0001589526-19-000052.txt : 20191211 0001589526-19-000052.hdr.sgml : 20191211 20191211161130 ACCESSION NUMBER: 0001589526-19-000052 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20191211 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20191211 DATE AS OF CHANGE: 20191211 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Blue Bird Corp CENTRAL INDEX KEY: 0001589526 STANDARD INDUSTRIAL CLASSIFICATION: TRUCK & BUS BODIES [3713] IRS NUMBER: 463891989 FISCAL YEAR END: 0930 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-36267 FILM NUMBER: 191279917 BUSINESS ADDRESS: STREET 1: 3920 ARKWRIGHT ROAD STREET 2: SUITE 200 CITY: MACON STATE: GA ZIP: 31210 BUSINESS PHONE: 478-822-2801 MAIL ADDRESS: STREET 1: 3920 ARKWRIGHT ROAD STREET 2: SUITE 200 CITY: MACON STATE: GA ZIP: 31210 FORMER COMPANY: FORMER CONFORMED NAME: Hennessy Capital Acquisition Corp. DATE OF NAME CHANGE: 20131017 8-K 1 a20194qcoverpage8-k.htm 8-K Document


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
 
FORM 8-K
 
 
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of Earliest Event Reported): December 11, 2019
 
 
BLUE BIRD CORPORATION
(Exact name of registrant as specified in its charter)
 
 
 
Delaware
 
001-36267
 
46-3891989
(State or Other Jurisdiction of
Incorporation)
 
(Commission File Number)
 
(IRS Employer
Identification No.)
 
3920 Arkwright Road, 2nd Floor
Macon, Georgia
 
31210
(Address of Principal Executive Offices)
 
(Zip Code)
Registrant’s Telephone Number, Including Area Code: (478) 822-2801

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
¨

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
¨
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
¨
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
¨
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).





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. ¨


ITEM 2.02        RESULTS OF OPERATIONS AND FINANCIAL CONDITION

In accordance with General Instruction B.2. to Form 8-K, the following information shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such a filing.

The information regarding the results of operations and financial condition of Blue Bird Corporation (the “Company”) responsive to this Item 2.02, and contained in Exhibit 99.1 filed herewith, is incorporated into this Item 2.02 by reference.
 
ITEM 7.01        REGULATION FD DISCLOSURE

In accordance with General Instruction B.2. to Form 8-K, the following information shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such a filing.

The Company, which is the leading independent designer and manufacturer of school buses, announced it will present via live web cast its fiscal 2019 full year and fourth quarter financial results on December 11, 2019. A live web cast is scheduled at approximately 4:30 p.m. Eastern Time. Speakers on the web cast will include: Phil Horlock, President and Chief Executive Officer; Phil Tighe, Chief Financial Officer; and other company leaders.

The web cast can be accessed through a link on the investor relations page of Company’s web site at http://blue-bird.com. Investors are advised to log on to the website at least 15 minutes prior to the start of the web cast to allow sufficient time for downloading any necessary software. The web cast will be available for replay at the same address approximately three hours following its conclusion, and will remain available for a period of at least 12 months.

ITEM 9.01        FINANCIAL STATEMENTS AND EXHIBITS
(d)     Exhibits

Exhibit No.     Description
99.1        Press release of the Company, dated December 11, 2019.
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
                    
                                    
 
 
Blue Bird Corporation
 
 
 
Dated:
December 11, 2019
/s/ Paul Yousif
 
 
Paul Yousif
 
 
General Counsel and Corporate Treasurer


Exhibit Index
 
Exhibit No.        Description
99.1            Press release of the Company, dated December 11, 2019.



EX-99.1 2 a20194qresultsreleaseex991.htm EXHIBIT 99.1 Exhibit
capturea14.jpg

STRONG FY2019 RESULTS; HIGHEST PROFIT IN OVER 10 YEARS
STRATEGIC ACTIONS TAKE HOLD, INCREASING MARGINS
FY2020 GUIDANCE REFLECTS CONTINUED GROWTH
 


Macon, GA, December 11, 2019 – Blue Bird Corporation (“Blue Bird”) (Nasdaq: BLBD), the leading independent designer and manufacturer of school buses, announced today its fiscal 2019 full year and fourth quarter results. GAAP net income for the fourth quarter and full year were $11.6 million and $24.3 million, respectively. Compared with prior periods, Blue Bird improved Adjusted EBITDA by $4.3 million to $33.4 million in the fourth quarter and by $11.5 million to $81.8 million in the full year, despite higher commodity costs and lower volume. Diluted EPS and Adjusted Diluted EPS are down 9 cents and up 4 cents for the quarter, and down $0.18 and $0.16 for the full year. The full year decline is more than explained by a one-time tax benefit recorded in FY2018.
    
Highlights
(in millions except EPS data)
Three Months Ended September 28, 2019
 
B/(W) 
 2018
 
Fiscal Year Ended September 28, 2019
 
B/(W) 
 2018
Unit Sales
3,726

 
(31
)
 
11,017

 
(632
)
GAAP Measures:
 
 
 
 
 
 
 
Revenue
$
343.5

 
$
11.9

 
$
1,018.9

 
$
(6.1
)
Net income
$
11.6

 
$
(3.3
)
 
$
24.3

 
$
(6.5
)
Diluted earnings per share
$
0.43

 
$
(0.09
)
 
$
0.90

 
$
(0.18
)
Non-GAAP Measures1:
 
 
 
 
 
 
 
Adjusted EBITDA
$
33.4

 
$
4.3

 
$
81.8

 
$
11.5

Adjusted Net Income
$
20.0

 
$
(0.1
)
 
$
43.5

 
$
(7.1
)
Adjusted Diluted Earnings per Share
$
0.74

 
$
0.04

 
$
1.61

 
$
(0.16
)
1 Reconciliation to relevant GAAP metrics shown below

“We are very pleased with both our fourth quarter and full year performance, breaking 10+ year records for profits in both time periods," said Phil Horlock, President and Chief Executive Officer of Blue Bird Corporation. “The annual bus pricing implemented in late fiscal 2018 to offset rapidly-increasing commodity costs, and a record 48% mix of alternative-fueled bus sales, contributed to an increase in net revenue per bus of nearly $4,000 in the full year. We also achieved significant structural cost reductions from the Transformational Initiatives program that we started last year. We expect continued gains through FY2020 and beyond from the continued focus on the ongoing implementation of these plans. We are pleased to announce increased net revenue and profit outlook for FY2020 with full-year revenue guidance at $1,020- $1,050 million and Adjusted EBITDA guidance at $90 - $95 million.

"We are focused on delivering differentiated and innovative products that customers want and value, as demonstrated by our continued growth in alternative-fueled bus sales. I am particularly pleased with our Propane success in FY2019, where, seven years after we launched this product, our sales grew by more than 40% over last year. With the industry's broadest range of alternative-fueled school buses, offered at the lowest-emission levels, we are the clear product and sales leader in the fastest growing segment of the business.

"While making investments in our production facility through FY2020 to drive productivity and quality, we will continue to generate positive cash flow with Adjusted Free Cash Flow guidance at $30 - $35 million."


1


Fiscal 2019 Fourth Quarter Results

Net Sales
Net sales were $343.5 million for the fourth quarter of fiscal 2019, an increase of $11.9 million, or 3.6%, from prior year period. Bus unit sales were 3,726 units for the quarter compared with 3,757 units for the same period last year.

Gross Profit
Fourth quarter gross profit of $46.6 million represented an increase of $3.9 million from the fourth quarter of last year. Gross profit margin improved 0.7 points to 13.6%.

Net Income
Net income was $11.6 million for the fourth quarter of fiscal 2019, representing a decrease in profit of $3.3 million compared with the same period last year, due to higher tax and interest expense in the fourth quarter of FY2019.

Adjusted Net Income
Adjusted Net Income was $20.0 million, representing a decrease of $0.1 million compared with the same period last year.

Adjusted EBITDA
Adjusted EBITDA was $33.4 million, representing an increase of $4.3 million compared with the fourth quarter last year. Bus pricing and cost reductions more than offset the impact of commodity-cost headwinds and lower volume.

Full Year 2019 Results

Net Sales
Net sales were $1.02 billion for the fiscal year ended September 28, 2019, a decrease of $6.1 million, or 0.6%, compared with the prior year. Bus unit sales were 11,017 units for the fiscal year ended September 28, 2019 compared with 11,649 units for the same period last year.

Gross Profit
Year-to-date gross profit was $133.5 million, an increase of $11.5 million from the prior year.

Net Income
Net income was $24.3 million for the fiscal year ended September 28, 2019, which was $6.5 million below the same period in the prior year.

Adjusted Net Income
Year-to-date Adjusted Net Income was $43.5 million, representing a decrease of $7.1 million compared with the prior year. The decline is more than accounted for by the non-recurrence of tax benefits realized in the third quarter of FY2018.

Adjusted EBITDA
Adjusted EBITDA was $81.8 million for the fiscal year ended September 28, 2019, an increase of $11.5 million over the prior year.

Conference Call Details

Blue Bird will discuss its fourth quarter 2019 results and other related matters in a conference call at 4:30 PM ET today. Participants may listen to the audio portion of the conference call either through a live audio webcast on the Company's website or by telephone. The slide presentation and webcast can be accessed via the Investor Relations portion of Blue Bird's website at www.blue-bird.com.

Webcast participants should log on and register at least 15 minutes prior to the start time on the Investor Relations homepage of Blue Bird’s website at http://investors.blue-bird.com. Click the link in the events box on the Investor Relations landing page.

Participants desiring audio only should dial 1-866-548-4713 or 1-323-794-2093

A replay of the webcast will be available approximately two hours after the call concludes via the same link on Blue Bird’s website.




2


About Blue Bird Corporation

Blue Bird is the leading independent designer and manufacturer of school buses, with more than 570,000 buses sold since its formation in 1927 and approximately 180,000 buses in operation today. Blue Bird’s longevity and reputation in the school bus industry have made it an iconic American brand. Blue Bird distinguishes itself from its principal competitors by its singular focus on the design, engineering, manufacture and sale of school buses and related parts. As the only manufacturer of chassis and body production specifically designed for school bus applications, Blue Bird is recognized as an industry leader for school bus innovation, safety, product quality/reliability/durability, operating costs and drivability. In addition, Blue Bird is the market leader in alternative fuel applications with its propane-powered and compressed natural gas-powered school buses. Blue Bird manufactures school buses at two facilities in Fort Valley, Georgia. Its Micro Bird joint venture operates a manufacturing facility in Drummondville, Quebec, Canada. Service and after-market parts are distributed from Blue Bird’s parts distribution center located in Delaware, Ohio.

Key Non-GAAP Financial Measures We Use to Evaluate Our Performance

This press release includes the following non-GAAP financial measures “Adjusted EBITDA,” "Adjusted EBITDA Margin," "Adjusted Net Income," "Adjusted Diluted Earnings per Share," “Free Cash Flow” and “Adjusted Free Cash Flow” because management views these metrics as a useful way to look at the performance of our operations between periods and to exclude decisions on capital investment and financing that might otherwise impact the review of profitability of the business based on present market conditions.

Adjusted EBITDA is defined as net income prior to discontinued operations income or loss, interest income, interest expense including the component of lease expense (which is presented as a single operating expense in selling, general and administrative expenses in our GAAP financial statements) that represents interest expense on lease liabilities, income taxes, depreciation and amortization including the component of lease expense (which is presented as a single operating expense in selling, general and administrative expenses in our GAAP financial statements) that represents amortization charges on right-to-use lease assets, and disposals, as adjusted to add back certain charges that we may record each year, such as stock-compensation expense, as well as non-recurring charges such as (i) significant product design changes; (ii) transaction related costs; or (iii) discrete expenses related to major cost cutting initiatives. We believe these expenses are non-recurring charges and not considered an indicator of ongoing company performance. We define Adjusted EBITDA margin as Adjusted EBITDA as a percentage of net sales. Adjusted Net Income is net income as adjusted to add back certain costs as mentioned above. Adjusted diluted earnings per share represents Adjusted Net Income available to common stockholders by diluted weighted average common shares outstanding (as if we had GAAP net income during the respective period). Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Income, and Adjusted Diluted Earnings per Share are not measures of performance defined in accordance with GAAP. The measures are used as a supplement to GAAP results in evaluating certain aspects of our business, as described below.

We believe that Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Income, and Adjusted Diluted Earnings per Share are useful to investors in evaluating our performance because the measures consider the performance of our operations, excluding decisions made with respect to capital investment, financing, and other non-recurring charges as outlined in the preceding paragraph. We believe the non-GAAP metrics offer additional financial metrics that, when coupled with the GAAP results and the reconciliation to GAAP results, provide a more complete understanding of our results of operations and the factors and trends affecting our business.

Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Income and Adjusted Diluted Earnings per Share should not be considered as alternatives to net income or GAAP earnings per share as an indicator of our performance or as alternatives to any other measure prescribed by GAAP as there are limitations to using such non-GAAP measures. Although we believe the non-GAAP measures may enhance an evaluation of our operating performance based on recent revenue generation and product/overhead cost control because they exclude the impact of prior decisions made about capital investment, financing, and other expenses, (i) other companies in Blue Bird’s industry may define Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Income, and Adjusted Diluted Earnings per Share differently than we do and, as a result, they may not be comparable to similarly titled measures used by other companies in Blue Bird’s industry, and (ii) Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Income, and Adjusted Diluted Earnings per Share exclude certain financial information that some may consider important in evaluating our performance.

We compensate for these limitations by providing disclosure of the differences between Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Income, and Adjusted Diluted Earnings per Share and GAAP results, including providing a reconciliation to GAAP results, to enable investors to perform their own analysis of our operating results.


3


Our measures of “Free Cash Flow” and "Adjusted Free Cash Flow" are used in addition to and in conjunction with results presented in accordance with GAAP and free cash flow and adjusted free cash flow should not be relied upon to the exclusion of GAAP financial measures. Free cash flow and adjusted free cash flow reflect an additional way of viewing our liquidity that, when viewed with our GAAP results, provides a more complete understanding of factors and trends affecting our cash flows. We strongly encourage investors to review our financial statements and publicly-filed reports in their entirety and not to rely on any single financial measure.

We define free cash flow as total cash provided by/used in operating activities minus cash paid for fixed assets and acquired intangible assets. We define adjusted free cash flow as free cash flow minus cash paid for (i) significant product design changes; (ii) transaction related costs; or (iii) discrete expenses related to major cost cutting initiatives. We use free cash flow and adjusted free cash flow, and ratios based on both, to conduct and evaluate our business because, although it is similar to cash flow from operations, we believe it is a more conservative measure of cash flow since purchases of fixed assets and intangible assets are a necessary component of ongoing operations. In limited circumstances in which proceeds from sales of fixed assets exceed purchases, free cash flow would exceed cash flow from operating activities. However, since we do not anticipate being a net seller of fixed assets, we expect free cash flow to be less than cash flows from operating activities.

Forward Looking Statements

This press release includes forward-looking statements within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements relate to expectations for future financial performance, business strategies or expectations for our business. Specifically, forward-looking statements include statements in this press release regarding guidance, seasonality, product mix and gross profits and may include statements relating to:

Inherent limitations of internal controls impacting financial statements
Growth opportunities
Future profitability
Ability to expand market share
Customer demand for certain products
Economic conditions (including tariffs) that could affect fuel costs, commodity costs, industry size and financial conditions of our dealers and suppliers
Labor or other constraints on the Company’s ability to maintain a competitive cost structure
Volatility in the tax base and other funding sources that support the purchase of buses by our end customers
Lower or higher than anticipated market acceptance for our products
Other statements preceded by, followed by or that include the words “estimate,” “plan,” “project,” “forecast,” “intend,” “expect,” “anticipate,” “believe,” “seek,” “target” or similar expressions

These forward-looking statements are based on information available as of the date of this press release, and current expectations, forecasts and assumptions, and involve a number of judgments, risks and uncertainties. Accordingly, forward-looking statements should not be relied upon as representing our views as of any subsequent date, and we do not undertake any obligation to update forward-looking statements to reflect events or circumstances after the date they were made, whether as a result of new information, future events or otherwise, except as may be required under applicable securities laws. The factors described above, as well as risk factors described in reports filed with the SEC by us (available at www.sec.gov), could cause our actual results to differ materially from estimates or expectations reflected in such forward-looking statements.

Forward-looking statements in this document also may include, but are not limited to, statements regarding the pricing of the share repurchase, the potential tender offer by Blue Bird for shares of its common stock, and the benefits and timing of any potential tender offer. Many risks, contingencies and uncertainties could cause actual results to differ materially from Blue Bird’s forward-looking statements. Among these factors are the risk that Blue Bird may decide not to commence the tender offer, and that if Blue Bird does commence a tender offer, that the offer may not be completed.

Contact:
Mark Benfield
Investor Relations & Government Affairs
(478) 822-2315
Mark.Benfield@blue-bird.com

4



BLUE BIRD CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands except for share data)
September 28, 2019
 
September 29, 2018
Assets
 
 
 
Current assets
 
 
 
Cash and cash equivalents
$
70,959

 
$
60,260

Accounts receivable, net
10,537

 
24,067

Inventories
78,830

 
57,333

Other current assets
11,765

 
8,183

Total current assets
$
172,091

 
$
149,843

Property, plant and equipment, net
100,058

 
66,054

Goodwill
18,825

 
18,825

Intangible assets, net
54,720

 
55,472

Equity investment in affiliate
11,106

 
11,123

Deferred tax assets
3,600

 
4,437

Finance lease right-of-use assets
4,638

 

Other assets
375

 
1,676

Total assets
$
365,413

 
$
307,430

Liabilities and Stockholders' Deficit
 
 
 
Current liabilities
 
 
 
Accounts payable
$
102,266

 
$
95,780

Warranty
9,161

 
9,142

Accrued expenses
28,697

 
21,935

Deferred warranty income
8,632

 
8,159

Finance lease obligations
716

 

Other current liabilities
10,310

 
3,941

Current portion of long-term debt
9,900

 
9,900

Total current liabilities
$
169,682

 
$
148,857

Long-term liabilities
 
 
 
Long-term debt
$
173,226

 
$
132,239

Warranty
13,182

 
13,504

Deferred warranty income
15,413

 
15,032

Deferred tax liabilities
168

 
197

Finance lease obligations
3,921

 

Other liabilities
12,108

 
4,924

Pension
45,524

 
21,013

Total long-term liabilities
$
263,542

 
$
186,909

Stockholders' deficit
 
 
 
Preferred stock, $0.0001 par value, 10,000,000 shares authorized, 0 and 93,000 issued with liquidation preference of $0 and $9,300 at September 28, 2019 and September 29, 2018, respectively
$

 
$
9,300

Common stock, $0.0001 par value, 100,000,000 shares authorized, 26,476,336 and 27,259,262 shares outstanding at September 28, 2019 and September 29, 2018, respectively
3

 
3

Additional paid-in capital
84,271

 
70,023

Accumulated deficit
(45,649
)
 
(69,235
)
Accumulated other comprehensive loss
(56,154
)
 
(38,427
)
Treasury stock, at cost, 1,782,568 and 0 shares at September 28, 2019 and September 29, 2018, respectively
(50,282
)
 

Total stockholders' deficit
$
(67,811
)
 
$
(28,336
)
Total liabilities and stockholders' deficit
$
365,413

 
$
307,430



5



BLUE BIRD CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
 
Three Months Ended
 
Fiscal Year Ended
(in thousands except for share data)
September 28, 2019
 
September 29, 2018
 
September 28, 2019
 
September 29, 2018
Net sales
$
343,532

 
$
331,613

 
$
1,018,874

 
$
1,024,976

Cost of goods sold
296,904

 
288,914

 
885,400

 
902,988

Gross profit
$
46,628

 
$
42,699

 
$
133,474

 
$
121,988

Operating expenses
 
 
 
 
 
 
 
Selling, general and administrative expenses
28,445

 
22,685

 
89,642

 
86,911

Operating profit
$
18,183

 
$
20,014

 
$
43,832

 
$
35,077

Interest expense
(2,638
)
 
(1,549
)
 
(12,879
)
 
(6,661
)
Interest income

 
28

 
9

 
70

Other expense, net
(297
)
 
(1,214
)
 
(1,331
)
 
(1,613
)
Income before income taxes
$
15,248

 
$
17,279

 
$
29,631

 
$
26,873

Income tax (expense) benefit
(4,740
)
 
(3,042
)
 
(7,573
)
 
2,620

Equity in net income of non-consolidated affiliate
1,084

 
695

 
2,242

 
1,327

Net income
$
11,592

 
$
14,932

 
$
24,300

 
$
30,820

 
 
 
 
 
 
 
 
Earnings per share:
 
 
 
 
 
 
 
Net income (from above)
$
11,592

 
$
14,932

 
$
24,300

 
$
30,820

Less: preferred stock dividends

 
181

 

 
1,896

Net income available to common stockholders
$
11,592

 
$
14,751

 
$
24,300

 
$
28,924

 
 
 
 
 
 
 
 
Basic weighted average shares outstanding
26,472,490

 
27,029,354

 
26,455,436

 
25,259,595

Diluted weighted average shares outstanding
26,904,766

 
28,579,670

 
27,043,814

 
28,616,862

 
 
 
 
 
 
 
 
Basic earnings per share
$
0.44

 
$
0.55

 
$
0.92

 
$
1.15

Diluted earnings per share
$
0.43

 
$
0.52

 
$
0.90

 
$
1.08



6


BLUE BIRD CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
 
Fiscal Year Ended
(in thousands of dollars)
September 28, 2019
 
September 29, 2018
Cash flows from operating activities
 
 
 
Net income
$
24,300

 
$
30,820

Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
Depreciation and amortization
10,383

 
9,042

Non-cash interest expense
3,822

 
771

Share-based compensation
4,273

 
2,628

Equity in net income of affiliate
(2,242
)
 
(1,327
)
Loss on disposal of fixed assets
5

 
114

Deferred taxes
6,632

 
5,655

Amortization of deferred actuarial pension losses
2,758

 
3,521

Foreign currency hedges
109

 
(109
)
Changes in assets and liabilities:
 
 
 
Accounts receivable
13,530

 
(13,920
)
Inventories
(21,497
)
 
17,786

Other assets
(4,651
)
 
2,755

Accounts payable
6,318

 
3,096

Accrued expenses, pension and other liabilities
9,707

 
(14,307
)
Dividend from equity investment in affiliate
2,259

 
1,828

Total adjustments
$
31,406

 
$
17,533

Total cash provided by operating activities
$
55,706

 
$
48,353

Cash flows from investing activities
 
 
 
Cash paid for fixed and acquired intangible assets
(35,514
)
 
(32,118
)
Proceeds from sale of fixed assets
47

 
14

Total cash used in investing activities
$
(35,467
)
 
$
(32,104
)
Cash flows from financing activities
 
 
 
Borrowings under the senior term loan
$
50,000

 
$

Repayments under the senior term loan
(9,900
)
 
(7,850
)
Principal payments on finance leases
(133
)
 

Cash paid for capital leases

 
(158
)
Cash paid for debt issuance costs

 
(2,006
)
Payment of dividends on preferred stock

 
(1,896
)
Cash paid for employee taxes on vested restricted shares and stock option exercises
(636
)
 
(2,211
)
Proceeds from exercises of warrants
1,499

 
22,102

Common stock, preferred stock, and warrant repurchases under share repurchase programs

 
(26,586
)
Tender offer repurchase of common stock and preferred stock
(50,370
)
 

Total cash used in financing activities
$
(9,540
)
 
$
(18,605
)
Change in cash and cash equivalents
10,699

 
(2,356
)
Cash and cash equivalents, beginning of year
60,260

 
62,616

Cash and cash equivalents, end of year
$
70,959

 
$
60,260


7


Reconciliation of Net Income to Adjusted EBITDA
 
Three Months Ended
 
Fiscal Year Ended
(in thousands of dollars)
September 28, 2019
 
September 29, 2018
 
September 28, 2019
 
September 29, 2018
Net income
$
11,592

 
$
14,932

 
$
24,300

 
$
30,820

Adjustments:
 
 
 
 
 
 
 
Discontinued operations income

 

 

 
(81
)
Interest expense, net (1)
2,737

 
1,521

 
13,279

 
6,591

Income tax expense (benefit)
4,740

 
3,042

 
7,573

 
(2,620
)
Depreciation, amortization, and disposals (2)
3,112

 
2,731

 
11,102

 
9,214

Operational transformation initiatives
6,401

 
4,161

 
10,594

 
17,708

Foreign currency hedges

 
719

 
109

 
(109
)
Share-based compensation
1,127

 
248

 
4,273

 
2,628

Product redesign initiatives
3,663

 
1,727

 
10,540

 
6,253

Other
(3
)
 
29

 
59

 
(25
)
Adjusted EBITDA
$
33,369

 
$
29,110

 
$
81,829

 
$
70,379

Adjusted EBITDA margin (percentage of net sales)
9.7
%
 
8.8
%
 
8.0
%
 
6.9
%
 
(1) Includes $0.1 million and $0.4 million for the three months and fiscal year ended September 28, 2019, respectively, representing interest expense on lease liabilities, which are a component of lease expense and presented as a single operating expense in selling, general and administrative expenses on our Condensed Consolidated Statements of Operations.
(2) Includes $0.2 million and $0.7 million for the three months and fiscal year ended September 28, 2019, respectively, representing amortization charges on right-to-use lease assets, which are a component of lease expense and presented as a single operating expense in selling, general and administrative expenses on our Condensed Consolidated Statements of Operations.


Reconciliation of Free Cash Flow to Adjusted Free Cash Flow
 
Three Months Ended
 
Fiscal Year Ended
(in thousands of dollars)
September 28, 2019
 
September 29, 2018
 
September 28, 2019
 
September 29, 2018
Net cash provided by operating activities
$
74,819

 
$
41,331

 
$
55,706

 
$
48,353

Cash paid for fixed and acquired intangible assets
(5,360
)
 
(16,546
)
 
(35,514
)
 
(32,118
)
   Free cash flow
$
69,459

 
$
24,785

 
$
20,192

 
$
16,235

Cash paid for product redesign initiatives
(1,386
)
 
(1,727
)
 
(4,740
)
 
(6,253
)
Cash paid for operational transformation initiatives
(6,401
)
 
(4,161
)
 
(10,594
)
 
(17,708
)
Adjusted free cash flow
77,246

 
30,673

 
35,526

 
40,196



8


Reconciliation of Net Income to Adjusted Net Income
 
Three Months Ended
 
Fiscal Year Ended
(in thousands of dollars)
September 28, 2019
 
September 29, 2018
 
September 28, 2019
 
September 29, 2018
Net income
$
11,592

 
$
14,932

 
$
24,300

 
$
30,820

Adjustments, net of tax benefit or expense (1)
 
 
 
 
 
 
 
Operational transformation initiatives
4,801

 
3,121

 
7,946

 
13,281

Product redesign initiatives
2,747

 
1,295

 
7,905

 
4,690

Foreign currency hedges

 
539

 
82

 
(82
)
Share-based compensation
845

 
186

 
3,205

 
1,971

Discontinued operations income

 

 

 
(61
)
Other
(2
)
 
22

 
44

 
(19
)
Adjusted net income, non-GAAP
$
19,983

 
$
20,095

 
43,481

 
50,601

Less: preferred stock dividends

 
181

 

 
1,896

Adjusted net income available to common stockholders, non-GAAP
$
19,983

 
$
19,914

 
43,481

 
48,705

 
(1) Amounts are net of estimated statutory tax rates of 25%.



Reconciliation of Diluted EPS to Adjusted Diluted EPS
 
Three Months Ended
 
Fiscal Year Ended
 
September 28, 2019
 
September 29, 2018
 
September 28, 2019
 
September 29, 2018
Diluted earnings per share
$
0.43

 
$
0.52

 
$
0.90

 
$
1.08

One-time charge adjustments, net of tax benefit or expense
0.31

 
0.18

 
0.71

 
0.69

Adjusted diluted earnings per share, non-GAAP (1)
$
0.74

 
$
0.70

 
$
1.61

 
$
1.77

Weighted average dilutive shares outstanding
26,904,766

 
28,579,670

 
27,043,814

 
28,616,862

 
(1) Numerator is adjusted net income, non-GAAP for all periods presented














9
GRAPHIC 3 capturea14.jpg begin 644 capturea14.jpg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