• | general economic conditions, both in the United States and in the international markets we serve; |
• | competitive factors within the HVAC/R industry; |
• | effects of supplier concentration; |
• | fluctuations in certain commodity costs; |
• | consumer spending; |
• | consumer debt levels; |
• | the continued impact of the COVID-19 pandemic; |
• | new housing starts and completions; |
• | capital spending in the commercial construction market; |
• | access to liquidity needed for operations; |
• | seasonal nature of product sales; |
• | weather patterns and conditions; |
• | insurance coverage risks; |
• | federal, state, and local regulations impacting our industry and products; |
• | prevailing interest rates; |
• | foreign currency exchange rate fluctuations; |
• | international risk; |
• | cybersecurity risk; and |
• | the continued viability of our business strategy. |
2021 |
2020 |
2019 |
||||||||||
Revenues |
100.0 |
% |
100.0 | % | 100.0 | % | ||||||
Cost of sales |
73.4 |
75.8 | 75.7 | |||||||||
|
|
|
|
|
|
|||||||
Gross profit |
26.6 |
24.2 | 24.3 | |||||||||
Selling, general and administrative expenses |
16.9 |
16.5 | 16.8 | |||||||||
Other income |
0.3 |
0.2 | 0.2 | |||||||||
|
|
|
|
|
|
|||||||
Operating income |
10.0 |
7.9 | 7.7 | |||||||||
Interest expense, net |
0.0 |
0.0 | 0.1 | |||||||||
|
|
|
|
|
|
|||||||
Income before income taxes |
10.0 |
7.9 | 7.6 | |||||||||
Income taxes |
2.1 |
1.5 | 1.4 | |||||||||
|
|
|
|
|
|
|||||||
Net income |
7.9 |
6.4 | 6.2 | |||||||||
Less: net income attributable to non-controlling interest |
1.3 |
1.1 | 1.0 | |||||||||
|
|
|
|
|
|
|||||||
Net income attributable to Watsco, Inc. |
6.7 |
% |
5.3 | % | 5.2 | % | ||||||
|
|
|
|
|
|
Number of Locations |
||||
December 31, 2019 |
606 | |||
Opened |
3 | |||
Closed |
(9 | ) | ||
|
|
|||
December 31, 2020 |
600 | |||
Opened |
24 | |||
Acquired |
56 | |||
Closed |
(9 | ) | ||
|
|
|||
December 31, 2021 |
671 |
|||
|
|
|||
|
|
• | cash needed to fund our business (primarily working capital requirements); |
• | borrowing capacity under our revolving credit facility; |
• | the ability to attract long-term capital with satisfactory terms; |
• | acquisitions, including joint ventures and investments in unconsolidated entities; |
• | dividend payments; |
• | capital expenditures; and |
• | the timing and extent of common stock repurchases. |
2021 |
2020 |
Change |
||||||||||
Cash flows provided by operating activities |
$ |
349.6 |
$ | 534.4 | $ | (184.8 | ) | |||||
Cash flows used in investing activities |
$ |
(148.6 |
) |
$ | (16.3 | ) | $ | (132.3 | ) | |||
Cash flows used in financing activities |
$ |
(228.6 |
) |
$ | (448.5 | ) | $ | 219.9 |
/s/ KPMG LLP |
/s/ KPMG LLP |
Years Ended December 31, |
||||||||||||
(In thousands, except per share data) |
2021 |
2020 |
2019 |
|||||||||
Revenues |
$ | $ | $ | |||||||||
Cost of sales |
||||||||||||
Gross profit |
||||||||||||
Selling, general and administrative expenses |
||||||||||||
Other income |
||||||||||||
Operating income |
||||||||||||
Interest expense, net |
||||||||||||
Income before income taxes |
||||||||||||
Income taxes |
||||||||||||
Net income |
||||||||||||
Less: net income attributable to non-controlling interest |
||||||||||||
Net income attributable to Watsco, Inc. |
$ | $ | $ | |||||||||
Earnings per share for Common and Class B common stock: |
||||||||||||
Basic |
$ | $ | $ | |||||||||
Diluted |
$ | $ | $ | |||||||||
Years Ended December 31, |
||||||||||||
(In thousands) |
2021 |
2020 |
2019 |
|||||||||
Net income |
$ | $ | $ | |||||||||
Other comprehensive income, net of tax |
||||||||||||
Foreign currency translation adjustment |
||||||||||||
Unrealized gain (loss) on cash flow hedging instruments |
( |
) | ||||||||||
Reclassification of loss (gain) on cash flow hedging instruments into earnings |
( |
) | ( |
) | ||||||||
Other comprehensive income |
||||||||||||
Comprehensive income |
||||||||||||
Less: comprehensive income attributable to non-controlling interest |
||||||||||||
Comprehensive income attributable to Watsco, Inc. |
$ | $ | $ | |||||||||
December 31, |
||||||||
(In thousands, except share and per share data) |
2021 |
2020 |
||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | $ | ||||||
Accounts receivable, net |
||||||||
Inventories, net |
||||||||
Other current assets |
||||||||
|
|
|
|
|||||
Total current assets |
||||||||
|
|
|
|
|||||
Property and equipment, net |
||||||||
Operating lease right-of-use |
||||||||
Goodwill |
||||||||
Intangible assets, net |
||||||||
Investment in unconsolidated entity |
||||||||
Other assets |
||||||||
|
|
|
|
|||||
$ | $ | |||||||
|
|
|
|
|||||
LIABILITIES AND SHAREHOLDERS’ EQUITY |
||||||||
Current liabilities: |
||||||||
Current portion of long-term obligations |
$ | $ | ||||||
Accounts payable |
||||||||
Accrued expenses and other current liabilities |
||||||||
|
|
|
|
|||||
Total current liabilities |
||||||||
|
|
|
|
|||||
Long-term obligations: |
||||||||
Borrowings under revolving credit agreement |
||||||||
Operating lease liabilities, net of current portion |
||||||||
Finance lease liabilities, net of current portion |
||||||||
|
|
|
|
|||||
Total long-term obligations |
||||||||
|
|
|
|
|||||
Deferred income taxes and other liabilities |
||||||||
|
|
|
|
|||||
Commitments and contingencies |
||||||||
Watsco, Inc. shareholders’ equity: |
||||||||
Common stock, $ |
||||||||
Class B common stock, $ |
||||||||
Preferred stock, $ |
||||||||
Paid-in capital |
||||||||
Accumulated other comprehensive loss, net of tax |
( |
) | ( |
) | ||||
Retained earnings |
||||||||
Treasury stock, at cost, |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total Watsco, Inc. shareholders’ equity |
||||||||
Non-controlling interest |
||||||||
|
|
|
|
|||||
Total shareholders’ equity |
||||||||
|
|
|
|
|||||
$ | $ | |||||||
|
|
|
|
(In thousands, except share and per share data) |
Common Stock, Class B Common Stock and Preferred Stock Shares |
Common Stock, Class B Common Stock and Preferred Stock Amount |
Paid-In Capital |
Accumulated Other Comprehensive Loss |
Retained Earnings |
Treasury Stock |
Non-controlling Interest |
Total |
||||||||||||||||||||||||
Balance at December 31, 2018 |
$ |
$ |
$ |
( |
) |
$ |
$ |
( |
) |
$ |
$ |
|||||||||||||||||||||
Net incom e |
||||||||||||||||||||||||||||||||
Other comprehensive gain |
||||||||||||||||||||||||||||||||
Issuances of non-vested restricted shares of common stock |
( |
) | — | |||||||||||||||||||||||||||||
Forfeitures of non-vested restricted shares of common stock |
( |
) | ( |
) | — | |||||||||||||||||||||||||||
Common stock contribution to 401(k) plan |
||||||||||||||||||||||||||||||||
Stock issuances from exercise of stock options and employee stock purchase plan |
||||||||||||||||||||||||||||||||
Retirement of common stock |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||
Share-based compensation |
||||||||||||||||||||||||||||||||
Cash dividends declared and paid on Common and Class B common stock, $ |
( |
) | ( |
) | ||||||||||||||||||||||||||||
Common stock issued for Dunphey & Associates Supply Co., Inc. |
||||||||||||||||||||||||||||||||
Investment in unconsolidated entity |
||||||||||||||||||||||||||||||||
Decrease in non-controlling interest in Carrier Enterprise II |
( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||||
Common stock issued for Peirce-Phelps, Inc. |
||||||||||||||||||||||||||||||||
Investment in Peirce-Phelps, Inc. |
||||||||||||||||||||||||||||||||
Common stock issued for N&S Supply of Fishkill, Inc. |
||||||||||||||||||||||||||||||||
Distributions to non-controlling interest |
( |
) | ( |
) | ||||||||||||||||||||||||||||
Balance at December 31, 2019 |
( |
) |
( |
) |
||||||||||||||||||||||||||||
(In thousands, except share and per share data) |
Common Stock, Class B Common Stock and Preferred Stock Shares |
Common Stock, Class B Common Stock and Preferred Stock Amount |
Paid-In Capital |
Accumulated Other Comprehensive Loss |
Retained Earnings |
Treasury Stock |
Non- controlling Interest |
Total | ||||||||||||||
Balance at December 31, 2019 |
( |
( |
) |
|||||||||||||||||||
Net income |
||||||||||||||||||||||
Other comprehensive gain |
||||||||||||||||||||||
Issuances of non-vested restricted shares of common stock |
( |
) | — | |||||||||||||||||||
Forfeitures of non-vested restricted shares of common stock |
( |
( |
— | |||||||||||||||||||
Common stock contribution to 401(k) plan |
||||||||||||||||||||||
Stock issuances from exercise of stock options and employee stock purchase plan |
||||||||||||||||||||||
Retirement of common stock |
( |
( |
( |
) | ( | |||||||||||||||||
Share-based compensation |
||||||||||||||||||||||
Cash dividends declared and paid on Common and Class B common stock, $ |
( |
) | ( | |||||||||||||||||||
Adjustment to fair value of Common stock issued for N&S Supply of Fishkill, Inc. |
( |
) | ( | |||||||||||||||||||
Distributions to non-controlling interest |
( |
( | ||||||||||||||||||||
Balance at December 31, 2020 |
( |
( |
) |
|||||||||||||||||||
(In thousands, except share and per share data) |
Common Stock, Class B Common Stock and Preferred Stock Shares |
Common Stock, Class B Common Stock and Preferred Stock Amount |
Paid-In Capital |
Accumulated Other Comprehensive Loss |
Retained Earnings |
Treasury Stock |
Non-controlling Interest |
Total |
||||||||||||||||||||||||
Balance at December 31, 2020 |
( |
) |
( |
) |
||||||||||||||||||||||||||||
Net incom e |
||||||||||||||||||||||||||||||||
Other comprehensive gain |
||||||||||||||||||||||||||||||||
Issuances of non-vested restricted shares of common stock |
( |
) | — | |||||||||||||||||||||||||||||
Forfeitures of non-vested restricted shares of common stock |
( |
) | ( |
) | — | |||||||||||||||||||||||||||
Common stock contribution to 401(k) plan |
||||||||||||||||||||||||||||||||
Stock issuances from exercise of stock options and employee stock purchase plan |
||||||||||||||||||||||||||||||||
Retirement of common stock |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||
Common stock released from escrow |
( |
) | ( |
) | ||||||||||||||||||||||||||||
Share-based compensatio n |
||||||||||||||||||||||||||||||||
Cash dividends declared and paid on Common and Class B common stock, $ |
( |
) | ( |
) | ||||||||||||||||||||||||||||
Common stock issued for Acme Refrigeration of Baton Rouge LLC |
||||||||||||||||||||||||||||||||
Common stock issued for Makdad Industrial Supply Co., Inc. |
||||||||||||||||||||||||||||||||
Investment in TEC Distribution LLC |
||||||||||||||||||||||||||||||||
Distributions to non-controlling interest |
( |
) | ( |
) | ||||||||||||||||||||||||||||
Balance at December 31, 2021 |
$ |
$ |
$ |
( |
) |
$ |
$ |
( |
) |
$ |
$ |
|||||||||||||||||||||
Years Ended December 31, |
||||||||||||
(In thousands) |
2021 |
2020 |
2019 |
|||||||||
Cash flows from operating activities: |
||||||||||||
Net income |
$ | $ | $ | |||||||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||||||
Depreciation and amortization |
||||||||||||
Share-based compensation |
||||||||||||
Non-cash contribution to 401(k) plan |
||||||||||||
Provision for doubtful accounts |
||||||||||||
Loss (gain) on sale of property and equipment |
( |
) | ||||||||||
Deferred income tax provision |
||||||||||||
Other income from investment in unconsolidated entity |
( |
) | ( |
) | ( |
) | ||||||
Changes in operating assets and liabilities, net of effects of acquisitions: |
||||||||||||
Accounts receivable, net |
( |
) | ( |
) | ||||||||
Inventories, net |
( |
) | ( |
) | ||||||||
Accounts payable and other liabilities |
||||||||||||
Other, net |
( |
) | ( |
) | ( |
) | ||||||
Net cash provided by operating activities |
||||||||||||
Cash flows from investing activities: |
||||||||||||
Business acquisitions, net of cash acquired |
( |
) | — | ( |
) | |||||||
Capital expenditures |
( |
) | ( |
) | ( |
) | ||||||
Other investment |
( |
) | — | — | ||||||||
Investment in unconsolidated entity |
— | ( |
) | |||||||||
Proceeds from sale of property and equipment |
||||||||||||
Proceeds from sale of equity securities |
— | — | ||||||||||
Net cash used in investing activities |
( |
) | ( |
) | ( |
) | ||||||
Cash flows from financing activities: |
||||||||||||
Dividends on Common and Class B common stock |
( |
) | ( |
) | ( |
) | ||||||
Distributions to non-controlling interest |
( |
) | ( |
) | ( |
) | ||||||
Net repayments of finance lease liabilities |
( |
) | ( |
) | ( |
) | ||||||
Repurchases of common stock to satisfy employee withholding tax obligations |
( |
) | ( |
) | ( |
) | ||||||
Payment of fees related to revolving credit agreement |
( |
) | ( |
) | — | |||||||
Purchase of additional ownership from non-controlling interest |
— | ( |
) | |||||||||
Proceeds from non-controlling interest for investment in unconsolidated entity |
— | |||||||||||
Proceeds from non-controlling interest for investment in Peirce-Phelps, Inc. |
— | |||||||||||
Net proceeds from issuances of common stock |
||||||||||||
Proceeds from non-controlling interest for investment in TEC Distribution LLC |
— | — | ||||||||||
Net proceeds (repayments) under revolving credit agreement |
( |
) | ||||||||||
Net cash used in financing activities |
( |
) | ( |
) | ( |
) | ||||||
Effect of foreign exchange rate changes on cash and cash equivalents |
( |
) | ||||||||||
Net (decrease) increase in cash and cash equivalents |
( |
) | ( |
) | ||||||||
Cash and cash equivalents at beginning of year |
||||||||||||
Cash and cash equivalents at end of year |
$ | $ | $ | |||||||||
Level 1 |
Quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis. | |
Level 2 |
Observable inputs other than Level 1 prices such as quoted prices in active markets for similar assets or liabilities; quoted prices in markets that are not active; or model-driven valuations or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. | |
Level 3 |
Unobservable inputs for the asset or liability. These inputs reflect our own assumptions about the assumptions a market participant would use in pricing the asset or liability. |
Years Ended December 31, |
2021 |
2020 |
2019 |
|||||||||
Lease cost |
$ |
$ |
$ |
|||||||||
Short-term lease cost |
||||||||||||
Variable lease cost |
||||||||||||
Sublease income |
( |
) |
( |
) |
( |
) | ||||||
|
|
|
|
|
|
|||||||
$ |
$ |
$ |
||||||||||
|
|
|
|
|
|
December 31, |
2021 |
2020 |
||||||
ROU assets |
$ |
$ | ||||||
Current portion of operating lease liabilities |
$ |
$ | ||||||
Operating lease liabilities |
||||||||
|
|
|
|
|||||
Total operating lease liabilities |
$ |
$ | ||||||
|
|
|
|
|||||
Weighted Average Remaining Lease Term (in years) |
||||||||
Weighted Average Discount Rate |
% |
% |
Years Ended December 31, |
2021 |
2020 |
2019 |
|||||||||
Operating cash flows for the measurement of operating lease liabilities |
$ |
$ |
$ |
|||||||||
Operating lease ROU assets obtained in exchange for operating lease obligations |
$ |
$ |
$ |
2022 |
$ | |||
2023 |
||||
2024 |
||||
2025 |
||||
2026 |
||||
Thereafter |
||||
|
|
|||
Total lease payments |
||||
Less imputed interest |
||||
|
|
|||
Total lease liability |
$ |
|||
|
|
Years Ended December 31, |
2021 |
2020 |
2019 |
|||||||||
Primary Geographical Regions: |
||||||||||||
United States |
$ |
$ | $ | |||||||||
Canada |
||||||||||||
Latin America and the Caribbean |
||||||||||||
|
|
|
|
|
|
|||||||
$ |
$ | $ | ||||||||||
|
|
|
|
|
|
|||||||
Major Product Lines: |
||||||||||||
HVAC equipment |
% |
% | % | |||||||||
Other HVAC products |
% |
% | % | |||||||||
Commercial refrigeration products |
% |
% | % | |||||||||
|
|
|
|
|
|
|||||||
% |
% | % | ||||||||||
|
|
|
|
|
|
Years Ended December 31, |
2021 |
2020 |
2019 |
|||||||||
Basic Earnings per Share: |
||||||||||||
Net income attributable to Watsco, Inc. shareholders |
$ |
$ | $ | |||||||||
Less: distributed and undistributed earnings allocated to non-vested restricted common stock |
||||||||||||
|
|
|
|
|
|
|||||||
Earnings allocated to Watsco, Inc. shareholders |
$ |
$ | $ | |||||||||
|
|
|
|
|
|
|||||||
Weighted-average common shares outstanding—Basic |
||||||||||||
|
|
|
|
|
|
|||||||
Basic earnings per share for Common and Class B common stock |
$ |
$ | $ | |||||||||
|
|
|
|
|
|
|||||||
Allocation of earnings for Basic: |
||||||||||||
Common stock |
$ |
$ | $ | |||||||||
Class B common stock |
||||||||||||
|
|
|
|
|
|
|||||||
$ |
$ | $ | ||||||||||
|
|
|
|
|
|
|||||||
Diluted Earnings per Share: |
||||||||||||
Net income attributable to Watsco, Inc. shareholders |
$ |
$ | $ | |||||||||
Less: distributed and undistributed earnings allocated to non-vested restricted common stock |
||||||||||||
|
|
|
|
|
|
|||||||
Earnings allocated to Watsco, Inc. shareholders |
$ |
$ | $ | |||||||||
|
|
|
|
|
|
|||||||
Weighted-average common shares outstanding—Basic |
||||||||||||
Effect of dilutive stock options |
||||||||||||
|
|
|
|
|
|
|||||||
Weighted-average common shares outstanding—Diluted |
||||||||||||
|
|
|
|
|
|
|||||||
Diluted earnings per share for Common and Class B common stock |
$ |
$ | $ | |||||||||
|
|
|
|
|
|
Years Ended December 31, |
2021 |
2020 |
2019 |
|||||||||
Foreign currency translation adjustment |
$ |
$ | $ | |||||||||
Unrealized gain (loss) on cash flow hedging instruments |
( |
) | ||||||||||
Income tax (expense) benefit |
( |
) |
( |
) | ||||||||
Unrealized gain (loss) on cash flow hedging instruments, net of tax |
( |
) | ||||||||||
Reclassification of loss (gain) on cash flow hedging instruments into earnings |
( |
) | ( |
) | ||||||||
Income tax (benefit) expense |
( |
) |
||||||||||
Reclassification of loss (gain) on cash flow hedging instruments into earnings, net of tax |
( |
) | ( |
) | ||||||||
Other comprehensive income |
$ |
$ | $ | |||||||||
Years Ended December 31, |
2021 |
2020 |
2019 |
|||||||||
Foreign currency translation adjustment: |
||||||||||||
Beginning balance |
$ |
( |
) |
$ | ( |
) | $ | ( |
) | |||
Current period other comprehensive income |
||||||||||||
Ending balanc e |
( |
) |
( |
) | ( |
) | ||||||
Cash flow hedging instruments: |
||||||||||||
Beginning balance |
( |
) |
( |
) | ||||||||
Current period other comprehensive income (loss) |
( |
) | ||||||||||
Reclassification adjustment |
( |
) | ( |
) | ||||||||
Ending balance |
( |
) | ( |
) | ||||||||
Accumulated other comprehensive loss, net of tax |
$ |
( |
) |
$ | ( |
) | $ | ( |
) | |||
December 31, |
2021 |
2020 |
||||||
Land |
$ |
$ | ||||||
Buildings and improvement s |
||||||||
Machinery, vehicles, and equipment |
||||||||
Computer hardware and software |
||||||||
Furniture and fixtures |
||||||||
Accumulated depreciation and amortization |
( |
) |
( |
) | ||||
$ |
$ | |||||||
Years Ended December 31, |
2021 |
2020 |
2019 |
|||||||||
Current: |
||||||||||||
U.S. Federal |
$ |
$ | $ | |||||||||
State |
||||||||||||
Foreign |
||||||||||||
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|||||||
Deferred: |
||||||||||||
U.S. Federal |
||||||||||||
State |
||||||||||||
Foreign |
( |
) |
( |
) | ( |
) | ||||||
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|||||||
Income tax expense |
$ |
$ | $ | |||||||||
|
|
|
|
|
|
Years Ended December 31, |
2021 |
2020 |
2019 |
|||||||||
U.S. federal statutory rate |
% |
% | % | |||||||||
State income taxes, net of federal benefit and other |
||||||||||||
Excess tax benefits from share-based compensation |
( |
) |
( |
) | ( |
) | ||||||
Tax effects on foreign income |
||||||||||||
GILTI |
( |
) | ||||||||||
FDII |
( |
) |
||||||||||
Change in valuation allowance |
||||||||||||
Tax credits and other |
( |
) |
( |
) | ( |
) | ||||||
|
|
|
|
|
|
|||||||
Effective income tax rate attributable to Watsco, Inc. |
||||||||||||
Taxes attributable to non-controlling interest |
( |
) |
( |
) | ( |
) | ||||||
|
|
|
|
|
|
|||||||
Effective income tax rate |
% |
% | % | |||||||||
|
|
|
|
|
|
December 31, |
2021 |
2020 |
||||||
Deferred tax assets: |
||||||||
Share-based compensation |
$ |
$ | ||||||
Capitalized inventory costs and inventory adj u stments |
||||||||
Allowance for doubtful accounts |
||||||||
Self-insurance reserves |
||||||||
Other |
||||||||
Net operating loss carryforwards |
||||||||
|
|
|
|
|||||
Valuation allowanc e |
( |
) |
( |
) | ||||
|
|
|
|
|||||
Total deferred tax assets |
||||||||
|
|
|
|
|||||
Deferred tax liabilities: |
||||||||
Deductible goodwill |
( |
) |
( |
) | ||||
Depreciation |
( |
) |
( |
) | ||||
Other |
( |
) |
( |
) | ||||
|
|
|
|
|||||
Total deferred tax liabilities |
( |
) |
( |
) | ||||
|
|
|
|
|||||
Net deferred tax liabilities (1) |
$ |
( |
) |
$ | ( |
) | ||
|
|
|
|
(1) |
Net deferred tax liabilities have been included in the consolidated balance sheets in deferred income taxes and other liabilities. |
Balance at December 31, 2018 |
$ | |||
Additions based on tax positions related to the current year |
||||
Reductions due to lapse of applicable statute of limitations |
( |
) | ||
Balance at December 31, 2019 |
||||
Additions based on tax positions related to the current year |
||||
Reductions due to lapse of applicable statute of limitations |
( |
) | ||
Balance at December 31, 2020 |
||||
Additions based on tax positions related to the current year |
||||
Reductions due to lapse of applicable statute of limitations |
( |
) | ||
Balance at December 31, 2021 |
$ |
|||
Options |
Weighted- Average Exercise Price |
Weighted- Average Remaining Contractual Term (in years) |
Aggregate Intrinsic Value |
|||||||||||||
Options outstanding at December 31, 2020 |
$ | |||||||||||||||
Granted |
||||||||||||||||
Exercised |
( |
) | ||||||||||||||
Forfeited |
( |
) | ||||||||||||||
Expired |
( |
) | ||||||||||||||
Options outstanding at December 31, 2021 |
$ |
$ |
||||||||||||||
Options exercisable at December 31, 2021 |
$ |
$ |
||||||||||||||
Shares |
Weighted- Average Grant Date Fair Value |
|||||||
Non-vested restricted stock outstanding at December 31, 2020 |
$ | |||||||
Granted |
||||||||
Vested |
( |
) | ||||||
Forfeited |
( |
) | ||||||
Non-vested restricted stock outstanding at December 31, 2021 |
$ |
|||||||
Years Ended December 31, |
2021 |
2020 |
2019 |
|||||||||
Expected term in years |
||||||||||||
Risk-free interest rate |
% |
% | % | |||||||||
Expected volatility |
% |
% | % | |||||||||
Expected dividend yield |
% |
% | % | |||||||||
Grant date fair value |
$ |
$ | $ |
Years Ended December 31, |
2021 |
2020 |
2019 |
|||||||||
Stock options |
$ |
$ | $ | |||||||||
Non-vested restricted stock |
||||||||||||
|
|
|
|
|
|
|||||||
Share-based compensation expense |
$ |
$ | $ | |||||||||
|
|
|
|
|
|
Accounts receivable |
$ | |||
Inventories |
||||
Other current assets |
||||
Property and equipment |
||||
Operating lease ROU assets |
||||
Goodwill |
||||
Intangibles |
||||
Accounts payable |
( |
) | ||
Accrued expenses and other current liabilities |
( |
) | ||
Operating lease liabilities, net of current portion |
( |
) | ||
|
|
|||
Total |
$ | |||
|
|
Cash and cash equivalents |
$ | |||
Accounts receivable |
||||
Inventories |
||||
Other current assets |
||||
Property and equipment |
||||
Operating lease ROU assets |
||||
Goodwill |
||||
Intangibles |
||||
Other assets |
||||
Accounts payable |
( |
) | ||
Accrued expenses and other current liabilities |
( |
) | ||
Operating lease liabilities, net of current portion |
( |
) | ||
|
|
|||
Total |
$ | |||
|
|
Balance at December 31, 2019 |
$ | |||
Acquired goodwill |
||||
Foreign currency translation adjustment |
||||
|
|
|||
Balance at December 31, 2020 |
||||
Acquired goodwill |
||||
Foreign currency translation adjustment |
||||
|
|
|||
Balance at December 31, 2021 |
$ |
|||
|
|
December 31, |
Estimated Useful Lives |
2021 |
2020 |
|||||||||
Indefinite lived intangible assets—Trade names, trademarks, and distribution rights |
$ |
$ | ||||||||||
Finite lived intangible assets: |
||||||||||||
Customer relationships |
18 years |
|||||||||||
Patented and unpatented technology |
||||||||||||
Trade name |
||||||||||||
Accumulated amortization |
( |
) |
( |
) | ||||||||
|
|
|
|
|||||||||
Finite lived intangible assets, net |
||||||||||||
|
|
|
|
|||||||||
$ |
$ | |||||||||||
|
|
|
|
2022 | $ | |||
2023 | $ | |||
2024 | $ | |||
2025 | $ | |||
2026 | $ |
Years Ended December 31, |
2021 |
2020 |
||||||
Gain recorded in accumulated other comprehensive loss |
$ |
$ | ||||||
Loss (gain) reclassified from accumulated other comprehensive loss into earnings |
$ |
$ | ( |
Asset Derivatives |
Liability Derivatives |
|||||||||||||||
December 31, |
2021 |
2020 |
2021 |
2020 |
||||||||||||
Derivatives designated as hedging instruments |
$ |
$ | — | $ | $ | |||||||||||
Derivatives not designated as hedging instruments |
— | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total derivative instruments |
$ |
$ |
— |
$ |
$ |
|||||||||||
|
|
|
|
|
|
|
|
Total |
Fair Value Measurements at December 31, 2021 Using |
|||||||||||||||||||
Balance Sheet Location |
Level 1 |
Level 2 |
Level 3 |
|||||||||||||||||
Assets: |
||||||||||||||||||||
Equity securities |
Other assets | $ |
$ |
— | — | |||||||||||||||
Private equities |
Other assets | $ |
— |
— |
$ |
|||||||||||||||
Liabilities: |
||||||||||||||||||||
Derivative financial instruments |
Accrued expenses and other current liabilities | $ |
— |
$ |
— |
Total |
Fair Value Measurements at December 31, 2020 Using |
|||||||||||||||||||
Balance Sheet Location |
Level 1 |
Level 2 |
Level 3 |
|||||||||||||||||
Assets: |
||||||||||||||||||||
Equity securities |
Other assets | $ | $ | — | — | |||||||||||||||
Liabilities: |
||||||||||||||||||||
Derivative financial instruments |
Accrued expenses and other current liabilities | $ | — | $ | — |
Years Ended December 31, |
2021 |
2020 |
2019 |
|||||||||
Revenues: |
||||||||||||
United States |
$ |
$ | $ | |||||||||
Canada |
||||||||||||
Latin America and the Caribbean |
||||||||||||
|
|
|
|
|
|
|||||||
Total revenues |
$ |
$ | $ | |||||||||
|
|
|
|
|
|
December 31, |
2021 |
2020 |
||||||||||
Long-Lived Assets: |
||||||||||||
United States |
$ |
$ | ||||||||||
Canada |
||||||||||||
Latin America and the Caribbean |
||||||||||||
|
|
|
|
|||||||||
Total long-lived assets |
$ |
$ | ||||||||||
|
|
|
|
Years Ended December 31, |
2021 |
2020 |
2019 |
|||||||||
Interest paid |
$ |
$ | $ | |||||||||
Income taxes net of refunds |
$ |
$ | $ | |||||||||
Common stock issued for MIS |
$ |
— | ||||||||||
Common stock issued for ACME |
$ |
— | ||||||||||
Common stock issued for N&S |
$ | ( |
) | $ | ||||||||
Common stock issued for PPI |
— | $ | ||||||||||
Common stock issued for DASCO |
— | $ |