| Ohio | | 34-1598949 | |
| (State or other jurisdiction of | | (I.R.S. Employer | |
| incorporation or organization) | | Identification No.) | |
| | | | |
| 9400 East Market Street, Warren, Ohio | | 44484 | |
| (Address of principal executive offices) | | (Zip Code) | |
| (330) 856-2443 | |
| Registrant's telephone number, including area code | |
Large accelerated filer ¨ | Accelerated filer x | Non-accelerated filer ¨ | Smaller reporting company ¨ |
| | (Do not check if a smaller reporting company) | |
INDEX | | | | Page |
PART IFINANCIAL INFORMATION | | | ||
| | | | |
Item 1. | Financial Statements | | | |
| Condensed Consolidated Balance Sheets as of June 30, 2013 (Unaudited) and December 31, 2012 | | 2 | |
| Condensed Consolidated Statements of Operations (Unaudited) for the Three and Six Months Ended June 30, 2013 and 2012 | | 3 | |
| Condensed Consolidated Statements of Comprehensive Loss (Unaudited) for the Three and Six Months Ended June 30, 2013 and 2012 | | 4 | |
| Condensed Consolidated Statements of Cash Flows (Unaudited) for the Six Months Ended June 30, 2013 and 2012 | | 5 | |
| Notes to Condensed Consolidated Financial Statements (Unaudited) | | 6 | |
Item 2. | Management's Discussion and Analysis of Financial Condition and Results of Operations | | 21 | |
Item 3. | Quantitative and Qualitative Disclosures About Market Risk | | 32 | |
Controls and Procedures | | 32 | ||
| | | | |
PART IIOTHER INFORMATION | | | ||
| | | | |
Item 1. | Legal Proceedings | | 32 | |
Item 1A. | Risk Factors | | 32 | |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | | 32 | |
Item 3. | Defaults Upon Senior Securities | | 32 | |
Item 4. | Mine Safety Disclosure | | 33 | |
Item 5. | Other Information | | 33 | |
Item 6. | Exhibits | | 33 | |
| | | | |
Signatures | | 33 | ||
Index to Exhibits | | 34 | ||
EX 31.1 | | | | |
EX 31.2 | | | | |
EX 32.1 | | | | |
EX 32.2 | | | | |
| | | | |
101 | XBRL Exhibits : | | | |
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 Labels Linkbase Document | | | |
101.PRE | XBRL Presentation Linkbase Document | | |
| | June 30, | | December 31, | | ||
(in thousands) | | 2013 | | 2012 | | ||
| | (Unaudited) | | | | | |
ASSETS | | | | | | | |
| | | | | | | |
Current assets: | | | | | | | |
Cash and cash equivalents | | $ | 37,023 | | $ | 44,555 | |
Accounts receivable, less reserves of $3,411 and $3,394, respectively | | | 158,371 | | | 141,503 | |
Inventories, net | | | 109,812 | | | 96,032 | |
Prepaid expenses and other current assets | | | 30,293 | | | 28,964 | |
Total current assets | | | 335,499 | | | 311,054 | |
| | | | | | | |
Long-term assets: | | | | | | | |
Property, plant and equipment, net | | | 112,236 | | | 119,147 | |
Other assets: | | | | | | | |
Intangible assets, net | | | 75,189 | | | 84,397 | |
Goodwill | | | 61,578 | | | 66,381 | |
Investments and other long-term assets, net | | | 9,904 | | | 11,712 | |
Total long-term assets | | | 258,907 | | | 281,637 | |
Total assets | | $ | 594,406 | | $ | 592,691 | |
| | | | | | | |
LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | | |
| | | | | | | |
Current liabilities: | | | | | | | |
Current portion of debt | | $ | 10,858 | | $ | 18,925 | |
Revolving credit facilities | | | - | | | 1,160 | |
Accounts payable | | | 85,759 | | | 76,303 | |
Accrued expenses and other current liabilities | | | 60,345 | | | 57,081 | |
Total current liabilities | | | 156,962 | | | 153,469 | |
| | | | | | | |
Long-term liabilities: | | | | | | | |
Long-term debt, net | | | 188,429 | | | 181,311 | |
Deferred income taxes | | | 56,554 | | | 59,819 | |
Other long-term liabilities | | | 4,369 | | | 4,258 | |
Total long-term liabilities | | | 249,352 | | | 245,388 | |
| | | | | | | |
Shareholders' equity: | | | | | | | |
Preferred Shares, without par value, authorized 5,000 shares, none issued | | | - | | | - | |
Common Shares, without par value, authorized 60,000 shares, issued 28,803 and | | | | | | | |
28,433 shares and outstanding 28,487 and 27,913 shares at June 30, 2013 and | | | | | | | |
December 31, 2012, respectively, with no stated value | | | - | | | - | |
Additional paid-in capital | | | 185,498 | | | 184,822 | |
Common Shares held in treasury, 316 and 520 shares at June 30, 2013 and | | | | | | | |
December 31, 2012, respectively, at no cost | | | (519) | | | (1,885) | |
Accumulated deficit | | | (13,022) | | | (22,902) | |
Accumulated other comprehensive loss | | | (25,074) | | | (10,282) | |
Total Stoneridge Inc. shareholders' equity | | | 146,883 | | | 149,753 | |
Noncontrolling interest | | | 41,209 | | | 44,081 | |
Total shareholders' equity | | | 188,092 | | | 193,834 | |
Total liabilities and shareholders' equity | | $ | 594,406 | | $ | 592,691 | |
| | Three Months Ended | | Six Months Ended | | ||||||||
| | June 30, | | June 30, | | ||||||||
(in thousands, except per share data) | | 2013 | | 2012 | | 2013 | | 2012 | | ||||
| | | | | | | | | | | | | |
Net sales | | $ | 242,785 | | $ | 234,265 | | $ | 478,495 | | $ | 496,532 | |
| | | | | | | | | | | | | |
Costs and expenses: | | | | | | | | | | | | | |
Cost of goods sold | | | 182,565 | | | 180,606 | | | 359,546 | | | 377,735 | |
Selling, general and administrative | | | 48,395 | | | 52,042 | | | 96,832 | | | 105,331 | |
| | | | | | | | | | | | | |
Operating income | | | 11,825 | | | 1,617 | | | 22,117 | | | 13,466 | |
| | | | | | | | | | | | | |
Interest expense, net | | | 4,575 | | | 5,162 | | | 9,149 | | | 10,517 | |
Equity in earnings of investees | | | (96) | | | (97) | | | (297) | | | (236) | |
Other expense (income), net | | | (170) | | | 2,734 | | | 447 | | | 2,403 | |
| | | | | | | | | | | | | |
Income (loss) before income taxes | | | 7,516 | | | (6,182) | | | 12,818 | | | 782 | |
| | | | | | | | | | | | | |
Provision (benefit) for income taxes | | | 1,125 | | | (884) | | | 2,144 | | | 334 | |
| | | | | | | | | | | | | |
Net income (loss) | | | 6,391 | | | (5,298) | | | 10,674 | | | 448 | |
| | | | | | | | | | | | | |
Net income (loss) attributable to noncontrolling interest | | | 634 | | | (1,740) | | | 794 | | | (1,873) | |
| | | | | | | | | | | | | |
Net income (loss) attributable to Stoneridge, Inc. | | $ | 5,757 | | $ | (3,558) | | $ | 9,880 | | $ | 2,321 | |
| | | | | | | | | | | | | |
Earnings (loss) per share attributable to Stoneridge, Inc.: | | | | | | | | | | | | | |
Basic | | $ | 0.22 | | $ | (0.13) | | $ | 0.37 | | $ | 0.09 | |
Diluted | | $ | 0.21 | | $ | (0.13) | | $ | 0.36 | | $ | 0.09 | |
| | | | | | | | | | | | | |
Weighted average shares outstanding: | | | | | | | | | | | | | |
Basic | | | 26,692 | | | 26,424 | | | 26,649 | | | 26,322 | |
Diluted | | | 27,348 | | | 26,424 | | | 27,358 | | | 26,999 | |
| | Three months ended | | Six months ended | | ||||||||
| | June 30, | | June 30, | | ||||||||
(in thousands) | | 2013 | | 2012 | | 2013 | | 2012 | | ||||
| | | | | | | | | | | | | |
Net income (loss) | | $ | 6,391 | | $ | (5,298) | | $ | 10,674 | | $ | 448 | |
Other comprehensive income (loss), net of tax: | | | | | | | | | | | | | |
Foreign currency translation adjustments | | | (14,359) | | | (17,456) | | | (12,114) | | | (10,345) | |
Unrealized gain (loss) on derivatives | | | (2,937) | | | (1,771) | | | (2,678) | | | 5,485 | |
Other comprehensive loss | | | (17,296) | | | (19,227) | | | (14,792) | | | (4,860) | |
Consolidated comprehensive loss | | | (10,905) | | | (24,525) | | | (4,118) | | | (4,412) | |
Income (loss) attributable to noncontrolling interest | | | 634 | | | (1,740) | | | 794 | | | (1,873) | |
Comprehensive loss attributable to Stoneridge, Inc. | | $ | (11,539) | | $ | (22,785) | | $ | (4,912) | | $ | (2,539) | |
Six months ended June 30 (in thousands) | | 2013 | | | 2012 | | |
| | | | | | | |
OPERATING ACTIVITIES: | | | | | | | |
Net income | | $ | 10,674 | | $ | 448 | |
Adjustments to reconcile net income to net cash provided by | | | | | | | |
operating activities: | | | | | | | |
Depreciation | | | 14,588 | | | 14,337 | |
Amortization, including accretion of debt discount | | | 3,424 | | | 3,703 | |
Deferred income taxes | | | (1,836) | | | (309) | |
Earnings of equity method investees | | | (297) | | | (236) | |
Gain on sale of fixed assets | | | - | | | (57) | |
Share-based compensation expense | | | 2,723 | | | 2,461 | |
Changes in operating assets and liabilities - | | | | | | | |
Accounts receivable, net | | | (20,358) | | | (827) | |
Inventories, net | | | (17,607) | | | 422 | |
Prepaid expenses and other | | | (3,454) | | | (4,382) | |
Accounts payable | | | 10,745 | | | 2,216 | |
Accrued expenses and other | | | 4,641 | | | (2,460) | |
Net cash provided by operating activities | | | 3,243 | | | 15,316 | |
| | | | | | | |
INVESTING ACTIVITIES: | | | | | | | |
Capital expenditures | | | (10,701) | | | (14,370) | |
Proceeds from sale of fixed assets | | | 83 | | | 301 | |
Payment for additional interest in PST | | | - | | | (19,779) | |
Net cash used for investing activities | | | (10,618) | | | (33,848) | |
| | | | | | | |
FINANCING ACTIVITIES: | | | | | | | |
Revolving credit facility borrowings | | | - | | | 11,310 | |
Revolving credit facility payments | | | (1,160) | | | (24,426) | |
Proceeds from issuance of other debt | | | 19,234 | | | 18,871 | |
Repayments of other debt | | | (16,953) | | | (26,124) | |
Other financing costs | | | - | | | (111) | |
Repurchase of Common Shares to satisfy employee tax withholding | | | (670) | | | (1,119) | |
Net cash provided by (used for) financing activities | | | 451 | | | (21,599) | |
| | | | | | | |
Effect of exchange rate changes on cash and cash equivalents | | | (608) | | | 564 | |
| | | | | | | |
Net change in cash and cash equivalents | | | (7,532) | | | (39,567) | |
| | | | | | | |
Cash and cash equivalents at beginning of period | | | 44,555 | | | 78,731 | |
| | | | | | | |
Cash and cash equivalents at end of period | | $ | 37,023 | | $ | 39,164 | |
| | | | | | | |
Supplemental disclosure of non-cash financing activities: | | | | | | | |
Change in fair value of interest rate swap | | $ | (1,394) | | $ | 754 | |
Issuance of Common Shares for acquisition of additional PST interest | | $ | - | | $ | 10,197 | |
| | June 30, | | December 31, | | ||
| | 2013 | | 2012 | | ||
| | | | | | | |
Raw materials | | $ | 69,393 | | $ | 64,340 | |
Work-in-progress | | | 16,708 | | | 13,621 | |
Finished goods | | | 23,711 | | | 18,071 | |
Total inventories, net | | $ | 109,812 | | $ | 96,032 | |
| $24,250 | Period from July 2013 through December 2013 |
| $45,000 | Period from January 2014 through December 2014 |
| 1,653 pounds | Period from July 2013 through December 2013 |
| 1,174 pounds | Period from January 2014 through December 2014 |
| | | | | | | | Prepaid expenses and other | | | | | | | | ||||
| | | | | | | | current assets / other | | Accrued expenses and other | | ||||||||
| | Notional amounts (A) | | long-term assets | | current liabilities | | ||||||||||||
| | June 30, | | December 31, | | June 30, | | December 31, | | June 30, | | December 31, | | ||||||
| | 2013 | | 2012 | | 2013 | | 2012 | | 2013 | | 2012 | | ||||||
Derivatives designated as hedging instruments: | | | | | | | | | | | | | | | | | | | |
Cash Flow Hedge: | | | | | | | | | | | | | | | | | | | |
Forward currency contracts | | $ | 69,250 | | $ | 36,500 | | $ | 573 | | $ | 1,800 | | $ | - | | $ | - | |
Fixed price commodity contracts | | | 2,827 | | | 2,436 | | | - | | | 340 | | | 1,111 | | | - | |
| | | | | | | | | | | | | | | | | | | |
Fair Value Hedge: | | | | | | | | | | | | | | | | | | | |
Interest rate swap contract | | | 45,000 | | | 45,000 | | | 818 | | | 2,212 | | | - | | | - | |
| | | | | | | | | | | | | | | | | | | |
Derivatives not designated as hedging instruments: | | | | | | | | | | | | | | | | | | | |
Forward currency contracts | | | 12,625 | | | 12,643 | | | - | | | - | | | 16 | | | 191 | |
(A) | Notional amounts represent the gross contract / notional amount of the derivatives outstanding. The fixed price commodity notional amounts are in pounds. |
| | Gain (loss) recorded in other comprehensive loss | | Gain (loss) reclassified from other comprehensive loss into net income (loss) | | ||||||||
| | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Derivatives designated as cash flow hedges: | | | | | | | | | | | | | |
Forward currency contracts | | $ | (1,430) | | $ | (1,497) | | $ | 863 | | $ | (476) | |
Fixed price commodity contracts | | | (988) | | | (1,491) | | | (344) | | | (741) | |
Total derivatives designated as cash flow hedges | | $ | (2,418) | | $ | (2,988) | | $ | 519 | | $ | (1,217) | |
| | Gain (loss) recorded in other comprehensive loss | | Gain (loss) reclassified from other comprehensive loss into net income | | ||||||||
| | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Derivatives designated as cash flow hedges: | | | | | | | | | | | | | |
Forward currency contracts | | $ | 311 | | $ | 3,051 | | $ | 1,538 | | $ | (500) | |
Fixed price commodity contracts | | | (1,734) | | | 841 | | | (283) | | | (1,093) | |
Total derivatives designated as cash flow hedges | | $ | (1,423) | | $ | 3,892 | | $ | 1,255 | | $ | (1,593) | |
| | June 30, | | December 31, | | |||||||||||
| | 2013 | | 2012 | | |||||||||||
| | Fair values estimated using | | | | | ||||||||||
| | | | | Level 1 | | Level 2 | | Level 3 | | | | | |||
| | Fair value | | inputs (A) | | inputs (B) | | inputs (C) | | Fair value | | |||||
| | | | | | | | | | | | | | | | |
Financial assets carried at fair value: | | | | | | | | | | | | | | | | |
Interest rate swap contract | | $ | 818 | | $ | - | | $ | 818 | | $ | - | | $ | 2,212 | |
Forward currency contracts | | | 573 | | | - | | | 573 | | | - | | | 1,800 | |
Fixed price commodity contracts | | | - | | | - | | | - | | | | | | 340 | |
| | | | | | | | | | | | | | | | |
Total financial assets carried at fair value | | $ | 1,391 | | $ | - | | $ | 1,391 | | $ | - | | $ | 4,352 | |
| | | | | | | | | | | | | | | | |
Financial liabilities carried at fair value: | | | | | | | | | | | | | | | | |
Forward currency contracts | | $ | 16 | | $ | - | | $ | 16 | | $ | - | | $ | 191 | |
Fixed price commodity contracts | | | 1,111 | | | - | | | 1,111 | | | - | | | - | |
| | | | | | | | | | | | | | | | |
Total financial liabilities carried at fair value | | $ | 1,127 | | $ | - | | $ | 1,127 | | $ | - | | $ | 191 | |
(A) | Fair values estimated using Level 1 inputs, which consist of quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date. The Company did not have any fair value estimates using Level 1 inputs at June 30, 2013 or December 31, 2012. |
| |
(B) | Fair values estimated using Level 2 inputs, other than quoted prices, that are observable for the asset or liability, either directly or indirectly and include among other things, quoted prices for similar assets or liabilities in markets that are active or inactive as well as inputs other than quoted prices that are observable. For forward currency, fixed price commodity and interest rate swap contracts, inputs include foreign currency exchange rates, commodity indexes and the six-month forward LIBOR. |
| |
(C) | Fair values estimated using Level 3 inputs consist of significant unobservable inputs. The Company did not have any fair value estimates using Level 3 inputs at June 30, 2013 or December 31, 2012. |
| | Principal Outstanding at | | Weighted Average | | | | ||||
| | June 30, | | December 31, | | Interest as of | | | | ||
| | 2013 | | 2012 | | June 30, 2013 | | Maturity | | ||
Revolving Credit Facilities | | | | | | | | | | | |
Asset-based credit facility | | $ | - | | $ | - | | N/A | | Dec - 2016 | |
BCS revolver | | | - | | | 1,160 | | N/A | | Feb - 2013 | |
Total revolving credit facilities | | $ | - | | $ | 1,160 | | | | | |
| | | | | | | | | | | |
Debt | | | | | | | | | | | |
Senior secured notes, net of discount | | | | | | | | | | | |
and swap fair value adjustment (A) | | $ | 172,796 | | $ | 173,916 | | 9.50% | | Oct - 2017 | |
PST short-term notes | | | 6,098 | | | 16,161 | | 3.13% - 9.48% | | Various 2013 | |
PST long-term notes | | | 18,552 | | | 8,155 | | 4.00% - 5.50% | | 2014 - 2019 | |
Suzhou note | | | 1,466 | | | 1,445 | | 7.50% | | Aug - 2013 | |
Other | | | 375 | | | 559 | | | | | |
Total | | | 199,287 | | | 200,236 | | | | | |
Less: current portion | | | (10,858) | | | (18,925) | | | | | |
Total long-term debt, net | | $ | 188,429 | | $ | 181,311 | | | | | |
(A) | Weighted average interest rate excludes the effect of the Company's interest rate swap and the accretion of debt discount. |
| | Three months ended | | Six months ended | | ||||||||
| | June 30, | | June 30, | | ||||||||
| | 2013 | | 2012 | | 2013 | | 2012 | | ||||
| | | | | | | | | | | | | |
Basic weighted-average shares outstanding | | | 26,691,895 | | | 26,424,331 | | | 26,649,005 | | | 26,322,277 | |
Effect of dilutive shares | | | 656,444 | | | - | | | 709,435 | | | 676,225 | |
Diluted weighted-average shares outstanding | | | 27,348,339 | | | 26,424,331 | | | 27,358,440 | | | 26,998,502 | |
| | Foreign | | Unrealized | | Post | | | | | |||
| | currency | | gain (loss) on | | employment | | | | | |||
| | translation | | derivatives | | benefit liability | | Total | | ||||
Balance at March 31, 2013 | | $ | (10,165) | | $ | 2,399 | | $ | (12) | | $ | (7,778) | |
| | | | | | | | | | | | | |
Other comprehensive loss before reclassifications | | | (14,359) | | | (2,418) | | | - | | | (16,777) | |
Amounts reclassified from accumulated other | | | | | | | | | | | | | |
comprehensive loss | | | - | | | 519 | | | - | | | 519 | |
Net other comprehensive loss, net of tax | | | (14,359) | | | (2,937) | | | - | | | (17,296) | |
| | | | | | | | | | | | | |
Balance at June 30, 2013 | | $ | (24,524) | | $ | (538) | | $ | (12) | | $ | (25,074) | |
| | | | | | | | | | | | | |
Balance at March 31, 2012 | | $ | 5,203 | | $ | (466) | | $ | 15 | | $ | 4,752 | |
| | | | | | | | | | | | | |
Other comprehensive loss before reclassifications | | | (17,456) | | | (2,988) | | | - | | | (20,444) | |
Amounts reclassified from accumulated other | | | | | | | | | | | | | |
comprehensive loss | | | - | | | (1,217) | | | - | | | (1,217) | |
Net other comprehensive loss, net of tax | | | (17,456) | | | (1,771) | | | - | | | (19,227) | |
| | | | | | | | | | | | | |
Balance at June 30, 2012 | | $ | (12,253) | | $ | (2,237) | | $ | 15 | | $ | (14,475) | |
| | Foreign | | Unrealized | | | Post | | | | | ||
| | currency | | gain (loss) on | | employment | | | | | |||
| | translation | | derivatives | | benefit liability | | Total | | ||||
Balance at January 1, 2013 | | $ | (12,410) | | $ | 2,140 | | $ | (12) | | $ | (10,282) | |
| | | | | | | | | | | | | |
Other comprehensive loss before reclassifications | | | (12,114) | | | (1,423) | | | - | | | (13,537) | |
Amounts reclassified from accumulated other | | | | | | | | | | | | | |
comprehensive loss | | | - | | | 1,255 | | | - | | | 1,255 | |
Net other comprehensive loss, net of tax | | | (12,114) | | | (2,678) | | | - | | | (14,792) | |
| | | | | | | | | | | | | |
Balance at June 30, 2013 | | $ | (24,524) | | $ | (538) | | $ | (12) | | $ | (25,074) | |
| | | | | | | | | | | | | |
Balance at January 1, 2012 | | $ | (1,908) | | $ | (7,722) | | $ | 15 | | $ | (9,615) | |
| | | | | | | | | | | | | |
Other comprehensive income (loss) before reclassifications | | | (10,345) | | | 3,892 | | | - | | | (6,453) | |
Amounts reclassified from accumulated other | | | | | | | | | | | | | |
comprehensive loss | | | - | | | (1,593) | | | - | | | (1,593) | |
Net other comprehensive income (loss), net of tax | | | (10,345) | | | 5,485 | | | - | | | (4,860) | |
| | | | | | | | | | | | | |
Balance at June 30, 2012 | | $ | (12,253) | | $ | (2,237) | | $ | 15 | | $ | (14,475) | |
Six months ended June 30 | | 2013 | | 2012 | | ||
| | | | | | | |
Product warranty and recall at beginning of period | | $ | 6,107 | | $ | 5,301 | |
Accruals for products shipped during period | | | 2,215 | | | 594 | |
Aggregate changes in pre-existing liabilities due to claim developments | | | 1,229 | | | 251 | |
Settlements made during the period (in cash or in kind) | | | (3,369) | | | (1,313) | |
Product warranty and recall at end of period | | $ | 6,182 | | $ | 4,833 | |
| | Three months ended | | Six months ended | | ||||||||
| | June 30, | | June 30, | | ||||||||
| | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Net Sales: | | | | | | | | | | | | | |
Electronics | | $ | 48,684 | | $ | 41,504 | | $ | 93,204 | | $ | 84,932 | |
Inter-segment sales | | | 10,849 | | | 13,905 | | | 21,715 | | | 29,228 | |
Electronics net sales | | | 59,533 | | | 55,409 | | | 114,919 | | | 114,160 | |
Wiring | | | 72,952 | | | 85,723 | | | 149,800 | | | 180,475 | |
Inter-segment sales | | | 2,198 | | | 1,763 | | | 3,801 | | | 2,106 | |
Wiring net sales | | | 75,150 | | | 87,486 | | | 153,601 | | | 182,581 | |
Control Devices | | | 74,434 | | | 68,564 | | | 146,347 | | | 138,960 | |
Inter-segment sales | | | 774 | | | 853 | | | 1,570 | | | 1,978 | |
Control Devices net sales | | | 75,208 | | | 69,417 | | | 147,917 | | | 140,938 | |
PST | | | 46,715 | | | 38,474 | | | 89,144 | | | 92,165 | |
Inter-segment sales | | | - | | | - | | | - | | | - | |
PST net sales | | | 46,715 | | | 38,474 | | | 89,144 | | | 92,164 | |
Eliminations | | | (13,821) | | | (16,521) | | | (27,086) | | | (33,312) | |
Total net sales | | $ | 242,785 | | $ | 234,265 | | $ | 478,495 | | $ | 496,532 | |
Income (Loss) Before Income Taxes: | | | | | | | | | | | | | |
Electronics | | $ | 3,913 | | $ | 1,825 | | $ | 7,695 | | $ | 5,871 | |
Wiring | | | (1,543) | | | 529 | | | (1,970) | | | 3,173 | |
Control Devices | | | 7,613 | | | 3,829 | | | 13,880 | | | 7,901 | |
PST | | | 2,539 | | | (8,124) | | | 3,022 | | | (8,456) | |
Other corporate activities | | | (1,002) | | | (259) | | | (1,866) | | | 239 | |
Corporate interest expense | | | (4,004) | | | (3,982) | | | (7,943) | | | (7,946) | |
Total income (loss) before income taxes | | $ | 7,516 | | $ | (6,182) | | $ | 12,818 | | $ | 782 | |
Depreciation and Amortization: | | | | | | | | | | | | | |
Electronics | | $ | 1,242 | | $ | 1,087 | | $ | 2,521 | | $ | 2,155 | |
Wiring | | | 1,196 | | | 1,262 | | | 2,407 | | | 2,532 | |
Control Devices | | | 2,470 | | | 2,317 | | | 5,005 | | | 4,748 | |
PST | | | 3,654 | | | 4,124 | | | 7,486 | | | 8,077 | |
Corporate | | | 46 | | | 47 | | | 94 | | | 95 | |
Total depreciation and amortization (A) | | $ | 8,608 | | $ | 8,837 | | $ | 17,513 | | $ | 17,607 | |
Interest Expense, net: | | | | | | | | | | | | | |
Electronics | | $ | 186 | | $ | 393 | | $ | 373 | | $ | 786 | |
Wiring | | | 71 | | | 44 | | | 195 | | | 73 | |
Control Devices | | | 32 | | | 57 | | | 79 | | | 114 | |
PST (A) | | | 282 | | | 686 | | | 559 | | | 1,598 | |
Corporate | | | 4,004 | | | 3,982 | | | 7,943 | | | 7,946 | |
Total interest expense, net | | $ | 4,575 | | $ | 5,162 | | $ | 9,149 | | $ | 10,517 | |
Capital Expenditures: | | | | | | | | | | | | | |
Electronics | | $ | 519 | | $ | 712 | | $ | 988 | | $ | 1,466 | |
Wiring | | | 988 | | | 691 | | | 1,504 | | | 1,486 | |
Control Devices | | | 1,657 | | | 1,962 | | | 4,897 | | | 4,032 | |
PST | | | 1,626 | | | 2,985 | | | 3,092 | | | 5,406 | |
Corporate | | | 93 | | | 1,172 | | | 220 | | | 1,980 | |
Total capital expenditures | | $ | 4,883 | | $ | 7,522 | | $ | 10,701 | | $ | 14,370 | |