Delaware | 0-21044 | 33-0204817 | ||
(State or other jurisdiction | (Commission File No.) | (I.R.S. Employer | ||
of incorporation or organization) | Identification No.) |
(d) | Exhibits. The following exhibit is furnished with this Report. |
Universal Electronics Inc. | ||||||
Date: August 4, 2016 | By: | /s/ Bryan Hackworth | ||||
Bryan Hackworth | ||||||
Chief Financial Officer (Principal Financial Officer) |
Exhibit Number | Description | |
99.1 | Press Release Dated August 4, 2016 |
• | GAAP net sales were $171.0 million, compared to $147.6 million; Adjusted Pro Forma net sales were $172.2 million, compared to $147.6 million. |
• | GAAP gross margins were 25.4%, compared to 27.3%; Adjusted Pro Forma gross margins were 26.1%, compared to 27.5%. |
• | GAAP operating income was $8.0 million, compared to $10.4 million; Adjusted Pro Forma operating income was $14.7 million, compared to $13.5 million. |
• | GAAP net income was $6.6 million, or $0.45 per diluted share, compared to $8.4 million or $0.52 per diluted share; Adjusted Pro Forma net income was $11.3 million, or $0.77 per diluted share, compared to $10.7 million, or $0.67 per diluted share. |
• | At June 30, 2016, cash and cash equivalents were $49.4 million. |
• | GAAP net sales were $321.6 million, compared to $280.3 million; Adjusted Pro Forma net sales were $323.7 million, compared to $280.3 million. |
• | GAAP gross margins were 25.2%, compared to 27.7%; Adjusted Pro Forma gross margins were 25.9%, compared to 27.9%. |
• | GAAP operating income was $11.0 million, compared to $16.5 million; Adjusted Pro Forma operating income was $24.0 million, compared to $22.6 million. |
• | GAAP net income was $9.3 million, or $0.63 per diluted share, compared to $13.6 million or $0.84 per diluted share; Adjusted Pro Forma net income was $18.5 million, or $1.26 per diluted share, compared to $18.2 million, or $1.13 per diluted share. |
June 30, 2016 | December 31, 2015 | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 49,445 | $ | 52,966 | ||||
Restricted cash | 4,623 | 4,623 | ||||||
Accounts receivable, net | 132,125 | 121,801 | ||||||
Inventories, net | 119,141 | 122,366 | ||||||
Prepaid expenses and other current assets | 6,553 | 6,217 | ||||||
Income tax receivable | 296 | 55 | ||||||
Deferred income taxes | 7,248 | 7,296 | ||||||
Total current assets | 319,431 | 315,324 | ||||||
Property, plant, and equipment, net | 98,130 | 90,015 | ||||||
Goodwill | 43,131 | 43,116 | ||||||
Intangible assets, net | 30,800 | 32,926 | ||||||
Deferred income taxes | 10,030 | 8,474 | ||||||
Other assets | 5,170 | 5,365 | ||||||
Total assets | $ | 506,692 | $ | 495,220 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 99,030 | $ | 93,843 | ||||
Line of credit | 42,987 | 50,000 | ||||||
Accrued compensation | 33,881 | 37,452 | ||||||
Accrued sales discounts, rebates and royalties | 8,271 | 7,618 | ||||||
Accrued income taxes | 1,702 | 4,745 | ||||||
Other accrued expenses | 22,937 | 21,466 | ||||||
Total current liabilities | 208,808 | 215,124 | ||||||
Long-term liabilities: | ||||||||
Long-term contingent consideration | 11,000 | 11,751 | ||||||
Deferred income taxes | 9,643 | 7,891 | ||||||
Income tax payable | 629 | 629 | ||||||
Other long-term liabilities | 1,847 | 1,917 | ||||||
Total liabilities | 231,927 | 237,312 | ||||||
Commitments and contingencies | ||||||||
Stockholders’ equity: | ||||||||
Preferred stock, $0.01 par value, 5,000,000 shares authorized; none issued or outstanding | — | — | ||||||
Common stock, $0.01 par value, 50,000,000 shares authorized; 23,331,278 and 23,176,277 shares issued on June 30, 2016 and December 31, 2015, respectively | 233 | 232 | ||||||
Paid-in capital | 239,375 | 228,269 | ||||||
Treasury stock, at cost, 8,861,097 and 8,824,768 shares on June 30, 2016 and December 31, 2015, respectively | (212,277 | ) | (210,333 | ) | ||||
Accumulated other comprehensive income (loss) | (17,117 | ) | (15,799 | ) | ||||
Retained earnings | 264,551 | 255,240 | ||||||
Universal Electronics Inc. stockholders' equity | 274,765 | 257,609 | ||||||
Noncontrolling interest | — | 299 | ||||||
Total stockholders’ equity | 274,765 | 257,908 | ||||||
Total liabilities and stockholders’ equity | $ | 506,692 | $ | 495,220 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Net sales | $ | 170,986 | $ | 147,551 | $ | 321,644 | $ | 280,256 | ||||||||
Cost of sales | 127,530 | 107,271 | 240,541 | 202,567 | ||||||||||||
Gross profit | 43,456 | 40,280 | 81,103 | 77,689 | ||||||||||||
Research and development expenses | 5,151 | 4,096 | 10,337 | 8,530 | ||||||||||||
Selling, general and administrative expenses | 30,336 | 25,784 | 59,756 | 52,656 | ||||||||||||
Operating income | 7,969 | 10,400 | 11,010 | 16,503 | ||||||||||||
Interest income (expense), net | (258 | ) | 104 | (525 | ) | 214 | ||||||||||
Other income (expense), net | 671 | 56 | 1,391 | 286 | ||||||||||||
Income before provision for income taxes | 8,382 | 10,560 | 11,876 | 17,003 | ||||||||||||
Provision for income taxes | 1,784 | 2,185 | 2,535 | 3,439 | ||||||||||||
Net income | 6,598 | 8,375 | 9,341 | 13,564 | ||||||||||||
Net income (loss) attributable to noncontrolling interest | 8 | — | 30 | — | ||||||||||||
Net income attributable to Universal Electronics Inc. | $ | 6,590 | $ | 8,375 | $ | 9,311 | $ | 13,564 | ||||||||
Earnings per share attributable to Universal Electronics Inc.: | ||||||||||||||||
Basic | $ | 0.46 | $ | 0.53 | $ | 0.65 | $ | 0.86 | ||||||||
Diluted | $ | 0.45 | $ | 0.52 | $ | 0.63 | $ | 0.84 | ||||||||
Shares used in computing earnings per share: | ||||||||||||||||
Basic | 14,440 | 15,732 | 14,406 | 15,819 | ||||||||||||
Diluted | 14,735 | 16,029 | 14,686 | 16,136 |
Six Months Ended June 30, | ||||||||
2016 | 2015 | |||||||
Cash provided by operating activities: | ||||||||
Net income | $ | 9,341 | $ | 13,564 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 12,032 | 9,412 | ||||||
Provision for doubtful accounts | 116 | 138 | ||||||
Provision for inventory write-downs | 1,705 | 1,617 | ||||||
Deferred income taxes | 165 | (655 | ) | |||||
Tax benefit from exercise of stock options and vested restricted stock | 992 | 689 | ||||||
Excess tax benefit from stock-based compensation | (1,047 | ) | (713 | ) | ||||
Shares issued for employee benefit plan | 551 | 593 | ||||||
Employee and director stock-based compensation | 4,970 | 3,983 | ||||||
Performance-based warrant stock-based compensation | 2,058 | — | ||||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | (9,599 | ) | (8,741 | ) | ||||
Inventories | 982 | (14,994 | ) | |||||
Prepaid expenses and other assets | (243 | ) | (378 | ) | ||||
Accounts payable and accrued expenses | 4,488 | 1,395 | ||||||
Accrued income taxes | (3,260 | ) | 32 | |||||
Net cash provided by operating activities | 23,251 | 5,942 | ||||||
Cash used for investing activities: | ||||||||
Acquisition of property, plant, and equipment | (17,989 | ) | (15,655 | ) | ||||
Acquisition of intangible assets | (993 | ) | (1,252 | ) | ||||
Deconsolidation of Encore Controls LLC | 48 | — | ||||||
Net cash used for investing activities | (18,934 | ) | (16,907 | ) | ||||
Cash provided by (used for) financing activities: | ||||||||
Borrowings under line of credit | 57,987 | 19,500 | ||||||
Repayments on line of credit | (65,000 | ) | (7,500 | ) | ||||
Proceeds from stock options exercised | 2,536 | 1,648 | ||||||
Treasury stock purchased | (1,944 | ) | (34,297 | ) | ||||
Excess tax benefit from stock-based compensation | 1,047 | 713 | ||||||
Net cash provided by (used for) financing activities | (5,374 | ) | (19,936 | ) | ||||
Effect of exchange rate changes on cash | (2,464 | ) | 542 | |||||
Net increase (decrease) in cash and cash equivalents | (3,521 | ) | (30,359 | ) | ||||
Cash and cash equivalents at beginning of year | 52,966 | 112,521 | ||||||
Cash and cash equivalents at end of period | $ | 49,445 | $ | 82,162 | ||||
Supplemental cash flow information: | ||||||||
Income taxes paid | $ | 4,647 | $ | 2,979 | ||||
Interest paid | $ | 609 | $ | — |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Net sales: | ||||||||||||||||
Net sales - GAAP | $ | 170,986 | $ | 147,551 | $ | 321,644 | $ | 280,256 | ||||||||
Stock-based compensation for performance-based warrants | 1,193 | — | 2,059 | — | ||||||||||||
Adjusted Pro Forma net sales | $ | 172,179 | $ | 147,551 | $ | 323,703 | $ | 280,256 | ||||||||
Cost of sales: | ||||||||||||||||
Cost of sales - GAAP | $ | 127,530 | $ | 107,271 | $ | 240,541 | $ | 202,567 | ||||||||
Depreciation of acquired fixed assets (1) | (258 | ) | (240 | ) | (517 | ) | (482 | ) | ||||||||
Fair value adjustments to acquired inventories (2) | (43 | ) | — | (115 | ) | — | ||||||||||
Stock-based compensation expense | (15 | ) | (10 | ) | (29 | ) | (19 | ) | ||||||||
Adjusted Pro Forma cost of sales | 127,214 | 107,021 | 239,880 | 202,066 | ||||||||||||
Adjusted Pro Forma gross profit | $ | 44,965 | $ | 40,530 | $ | 83,823 | $ | 78,190 | ||||||||
Adjusted Pro Forma gross margin | 26.1 | % | 27.5 | % | 25.9 | % | 27.9 | % | ||||||||
Operating expenses: | ||||||||||||||||
Operating expenses - GAAP | $ | 35,487 | $ | 29,880 | $ | 70,093 | $ | 61,186 | ||||||||
Amortization of acquired intangible assets | (1,233 | ) | (744 | ) | (2,462 | ) | (1,488 | ) | ||||||||
Stock-based compensation expense | (2,463 | ) | (2,014 | ) | (4,941 | ) | (3,964 | ) | ||||||||
Employee related restructuring costs | (228 | ) | (73 | ) | (1,661 | ) | (126 | ) | ||||||||
Litigation settlement costs | (1,988 | ) | — | (2,000 | ) | — | ||||||||||
Change in contingent consideration | 718 | — | 751 | — | ||||||||||||
Adjusted Pro Forma operating expenses | $ | 30,293 | $ | 27,049 | $ | 59,780 | $ | 55,608 | ||||||||
Operating income: | ||||||||||||||||
Operating income - GAAP | $ | 7,969 | $ | 10,400 | $ | 11,010 | $ | 16,503 | ||||||||
Stock-based compensation for performance-based warrants | 1,193 | — | 2,059 | — | ||||||||||||
Depreciation of acquired fixed assets (1) | 258 | 240 | 517 | 482 | ||||||||||||
Fair value adjustments to acquired inventories (2) | 43 | — | 115 | — | ||||||||||||
Amortization of acquired intangible assets | 1,233 | 744 | 2,462 | 1,488 | ||||||||||||
Stock-based compensation expense | 2,478 | 2,024 | 4,970 | 3,983 | ||||||||||||
Employee related restructuring costs | 228 | 73 | 1,661 | 126 | ||||||||||||
Litigation settlement costs | 1,988 | — | 2,000 | — | ||||||||||||
Change in contingent consideration | (718 | ) | — | (751 | ) | — | ||||||||||
Adjusted Pro Forma operating income | $ | 14,672 | $ | 13,481 | $ | 24,043 | $ | 22,582 | ||||||||
Adjusted Pro Forma operating income as a percentage of net sales | 8.5 | % | 9.1 | % | 7.4 | % | 8.1 | % |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Net income attributable to Universal Electronics Inc.: | ||||||||||||||||
Net income attributable to Universal Electronics Inc. - GAAP | $ | 6,590 | $ | 8,375 | $ | 9,311 | $ | 13,564 | ||||||||
Stock-based compensation for performance-based warrants | 1,193 | — | 2,059 | — | ||||||||||||
Depreciation of acquired fixed assets (1) | 258 | 240 | 517 | 482 | ||||||||||||
Fair value adjustments to acquired inventories (2) | 43 | — | 115 | — | ||||||||||||
Amortization of acquired intangible assets | 1,233 | 744 | 2,462 | 1,488 | ||||||||||||
Stock-based compensation expense | 2,478 | 2,024 | 4,970 | 3,983 | ||||||||||||
Employee related restructuring costs | 228 | 73 | 1,661 | 126 | ||||||||||||
Litigation settlement costs | 1,988 | — | 2,000 | — | ||||||||||||
Change in contingent consideration | (718 | ) | — | (751 | ) | — | ||||||||||
Income tax provision on pro forma adjustments | (2,014 | ) | (743 | ) | (3,789 | ) | (1,483 | ) | ||||||||
Pro forma adjustments attributable to noncontrolling interest | (1 | ) | — | (11 | ) | — | ||||||||||
Adjusted Pro Forma net income attributable to Universal Electronics Inc. | $ | 11,278 | $ | 10,713 | $ | 18,544 | $ | 18,160 | ||||||||
Diluted earnings per share attributable to Universal Electronics Inc.: | ||||||||||||||||
Diluted earnings per share attributable to Universal Electronics Inc. - GAAP | $ | 0.45 | $ | 0.52 | $ | 0.63 | $ | 0.84 | ||||||||
Total pro forma adjustments | $ | 0.32 | $ | 0.15 | $ | 0.63 | $ | 0.28 | ||||||||
Adjusted Pro Forma diluted earnings per share attributable to Universal Electronics Inc. | $ | 0.77 | $ | 0.67 | $ | 1.26 | $ | 1.13 |
(1) | Depreciation related to the mark-up from cost to fair value of fixed assets acquired in business combinations. |
(2) | Effect of fair value adjustments to inventories acquired as a part of the Ecolink Intelligent Technology, Inc. business combination and sold through during the period. |