UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 29, 2018 |
|
Commission file number 0-21835 |
SUN HYDRAULICS CORPORATION
(Exact Name of Registration as Specified in its Charter)
FLORIDA |
|
59-2754337 |
(State or Other Jurisdiction of Incorporation or Organization) |
|
(I.R.S. Employer Identification No.) |
|
|
|
1500 WEST UNIVERSITY PARKWAY SARASOTA, FLORIDA |
|
34243 |
(Address of Principal Executive Offices) |
|
(Zip Code) |
941/362-1200
(Registrant’s 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 ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted 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 such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer |
|
☒ |
|
Accelerated filer |
|
☐ |
|
|
|
|
|
|
|
Non-accelerated filer |
|
☐ |
|
Smaller Reporting Company |
|
☐ |
Emerging growth company |
|
☐ |
|
|
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
The Registrant had 31,967,570 shares of common stock, par value $.001, outstanding as of October 26, 2018.
Doing Business as Helios Technologies
INDEX
For the quarter ended
September 29, 2018
|
|
|
Page |
|
|
|
|
||
|
|
|||
|
|
|
|
|
|
Item 1. |
|
|
|
|
|
|
|
|
|
Consolidated Balance Sheets as of September 29, 2018 (unaudited) and December 30, 2017 |
|
3 |
|
|
|
|
|
|
|
|
4 |
||
|
|
|
|
|
|
|
5 |
||
|
|
|
|
|
|
|
6 |
||
|
|
|
|
|
|
|
7 |
||
|
|
|
|
|
|
|
8 |
||
|
|
|
|
|
|
|
10 |
||
|
|
|
|
|
|
Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
|
23 |
|
|
|
|
|
|
Item 3. |
|
31 |
|
|
|
|
|
|
|
Item 4. |
|
31 |
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
Item 1. |
|
32 |
|
|
|
|
|
|
|
Item 1A. |
|
32 |
|
|
|
|
|
|
|
Item 2. |
|
32 |
|
|
|
|
|
|
|
Item 3. |
|
32 |
|
|
|
|
|
|
|
Item 4. |
|
32 |
|
|
|
|
|
|
|
Item 5. |
|
32 |
|
|
|
|
|
|
|
Item 6. |
|
33 |
2
Sun Hydraulics Corporation
Doing Business as Helios Technologies
(in thousands, except share data)
|
|
September 29, 2018 |
|
|
December 30, 2017 |
|
||
|
|
(unaudited) |
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
15,875 |
|
|
$ |
63,882 |
|
Restricted cash |
|
|
39 |
|
|
|
40 |
|
Accounts receivable, net of allowance for doubtful accounts of $1,047 and $358 |
|
|
77,867 |
|
|
|
37,503 |
|
Inventories, net |
|
|
88,438 |
|
|
|
41,545 |
|
Income taxes receivable |
|
|
2,242 |
|
|
|
— |
|
Other current assets |
|
|
11,821 |
|
|
|
3,806 |
|
Total current assets |
|
|
196,282 |
|
|
|
146,776 |
|
Property, plant and equipment, net |
|
|
122,660 |
|
|
|
91,931 |
|
Deferred income taxes |
|
|
7,848 |
|
|
|
4,654 |
|
Goodwill |
|
|
350,306 |
|
|
|
108,869 |
|
Other intangibles, net |
|
|
327,667 |
|
|
|
104,131 |
|
Other assets |
|
|
3,849 |
|
|
|
3,405 |
|
Total assets |
|
$ |
1,008,612 |
|
|
$ |
459,766 |
|
Liabilities and shareholders' equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
36,076 |
|
|
$ |
15,469 |
|
Accrued expenses |
|
|
25,287 |
|
|
|
8,977 |
|
Current portion of contingent consideration |
|
|
17,468 |
|
|
|
17,102 |
|
Current portion of long-term non-revolving debt, net |
|
|
4,950 |
|
|
|
— |
|
Dividends payable |
|
|
2,877 |
|
|
|
2,437 |
|
Income taxes payable |
|
|
3,005 |
|
|
|
1,878 |
|
Other current liabilities |
|
|
2,248 |
|
|
|
— |
|
Total current liabilities |
|
|
91,911 |
|
|
|
45,863 |
|
Revolving line of credit |
|
|
267,000 |
|
|
|
116,000 |
|
Long-term non-revolving debt, net |
|
|
92,836 |
|
|
|
— |
|
Contingent consideration, less current portion |
|
|
938 |
|
|
|
16,780 |
|
Deferred income taxes |
|
|
20,230 |
|
|
|
2,068 |
|
Other noncurrent liabilities |
|
|
9,187 |
|
|
|
6,382 |
|
Total liabilities |
|
|
482,102 |
|
|
|
187,093 |
|
Commitments and contingencies |
|
|
— |
|
|
|
— |
|
Shareholders' equity: |
|
|
|
|
|
|
|
|
Preferred stock, 2,000,000 shares authorized, par value $0.001, no shares outstanding |
|
|
— |
|
|
|
— |
|
Common stock, 50,000,000 shares authorized, par value $0.001, 31,957,429 and 27,077,145 shares outstanding |
|
|
32 |
|
|
|
27 |
|
Capital in excess of par value |
|
|
356,772 |
|
|
|
95,354 |
|
Retained earnings |
|
|
205,510 |
|
|
|
183,770 |
|
Accumulated other comprehensive loss |
|
|
(35,804 |
) |
|
|
(6,478 |
) |
Total shareholders' equity |
|
|
526,510 |
|
|
|
272,673 |
|
Total liabilities and shareholders' equity |
|
$ |
1,008,612 |
|
|
$ |
459,766 |
|
The accompanying Notes to the Consolidated, Unaudited Financial Statements are an integral part of these financial statements.
3
Doing Business as Helios Technologies
Consolidated Statements of Operations
(in thousands, except per share data)
|
|
Three months ended |
|
|||||
|
|
September 29, 2018 |
|
|
September 30, 2017 |
|
||
|
|
(unaudited) |
|
|
(unaudited) |
|
||
Net sales |
|
$ |
135,837 |
|
|
$ |
88,001 |
|
Cost of sales |
|
|
84,102 |
|
|
|
51,707 |
|
Gross profit |
|
|
51,735 |
|
|
|
36,294 |
|
Selling, engineering and administrative expenses |
|
|
25,440 |
|
|
|
16,854 |
|
Amortization of intangible assets |
|
|
7,049 |
|
|
|
2,038 |
|
Operating income |
|
|
19,246 |
|
|
|
17,402 |
|
Interest expense, net |
|
|
4,622 |
|
|
|
1,121 |
|
Foreign currency transaction gain, net |
|
|
(42 |
) |
|
|
(24 |
) |
Miscellaneous expense (income), net |
|
|
141 |
|
|
|
(337 |
) |
Change in fair value of contingent consideration |
|
|
275 |
|
|
|
664 |
|
Income before income taxes |
|
|
14,250 |
|
|
|
15,978 |
|
Income tax provision |
|
|
2,651 |
|
|
|
4,683 |
|
Net income |
|
$ |
11,599 |
|
|
$ |
11,295 |
|
Basic and diluted net income per common share |
|
$ |
0.36 |
|
|
$ |
0.42 |
|
Basic and diluted weighted average shares outstanding |
|
|
31,843 |
|
|
|
27,059 |
|
Dividends declared per share |
|
$ |
0.09 |
|
|
$ |
0.09 |
|
The accompanying Notes to the Consolidated, Unaudited Financial Statements are an integral part of these financial statements.
4
Doing Business as Helios Technologies
Consolidated Statements of Operations
(in thousands, except per share data)
|
|
Nine months ended |
|
|||||
|
|
September 29, 2018 |
|
|
September 30, 2017 |
|
||
|
|
(unaudited) |
|
|
(unaudited) |
|
||
Net sales |
|
$ |
369,322 |
|
|
$ |
258,689 |
|
Cost of sales |
|
|
229,567 |
|
|
|
151,018 |
|
Gross profit |
|
|
139,755 |
|
|
|
107,671 |
|
Selling, engineering and administrative expenses |
|
|
69,078 |
|
|
|
47,398 |
|
Amortization of intangible assets |
|
|
17,174 |
|
|
|
6,386 |
|
Operating income |
|
|
53,503 |
|
|
|
53,887 |
|
Interest expense, net |
|
|
9,256 |
|
|
|
2,710 |
|
Foreign currency transaction loss (gain), net |
|
|
3,770 |
|
|
|
(64 |
) |
Miscellaneous expense, net |
|
|
185 |
|
|
|
365 |
|
Change in fair value of contingent consideration |
|
|
928 |
|
|
|
8,855 |
|
Income before income taxes |
|
|
39,364 |
|
|
|
42,021 |
|
Income tax provision |
|
|
9,058 |
|
|
|
13,231 |
|
Net income |
|
$ |
30,306 |
|
|
$ |
28,790 |
|
Basic and diluted net income per common share |
|
$ |
0.97 |
|
|
$ |
1.07 |
|
Basic and diluted weighted average shares outstanding |
|
|
31,093 |
|
|
|
27,017 |
|
Dividends declared per share |
|
$ |
0.27 |
|
|
$ |
0.29 |
|
The accompanying Notes to the Consolidated, Unaudited Financial Statements are an integral part of these financial statements.
5
Doing Business as Helios Technologies
Consolidated Statements of Comprehensive Income
(in thousands)
|
|
Three months ended |
|
|
Nine months ended |
|
||||||||||
|
|
September 29, 2018 |
|
|
September 30, 2017 |
|
|
September 29, 2018 |
|
|
September 30, 2017 |
|
||||
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
||||
Net income |
|
$ |
11,599 |
|
|
$ |
11,295 |
|
|
$ |
30,306 |
|
|
$ |
28,790 |
|
Other comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustments |
|
|
(4,727 |
) |
|
|
1,766 |
|
|
|
(29,445 |
) |
|
|
6,957 |
|
Unrealized (loss) gain on available-for-sale securities |
|
|
— |
|
|
|
(53 |
) |
|
|
— |
|
|
|
69 |
|
Unrealized gain on interest rate swap |
|
|
119 |
|
|
|
— |
|
|
|
119 |
|
|
|
— |
|
Total other comprehensive (loss) income |
|
|
(4,608 |
) |
|
|
1,713 |
|
|
|
(29,326 |
) |
|
|
7,026 |
|
Comprehensive income |
|
$ |
6,991 |
|
|
$ |
13,008 |
|
|
$ |
980 |
|
|
$ |
35,816 |
|
The accompanying Notes to the Consolidated, Unaudited Financial Statements are an integral part of these financial statements.
6
Doing Business as Helios Technologies
Consolidated Statement of Shareholders’ Equity (unaudited)
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital in |
|
|
|
|
|
|
other |
|
|
|
|
|
||
|
|
Preferred |
|
|
Preferred |
|
|
Common |
|
|
Common |
|
|
excess of |
|
|
Retained |
|
|
comprehensive |
|
|
|
|
|
|||||||
|
|
shares |
|
|
stock |
|
|
shares |
|
|
stock |
|
|
par value |
|
|
earnings |
|
|
income (loss) |
|
|
Total |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 30, 2017 |
|
|
— |
|
|
$ |
— |
|
|
|
27,077 |
|
|
$ |
27 |
|
|
$ |
95,354 |
|
|
$ |
183,770 |
|
|
$ |
(6,478 |
) |
|
$ |
272,673 |
|
Shares issued, restricted stock |
|
|
|
|
|
|
|
|
|
|
109 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
Shares issued, other compensation |
|
|
|
|
|
|
|
|
|
|
16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
Shares issued, ESPP |
|
|
|
|
|
|
|
|
|
|
27 |
|
|
|
|
|
|
|
1,167 |
|
|
|
|
|
|
|
|
|
|
|
1,167 |
|
Shares issued, public offering |
|
|
|
|
|
|
|
|
|
|
4,400 |
|
|
5 |
|
|
|
239,788 |
|
|
|
|
|
|
|
|
|
|
|
239,793 |
|
|
Shares issued, acquisition |
|
|
|
|
|
|
|
|
|
|
333 |
|
|
|
|
|
|
|
17,339 |
|
|
|
|
|
|
|
|
|
|
|
17,339 |
|
Stock-based compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,364 |
|
|
|
|
|
|
|
|
|
|
|
3,364 |
|
Cancellation of shares for payment of employee tax withholding |
|
|
|
|
|
|
|
|
|
|
(5 |
) |
|
|
|
|
|
|
(240 |
) |
|
|
|
|
|
|
|
|
|
|
(240 |
) |
Dividends declared |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8,566 |
) |
|
|
|
|
|
|
(8,566 |
) |
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30,306 |
|
|
|
|
|
|
|
30,306 |
|
Other comprehensive loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(29,326 |
) |
|
|
(29,326 |
) |
Balance, September 29, 2018 |
|
|
— |
|
|
$ |
— |
|
|
|
31,957 |
|
|
$ |
32 |
|
|
$ |
356,772 |
|
|
$ |
205,510 |
|
|
$ |
(35,804 |
) |
|
$ |
526,510 |
|
The accompanying Notes to the Consolidated, Unaudited Financial Statements are an integral part of these financial statements.
7
Doing Business as Helios Technologies
Consolidated Statements of Cash Flows
(in thousands)
|
|
Nine months ended |
|
|||||
|
|
September 29, 2018 |
|
|
September 30, 2017 |
|
||
|
|
(unaudited) |
|
|
(unaudited) |
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
30,306 |
|
|
$ |
28,790 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
28,801 |
|
|
|
14,559 |
|
Loss on disposal of assets |
|
|
53 |
|
|
|
812 |
|
Stock-based compensation expense |
|
|
3,364 |
|
|
|
3,180 |
|
Amortization of debt issuance costs |
|
|
550 |
|
|
|
334 |
|
Benefit for deferred income taxes |
|
|
(393 |
) |
|
|
(2,660 |
) |
Amortization of acquisition related inventory step-up |
|
|
5,217 |
|
|
|
1,774 |
|
Change in fair value of contingent consideration |
|
|
928 |
|
|
|
8,855 |
|
Forward contract losses, net |
|
|
3,573 |
|
|
|
— |
|
Other, net |
|
|
386 |
|
|
|
188 |
|
(Increase) decrease in, net of acquisition: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(10,595 |
) |
|
|
(14,419 |
) |
Inventories |
|
|
(13,754 |
) |
|
|
(15,063 |
) |
Income taxes receivable |
|
|
(1,723 |
) |
|
|
512 |
|
Other current assets |
|
|
(1,329 |
) |
|
|
12 |
|
Other assets |
|
|
121 |
|
|
|
(359 |
) |
Increase (decrease) in, net of acquisition: |
|
|
|
|
|
|
|
|
Accounts payable |
|
|
1,413 |
|
|
|
7,146 |
|
Accrued expenses and other liabilities |
|
|
2,210 |
|
|
|
3,005 |
|
Income taxes payable |
|
|
(4,762 |
) |
|
|
2,378 |
|
Other noncurrent liabilities |
|
|
(144 |
) |
|
|
(623 |
) |
Net cash provided by operating activities |
|
|
44,222 |
|
|
|
38,421 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
(18,702 |
) |
|
|
(8,268 |
) |
Proceeds from dispositions of equipment |
|
|
20 |
|
|
|
37 |
|
Proceeds from sale of short-term investments |
|
|
— |
|
|
|
2,887 |
|
Acquisition of business, net of cash acquired |
|
|
(534,662 |
) |
|
|
(500 |
) |
Cash settlement of forward contract |
|
|
(2,535 |
) |
|
|
— |
|
Net cash used in investing activities |
|
|
(555,879 |
) |
|
|
(5,844 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Borrowings on revolving credit facility |
|
|
285,000 |
|
|
|
— |
|
Repayment of borrowings on revolving credit facility |
|
|
(134,000 |
) |
|
|
(24,000 |
) |
Borrowings on long-term non-revolving debt |
|
|
101,035 |
|
|
|
— |
|
Repayment of borrowings on long-term non-revolving debt |
|
|
(2,527 |
) |
|
|
— |
|
Borrowings under factoring arrangements |
|
|
2,891 |
|
|
|
— |
|
Repayment of borrowings under factoring arrangements |
|
|
(2,040 |
) |
|
|
— |
|
Payments on capital lease obligations |
|
|
(638 |
) |
|
|
— |
|
Proceeds from stock issued |
|
|
240,959 |
|
|
|
776 |
|
Dividends to shareholders |
|
|
(8,126 |
) |
|
|
(7,824 |
) |
Debt issuance costs |
|
|
(1,763 |
) |
|
|
— |
|
Payment of employee tax withholding |
|
|
(240 |
) |
|
|
— |
|
Payment of contingent consideration liability |
|
|
(17,342 |
) |
|
|
— |
|
Change in restricted cash |
|
|
— |
|
|
|
88 |
|
Net cash provided by (used in) financing activities |
|
|
463,209 |
|
|
|
(30,960 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
|
441 |
|
|
|
5,353 |
|
Net (decrease) increase in cash and cash equivalents |
|
|
(48,007 |
) |
|
|
6,970 |
|
Cash and cash equivalents, beginning of period |
|
|
63,882 |
|
|
|
74,221 |
|
Cash and cash equivalents, end of period |
|
$ |
15,875 |
|
|
$ |
81,191 |
|
8
|
|
|
|
|
|
|
|
|
Cash paid: |
|
|
|
|
|
|
|
|
Income taxes |
|
$ |
15,554 |
|
|
$ |
13,045 |
|
Interest |
|
$ |
8,326 |
|
|
$ |
3,103 |
|
Supplemental disclosure of noncash transactions: |
|
|
|
|
|
|
|
|
Common stock issued for shared distribution through accrued expenses and other liabilities |
|
$ |
— |
|
|
$ |
628 |
|
Unrealized gain on available for sale securities |
|
$ |
— |
|
|
$ |
69 |
|
Measurement period adjustment to goodwill and contingent consideration |
|
$ |
938 |
|
|
$ |
6,314 |
|
Stock issued for acquisition |
|
$ |
17,339 |
|
|
$ |
— |
|
The accompanying Notes to the Consolidated, Unaudited Financial Statements are an integral part of these financial statements.
9
Doing Business as Helios Technologies
NOTES TO THE CONSOLIDATED, UNAUDITED FINANCIAL STATEMENTS
(In thousands, except share and per share data)
1. COMPANY BACKGROUND
Sun Hydraulics Corporation, doing business as Helios Technologies (“Helios” or the “Company”), and its wholly-owned subsidiaries, is an industrial technology leader that develops and manufactures solutions for both the hydraulics and electronics markets. On August 6, 2018, the Company announced that it had adopted Helios Technologies as its business name. Sun Hydraulics, LLC, a newly-formed Florida limited liability company that holds the historical net operating assets of the Sun Hydraulics brand entities and the newly acquired Custom Fluidpower, along with the previously acquired Enovation Controls, LLC and Faster S.p.A. are the wholly-owned operating subsidiaries of Helios Technologies under the new holding company name.
The Company operates in two business segments, Hydraulics and Electronics. The Hydraulics segment consists of the global Sun Hydraulics companies (“Sun Hydraulics” or “Sun”), Faster S.p.A (“Faster”), acquired in the second quarter of this fiscal year, and Custom Fluidpower Pty Ltd (“Custom Fluidpower”), acquired in the third quarter of this fiscal year. Sun Hydraulics serves the hydraulics market as a leading manufacturer of high-performance screw-in hydraulic cartridge valves, electro-hydraulics, manifolds, and integrated package solutions for the worldwide industrial and mobile hydraulics markets. Faster is a leading global manufacturer of quick release hydraulic coupling solutions focused in the agriculture, construction equipment and industrial markets. Custom Fluidpower is a global provider of hydraulic, pneumatic, electronic and instrumentation solutions to a broad range of industries including agriculture, industrial, mining and material handling. The Electronics segment, which consists of Enovation Controls, LLC (“Enovation Controls”), is a global provider of innovative electronic control, display and instrumentation solutions for both recreational and off-highway vehicles, as well as stationary and power generation equipment.
The accompanying unaudited interim consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission for reporting on Form 10-Q. Accordingly, certain information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements are not included herein. The financial statements are prepared on a consistent basis (including normal recurring adjustments) and should be read in conjunction with the consolidated financial statements and related notes contained in the Annual Report on Form 10-K for the fiscal year ended December 30, 2017, filed by Sun Hydraulics Corporation with the Securities and Exchange Commission on February 27, 2018. In Management’s opinion, all adjustments necessary for a fair presentation of the Company’s financial statements are reflected in the interim periods presented. Operating results for the nine month period ended September 29, 2018, are not necessarily indicative of the results that may be expected for the period ending December 29, 2018.
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Revenue Recognition
In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers. Subsequent updates to the guidance were issued in 2016. The core principle of the new guidance is that an entity will recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods and services. The standard provides a five-step analysis of transactions to determine the amount and timing of revenue to be recognized. Additionally, the guidance requires disaggregated disclosures related to the nature, amount, timing, and uncertainty of revenue that is recognized. The Company adopted the standard for the fiscal year beginning December 31, 2017, using the cumulative catch-up transition method. The adoption of this guidance did not have a material impact on the Company’s consolidated financial position, results of operations or cash flows.
Revenue recognition is evaluated through the following five steps: 1) identification of the contracts with customers; 2) identification of the performance obligations in the contracts; 3) determination of the transaction price; 4) allocation of the transaction price to the performance obligations in the contract; and 5) recognition of revenue as or when performance obligations are satisfied.
The Company disaggregates revenue by reporting segment as well as by geographic destination of the sale. See disaggregated revenue balances in Note 13, Segment Reporting. These categories depict how the nature, amount, timing and uncertainty of revenue and cash flows are affected by economic factors.
Revenue from Product Sales
The significant majority of the Company’s contracts with its customers are for standard product sales under standard ship and bill arrangements. The contracts have a single distinct performance obligation for the sale of product and are short term in nature. The transaction price is agreed upon in the contract. Revenue is recognized at a point in time when control is transferred to customers. Typically control is transferred upon shipment to the customer but can also occur upon delivery to the customer, depending on contract terms.
10
The Company also sells custom products. Custom product sales are not considered a significant revenue stream for the Company as they represent less than 3% of total revenue. Contracts for custom products are typically completed within one quarter and do not exceed one year in duration. These contracts are generally accounted for as having a single performance obligation for the manufacture of product, which is considered the only distinct promise in the contract. The transaction price is agreed upon in the contract. Revenue is recognized upon satisfaction of the performance obligations which is typically at a point in time when control is transferred to the customer. Revenue recognition can also occur over time for these contracts when the following criteria are met: the Company has no alternative use for the product; and the Company has an enforceable right to payment (including a reasonable margin) for performance completed to date.
Revenue is recognized in an amount that reflects the consideration the Company expects to be entitled to in exchange for the goods. Consideration for product sales is primarily fixed in nature with insignificant amounts recognized for sales discounts, rebates and product returns. The Company’s estimates for sales discounts, rebates and product returns reduce revenue recognized at the time of the sale.
Revenue from Services
The Company generates revenue from various services provided to customers including system design, maintenance, repairs, installation and commissioning and various other services. This is not a significant revenue stream for the Company, as it represents less than 3% of total revenue. Service contracts are typically completed within one quarter and do not exceed one year in duration. These contracts are generally accounted for as having a single distinct performance obligation for the performance of the service. The transaction price is agreed upon in the contract and can be based on a fixed amount or on a time and material arrangement. Revenue is recorded over time for service contracts as the customer receives and consumes the benefits as the Company performs. The method of over time recognition considers total costs incurred to date and the applicable margin on the total expected efforts to complete the performance obligation. This method appropriately depicts the pattern of transfer of value to the customer.
Contract Assets & Liabilities
Contract assets are recognized when the Company has a conditional right to consideration for performance completed on contracts. Contract asset balances totaled $2,553 at September 29, 2018 and are presented in other current assets in the Consolidated Balance Sheets. Accounts receivable balances represent unconditional rights to consideration from customers and are presented separate from contract assets in the Consolidated Balance Sheets.
Contract liabilities are recognized when payment is received from customers prior to revenue being recognized. Contract liabilities totaled $150 at September 29, 2018 and are presented in other current liabilities in the Consolidated Balance Sheets.
Other Revenue Recognition Considerations
Contracts do not have significant financing components and payment terms do not exceed one year from the date of the sale. The Company does not incur significant credit losses from contracts with customers.
The Company’s warranties provide assurance that products will function as intended. Estimated costs of product warranties are recognized at the time of the sale.
Derivative Instruments
All derivative instruments are recorded gross on the Consolidated Balance Sheet at their respective fair values. The accounting for changes in the fair value of a derivative instrument depends on the intended use of the derivative, whether the Company has elected to designate a derivative in a hedging relationship and apply hedge accounting and whether the hedging relationship has satisfied the criteria necessary to apply hedge accounting. Derivatives designated and qualifying as a hedge of the exposure to variability in expected future cash flows, or other types of forecasted transactions, are considered cash flow hedges. For derivative instruments that are designated and qualify as a cash flow hedge, the effective portion of the gain or loss on the derivative instrument is initially reported as a component of accumulated other comprehensive income and is subsequently reclassified into the line item within the Consolidated Statements of Operations in which the hedged items are recorded in the same period in which the hedged item affects earnings. The Company enters into foreign exchange currency contracts that are not designated as hedging instruments for accounting purposes. Changes in the fair value of foreign exchange currency contracts not designated as hedging instruments are recognized in earnings. Derivative financial instruments are utilized as risk management tools and are not used for trading or speculative purposes.
Accounts Receivable, net
Accounts receivable are stated at amounts owed by customers, net of an allowance for estimated doubtful accounts. The allowance for doubtful accounts is determined on a specific identification basis by a review of those accounts that are significantly in arrears. Account balances are charged against the allowance when it is probable the receivable will not be recovered. See the Consolidated Balance Sheets for the allowance amounts.
11
The Company has a factoring agreement with a third party financial institution to sell the rights, with recourse, to accounts receivable balances due from a specific customer. Under the terms of the agreement, the Company may receive advances in amounts up to €1,000,000 based on the amounts invoiced to the customer. The Company maintains the collectability risk of all outstanding balances; therefore, customer balances are included in accounts receivable, including any allowance for risk of collectability, and amounts due to the financial institution are included in other current liabilities in the Consolidated Balance Sheet.
Recently Adopted Accounting Standards
In August 2017, the FASB issued ASU 2017-12, Targeted Improvements to Accounting for Hedging Activities. ASU 2017-12 expands and refines hedge accounting for both financial and non-financial risk components, aligns the recognition and presentation of the effects of hedging instruments and hedged items in the financial statements, and includes certain targeted improvements to ease the application of current guidance related to the assessment of hedge effectiveness. The standard is effective for annual and interim periods beginning after December 15, 2018, with early adoption permitted. The Company adopted the standard for the fiscal quarter beginning July 1, 2018. The adoption of this guidance did not have a material impact on the Company’s consolidated financial statements.
Recently Issued Accounting Standards
In January 2017, the FASB issued ASU 2017-04, Intangibles – Goodwill and Other: Simplifying the Test for Goodwill Impairment. ASU 2017-04 eliminates the second step in the goodwill impairment test, which requires an entity to determine the implied fair value of the reporting unit’s goodwill. Instead, an entity should recognize an impairment loss if the carrying value of the net assets assigned to the reporting unit exceeds the fair value of the reporting unit, with the impairment loss not to exceed the amount of goodwill allocated to the reporting unit. The standard is effective for annual and interim goodwill impairment tests conducted in fiscal years beginning after December 15, 2019, with early adoption permitted. The Company does not expect the adoption of this guidance to have a material impact on its consolidated financial statements.
In February 2016, the FASB issued ASU 2016-02, Leases. ASU 2016-02 requires an entity to recognize both assets and liabilities arising from financing and operating leases, along with additional qualitative and quantitative disclosures. The guidance is effective for reporting periods beginning after December 15, 2018, with early adoption permitted. As part of the Company’s assessment to-date, the Company has formed an implementation team, identified the Company’s population of operating leases and is extracting relevant lease terms. The Company expects the adoption of ASU 2016-02 will materially gross up its consolidated balance sheet with the recognition of right-of-use assets and operating lease liabilities. The impact to the Company’s consolidated statements of operations and cash flows are not expected to be material. The new standard will also require additional disclosures for financing and operating leases.
Earnings Per Share
The following table represents the computation of basic and diluted earnings per common share (in thousands except per share data):
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
September 29, 2018 |
|
|
September 30, 2017 |
|
|
September 29, 2018 |
|
|
September 30, 2017 |
|
||||
Net income |
|
$ |
11,599 |
|
|
$ |
11,295 |
|
|
$ |
30,306 |
|
|
$ |
28,790 |
|
Basic and diluted weighted average shares outstanding |
|
|
31,843 |
|
|
|
27,059 |
|
|
|
31,093 |
|
|
|
27,017 |
|
Basic and diluted net income per common share |
|
$ |
0.36 |
|
|
$ |
0.42 |
|
|
$ |
0.97 |
|
|
$ |
1.07 |
|
3. BUSINESS ACQUISITIONS
Acquisition of Faster S.p.A.
On April 5, 2018, the Company completed the acquisition of Faster S.p.A, a worldwide leader in engineering, manufacturing, marketing and distribution of quick release hydraulic coupling solutions headquartered near Milan, Italy. Pursuant to the Share Purchase Agreement, the Company acquired all of the outstanding equity interests of Polyusus Lux IV S.a.r.l., a Luxembourg limited liability company and the owner of 100% of the share capital of Faster S.p.A. The acquisition was completed for cash consideration totaling $532,408 and was financed with cash on hand from the Company’s registered public stock offering and borrowings of $358,000 on its credit facility, as discussed in further detail in Note 8 and Note 9.
Faster adds adjacent hydraulics products to the Company’s portfolio of products and broadens end market reach, increasing the Company’s presence in the growing agriculture market. The results of Faster’s operations are reported in the Company’s Hydraulics segment and have been included in the consolidated financial statements since the acquisition date.
12
The Share Purchase Agreement allows for future payments to the sellers for certain tax benefits realized within two years of the acquisition date. The estimated fair value of the contingent liability was determined to be $938 as of the acquisition date and September 29, 2018.
The fair value of total purchase consideration consisted of the following:
Cash |
|
$ |
532,408 |
|
Fair value of contingent consideration |
|
|
938 |
|
Total purchase consideration |
|
|
533,346 |
|
Less: cash acquired |
|
|
(5,265 |
) |
Total purchase consideration, net of cash acquired |
|
$ |
528,081 |
|
The purchase price was allocated to tangible and intangible assets acquired and liabilities assumed based on their estimated fair values. The fair value of identifiable intangible assets acquired was based on estimates and assumptions made by management at the time of the acquisition. As additional information becomes available, as of the acquisition date, management will finalize its analysis of the estimated fair value of the identified intangible assets and tax related items including the evaluation of deductibility of goodwill and valuation of deferred taxes. As management completes its evaluation, the preliminary purchase price allocation may be revised during the remainder of the measurement period (which will not exceed 12 months from the acquisition date). Any such revisions or changes to the fair values of the tangible and intangible assets acquired and liabilities assumed may be material.
The preliminary allocation of the total purchase price, net of cash acquired, is as follows:
Accounts receivable |
|
$ |
24,638 |
|
Inventories |
|
|
35,882 |
|
Other current assets |
|
|
6,488 |
|
Property, plant and equipment |
|
|
20,242 |
|
Goodwill |
|
|
249,850 |
|
Intangible assets |
|
|
246,371 |
|
Other assets |
|
|
4,622 |
|
Total assets acquired |
|
|
588,093 |
|
Accounts payable |
|
|
(18,668 |
) |
Accrued expenses |
|
|
(11,740 |
) |
Incomes taxes payable |
|
|
(4,862 |
) |
Other current liabilities |
|
|
(1,289 |
) |
Other noncurrent liabilities |
|
|
(23,453 |
) |
Total liabilities assumed |
|
|
(60,012 |
) |
Fair value of net assets acquired |
|
$ |
528,081 |
|
Goodwill is primarily attributable to Faster’s assembled workforce and anticipated synergies and economies of scale expected from the operations of the combined company. The synergies include certain cost savings, operating efficiencies, and other strategic benefits projected to be achieved as a result of the acquisition.
Transaction costs of $4,271 incurred in connection with the acquisition are included in selling, engineering and administrative expenses in the Consolidated Statement of Operations for the nine months ended September 29, 2018.
Net sales and loss before income taxes of Faster included in the Consolidated Statement of Operations for the period from the acquisition date through September 29, 2018 totaled $70,501 and $1,924, respectively. Included in Faster’s loss for the period are $5,086 of charges related to the purchase accounting effects of inventory step up to fair value and $10,717 of amortization of acquisition related intangibles assets.
Intangible Assets
The preliminary fair value of identified intangible assets and their respective useful lives are as follows:
|
|
Fair Value |
|
|
Weighted- Average Amortization Periods (Yrs) |
|
||
Trade name |
|
$ |
25,740 |
|
|
|
18 |
|
Technology |
|
|
13,483 |
|
|
|
13 |
|
Customer relationships |
|
|
201,019 |
|
|
|
26 |
|
Sales order backlog |
|
|
6,129 |
|
|
|
0.4 |
|
Identified intangible assets |
|
$ |
246,371 |
|
|
|
24 |
|
13
Unaudited Pro Forma Information
The following unaudited pro forma financial information presents combined results of operations for each of the periods presented, as if Faster had been acquired as of the beginning of 2017. The pro forma information includes adjustments to amortization and depreciation for intangible assets and property, plant and equipment and interest expense from borrowings to fund the acquisition. Non-recurring pro forma adjustments directly attributable to the acquisition included in the pro forma information presented below include the purchase accounting effect of inventory step up to fair value of $5,086, transaction costs totaling $4,271, amortization of sales order backlog intangible asset totaling $5,895, accelerated amortization of Faster pre-acquisition loan costs of $2,328 and loss on forward contract entered into in connection with the acquisition totaling $2,535.
The pro forma information does not reflect any operating efficiencies or potential cost savings that may result from the acquisition. Accordingly, the pro forma information is for illustrative purposes only and is not intended to present or be indicative of the actual results of operations of the combined company that may have been achieved had the acquisition actually occurred at the beginning of 2017, nor is it intended to represent or be indicative of future results of operations of the combined business. Consequently, actual results will differ from the unaudited pro forma information presented below:
|
|
Three months ended |
|
|
Nine months ended |
|
||||||||||
|
|
September 29, 2018 |
|
|
September 30, 2017 |
|
|
September 29, 2018 |
|
|
September 30, 2017 |
|
||||
Net sales |
|
$ |
135,837 |
|
|
$ |
116,213 |
|
|
$ |
410,263 |
|
|
$ |
347,975 |
|
Operating income |
|
|
21,207 |
|
|
|
21,380 |
|
|
|
74,161 |
|
|
|
66,598 |
|
Net income |
|
|
12,929 |
|
|
|
12,547 |
|
|
|
43,403 |
|
|
|
33,249 |
|
Basic and diluted net income per common share |
|
|
0.41 |
|
|
|
0.40 |
|
|
|
1.37 |
|
|
|
1.06 |
|
Acquisition of Custom Fluidpower Pty Ltd
On August 1, 2018, the Company acquired all of the outstanding equity interests of Custom Fluidpower Pty Ltd, an Australian proprietary limited liability company. The acquisition was completed pursuant to a Share Sale Agreement among the Company and the shareholders of Custom Fluidpower. The fair value of consideration paid at closing totaled $26,655 and included 333,065 shares of the Company’s common stock and cash of $9,315; cash paid net of cash acquired totaled $7,518. The cash consideration was funded with borrowings on the Company’s credit facility.
Custom Fluidpower was acquired to further diversify the Company’s hydraulics product and service portfolio and broaden the Company’s global footprint. The results of Custom Fluidpower’s operations are reported in the Company’s Hydraulics segment and have been included in the consolidated financial statements since the date of acquisition. Supplemental pro forma information has not been provided as the acquisition did not have a material impact on the Company’s consolidated results of operations.
Transaction costs of $1,179 incurred in connection with the acquisition are included in selling, engineering and administrative expenses in the Consolidated Statement of Operations for the nine months ended September 29, 2018.
The Company recorded $5,111 in goodwill and $7,556 in other identifiable intangible assets in connection with the acquisition; however, the purchase price allocation is preliminary, pending final intangibles valuation and tax related adjustments, and may be revised during the remainder of the measurement period (which will not exceed 12 months from the acquisition date). Any such revisions or changes to the fair values of the tangible and intangible assets acquired and liabilities assumed may be material.
4. FAIR VALUE OF FINANCIAL INSTRUMENTS
The Company applies fair value accounting guidelines for all financial assets and liabilities and non-financial assets and liabilities that are recognized or disclosed at fair value in the financial statements on a recurring basis (at least annually). Under these guidelines, fair value is defined as the price that would be received for the sale of an asset or paid to transfer a liability (i.e. an exit price) in an orderly transaction between market participants at the measurement date. The guidance establishes a three-tier fair value hierarchy that prioritizes the inputs used in measuring fair value as follows:
Level 1 - Quoted prices in active markets for identical assets or liabilities.
Level 2 - Observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets or liabilities in active markets or quoted prices for identical assets or liabilities in inactive markets.
Level 3 - Unobservable inputs that are supported by little, infrequent, or no market activity and reflect the Company’s own assumptions about inputs used in pricing the asset or liability.
The fair value hierarchy also requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.
14
The fair value of the Company’s cash and cash equivalents, accounts receivable, other current assets, accounts payable, accrued expenses and other current liabilities approximate their carrying value, due to their short-term nature. Contingent consideration and newly acquired intangible assets are measured at fair value using level 3 inputs. Forward foreign exchange contracts are measured at fair value based on quoted foreign exchange forward rates at the reporting date. The fair value of interest rate swap contracts is based on the expected cash flows over the life of the trade. Expected cash flows are determined by evaluating transactions with a pricing model using a specific market environment. The values are estimated using the closing mid-market market rate/price environment as of the end of the period.
The following tables provide information regarding the Company’s assets and liabilities measured at fair value on a recurring basis at September 29, 2018 and December 30, 2017.
|
|
September 29, 2018 |
|
|||||||||||||
|
|
|
|
|
|
Quoted Market |
|
|
Significant Other Observable |
|
|
Significant Unobservable |
|
|||
|
|
Total |
|
|
Prices (Level 1) |
|
|
Inputs (Level 2) |
|
|
Inputs (Level 3) |
|
||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swap contract |
|
$ |
119 |
|
|
$ |
— |
|
|
$ |
119 |
|
|
$ |
— |
|
Total |
|
$ |
119 |
|
|
$ |
— |
|
|
$ |
119 |
|
|
$ |
— |
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forward foreign exchange contracts |
|
$ |
205 |
|
|
$ |
— |
|
|
$ |
205 |
|
|
$ |
— |
|
Contingent consideration |
|
|
18,406 |
|
|
|
— |
|
|
|
— |
|
|
|
18,406 |
|
Total |
|
$ |
18,611 |
|
|
$ |
— |
|
|
$ |
205 |
|
|
$ |
18,406 |
|
|
|
December 30, 2017 |
|
|||||||||||||
|
|
|
|
|
|
Quoted Market |
|
|
Significant Other Observable |
|
|
Significant Unobservable |
|
|||
|
|
Total |
|
|
Prices (Level 1) |
|
|
Inputs (Level 2) |
|
|
Inputs (Level 3) |
|
||||
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration |
|
$ |
33,882 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
33,882 |
|
Total |
|
$ |
33,882 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
33,882 |
|
Contingent consideration
A summary of the changes in the estimated fair value of contingent consideration at September 29, 2018 is as follows:
Balance, December 30, 2017 |
|
$ |
33,882 |
|
Contingent consideration incurred in connection with acquisition of Faster |
|
|
938 |
|
Change in estimated fair value |
|
|
149 |
|
Accretion in value |
|
|
779 |
|
Payment on liability |
|
|
(17,342 |
) |
Balance, September 29, 2018 |
|
$ |
18,406 |
|
5. INVENTORIES
|
|
September 29, 2018 |
|
|
December 30, 2017 |
|
||
Raw materials |
|
$ |
34,836 |
|
|
$ |
26,426 |
|
Work in process |
|
|
16,386 |
|
|
|
6,910 |
|
Finished goods |
|
|
40,695 |
|
|
|
9,920 |
|
Provision for slow moving inventory |
|
|
(3,479 |
) |
|
|
(1,711 |
) |
Total |
|
$ |
88,438 |
|
|
$ |
41,545 |
|
15
6. GOODWILL AND INTANGIBLE ASSETS
A summary of changes in goodwill at September 29, 2018, is as follows:
|
|
Hydraulics |
|
|
Electronics |
|
|
Total |
|
|||
Balance at December 30, 2017 |
|
$ |
2,496 |
|
|
$ |
106,373 |
|
|
$ |
108,869 |
|
Acquisition of Faster |
|
|
249,850 |
|
|
|
— |
|
|
|
249,850 |
|
Acquisition of Custom Fluidpower |
|
|
5,111 |
|
|
|
— |
|
|
|
5,111 |
|
Currency translation |
|
|
(13,524 |
) |
|
|
— |
|
|
|
(13,524 |
) |
Balance at September 29, 2018 |
|
$ |
243,933 |
|
|
$ |
106,373 |
|
|
$ |
350,306 |
|
At September 29, 2018, and December 30, 2017, intangible assets consisted of the following:
|
|
September 29, 2018 |
|
|
December 30, 2017 |
|
||||||||||||||||||
|
|
Gross carrying amount |
|
|
Accumulated amortization |
|
|
Net carrying amount |
|
|
Gross carrying amount |
|
|
Accumulated amortization |
|
|
Net carrying amount |
|
||||||
Definite-lived intangibles: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade name and brands |
|
$ |
56,995 |
|
|
$ |
(3,962 |
) |
|
$ |
53,033 |
|
|
$ |
30,774 |
|
|
$ |
(2,115 |
) |
|
$ |
28,659 |
|
Non-compete agreements |
|
|
950 |
|
|
|
(348 |
) |
|
|
602 |
|
|
|
950 |
|
|
|
(206 |
) |
|
|
744 |
|
Technology |
|
|
32,212 |
|
|
|
(4,685 |
) |
|
|
27,527 |
|
|
|
18,435 |
|
|
|
(2,671 |
) |
|
|
15,764 |
|
Supply agreement |
|
|
21,000 |
|
|
|
(3,850 |
) |
|
|
17,150 |
|
|
|
21,000 |
|
|
|
(2,275 |
) |
|
|
18,725 |
|
Sales order backlog |
|
|
6,307 |
|
|
|
(6,003 |
) |
|
|
304 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Customer relationships |
|
|
233,908 |
|
|
|
(7,771 |
) |
|
|
226,137 |
|
|
|
39,751 |
|
|
|
(2,607 |
) |
|
|
37,144 |
|
Licensing agreement |
|
|
3,716 |
|
|
|
(802 |
) |
|
|
2,914 |
|
|
|
3,716 |
|
|
|
(621 |
) |
|
|
3,095 |
|
|
|
$ |
355,088 |
|
|
$ |
(27,421 |
) |
|
$ |
327,667 |
|
|
$ |
114,626 |
|
|
$ |
(10,495 |
) |
|
$ |
104,131 |
|
Amortization expense of intangible assets for the nine months ended September 29, 2018, and September 30, 2017, was $17,174 and $6,386, respectively. The remaining amortization for 2018 is approximately $4,997. Total estimated amortization expense of intangible assets for the years 2019 through 2023 is presented below.
Year: |
|
|
|
|
2019 |
|
$ |
18,485 |
|
2020 |
|
|
18,452 |
|
2021 |
|
|
18,351 |
|
2022 |
|
|
18,089 |
|
2023 |
|
|
18,029 |
|
Total |
|
$ |
91,406 |
|
7. DERIVATIVE FINANCIAL INSTRUMENTS
The Company addresses certain financial exposures through a controlled program of risk management that includes the use of derivative financial instruments. The Company enters into foreign currency forward contracts to reduce the effects of fluctuating foreign currency exchange rates. In addition, the Company enters into interest rate derivatives to manage the effects of interest rate movements on the Company’s credit facilities.
For each derivative contract entered into where the Company looks to obtain hedge accounting treatment, the Company formally and contemporaneously documents all relationships between hedging instruments and hedged items, as well as its risk-management objective and strategy for undertaking the hedge transaction, the nature of the risk being hedged, how the hedging instruments’ effectiveness in offsetting the hedged risk will be assessed prospectively and retrospectively. This process includes linking all derivatives to specific assets and liabilities on the balance sheet or to specific firm commitments or forecasted transactions. The Company also formally assesses, both at the inception of the hedges and on an ongoing basis, whether the derivatives that are used in hedging transactions are highly effective in offsetting changes in fair values or cash flows of hedged items. If it is determined that a derivative is not highly effective, or that it has ceased to be a highly effective hedge, the Company will discontinue hedge accounting with respect to that derivative prospectively.
16
The fair value of the Company’s derivative financial instruments included in the Consolidated Balance Sheets are presented as follows:
|
Asset Derivatives |
|
|
Liability Derivatives |
|
||||||
|
Balance Sheet |
|
Fair Value (1) |
|
|
Balance Sheet |
|
Fair Value (1) |
|
||
|
Location |
|
September 29, 2018 |
|
|
Location |
|
September 29, 2018 |
|
||
Derivatives designated as hedging instruments: |
|
|
|
|
|
|
|
|
|
|
|
Interest rate swap contract |
Other assets |
|
$ |
119 |
|
|
Other non-current liabilities |
|
$ |
— |
|
Derivatives not designated as hedging instruments: |
|
|
|
|
|
|
|
|
|
|
|
Forward foreign exchange contract |
Other current assets |
|
|
— |
|
|
Other current liabilities |
|
|
205 |
|
Total derivatives |
|
|
$ |
119 |
|
|
|
|
$ |
205 |
|
(1) See Note 4 for further information about how the fair value of derivative assets and liabilities are determined |
|
The amount of the gains and losses related to the Company’s derivative financial instruments are presented as follows:
|
|
Amount of Gain or (Loss) Recognized in OCI on Derivative (Effective Portion) |
|
|
Location of Gain or (Loss) Reclassified from AOCI |
|
Amount of Gain or (Loss) Reclassified from AOCI into Earnings (Effective Portion) |
|
||
|
|
September 29, 2018 |
|
|
into Earnings (Effective Portion) |
|
September 29, 2018 |
|
||
Derivatives in cash flow hedging relationships: |
|
|
|
|
|
|
|
|
|
|
Interest rate swap contract |
|
$ |
119 |
|
|
Interest expense, net |
|
$ |
(254 |
) |
Interest expense presented in the Consolidated Statements of Operations, in which the effects of cash flow hedges are recorded, totaled $9,256 for the nine months ended September 29, 2018.
|
|
Amount of Gain or (Loss) Recognized in Earnings on Derivatives |
|
|
Location of Gain or (Loss) Recognized |
|
|
|
September 29, 2018 |
|
|
in Earnings on Derivatives |
|
Derivatives not designated as hedging instruments: |
|
|
|
|
|
|
Forward foreign exchange contracts |
|
$ |
(3,573 |
) |
|
Foreign currency transaction gain loss, net |
Interest Rate Swap Contract
Helios primarily utilizes variable-rate debt to finance its operations. The debt obligations expose the Company to variability in interest payments. The Company enters into various types of derivative instruments to manage fluctuations in cash flows resulting from interest rate risk attributable to changes in the benchmark interest rates.
The Company assesses interest rate cash flow risk by continually identifying and monitoring changes in interest rate exposures that may adversely impact expected future cash flows and by evaluating hedging opportunities.
The Company maintains risk management control systems to monitor interest rate cash flow risk attributable to both the Company’s outstanding and forecasted debt obligations as well as the Company’s offsetting hedge positions. The risk management control systems involve the use of analytical techniques to estimate the expected impact of changes in interest rates on the Company’s future cash flows.
During the third quarter of fiscal year 2018, the Company entered into an interest rate swap transaction to hedge the variable interest rate payments on the credit facilities. In connection with this transaction, the Company pays interest based upon a fixed rate as agreed upon with the respective counterparties and receives variable rate interest payments based on the one-month LIBOR. The interest rate swap has an aggregate notional amount of $200,000 and has been designated as a hedging instrument and accounted for as a cash flow hedge. The interest rate swap was effective on August 2, 2018 and is scheduled to expire on April 3, 2023. The contract will be settled with the respective counterparties on a net basis at each settlement date.
Forward Foreign Exchange Contracts
The Company enters into forward contracts to economically hedge transactional exposure associated with commitments arising from transactions denominated in a currency other than the functional currency of the respective operating entity. The Company’s forward contracts are not designated as hedging instruments for accounting purposes.
17
During the nine months ended September 29, 2018, the Company entered into a forward foreign exchange currency contract, for the purchase of €370,000, to economically hedge transactional exposure associated with the acquisition of Faster, which was denominated in euros. The contract settled upon closing of the acquisition of Faster.
At September 29, 2018, the Company had forward foreign exchange contracts to buy euros with a notional amount of $6,800. These contracts are at various exchange rates and expire in February 2019.
8. CREDIT FACILITIES
Total long-term non-revolving debt consists of the following:
|
Maturity Date |
|
September 29, 2018 |
|
|
Long-term non-revolving debt: |
|
|
|
|
|
Term loan credit facility with PNC Bank |
4/3/2023 |
|
$ |
97,500 |
|
Term loan credit facility with Shinhan Bank |
3/30/2020 |
|
|
900 |
|
Other long-term debt |
Various |
|
|
495 |
|
Total long-term non-revolving debt |
|
|
|
98,895 |
|
Less: current portion of long-term non-revolving debt |
|
|
|
4,950 |
|
Less: unamortized debt issuance costs |
|
|
|
1,109 |
|
Total long-term non-revolving debt, net |
|
|
$ |
92,836 |
|
Information on the Company’s revolving credit facilities is as follows:
|
|
|
Balance |
|
|
Available credit |
|
||||||||||
|
Maturity Date |
|
September 29, 2018 |
|
|
December 30, 2017 |
|
|
September 29, 2018 |
|
|
December 30, 2017 |
|
||||
Revolving credit facilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revolving line of credit with PNC |
4/3/2023 |
|
$ |
267,000 |
|
|
$ |
116,000 |
|
|
$ |
133,000 |
|
|
$ |
184,000 |
|
Revolving line of credit with NAB |
10/31/2018 |
|
|
— |
|
|
|
— |
|
|
|
2,164 |
|
|
|
— |
|
Total revolving credit facilities |
|
|
$ |
267,000 |
|
|
$ |
116,000 |
|
|
$ |
135,164 |
|
|
$ |
184,000 |
|
On April 1, 2018, the Company entered into an amendment to its credit agreement with PNC Bank, National Association, as administrative agent, and the lenders party thereto. The amendment increased the revolving credit facility up to an aggregate maximum principal amount of $400,000, up from $300,000 under the original agreement, added a new term loan credit facility in an aggregate principal amount of $100,000, and increased the accordion feature to permit the increase of the Amended and Restated Facility by up to an additional $200,000. Borrowings under the line of credit bear interest at defined rates plus an applicable margin based on the Company’s leverage ratio. The agreement requires quarterly term loan payments of $1,250. The required payments increase to $1,875 in July 2020, and $2,500 in July 2022, with the balance due on the maturity date.
The amendment was entered into contemporaneously with the transfer of substantially all of the Company’s historical net operating assets of the Sun Hydraulics brand entities to the Company’s wholly-owned subsidiary, Sun Hydraulics, LLC, a newly-formed Florida limited liability company, and in preparation for the acquisition of Faster. Sun Hydraulics, LLC was added as an additional guarantor of the amended facility. In addition, Sun Hydraulics, LLC joined the existing Security Agreement between the Company, Enovation Controls and PNC Bank, for the benefit of the lenders, granting a security interest in substantially all of their respective assets.
The Faster acquisition was completed on April 5, 2018, at which time the Company borrowed $258,000 on the revolving credit facility and executed the term loan. The interest rate in effect on this credit agreement at September 29, 2018 was 4.22%. Interest expense recognized on this credit agreement during the nine months ended September 29, 2018 and September 30, 2017, totaled $8,577 and $2,982, respectively. As of the date of this filing, the Company was in compliance with all debt covenants related to the credit agreement.
On March 30, 2018, the Company entered into a credit agreement with Shinhan Bank that provides a term loan of 1,000,000 Korean won. The proceeds from the term loan were used to fund the construction of the new production facility in South Korea. The loan matures in March 2020, at which time the full amount will become due. Interest is charged at a one-year variable rate, 2.05% as of September 29, 2018.
The Company has a revolving line of credit with National Australia Bank which is primarily used to meet short-term working capital requirements. The agreement allows for maximum borrowings of 3,000 Australian dollars. Interest is payable monthly at the daily interest rate plus a fixed margin of 1.6%, 5.4% as of September 29, 2018. Principle and interest are due on the maturity date. The loan is secured by assets of Custom Fluidpower.
The Company’s other long-term debt primarily consists of auto loans payable to National Australia Bank. Principal and interest payments are due monthly. The loans mature at various dates through June 2023. Interest is charged at various rates ranging from 3.9% to 5.1%.
18
On February 6, 2018, the Company completed a public offering of its common stock, pursuant to which the Company sold 4,400,000 shares at a public offering price of $57.50 per share. The Company received net proceeds from the sale totaling $239,793, after deducting the underwriting discount and other offering expenses. The Company used the net proceeds for the repayment of debt under its credit facility and to partially fund the acquisition of Faster, S.p.A., which closed on April 5, 2018.
10. INCOME TAXES
At September 29, 2018, the Company had an unrecognized tax benefit of $5,220 including accrued interest. If recognized, the unrecognized tax benefit would have a favorable effect on the effective tax rate in future periods. The Company recognizes interest and penalties related to income tax matters in income tax expense. Interest accrued as of September 29, 2018 is not considered material to the Company’s consolidated financial statements.
The Company files U.S. federal income tax returns as well as income tax returns in various states and foreign jurisdictions. The Company is no longer subject to income tax examinations by tax authorities for years prior to 2007 for the majority of tax jurisdictions where the Company files tax returns.
The Company’s federal returns are currently under examination by the Internal Revenue Service (IRS) in the United States for the periods 2007 through 2012. Some of the Company’s state returns are also currently under examination in various states. To date, there have not been any significant proposed adjustments that have not been accounted for in the Company’s consolidated financial statements.
Audit outcomes and the timing of audit settlements are subject to significant uncertainty. It is reasonably possible that within the next twelve months, the Company will resolve some or all of the matters presently under consideration for both its federal and state examinations and there could be significant increases or decreases to unrecognized tax benefits.
On December 22, 2017, the Tax Cuts and Jobs Act of 2017 (the “Act”) was signed into law making significant changes to the Internal Revenue Code. Staff Accounting Bulletin No. 118 ("SAB 118") was issued to address the application of US GAAP in situations when a registrant does not have the necessary information available, prepared, or analyzed in reasonable detail to complete the accounting for certain income tax effects of the Act. In accordance with SAB 118, management calculated its best estimate of the impact of the Act in the 2017 year-end income tax provision in accordance with their understanding of the Act and available guidance. Also pursuant to SAB 118, certain additional impacts of the Act remain open during the measurement period to include other indirect correlative impacts of the Act, the Company’s position with regard to its permanent reinvestment assertion, the state tax impacts of the Act as well as the Company’s position as to whether to account for global intangible low-taxed income (GILTI) as a period cost or via deferred tax accounting. As of the close of the third quarter, the Company is still analyzing the Act in its entirety and refining its calculations, which could potentially impact the measurement of tax balances. Any subsequent adjustment to these amounts will be recorded to tax expense in the fourth quarter of 2018 when the analysis is complete.
11. STOCK-BASED COMPENSATION
The Company’s 2011 Equity Incentive Plan (“2011 Plan”) provides for the grant of up to an aggregate of 1,000,000 shares of restricted stock, restricted share units, stock appreciation rights, dividend or dividend equivalent rights, stock awards and other awards valued in whole or in part by reference to or otherwise based on the Company’s common stock, to officers, employees and directors of the Company. The 2011 Plan was approved by the Company’s shareholders at the 2012 Annual Meeting. At September 29, 2018, 351,238 shares remained available to be issued under the 2011 Plan. Compensation cost is measured at the date of the grant and is recognized in earnings over the period in which the shares vest. Restricted stock expense for the nine months ended September 29, 2018, and September 30, 2017, totaled $2,101 and $2,041, respectively.
The following table summarizes restricted stock activity from December 30, 2017 through September 29, 2018:
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
|
|
average |
|
|
|
|
Number of shares |
|
|
grant-date |
|
||
|
|
(in thousands) |
|
|
fair value |
|
||
Nonvested balance at December 30, 2017 |
|
|
88 |
|
|
$ |
34.44 |
|
Granted |
|
|
111 |
|
|
|
53.55 |
|
Vested |
|
|
(24 |
) |
|
|
35.45 |
|
Forfeited |
|
|
(7 |
) |
|
|
37.02 |
|
Nonvested balance at September 29, 2018 |
|
|
168 |
|
|
$ |
46.83 |
|
The Company had $5,725 of total unrecognized compensation cost related to restricted stock awards granted under the 2011 Plan as of September 29, 2018. That cost is expected to be recognized over a weighted average period of 1.77 years.
19
The Company maintains an Employee Stock Purchase Plan (“ESPP”) in which the U.S. employees of Helios, Sun Hydraulics and Enovation Controls are eligible to participate. Employees in the United States who choose to participate are granted an opportunity to purchase common stock at 85 percent of market value on the first or last day of the quarterly purchase period, whichever is lower. Employees in the United Kingdom, under a separate plan, are granted an opportunity to purchase the Company’s common stock at market value, on the first or last day of the quarterly purchase period, whichever is lower, with the Company issuing one additional free share of common stock for each six shares purchased by the employee under the plan. The ESPP and U.K. plans authorize the issuance, and the purchase by employees, of up to 1,096,875 shares of common stock through payroll deductions. No U.S. employee is permitted to buy more than $25 of common stock in any year, based on the market value of the common stock at the beginning of the purchase period, and no U.K. employee is allowed to buy more than the lesser of £1.5 or 10% of his or her annual salary in any year. Employees purchased 27,454 shares at a weighted average price of $42.51, and 23,665 shares at a weighted average price of $32.83, under the ESPP and U.K. plans during the nine months ended September 29, 2018, and September 30, 2017, respectively. The Company recognized $259 and $278 of compensation expense during the nine months ended September 29, 2018, and September 30, 2017, respectively. At September 29, 2018, 518,855 shares remained available to be issued through the ESPP and the U.K. plan.
In March 2012, the Board of Directors adopted the Sun Hydraulics Corporation 2012 Nonemployee Director Fees Plan (the “2012 Directors Plan”), which was approved by the shareholders of the Company at the 2012 Annual Meeting. Under the 2012 Directors Plan, Nonemployee Directors are compensated for their Board service solely in shares of common stock. In February 2015, the Board adopted amendments to the 2012 Directors Plan, which revised the compensation for Nonemployee Directors. Each Nonemployee Director now receives an annual retainer of 2,000 shares of common stock. The Chairman’s retainer is twice that of a regular director, and the retainer for the chairs of each Board Committee is 150% that of a regular director. In addition, each Nonemployee Director receives 250 shares of common stock for attendance at each Board meeting and each meeting of each committee of the Board on which he or she serves when the committee meeting is not held within one day of a meeting of the Board. In June 2015, the Company's shareholders approved the amendments to the 2012 Directors Plan.
The Board has the authority to change from time to time, in any manner it deems desirable or appropriate, the share compensation to be awarded to all or any one or more Nonemployee Directors under the 2012 Directors Plan, provided that, with limited exceptions, such changes are subject to prior shareholder approval. The aggregate number of shares which may be issued during any single calendar year is limited to 35,000 shares. The 2012 Directors Plan authorizes the issuance of up to 270,000 shares of common stock. At September 29, 2018, 130,499 shares remained available for issuance under the 2012 Directors Plan. Directors were granted 18,375 and 19,375 shares for the nine months ended September 29, 2018 and September 30, 2017, respectively. The Company recognized director stock compensation expense of $999 and $850 for the nine months ended September 29, 2018 and September 30, 2017, respectively.
12. ACCUMULATED OTHER COMPREHENSIVE LOSS
Changes in Accumulated Other Comprehensive Loss by Component
|
|
Unrealized Gains and Losses on Available-for- Sale Securities |
|
|
Foreign Currency Items |
|
|
Unrealized Gains and Losses on Derivative Instruments |
|
|
Total |
|
||||
Balance at December 30, 2017 |
|
$ |
— |
|
|
$ |
(6,478 |
) |
|
$ |
— |
|
|
$ |
(6,478 |
) |
Other comprehensive loss before reclassifications |
|
|
— |
|
|
|
(29,445 |
) |
|
|
(135 |
) |
|
|
(29,580 |
) |
Amounts reclassified from accumulated other comprehensive loss |
|
|
— |
|
|
|
— |
|
|
|
254 |
|
|
|
254 |
|
Net current period other comprehensive (loss) income |
|
|
— |
|
|
|
(29,445 |
) |
|
|
119 |
|
|
|
(29,326 |
) |
Balance at September 29, 2018 |
|
$ |
— |
|
|
$ |
(35,923 |
) |
|
$ |
119 |
|
|
$ |
(35,804 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized Gains and Losses on Available-for- Sale Securities |
|
|
Foreign Currency Items |
|
|
Unrealized Gains and Losses on Derivative Instruments |
|
|
Total |
|
||||
Balance at December 31, 2016 |
|
$ |
(391 |
) |
|
$ |
(15,442 |
) |
|
$ |
— |
|
|
$ |
(15,833 |
) |
Other comprehensive (loss) income before reclassifications |
|
|
(94 |
) |
|
|
6,957 |
|
|
|
— |
|
|
|
6,863 |
|
Amounts reclassified from accumulated other comprehensive loss |
|
|
163 |
|
|
|
— |
|
|
|
— |
|
|
|
163 |
|
Net current period other comprehensive income |
|
|
69 |
|
|
|
6,957 |
|
|
|
— |
|
|
|
7,026 |
|
Balance at September 30, 2017 |
|
$ |
(322 |
) |
|
$ |
(8,485 |
) |
|
$ |
— |
|
|
$ |
(8,807 |
) |
20
13. SEGMENT REPORTING
The Company has two reportable business segments: Hydraulics and Electronics. These segments are organized primarily based on the similar nature of products offered for sale, the types of customers served and the methods of distribution and are consistent with how the segments are managed, how resources are allocated and how information is used by the chief operating decision makers.
The Company evaluates performance and allocates resources based primarily on segment operating income. Certain costs were not allocated to the business segments as they are not used in evaluating the results of, or in allocating resources to the Company’s segments. These costs are presented in the Corporate and other line item below. For the nine months ended September 29, 2018, the unallocated costs included certain corporate costs not deemed to be allocable to either business segment of $364 and acquisition related costs including Faster and Custom Fluidpower transaction costs of $5,450, charges related to inventory step-up to fair value of $5,217 and amortization of acquisition-related intangible assets of $16,993. The accounting policies of the Company’s business segments are the same as those used to prepare the accompanying consolidated financial statements.
The following table presents financial information by reportable segment:
|
|
Three months ended |
|
|
Nine months ended |
|
||||||||||
|
|
September 29, 2018 |
|
|
September 30, 2017 |
|
|
September 29, 2018 |
|
|
September 30, 2017 |
|
||||
Net sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hydraulics |
|
$ |
104,055 |
|
|
$ |
56,638 |
|
|
$ |
270,297 |
|
|
$ |
171,578 |
|
Electronics |
|
|
31,782 |
|
|
|
31,363 |
|
|
|
99,025 |
|
|
|
87,111 |
|
|
|
$ |
135,837 |
|
|
$ |
88,001 |
|
|
$ |
369,322 |
|
|
$ |
258,689 |
|
Operating income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hydraulics |
|
$ |
22,723 |
|
|
$ |
13,487 |
|
|
$ |
61,567 |
|
|
$ |
43,618 |
|
Electronics |
|
|
6,321 |
|
|
|
5,961 |
|
|
|
19,960 |
|
|
|
18,616 |
|
Corporate and other |
|
|
(9,798 |
) |
|
|
(2,046 |
) |
|
|
(28,024 |
) |
|
|
(8,347 |
) |
|
|
$ |
19,246 |
|
|
$ |
17,402 |
|
|
$ |
53,503 |
|
|
$ |
53,887 |
|
Capital expenditures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hydraulics |
|
$ |
7,047 |
|
|
$ |
4,185 |
|
|
$ |
17,196 |
|
|
$ |
6,261 |
|
Electronics |
|
|
1,074 |
|
|
|
778 |
|
|
|
1,506 |
|
|
|
2,007 |
|
|
|
$ |
8,121 |
|
|
$ |
4,963 |
|
|
$ |
18,702 |
|
|
$ |
8,268 |
|
|
|
September 29, 2018 |
|
|
December 30, 2017 |
|
||
Total assets |
|
|
|
|
|
|
|
|
Hydraulics |
|
$ |
738,673 |
|
|
$ |
185,300 |
|
Electronics |
|
|
267,745 |
|
|
|
274,466 |
|
Corporate |
|
|
2,194 |
|
|
|
— |
|
Total |
|
$ |
1,008,612 |
|
|
$ |
459,766 |
|
Geographic Region Information
Net sales are measured based on the geographic destination of sales. Tangible long-lived assets are shown based on the physical location of the assets and primarily include net property, plant and equipment:
|
|
Three months ended |
|
|
Nine months ended |
|
||||||||||
|
|
September 29, 2018 |
|
|
September 30, 2017 |
|
|
September 29, 2018 |
|
|
September 30, 2017 |
|
||||
Net sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas |
|
$ |
65,809 |
|
|
$ |
52,117 |
|
|
$ |
189,832 |
|
|
$ |
152,110 |
|
Europe/Middle East/Africa |
|
|
37,268 |
|
|
|
18,970 |
|
|
|
102,853 |
|
|
|
58,299 |
|
Asia/Pacific |
|
|
32,760 |
|
|
|
16,914 |
|
|
|
76,637 |
|
|
|
48,280 |
|
Total |
|
$ |
135,837 |
|
|
$ |
88,001 |
|
|
$ |
369,322 |
|
|
$ |
258,689 |
|
|
|
September 29, 2018 |
|
|
December 30, 2017 |
|
||
Tangible long-lived assets |
|
|
|
|
|
|
|
|
Americas |
|
$ |
79,895 |
|
|
$ |
78,429 |
|
Europe/Middle East/Africa |
|
|
26,345 |
|
|
|
7,803 |
|
Asia/Pacific |
|
|
16,420 |
|
|
|
5,699 |
|
Total |
|
$ |
122,660 |
|
|
$ |
91,931 |
|
21
14. RELATED PARTY TRANSACTIONS
Enovation Controls purchases and sells inventory to an entity partially owned by one of its officers. For the nine months ended September 29, 2018, and September 30, 2017, inventory sales to the entity totaled $2,080 and $1,869, respectively, and inventory purchases from the entity totaled $5,184 and $8,973, respectively.
In addition to these inventory transactions, Enovation Controls entered into a transition service agreement with the related party to provide, and receive, certain transition services for a period of up to one year for specified services. For the nine months ended September 29, 2018, and September 30, 2017, sales and related costs recognized under the agreement were $39 and $1,606, respectively, and are included in miscellaneous expense, net in the Consolidated Statements of Operations. For the nine months ended September 29, 2018, and September 30, 2017, purchases from the related party under the agreement totaled $22 and $1,122, respectively.
At September 29, 2018, and September 30, 2017, total amounts due from the entity totaled $171 and $525, respectively, and total amounts due to the entity totaled $1,146 and $565, respectively.
15. COMMITMENTS AND CONTINGENCIES
Legal Proceedings
The Company is not a party to any legal proceedings other than routine litigation incidental to its business. In the opinion of management, the amount of ultimate liability with respect to these actions will not materially affect the results of operations, financial position or cash flows of the Company.
Purchase Commitments
During the second quarter of 2018, the Company entered into long term agreements with multiple suppliers. These agreements include purchase commitments for minimum quantities of inventory used by the Company in the normal course of business. As of September 29, 2018, the Company had total purchase commitments with suppliers of $37,871, which are expected to be fulfilled during fiscal years 2018 through 2020.
22
Item 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
This report on Form 10-Q contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and Section 27A of the Securities Act of 1933, as amended. The words "expects," "anticipates," "believes," "intends," "plans" and similar expressions identify forward-looking statements. In addition, any statements which refer to expectations, projections or other characterizations of future events or circumstances are forward-looking statements. We undertake no obligation to publicly disclose any revisions to these forward-looking statements to reflect events or circumstances occurring subsequent to filing this Form 10-Q with the Securities and Exchange Commission. These forward-looking statements are subject to risks and uncertainties, including, without limitation, those discussed in this section and those identified in Item 1A, "Risk Factors" included in our 2017 Annual Report on Form 10-K. In addition, new risks emerge from time to time and it is not possible for management to predict all such risk factors or to assess the impact of such risk factors on our business. Accordingly, our future results may differ materially from historical results or from those discussed or implied by these forward-looking statements. Given these risks and uncertainties, the reader should not place undue reliance on these forward-looking statements.
OVERVIEW
We are an industrial technology leader that develops and manufactures solutions for both the hydraulics and electronics markets, each of which serves as a reportable segment. Our Hydraulics segment consists of Sun Hydraulics, Faster and Custom Fluidpower. Sun Hydraulics is a leading designer and manufacturer of high-performance screw-in hydraulic cartridge valves and manifolds, which control force, speed and motion as integral components in fluid power systems. Faster is a leading global manufacturer of quick release hydraulic coupling solutions focused in the agriculture, construction equipment and industrial markets. Custom Fluidpower is a global provider of hydraulic, pneumatic, electronic and instrumentation solutions to a broad range of industries including agriculture, industrial, mining and material handling. The Electronics segment, which consists of Enovation Controls, is a global provider of innovative electronic control, display and instrumentation solutions for both recreational and off-highway vehicles, as well as stationary and power generation equipment.
On August 6, 2018, we announced that we were adopting Helios Technologies as our new business name. Sun Hydraulics, LLC, a newly-formed Florida limited liability company that holds the historical net operating assets of the Sun Hydraulics brand entities, as well as the newly acquired Custom Fluidpower Pty Ltd; the previously acquired Enovation Controls, LLC; and Faster S.p.A. are the wholly-owned operating subsidiaries of Helios Technologies. The changing of the holding company business name is a reflection of the tremendous growth the Company has accomplished over the last nineteen months. Shares of Helios Technologies continue to trade on Nasdaq as SNHY.
The operating results of the Hydraulics and Electronics segments included in MD&A are presented on a basis consistent with our internal management reporting. Segment information included in Note 13 to the Financial Statements is also presented on this basis. All differences between our internal management reporting basis and accounting principles generally accepted in the United States (“U.S. GAAP”), specifically the allocation of certain corporate and acquisition-related costs, are included in Corporate and Other.
Vision 2025
In 2016, we introduced our vision for the Company for the next decade. We believe it is important to reach a critical mass of $1 billion in sales by 2025 while remaining a technology leader in the industrial goods sector. To achieve our goal, we are targeting organic sales of our Hydraulics segment, including Faster and Custom Fluidpower, of $730 million, sales of our Electronics segment of $200 million and acquisitions of $70 million in revenue. Through this growth, our decision-making process will consider our desire to maintain superior profitability and financial strength. While acquisitions remain an important component of our long-term strategy, our near-term focus is on integrating our recently acquired businesses and improving operating performance.
Acquisitions of companies that advance our technology capabilities will be critical to achieving our Vision 2025. Target product offerings include additional cartridge valve technology (“CVT”), CVT-adjacent hydraulic products, electronic controls and implementation and linked technologies such as electro-mechanical actuators, factory automation, software or products relevant to the Internet of Things. Cultivating relationships with potential acquisition targets can often be a lengthy process, but we believe it is key to creating successful acquisitions with sustainable business results. We have an established list of potential targets at any given time and entertain reviewing other opportunities for acquisition as they become known to us.
The December 2016 acquisition of Enovation Controls was a significant step toward realizing our vision. Enovation Controls improves and expands our technology offering, allows us to develop and market integrated solutions of electronics and hydraulics, and, most importantly, advances our electrification and digitization initiatives across our product portfolio. The acquisition brought the Company new end markets, diversification of our technology platform, and provided entry into highly sophisticated, specialized markets. Enovation Controls provides us with a large team of approximately 100 electronic and software engineers with a track record of new product development and technical innovation. In addition, the sales team has developed strong customer relationships from which market insight can be drawn.
23
In April 2018 we completed our acquisition of Faster, S.p.A., an Italian company headquartered near Milan, Italy. Faster is a worldwide leader in engineering, manufacturing, marketing and distribution of hydraulic coupling solutions. The completion of this acquisition brings us another step closer to the realization of our Vision 2025. Faster fits this strategy well and upholds a strongly innovative culture, driving new product development and market leadership. Faster further diversifies the Company more deeply into the growing global agriculture market. The business also broadens our global footprint, advancing our ‘in the region, for the region’ initiative.
On August 1, 2018, we completed our acquisition of Custom Fluidpower Pty Ltd, a leading provider of hydraulic, pneumatic, electronic and instrumentation solutions. The company supplies hydraulic, pneumatic, filtration and lubrication products and offers complete system design, installation and commissioning, and service and repairs, to a broad range of industries including agriculture, aerospace, exploration, industrial, marine, mobile, mining and material handling. Headquartered in Newcastle, NSW, Australia, Custom Fluidpower has operational branches co-located with its headquarters as well as throughout Australia. Custom Fluidpower further diversifies our hydraulics product and service portfolio and broadens our global footprint.
Product development is a key factor to organic growth in both the Hydraulics and Electronics segments, including joint development between the two segments. In the Hydraulics segment, our most recent new product introductions have been electro-hydraulics products: the FLeX Series Solenoid Valves and the XMD Bluetooth-configurable electro-hydraulics driver. XMD represents the first of its kind from Sun Hydraulics and was jointly engineered by a team consisting of our Hydraulics and Electronics segment personnel. We expect the trend for development of similar types of products to continue as capital goods markets move toward further electrification and digitalization of machines.
Management utilizes financial and operational results by segment and at the consolidated level for decision-making purposes as well as evaluation. Within each segment, global leaders are responsible for the coordination of their functional area as well as cross-functional initiatives. Small teams have been identified to work across both segments in areas of product management, sales, operations and finance. Key performance indicators are utilized by each global functional area, segment and at the consolidated level.
Industry conditions
Demand for our products is dependent on demand for the industrial goods markets into which the products are incorporated. The capital goods industries in general, and the Hydraulics and Electronics segments specifically, are subject to economic cycles. According to the National Fluid Power Association (the fluid power industry’s trade association in the United States), the United States index of shipments of hydraulic products increased 12.5% during the first nine months of 2018, after increasing 11% in 2017 and decreasing 9% in 2016. The Institute of Printed Circuits Association reported that North American electronics business growth remained strong during the third quarter but decreased slightly compared with the prior quarter. Sales growth for printed circuit boards (PCB) and electronics manufacturing services (EMS) appear to have plateaued and may now be retreating from their peaks in the current growth cycle. Semiconductor sales growth peaked at the end of 2017 and continues to decelerate but is still positive.
We utilize industry trend reports from various sources, as well as feedback from customers and distributors to evaluate economic trends. We also rely on global government statistics such as Gross Domestic Product and Purchasing Managers Index to understand higher level economic conditions.
2018 Third Quarter Results and Comparison of the Three and Nine Months Ended September 29, 2018 and September 30, 2017
Faster was acquired on April 5, 2018 and Custom Fluidpower was acquired on August 1, 2018. Our consolidated operating results for the three and nine months ended September 29, 2018 include the results of Faster and Custom Fluidpower since their respective acquisition dates, while our consolidated operating results for the three and nine months ended September 30, 2017 do not. For comparability we have presented results for the Hydraulics segment by entity.
24
(in millions except net income per share)
|
|
Three Months Ended |
|
|
|
|
|
|
|
|
|
|||||
|
|
September 29, 2018 |
|
|
September 30, 2017 |
|
|
$ Change |
|
|
% Change |
|
||||
Net sales |
|
$ |
135.8 |
|
|
$ |
88.0 |
|
|
$ |
47.8 |
|
|
|
54.3 |
% |
Gross profit |
|
$ |
51.7 |
|
|
$ |
36.3 |
|
|
$ |
15.4 |
|
|
|
42.4 |
% |
Gross profit % |
|
|
38.1 |
% |
|
|
41.3 |
% |
|
|
|
|
|
|
|
|
Operating income |
|
$ |
19.2 |
|
|
$ |
17.4 |
|
|
$ |
1.8 |
|
|
|
10.3 |
% |
Operating income % |
|
|
14.1 |
% |
|
|
19.8 |
% |
|
|
|
|
|
|
|
|
Net income |
|
$ |
11.6 |
|
|
$ |
11.3 |
|
|
$ |
0.3 |
|
|
|
2.7 |
% |
Basic and diluted net income per common share |
|
$ |
0.36 |
|
|
$ |
0.42 |
|
|
$ |
(0.06 |
) |
|
|
(14.3 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
|
|
|
|
|
|
|||||
|
|
September 29, 2018 |
|
|
September 30, 2017 |
|
|
$ Change |
|
|
% Change |
|
||||
Net sales |
|
$ |
369.3 |
|
|
$ |
258.7 |
|
|
$ |
110.6 |
|
|
|
42.8 |
% |
Gross profit |
|
$ |
139.8 |
|
|
$ |
107.7 |
|
|
$ |
32.1 |
|
|
|
29.8 |
% |
Gross profit % |
|
|
37.9 |
% |
|
|
41.6 |
% |
|
|
|
|
|
|
|
|
Operating income |
|
$ |
53.5 |
|
|
$ |
53.9 |
|
|
$ |
(0.4 |
) |
|
|
(0.7 |
)% |
Operating income % |
|
|
14.5 |
% |
|
|
20.8 |
% |
|
|
|
|
|
|
|
|
Net income |
|
$ |
30.3 |
|
|
$ |
28.8 |
|
|
$ |
1.5 |
|
|
|
5.2 |
% |
Basic and diluted net income per common share |
|
$ |
0.97 |
|
|
$ |
1.07 |
|
|
$ |
(0.10 |
) |
|
|
(9.3 |
)% |
Third quarter consolidated sales improved $47.8 million, 54.3%, over the prior-year period, of which $31.8 million, 36.1%, was contributed by Faster, $8.4 million, 9.5%, was contributed by Custom Fluidpower and $7.6 million, 8.6% was due to organic growth. Demand for our products remained strong and we continue to see sales growth in all of our geographic regions. Investments made in global sales and marketing initiatives also contributed to the year-over-year organic growth. Changes in foreign currency exchange rates minimally impacted sales of our historical businesses during the third quarter when compared to the prior-year quarter and had no impact on earnings per share (“EPS”). Changes in foreign currency exchange rates had an unfavorable impact on sales of our acquired businesses during the third quarter totaling $1.8 million and had no impact on EPS.
Gross profit margins declined to 38.1% in the third quarter of 2018 compared to 41.3% in the prior-year third quarter. The addition of Faster and Custom Fluidpower impacted consolidated gross profit margin for the period. Additional detail of this impact is presented in the Hydraulics segment results analysis. Third-quarter margins were further affected by $2.1 million of amortization of acquisition related inventory step up costs. Productivity in the third quarter was affected by our manufacturing consolidation project in Sarasota, FL, which is expected to increase Sun’s production capacity. The project involves merging production from our three Sarasota facilities into two facilities, implementing lean manufacturing and streamlining the production process.
Operating income as a percentage of sales fell to 14.1% in the third quarter of 2018 compared to 19.8% in the prior-year period primarily due to the inventory step-up amortization referred to above and an increase of $5.0 million in acquisition related amortization of intangible assets due to the Faster and Custom Fluidpower acquisitions.
2018 Outlook
Consolidated revenue for the full year 2018 is expected to be between $500 million and $507 million, with the Hydraulics segment contributing between $375 million and $380 million and the Electronics segment contributing between $125 million and $127 million. Consolidated adjusted operating margin, prior to acquisition-related amortization expense and one-time costs, is expected to be 20.5% to 21.5% for the full year 2018. Consolidated net interest expense is expected to be between $13.7 million and $14.2 million. The full year effective tax rate is anticipated to be 19.0% to 21.0%. Capital expenditures are estimated to be between $25 million and $30 million. Depreciation and amortization are estimated to be between $16.0 million to $16.5 million and between $21.6 million and $22.3 million, respectively.
SEGMENT RESULTS
Hydraulics
The Hydraulics segment provides the global capital goods industries with hydraulic components and systems used to transmit power and control force, speed and motion. On a component level, Sun Hydraulics designs and manufactures screw-in hydraulic cartridge valves, manifolds, and integrated fluid power packages and subsystems used in hydraulic systems. The Hydraulics segment includes the results of Faster subsequent to its acquisition on April 5, 2018 and the results of Custom Fluidpower subsequent to its acquisition on August 1, 2018. On a component level, Faster designs and manufactures quick release couplings, multi connections and casting solutions for all hydraulics applications at medium, high and extremely high pressures. Custom Fluidpower is a supplier of hydraulics,
25
pneumatic, filtration and lubrication products and offers complete system design, installation and commissioning, and service and repairs. The following table sets forth the results of operations for the Hydraulics segment (in millions):
|
|
Three months ended |
|
|
|
|
|
|
|
|
|
|||||
|
|
September 29, 2018 |
|
|
September 30, 2017 |
|
|
$ Change |
|
|
% Change |
|
||||
Net sales |
|
$ |
104.1 |
|
|
$ |
56.6 |
|
|
$ |
47.5 |
|
|
|
83.9 |
% |
Gross profit |
|
$ |
39.1 |
|
|
$ |
22.9 |
|
|
$ |
16.2 |
|
|
|
70.7 |
% |
Gross profit % |
|
|
37.6 |
% |
|
|
40.5 |
% |
|
|
|
|
|
|
|
|
Operating income |
|
$ |
22.7 |
|
|
$ |
13.5 |
|
|
$ |
9.2 |
|
|
|
68.1 |
% |
Operating income % |
|
|
21.8 |
% |
|
|
23.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
|
|
|
|
|
|
|||||
|
|
September 29, 2018 |
|
|
September 30, 2017 |
|
|
$ Change |
|
|
% Change |
|
||||
Net sales |
|
$ |
270.3 |
|
|
$ |
171.6 |
|
|
$ |
98.7 |
|
|
|
57.5 |
% |
Gross profit |
|
$ |
101.9 |
|
|
$ |
70.5 |
|
|
$ |
31.4 |
|
|
|
44.5 |
% |
Gross profit % |
|
|
37.7 |
% |
|
|
41.1 |
% |
|
|
|
|
|
|
|
|
Operating income |
|
$ |
61.6 |
|
|
$ |
43.6 |
|
|
$ |
18.0 |
|
|
|
41.3 |
% |
Operating income % |
|
|
22.8 |
% |
|
|
25.4 |
% |
|
|
|
|
|
|
|
|
Sun, Faster and Custom Fluidpower results are as follows (in millions):
|
|
Three months ended September 29, 2018 |
|
|||||||||
|
|
Sun Hydraulics |
|
|
Faster |
|
|
Custom Fluidpower |
|
|||
Net sales |
|
$ |
63.9 |
|
|
$ |
31.8 |
|
|
$ |
8.4 |
|
Gross profit |
|
$ |
25.3 |
|
|
$ |
11.3 |
|
|
$ |
2.5 |
|
Gross profit % |
|
|
39.6 |
% |
|
|
35.5 |
% |
|
|
29.8 |
% |
Operating income |
|
$ |
15.9 |
|
|
$ |
6.0 |
|
|
$ |
0.8 |
|
Operating income % |
|
|
24.9 |
% |
|
|
18.9 |
% |
|
|
9.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 29, 2018 |
|
|||||||||
|
|
Sun Hydraulics |
|
|
Faster |
|
|
Custom Fluidpower |
|
|||
Net sales |
|
$ |
191.4 |
|
|
$ |
70.5 |
|
|
$ |
8.4 |
|
Gross profit |
|
$ |
74.2 |
|
|
$ |
25.2 |
|
|
$ |
2.5 |
|
Gross profit % |
|
|
38.8 |
% |
|
|
35.7 |
% |
|
|
29.8 |
% |
Operating income |
|
$ |
46.3 |
|
|
$ |
14.5 |
|
|
$ |
0.8 |
|
Operating income % |
|
|
24.2 |
% |
|
|
20.6 |
% |
|
|
9.5 |
% |
Third quarter net sales for the Hydraulics segment totaled $104.1 million, representing growth of $47.5 million, 83.9%, over the prior-year period. Faster and Custom Fluidpower contributed $31.8 million and $8.4 million during the quarter, respectively. Faster’s third quarter sales reflect an impact from lower production volume due to normal seasonality during the period. Sun Hydraulics net sales increased $7.3 million over the third quarter of 2017. Year-to-date net sales totaled $270.3 million, representing growth of 57.5%. Faster contributed $70.5 million to the nine-month period. Sun Hydraulics net sales increased $19.8 million, 11.5%, over the prior-year period. Sun’s growth was driven by increased demand in all geographic and end markets and was also impacted by global sales and marketing initiatives. While demand has remained strong, supply chain and capacity constraints have limited growth in shipments, increasing Sun’s backlog. Sun implemented price increases during the third quarter of 2018 resulting in an estimated $0.6 million increase in sales during the quarter.
Changes in exchange rates had minimal impact on Sun’s third quarter sales and a favorable impact of $2.9 million year to date, compared to the prior year periods. Since the acquisition of Faster in April 2018, the euro declined in value to the dollar resulting in an unfavorable impact on Faster sales of $2.5 million during the period. Since the acquisition of Custom Fluidpower in August 2018, the Australian dollar declined in value to the U.S. dollar resulting in an unfavorable impact on Custom Fluidpower sales of $0.2 million during the period.
26
The following table presents net sales based on the geographic region of the sale for the Hydraulics segment (in millions):
|
|
Three months ended |
|
|
|
|
|
|
|
|
|
|||||
|
|
September 29, 2018 |
|
|
September 30, 2017 |
|
|
$ Change |
|
|
% Change |
|
||||
Americas |
|
$ |
38.4 |
|
|
$ |
25.3 |
|
|
$ |
13.1 |
|
|
|
51.8 |
% |
Europe/Middle East/Africa |
|
|
34.6 |
|
|
|
16.1 |
|
|
|
18.5 |
|
|
|
114.9 |
% |
Asia/Pacific |
|
|
31.1 |
|
|
|
15.2 |
|
|
|
15.9 |
|
|
|
104.6 |
% |
Total |
|
$ |
104.1 |
|
|
$ |
56.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
|
|
|
|
|
|
|||||
|
|
September 29, 2018 |
|
|
September 30, 2017 |
|
|
$ Change |
|
|
% Change |
|
||||
Americas |
|
$ |
104.4 |
|
|
$ |
78.2 |
|
|
$ |
26.2 |
|
|
|
33.5 |
% |
Europe/Middle East/Africa |
|
|
94.8 |
|
|
|
49.8 |
|
|
|
45.0 |
|
|
|
90.4 |
% |
Asia/Pacific |
|
|
71.1 |
|
|
|
43.6 |
|
|
|
27.5 |
|
|
|
63.1 |
% |
Total |
|
$ |
270.3 |
|
|
$ |
171.6 |
|
|
|
|
|
|
|
|
|
During the third quarter, Faster contributed $10.4 million, $18.2 million and $3.1 million to our sales in the Americas, Europe, the Middle East and Africa (“EMEA”) and Asia/Pacific regions, respectively. Custom Fluidpower contributed $8.4 million to our sales in the Asia/Pacific region during the quarter.
During the nine months ended September 29, 2018, Faster contributed $22.3 million, $41.1 million and $7.1 million to our sales in the Americas, EMEA and Asia/Pacific regions, respectively.
Demand continued to be strong in the Americas region with organic sales increasing $2.7 million, 10.7%, in the third quarter of 2018 and growing $3.9 million, 5.0%, year to date.
Organic sales to the EMEA region increased $0.3 million, 1.8%, in the third quarter of 2018 and $3.9 million, 7.8%, year to date. Exchange rates had a minimal impact on organic sales to EMEA in the third quarter of 2018 and a favorable impact of $1.9 million year to date.
Organic sales to the Asia/Pacific region were up $4.4 million, 28.8%, in the third quarter of 2018 and $12.0 million, 27.5%, year to date. Increased demand in China and South Korea and sales and marketing initiatives in the region led to the growth. Exchange rates had a minimal impact on organic sales to Asia/Pacific in the third quarter of 2018 and a favorable impact of $1.0 million year to date.
Third quarter gross profit grew $16.2 million, 70.7%, compared to the third quarter of the prior year. Faster contributed $11.3 million of the increase representing a 35.5% gross profit margin. Faster’s third quarter results reflect an impact from lower production volume due to normal seasonality during the period. Custom Fluidpower contributed $2.5 million of the increase representing a 29.8% gross margin. Custom Fluidpower is a value-add integrator business which typically earns lower margins than our historical businesses. Sun gross profit increased $2.4 million over the third quarter of 2017, while gross profit margin declined 0.9 percentage points to 39.6%, from 40.5% in the prior-year period. Increased sales volume and price increases impacted Sun gross profit by approximately $2.3 million and $0.6 million during the quarter, respectively. Sun’s decrease in margin compared to the third quarter of 2017 was driven by increased material costs due to inflationary pressure in the supply chain and was further impacted by Sun’s manufacturing consolidation project that disrupted productivity during the quarter.
Year-to-date gross profit grew $31.4 million, 44.5%, compared to 2017. Faster contributed $25.2 million of the increase representing a 35.7% gross profit margin. Sun year-to-date gross profit increased $3.7 million over the year-to-date period of 2017, while gross profit margins fell 2.3 percentage points to 38.8% from 41.1% in 2017. Increased sales volume and price increases impacted Sun gross profit year to date by approximately $7.5 million and $0.6 million, respectively. Sun’s year-to-date gross profit was unfavorably impacted by costs related to our efforts to keep up with increased demand. Production inefficiencies resulted from supply chain constraints and labor costs increased due to additional overtime wages as well as permanent and temporary workforce added to accommodate organic growth. Additional factors contributing to Sun’s decline in gross profit margin compared to the prior-year period related to increased sales incentives, increased material costs due to inflationary pressure in the supply chain and Sun’s manufacturing consolidation project.
Third quarter operating income increased $9.2 million, 68.1%, compared to the third quarter of the prior year. Faster and Custom Fluidpower contributed $6.0 million and $0.8 million, respectively, of the increase representing an 18.9% and 9.5% operating margin for the quarter, respectively. Sun operating margins increased 1.0 percentage points during the third quarter to 24.9% from 23.9% when compared to the prior-year period. Year-to-date operating income was up $18.0 million, 41.3%, over the prior-year period. Faster contributed $14.5 million of the increase representing 20.6% operating margin for the period. Sun year-to-date operating margins declined 1.2 percentage points to 24.2% from 25.4% in 2017.
27
Selling, engineering and administrative expenses (“SEA”) rose $7.0 million in the third quarter of 2018 compared to the third quarter of the prior year. Faster and Custom Fluidpower SEA costs totaled $5.3 million and $1.7 million during the quarter, respectively. Sun SEA costs remained consistent over the prior year quarter at $9.4 million. Year-to-date SEA expenses increased $13.4 million. Faster SEA costs totaled $10.7 million for the year-to-date period. Year-to-date Sun SEA costs grew $1.1 million, 4.1%, to $27.9 million from $26.8 million in 2017. The additional costs related primarily to our global investments in sales and marketing initiatives. In addition, $2.9 million of costs to support Helios’ corporate operations were allocated to the segment during the year. These costs primarily consisted of payroll and professional fees incurred directly by the Helios entity.
Electronics
The Electronics segment designs and manufactures electronic controls, displays and instrumentation solutions for recreational and off-highway vehicles and stationary and power generation equipment. End markets within the Electronics segment are divided into two lines of business: Power Controls and Vehicle Technologies. Power Controls serves a variety of end markets with products such as displays, panels, gauges, controllers, battery chargers and various end devices. Vehicle Technologies serves the recreational vehicles end market with products such as electronic controls, displays and instrumentation. The following table sets forth the results of operations for the Electronics segment (in millions):
|
|
Three months ended |
|
|
|
|
|
|
|
|
|
|||||
|
|
September 29, 2018 |
|
|
September 30, 2017 |
|
|
$ Change |
|
|
% Change |
|
||||
Net sales |
|
$ |
31.8 |
|
|
$ |
31.4 |
|
|
$ |
0.4 |
|
|
|
1.3 |
% |
Gross profit |
|
$ |
14.8 |
|
|
$ |
13.4 |
|
|
$ |
1.4 |
|
|
|
10.4 |
% |
Gross profit % |
|
|
46.5 |
% |
|
|
42.7 |
% |
|
|
|
|
|
|
|
|
Operating income |
|
$ |
6.3 |
|
|
$ |
6.0 |
|
|
$ |
0.3 |
|
|
|
5.0 |
% |
Operating income % |
|
|
19.8 |
% |
|
|
19.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
|
|
|
|
|
|
|||||
|
|
September 29, 2018 |
|
|
September 30, 2017 |
|
|
$ Change |
|
|
% Change |
|
||||
Net sales |
|
$ |
99.0 |
|
|
$ |
87.1 |
|
|
$ |
11.9 |
|
|
|
13.7 |
% |
Gross profit |
|
$ |
43.0 |
|
|
$ |
39.0 |
|
|
$ |
4.0 |
|
|
|
10.3 |
% |
Gross profit % |
|
|
43.4 |
% |
|
|
44.8 |
% |
|
|
|
|
|
|
|
|
Operating income |
|
$ |
20.0 |
|
|
$ |
18.6 |
|
|
$ |
1.4 |
|
|
|
7.5 |
% |
Operating income % |
|
|
20.2 |
% |
|
|
21.4 |
% |
|
|
|
|
|
|
|
|
Third quarter net sales for the Electronics segment totaled $31.8 million, an increase of $0.4 million, 1.3%, over the prior-year period. Year-to-date net sales totaled $99.0 million, representing growth of $11.9 million, 13.7%, over 2017. Price increases during the third quarter impacted sales by approximately $0.6 million. The remaining sales growth was driven by increased demand in the power controls and recreational vehicle end markets, our proactive sales initiatives and increased demand for new products developed in the past year. Changes in exchange rates had a minimal impact on third quarter sales and a favorable impact of $0.7 million year to date.
The following table presents net sales based on the geographic region of the sale for the Electronics segment (in millions):
|
|
Three months ended |
|
|
|
|
|
|
|
|
|
|||||
|
|
September 29, 2018 |
|
|
September 30, 2017 |
|
|
$ Change |
|
|
% Change |
|
||||
Americas |
|
$ |
27.4 |
|
|
$ |
26.8 |
|
|
$ |
0.6 |
|
|
|
2.2 |
% |
Europe/Middle East/Africa |
|
|
2.7 |
|
|
|
2.9 |
|
|
|
(0.2 |
) |
|
|
(6.9 |
)% |
Asia/Pacific |
|
|
1.7 |
|
|
|
1.7 |
|
|
|
— |
|
|
|
(— |
)% |
Total |
|
$ |
31.8 |
|
|
$ |
31.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
|
|
|
|
|
|
|||||
|
|
September 29, 2018 |
|
|
September 30, 2017 |
|
|
$ Change |
|
|
% Change |
|
||||
Americas |
|
$ |
85.4 |
|
|
$ |
73.9 |
|
|
$ |
11.5 |
|
|
|
15.6 |
% |
Europe/Middle East/Africa |
|
|
8.1 |
|
|
|
8.5 |
|
|
|
(0.4 |
) |
|
|
(4.7 |
)% |
Asia/Pacific |
|
|
5.5 |
|
|
|
4.7 |
|
|
|
0.8 |
|
|
|
17.0 |
% |
Total |
|
$ |
99.0 |
|
|
$ |
87.1 |
|
|
|
|
|
|
|
|
|
Sales to the Americas increased $0.6 million, 2.2%, while sales to EMEA and Asia Pacific remained relatively flat during the third quarter of 2018. For the nine-month period, sales to the Americas increased $11.5 million, 15.6%, over the prior year. Sales to the EMEA region declined $0.4 million over the prior-year nine-month period. Exchange rates had a minimal impact on sales to EMEA during the third quarter and $0.5 million year to date. Increased demand in China resulted in sales to the Asia/Pacific region growing
28
by $0.8 million, 17.0%, year to date. Exchange rates had and a minimal impact on Asia/Pacific sales in the third quarter of 2018 and a favorable impact of $0.1 million year to date.
Third quarter gross profit grew $1.4 million, 10.4%, compared to the third quarter of the prior year, and gross profit margin increased 3.8 percentage points to 46.5% from 42.7% in 2017. The primary drivers for the third quarter increase related to price increases, totaling $0.6 million, improved productivity and a favorable product mix. Year-to-date gross profit grew $4.0 million, 10.3%, compared to 2017, and gross profit margin declined 1.4 percentage points to 43.4% from 44.8% in 2017. Increased sales volume and price increases impacted gross profit year to date by approximately $4.4 million and $0.6 million, respectively. Year-to-date gross profit was unfavorably impacted by costs related to our efforts to keep up with increased demand such as freight costs for expediting shipments and increased material costs. Additional factors contributing to the decline in year-to-date gross profit margin compared to the prior-year period relate to outsourcing costs, and an unfavorable sales mix.
Third quarter operating income increased $0.3 million, 5.0%, over the third quarter of the prior year and operating margin increased 0.7 percentage points to 19.8% from 19.1%. Year-to-date operating income grew $1.4 million, 7.5% compared to 2017, and operating margin declined 1.2 percentage points to 20.2% from 21.4% in 2017.
SEA expenses grew $1.1 million, 14.9%, to $8.5 million in the third quarter of 2018, compared to $7.4 million in the third quarter of the prior year. Year-to-date SEA expenses increased $2.6 million, 12.7%, to $23.0 million from $20.4 million in 2017. The fluctuations were related to payroll costs for sales and marketing, administrative and research and development personnel to support our growth strategy. In addition, $0.9 million of costs to support Helios’ corporate operations were allocated to the segment during the year. These costs primarily consisted of payroll and professional fees incurred directly by the Helios entity.
Corporate and Other
Certain costs are excluded from business segment results as they are not used in evaluating the results of, or in allocating resources to, our operating segments. For the three months ended September 29, 2018, these costs totaled $9.8 million and were primarily for acquisition-related items such as Custom Fluidpower transaction costs of $0.7 million, amortization of inventory step-up to fair value of $2.1 million and amortization of acquisition-related intangible assets of $7.0. Year to date 2018, these costs totaled $28.0 million and included Faster and Custom Fluidpower transaction costs of $5.4 million, charges related to inventory step-up to fair value of $5.2 million, amortization of acquisition-related intangible assets of $17.0 million and $0.4 million related to other acquisition activities and corporate projects and initiatives. Year-to-date Corporate and other costs increased over the prior-year period by $19.7 million, which was due to Faster and Custom Fluidpower acquisition-related charges.
Interest Expense, net
Due to the Faster and Custom Fluidpower acquisitions, net interest expense was $4.6 million for the third quarter of 2018 compared to $1.1 million for the prior-year quarter. Average net debt for the third quarter of 2018 was $337.1 million compared to $36.2 million for the prior-year quarter. Year-to-date net interest expense was $9.3 million compared to $2.7 million for 2017. Average net debt for the 2018 year to date period was $200.5 million compared to $45.0 million for the prior-year period. The Faster and Custom Fluidpower acquisitions were the drivers for the increase in interest expense and average net debt over the prior period.
Change in Fair Value of Contingent Consideration
The fair value of our acquisition-related contingent consideration liability is revalued each quarter to its estimated fair value, and changes are recorded in earnings of the period. Changes in fair value are a result of actual sales volume and EBITDA results of Enovation Controls for the period exceeding estimates, changes in the probabilities of estimated future sales volume and EBITDA results of Enovation Controls and accretion in value of the liability. During the third quarter of 2018 the fair value of the liability increased by $0.3 million compared to an increase of $0.7 million in the third quarter of 2017. Year to date charges totaled $0.9 million compared to $8.9 million in 2017.
Income Taxes
The provision for income taxes for the third quarter of 2018 was 18.6% of pretax income compared to 29.3% for the prior-year third quarter. The year-to-date provision for income taxes was 23.0% of pretax income compared to 31.5% for the prior-year period. These effective rates fluctuate relative to the levels of income and different tax rates in effect among the countries in which we sell our products. In addition, the decrease in the third quarter 2018 effective tax rate versus the third quarter 2017 effective tax rate was primarily related to the reduction in tax rate in the US from 35% to 21%, as a result of the Tax Cuts and Jobs Act enactment, and decrease to tax expense related to the Foreign Derived Intangible Income (FDII) deduction. The third quarter to date effective tax rate differed from the US statutory rate of 21% primarily as a result of the impact of state taxes, the impact of the Faster acquisition due to certain higher foreign tax rates than the US statutory rate, as well as the estimated impact of GILTI and FDII on the US tax provision.
29
LIQUIDITY AND CAPITAL RESOURCES
Historically, our primary source of capital has been cash generated from operations. During the first quarter of 2018 we raised $240 million in net proceeds from our public stock offering which enabled us to reduce our outstanding debt. Funding of acquisition activity has been met through borrowings under our credit facility. Our principal uses of cash have been paying operating expenses, paying dividends to shareholders, making capital expenditures, acquisition-related payments and servicing debt. We borrowed $358 million on our credit facility in April 2018 to fund the Faster acquisition.
The following table summarizes our cash flows for the periods (in millions):
|
|
Nine Months Ended |
|
|
|
|
|
|||||
|
|
September 29, 2018 |
|
|
September 30, 2017 |
|
|
$ Change |
|
|||
Net cash provided by operating activities |
|
$ |
44.2 |
|
|
$ |
38.4 |
|
|
$ |
5.8 |
|
Net cash used in investing activities |
|
|
(555.8 |
) |
|
|
(5.8 |
) |
|
|
(550.0 |
) |
Net cash provided by (used in) financing activities |
|
|
463.2 |
|
|
|
(31.0 |
) |
|
|
494.2 |
|
Effect of exchange rates on cash |
|
|
0.4 |
|
|
|
5.4 |
|
|
|
(5.0 |
) |
Net (decrease) increase in cash and cash equivalents |
|
$ |
(48.0 |
) |
|
$ |
7.0 |
|
|
$ |
(55.0 |
) |
Cash on hand declined $48.0 million from $63.9 million at the end of 2017 to $15.9 million at September 29, 2018. The decrease was a result of our investing activities during the year including the acquisition of Faster in April 2018 and the acquisition of Custom Fluidpower in August 2018. Cash and cash equivalents were favorably impacted by changes in exchange rates during the nine months ended September 29, 2018 by $0.4 million, and favorably impacted by $5.4 million in the prior-year period.
Cash from operations increased $5.8 million, 15.1%, compared to the prior-year period. Net income for the first nine months of 2018 increased approximately $1.5 million compared to the same period of 2017. The non-cash change in fair value of the acquisition-related contingent consideration liability during the nine months ended September 29, 2018 reduced net income by $0.9 million compared to $8.9 million during the prior period. Changes in inventory and accounts receivable reduced cash by $24.3 million and $29.5 million year to date in 2018 and 2017, respectively. Accounts receivable, net balances grew $40.4 million as of September 29, 2018 compared to December 30, 2017, which was a result of the increase in organic net sales over the prior year period, the acquisition of Faster during the second quarter of 2018 and the acquisition of Custom Fluidpower during the third quarter of 2018. Days sales outstanding went up to 52 days as of September 29, 2018, from 42 days as of September 30, 2017, primarily due to Faster’s and Custom Fluidpower’s collection period exceeding that of our historical business. Inventory balances increased $46.9 million over the prior year of which $30.8 million was due to the Faster acquisition and $5.0 million was due to the Custom Fluidpower acquisition. Sun’s increase was a result of the build up of raw material and work in process inventory due to supply and capacity constraints. Days of inventory on hand went up to 92 as of September 29, 2018, from 72 as of September 30, 2017, due to Faster and Custom Fluidpower’s business model differences and Sun’s supplier and capacity constraints.
Capital expenditures were $18.7 million for the nine months ended September 29, 2018, primarily made up of purchases of machinery and equipment and costs for the construction of our new production facility in South Korea. Capital expenditures for 2018 are estimated to be between $25 million and $30 million, primarily consisting of purchases of machinery and equipment and the costs of construction of the South Korean production facility.
On April 1, 2018, we amended our credit facility to increase the limit on our revolving credit facility to $400 million and add a term loan of $100 million. We also increased the accordion feature to $200 million. During the second quarter of 2018, we paid cash of approximately $175.0 million and borrowed $358.0 million on our term loan and line of credit to complete the acquisition of Faster. During the third quarter we borrowed additional amounts on our revolving credit facility to fund the acquisition of Custom Fluidpower. Cash paid for the Custom Fluidpower acquisition totaled approximately $9.3 million. Amounts due on the term loan and revolving credit facility as of September 29, 2018 totaled $97.5 million and $267.0 million, respectively.
In July 2018, we paid $17.3 million to the former owners of Enovation Controls in connection with the second payment due on the contingent consideration liability.
During the third quarter of 2018, we declared a quarterly cash dividend of $0.09 per share payable on October 20, 2018, to shareholders of record as of October 5, 2018. The declaration and payment of future dividends is subject to the sole discretion of the Board of Directors, and any determination as to the payment of future dividends will depend upon our profitability, financial condition, capital needs, future prospects and other factors deemed pertinent by the Board of Directors.
We believe that cash generated from operations and our borrowing availability under the revolving line of credit will be sufficient to satisfy our operating expenses and capital expenditures for the foreseeable future. In the event that economic conditions were to severely worsen for a protracted period of time, we would have several options available to ensure liquidity in addition to increased
30
borrowing. Capital expenditures could be postponed since they primarily pertain to long-term improvements in operations. Additional operating expense reductions also could be made. Finally, the dividend to shareholders could be reduced or suspended.
Off Balance Sheet Arrangements
We do not engage in any off balance sheet financing arrangements. In particular, we do not have any material interest in variable interest entities, which include special purpose entities and structured finance entities.
Inflation
The impact of inflation on our operating results has been moderate in recent years, reflecting generally lower rates of inflation in the economies in which we operate. While inflation has not had, and we do not expect that it will have, a material impact upon operating results, there is no assurance that our business will not be affected by inflation in the future.
Critical Accounting Policies and Estimates
We currently apply judgment and estimates which may have a material effect on the eventual outcome of assets, liabilities, revenues and expenses for impairment of long-lived assets, inventory, goodwill, accruals, income taxes and fair value measurements. Our critical accounting policies and estimates are included in our Annual Report on Form 10-K for the year ended December 30, 2017, and any changes made during first nine months of 2018, including the adoption of ASC 606, are disclosed in Note 2 to the Financial Statements.
Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
See “Item 7A – Quantitative and Qualitative Disclosures about Market Risk” in our 2017 Annual Report on Form 10-K filed on February 27, 2018. There were no material changes during the nine months ended September 29, 2018.
Item 4. CONTROLS AND PROCEDURES
The Company’s management, with the participation of the Chief Executive Officer and Chief Financial Officer, after evaluating the effectiveness of the Company’s “disclosure controls and procedures” (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended) as of the end of the period covered by this report, have concluded that our disclosure controls and procedures are effective and are designed to ensure that the information we are required to disclose is recorded, processed, summarized and reported within the necessary time periods. Our disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by us in reports that we file or submit pursuant to the Securities Exchange Act of 1934, as amended, is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.
31
OTHER INFORMATION
None.
For information regarding risk factors, please refer to Part I, Item 1A in the Company’s Annual Report on Form 10-K for the year ended December 30, 2017.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
None.
Item 3. Defaults Upon Senior Securities.
None.
Item 4. Mine Safety Disclosure
Not applicable.
None.
32
Exhibits:
Exhibit Number |
|
Exhibit Description |
|
|
|
31.1 |
|
CEO Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
|
|
|
31.2 |
|
CFO Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
|
|
|
32.1 |
|
|
|
|
|
32.2 |
|
|
|
|
|
101.INS |
|
XBRL Instance Document |
|
|
|
101.SCH |
|
XBRL Schema Document |
|
|
|
101.CAL |
|
XBRL Calculation Linkbase Document |
|
|
|
101.DEF |
|
XBRL Definition Linkbase Document |
|
|
|
101.LAB |
|
XBRL Label Linkbase Document |
|
|
|
101.PRE |
|
XBRL Presentation Linkbase Document |
33
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized, in the City of Sarasota, State of Florida on November 6, 2018.
SUN HYDRAULICS CORPORATION |
||
|
|
|
By: |
|
/s/ Tricia L. Fulton |
|
|
Tricia L. Fulton |
|
|
Chief Financial Officer (Principal Financial and Accounting Officer) |
34