Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2018
OR
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission file number: 0-18914
Dorman Products, Inc.
(Exact name of registrant as specified in its charter)
Pennsylvania |
|
23-2078856 |
(State or other jurisdiction of |
|
(I.R.S. Employer |
incorporation or organization) |
|
Identification No.) |
|
|
|
3400 East Walnut Street, Colmar, Pennsylvania |
|
18915 |
(Address of principal executive offices) |
|
(Zip Code) |
(215) 997-1800
(Registrant’s telephone number, including area code)
N/A
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. ☒ Yes ☐ No
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). ☒ Yes ☐ No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer |
|
☒ |
|
Accelerated filer |
|
☐ |
|
|
|
|
|||
Non-accelerated filer |
|
☐ (Do not check if a smaller reporting company) |
|
Smaller reporting company |
|
☐ |
|
|
|
|
|||
|
|
|
|
Emerging growth company |
|
☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ☐ Yes ☒ No
As of July 30, 2018, the registrant had 33,185,857 shares of common stock, par value $0.01 per share, outstanding.
Table of Contents
DORMAN PRODUCTS, INC. AND SUBSIDIARIES
INDEX TO QUARTERLY REPORT ON FORM 10-Q
June 30, 2018
|
|
|
|
Page |
Part I — FINANCIAL INFORMATION |
|
|
||
|
|
|
||
Item 1. |
|
Financial Statements (unaudited) |
|
|
|
|
|
|
|
|
|
Consolidated Statements of Income: |
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
|
|
5 |
|
|
|
|
|
|
|
|
|
6 |
|
|
|
|
|
|
|
|
|
7 |
|
|
|
|
|
|
Item 2. |
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
|
15 |
|
|
|
|
|
Item 3. |
|
|
19 |
|
|
|
|
|
|
Item 4. |
|
|
19 |
|
|
|
|
|
|
Part II — OTHER INFORMATION |
|
|
||
|
|
|
|
|
Item 1. |
|
|
20 |
|
|
|
|
|
|
Item 1A. |
|
|
20 |
|
|
|
|
|
|
Item 2. |
|
|
20 |
|
|
|
|
|
|
Item 3. |
|
|
20 |
|
|
|
|
|
|
Item 4. |
|
|
20 |
|
|
|
|
|
|
Item 5. |
|
|
20 |
|
|
|
|
|
|
Item 6. |
|
|
21 |
|
|
|
|
|
|
|
22 |
|||
|
|
|
||
|
23 |
2
Table of Contents
DORMAN PRODUCTS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)
|
|
Thirteen Weeks Ended |
|
|||||
(in thousands, except per share data) |
|
June 30, 2018 |
|
|
July 1, 2017 |
|
||
Net sales |
|
$ |
238,147 |
|
|
$ |
229,262 |
|
Cost of goods sold |
|
|
145,446 |
|
|
|
138,410 |
|
Gross profit |
|
|
92,701 |
|
|
|
90,852 |
|
Selling, general and administrative expenses |
|
|
49,921 |
|
|
|
45,853 |
|
Income from operations |
|
|
42,780 |
|
|
|
44,999 |
|
Other income, net |
|
|
73 |
|
|
|
241 |
|
Income before income taxes |
|
|
42,853 |
|
|
|
45,240 |
|
Provision for income taxes |
|
|
8,514 |
|
|
|
16,803 |
|
Net income |
|
$ |
34,339 |
|
|
$ |
28,437 |
|
Earnings Per Share: |
|
|
|
|
|
|
|
|
Basic |
|
$ |
1.04 |
|
|
$ |
0.83 |
|
Diluted |
|
$ |
1.03 |
|
|
$ |
0.83 |
|
Weighted Average Shares Outstanding: |
|
|
|
|
|
|
|
|
Basic |
|
|
33,146 |
|
|
|
34,128 |
|
Diluted |
|
|
33,226 |
|
|
|
34,225 |
|
See accompanying Notes to Consolidated Financial Statements
3
Table of Contents
DORMAN PRODUCTS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)
|
|
Twenty-Six Weeks Ended |
|
|||||
(in thousands, except per share data) |
|
June 30, 2018 |
|
|
July 1, 2017 |
|
||
Net sales |
|
$ |
465,409 |
|
|
$ |
450,887 |
|
Cost of goods sold |
|
|
284,072 |
|
|
|
271,292 |
|
Gross profit |
|
|
181,337 |
|
|
|
179,595 |
|
Selling, general and administrative expenses |
|
|
98,563 |
|
|
|
89,554 |
|
Income from operations |
|
|
82,774 |
|
|
|
90,041 |
|
Other income, net |
|
|
224 |
|
|
|
305 |
|
Income before income taxes |
|
|
82,998 |
|
|
|
90,346 |
|
Provision for income taxes |
|
|
18,013 |
|
|
|
32,722 |
|
Net income |
|
$ |
64,985 |
|
|
$ |
57,624 |
|
Earnings Per Share: |
|
|
|
|
|
|
|
|
Basic |
|
$ |
1.95 |
|
|
$ |
1.68 |
|
Diluted |
|
$ |
1.95 |
|
|
$ |
1.68 |
|
Weighted Average Shares Outstanding: |
|
|
|
|
|
|
|
|
Basic |
|
|
33,273 |
|
|
|
34,256 |
|
Diluted |
|
|
33,355 |
|
|
|
34,350 |
|
See accompanying Notes to Consolidated Financial Statements
4
Table of Contents
DORMAN PRODUCTS, INC. AND SUBSIDIARIES
(UNAUDITED)
(in thousands, except for share data) |
|
June 30, 2018 |
|
|
December 30, 2017 |
|
||
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
74,810 |
|
|
$ |
71,691 |
|
Accounts receivable, less allowance for doubtful accounts and customer credits of $89,883 and $97,193 |
|
|
282,681 |
|
|
|
241,880 |
|
Inventories |
|
|
218,523 |
|
|
|
212,149 |
|
Prepaids and other current assets |
|
|
8,589 |
|
|
|
7,129 |
|
Total current assets |
|
|
584,603 |
|
|
|
532,849 |
|
Property, plant and equipment, net |
|
|
93,325 |
|
|
|
92,692 |
|
Goodwill |
|
|
66,918 |
|
|
|
65,999 |
|
Intangible assets, net |
|
|
21,230 |
|
|
|
22,158 |
|
Deferred tax asset, net |
|
|
5,406 |
|
|
|
7,884 |
|
Other assets |
|
|
44,366 |
|
|
|
44,342 |
|
Total |
|
$ |
815,848 |
|
|
$ |
765,924 |
|
Liabilities and shareholders’ equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
97,981 |
|
|
$ |
80,218 |
|
Accrued compensation |
|
|
7,503 |
|
|
|
12,162 |
|
Other accrued liabilities |
|
|
17,077 |
|
|
|
18,401 |
|
Total current liabilities |
|
|
122,561 |
|
|
|
110,781 |
|
Other long-term liabilities |
|
|
13,706 |
|
|
|
13,732 |
|
Deferred tax liabilities, net |
|
|
5,565 |
|
|
|
6,604 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
Shareholders’ Equity: |
|
|
|
|
|
|
|
|
Common stock, par value $0.01; authorized 50,000,000 shares; issued and outstanding 33,225,771 and 33,571,524 in 2018 and 2017, respectively |
|
|
332 |
|
|
|
336 |
|
Additional paid-in capital |
|
|
46,365 |
|
|
|
44,812 |
|
Retained earnings |
|
|
627,319 |
|
|
|
589,659 |
|
Total shareholders’ equity |
|
|
674,016 |
|
|
|
634,807 |
|
Total |
|
$ |
815,848 |
|
|
$ |
765,924 |
|
See accompanying Notes to Consolidated Financial Statements
5
Table of Contents
DORMAN PRODUCTS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
|
|
Twenty-Six Weeks Ended |
|
|||||
(in thousands) |
|
June 30, 2018 |
|
|
July 1, 2017 |
|
||
Cash Flows from Operating Activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
64,985 |
|
|
$ |
57,624 |
|
Adjustments to reconcile net income to cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation, amortization and accretion |
|
|
13,004 |
|
|
|
10,192 |
|
Provision for doubtful accounts |
|
|
(661 |
) |
|
|
150 |
|
Provision (benefit) for deferred income taxes |
|
|
2,474 |
|
|
|
(2,666 |
) |
Provision for non-cash stock compensation |
|
|
1,998 |
|
|
|
1,478 |
|
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(40,180 |
) |
|
|
(38 |
) |
Inventories |
|
|
(6,122 |
) |
|
|
(29,690 |
) |
Prepaids and other current assets |
|
|
(2,018 |
) |
|
|
(1,932 |
) |
Other assets |
|
|
565 |
|
|
|
(2,503 |
) |
Accounts payable |
|
|
17,816 |
|
|
|
18,158 |
|
Accrued compensation and other liabilities |
|
|
(6,256 |
) |
|
|
(8,850 |
) |
Cash provided by operating activities |
|
|
45,605 |
|
|
|
41,923 |
|
Cash Flows from Investing Activities: |
|
|
|
|
|
|
|
|
Acquisition, net of cash acquired |
|
|
(564 |
) |
|
|
(3,127 |
) |
Property, plant and equipment additions |
|
|
(11,416 |
) |
|
|
(11,932 |
) |
Purchase of investments |
|
|
- |
|
|
|
(10,000 |
) |
Cash used in investing activities |
|
|
(11,980 |
) |
|
|
(25,059 |
) |
Cash Flows from Financing Activities: |
|
|
|
|
|
|
|
|
Contingent consideration |
|
|
(2,037 |
) |
|
|
- |
|
Other stock related activity |
|
|
(318 |
) |
|
|
(1,043 |
) |
Purchase and cancellation of common stock |
|
|
(28,066 |
) |
|
|
(35,734 |
) |
Cash used in financing activities |
|
|
(30,421 |
) |
|
|
(36,777 |
) |
Effect of exchange rate changes on Cash and Cash Equivalents |
|
|
(85 |
) |
|
|
- |
|
Net Increase in Cash and Cash Equivalents |
|
|
3,119 |
|
|
|
(19,913 |
) |
Cash and Cash Equivalents, Beginning of Period |
|
|
71,691 |
|
|
|
149,121 |
|
Cash and Cash Equivalents, End of Period |
|
$ |
74,810 |
|
|
$ |
129,208 |
|
Supplemental Cash Flow Information |
|
|
|
|
|
|
|
|
Cash paid for interest expense |
|
$ |
133 |
|
|
$ |
129 |
|
Cash paid for income taxes |
|
$ |
13,420 |
|
|
$ |
38,679 |
|
See accompanying Notes to Consolidated Financial Statements
6
Table of Contents
DORMAN PRODUCTS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE TWENTY-SIX WEEKS ENDED JUNE 30, 2018 AND JULY 1, 2017
(UNAUDITED)
1. |
Basis of Presentation |
As used herein, unless the context otherwise requires, “Dorman”, the “Company”, “we”, “us”, or “our” refers to Dorman Products, Inc. and its subsidiaries. Our ticker symbol on the NASDAQ Global Select Market is “DORM”.
The accompanying unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the U.S. for interim financial information and in accordance with the rules and regulations of the U.S. Securities and Exchange Commission (“SEC”). However, they do not include all of the information and footnotes required by U.S. generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting of only normal recurring adjustments) considered necessary for a fair presentation have been included. Operating results for the twenty-six weeks ended June 30, 2018 are not necessarily indicative of the results that may be expected for the fiscal year ending December 29, 2018. We may experience significant fluctuations from quarter to quarter in our results of operations due to the timing of orders placed by our customers. The introduction of new products and product lines to customers may cause significant fluctuations from quarter to quarter. These financial statements should be read in conjunction with the consolidated financial statements and footnotes thereto included in our Annual Report on Form 10-K for the fiscal year ended December 30, 2017.
2. |
Business Acquisitions and Investments |
On October 26, 2017, we acquired 100% of the outstanding stock of MAS Automotive Distribution Inc. (“MAS Industries” or “MAS”), a privately-held manufacturer of premium chassis and control arms based in Montreal, Canada. The purchase price was $67.2 million net of $3.3 million of cash acquired and including contingent consideration at fair value and other purchase price adjustments.
We believe MAS is complementary to our business and growth strategy. We see opportunities to leverage MAS’ existing presence in the automotive aftermarket, as well as our product development capabilities and financial resources to accelerate the growth of MAS’ premium chassis and control arm products.
We have included the results of MAS in our Consolidated Financial Statements since the acquisition date of October 26, 2017. The Consolidated Statement of Operations for the twenty-six weeks ended June 30, 2018 includes $20.2 million of net sales and an immaterial amount of net income related to MAS. The Consolidated Balance Sheets as of June 30, 2018 and December 30, 2017 reflects the acquisition of MAS Industries, effective October 26, 2017.
The following table summarizes the preliminary fair value of the total consideration at October 26, 2017:
(in thousands) |
|
Total Acquisition Date Fair Value |
|
|
Cash consideration (net of $3.3 million cash acquired) |
|
$ |
56,859 |
|
Contingent cash consideration |
|
|
7,982 |
|
Seller liability assumed |
|
|
896 |
|
Working capital adjustment |
|
|
1,486 |
|
Total consideration assigned to net assets acquired |
|
$ |
67,223 |
|
Included in the table above is $8.0 million of estimated contingent payments which represents the fair value of the estimated payments which will become due if certain sales thresholds are achieved through December 2020. The fair value of the contingent cash consideration was estimated by using an option pricing model framework, which represents our own assumptions and data, and is based on our best available information. As of June 30, 2018, we had $8.0 million recorded which includes $0.2 million of accretion which was included in Selling, General and Administrative expenses for the twenty-six weeks ended June 30, 2018, related to this payment. The maximum contingent payment would be $11.7 million. Additionally, during the thirteen weeks ended June 30, 2018, we finalized working capital and other purchase price adjustments based on the MAS standalone audited 2017 financial statements, resulting in a payment to the former shareholder of $1.5 million. This amount had previously been accrued on our Consolidated Balance Sheet.
7
Table of Contents
The transaction was accounted for as a business combination under the acquisition method of accounting. Accordingly, the assets acquired and liabilities assumed were recorded at fair value, with the remaining purchase price recorded as goodwill. The following table summarizes the preliminary fair values of the assets acquired and liabilities assumed as of October 26, 2017 (in thousands):
|
|
October 26, 2017 (As initially reported) |
|
|
Measurement period adjustments |
|
|
October 26, 2017 (As adjusted) |
|
|||
Current assets (net of $3.3 million cash acquired) |
|
$ |
21,756 |
|
|
$ |
90 |
|
|
$ |
21,846 |
|
Property, plant and equipment |
|
|
1,615 |
|
|
|
- |
|
|
|
1,615 |
|
Intangible assets |
|
|
20,440 |
|
|
|
- |
|
|
|
20,440 |
|
Goodwill |
|
|
35,624 |
|
|
|
(193 |
) |
|
|
35,431 |
|
Total assets acquired |
|
|
79,435 |
|
|
|
(103 |
) |
|
|
79,332 |
|
Current liabilities |
|
|
5,691 |
|
|
|
(50 |
) |
|
|
5,641 |
|
Long-term liabilities |
|
|
6,468 |
|
|
|
- |
|
|
|
6,468 |
|
Total liabilities assumed |
|
|
12,159 |
|
|
|
(50 |
) |
|
|
12,109 |
|
Net assets acquired |
|
$ |
67,276 |
|
|
$ |
(53 |
) |
|
$ |
67,223 |
|
The estimated fair value of the MAS assets acquired and liabilities assumed are provisional as of June 30, 2018 and are based on information that is currently available. Additional information about conditions that existed as of the date of acquisition are being gathered to finalize these provisional measurements, particularly with respect to inventory valuation. Accordingly, the measurement of the MAS assets acquired and liabilities assumed may change significantly upon completion of the purchase price allocation, both of which are expected to occur no later than one year from the acquisition date.
The valuation of the intangible assets acquired and related amortization periods are as follows:
(in thousands) |
|
Valuation |
|
|
Amortization Period (in years) |
|
Customer relationships |
|
$ |
14,840 |
|
|
8-12 |
Tradenames |
|
|
5,600 |
|
|
15 |
Total |
|
$ |
20,440 |
|
|
|
The fair values of the Customer Relationships and Tradenames were estimated using a discounted present value income approach. Under this method, an intangible asset’s fair value is equal to the present value of the incremental after-tax cash flows (excess earnings) attributable solely to the intangible asset over its remaining useful life. To calculate fair value, we used cash flows discounted at rates ranging from 15% to 17%, which were considered appropriate given the inherent risk associated with each type of asset. We believe that the level and timing of cash flows appropriately reflect market participant assumptions.
The goodwill recognized is attributable primarily to strategic and synergistic opportunities related to existing automotive aftermarket businesses, the assembled workforce of MAS and other factors. The goodwill is expected to be deductible for tax purposes.
Pro Forma Financial Information (Unaudited)
The unaudited pro forma information for the periods set forth below give effect to the MAS acquisition as if it occurred as of December 27, 2015, the start of our 2016 fiscal year. The pro forma information is presented for informational purposes only and is not necessarily indicative of the results of the operations that actually would have been achieved had the acquisition been consummated as of that time:
|
|
Twenty-Six Weeks Ended |
|
|
(in thousands) |
|
July 1, 2017 |
|
|
Net sales |
|
$ |
469,045 |
|
Net income |
|
$ |
57,850 |
|
Diluted earnings per share |
|
$ |
1.68 |
|
The unaudited pro forma net income for the twenty-six week period ending July 1, 2017 was adjusted to include amortization of intangible assets, accretion for contingent consideration liabilities and to exclude financing costs of MAS which we do not believe would have occurred.
3. |
Sales of Accounts Receivable |
8
Table of Contents
We have entered into several customer sponsored programs administered by unrelated financial institutions that permit us to sell certain accounts receivable at discounted rates to the financial institutions. Transactions under these agreements were accounted for as sales of accounts receivable and were removed from our Consolidated Balance Sheet at the time of the sales transactions. Pursuant to these agreements, we sold $282.1 million and $299.1 million of accounts receivable during the twenty-six weeks ended June 30, 2018 and July 1, 2017, respectively. If receivables had not been sold, $358.3 million and $380.8 million of additional accounts receivable would have been outstanding at June 30, 2018 and December 30, 2017, respectively, based on standard payment terms. Selling, general and administrative expenses for the twenty-six weeks ended June 30, 2018 and July 1, 2017 included $6.7 million and $5.6 million, respectively, in financing costs associated with these accounts receivable sales programs.
4. |
Inventories |
Inventories include the cost of material, freight, direct labor and overhead utilized in the processing of our products, and are stated at the lower of cost or net realizable value. Inventories were as follows:
(in thousands) |
|
June 30, 2018 |
|
|
December 30, 2017 |
|
||
Bulk product |
|
$ |
93,751 |
|
|
$ |
82,010 |
|
Finished product |
|
|
121,363 |
|
|
|
126,827 |
|
Packaging materials |
|
|
3,409 |
|
|
|
3,312 |
|
Total |
|
$ |
218,523 |
|
|
$ |
212,149 |
|
5. |
Goodwill and Intangible Assets |
Goodwill
Goodwill included the following:
(in thousands) |
|
June 30, 2018 |
|
|
December 30, 2017 |
|
||
Balance at beginning of period |
|
$ |
65,999 |
|
|
$ |
28,146 |
|
Goodwill acquired |
|
|
1,112 |
|
|
|
37,853 |
|
Measurement period adjustments |
|
|
(193 |
) |
|
|
- |
|
Balance at end of period |
|
$ |
66,918 |
|
|
$ |
65,999 |
|
Intangible Assets
Intangible assets included the following:
|
|
|
|
|
|
June 30, 2018 |
|
|
December 30, 2017 |
|
||||||||||||||||||
(in thousands) |
|
Weighted Average Amortization Period |
|
|
Gross Carrying Value |
|
|
Accumulated Amortization |
|
|
Net Carrying Value |
|
|
Gross Carrying Value |
|
|
Accumulated Amortization |
|
|
Net Carrying Value |
|
|||||||
Intangible assets subject to amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tradenames |
|
|
14.3 |
|
|
$ |
5,600 |
|
|
$ |
213 |
|
|
$ |
5,387 |
|
|
$ |
5,600 |
|
|
$ |
62 |
|
|
$ |
5,538 |
|
Customer relationships |
|
|
9.6 |
|
|
|
17,049 |
|
|
|
1,536 |
|
|
|
15,513 |
|
|
|
17,049 |
|
|
|
772 |
|
|
|
16,277 |
|
Technology |
|
|
13.5 |
|
|
|
367 |
|
|
|
37 |
|
|
|
330 |
|
|
|
367 |
|
|
|
24 |
|
|
|
343 |
|
Total |
|
|
|
|
|
$ |
23,016 |
|
|
$ |
1,786 |
|
|
$ |
21,230 |
|
|
$ |
23,016 |
|
|
$ |
858 |
|
|
$ |
22,158 |
|
Amortization expense was $1.1 million and less than $0.1 million for the twenty-six weeks ended June 30, 2018 and July 1, 2017, respectively.
6. |
Revenue Recognition |
The FASB issued an accounting standard update in May 2014 regarding the accounting for and disclosure of revenue. Specifically, the update outlined a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers, which will be common to both U.S. GAAP and International Financial Reporting Standards.
Our primary source of revenue is from contracts with and purchase orders from customers. Revenue is recognized from product sales when goods are shipped, title and risk of loss and control have been transferred to the customer, and collection is reasonably assured. We estimate the transaction price at the inception of a contract or upon fulfilling a purchase order, including any variable consideration, and will update the
9
Table of Contents
estimate for changes in circumstances. We utilize the most likely amount method consistently to estimate the effect of uncertainty on the amount of variable consideration to which we would be entitled. The most likely amount method considers the single most likely amount from a range of possible consideration amounts. This method is utilized for all of our variable consideration.
We record estimates for cash discounts, product returns, promotional rebates, core return deposits and other discounts in the period the related product revenue is recognized (“Customer Credits”). The provision for Customer Credits is recorded as a reduction from gross sales and reserves for Customer Credits are shown as a reduction of accounts receivable. Accrued customer rebates which we expect to settle in cash are classified as other accrued liabilities. Actual Customer Credits have not differed materially from estimated amounts for each period presented. Amounts billed to customers for shipping and handling are included in net sales. Costs associated with shipping and handling are included in cost of goods sold. We have concluded that our estimates of variable consideration are not constrained according to the definition of the new standard.
All of our revenue was recognized under the point of time approach in accordance with the revenue standard during the twenty-six weeks ended June 30, 2018 and July 1, 2017, respectively. Also, we do not have significant financing arrangements with our customers, as our credit terms are all less than one year. Lastly, we do not receive noncash consideration (such as materials or equipment) from our customers to facilitate the fulfillment of our contracts.
Five-step model
We apply the FASB’s guidance on revenue recognition, which requires us to recognize the amount of revenue and consideration which we expect to receive in exchange for goods or services transferred to our customers. To do this, we apply the five-step model prescribed by the FASB, which requires us to: (i) identify the contract with a customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the performance obligations in the contract; and (v) recognize revenue when, or as, we satisfy a performance obligation.
Contract Assets and Liabilities
We recognize a receivable or contract asset when we perform a service or transfer a good in advance of receiving consideration.
- A receivable is recorded when our right to consideration is unconditional and only the passage of time is required before payment of that consideration is due.
- A contract asset is recorded when our right to consideration in exchange for good or services that we have transferred to a customer is conditional on something other than the passage of time. We did not have any contract assets recorded as of June 30, 2018 or December 30, 2017.
We recognize a contract liability when we receive consideration, or if we have the unconditional right to receive consideration, in advance of satisfying the performance obligation. A contract liability is our obligation to transfer goods or services to a customer for which we have received consideration, or an amount of consideration is due from the customer. We did not have any contract liabilities recorded as of June 30, 2018 or December 30, 2017.
Disaggregated Revenue
The following tables present our disaggregated net sales by Type of Major Good / Product Line, and Geography.
|
|
Thirteen Weeks Ended |
|
|
Twenty-Six Weeks Ended |
|
||||||||||
(in thousands) |
|
June 30, 2018 |
|
|
July 1, 2017 |
|
|
June 30, 2018 |
|
|
July 1, 2017 |
|
||||
Powertrain |
|
$ |
99,224 |
|
|
$ |
95,365 |
|
|
$ |
194,375 |
|
|
$ |
190,228 |
|
Chassis |
|
|
70,266 |
|
|
|
60,722 |
|
|
|
137,264 |
|
|
|
116,206 |
|
Automotive Body |
|
|
57,289 |
|
|
|
61,530 |
|
|
|
112,534 |
|
|
|
123,004 |
|
Hardware |
|
|
11,368 |
|
|
|
11,645 |
|
|
|
21,236 |
|
|
|
21,449 |
|
Net Sales |
|
$ |
238,147 |
|
|
$ |
229,262 |
|
|
$ |
465,409 |
|
|
$ |
450,887 |
|
|
|
Thirteen Weeks Ended |
|
|
Twenty-Six Weeks Ended |
|
||||||||||
(in thousands) |
|
June 30, 2018 |
|
|
July 1, 2017 |
|
|
June 30, 2018 |
|
|
July 1, 2017 |
|
||||
Net Sales to U.S. Customers |
|
$ |
223,025 |
|
|
$ |
215,493 |
|
|
$ |
433,451 |
|
|
$ |
424,075 |
|
Net Sales to Non-U.S. Customers |
|
|
15,122 |
|
|
|
13,769 |
|
|
|
31,958 |
|
|
|
26,812 |
|
Net Sales |
|
$ |
238,147 |
|
|
$ |
229,262 |
|
|
$ |
465,409 |
|
|
$ |
450,887 |
|
10
Table of Contents
On May 16, 2018, our shareholders approved our 2018 Stock Option and Stock Inventive Plan (the “2018 Plan” or the “Plan”), which supersedes our 2008 Stock Option and Stock Incentive Plan. All future stock compensation grants will be issued under the 2018 Plan. Under the terms of the Plan, our Board of Directors may grant up to 1,200,000 shares of common stock in the form of shares of restricted stock, restricted stock units, stock appreciation rights and stock options or combinations thereof to officers, directors, employees, important consultants and advisors. Grants under the Plan must be made within ten years of the date the Plan was approved. Stock options are exercisable upon the terms set forth in each grant agreement approved by the Board of Directors, but in no event more than ten years from the date of grant. Restricted stock and restricted stock units vest in accordance with the terms set forth in each applicable award agreement approved by our Board of Directors. At June 30, 2018, no shares had been granted under the 2018 Plan.
Restricted Stock
We grant restricted stock to certain employees and members of our Board of Directors. The value of restricted stock issued is based on the fair value of our common stock on the grant date. Vesting of restricted stock is conditional based on continued employment or service for a specified period and, in certain circumstances, the attainment of financial goals. We retain the restricted stock, and any dividends paid thereon, until the vesting conditions have been met. For awards with a service condition only, compensation cost related to the stock is recognized on a straight-line basis over the vesting period. For awards that have a service condition and require the attainment of financial goals, compensation cost related to the stock is calculated based upon the probable outcome of the performance conditions on the date of grant and is recognized over the performance period. Compensation cost related to restricted stock was $ 1.6 million and $ 1.3 million for the twenty-six weeks ended June 30, 2018 and July 1, 2017, respectively.
The following table summarizes our restricted stock activity for the twenty-six weeks ended June 30, 2018:
|
|
Shares |
|
|
Weighted Average Price |
|
||
Balance at December 30, 2017 |
|
|
153,727 |
|
|
$ |
59.96 |
|
Granted |
|
|
71,261 |
|
|
$ |
72.45 |
|
Vested |
|
|
(32,376 |
) |
|
$ |
57.55 |
|
Cancelled |
|
|
(4,821 |
) |
|
$ |
77.04 |
|
Balance at June 30, 2018 |
|
|
187,791 |
|
|
$ |
64.68 |
|
As of June 30, 2018, there was $ 5.5 million of unrecognized compensation cost related to nonvested restricted stock, which is expected to be recognized over a weighted-average period of approximately 2.6 years.
Cash flows resulting from tax deductions in excess of the tax effect of compensation cost recognized in the financial statements are classified as operating cash flows. The excess tax benefit generated from restricted shares which vested in the twenty-six weeks ended June 30, 2018 was $0.1 million and was credited to income tax expense. The excess tax benefit generated from restricted shares which vested in the twenty-six weeks ended July 1, 2017 was $0.3 million and was credited to income tax expense.
Stock Options
We grant stock options to certain employees. We expense the grant-date fair value of stock options. Compensation cost is recognized on a straight-line basis over the vesting period for which related services are performed. The compensation cost charged against income was $0.3 million and $0.1 million for the twenty-six weeks ended June 30, 2018 and July 1, 2017, respectively. The compensation costs were classified as Selling, general and administrative expense in the Consolidated Statements of Income. No cost was capitalized during the twenty-six weeks ended June 30, 2018 and July 1, 2017.
We use the Black-Scholes option valuation model to estimate the fair value of stock options granted. Expected volatility and expected dividend yield are based on the actual historical experience of our common stock. The expected life represents the period of time that options granted are expected to be outstanding and was calculated using historical option exercise data. The risk-free rate was based on a U.S. Treasury security with terms equal to the expected time of exercise as of the grant date. During the twenty-six weeks ended June 30, 2018 and July 1, 2017 we granted 61,514 and 58,204 stock options, respectively.
11
Table of Contents
The following table summarizes our stock option activity for the twenty-six weeks ended June 30, 2018:
|
Shares |
|
|
Weighted Average Exercise Price |
|
|
Weighted Average Remaining Term (In years) |
|
|
Aggregate Intrinsic Value |
|
||||
Balance at December 30, 2017 |
|
122,547 |
|
|
$ |
57.74 |
|
|
|
|
|
|
|
|
|
Granted |
|
61,514 |
|
|
$ |
72.52 |
|
|
|
|
|
|
|
|
|
Balance at June 30, 2018 |
|
184,061 |
|
|
$ |
62.68 |
|
|
|
3.6 |
|
|
$ |
1,875,799 |
|
Options exercisable at June 30, 2018 |
|
51,079 |
|
|
$ |
47.96 |
|
|
|
2.7 |
|
|
$ |
1,184,360 |
|
There were no options exercised during the twenty-six weeks ended June 30, 2018. There were 32,000 options exercised in the twenty-six weeks ended July 1, 2017. As of June 30, 2018, there was $1.7 million of unrecognized compensation cost related to non-vested stock options, which is expected to be recognized over a weighted-average period of 3.1 years.
There was no cash generated from stock option exercises in the twenty-six weeks ended June 30, 2018. The cash received from stock option exercises was $0.1 million in the twenty-six weeks ended July 1, 2017.
There was no excess tax benefit generated from stock options exercised in the twenty-six weeks ended June 30, 2018. There was $0.6 million of excess tax benefit generated from stock option exercises in the twenty-six weeks ended July 1, 2017 and was credited to income tax expense.
Employee Stock Purchase Plan
In May 2017, our shareholders’ approved the Dorman Products, Inc. Employee Stock Purchase Plan (the “ESPP”), which makes available 1,000,000 shares of our common stock for sale to eligible employees. There were 7,382 shares purchased under this plan in the twenty-six weeks ended June 30, 2018. During the twenty-six weeks ended June 30, 2018, compensation cost under the Plan was $0.1 million.
8. |
Earnings Per Share |
Basic earnings per share is calculated by dividing our net income by the weighted average number of common shares outstanding during the period, excluding nonvested restricted stock which is considered to be contingently issuable. To calculate diluted earnings per share, common share equivalents are added to the weighted average number of common shares outstanding. Common share equivalents are calculated using the treasury stock method and are computed based on outstanding stock-based awards. Stock-based awards of 71,000 shares and 53,000 shares were excluded from the calculation of diluted earnings per share as of June 30, 2018 and July 1, 2017, respectively, as their effect would have been anti-dilutive.
The following table sets forth the computation of basic earnings per share and diluted earnings per share:
|
|
Thirteen Weeks Ended |
|
|
Twenty-Six Weeks Ended |
|
||||||||||
(in thousands, except per share data) |
|
June 30, 2018 |
|
|
July 1, 2017 |
|
|
June 30, 2018 |
|
|
July 1, 2017 |
|
||||
Numerator |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
34,339 |
|
|
$ |
28,437 |
|
|
$ |
64,985 |
|
|
$ |
57,624 |
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average basic shares outstanding |
|
|
33,146 |
|
|
|
34,128 |
|
|
|
33,273 |
|
|
|
34,256 |
|
Effect of stock-based compensation awards |
|
|
80 |
|
|
|
97 |
|
|
|
82 |
|
|
|
94 |
|
Weighted average diluted shares outstanding |
|
|
33,226 |
|
|
|
34,225 |
|
|
|
33,355 |
|
|
|
34,350 |
|
Earnings Per Share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
1.04 |
|
|
$ |
0.83 |
|
|
$ |
1.95 |
|
|
$ |
1.68 |
|
Diluted |
|
$ |
1.03 |
|
|
$ |
0.83 |
|
|
$ |
1.95 |
|
|
$ |
1.68 |
|
9. |
Common Stock Repurchases |
We periodically repurchase, at the then current market price, and cancel common stock issued to the Dorman Products, Inc. 401(k) Retirement Plan and Trust (the “401(k) Plan”). Shares are generally purchased from the 401(k) Plan when participants sell units as permitted by the 401(k) Plan or elect to leave the 401(k) Plan upon retirement, termination or other reasons. For the twenty-six weeks ended June 30, 2018, we repurchased and cancelled 9,500 shares of common stock for $0.7 million at an average price of $69.10 per share. During the fifty-two weeks ended December 30, 2017, we repurchased and cancelled 19,110 shares of common stock for $1.4 million at an average price of $73.34 per share.
12
Table of Contents
Our Board of Directors authorized a share repurchase program of up to $250 million through December 31, 2018. Under this program, share repurchases may be made from time to time depending on market conditions, share price, share availability and other factors at our discretion. The share repurchase program does not obligate us to acquire any specific number of shares. For the twenty-six weeks ended June 30, 2018, we repurchased and cancelled 400,388 shares of common stock for $27.4 million at an average price of $68.46 per share under this program. For the fifty-two weeks ended December 30, 2017, we repurchased and cancelled 1,006,365 shares of common stock for $74.7 million at an average price of $74.26 per share under this program.
10. |
Related-Party Transactions |
We have a non-cancelable operating lease for our primary operating facility with a partnership in which Steven L. Berman, our Executive Chairman, and his family members, are partners. Based upon the terms of the lease, payments will be $1.6 million in fiscal 2018 and were $1.6 million in fiscal 2017. This lease will expire on December 31, 2022. In the opinion of our Audit Committee, the terms and rates of this lease are no less favorable than those which could have been obtained from an unaffiliated party when the lease was renewed during November 2016.
Additionally, we have a non-cancelable operating lease for our Canadian operating facility from a corporation of which an employee, who is also the former owner of MAS, and his family members are owners. Based upon the terms of the lease, payments will be $0.5 million in fiscal 2018 and were $0.1 million in fiscal 2017. This lease will expire on October 31, 2018.
We are a partner in a joint venture with one of our suppliers and own minority interests in two other suppliers. Each of these investments is accounted for according to the equity method. In June, 2018 we acquired the remaining outstanding shares of a previously unconsolidated entity. The estimated fair value of the net assets acquired was less than our prior investment in the entity. As a result, we recorded an impairment charge of $1.1 million which is included within Selling, General, and Administrative expenses in the Consolidated Statement of Income during the thirteen and twenty-six weeks ended June 30, 2018.
11. |
Income Taxes |
At June 30, 2018, we had $2.5 million of net unrecognized tax benefits, $2.2 million of which would affect our effective tax rate if recognized. We recognize interest and penalties related to uncertain tax positions in income tax expense. As of June 30, 2018 we had approximately $0.7 million of accrued interest and penalties related to uncertain tax positions.
We file income tax returns in the United States, Canada, India, and Mexico. All years before 2014 are closed for federal tax purposes. Tax years before 2013 are closed for the all states in which we file. We filed tax returns in Sweden through 2012 and all years prior to 2010 are closed. It is reasonably possible that audit settlements, the conclusion of current examinations or the expirations of the statute of limitations could impact the Company’s unrecognized tax benefits.
On December 22, 2017, the Tax Cuts and Jobs Act (the “TCJA”) was enacted. The TCJA includes a number of changes to existing U.S. tax laws that impact the Company, most notably a reduction of the U.S. corporate tax rate from 35% to 21%, for tax years beginning after December 31, 2017. The TCJA also provides for acceleration of depreciation for certain assets placed into service after September 27, 2017, as well as prospective changes beginning in 2018, including additional limitations on deductibility of executive compensation and employee meal benefits.
As permitted by SAB No. 118, the net tax expense recorded in our financial statements for the fourth fiscal quarter of 2017 due to the enactment of the TCJA is considered “provisional” based on reasonable estimates. The net tax expense recorded was $4.4 million. We are continuing to collect and analyze detailed information that could impact this amount, and may record adjustments to refine those estimates during the measurement period defined in SAB No. 118, as additional analysis is completed. No adjustments to the provisional expense related to the enactment of the TCJA were recorded in the twenty-six weeks ended June 30, 2018.
12.Fair Value Disclosures
The carrying value of financial instruments such as cash, accounts receivable, accounts payable, and other current assets and liabilities approximate their fair value based on the short-term nature of these instruments.
13. |
New and Recently Adopted Accounting Pronouncements |
On December 31, 2017, the beginning of our 2018 fiscal year, we adopted ASU No. 2014-09, Revenue from Contracts with Customers, which outlines a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most current revenue recognition guidance, including industry-specific guidance. Topic 606 is based on the principle that an entity should recognize revenue to depict the transfer of goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Topic 606 also requires additional disclosure about the nature, amount, timing and uncertainty of revenue and cash flows arising from customer contracts, including significant judgments and changes in judgments and assets recognized from costs incurred to fulfill a contract. We adopted the standard on December 31, 2017 using the modified retrospective transaction method and the adoption did not have a material effect on our financial position, results of operations and internal controls over financial reporting. See Note 6 for additional information on revenue recognition.
In January 2016, the FASB issued ASU No. 2016-01, Financial Instruments – Overall, which relates to the recognition and measurement of financial assets and liabilities. The new guidance makes targeted improvements to GAAP impacting equity investments (other than those
13
Table of Contents
accounted for under the equity method or consolidated), financial liabilities accounted for under the fair value election, and presentation and disclosure requirements for financial instruments, among other changes. The new guidance is effective for annual periods beginning after December 15, 2017, with early adoption prohibited other than for certain provisions. Adoption of this ASU did not have a material impact on our consolidated financial statements.
In February 2016, the FASB issued ASU No. 2016-02, Leases, which replaces existing lease guidance. The ASU is intended to provide enhanced transparency and comparability by requiring lessees to record right-of-use assets and corresponding lease liabilities on the balance sheet. The new guidance will continue to classify leases as either finance or operating, with classification affecting the pattern of expense recognition in the statement of operations. The new guidance is effective for annual periods beginning after December 15, 2018, with early application permitted. The new standard is required to be applied with a modified retrospective approach. We are evaluating the effect that the new guidance will have on our consolidated financial statements and related disclosures.
In August 2016, the FASB issued ASU 2016-15, Statement of Cash Flows: Classification of Certain Cash Receipts and Cash Payments, which clarifies and provides guidance on eight cash flow classification issues and is intended to reduce existing diversity in practice in how certain cash receipts and cash payments are presented and classified in the statement of cash flows. ASU 2016-15 is effective for annual periods beginning after December 15, 2017, including interim periods within those fiscal years. Early adoption is permitted, including adoption in an interim period. Adoption of this ASU did not have a material impact on our consolidated financial statements.
In January 2017, the FASB issued ASU 2017-04, Simplifying the Test for Goodwill Impairment, which eliminates the need to perform a hypothetical purchase price allocation to measure goodwill impairment. ASU 2017-04 is effective for annual periods beginning after December 15, 2019, including interim periods within those fiscal years. Early adoption is permitted, including adoption in an interim period. We are evaluating the effect that the new guidance will have, however, we do not believe the new guidance will have a material impact on our consolidated financial statements and related disclosures.
In June 2018, the FASB issued ASU 2018-07, Improvements to Nonemployee Share-Based Payment Accounting, which expands the scope of the current employee share-based payment guidance to include share-based payments issued to nonemployees to substantially aligns the accounting for share-based payments for nonemployees with those made to employees including, the fair value measurement, measurement date and classification of certain awards. The new guidance is effective for fiscal years beginning after December 15, 2018, with early application permitted. We are evaluating the effect that the new guidance will have, however, we do not believe the new guidance will have a material impact on our consolidated financial statements and related disclosures.
14
Table of Contents
ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Cautionary Statement Regarding Forward Looking Statements
Certain statements in this document constitute “forward-looking statements” within the meaning of the Federal Private Securities Litigation Reform Act of 1995. While forward-looking statements sometimes are presented with numerical specificity, they are based on various assumptions made by management regarding future circumstances over many of which the Company has little or no control. Forward-looking statements may be identified by words including “anticipate,” “believe,” “estimate,” “expect,” and similar expressions. The Company cautions readers that forward-looking statements, including, without limitation, those relating to future business prospects, revenues, working capital, liquidity, and income, are subject to certain risks and uncertainties that would cause actual results to differ materially from those indicated in the forward-looking statements. Factors that could cause actual results to differ from forward-looking statements include but are not limited to competition in the automotive aftermarket industry, unfavorable economic conditions, concentration of the Company’s sales and accounts receivable among a small number of customers, the impact of consolidation in the automotive aftermarket industry, foreign currency fluctuations, loss of key suppliers, space limitations on our customer shelves, delay in the development and design of new products, improvements in new vehicle quality, claims of intellectual property infringement, quality problems, loss of third-party transportation providers, unfavorable results of legal proceedings, concentration of ownership, disruption from events beyond the Company’s control, risks associated with conflict minerals, risks associated with cyber-attacks, the imposition of new taxes or duties, the termination or modification of accounts receivable sales agreements, common stock market price volatility, loss of highly qualified Contributors, inability to acquire other businesses or integrate acquisitions successfully, and other risks and factors identified from time to time in the reports the Company files with the SEC. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated or projected. For additional information concerning factors that could cause actual results to differ materially from the information contained in this report, reference is made to the information in “Part I, Item 1A Risk Factors.” in the Company’s Annual Report on Form 10-K for the fiscal year ended December 30, 2017. You should not place an undue reliance on forward-looking statements. Such statements speak only as to the date on which they are made, and we undertake no obligation to update publicly or revise any forward-looking statement, regardless of future developments or the availability of new information.
Introduction
The following discussion and analysis, as well as other sections in this Quarterly Report on Form 10-Q, should be read in conjunction with the unaudited consolidated financial statements and footnotes thereto of Dorman Products, Inc. and its subsidiaries included in “Item 1. Financial Statements” of this Quarterly Report on Form 10-Q and with Management’s Discussion and Analysis of Financial Condition and Results of Operations and the audited consolidated financial statements and footnotes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 30, 2017.
Overview
We believe we are a leading supplier of replacement parts and fasteners for passenger cars, light trucks, and heavy duty trucks in the automotive aftermarket. We distribute and market approximately 216,000 different SKU’s of automotive replacement parts, many of which we design and engineer. These SKU’s are sold under our various brand names, under our customers’ private label brands or in bulk. We believe we are a leading aftermarket supplier of original equipment “dealer exclusive” items. Original equipment “dealer exclusive” parts are those parts which were traditionally available to consumers only from original equipment manufacturers or salvage yards. These parts include, among other parts, intake manifolds, exhaust manifolds, window regulators, radiator fan assemblies, tire pressure monitor sensors, complex electronics modules, and exhaust gas recirculation (EGR) coolers.
We generate virtually all of our revenues from customers in the North American automotive aftermarket, primarily in the United States. Our products are sold primarily through automotive aftermarket retailers; national, regional and local warehouse distributors and specialty markets; and salvage yards. We also distribute automotive replacement parts outside the United States, with sales primarily into Canada, Mexico, Europe, the Middle East, and Australia.
We may experience significant fluctuations from quarter to quarter in our results of operations due to the timing of orders placed by our customers. Generally, the second and third quarters have the highest level of net sales. The introduction of new products and product lines to customers may cause significant fluctuations from quarter to quarter.
We operate on a fifty-two, fifty-three week period ended on the last Saturday of the calendar year. Our 2018 fiscal year will be a fifty-two week period that will end on December 29, 2018. The fiscal year ended December 30, 2017 was a fifty-two week period.
New Product Development
New product development is a critical success factor for us and is our primary vehicle for growth. We have made incremental investments to increase our new product development efforts each year since 2003 in an effort to grow our business and strengthen our relationships with our customers. The investments are primarily in the form of increased product development resources, increased customer and end-user awareness programs and customer service improvements. These investments have enabled us to provide an expanding array of new product offerings and grow revenues at levels that exceed market growth rates. As a result of these investments, we introduced 3,134 new products to our customers and end users in the twenty-six weeks ended June 30, 2018, including 698 “New to the Aftermarket” SKU’s. We introduced 4,079 new products to our customers and end users in the fiscal year ended December 30, 2017, including 1,192 “New to the Aftermarket” SKU’s.
Our complex electronics program capitalizes on the growing number of electronic components being utilized on today’s Original Equipment platforms. Current production models contain an average of approximately thirty-five electronic modules, with some high-end luxury vehicles containing over one hundred modules. Our complex electronics products are designed and developed in house and extensively tested to ensure consistent performance, and, our product portfolio is focused on further developing Dorman’s leadership position in the category.
15
Table of Contents
In 2012, we introduced Dorman Heavy Duty Solutions, a line of products to be marketed for the medium and heavy duty truck aftermarket. We believe that this market provides many of the same opportunities for growth that the automotive aftermarket has provided us over the past several years. Our focus here is on formerly “dealer only” parts similar to the automotive side of the business. We launched the initial program with a limited offering, but have made additional investments in new product development efforts to expand our product offering. We currently have approximately 1,157 SKU’s in this product line. We will continue to invest aggressively in the medium and heavy duty product line.
Acquisitions
Our growth is also impacted by acquisitions. For example, in October 2017, we acquired MAS Automotive Distributors, Inc. (“MAS Industries” or “MAS”). We believe MAS is highly complementary to our business and growth strategy. We may acquire businesses in the future to supplement our financial growth, distribution capabilities, or product development resources.
Economic Factors
Vehicle owners operate their current vehicles longer than they did several years ago. As a result, owners perform necessary repairs and maintenance in order to keep those vehicles well maintained. According to data published by Polk, a division of IHS Automotive, the average age of vehicles was 11.7 years as of January 2017, which is an increase from 11.6 years as of November 2016 despite increasing new car sales. Additionally, the number of vehicles in operation in the United States continues to increase, growing 2.4% in 2017 to 278.6 million from 272.0 million in 2016. Approximately 48% of vehicles in operation are 11 years old or older. Vehicle scrappage rates have also decreased over the last several years. The number of miles driven is another important statistic that impacts our business. According to the United States Department of Transportation, the number of miles driven has increased each year since 2011 with miles driven having increased 1.3% as of December 2017 as compared to December 2016. Generally, as vehicles are driven more miles, the more likely it is that parts will fail. The combination of the factors above has accounted for a portion of our sales growth.
Competition among our customer base continues to increase. As a result, our customers regularly seek more favorable pricing and product return provisions, and extended payment terms when negotiating with us. We attempt to avoid or minimize these concessions as much as possible, but we have granted pricing concessions, extended customer payment terms and allowed a higher level of product returns in certain cases. These concessions impact our profit levels and may require additional capital to finance the business. We expect our customers to continue to exert pressure on our margins.
Effective July 6, 2018, the Office of the United States Trade Representative (USTR) imposed an additional duty of 25% on approximately $34 billion worth of Chinese imports containing industrially significant technologies, including those related to China’s “Made in China 2025” industrial policy. These additional duties impact a subset of products that are manufactured for Dorman in China. We expect the impact of these additional duties, after mitigating actions including, but not limited to, price increases to our customers, will not be significant to our financial results in 2018.
Foreign Currency
Our recent acquisition of MAS increases our exposures to foreign currencies. MAS is headquartered in Montreal, Canada, and its financial transactions occur in both U.S. Dollars and Canadian Dollars. Since our consolidated financial statements are denominated in U.S. Dollars, the assets, liabilities, net sales, and expenses of MAS which are denominated in currencies other than the U.S. Dollar must be converted into U.S. Dollars using exchange rates for the current period. As a result, fluctuations in foreign currency exchange rates may impact our financial results.
In fiscal 2017, approximately 71% of our products were purchased from suppliers in a variety of foreign countries. The products generally are purchased through purchase orders with the purchase price specified in U.S. Dollars. Accordingly, we generally do not have exposure to fluctuations in the relationship between the U.S. Dollar and various foreign currencies between the time of execution of the purchase order and payment for the product. To the extent that the U.S. Dollar changes in value relative to foreign currencies in the future, the price of the product for new purchase orders may change in equivalent U.S. Dollars.
The largest portion of our overseas purchases comes from China. The Chinese Yuan to U.S. Dollar exchange rate has fluctuated over the past several years. Any future changes in the value of the Chinese Yuan relative to the U.S. Dollar may result in a change in the cost of products that we purchase from China. However, the cost of the products we procure is also affected by other factors including raw material availability, labor cost, transportation costs, and other factors.
Impact of Inflation
The overall impact of inflation has not resulted in a significant change in labor costs or the cost of general services utilized.
The cost of many commodities that are used in our products has fluctuated over time resulting in increases and decreases in the cost of our products. In addition, we have periodically experienced increased transportation costs as a result of higher fuel prices, capacity constraints, and other factors. We will attempt to offset cost increases by passing along selling price increases to customers, using alternative suppliers and by sourcing purchases from other countries. However there can be no assurance that we will be successful in these efforts.
16
Table of Contents
The following table sets forth, for the periods indicated, the percentage of net sales represented by certain items in our Consolidated Statements of Income:
|
|
Thirteen Weeks Ended* |
|
|
Twenty-Six Weeks Ended* |
|
||||||||||||||||||||||||||
|
|
June 30, 2018 |
|
|
July 1, 2017 |
|
|
June 30, 2018 |
|
|
July 1, 2017 |
|
||||||||||||||||||||
Net sales |
|
$ |
238.1 |
|
|
|
100.0 |
% |
|
$ |
229.3 |
|
|
|
100.0 |
% |
|
$ |
465.4 |
|
|
|
100.0 |
% |
|
$ |
450.9 |
|
|
|
100.0 |
% |
Cost of goods sold |
|
$ |
145.4 |
|
|
|
61.1 |
% |
|
$ |
138.4 |
|
|
|
60.4 |
% |
|
$ |
284.1 |
|
|
|
61.0 |
% |
|
$ |
271.3 |
|
|
|
60.2 |
% |
Gross profit |
|
$ |
92.7 |
|
|
|
38.9 |
% |
|
$ |
90.9 |
|
|
|
39.6 |
% |
|
$ |
181.3 |
|
|
|
39.0 |
% |
|
$ |
179.6 |
|
|
|
39.8 |
% |
Selling, general and administrative expenses |
|
$ |
49.9 |
|
|
|
21.0 |
% |
|
$ |
45.9 |
|
|
|
20.0 |
% |
|
$ |
98.6 |
|
|
|
21.2 |
% |
|
$ |
89.6 |
|
|
|
19.8 |
% |
Income from operations |
|
$ |
42.8 |
|
|
|
18.0 |
% |
|
$ |
45.0 |
|
|
|
19.6 |
% |
|
$ |
82.8 |
|
|
|
17.8 |
% |
|
$ |
90.0 |
|
|
|
20.0 |
% |
Interest income, net |
|
$ |
0.1 |
|
|
|
0.0 |
% |
|
$ |
0.2 |
|
|
|
0.1 |
% |
|
$ |
0.2 |
|
|
|
0.0 |
% |
|
$ |
0.3 |
|
|
|
0.0 |
% |
Income before income taxes |
|
$ |
42.9 |
|
|
|
18.0 |
% |
|
$ |
45.2 |
|
|
|
19.7 |
% |
|
$ |
83.0 |
|
|
|
17.8 |
% |
|
$ |
90.3 |
|
|
|
20.0 |
% |
Provision for income taxes |
|
$ |
8.5 |
|
|
|
3.6 |
% |
|
$ |
16.8 |
|
|
|
7.3 |
% |
|
$ |
18.0 |
|
|
|
3.9 |
% |
|
$ |
32.7 |
|
|
|
7.2 |
% |
Net income |
|
$ |
34.3 |
|
|
|
14.4 |
% |
|
$ |
28.4 |
|
|
|
12.4 |
% |
|
$ |
65.0 |
|
|
|
14.0 |
% |
|
$ |
57.6 |
|
|
|
12.8 |
% |
* Information in table does not add due to rounding
Thirteen Weeks Ended June 30, 2018 Compared to Thirteen Weeks Ended July 1, 2017
Net sales increased 4% to $238.1 million for the thirteen weeks ended June 30, 2018 from $229.3 million for the thirteen weeks ended July 1, 2017. The increase in net sales is primarily due to approximately $10 million of net sales attributed to MAS which was partially offset by the negative effects of a brand protection pricing policy change made in late fiscal 2017.
Gross profit margin was 38.9% of net sales for the thirteen weeks ended June 30, 2018 compared to 39.6% of net sales for the thirteen weeks ended July 1, 2017. The decrease in gross profit margin was primarily attributable to a $0.9 million inventory fair value adjustment resulting from the MAS acquisition and slightly unfavorable sales mix towards lower margin products, mainly related to MAS products.
Selling, general and administrative expenses were $49.9 million for the thirteen weeks ended June 30, 2018 compared to $45.9 million for the thirteen weeks ended July 1, 2017. The increase in expense during the thirteen weeks ended June 30, 2018 was primarily due to the inclusion of the expenses of MAS, increased investment in product development, an increase in wage and benefit costs, and a $1.1 million non-cash impairment related to the acquisition of the remaining outstanding shares of a previously unconsolidated entity.
Our effective tax rate was 19.9% for the thirteen weeks ended June 30, 2018 compared to 37.1% for the thirteen weeks ended July 1, 2017. The effective tax rate decreased primarily due to the Tax Cuts and Jobs Act enacted in the United States in December 2017, which lowered the U.S Corporate federal income tax rate to 21% beginning in 2018.
Twenty-Six Weeks Ended June 30, 2018 Compared to Twenty-Six Weeks Ended July 1, 2017
Net sales increased 3% to $465.4 million for the twenty-six weeks ended June 30, 2018 from $450.9 million for the twenty-six weeks ended July 1, 2017. The increase in net sales is primarily due to approximately $20.2 million of net sales attributed to MAS which was partially offset by the effects of destocking at our customers and the negative effects of a brand protection pricing policy change made in late fiscal 2017.
Gross profit margin was 39.0% of net sales for the twenty-six weeks ended June 30, 2018 compared to 39.8% of net sales for the twenty-six weeks ended July 1, 2017. The decrease in gross profit margin was primarily attributable to lower overall selling prices, a $1.8 million inventory fair value adjustment resulting from the MAS acquisition and an unfavorable sales mix towards lower margin products.
Selling, general and administrative expenses were $98.6 million for the twenty-six weeks ended June 30, 2018 compared to $89.6 million for the twenty-six weeks ended July 1, 2017. The increase in expense during the twenty-six weeks ended June 30, 2018 was primarily due to the inclusion of the expenses of MAS, increased investment in product development, an increase in wage and benefit costs, and a $1.1 million non-cash impairment related to the acquisition of the remaining outstanding shares of a previously unconsolidated entity. In addition, accounts receivable sales costs increased $1.1 million due to increased interest rates associated with the program.
Our effective tax rate was 21.7% for the twenty-six weeks ended June 30, 2018 compared to 36.2% for the twenty-six weeks ended July 1, 2017. The effective tax rate decreased primarily due to the Tax Cuts and Jobs Act enacted in the United States in December 2017, which lowered the U.S Corporate federal income tax rate to 21% beginning in 2018.
Liquidity and Capital Resources
Historically, our primary sources of liquidity have been our invested cash and the cash flow we generate from our operations, including accounts receivable sales programs provided by our customers. Cash and cash equivalents at June 30, 2018 increased to $74.8 million from $71.7 million at December 30, 2017. Working capital was $462.0 million at June 30, 2018 compared to $422.1 million at December 30, 2017. Shareholders’ equity was $674.0 million at June 30, 2018 and $634.8 million at December 30, 2017. Based on our current operating plan, we believe that our sources of available capital are adequate to meet our ongoing cash needs for at least the next twelve months. However, our liquidity could be negatively affected by extending payment terms to customers, a decrease in demand for our products, or other factors.
17
Table of Contents
Over the past several years we have continued to extend payment terms to certain customers as a result of customer requests and market demands. These extended terms have resulted in increased accounts receivable levels and significant uses of cash flows. We participate in accounts receivable sales programs with several customers which allow us to sell our accounts receivable to financial institutions to offset the negative cash flow impact of these payment terms extensions. During the twenty-six weeks ended June 30, 2018 and July 1, 2017, we sold approximately $282.1 million and $299.1 million, respectively, under these programs. We had the ability to sell significantly more accounts receivable under these programs if the needs of the business warranted. Further extensions of customer payment terms will result in additional uses of cash flow or increased costs associated with the sales of accounts receivable.
In December 2017, we entered into a credit agreement which will expire in December 2022. This agreement provides for an initial revolving credit facility of $100.0 million and gives us the ability to request increases of up to an incremental $100.0 million. Borrowings under the facility are on an unsecured basis with interest rates ranging from LIBOR plus 65 basis points to LIBOR plus 125 basis points based upon the ratio of consolidated funded debt to consolidated EBITDA, as defined by the credit agreement. The interest rate at June 30, 2018 was LIBOR plus 65 basis points (2.74%). The credit agreement also contains other covenants, including those related to the ratio of certain consolidated fixed charges to consolidated EBITDA, capital expenditures, and share repurchases, each as defined by the credit agreement. The credit agreement also requires us to pay an unused fee of 0.10% on the average daily unused portion of the facility. As of June 30, 2018, there were no borrowings under the facility and we had two outstanding letters of credit for approximately $0.8 million in the aggregate which were issued to secure ordinary course of business transactions. Net of these letters of credit, we had approximately $99.2 million available under the facility at June 30, 2018.
Cash Flows
The following summarizes the activities included in the Consolidated Statements of Cash Flows:
|
|
Twenty-Six Weeks Ended |
|
|||||
(in thousands) |
|
June 30, 2018 |
|
|
July 1, 2017 |
|
||
Cash provided by operating activities |
|
$ |
45,605 |
|
|
$ |
41,923 |
|
Cash used in investing activities |
|
|
(11,980 |
) |
|
|
(25,059 |
) |
Cash used in financing activities |
|
|
(30,421 |
) |
|
|
(36,777 |
) |
Net increase in cash and cash equivalents |
|
$ |
3,204 |
|
|
$ |
(19,913 |
) |
During the twenty-six weeks ended June 30, 2018, cash provided by operating activities was $45.6 million primarily as a result of $65.0 million in net income, non-cash adjustments to net income of $16.8 million and a net increase in operating assets and liabilities of $36.2 million. Compared to the Consolidated Balance Sheet at December 30, 2017, accounts receivable increased $40.2 million due to the timing of cash receipts. Inventory increased $6.1 million due to increased inventory purchases. Accounts payable increased $17.8 million due to the timing of payments to our vendors. Accrued compensation and other liabilities decreased $6.3 million primarily due to the timing of the Company’s employee bonus compensation program and related payment. The change in prepaids and other assets was not material.
During the twenty-six weeks ended July 1, 2017, cash provided by operating activities was $41.9 million primarily as a result of $57.6 million in net income, non-cash adjustments to net income of $9.1 million and a net increase in operating assets and liabilities of $24.8 million. Compared to the Consolidated Balance Sheet at December 31, 2016, inventory increased $29.7 million due to higher inventory purchases to support customer fill rates. Accounts payable increased by $18.2 million due to the increase in inventory and timing of payments to our vendors. Other assets and liabilities, net, increased by $13.3 million primarily due to a decrease in accrued income taxes and accrued compensation.
Investing activities used $12.0 million of cash in the twenty-six weeks ended June 30, 2018 and $25.1 million in the twenty-six weeks ended July 1, 2017.
|
• |
Capital spending in the twenty-six weeks ended June 30, 2018 was primarily related to $4.3 million in tooling associated with new products and $3.2 million in enhancements and upgrades to our information systems. |
|
• |
Capital spending in the twenty-six weeks ended July 1, 2017 was primarily related to $5.2 million in tooling associated with new products and $4.2 million in enhancements and upgrades to our information systems. |
|
• |
Additionally, during the twenty-six weeks ended July 1, 2017, we used $3.1 million to acquire certain assets of Ingalls Engineering Co., Inc. and $10.0 million to acquire a minority equity interest in a supplier. |
|
• |
The remaining capital spending in both periods resulted from scheduled equipment replacements, certain facility improvements and other capital projects. |
Financing activities used $30.4 million of cash in the twenty-six weeks ended June 30, 2018 and $36.8 million in the twenty-six weeks ended July 1, 2017.
|
• |
In the twenty-six weeks ended June 30, 2018, we paid $27.4 million to repurchase 400,388 common shares. In the twenty-six weeks ended July 1, 2017, we paid $35.0 million to repurchase 439,485 common shares. |
18
Table of Contents
Based on our current operating plan, we believe that our sources of available capital are adequate to meet our ongoing cash needs for at least the next twelve months.
During the twenty-six weeks ended June 30, 2018, we experienced no material changes to our contractual obligations as disclosed in our Annual Report on Form 10-K for the year ended December 30, 2017.
New and Recently Adopted Accounting Pronouncements
Please refer to Note 13, New and Recently Adopted Accounting Pronouncements, to the Notes to Consolidated Financial Statements.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Our market risk is the potential loss arising from adverse changes in interest rates. Substantially all of our available credit and our accounts receivable sale programs bear interest at rates tied to LIBOR. Under the terms of our revolving credit facility and customer-sponsored programs to sell accounts receivable, a change in the lender’s base rate, LIBOR or discount rates under our accounts receivable sale programs would affect the rate at which we could access funds thereunder. A one percentage point increase in LIBOR or the discount rates under the accounts receivable sales programs would increase our interest expense on our variable rate debt, if any, and our financing costs associated with our sales of accounts receivable by approximately $3.6 million annually. This estimate assumes that our variable rate debt balance and the level of sales of accounts receivable remains constant for an annual period and the interest rate change occurs at the beginning of the period. The hypothetical changes and assumptions may be different from what actually occurs in the future.
We have not historically and do not intend to use derivative financial instruments for trading or to speculate on changes in interest rates or commodity prices. We are not exposed to any significant market risks, foreign currency exchange risk or interest rate risk from the use of derivative instruments.
Item 4. Controls and Procedures
Conclusion Regarding the Effectiveness of Disclosure Controls and Procedures
We maintain disclosure controls and procedures designed to provide reasonable assurance that information required to be disclosed in reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosures.
Our management, with the participation of our Chief Executive Officer and our Chief Financial Officer, conducted an evaluation, as of the end of the period covered by this report, of the effectiveness of our disclosure controls and procedures, as such term is defined in Exchange Act Rule 13a-15(e). Based on this evaluation, our Chief Executive Officer and our Chief Financial Officer have concluded that, as of the end of the period covered by this report, our disclosure controls and procedures, as defined in Rule 13a-15(e), were effective at the reasonable assurance level.
Changes in Internal Control Over Financial Reporting
Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, also conducted an evaluation of our internal control over financial reporting to determine whether any changes occurred during the quarter ended June 30, 2018 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting. Based on that evaluation, there was no such change during the quarter ended June 30, 2018.
Limitations on the Effectiveness of Controls
Control systems, no matter how well conceived and operated, are designed to provide a reasonable, but not an absolute, level of assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected. The Company conducts periodic evaluations of its internal controls to enhance, where necessary, its procedures and controls.
19
Table of Contents
We are a party to or otherwise involved in legal proceedings that arise in the ordinary course of business, such as various claims and legal actions involving contracts, competitive practices, intellectual property infringement, product liability claims and other matters arising out of the conduct of our business. In the opinion of management, none of the actions, individually or in the aggregate, would likely have a material financial impact on the Company and we believe the range of reasonably possible losses from current matters is immaterial.
You should carefully consider the factors discussed in Part I, “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 30, 2017, which could materially affect our business, financial condition or future results. The risks described in our Annual Report on Form 10-K are not the only risks we face. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and/or operating results.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Issuer Purchases of Equity Securities
During the thirteen weeks ended June 30, 2018, we purchased shares of our common stock as follows:
Period |
|
Total Number of Shares Purchased (1) (2) |
|
|
Average Price Paid per Share |
|
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs (2) |
|
|
Maximum Number (or Approximate Dollar Value) of Shares that May Yet Be Purchased Under the Plans or Programs (2) |
|
||||
April 1, 2018 through April 28, 2018 |
|
|
180,481 |
|
|
$ |
67.46 |
|
|
|
177,911 |
|
|
$ |
55,702,751 |
|
April 29, 2018 through May 26, 2018 |
|
|
843 |
|
|
$ |
64.96 |
|
|
|
- |
|
|
$ |
55,702,751 |
|
May 27, 2018 through June 30, 2018 |
|
|
98,767 |
|
|
$ |
68.37 |
|
|
|
93,607 |
|
|
$ |
49,292,554 |
|
Total |
|
|
280,091 |
|
|
$ |
67.78 |
|
|
|
271,518 |
|
|
$ |
49,292,554 |
|
(1) |
Includes 6,620 shares purchased from the Dorman Products, Inc. 401(k) Plan and Trust (as described in Note 9 to the Notes to Consolidated Financial Statements in this Quarterly Report on Form 10-Q). Also includes 1,952 shares of our common stock withheld from participants for income tax withholding purposes in connection with the vesting of restricted stock grants during the period. The restricted stock was issued to participants pursuant to our 2008 Stock Option and Incentive Plan. |
(2) |
On December 12, 2013 we announced that our Board of Directors authorized a share repurchase program, authorizing the repurchase of up to $10 million of our outstanding common stock by the end of 2014. Through several expansions and extensions, our Board of Directors expanded the program up to $250 million and extended the program through December 31, 2018. Under this program, share repurchases may be made from time to time depending on market conditions, share price, share availability and other factors at our discretion. The share repurchase program does not obligate us to acquire any specific number of shares. We repurchased 400,388 shares under this program during the twenty-six weeks ended June 30, 2018. |
Item 3. Defaults Upon Senior Securities
None
Item 4. Mine Safety Disclosures
Not Applicable
None
20
Table of Contents
|
(a) |
Exhibits |
The Exhibits included in this report are listed in the Exhibit Index on page 22, which is incorporated herein by reference.
21
Table of Contents
|
|
|
10.1 |
|
|
|
|
|
10.2 |
|
|
|
|
|
10.3 |
|
|
|
|
|
10.4 |
|
|
|
|
|
10.5 |
|
|
|
|
|
10.6 |
|
|
|
|
|
10.7 |
|
|
|
|
|
31.1 |
|
|
|
|
|
31.2 |
|
|
|
|
|
32 |
|
|
|
|
|
101 |
|
The following financial statements from the Dorman Products, Inc. Quarterly Report on Form 10-Q as of and for the quarter ended June 30, 2018, formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Statements of Income; (ii) the Consolidated Balance Sheets; (iii) the Consolidated Statements of Cash Flows and (iv) the Notes to Consolidated Financial Statements. |
22
Table of Contents
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 thereunto duly authorized.
Dorman Products, Inc.
August 1, 2018
/s/ Mathias J. Barton |
Mathias J. Barton |
President and Chief Executive Officer |
(principal executive officer) |
August 1, 2018
/s/ Kevin M. Olsen |
Kevin M. Olsen |
Executive Vice President and |
Chief Financial Officer |
(principal financial and accounting officer) |
23