1, 2011. |
2,817 | 2,967 | ||||||
Mortgage payable to bank; interest rate at Community Banks Base Rate plus 0.5% (3.75% as of November 30, 2011); monthly principal and interest payments of $5 payable through October 2021; collateralized by land and building of Aydin Display Systems, Inc. |
383 | 415 | ||||||
|
|
|
|
|||||
6,058 | 6,765 | |||||||
Less current maturities |
(944 | ) | (943 | ) | ||||
|
|
|
|
|||||
$ | 5,114 | $ | 5,822 | |||||
|
|
|
|
Note 8. Lines of Credit
On December 23, 2010, the Company and its subsidiaries executed a new Credit Agreement with RBC Bank and Community & Southern Bank (collectively, the Banks) to provide new financing to the Company to replace the existing credit agreement with RBC Bank that terminated in conjunction with this Agreement. The new Agreement provided for a line of credit of up to $17.5 million and two term loans of $3.5 million and $3.0 million. As of May 26, 2011, the Banks amended the Credit Agreement (1st Amendment) to reduce the revolver commitment to $15.0 million, restate the covenants to pertain to only continuing operations of the Company and to adjust the targets for the senior funded debt to EBITDA covenant for the Companys quarters ending May 31, 2011 and August 31, 2011. As of July 26, 2011 the Banks again amended the Credit Agreement (2nd Amendment) to include a swingline promissory note of $1.0 million that is included in the revised $15.0 million revolver commitment. Additionally, on September 1, 2011, the Banks amended the Credit Agreement (3rd Amendment) to allow the Company to repurchase a limited amount of the Companys common stock equal to ten percent of the Companys net earnings after taxes, subject to meeting certain share repurchase conditions and revise the definition of the fixed charge coverage ratio and total liabilities to tangible net worth to exclude such repurchases.
The outstanding balance of the line of credit at November 30, 2011 was $11.3 million and the balances of the term loans were $2.9 million and $2.8 million, respectively. These loans are secured by all assets and personal property of the Company and a limited guarantee of the Chief Executive Officer of $3.0 million. The $3.0 million term loan is secured by real estate property of the Company and a building owned by the Companys Chief Executive Officer through Southeastern Metro Savings, LLC. The building will continue to be in the collateral pool until such time as the note is sufficiently paid down or it is replaced by other collateral.
12
Table of Contents
Video Display Corporation and Subsidiaries
November 30, 2011
The agreement contains three covenants, as amended: a fixed charge coverage ratio, ratio of senior funded debt to earnings before interest, taxes, depreciation, and amortization (EBITDA), and total liabilities to tangible net worth. The agreement also includes restrictions on the incurrence of additional debt or liens, investments (including Company stock, as amended), divestitures and certain other changes in the business. The Agreement expires on December 1, 2013. The interest rate on these loans is a floating LIBOR rate based on a fixed charge coverage ratio, minimum 4.0%, as defined in the loan documents.
As of February 28, 2011, the Company was not in compliance with the consolidated fixed charge coverage ratio or the senior funded debt to EBITDA ratio as defined by the RBC and Community & Southern Bank credit line agreements. The Company subsequently received a waiver of these covenant violations from RBC Bank and Community & Southern Bank through the July 15, 2011 reporting of the next measurement of these covenants as of the Companys first quarter end. The senior funded debt to EBITDA covenant was deemed to be the most restrictive by the Company and the Banks. The Company is in compliance with the covenants under the new and amended loan agreements as of November 30, 2011.
Note 9. Segment Information
In accordance with FASB ASC Topic 280, Segment Reporting, the Company has determined that it has one reportable segment. In prior years, the Company had two reportable segments as follows: (1) the manufacture and distribution of displays and display components (Display Segment) and (2) the wholesale distribution of consumer electronic parts from foreign and domestic manufacturers (Wholesale Distribution Segment). The operations within the Display Segment consist of monitors, data display CRTs, entertainment (television and projection) CRTs, projectors and other monitors and component parts. These operations have similar economic criteria, and are appropriately aggregated consistent with the criteria of FASB ASC Topic 280-10-50, Segment Reporting: Disclosure. On March 1, 2011, the Company sold its Fox International Ltd subsidiary, which represented the entire wholesale distribution segment. As a result, the Company has determined that it has one reportable segment.
13
Table of Contents
Video Display Corporation and Subsidiaries
November 30, 2011
Note 10. Supplemental Cash Flow Information
Supplemental cash flow information is as follows (in thousands):
Nine Months Ended November 30, |
||||||||
2011 | 2010 | |||||||
Cash paid for: |
||||||||
Interest |
$ | 644 | $ | 860 | ||||
|
|
|
|
|||||
Income taxes |
$ | 613 | $ | 1,133 | ||||
|
|
|
|
|||||
Non-cash activity: |
||||||||
Receipt of treasury stock in conjunction with the sale of Fox International, Ltd. |
$ | 3,272 | $ | | ||||
|
|
|
|
|||||
Reduction of notes payable to officers and directors in conjunction with the sale of Fox International, Ltd. |
$ | 199 | $ | | ||||
|
|
|
|
Note 11. Shareholders Equity
Earnings Per Share
Basic earnings per share is computed by dividing income available to common shareholders by the weighted average number of common shares outstanding during each period. Shares issued during the period are weighted for the portion of the period that they were outstanding. Diluted earnings per share is calculated in a manner consistent with that of basic earnings per share while giving effect to all dilutive potential common shares that were outstanding during the period.
14
Table of Contents
Video Display Corporation and Subsidiaries
November 30, 2011
The following table sets forth the computation of basic and diluted earnings per share for the three and nine month periods ended November 30, 2011 and 2010 (in thousands, except per share data):
Net Income |
Weighted Average Common Shares Outstanding |
Earnings Per Share |
||||||||||
Three months ended November 30, 2011 |
||||||||||||
Basic-continuing operations |
$ | 1,258 | 7,628 | $ | 0.17 | |||||||
Effect of dilution: |
||||||||||||
Options |
| 55 | | |||||||||
|
|
|
|
|
|
|||||||
Diluted |
$ | 1,258 | 7,683 | $ | 0.17 | |||||||
|
|
|
|
|
|
|||||||
Three months ended November 30, 2010 |
||||||||||||
Basic-continuing operations |
$ | 150 | 8,365 | $ | 0.02 | |||||||
Basic-discontinued operations |
(569 | ) | 8,365 | (0.07 | ) | |||||||
Effect of dilution: |
||||||||||||
Options |
| 335 | | |||||||||
|
|
|
|
|
|
|||||||
Diluted |
$ | (419 | ) | 8,700 | $ | (0.05 | ) | |||||
|
|
|
|
|
|
|||||||
Nine months ended November 30, 2011 |
||||||||||||
Basic-continuing operations |
$ | 3,497 | 7,619 | $ | 0.46 | |||||||
Effect of dilution: |
||||||||||||
Options |
| 236 | (0.01 | ) | ||||||||
|
|
|
|
|
|
|||||||
Diluted |
$ | 3,497 | 7,855 | $ | 0.45 | |||||||
|
|
|
|
|
|
|||||||
Nine months ended November 30, 2010 |
||||||||||||
Basic-continuing operations |
$ | 2,111 | 8,365 | $ | 0.26 | |||||||
Basic-discontinued operations |
(609 | ) | 8,365 | (0.08 | ) | |||||||
Effect of dilution: |
||||||||||||
Options |
| 328 | (0.01 | ) | ||||||||
|
|
|
|
|
|
|||||||
Diluted |
$ | 1,502 | 8,693 | $ | 0.17 | |||||||
|
|
|
|
|
|
Stock-Based Compensation Plans
For the nine-month period ended November 30, 2011 and 2010, the Company recognized general and administrative expenses of $2.0 thousand and $27.9 thousand, respectively, related to share-based compensation. The liability for the share-based compensation recognized is presented in the consolidated balance sheet as part of additional paid in capital. As of November 30, 2011, total unrecognized compensation costs related to stock options granted was $19.4 thousand. The unrecognized stock option compensation cost is expected to be recognized over a period of approximately 1 year.
The Company estimates the fair value of stock options granted using the Black-Scholes option-pricing model, which requires the Company to estimate the expected term of the stock option grants and expected future stock price volatility over the term. The term represents the expected period of time the Company believes the options will remain
15
Table of Contents
Video Display Corporation and Subsidiaries
November 30, 2011
outstanding based on historical information. Estimates of expected future stock price volatility are based on the historic volatility of the Companys common stock, which represents the standard deviation of the differences in the weekly stock closing price, adjusted for dividends and stock splits.
Three members of the board of directors were each granted 3,000 stock options during the nine-month period ended November 30, 2011. Three members of the board of directors were each granted 3,000 stock options during the nine-month period ended November 30, 2010.
Stock Repurchase Program
The Company has a stock repurchase program, pursuant to which it was originally authorized to repurchase up to 1,632,500 shares of the Companys common stock in the open market. On July 8, 2009, the Board of Directors of the Company approved a one time continuation of the stock repurchase program, and authorized the Company to repurchase up to 1,000,000 additional shares of the Companys common stock, depending on the market price of the shares. There is no minimum number of shares required to be repurchased under the program. Under the Companys stock repurchase program, an additional 759,331 shares remain authorized to be repurchased by the Company at November 30, 2011. The Credit Agreement executed by the Company on December 23, 2010 included restrictions on investments that restricted further repurchases of stock under this program. On September 1, 2011, the Credit Agreement was amended to allow the Company to repurchase a limited amount of the Companys common stock equal to ten percent of the Companys net earnings after taxes, subject to meeting certain share repurchase conditions. For the nine months ended November 30, 2011, 57,087 shares were repurchased. No treasury shares were repurchased for the nine months ended November 30, 2010.
Note 12. Income Taxes
The effective tax rate for the nine months ended November 30, 2011 and 2010 was 30.9% and 34.5%, respectively. These rates differ from the Federal statutory rate primarily due to the effect of state taxes, the permanent non-deductibility of certain expenses for tax purposes, and research and experimentation credits.
Note 13. Related Party Transactions
In conjunction with an agreement involving re-financing of the Companys lines of credit and Loan and Security Agreement, on June 29, 2006 the Companys CEO provided a $6.0 million subordinated term note to the Company with monthly principal payments of $33.3 thousand plus interest through July 2021. The interest rate on this note was equal to the prime rate plus one percent. The note was secured by a general lien on all assets of the Company, subordinate to the lien held by RBC Bank and Community & Southern Bank. The Company repaid the remaining balance outstanding under this loan agreement on November 28, 2011 with consent from RBC Bank and Community & Southern Bank. The payoff was approximately $1.0 million. Interest paid during the quarter ended November 30, 2011 and 2010 on this note was $25.8 thousand and $51.4 thousand, respectively and interest paid for the nine months ending November 30, 2011 and November 30, 2010 was $86.4 thousand and $167.3 thousand, respectively.
The Companys CEO provides a portion of the collateral for one of the term loans with the consortium of RBC Bank and Community & Southern Bank. (See Note 8 Lines of Credit)
On March 1, 2011, the Company sold its Fox International Ltd. subsidiary to FI Acquisitions, a company majority owned by Video Displays Chief Executive Officer. The Company accounted for this entire business segment as discontinued operations, and accordingly, has reclassified the consolidated financial results for all periods presented to reflect this operating segment as discontinued operations.
16
Table of Contents
Video Display Corporation and Subsidiaries
November 30, 2011
Note 14. Legal Proceedings
During 2007, the Company acquired the Cathode Ray Tube Manufacturing and Distribution Business and certain other assets of Clinton Electronics Corp. (Clinton), including inventory, fixed assets, for a total purchase price of $2,550,000, pursuant to an Asset Purchase Agreement between the parties (the APA). The form of consideration for the assets acquired included: (i) a $1.0 million face value Convertible Note; (ii) an agreement to deliver a stock certificate representing Company Common Shares having $1,125,000 in market value of the Companys common stock in January of 2008; and (iii) an agreement to deliver a stock certificate representing Company Common Shares having $500,000 in market value of the Companys common stock in January of 2009. The Company had paid the $1.0 million Note Payable in January 2008. The Company disputed certain representations made by Clinton in the APA including, but not limited to, representations concerning revenue, expenses, and inventory. As a result of this dispute, the Company did not issue the stock certificates scheduled for delivery January of 2008 and January of 2009. As such, the Company had accrued a potential liability of $1,625,000 and this accrued liability was reflected in the Companys Balance Sheet until the settlement was reached.
On August 24, 2011, the Company and the Clinton Electronics Corporation signed a settlement agreement ending the dispute involving the purchase of certain assets by the Company, pursuant to an Asset Purchase Agreement between the two companies. Prior to the negotiated settlement, the companies had agreed to arbitrate the dispute.
The terms of the settlement were not disclosed. There was no effect to the income statement due to the settlement. The previously accrued liability covered the settlement and the write off of inventory from the original agreement. The settlement did not have a material adverse effect on the Companys business, consolidated financial condition, results of operation or cash flows.
Note 15. Discontinued Operations
On March 1, 2011, the Company sold its Fox International Ltd., Inc. subsidiary to FI Acquisitions, a company majority owned by Video Displays Chief Executive Officer. The Company put its Fox International Ltd. subsidiary up for auction on January 15, 2011, and gave all interested parties a thirty-day due diligence period that was later extended until March 23, 2011, to give any potential bidders more time. FI Acquisitions was the only bidder and paid the net book value, approximately $3.5 million, for Fox International Ltd. in a stock sale, satisfied by the Companys Chief Executive Officer exchanging 800,000 shares of the Companys stock valued at approximately $3.3 million, approximately $50 thousand in cash and a reduction in notes payable to officers and directors of approximately $200 thousand. As the sale was at net book value, no gain or loss was recorded by the Company. The Company accounted for this entire business segment as discontinued operations, and, accordingly, has reclassified the consolidated financial results for all periods presented to reflect this operating segment as discontinued operations.
17
Table of Contents
Video Display Corporation and Subsidiaries
November 30, 2011
The Company sold its Fox International Ltd., Inc. subsidiary on March 1, 2011; therefore, there is no discontinued financial information for the nine months ended November 30, 2011. Summarized financial information for discontinued operations for the three months and nine months ended November 30, 2010 is as follows:
Three Months Ended | Nine Months Ended | |||||||
November 30, 2010 | November 30,2010 | |||||||
Net sales |
$ | 3,801 | $ | 14,845 | ||||
Cost of goods sold |
2,128 | 8,042 | ||||||
|
|
|
|
|||||
Gross profit |
1,673 | 6,803 | ||||||
|
|
|
|
|||||
Operating expenses |
||||||||
Selling and delivery |
787 | 2,506 | ||||||
General and administrative |
1,721 | 5,119 | ||||||
|
|
|
|
|||||
2,508 | 7,625 | |||||||
|
|
|
|
|||||
Operating loss from discontinued operations |
(835 | ) | (822 | ) | ||||
Other income (expense) |
||||||||
Interest expense |
(25 | ) | (117 | ) | ||||
Other, net |
4 | 22 | ||||||
|
|
|
|
|||||
(21 | ) | (95 | ) | |||||
|
|
|
|
|||||
Loss from discontinued operations before income taxes |
(856 | ) | (917 | ) | ||||
Income tax benefit |
287 | 308 | ||||||
|
|
|
|
|||||
Loss from discontinued operations |
$ | (569 | ) | (609 | ) | |||
|
|
|
|
For the three months and nine months ended November 30, 2010, there was no interest allocated from corporate. The subsidiary had its own line of credit and interest expense.
Note 16. Subsequent Events
On December 1, 2011, the Company purchased a promissory note from HSPB Holdings, Inc. for $250,000. The secured promissory note was between Hetra Secure Solutions Corporation (the Holder) and Stingray56, Inc. (the Maker). The purchase of the promissory note is considered a violation of a negative covenant under Article VII of the Credit Agreement between the Company and RBC Bank and Community & Southern Bank dated December 23, 2010. The banks issued a waiver for the purchase of the promissory note on January 17, 2012.
18
Table of Contents
Video Display Corporation and Subsidiaries
November 30, 2011
ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion should be read in conjunction with the attached interim condensed consolidated financial statements and with the Companys 2011 Annual Report to Shareholders, which included audited consolidated financial statements and notes thereto for the fiscal year ended February 28, 2011, as well as Managements Discussion and Analysis of Financial Condition and Results of Operations.
Overview
The Company is a worldwide leader in the manufacturing and distribution of a wide range of display devices, encompassing, among others, industrial, military, medical, and simulation display solutions. The Company is comprised of one segment - the manufacturing and distribution of displays and display components. The Company is organized into four interrelated operations aggregated into one reportable segment pursuant to the aggregation criteria of FASB ASC Topic 280 Segment Reporting:
| Monitors offers a complete range of CRT, flat panel and projection display systems for use in training and simulation, military, medical, and industrial applications. |
| Data Display CRT offers a wide range of CRTs for use in data display screens, including computer terminal monitors and medical monitoring equipment. |
| Entertainment CRT offers a wide range of CRTs and projection tubes for television and home theater equipment. |
| Component Parts provides replacement electron guns and other components for CRTs primarily for servicing the Companys internal needs. |
During fiscal 2012, management of the Company is focusing key resources on strategic efforts to dispose of unprofitable operations and seek acquisition opportunities that enhance the profitability and sales growth of the Companys more profitable product lines. The Company continues to seek new products through acquisitions and internal development that complement existing profitable product lines. Challenges facing the Company during these efforts include:
Inventory management - The Company continually monitors historical sales trends as well as projected future needs to ensure adequate on-hand supplies of inventory and to mitigate the risk of overstocking slower moving, obsolete items. The Companys inventories increased particularly in the monitor division due to new product lines it is carrying and due to requirements to fulfill contracts.
Certain of the Companys divisions maintain significant inventories of CRTs and component parts in an effort to ensure its customers a reliable source of supply. The Companys inventory turnover averages over approximately 275 days, although in many cases the Company would anticipate holding 90 to 100 days of inventory in the normal course of operations. This level of inventory is higher than some of the Companys competitors because it sells a number of products representing older, or trailing edge, technology that may not be available from other sources. The market for these trailing edge technology products is declining and, as manufacturers for these products discontinue production or exit the business, the Company may make last time buys. In the monitor operations of the Companys business, the market for its products is characterized by fairly rapid change as a result of the development of new technologies, particularly in the flat panel display area. If the Company fails to anticipate the changing needs of its customers and accurately forecast their requirements, it may accumulate inventories of products which its customers no longer need and which the Company will be unable to sell or return to its vendors. Because of this, the Companys management monitors the adequacy of its inventory reserves regularly, and at November 30, 2011 and February 28, 2011, believes its reserves to be adequate.
19
Table of Contents
Video Display Corporation and Subsidiaries
November 30, 2011
Interest rate exposure The Company had outstanding debt of $17.4 million as of November 30, 2011, all of which is subject to interest rate fluctuations by the Companys lenders. Higher rates applied by the Federal Reserve Board could have a negative affect on the Companys earnings. It is the intent of the Company to continually monitor interest rates and consider converting portions of the Companys debt from floating rates to fixed rates should conditions be favorable for such interest rate swaps or hedges.
Discontinued Operations
On March 1, 2011, the Company sold its Fox International Ltd. subsidiary to FI Acquisitions, a company majority owned by Video Displays Chief Executive Officer. The Company accounted for this entire business segment as discontinued operations, and, accordingly, has reclassified the consolidated financial results for all periods presented to reflect this segment as discontinued operations. (See Note 15 Discontinued Operations)
Results of Operations
The following table sets forth, for the three and nine months ended November 30, 2011 and 2010, the percentages that selected items in the Statements of Operations bear to total sales:
Three Months Ended November 30, |
Nine Months Ended November 30, |
|||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Sales |
||||||||||||||||
Monitors |
92.3 | % | 87.5 | % | 91.6 | % | 87.7 | % | ||||||||
Data display CRTs |
7.4 | 11.0 | 7.9 | 11.3 | ||||||||||||
Entertainment CRTs |
0.1 | 0.8 | 0.2 | 0.6 | ||||||||||||
Components parts |
0.2 | 0.7 | 0.3 | 0.4 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Company |
100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||
Costs and expenses |
||||||||||||||||
Cost of goods sold |
66.5 | % | 75.3 | % | 67.9 | % | 73.2 | % | ||||||||
Selling and delivery |
8.8 | 8.2 | 8.1 | 7.1 | ||||||||||||
General and administrative |
12.7 | 13.1 | 12.8 | 11.4 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
88.0 | % | 96.6 | % | 88.8 | % | 91.7 | % | |||||||||
Income from operations |
12.0 | % | 3.4 | % | 11.2 | % | 8.3 | % | ||||||||
Interest expense |
(1.2 | )% | (1.7 | )% | (1.3 | )% | (1.6 | )% | ||||||||
Other income, net |
0.4 | 0.4 | 0.3 | 0.5 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income before income taxes |
11.2 | % | 2.1 | % | 10.2 | % | 7.2 | % | ||||||||
Income tax expense |
3.4 | 1.0 | 3.2 | 2.5 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Gain/Loss from discontinued operations, net of tax |
| (4.3 | ) | | (1.4 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
7.8 | % | (3.2 | )% | 7.0 | % | 3.3 | % | ||||||||
|
|
|
|
|
|
|
|
20
Table of Contents
Video Display Corporation and Subsidiaries
November 30, 2011
Net sales
Consolidated net sales increased $2.9 million for the three months ended November 30, 2011 and increased $5.1 million for the nine months ended November 30, 2011 as compared to the three and nine months ended November 30, 2010. The 11.4% increase in sales for the nine months period was lead by the Monitor division, which increased $6.3 million offsetting an overall decrease in the other divisions of $1.2 million. The Monitor division also increased by $3.3 million in the three months ending November 30, 2011 compared to the same three-month period ending November 30, 2010 offsetting an overall decrease in the other divisions of $0.4 million.
The increase in the Monitor division was lead by the Companys Z-Axis subsidiary, which increased its sales for the nine-month period ending November 30, 2011, compared to the nine months ending November 30, 2010, from $6.4 million to $12.5 million or 95.8%. The robust sales increase was a result of an increase in its power supply business and its custom manufacturing business. The Companys Aydin subsidiary increased its sales by 41.5% for the nine-month comparable period ending November 30, 2011, from $14.7 million to $20.8 million. The increase was primarily due to shipments on long-term military contracts. Display Systems was down 22.4% due to lost business on Marquee Projector sales and Lexel Imaging was down 18.6% due primarily to reduced requirements for spare CRTs for their foreign military customers for the nine-month period ending November 30, 2011. Display Systems is replacing the Marque Projectors with new digital projectors and Lexel has received additional orders from their foreign military customers, so that business is expected to increase in the coming quarters. The Data Display division decrease was primarily in flight simulation. This market was up for Data Displays first quarter ending May 31, 2011, but declined for the nine months ending November 30, 2011. We expect this business to remain steady throughout the remainder of the year. A significant portion of the entertainment divisions sales are to television retailers as replacements for products sold under manufacturer and extended warranties. The Company remains the primary supplier of product to meet manufacturers standard warranties. This division is being phased out as it has been negatively impacted by the increasing demand for flat screen televisions. The Companys Chroma subsidiary was closed July 31, 2011 and the Companys Novatron facility is expected to be closed prior to the end of fiscal 2012.
Gross margins
Consolidated gross profits increased by 65.7% for the three months ended November 30, 2011 over the three months ended November 30, 2010 and profit margins increased from 24.7% to 33.5%. The consolidated gross profits increased by 33.1% for the nine months ended November 30, 2011 over the nine months ended November 30, 2010 and profit margins increased from 26.9% to 32.1% due to increased sales while controlling fixed costs.
Gross margins within the Monitor division increased by 69.0% for the three-month period ended November 30, 2011 over the comparable three-month period ended November 30, 2010 and increased by 40.9% for the nine-month period ended November 30, 2011 over the comparative nine-month period ended November 30, 2010 due to increased sales volume with costs remaining steady. The Monitor divisions increases are attributable to the beginning of shipments on a number of long-term contracts at the Aydin Displays and Display Systems divisions and new business at the Companys Z-Axis subsidiary in its power supply and custom manufacturing businesses. The new business generated at Z-Axis is repeat business and is anticipated for the foreseeable future. The Data Display division gross margins increased by 20.5% for the three-month comparable period ended November 30, 2011, but decreased by 37.6% for the nine months ended November 30, 2011 compared to the nine months ended November 30, 2010, due to the impact of the decreased margins at both of the Companys display facilities caused by a reduction in demand for these products. The gross margins in home entertainment CRTs and the Component Parts were negligible as both divisions sales continue to decline and are not material to the results of the Company.
21
Table of Contents
Video Display Corporation and Subsidiaries
November 30, 2011
Operating expenses
Operating expenses as a percentage of sales increased from 21.3% to 21.5% for the comparable three months ended November 30, 2011 and increased from 18.5% to 20.9% for the nine months ended November 30, 2011. This was primarily due to an increase in salaries and commissions on the increased sales volume, research and development fees, and proposal expenses. The Company was able to control other fixed costs, such as rent and other administrative costs on the increased sales volume. The Company expects to continue to contain these costs while increasing revenues.
Interest expense
Interest expense decreased 15.4% for the three-month comparable period ended November 30, 2011, and decreased 12.8% for the comparable nine-month period ended November 30, 2011 due to decreased average borrowings by the Company. The Company expects to continue to lower interest costs as the outstanding debt decreases, due to increased cash flow from operations and the management of current assets. The Company maintains various debt agreements with different interest rates, most of which are based on the prime rate or LIBOR.
Income taxes
The effective tax rate for the three months ended November 30, 2011 and 2010 was 30.0% and 47.5%, respectively and for the nine months ended November 30, 2011 and November 30, 2010 was 30.9% and 34.5%, respectively. These rates differ from the Federal statutory rate primarily due to the effect of state taxes, the permanent non-deductibility of certain expenses for tax purposes, and research and experimentation credits.
Liquidity and Capital Resources
As of November 30, 2011, the Company had total cash of $0.1 million. The Companys working capital was $37.8 million and $36.5 million at November 30, 2011 and February 28, 2011, respectively. In recent years, the Company has financed its growth and cash needs primarily through income from operations, borrowings under revolving credit facilities, advances from the Companys Chief Executive Officer and long-term debt. Liquidity provided by operating activities of the Company is reduced by working capital requirements (largely inventories and accounts receivable), debt service, capital expenditures, product line additions, and use of the swingline.
The Company specializes in certain products representing trailing-edge technology that may not be available from other sources, and may not be currently manufactured. In many instances, the Companys products are components of larger display systems for which immediate availability is critical for the customer. Accordingly, the Company enjoys higher gross margins on certain products, but typically has larger investments in inventories than those of its competitors.
On December 23, 2010, the Company and its subsidiaries executed a new Credit Agreement with RBC Bank and Community & Southern Bank (collectively, the Banks) to provide new financing to the Company to replace the existing credit agreement with RBC Bank that terminated in conjunction with this Agreement. The new Agreement provided for a line of credit of up to $17.5 million and two term loans of $3.5 million and $3.0 million. As of May 26, 2011, the Banks amended the Credit Agreement (1st Amendment) to reduce the revolver commitment to $15.0 million, restate the covenants to pertain to only continuing operations of the Company and to adjust the targets for the senior funded debt to EBITDA covenant for the Companys quarters ending May 31, 2011 and August 31, 2011. As of July 26, 2011 the Banks again amended the Credit Agreement (2nd Amendment) to include a swingline promissory note of $1.0 million that is included in the revised $15.0 million revolver commitment. Additionally, on September 1, 2011, the Banks amended the Credit Agreement (3rd Amendment) to allow the Company to repurchase a limited amount of the Companys common stock equal to ten percent of the Companys net earnings after taxes, subject to meeting certain share repurchase conditions and revise the definition of the fixed charge coverage ratio and total liabilities to tangible net worth to exclude such repurchases.
The outstanding balance of the line of credit at November 30, 2011 was $11.3 million and the balances of the term loans were $2.9 million and $2.8 million, respectively. These loans are secured by all assets and personal property of the Company and a limited guarantee of the Chief Executive Officer of $3.0 million. The $3.0 million term loan is secured by real estate property of the Company and a building owned by the Companys Chief Executive Officer through Southeastern Metro Savings, LLC. The building will continue to be in the collateral pool until the note is sufficiently paid down or it is replaced by other collateral.
22
Table of Contents
Video Display Corporation and Subsidiaries
November 30, 2011
The agreement contains three covenants, as amended: a fixed charge coverage ratio, ratio of senior funded debt to EBITDA ratio, and total liabilities to tangible net worth. The agreement also includes restrictions on the incurrence of additional debt or liens, investments (including Company stock, as amended), divestitures and certain other changes in the business. The Agreement expires on December 1, 2013. The interest rate on these loans is a floating LIBOR rate based on a fixed charge coverage ratio, minimum 4.0%, as defined in the loan documents.
As of February 28, 2011, the Company was not in compliance with the consolidated fixed charge coverage ratio or the senior funded debt to EBITDA ratio as defined by the RBC and Community & Southern Bank credit line agreements. The Company subsequently received a waiver of these covenant violations from RBC Bank and Community & Southern Bank through the July 15, 2011 reporting of the next measurement of these covenants as of the Companys first quarter end. The senior funded debt to EBITDA covenant was deemed to be the most restrictive by the Company and the Banks. The Company is in compliance with the covenants under the new and amended loan agreements as of November 30, 2011.
The Company continues to monitor its cash and financing positions, seeking ways to lower interest costs and produce positive operating cash flow. The Company has implemented changes to its cash management. The Companys subsidiaries are now banking with RBC Bank, the Companys bank. Each subsidiary has its own operating account with RBC Bank and each is a zero balance account. All funds are swept daily to the Companys primary operating account which works with the Companys swing-line of credit to optimize the use of the Companys cash. The swing-line of credit credits or debits the operating account daily depending on the availability or need of funds. This maximizes the Companys cash, paying down debt and keeping cash balances low. Additionally, the Company examines possibilities to grow its business as opportunities present themselves, such as new sales contracts or niche acquisitions. There could be an impact on working capital requirements to fund this growth. As in the past, the intent is to finance such projects with operating cash flows or existing bank lines; however, more permanent sources of capital may be required in certain circumstances.
Cash provided by operations for the nine months ended November 30, 2011 was $2.2 million. Net income from operations provided $3.5 million, and adjustments to reconcile net income to net cash were $2.9 million including depreciation and reserves. Changes in working capital used $4.2 million, primarily due to an increase in inventory of $0.7 million, an increase in costs on uncompleted contracts of $2.1 million, and a decrease in accounts payable and accrued liabilities of $2.5 million offset by a decrease in accounts receivable of $0.7 million and a decrease in refundable taxes of $0.4 million. Cash provided by operations for the nine months ended August 30, 2010 was $3.5 million.
Investing activities provided cash of $1.0 million from a letter of credit of $1.4 million offset by proceeds from the sale of the Companys Fox International Ltd. subsidiary of $0.1 and the purchase of equipment for $0.4 million during the nine months ended November 30, 2011, compared to cash used of $0.3 million during the nine months ended November 30, 2010 for the purchase of equipment of $0.4 million offset by the sale of equipment of $0.1 million.
Financing activities used cash of $4.5 million for the nine months ended November 30, 2011, due to net repayments against the line of credit and full repayment of debt to the Companys officer, compared to cash used of $2.0 million for the nine months ended November 30, 2010, reflecting repayments against the line of credit and to the Companys Chief Executive Officer.
The Companys debt agreements with financial institutions contain affirmative and negative covenants, including requirements related to tangible net worth and debt service coverage and new loans. Additionally, dividend payments, capital expenditures, and acquisitions have certain restrictions. Substantially all of the Companys retained earnings are restricted based upon these covenants.
23
Table of Contents
Video Display Corporation and Subsidiaries
November 30, 2011
The Company has a stock repurchase program, pursuant to which it was originally authorized to repurchase up to 1,632,500 shares of the Companys common stock in the open market. On July 8, 2009, the Board of Directors of the Company approved a one time continuation of the stock repurchase program, and authorized the Company to repurchase up to 1,000,000 additional shares of the Companys common stock, depending on the market price of the shares. There is no minimum number of shares required to be repurchased under the program. Under the Companys stock repurchase program, an additional 759,331 shares remain authorized to be repurchased by the Company at November 30, 2011. The Credit Agreement executed by the Company on December 23, 2010 includes restrictions on investments that restrict further repurchases of stock under this program. On September 1, 2011, the Credit Agreement was amended to allow the Company to repurchase a limited amount of the Companys common stock equal to ten percent of the Companys net earnings after taxes, subject to meeting certain share repurchase conditions. For the nine months ended November 30, 2011, 57,087 shares were repurchased. No treasury shares were repurchased for the nine months ended November 30, 2010.
On March 1, 2011, the Company sold its Fox International Ltd., Inc. subsidiary to FI Acquisitions, a company majority owned by Video Displays Chief Executive Officer. The Company put its Fox International Ltd. subsidiary up for auction on January 15, 2011, and gave all interested parties a thirty-day due diligence period that was later extended until March 23, 2011, to give any potential bidders more time. FI Acquisitions was the only bidder and paid the net book value, approximately $3.5 million, for Fox International Ltd. in a stock sale, satisfied by the Companys Chief Executive Officer exchanging 800,000 shares of the Companys stock valued at approximately $3.3 million, approximately $50 thousand in cash and a reduction in notes payable to officers and directors of approximately $200 thousand. As the sale was at net book value, no gain or loss was recorded by the Company.
Critical Accounting Estimates
Managements Discussion and Analysis of Financial Condition and Results of Operations are based upon the Companys condensed consolidated financial statements. These condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America. These principles require the use of estimates and assumptions that affect amounts reported and disclosed in the condensed consolidated financial statements and related notes. The accounting policies that may involve a higher degree of judgments, estimates, and complexity include reserves on inventories, revenue recognition, the allowance for bad debts and warranty reserves. The Company uses the following methods and assumptions in determining its estimates:
Reserves on inventories
Reserves on inventories result in a charge to operations when the estimated net realizable value declines below cost. Management regularly reviews the Companys investment in inventories for declines in value and establishes reserves when it is apparent that the expected net realizable value of the inventory falls below its carrying amount. Management considers the projected demand for CRTs in this estimate of net realizable value. Management is able to identify consumer-buying trends, such as size and application, well in advance of supplying replacement CRTs. Thus, the Company is able to adjust inventory-stocking levels according to the projected demand. The average life of a CRT is five to seven years, at which time the Companys replacement market develops. Management reviews inventory levels on a quarterly basis. Such reviews include observations of product development trends of the original equipment manufacturers, new products being marketed, and technological advances relative to the product capabilities of the Companys existing inventories. There were no significant changes in managements estimates in the third quarter of fiscal 2012 and 2011; however, the Company cannot guarantee the accuracy of future forecasts since these estimates are subject to change based on market conditions.
Revenue Recognition
Revenue is recognized on the sale of products when the products are shipped, all significant contractual obligations have been satisfied, and the collection of the resulting receivable is reasonably assured. The Companys delivery term typically is F.O.B. shipping point.
24
Table of Contents
Video Display Corporation and Subsidiaries
November 30, 2011
In accordance with FASB ASC Topic 605-45 Revenue Recognition: Principal Agent Considerations, shipping and handling fees billed to customers are classified in net sales in the consolidated income statements. Shipping and handling costs incurred are classified in selling and delivery in the consolidated income statements.
A portion of the Companys revenue is derived from contracts to manufacture flat panel and CRTs to a buyers specification. These contracts are accounted for under the provisions of FASB ASC Topic 605-35 Revenue Recognition: Construction-Type and Production-Type Contracts. These contracts are fixed-price and cost-plus contracts and are recorded on the percentage of completion basis using the ratio of costs incurred to estimated total costs at completion as the measurement basis for progress toward completion and revenue recognition. Any losses identified on contracts are recognized immediately. Contract accounting requires significant judgment relative to assessing risks, estimating contract costs and making related assumptions for schedule and technical issues. With respect to contract change orders, claims, or similar items, judgment must be used in estimating related amounts and assessing the potential for realization. These amounts are only included in contract value when they can be reliably estimated and realization is probable.
Allowance for doubtful accounts
The allowance for doubtful accounts is determined by reviewing all accounts receivable and applying historical credit loss experience to the current receivable portfolio with consideration given to the current condition of the economy, assessment of the financial position of the creditors as well as past payment history and overall trends in past due accounts compared to established thresholds. The Company monitors credit exposure and assesses the adequacy of the allowance for doubtful accounts on a regular basis. Historically, the Companys allowance has been sufficient for any customer write-offs. Although the Company cannot guarantee future results, management believes its policies and procedures relating to customer exposure are adequate.
Warranty reserves
The warranty reserve is determined by recording a specific reserve for known warranty issues and a general reserve based on claims experience. The Company considers actual warranty claims compared to net sales, then adjusts its reserve liability accordingly. Actual claims incurred could differ from the original estimates, requiring adjustments to the reserve. Management believes that its procedures historically have been adequate and does not anticipate that its assumptions are reasonably likely to change in the future.
Other Accounting Policies
Other loss contingencies are recorded as liabilities when it is probable that a liability has been incurred and the amount of the loss is reasonably estimable. Disclosure is required when there is a reasonable possibility that the ultimate loss will exceed the recorded provision. Contingent liabilities are often resolved over long time periods. Estimating probable losses requires analysis of multiple factors that often depend on judgments about potential actions by third parties.
25
Table of Contents
Video Display Corporation and Subsidiaries
November 30, 2011
Recent Accounting Pronouncements
In September 2011, the FASB issued revised guidance FASB ASU 2011-08, Intangibles Goodwill and Other (Topic 350) - Testing Goodwill for Impairment to allow entities to use a qualitative approach to test goodwill for impairment. The amendment permits an entity to first perform a qualitative assessment to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying value. If it is concluded that this is the case, it is necessary to perform the currently prescribed two-step goodwill impairment test. Otherwise, the two-step goodwill impairment test is not required. The amendments are effective for annual and interim goodwill impairment tests performed for fiscal years beginning after December 15, 2011. Early adoption is permitted. This guidance is not expected to have a material impact on the Companys consolidated financial statements.
Forward-Looking Information and Risk Factors
This report contains forward-looking statements and information that is based on managements beliefs, as well as assumptions made by, and information currently available to management. When used in this document, the words anticipate, believe, estimate, intends, will, and expect and similar expressions are intended to identify forward-looking statements. Such statements involve a number of risks and uncertainties. These risks and uncertainties, which are included under Part I, Item 1A. Risk Factors in the Companys Annual Report of Form 10-K for the year ended February 28, 2011 could cause actual results to differ materially.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK
The Companys primary market risks include fluctuations in interest rates and variability in interest rate spread relationships, such as prime to LIBOR spreads. Approximately $17.4 million of outstanding debt at November 30, 2011 related to indebtedness under variable rate debt. Interest on the outstanding balance of this debt will be charged based on a variable rate related to the prime rate or the LIBOR rate. Both rate bases are incremented for margins specified in their agreements. Thus, the Companys interest rate is subject to market risk in the form of fluctuations in interest rates. The effect of a hypothetical one-percentage point increase across all maturities of variable rate debt would result in a decrease of approximately $0.2 million in pre-tax net income assuming no further changes in the amount of borrowings subject to variable rate interest from amounts outstanding at November 30, 2011. The Company does not trade in derivative financial instruments.
ITEM 4. CONTROLS AND PROCEDURES
Our disclosure controls and procedures (as defined in Exchange Act Rule 13a-15(e)) are designed to provide reasonable assurance that information required to be disclosed in our reports filed or submitted under the Securities Exchange Act of 1934, such as this quarterly report on Form 10-Q, is recorded, processed, summarized and reported within the time periods specified in the SEC rules and forms. Our disclosure controls and procedures are also designed to ensure that such information is accumulated and communicated to our management, including our chief executive officer and chief financial officer, to allow timely decisions regarding required disclosure.
Our chief executive officer and chief financial officer have conducted an evaluation of the effectiveness of our disclosure controls and procedures as of November 30, 2011. We perform this evaluation on a quarterly basis so that the conclusions concerning the effectiveness of our disclosure controls and procedures can be reported in our annual report on Form 10-K and quarterly reports on Form 10-Q. Based on this evaluation, our chief executive officer and chief financial officer have concluded that our disclosure controls and procedures were effective as of November 30, 2011.
26
Table of Contents
Video Display Corporation and Subsidiaries
November 30, 2011
Changes in Internal Controls
There have not been any changes in our internal controls over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.
27
Table of Contents
Video Display Corporation and Subsidiaries
November 30, 2011
PART II
Item 1. | Legal Proceedings |
During 2007, the Company acquired the Cathode Ray Tube Manufacturing and Distribution Business and certain other assets of Clinton Electronics Corp. (Clinton), including inventory, fixed assets, for a total purchase price of $2,550,000, pursuant to an Asset Purchase Agreement between the parties (the APA). The form of consideration for the assets acquired included: (i) a $1.0 million face value Convertible Note; (ii) an agreement to deliver a stock certificate representing Company Common Shares having a $1,125,000 in market value of the Companys common stock in January of 2008; and (iii) an agreement to deliver a stock certificate representing Company Common Shares having a $500,000 in market value of the Companys common stock in January of 2009. The Company had paid the $1.0 million Note Payable in January 2008. The Company disputed certain representations made by Clinton in the APA including, but not limited to, representations concerning revenue, expenses, and inventory. As a result of this dispute, the Company did not issue the stock certificates scheduled for delivery January of 2008 and January of 2009. As such, the Company had accrued a potential liability of $1,625,000 and this accrued liability was reflected in the Companys Balance Sheet until the settlement was reached.
On August 24, 2011, the Company and the Clinton Electronics Corporation signed a settlement agreement ending the dispute involving the purchase of certain assets by the Company, pursuant to an Asset Purchase Agreement between the two companies. Prior to the negotiated settlement, the companies had agreed to arbitrate the dispute.
The terms of the settlement were not disclosed. There was no effect to the income statement due to the settlement. The previously accrued liability covered the settlement and the write off of inventory from the original agreement. The settlement did not have a material adverse effect on the Companys business, consolidated financial condition, results of operation or cash flows.
Item 1A. | Risk Factors |
Information regarding risk factors appears under the caption Forward-Looking Statements and Risk Factors in Part I, Item 2 of this Form 10-Q and in Part I, Item 1A of our Annual Report on Form 10-K for the fiscal year ended February 28, 2011. There have been no material changes from the risk factors previously disclosed in our Annual Report on Form 10-K.
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds |
None.
Item 3. | Defaults upon Senior Securities |
None.
Item 4. | Submission of Matters to a Vote of Security Holders |
None.
Item 5. | Other information |
None.
28
Table of Contents
Video Display Corporation and Subsidiaries
November 30, 2011
Item 6. | Exhibits |
Exhibit |
Exhibit Description | |
3(a) | Articles of Incorporation of the Company (incorporated by reference to Exhibit 3A to the Companys Registration Statement on Form S-18 filed January 15, 1985). | |
3(b) | By-Laws of the Company (incorporated by reference to Exhibit 3B to the Companys Registration Statement on Form S-18 filed January 15, 1985). | |
10(b) | Lease dated June 1, 2008 by and between Registrant (Lessee) and Ronald D. Ordway (Lessor) with respect to premises located at 4601 Lewis Road, Stone Mountain, Georgia. (incorporated by reference to Exhibit 10(b) to the Companys 2009 Annual Report on Form 10-K) | |
10(c) | Lease dated November 1, 2008 by and between Registrant (Lessee) and Ronald D. Ordway (Lessor) with respect to premises located at 1868 Tucker Industrial Road, Tucker, Georgia. (incorporated by reference to Exhibit 10(c) to the Companys 2009 Annual Report on Form 10-K) | |
10(d) | Purchase Agreement dated March 1, 2011 by and between the Company and FI Acquisition with respect to the sale of the Companys Fox International subsidiary. (incorporated by reference to Exhibit 10(d) to the Companys 2011 Annual Report on Form 10-K) | |
10(e) | Amendment to Loan and Security Agreement dated May 26, 2011 (incorporated by reference to Exhibit 10(e) to the Companys 2011 Annual Report on Form 10-K) | |
10(f) | Amendment to Loan and Security Agreement dated July 26, 2011 | |
10(g) | Amendment to Loan and Security Agreement dated September 1, 2011 | |
10(h) | Loan and Security Agreement and related documents, dated December 23, 2010, among Video Display Corporation and Subsidiaries and RBC Bank and Community and Southern Bank as lenders and RBC Bank as administrative agent (incorporated by reference to Exhibit 10(h) to the Companys Report on Form 8-K dated December 30, 2010). | |
10(i) | $6,000,000 Subordinated Note, dated June 29, 2006, between Video Display Corporation and Ronald D. Ordway (holder) (incorporated by reference to Exhibit 10(i) to the Companys Current Report on Form 8-K dated June 29, 2006). | |
10(j) | Video Display Corporation 2006 Stock Incentive Plan. (incorporated by reference to Appendix A to the Companys 2006 Proxy Statement on Schedule 14A) | |
31.1 | Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
31.2 | Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
32. | Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
EX-101 | INSTANCE DOCUMENT | |
EX-101 | SCHEMA DOCUMENT | |
EX-101 | CALCULATION LINKBASE DOCUMENT | |
EX-101 | DEFINITION LINKBASE DOCUMENT | |
EX-101 | LABELS LINKBASE DOCUMENT | |
EX-101 | PRESENTATION LINKBASE DOCUMENT |
29
Table of Contents
Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
VIDEO DISPLAY CORPORATION | ||||||||
January 17, 2012 | By: | /s/ RONALD D. ORDWAY | ||||||
Ronald D. Ordway | ||||||||
Chief Executive Officer | ||||||||
January 17, 2012 | By: | /s/ GREGORY L. OSBORN | ||||||
Gregory L. Osborn | ||||||||
Chief Financial Officer |
30