|
|
ITEM 7.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
|
Overview
We are a leading supplier of structural assemblies, kits and components and design engineering services to the aerospace and defense markets. We primarily sell our products and services to the large commercial, corporate and regional, and military aircraft markets. We believe that OEMs and Tier 1 aerospace companies will continue the trend of selecting their suppliers based upon the breadth of more complex and sophisticated design and manufacturing capabilities and value-added services and the ability of their suppliers to manage large production programs.
We are organized into two reportable segments: the Aerostructures segment and the Engineering Services segment. Our Aerostructures segment fabricates, machines, finishes, integrates, assembles and kits machined and formed close tolerance aluminum, specialty alloy, composite components and higher level assemblies for use by the aerospace and defense industries. Our Engineering Services segment provides a complete range of design, engineering and program management services, supporting aircraft product lifecycles from conceptual design, analysis and certification through production support, fleet support, and service life extensions via a complete turnkey engineering solution.
Recent Events
On February 16, 2017, the Company entered into a Merger Agreement with Sonaca S.A. relating to the proposed acquisition of the Company. The Merger Agreement provides that each outstanding share of common stock of the Company will cease to be outstanding at the effective time of the merger and will be converted into the right to receive $14.00 in cash, without interest and subject to any applicable tax withholding. Shareholders of the Company will be asked to vote on the approval of the Merger Agreement at a special shareholders’ meeting that will be held on a date to be announced.
In the second quarter of 2016, a triggering event occurred when the Company significantly downgraded the full-year 2016 sales and operating income forecast for its Engineering Services business due to continued decline in demand. This downward adjustment to the forecast, combined with lower than expected operating results for the second quarter of 2016, was deemed to be a triggering event requiring an interim impairment evaluation for the Engineering Services reporting unit in accordance with ASC 350. An impairment analysis was performed and determined that the carrying value of related goodwill and intangible assets exceeded its fair value. As a result, a non-cash impairment charge of
$28.4 million
was recorded in the second quarter of 2016. (See Item 7, Management's Discussion and Analysis of Financial Condition and Results of Operations,"Critical Accounting Estimates.")
During the fourth quarter of 2014, the Company performed its annual impairment testing of the Engineering Services segment which resulted in a
$26.4 million
goodwill impairment charge. (See Item 7, Management's Discussion and Analysis of Financial Condition and Results of Operations,"Critical Accounting Estimates.")
On June 19, 2014, the Company issued $250.0 million in second-priority senior secured notes maturing on July 15, 2019. Obligations under these notes are secured by substantially all of the Company’s assets and bear interest at 7.375%, paid semi-annually in January and July, which commenced in January of 2015. Also, on June 19, 2014, the Company used the proceeds from the issuance of these notes to settle and terminate its existing term loan and also modified its revolving credit agreement. As a result, unamortized debt issuance costs associated with the agreement of $8.3 million were written off and recognized as interest expense. Additional debt issuance costs of $8.3 million were incurred as a result of these transactions and are being amortized over the term of the notes and revolving credit agreement.
In January 2015, the Company entered into a long-term supply agreement with Spirit covering all Boeing, Airbus, Bombardier and Mitsubishi aircraft. This agreement extended the performance period of the statements of work for certain contracts and gives the Company preferred supplier status on certain future contracts. In accordance with the contract terms, the Company made $6.5 million in cash payments of consideration to Spirit in 2015.
Results of Operations
The following table illustrates the percentage of sales to primary industries and markets realized over the last three years.
|
|
|
|
|
|
|
|
|
|
Market
|
2016
|
|
2015
|
|
2014
|
Large commercial aircraft
|
57.0
|
%
|
|
52.9
|
%
|
|
50.1
|
%
|
Corporate and regional aircraft
|
23.2
|
%
|
|
26.0
|
%
|
|
26.1
|
%
|
Military
|
13.2
|
%
|
|
13.4
|
%
|
|
15.1
|
%
|
Other (1)
|
6.6
|
%
|
|
7.7
|
%
|
|
8.7
|
%
|
Total
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
(1) Includes technology, testing, rail yard switching equipment and various other products.
Year ended
December 31, 2016
compared to year ended
December 31, 2015
The following table provides the comparative data for
2016
and
2015
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
Aerostructures
|
|
Engineering
Services
|
|
Elimination
|
|
Total
|
|
($ in millions)
|
Net sales
|
$
|
311.1
|
|
|
$
|
36.3
|
|
|
$
|
(1.2
|
)
|
|
$
|
346.2
|
|
Cost of sales
|
254.4
|
|
|
32.9
|
|
|
(0.9
|
)
|
|
286.4
|
|
Gross profit
|
56.7
|
|
|
3.4
|
|
|
(0.3
|
)
|
|
59.8
|
|
S, G, & A and other charges (1)
|
40.6
|
|
|
33.5
|
|
|
—
|
|
|
74.1
|
|
Income (loss) from operations
|
$
|
16.1
|
|
|
$
|
(30.1
|
)
|
|
$
|
(0.3
|
)
|
|
$
|
(14.3
|
)
|
(1) Includes
$28.4 million
in the Engineering Services segment related to goodwill and intangible asset impairment.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015
|
|
Aerostructures
|
|
Engineering
Services
|
|
Elimination
|
|
Total
|
|
($ in millions)
|
Net sales
|
$
|
327.2
|
|
|
$
|
49.1
|
|
|
$
|
(1.2
|
)
|
|
$
|
375.1
|
|
Cost of sales
|
263.6
|
|
|
43.8
|
|
|
(1.1
|
)
|
|
306.3
|
|
Gross profit
|
63.6
|
|
|
5.3
|
|
|
(0.1
|
)
|
|
68.8
|
|
S, G, & A and other charges
|
39.6
|
|
|
8.4
|
|
|
—
|
|
|
48.0
|
|
Income (loss) from operations
|
$
|
24.0
|
|
|
$
|
(3.1
|
)
|
|
$
|
(0.1
|
)
|
|
$
|
20.8
|
|
Aerostructures Segment
Net Sales.
Net sales were
$311.1 million
in
2016
,
a decrease
of
4.9%
from
$327.2 million
in
2015
. The following table summarizes total sales for the segment and the percentage of total sales represented by the market served for each of the years ended
December 31, 2016
and
December 31, 2015
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Category
|
|
2016
|
|
% of Total
|
|
|
2015
|
|
% of Total
|
|
|
|
($ in millions)
|
Large commercial aircraft
|
|
$
|
184.5
|
|
|
59.3
|
%
|
|
$
|
176.2
|
|
|
53.9
|
%
|
Corporate and regional aircraft
|
|
70.3
|
|
|
22.6
|
%
|
|
84.7
|
|
|
25.9
|
%
|
Military
|
|
36.0
|
|
|
11.6
|
%
|
|
39.2
|
|
|
12.0
|
%
|
Other
|
|
20.3
|
|
|
6.5
|
%
|
|
27.1
|
|
|
8.2
|
%
|
Total
|
|
$
|
311.1
|
|
|
100.0
|
%
|
|
$
|
327.2
|
|
|
100.0
|
%
|
Large commercial aircraft generated net sales of
$184.5 million
in
2016
compared to
$176.2 million
in
2015
,
an increase
of
4.7%
. The most significant increase in revenue in the category was attributable to sales on the Bombardier C-Series platform, which generated revenues of $8.3 million in 2016 compared to $1.3 million in 2015. In addition, sales attributable to increased
content and higher production rates on the Boeing 787 platform and sales of wing modification products increased $4.0 million and $3.7 million, respectively, to $31.5 million and $12.7 million, respectively, in 2016. These increases were partially offset by decreases on the Boeing 747 platform, which generated revenue of $5.5 million in 2016 compared to $11.7 million in 2015. In accordance with Boeing's announced deliveries on the 737 program, we expect our sales to increase on this platform in 2017.
Net sales of components for corporate and regional aircraft were
$70.3 million
during
2016
compared to
$84.7 million
in
2015
,
a decrease
of
17.0%
. Revenues to this market were unfavorably impacted in 2016 by the wind down of mature programs in advance of the start up of developing programs. The decrease in revenue was primarily attributable to overall sales on the Gulfstream G450/G550 and tooling on the G500/600 programs, which generated sales of $12.5 million and $8.9 million, respectively, in 2016 compared to $24.3 million and $12.7 million, respectively, in 2015. We expect sales on the G450/G550 program to continue to decline in 2017.
Military products generated net sales of
$36.0 million
in
2016
compared to
$39.2 million
in
2015
,
a decrease
of
8.2%
. The decrease is primarily due to reductions in revenue on the Lockheed Martin F-35 and the Boeing F-18 programs of $1.3 million and $1.2 million, respectively, from $2.3 million and $3.8 million, respectively, in 2015 to $1.0 million and $2.6 million, respectively, in 2016.
Other products generated net sales of
$20.3 million
in
2016
compared to
$27.1 million
in
2015
,
a decrease
of
25.1%
. The decrease is primarily due to a $2.9 million reduction in processing revenue from $6.1 million in 2015 to $3.2 million in 2016.
Cost of Goods Sold.
Cost of goods sold for
2016
was
$254.4 million
(
81.8%
of net sales) compared to
$263.6 million
(
80.6%
of net sales) for
2015
. The reduction in cost of goods sold in 2016 was primarily attributable to lower sales volumes, a reduction in incentive compensation expense of $1.5 million and the benefits of lower manufacturing overhead expenses realized from cost savings initiatives implemented in prior periods. The increase in cost of goods sold as a percentage of sales in 2016 was primarily due to unfavorable fixed-cost utilization on lower sales volumes.
Cost of goods sold for the Aerostructures segment consists primarily of direct labor, materials, subcontract costs and manufacturing overhead, including indirect labor costs, depreciation, rent, supplies and other indirect costs.
Gross Profit.
Gross profit for
2016
was
$56.7 million
(
18.2%
of net sales) compared to
$63.6 million
(
19.4%
of net sales) for
2015
. Unfavorable product mix and the impact of lower sales contributed to the reduction in gross profit margin in 2016. This decline in gross profit margin was partially offset by benefits realized from restructuring and cost savings activities completed during 2015 in addition to lower incentive compensation costs of $1.5 million.
Selling, General and Administrative Expenses and Other Charges
. Selling, general and administrative expenses and other charges were
$40.6 million
(
13.1%
of net sales) in
2016
compared to
$39.6 million
(
12.1%
of net sales) in
2015
. The change in selling, general and administrative expenses primarily relates to a $3.3 million net gain recorded in 2015 related to the settlement of a lawsuit. Excluding the impact of the lawsuit settlement, selling, general and administrative expenses and other charges declined $2.3 million in 2016 when compared to 2015. Salary and related expenses and depreciation expense were lower in 2016 by $3.2 million and $0.8 million, respectively, when compared to 2015. Professional fees increased $1.2 million in 2016 when compared to 2015 primarily related to an enterprise resource planning system project.
Selling, general and administrative expenses for Aerostructures segment consists primarily of labor, rent, depreciation and amortization, professional services and other administrative expenses.
Engineering Services Segment
Net Sales.
Net sales were
$36.3 million
in
2016
,
a decrease
of
26.1%
from
$49.1 million
in
2015
.
The following table summarizes the segment’s total sales and the percentage of the segment’s total sales represented by the market served for each of the years ended
December 31, 2016
and
December 31, 2015
, respectively:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Category
|
|
2016
|
|
% of Total
|
|
2015
|
|
% of Total
|
|
|
|
($ in millions)
|
Large commercial aircraft
|
|
$
|
12.9
|
|
|
35.5
|
%
|
|
$
|
22.4
|
|
|
45.6
|
%
|
Corporate and regional aircraft
|
|
10.7
|
|
|
29.5
|
%
|
|
13.4
|
|
|
27.3
|
%
|
Military
|
|
9.8
|
|
|
27.0
|
%
|
|
11.1
|
|
|
22.6
|
%
|
Other
|
|
2.9
|
|
|
8.0
|
%
|
|
2.2
|
|
|
4.5
|
%
|
Total
|
|
$
|
36.3
|
|
|
100.0
|
%
|
|
$
|
49.1
|
|
|
100.0
|
%
|
Net sales of services for large commercial aircraft were
$12.9 million
in
2016
compared to
$22.4 million
in
2015
,
a decrease
of
42.4%
. The decrease in this category is partially attributable to a decline in sales related to maintenance and repair services, which contributed revenues of $11.1 million in 2016 compared to $15.6 million in 2015. We believe this trend is likely to continue in 2017 due to OEM customer insourcing. In addition, revenues on the Bombardier C-series and Boeing 747 programs decreased to $1.2 million and $0.0 million, respectively, in 2016 from $5.2 million and $0.5 million, respectively in 2015.
Net sales of services supporting corporate and regional aircraft were
$10.7 million
during
2016
compared to
$13.4 million
in
2015
,
a decrease
of
20.1%
. The decrease in this category was primarily attributable to the Aerion AS2 program, which contributed revenue of $0.7 million in 2016 compared to $2.9 million in 2015. Sales on the Arrowhead Global Wing program contributed $1.1 million in 2015 and was completed in that year. In 2016 and 2015, net unfavorable revenue adjustments were recognized of $1.3 million and $2.0 million, respectively, which were primarily related to the Mitsubishi Regional Jet program.
Military programs generated net sales in
2016
of
$9.8 million
compared to
$11.1 million
in
2015
,
a decrease
of
11.7%
. The Lockheed Martin HAVOC and the Bell V280 programs contributed revenues in 2015 of $1.3 million and $0.6 million, respectively. These programs were completed in 2015. In addition, sales on the Boeing F-18 and Embraer KC-390 programs decreased $0.8 million and $0.6 million, respectively, from $7.7 million and $0.7 million, respectively, in 2015 to $6.9 million and $0.1 million, respectively, in 2016. These decreases in revenue were partially offset by an increase of $2.1 million on a new military trainer program.
Sales related to the design and delivery of tooling on various programs supporting commercial aircraft were
$2.9 million
in
2016
compared to
$2.2 million
in
2015
,
an increase
of
31.8%
. This increase is primarily related to tooling sales on Boeing programs. We expect continued growth in tooling sales in 2017.
Cost of Goods Sold.
Cost of goods sold for
2016
was
$32.9 million
(
90.6%
of net sales) compared to
$43.8 million
(
89.2%
of net sales) for
2015
.
The decrease in cost of goods sold was primarily due to reductions in direct labor, indirect labor and related fringe benefits of $9.5 million resulting from lower demand for this segment and cost reduction activities completed in 2015.
Cost of goods sold for the Engineering Services segment consists primarily of direct labor, subcontract costs and overhead, including rent, maintenance, and indirect costs.
Gross Profit.
Gross profit for this segment was
$3.4 million
(
9.4%
of net sales) for
2016
compared to
$5.3 million
(
10.8%
of net sales) for
2015
. The decrease in gross profit was primarily attributable to the decline in sales and related unfavorable fixed-cost utilization. In 2016 and 2015, net unfavorable revenue adjustments were recognized of $1.3 million and $2.0 million, respectively, which were primarily related to the Mitsubishi Regional Jet program.
Selling, General and Administrative Expenses and Other Charges.
Selling, general and administrative expenses and other charges were
$33.5 million
(
92.3%
of net sales) in
2016
compared to
$8.4 million
(
17.1%
of net sales) for
2015
. The change in expense is primarily related to a $28.4 million goodwill and intangible asset impairment charge recognized in 2016. Excluding the impairment expense, selling, general and administrative expenses and other charges declined $3.3 million in 2016 when compared to 2015. Implemented cost reductions contributed to a decrease in salaries and related expense of $1.1 million in 2016 and restructuring charges of $1.2 million in 2015 did not recur in 2016.
Selling, general and administrative expenses for Engineering Services segment consists primarily of labor, rent, depreciation and amortization, professional services and other administrative expenses.
Non-segment Expenses
Interest Expense.
Interest expense was
$21.2
million for
2016
compared to
$22.4
million for
2015
, the result of overall lower outstanding borrowings and the retirement of $10.0 million of senior secured notes in the third quarter of 2016.
Other Income (Expense), Net
.
Other
expense
was
$0.4
million for
2016
compared to other
expense
of
$0.2
million for
2015
.
Income Tax Expense
.
Income tax benefit for
2016
was
$0.7
million compared to a
$0.4
million income tax expense for
2015
. During
2016
, our effective income tax rate was
2.0%
compared to
(18.6)%
in
2015
. Income tax expense in 2015 includes the recognition of a $0.5 million adjustment resulting from an audit of the Company's 2012 and 2013 tax returns by the Internal Revenue Service. The Company continues to have a full valuation allowance against its remaining net deferred tax assets at December 31, 2016.
Year ended
December 31, 2015
compared to year ended
December 31, 2014
The following table provides the comparative data for
2015
and
2014
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015
|
|
Aerostructures
|
|
Engineering
Services
|
|
Elimination
|
|
Total
|
|
($ in millions)
|
Net sales
|
$
|
327.2
|
|
|
$
|
49.1
|
|
|
$
|
(1.2
|
)
|
|
$
|
375.1
|
|
Cost of sales
|
263.6
|
|
|
43.8
|
|
|
(1.1
|
)
|
|
306.3
|
|
Gross profit
|
63.6
|
|
|
5.3
|
|
|
(0.1
|
)
|
|
68.8
|
|
S, G, & A and other charges
|
39.6
|
|
|
8.4
|
|
|
—
|
|
|
48.0
|
|
Income (loss) from operations
|
$
|
24.0
|
|
|
$
|
(3.1
|
)
|
|
$
|
(0.1
|
)
|
|
$
|
20.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014
|
|
Aerostructures
|
|
Engineering
Services
|
|
Elimination
|
|
Total
|
|
($ in millions)
|
Net sales
|
$
|
326.0
|
|
|
$
|
63.4
|
|
|
$
|
(1.6
|
)
|
|
$
|
387.8
|
|
Cost of sales
|
259.0
|
|
|
54.9
|
|
|
(1.5
|
)
|
|
312.4
|
|
Gross profit
|
67.0
|
|
|
8.5
|
|
|
(0.1
|
)
|
|
75.4
|
|
S, G, & A and other charges (1)
|
48.1
|
|
|
36.2
|
|
|
—
|
|
|
84.3
|
|
Income (loss) from operations
|
$
|
18.9
|
|
|
$
|
(27.7
|
)
|
|
$
|
(0.1
|
)
|
|
$
|
(8.9
|
)
|
(1) Engineering Services segment includes
$26.4 million
related to goodwill impairment
Aerostructures Segment
Net Sales.
Net sales were
$327.2
million in
2015
,
an increase
of
0.4%
from
$326.0
million in
2014
. The following table summarizes total sales for the segment and the percentage of total sales represented by the market served for each of the years ended
December 31, 2015
and
December 31, 2014
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Category
|
|
2015
|
|
% of Total
|
|
|
2014
|
|
% of Total
|
|
|
|
($ in millions)
|
Large commercial aircraft
|
|
$
|
176.2
|
|
|
53.9
|
%
|
|
$
|
162.5
|
|
|
49.8
|
%
|
Corporate and regional aircraft
|
|
84.7
|
|
|
25.9
|
%
|
|
87.5
|
|
|
26.8
|
%
|
Military
|
|
39.2
|
|
|
12.0
|
%
|
|
49.1
|
|
|
15.1
|
%
|
Other
|
|
27.1
|
|
|
8.2
|
%
|
|
26.9
|
|
|
8.3
|
%
|
Total
|
|
$
|
327.2
|
|
|
100.0
|
%
|
|
$
|
326.0
|
|
|
100.0
|
%
|
Large commercial aircraft generated net sales of
$176.2
million in
2015
compared to
$162.5
million in
2014
,
an increase
of
8.4%
. The most significant increase in revenue in the category was attributable to increased content and higher production rates on the Boeing 787 platform, which generated $27.5 million in 2015 compared to $15.0 million in 2014. In addition, sales on Boeing 737, 767 and 777 platforms increased $3.1 million, $1.2 million and $0.7 million, respectively to $98.0 million, $4.7 million and $17.5 million, respectively, in 2015. These increases were partially offset by decreases in the sale of wing modification products which generated revenue of $8.9 million in 2015 compared to $14.7 million in 2014.
Net sales of components for corporate and regional aircraft were
$84.7
million during
2015
compared to
$87.5
million in
2014
,
a decrease
of
3.2%
. The decrease in revenue was primarily attributable to decreases in sales of $7.2 million and $1.3 million, respectively, on the Gulfstream G450/G550 and G280 programs from $31.6 million and $6.8 million, respectively in 2014 to $24.4 million and $5.5 million, respectively, in 2015. These decreases were partially offset by an increase in sales on the Gulfstream G650 and G500/G600 programs, which generated revenue of $33.9 million in 2015 and $12.6 million, respectively, compared to $29.7 million and $11.0 million, respectively, in 2014.
Military products generated net sales of
$39.2
million in
2015
compared to
$49.1
million in
2014
,
a decrease
of
20.2%
. Revenues related to the Black Hawk helicopter decreased to $18.6 million in 2015 from $21.8 million in 2014. In addition, revenues decreased on the Boeing V-22, C-17 and Apache programs by $1.6 million, $1.2 million and $2.7 million, respectively, in 2015 compared to 2014.
Other products generated net sales of
$27.1
million in
2015
compared to
$26.9
million in
2014
,
an increase
of
0.7%
.
Cost of Goods Sold.
Cost of goods sold for
2015
was
$263.6
million (
80.6%
of net sales) compared to
$259.0
million (
79.4%
of net sales) for
2014
. In 2014, cost of goods sold was favorably impacted by the reversal of a loss reserve of $5.3 million on a long-term contract due to price increases received for engineering changes and improved hardware costs. This reduction in cost of goods sold in 2014 was partially offset by accelerated depreciation of $1.3 million on assets disposed of at several facilities.
Cost of goods sold for the Aerostructures segment consists primarily of direct labor, materials, subcontract costs and manufacturing overhead, including indirect labor costs, depreciation, rent, supplies and other indirect costs.
Gross Profit.
Gross profit for
2015
was
$63.6
million (
19.4%
of net sales) compared to
$67.0
million (
20.6%
of net sales) for
2014
. Gross profit margin in 2014 was favorably impacted by the $5.3 million loss reserve reversal discussed above on a long-term contract which was partially offset by cost and inefficiencies related to restructuring activities. Gross profit in 2015 was favorably impacted by realized cost savings related to restructuring plans implemented during 2014 and early 2015, offset by the impact of lower production levels.
Selling, General and Administrative Expenses and Other Charges
. Selling, general and administrative expenses and other charges were
$39.6
million (
12.1%
of net sales) in
2015
compared to
$48.1
million (
14.8%
of net sales) in
2014
. The change in selling, general and administrative expenses primarily relates to a net gain recorded in 2015 related to the settlement of a lawsuit of $3.3 million. Professional services, environmental expense and restructuring charges were lower in 2015 by $0.8 million, $1.2 million and $1.0 million, respectively, when compared to 2014. In addition, 2015 included a $2.0 million reduction in salary and related fringes when compared to 2014, the result of previously implemented cost reduction plans.
Selling, general and administrative expenses for Aerostructures segment consists primarily of labor, rent, depreciation and amortization, professional services and other administrative expenses.
Engineering Services Segment
Net Sales.
Net sales were
$49.1
million in
2015
,
a decrease
of
22.6%
from
$63.4
million in
2014
.
The following table summarizes the segment’s total sales and the percentage of the segment’s total sales represented by the market served for each of the years ended
December 31, 2015
and
December 31, 2014
, respectively:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Category
|
|
2015
|
|
% of Total
|
|
2014
|
|
% of Total
|
|
|
|
($ in millions)
|
Large commercial aircraft
|
|
$
|
22.4
|
|
|
45.6
|
%
|
|
$
|
31.6
|
|
|
49.8
|
%
|
Corporate and regional aircraft
|
|
13.4
|
|
|
27.3
|
%
|
|
13.8
|
|
|
21.8
|
%
|
Military
|
|
11.1
|
|
|
22.6
|
%
|
|
10.1
|
|
|
15.9
|
%
|
Other
|
|
2.2
|
|
|
4.5
|
%
|
|
7.9
|
|
|
12.5
|
%
|
Total
|
|
$
|
49.1
|
|
|
100.0
|
%
|
|
$
|
63.4
|
|
|
100.0
|
%
|
Net sales of services for large commercial aircraft were
$22.4 million
in
2015
compared to
$31.6 million
in
2014
,
a decrease
of
29.1%
. The decrease in this category was primarily attributable to a decline in sales related to the Airbus 350 platform which decreased from $5.2 million in 2014 to $0.2 million in 2015. In addition, sales on various Boeing programs, maintenance and repair revenues and sales on the Goodrich Nacelle program declined $1.4 million, $2.5 million and $1.3 million, respectively, in 2015 compared to 2014. These decreases were partially offset by an increase in revenue on the Bombardier C-Series program of $3.5 million, which contributed $5.4 million in 2015 compared to $1.9 million in 2014.
Net sales of services supporting corporate and regional aircraft were
$13.4 million
during
2015
compared to
$13.8 million
in
2014
,
a decrease
of
2.9%
. The
decrease
in sales is primarily attributable to a $7.9 million decrease in sales on the Bombardier Learjet L-85 program that was canceled in late 2014. This decrease was partially offset by an increase in sales on the Bombardier Global 7000 program, which contributed $5.6 million in 2015 compared to $4.4 million in 2014. In addition, sales increased on the Aerion AS2 and Arrowhead Global Wing program by $1.5 million and $1.1 million, respectively, when compared to the prior-year period.
Military programs generated net sales in
2015
of
$11.1 million
compared to
$10.1 million
in
2014
,
an increase
of
9.9%
. The
decrease
was primarily attributable to sales on a program with the U.S. Navy of $7.7 million in 2015 compared to $6.2 million in 2014. In addition, the Lockheed Martin HAVOC program, which was new in 2015, generated sales of $1.3 million. These increases were partially offset by reductions on the Bell V-280 program of $2.2 million during 2015 when compared 2014.
Sales related to the design and delivery of tooling on various programs supporting commercial aircraft were
$2.2 million
in
2015
compared to
$7.9 million
in
2014
,
a decrease
of
72.2%
. Tooling sales on various Boeing programs and sales on a space program decreased $1.6 million and $1.4 million, respectively, in 2015 when compared to 2014.
Cost of Goods Sold.
Cost of goods sold for
2015
was
$43.8
million (
89.2%
of net sales) compared to
$54.9
million (
86.6%
of net sales) for
2014
. The decrease in cost of goods sold was primarily due to reductions in direct labor, which is the result of lower demand for this segment.
Cost of goods sold for the Engineering Services segment consists primarily of direct labor, subcontract costs and overhead, including rent, maintenance, and indirect costs.
Gross Profit.
Gross profit for this segment was
$5.3
million (
10.8%
of net sales) for
2015
compared to
$8.5
million (
13.4%
of net sales) for
2014
. The decrease in gross profit was primarily attributable to unfavorable cumulative long-term revenue adjustments in addition to the decline in sales and related unfavorable fixed-cost utilization. In 2015 and 2014, net unfavorable revenue adjustments were recognized of $2.0 million and $1.0 million, respectively, which were primarily related to the Mitsubishi Regional Jet program.
Selling, General and Administrative Expenses and Other Charges.
Selling, general and administrative expenses and other charges were
$8.4
million (
17.1%
of net sales) in
2015
compared to
$36.2
million (
57.1%
of net sales) for
2014
. The change in expense in is primarily related to a $26.4 million goodwill impairment recognized in 2014. In addition, implemented cost reductions contributed to a decrease in salaries and related expense by $1.5 million, which was partially offset by increases in restructuring expense of $0.7 million in 2015 when compared to 2014. Restructuring expenses recognized in 2015 related to the closure of the Greenville, South Carolina and Melbourne, Australia offices in addition to the elimination of other management positions within this segment.
Selling, general and administrative expenses for Engineering Services segment consists primarily of labor, rent, depreciation and amortization, professional services and other administrative expenses.
Non-segment Expenses
Interest Expense.
Interest expense was
$22.4 million
for
2015
compared to
$29.3 million
for
2014
. On June 19, 2014, the Company terminated its previous long-term credit agreement, modified its revolving credit agreement, and issued senior notes. As a result of these transactions, interest expense in 2014 included $9.3 million related to the write-off of debt financing cost and settlement of related interest rate derivatives. Excluding these non-recurring items. overall interest expense increased in 2015 when compared to 2014 as interest rates on our senior secured notes are higher than the rates under our previous credit agreement.
Other Income (Expense), Net
.
Other
expense
was
$0.2 million
for
2015
compared to other
income
of
$0.2 million
for
2014
.
Income Tax Expense
.
Income tax expense for
2015
was
$0.4 million
compared to an income tax benefit of
$9.0 million
in
2014
. During 2015, our effective income tax rate was
(18.6)%
compared to
23.6%
in 2014. The effective tax rate in 2014 includes tax benefits of approximately $2.6 million associated with the decision to carry back the net operating loss recognized in 2013.
Non-GAAP Financial Measures
When viewed with our financial results prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and accompanying reconciliations, we believe earnings before interest, taxes, depreciation and amortization ("EBITDA") and Adjusted EBITDA provide additional useful information to clarify and enhance the understanding of the factors and trends affecting our past performance and future prospects. We define these measures, explain how they are calculated and provide reconciliations of these measures to the most comparable GAAP measure in the tables below. EBITDA, Adjusted EBITDA and the related financial ratios, as presented in this Form 10-K, are supplemental measures of our performance that are not required by, or presented in accordance with, GAAP. They are not a measurement of our financial performance under GAAP and should not be considered as alternatives to net income or any other performance measures derived in accordance with GAAP, or as an alternative to net cash provided by operating activities as measures of our liquidity. The presentation of these measures should not be interpreted to mean that our future results will be unaffected by unusual or nonrecurring items.
We use EBITDA and Adjusted EBITDA non-GAAP operating performance measures internally as complementary financial measures to evaluate the performance and trends of our businesses. We present EBITDA, Adjusted EBITDA and the related financial ratios, as applicable, because we believe that measures such as these provide useful information with respect to our ability to meet our future debt service, capital expenditures, working capital requirements and overall operating performance.
EBITDA and Adjusted EBITDA have limitations as analytical tools, and you should not consider them in isolation or as substitutes for analysis of our results as reported under GAAP. Some of these limitations are:
|
|
•
|
They do not reflect our cash expenditures, future expenditures for capital expenditures or contractual commitments;
|
|
|
•
|
They do not reflect changes in, or cash requirements for, our working capital needs;
|
|
|
•
|
They do not reflect the significant interest expense or the cash requirements necessary to service interest or principal payments on our debt;
|
|
|
•
|
Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA and Adjusted EBITDA do not reflect any cash requirements for such replacements;
|
|
|
•
|
They are not adjusted for all non-cash income or expense items that are reflected in our statement of cash flows;
|
|
|
•
|
They do not reflect the impact on earnings of charges resulting from matters unrelated to our ongoing operations; and
|
|
|
•
|
Other companies in our industry may calculate EBITDA and Adjusted EBITDA differently, limiting their usefulness as comparative measures.
|
Because of these limitations, EBITDA, Adjusted EBITDA and the related financial ratios should not be considered as measures of discretionary cash available to us to invest in the growth of our business or as a measure of cash that will be available to us to meet our obligations. You should compensate for these limitations by relying primarily on our GAAP results and use
EBITDA and Adjusted EBITDA only as a supplement to this information. See our consolidated financial statements contained in this Report.
However, in spite of the above limitations, we believe that EBITDA and Adjusted EBITDA are useful to an investor in evaluating our results of operations because these measures:
|
|
•
|
Are widely used by investors to measure a company’s operating performance without regard to items excluded from the calculation of such terms, which can vary substantially from company to company depending upon accounting methods and book value of assets, capital structure and the method by which assets were acquired, among other factors;
|
|
|
•
|
Help investors evaluate and compare the results of our operations from period to period by removing the effect of our capital structure from our operating performance; and
|
|
|
•
|
Are used by our management team for various other purposes in presentations to our Board of Directors as a basis for strategic planning and forecasting.
|
Net loss in 2016 included charges for goodwill and intangible asset impairment, restructuring, integration expenses and the write-off of deferred financing costs. Net loss in 2015 included charges for restructuring and integration expenses, the write-off of deferred financing costs and a gain related to the settlement of a lawsuit. Net loss in 2014 included charges for goodwill impairment, restructuring, and integration expenses and the write-off of deferred financing costs. EBITDA and Adjusted EBITDA exclude these charges, as applicable, and provide meaningful information about the operating performance of our businesses apart from interest and tax expenses.
The following financial items have been added back to our net income when calculating EBITDA:
|
|
•
|
Goodwill and intangible asset impairment;
|
The following financial items have been added back to our net income when calculating Adjusted EBITDA:
|
|
•
|
Stock-based compensation;
|
|
|
•
|
Restructuring expenses;
|
|
|
•
|
Gains related to the settlement of a lawsuit; and
|
For the years ended
December 31, 2016
,
2015
and
2014
, the reconciliations of net loss to EBITDA and Adjusted EBITDA were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Thousands)
|
Years Ended December 31,
|
|
2016
|
|
2015
|
|
2014
|
Net loss
|
$
|
(35,107
|
)
|
|
$
|
(2,241
|
)
|
|
$
|
(28,962
|
)
|
Depreciation and amortization (1)
|
19,043
|
|
|
20,404
|
|
|
22,459
|
|
Goodwill and intangible asset impairment (2)
|
28,368
|
|
|
—
|
|
|
26,439
|
|
Interest expense (3)
|
21,171
|
|
|
22,439
|
|
|
29,280
|
|
Income tax (benefit) expense (4)
|
(734
|
)
|
|
352
|
|
|
(8,953
|
)
|
EBITDA
|
32,741
|
|
|
40,954
|
|
|
40,263
|
|
Stock-based compensation (5)
|
2,932
|
|
|
3,236
|
|
|
2,748
|
|
Restructuring expense (6)
|
1,212
|
|
|
2,322
|
|
|
2,585
|
|
Integration expense
|
295
|
|
|
526
|
|
|
818
|
|
Other (net) (7)
|
595
|
|
|
(1,619
|
)
|
|
1,173
|
|
Adjusted EBITDA
|
$
|
37,775
|
|
|
$
|
45,419
|
|
|
$
|
47,587
|
|
|
|
(1)
|
Includes amortization of intangibles and depreciation expense. 2016 and 2015 also include amortization of consideration paid under a long-term supply agreement.
|
|
|
(2)
|
In 2016, a triggering event occurred which resulted in the impairment of the goodwill and intangible assets in the Engineering Services reporting unit of $28,368. In 2014, the annual impairment test conducted by the Company resulted in an impairment of goodwill associated with the Engineering Services segment of $26,439.
|
|
|
(3)
|
Includes the write-off of deferred financing costs in connection with retirement of senior secured notes of $156 and $215 in 2016 and 2015, respectively. Includes the write-off of deferred financing costs in connection with refinanced credit facilities in 2014 of $8,340.
|
|
|
(4)
|
Includes $8,931 of income tax benefits generated from income tax losses for 2013 and 2014 that the Company decided in 2014 to carry back to prior years.
|
(5) 2016 includes shared-based expense associated with the LMI Aerospace, Inc. 2005 Long-term Incentive Plan, the LMI Profit Sharing and Savings Plan, and the LMI Aerospace, Inc. 2015 Long-term Incentive Plan. 2015 includes shared-based expense associated with the LMI Aerospace, Inc. 2005 Long-term Incentive Plan, the LMI Profit Sharing and Savings Plan, the LMI Aerospace, Inc. 2015 Long-term Incentive Plan and the Valent Aerostructures, LLC 401(k) Plan. 2014 includes share-based expense associated with the LMI Aerospace, Inc. 2005 Long-term Incentive Plan and the LMI Profit Sharing and Savings Plan. 2015 and 2014 also include expenses associated with share-based payments to settle obligations under a consulting agreement.
|
|
(6)
|
In 2016, restructuring includes costs associated with the relocation of the Wichita, KS sheet metal fabrication operation in addition to other employment separation activities. In 2015, restructuring includes costs associated with the closure of the St. Charles, MO machining operation, Coweta, OK manufacturing facility, and engineering offices in Melbourne, Australia and Greenville, SC, in addition to other employment separation activities. In 2014, restructuring includes costs associated with the Precise Machine facility closure, Savannah, GA machining operations relocation, St. Charles, MO machining operations closure, and other employment separation activities.
|
(7) In 2015, the Company recorded a net gain of $3.3 million related to a legal settlement. The gain realized from the settlement offsets environmental expenses, accelerated depreciation and other expenses totaling $1.9 million that were recorded as a favorable adjustment to EBITDA when incurred in prior periods. For consistency, the above table reflects only $1.9 million of the net gain recorded in 2015 as an unfavorable EBITDA adjustment. Includes $1.0 million of environmental expenses in 2014.
Liquidity and Capital Resources
The Company's operations
generated
cash of
$14.6 million
in
2016
. The Company's operations
generated
cash of
$32.4 million
in
2015
and
generated
cash of
$49.1 million
in
2014
. The net operating cash inflow in 2016 was driven by an increase in accounts payable of $13.4 million primarily related to increasing inventory levels to support production ramp ups on key programs and extending payment terms with our vendors.
The net operating cash inflow in 2015 was driven by reductions in product inventory, the collection of $7.0 million in income tax receivables and a $3.1 million net cash legal settlement.
In January of 2015, the Company signed an agreement with Spirit to form a strategically aligned partnership. This agreement extended the performance period of the statements of work for certain contracts with Spirit and gave the Company preferred supplier status on certain future contracts. In accordance with the contract terms, the Company made $6.5 million in cash payments of consideration to Spirit in 2015. Offsetting this increase and excluding the impact of inventory deferrals on long-term contracts, the Company reduced product inventory by $10.8 million in 2015.
In 2015, the Company and the former equity owners of Valent executed definitive settlement documents with respect to the resolution of certain indemnification claims and other disputes involving, among other things, the environmental matters associated with our Cuba, MO facility. Pursuant to the terms of the agreements, $3.1 million of the funds held in escrow related to the acquisition of Valent were disbursed to the Company and the former equity owners of Valent assumed a $1.2 million payment obligation of the Company. The settlement also resulted in the Company assuming other liabilities of $0.5 million, collecting a previously recorded receivable of $0.4 million and recording other expenses of $0.1 million.
The net operating cash inflow in 2014 was primarily driven by reductions in accounts receivable, increases in accrued expenses and overall operational performance. Accounts receivable were favorably impacted by the collection of a $13.5 million milestone payment on the KC-390 program in 2014 for which sales were recognized in 2013. Accrued expenses were favorably impacted by $9.7 million related to debt refinancing that occurred in 2014 and the related change in the timing of interest payments from monthly to semi-annually. The first interest payment under the primary new debt facility, the amount of which was $10.3 million, was paid in January of 2015.
Net cash
used
for investing activities for the year ended
December 31, 2016
was
$11.2 million
compared to
$16.3 million
and
$13.1 million
for the years ended
December 31, 2015
and
2014
, respectively. We spent
$11.8 million
in
2016
on capital expenditures, compared to
$16.6 million
and
$16.7 million
during
2015
and
2014
, respectively, as we normalized capital spending after increasing capital spending in support of anticipated growth and the additional capital needs for our acquired businesses. In 2017, we expect higher levels of capital spending to support planned production ramp-ups.
Cash
used
by financing activities was
$11.4 million
in
2016
,
$13.5
million in
2015
and
$29.7
million in
2014
. In 2016, the Company used cash to pay $12.7 million in outstanding debt, of which $10.0 million was used to retire second-priority senior secured notes (the "notes"). In 2015, the Company used cash to pay $13.3 million in outstanding debt, of which $10.8 million was used to retire outstanding notes. During 2014, the Company settled its then outstanding term loan with proceeds from the issuance of $250.0 million in notes. Proceeds from the notes also partially funded net payments of $
36.0 million
against our revolving credit facility. The Company also settled a mortgage of $2.1 million, an equipment loan of $3.1 million and retired $5.0 million of the outstanding notes during 2014. The Company paid
$8.0 million
in debt financing costs in 2014.
Cash paid for interest was
$18.7 million
in 2016 compared to
$21.3 million
in 2015 and
$7.4 million
in 2014. The decrease in interest paid in 2016 when compared to 2015 is primarily due to the retirement of notes in 2016 and in the second half of 2015. Through June 18, 2014, the Company's primary debt was a term loan that accrued interest at a rate of 4.75%. During the second half of 2014 and throughout 2015 and 2016, the Company's primary debt was notes accruing interest at a rate of 7.375%, which did not require interest payments until January of 2015.
On June 19, 2014, the Company issued $250.0 million in notes maturing on July 15, 2019, of which $224.2 million remain outstanding at December 31, 2016. Also on June 19, 2014, the Company modified its existing revolving credit facility which matures on the earlier of the fifth year anniversary date, July 15, 2019, or the date that is 91 days prior to the maturity date of the notes unless the notes are repaid, refinanced or otherwise satisfied in full. The maturity dates are subject to acceleration upon occurrence of an event of default. An event of default under the revolving credit agreement includes, among other things, failure to pay any material indebtedness, acceleration of payments by any lender prior to scheduled maturity, or judgments rendered against the Company requiring payments at or above certain levels. The credit agreement contains a covenant that requires us to comply with a maximum first priority debt to EBITDA ratio on a quarterly basis. In addition, the agreement also contains certain restrictive covenants that limit and in some circumstances prohibit, our ability to, among other things, incur additional debt, sell,
lease or transfer our assets, make investments, guarantee debt or obligations, create liens, and enter into certain merger, consolidation or other reorganization transactions. These restrictive covenants prohibit the Company from paying dividends. These restrictions could limit our ability to obtain future financing, make acquisitions or needed capital expenditures, withstand the current or future downturns in our business or the economy in general, conduct operations or otherwise take advantage of business opportunities that may arise, any of which could place us at a competitive disadvantage relative to our competitors that have less debt and are not subject to such restrictions. At
December 31, 2016
, the Company was in compliance with all of its covenants and expects to be in compliance with its covenants in future periods. If the Company fails to meet any covenants in the credit facility, the Company would not be in compliance with its credit agreement and the lenders would be entitled to exercise various rights, including causing the amounts outstanding under the revolving credit facility to become immediately due and payable.
The Company expects to meet its ongoing working capital, debt service, and capital expenditure needs presently and for the next twelve months from a combination of cash on hand, cash flow from operating activities and cash available under our revolving credit facility.
The Company, in the ordinary course of business, evaluates strategies to enhance our results of operations, financial position, or liquidity. These strategies may include acquisitions, divestitures, opportunities to reduce costs or increase revenues, and other strategic initiatives to increase stockholder value. We are unable to predict which, if any, of these initiatives will be executed. The execution of these initiatives may have a material impact on our future results of operations, financial position, or liquidity.
Off-Balance Sheet Arrangements
Our off-balance sheet arrangements consist primarily of operating leases as reflected under “Contractual Obligations and Commitments” below.
Contractual Obligations and Commitments
We had the following contractual obligations and commitments for debt and non-cancelable operating lease payments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
Less Than
1 year
|
|
1-3 years
|
|
3 - 5 years
|
|
More
than
5 years
|
|
($ in thousands)
|
Debt (1)
|
$
|
243,301
|
|
|
$
|
2,603
|
|
|
$
|
230,373
|
|
|
$
|
8,707
|
|
|
$
|
1,618
|
|
Interest on Long-term debt (2)
|
$
|
42,966
|
|
|
17,158
|
|
|
25,233
|
|
|
344
|
|
|
231
|
|
Operating Leases
|
$
|
40,769
|
|
|
7,636
|
|
|
13,127
|
|
|
9,761
|
|
|
10,245
|
|
Purchase commitments
|
$
|
2,754
|
|
|
541
|
|
|
2,213
|
|
|
—
|
|
|
—
|
|
Total
|
$
|
329,790
|
|
|
$
|
27,938
|
|
|
$
|
270,946
|
|
|
$
|
18,812
|
|
|
$
|
12,094
|
|
|
|
(1)
|
Includes obligations under capital leases
|
|
|
(2)
|
Interest expense based on balances of long-term debt at the end of the period and current effective interest rate.
|
Critical Accounting Estimates
Certain accounting issues require management estimates and judgments for the preparation of financial statements. We believe that the estimates, assumptions and judgments involved in the accounting policies described below have the greatest potential impact on our financial statements. Therefore, we consider these to be our critical accounting estimates. Our management has discussed the development and selection of these critical accounting estimates with the Audit Committee of our Board of Directors, and the Audit Committee has reviewed our disclosure relating to these estimates. However, these methods, assumptions and estimates could create materially different results under different conditions or using different assumptions.
Inventory.
Except for inventories related to long-term contracts accounted for under contract accounting as discussed below, we value our product inventories at the lower of cost or market using actual cost for raw materials and average or standard cost (which approximates actual cost) for work in process, manufactured and purchased components and finished goods. In assessing the ultimate realization of inventories, we make judgments as to future demand requirements based upon customer orders in backlog, historical customer orders, customer and industry analyst estimates of aircraft production rates, and other market data available to us. Additionally, in the aviation industry, these future demand requirements depend on estimates of aircraft lives and the need for spare parts over the course of the aircraft life. Charges are recorded when product lines are discontinued, customer contracts are lost, order activity declines, or future requirements change.
We sell many of our products under fixed-price arrangements. Occasionally, costs of production may exceed the market values of certain products and product families, which require us to adjust our inventory value. In these circumstances, management is required to make estimates of costs not yet incurred to determine the ultimate cost of these products that are in work in process. Changes in the assumptions and estimates of such factors as expected scrap, costs of material, labor and outside services and the amount of labor required to complete the products may result in changes in inventory value.
At times, we accept orders for products where actual production costs differ from our expectations when we quoted the product. Additionally, customers may request engineering changes or quality acceptance changes in products that may alter the cost of products produced by us. In the latter circumstance, we notify the customer of these issues and seek reimbursement for costs incurred to satisfy these requested changes on delivered units, as well as an adjustment to the selling price for future deliveries.
For certain fixed price contracts requiring development or delivery of multiple units of complex product over more than one year, we incur and defer, as part of the inventory, certain costs that are specific to a particular contract and which we expect to recoup as part of the unit cost charged to the customer under the contract. At December 31, 2016, these deferrals include $5.4 million for consideration paid related to an agreement signed with Spirit Aerostructures that is being amortized to as a reduction to sales over the life of the related contracts. See Item 8, Note 4 - "Inventories" in the Notes to our Consolidated Financial Statements. Deferred costs in inventory are charged to cost of product sales ratably as the manufactured units are shipped or costs are incurred pursuant to the contract. Changes in the estimated number of units expected to be delivered under the contracts result in prospective adjustments of the ratable charge-off of deferred inventoriable costs per unit shipped. Should the remaining inventoriable costs plus estimated costs of production of units yet to be shipped under the contract exceed estimated future contract revenues, any resulting loss is recognized in the period it becomes probable and estimable. See Note 1 of the Notes to Consolidated Financial Statements in Item 8 below.
Revenue and Profit Recognition.
Except as described below, the Company recognizes revenue for sales of products and related services in accordance with Financial Accounting Standards Board, (“FASB”) Accounting Standards Codification (“ASC”) Topic 605-15 Products and Topic 605-20 Services. The Company sells products under long-term supply contracts and purchase orders where the product is built to customer specifications and on firm purchase orders from the customer. Purchase orders tend to be of a relatively short duration and customers place orders on a periodic basis. Pricing is generally fixed for a length of time and quantities are based on individual purchase orders. Revenue is recognized when title passes and services are rendered, the price is fixed or determinable and collection is reasonably assured. Approximately 80-90% of the total revenue the Company recognizes in any given quarter is accounted for in accordance with Topics 15 and 20. The remainder of revenue is accounted for using percentage of completion accounting methods consistent with the ASC Topic 605-35 Construction -Type and Production-Type Contracts.
The percentage of completion method used to account for contracts depends on the nature of the products provided under the contract. For example, for contracts that require us to perform a significant level of development effort, in comparison to the total value of the contract, sales are recorded using the cost-to-cost method to measure progress toward completion. Under the cost-to-cost method of accounting, we recognize sales and estimated profit as costs are incurred based on the proportion that the incurred costs represent of total estimated costs. For contracts that require us to provide a substantial number of similar items without a significant level of development, we record sales and estimated profit using units of delivery as the basis to measure
progress toward completing the contract. Under both methods, profit recognized is based on the total expected profit margin percentage multiplied by revenue recognized to date.
The Company periodically reviews all estimates to complete as required by the authoritative guidance and the estimated total cost and expected gross profit are revised, as appropriate, over the life of the contract. Any revisions to estimated total cost are accounted for as a change in estimate. A cumulative catch-up adjustment is recorded in the period the change in estimated cost to complete the contract is determined. Gross profit in a period that reflects a change in estimate will include (a) a cumulative catch-up adjustment which reflects the adjustment of previously recognized profit associated with all prior period revenue recognized based on the current estimate of gross profit margin, as appropriate, and (b) recognition of the current period costs of sales and related gross profit margin based on the current period sales multiplied by the current estimate of the gross profit margin on the contract.
Should total estimated costs at completion exceed the estimated total revenue, the anticipated full loss on a contract is recognized in the period in which the anticipated loss is determined. The loss is reported as either a reduction of revenue or as a charge to cost of sales. The cumulative gross profit margin recognized on a contract accounted for under the units of delivery method through the end of the current period on a contract with an estimated loss will equal the current estimate of the gross profit margin on the contract multiplied by the contract revenues recognized through the end of the current period plus the provision for the additional loss on contract revenues yet to be recognized. The current period cost of sales on a contract with a loss reserve will equal current period sales, thus, gross profit on those sales will be recognized at a 0% margin. In accordance with ASC 605-35-45-1&2, the provisions for anticipated losses on contracts are accounted for as additional contract cost and recognized as part of cost of sales. Provisions for losses are recorded as a reduction of related contract costs recorded in inventory. Any excess loss provision is recorded as a current liability.
In 2016 and 2015, the Company recognized unfavorable cumulative catch-up adjustments of $1.9 million and $2.8 million, respectively, related to the Mitsubishi Regional Jet design-build program. In 2015, a provision for anticipated loss was established on this contract.
The net favorable cumulative catch-up adjustment recorded in 2014 is primarily due to a contract for which a provision for anticipated loss was established in 2013 for $5.3 million as part of the purchase accounting for the Valent acquisition. During 2014, this contract was amended due to the resolution of several engineering changes that resulted in increased revenue per shipset. In addition, the Company was able to secure more favorable future material costs as engineering design to the related assemblies had stabilized. As a result, contract costs were no longer expected to exceed revenue and the related loss reserve was reversed in 2014. The Company also recorded an unfavorable cumulative catch-up adjustment on the Mitsubishi Regional Jet design-build program in 2014 that resulted in a reduction in revenue of $1.5 million. The Company did not have any contracts in a loss contract position at December 31, 2014.
For contracts accounted for using the percentage of completion method, management’s estimates of total units to be produced, and material, labor and overhead costs on long-term contracts are critical to the Company. Due to the size, length of time and nature of many of our contracts, the estimation of revenue and costs through completion is complicated and subject to many variables.
Total contract revenue estimates are based on negotiated contract prices, customer change orders, claims (when a legal basis exists) and estimated cost to produce the product or service plus a profit in some instances. The contract revenue estimates consider customer purchase orders, projections and industry guidance. In addition, claims and unpriced change orders will impact the estimate of total revenues and profits. In the ordinary course of business, the Company may receive requests from its customers to perform tasks not specified in its contracts. When this occurs on a long-term contract using the cost-to-cost method of percentage of completion accounting, the Company may record revenue for claims or unpriced change orders to be negotiated with customers. As of
December 31, 2016
, approximately
0.3%
of revenue represented amounts associated with claims and unpriced change orders.
Total contract cost estimates are primarily based on our current cost of production, purchase order terms negotiated or estimated by our supply chain. These costs include negotiated or estimated material costs, historical labor performance trends, business base and other economic projections. Factors that influence these estimates include inflationary trends, technical and schedule risk, performance trends, asset utilization, and anticipated labor rates.
The development of contract revenue and gross margin percentages involve utilization of detailed procedures by a team of operational and financial personnel that provide information on the status of the contracts. Estimates of each significant contract’s revenue and cost are reviewed and approved by the team on a quarterly basis. Any approved changes in these estimates are analyzed to determine if they result in recognition of cumulative adjustments to contract profits in the period in which changes are made.
Due to the significance of judgment in the estimation process described above, it is possible that materially different margins could be recorded if different assumptions were used or if underlying circumstances change. Changes in underlying assumptions, estimates or circumstances may adversely or positively affect financial performance in future periods.
Goodwill and Intangible Assets.
Goodwill is not amortized; rather, it is tested annually in accordance with FASB ASC Topic 350, Intangibles-Goodwill and Other (“ASC 350”). The Company exercises its judgment in evaluating its goodwill and intangible assets for possible impairment. The Company performs goodwill and indefinite-lived intangible asset impairment testing annually in the fourth quarter of each fiscal year as well as whenever events or changes in circumstances during the fiscal year indicate that the carrying amount may not be recoverable. The Company evaluates whether any triggering events have occurred during the fiscal year, such as a significant decrease in expected cash flows at a reporting unit or changes in market or other business conditions that may indicate a potential impairment of goodwill or other intangible assets.
The Company has the option to first assess qualitative factors to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying amount. If it is, the quantitative tests require comparing recorded values to estimated fair values for the assets under review. If it is not, no additional analysis is required, however the Company may choose to perform a quantitative assessment of the fair value.
The Company's goodwill balances were
$62.5
million and
$86.8
million at
December 31, 2016
and
2015
respectively. Under guidelines established by FASB ASC Topic 280, Segment Reporting (“ASC 280”) the Company operates in two operating segments. However, the Company has recorded its goodwill and conducts testing for potential goodwill impairment at a reporting unit level. The reporting units represent a business for which discrete financial information is available, and segment management regularly reviews the operating results.
In 2016, the Company reorganized the management and organizational structure of the Aerostructures operating segment into two reporting units that combine like manufacturing products and processes. Aerostructures impairment testing was conducted at November 30, 2016 based on these new reporting units defined as Assembly and Machining ("A&M") and Fabrication and Composites ("F&C"). The make-up of these reporting units is not significantly different from those reported in prior periods. Aerostructures impairment testing conducted in 2015 was based on the previously defined reporting units of Valent and Fabrication. The restructuring of reporting units in 2016 involved reassigning some manufacturing facilities previously part of the Fabrication reporting unit and combining them with all of the Valent entities to comprise the A&M reporting unit. The Company assessed whether any of the Fabrication goodwill should be moved to A&M, and based on the relative fair values of the sites involved, no goodwill was reassigned.
Goodwill at December 31, 2016 was
$62.5 million
, all of which was reported within the Aerostructures operating segment. The majority of this balance, $56.3 million, was related to the acquisition of Valent and was assigned in the A&M reporting unit, with the remainder assigned to the F&C reporting unit. During 2016, as discussed further below, a triggering event occurred which deemed that the goodwill previously reported in the Engineering Services reporting unit was fully impaired.
A quantitative test of the fair values of goodwill and indefinite lived intangibles was conducted for all of the Company's reporting units in 2016. The fair values for goodwill testing are estimated using a combination of the income and market approach unless circumstances indicate that a better estimate of fair value is available. The income approach utilizes the discounted cash flow model (“DCF model”) and the market approach is based on the market data for a group of guideline companies.
Using the DCF model requires the Company to forecast operating cash flows, including future sales growth, operating costs, tax rates, capital spending, and working capital changes. These assumptions may vary significantly among the reporting units. In addition estimates are required for the discount rate and the terminal value. The discount rate represents the expected return on capital and is based on the estimated weighted average cost of capital for a market participant. The discount rate considers the risk inherent in the projections used to estimate the fair value of the reporting unit. This rate takes into account the uncertainty about the expected revenue growth of the reporting unit and expected operating margins as well as the past performance of the reporting unit. The cash flow forecasts of the reporting units are based upon management’s long-term view of the Company’s markets. The Company has not materially changed its methodology for goodwill impairment testing for the years presented. Due to the many variables inherent in the estimation of a reporting unit's fair value and the relative size of the Company's recorded goodwill, differences in assumptions may have a material effect on the results of the Company's impairment analysis.
The Company also used the market approach to estimate the fair value of the reporting unit. The Company utilizes the guideline public company method in which valuation pricing multiples are derived from the market share prices of stocks of companies that are engaged in the same or similar lines of business as the reporting unit, and that are actively traded on a free and open market. The derived multiples are then applied to the reporting unit’s financial metrics producing indications of value, which are correlated to reach a final indication of value.
2016 Impairment Analysis
Engineering Services Reporting unit:
In the second quarter of 2016, a triggering event occurred when the Company significantly downgraded the full-year 2016 sales and operating income forecast for its Engineering Services business due to
continued decline in demand. This downward adjustment to the forecast, combined with lower than expected operating results for the second quarter of 2016, was deemed to be a triggering event requiring an interim impairment evaluation for the Engineering Services reporting unit in accordance with ASC 350. An impairment analysis was performed and determined that the carrying value of related goodwill was fully impaired. As a result, a non-cash impairment charge of
$24,302
was recorded in the second quarter of 2016, which brought the goodwill associated with the reporting unit to
$0
.
|
|
•
|
Discount rate: The discount rate used in determining the fair value of the reporting unit was 15.4% which was higher than rate of 12.2% used in 2015. The discount rate increase in 2016 was primarily due to the historical earnings volatility of the unit in the last three fiscal periods.
|
|
|
•
|
Revenue growth assumptions: Projected annual growth assumptions are based on the Company’s and its peers historical operating performance adjusted for current and expected competitive and economic factors surrounding the aerospace and defense industry (the “industry”). The growth rates used approximated 2.5% per year. The Company used a terminal growth rate of 2.0% to calculate the terminal value in the discounted cash flow analysis.
|
|
|
•
|
Operating profit margin assumptions: The forecasted operating profit used in the income approach is expected to decline in the future years as sales growth would not offset inflation.
|
|
|
•
|
Working Capital assumptions and capital expenditures: Working capital requirements were forecasted based on the reporting unit’s historical performance. Capital expenditures were forecasted based on current spending plans for the forecast period and are expected to moderate as sales growth slows in the terminal year.
|
The Company also used the market approach to estimate the fair value of the reporting unit. The Company used an EBITDA multiple based on the next 12 months of 3.0 and revenue multiples of 0.1 to estimate fair value using a market approach.
Assembly and Machining reporting unit:
The Company's 2016 annual step one impairment test did not indicate that the fair value of this reporting unit was below its carrying value. The fair value exceeded the book value by 6.2% at the testing date. The key assumptions used in the step one test are as follows:
|
|
•
|
Discount rate: The discount rate used in determining the fair value of the reporting unit was 11.5%. The the discount rate reflects the use of corporate bond yield rates for securities with a debt rating similar to that of the Company's senior secured notes at December 31, 2016. This corporate bond yield rate was used in the calculation of the risk-free rate. Any discount rate below 12.25% would indicate that the fair value of the reporting unit remains in excess of the carrying value of the unit.
|
|
|
•
|
Revenue growth assumptions: Projected annual growth assumptions are based on the Company and its peers historical operating performance adjusted for current and expected competitive and economic factors surrounding the aerospace and defense industry (the “industry”). The growth rate used for the reporting unit approximated 9.9% per year primarily driven by expected increased demand for large commercial aircraft. The Company used a terminal growth rate of 3.0% to calculate the terminal value in the discounted cash flow analysis.
|
|
|
•
|
Operating profit margin assumptions: The forecasted operating profit used in the income approach is expected to improve in the future years as a result of leveraging additional sales.
|
|
|
•
|
Working Capital assumptions and capital expenditures: Working capital requirements were forecasted based on the reporting unit’s historical performance. Capital expenditures were forecasted based on current spending plans for the forecast period and are expected to moderate as sales growth slows in the terminal year.
|
The Company also used the market approach to estimate the fair value of the reporting unit. The Company used EBITDA multiples based on the last 12 months, the next 24 months and a 3 year average historical average to estimate fair value using a market approach. The multiple used in the valuation was approximately 9.4 times EBITDA. This resulted in a market value that was within 6.1% of the estimated fair value using the income approach. If any of these or other related estimates and assumptions are not realized in the future, to the extent the reporting unit cannot generate future cash flows at a level sufficient to recover the net book value, the Company may be required to record impairment charges. The impairment charges would reduce future net income and earnings per share.
Fabrication and Composites reporting unit:
The Company's 2016 annual step one impairment test did not indicate that the fair value of this reporting unit was below its carrying value. The fair value exceeded the book value by 50.5% at the testing date. The key assumptions used in the step one test are as follows:
|
|
•
|
Discount rate: The discount rate used in determining the fair value of the reporting unit was 12.5%. The discount rate reflects the use of corporate bond yield rates for securities with a debt rating similar to that of the Company's senior secured notes at December 31, 2016. This corporate bond yield rate was used in the calculation of the risk-free rate.
|
|
|
•
|
Revenue growth assumptions: Projected annual growth assumptions are based on the Company and its peers historical operating performance adjusted for current and expected competitive and economic factors surrounding the aerospace and defense industry (the “industry”). The growth rate used for the reporting unit approximated 8.6% per year primarily
|
driven by expected increased demand for large commercial aircraft. The Company used a terminal growth rate of 3.0% to calculate the terminal value in the discounted cash flow analysis.
|
|
•
|
Operating profit margin assumptions: The forecasted operating profit used in the income approach is expected to improve in the future years as a result of leveraging additional sales.
|
|
|
•
|
Working Capital assumptions and capital expenditures: Working capital requirements were forecasted based on the reporting unit’s historical performance. Capital expenditures were forecasted based on current spending plans for the forecast period and are expected to moderate as sales growth slows in the terminal year.
|
The Company also used the market approach to estimate the fair value of the reporting unit. The Company used EBITDA multiples based on the last 12 months, the next 24 months and a 3 year average historical average to estimate fair value using a market approach. The multiple used in the valuation was approximately 7.6 times EBITDA. This resulted in a market value that was within 7.5% of the estimated fair value using the income approach. If any of these or other related estimates and assumptions are not realized in the future, to the extent the reporting unit cannot generate future cash flows at a level sufficient to recover the net book value, the Company may be required to record impairment charges. The impairment charges would reduce future net income and earnings per share.
As of December 31, 2016, and in further support of our analysis, our net book value for the entire Company (i.e., shareholders’ equity) was
$85.5
million, and our market capitalization was approximately $117.4 million. Additionally, on February 16, 2017, the Company entered into a Plan of Merger with Sonaca S.A. As part of this agreement, shareholders of the Company's common stock will receive $14.00 per share, which implies the estimated fair value of the outstanding equity of the Company is approximately $190.8 million. This excess of implied fair value supports the Company's conclusion that there is no impairment of goodwill at December 31, 2016.
2015 Impairment Analysis
Engineering Services Reporting unit:
The Company's 2015 annual step one impairment test indicated that the fair value of this reporting unit exceeded its book value by 8.4% at the testing date. The key assumptions used in the step one test were as follows:
|
|
•
|
Discount rate: The discount rate used in determining the fair value of the reporting unit was 12.2% which was higher than rate of 11.7% used in 2014. The discount rate increase in 2015 was primarily due to the historical earnings volatility of the unit in the last three fiscal periods.
|
|
|
•
|
Revenue growth assumptions: Projected annual growth assumptions are based on the Company’s and its peers historical operating performance adjusted for current and expected competitive and economic factors surrounding the aerospace and defense industry (the “industry”). The growth rates used approximated 4.1% per year. The Company used a terminal growth rate of 3.0% to calculate the terminal value in the discounted cash flow analysis.
|
|
|
•
|
Operating profit margin assumptions: The forecasted operating profit used in the income approach is expected to improve in the future years as a result of sales growth and a reduction in operating costs resulting from restructuring activities completed in fiscal year 2015.
|
|
|
•
|
Working Capital assumptions and capital expenditures: Working capital requirements were forecasted based on the reporting unit’s historical performance. Capital expenditures were forecasted based on current spending plans for the forecast period and are expected to moderate as sales growth slows in the terminal year.
|
The Company also used the market approach to estimate the fair value of the reporting unit. The Company used EBITDA multiples based on the last 12 months and for the next 12 months to estimate fair value using a market approach. The multiple used in the valuation was approximately 7.1 times EBITDA. This resulted in a market value that was within 1.8% of the estimated fair value using the income approach.
Valent Reporting unit:
The Company's 2015 annual step one impairment test did not indicate that the fair value of this reporting unit was below its carrying value. The fair value exceeded the book value by 17.3% at the testing date. The key assumptions used in the Step One test were as follows:
|
|
•
|
Discount rate: The discount rate used in determining the fair value of the reporting unit was 12.0% which was slightly higher than rate of 11.5% used in 2014. The increase in the discount rate reflects the use of corporate bond yield rates for securities with a debt rating similar to that of the Company's senior secured notes at December 31, 2015. This corporate bond yield rate was used in the calculation of the risk-free rate.
|
|
|
•
|
Revenue growth assumptions: Projected annual growth assumptions are based on the Company’s and its peers historical operating performance adjusted for current and expected competitive and economic factors surrounding the aerospace and defense industry (the “industry”). The growth rates used approximated 8.1% per year primarily driven by expected
|
increased demand for large commercial aircraft. The Company used a terminal growth rate of 3.0% to calculate the terminal value in the discounted cash flow analysis.
|
|
•
|
Operating profit margin assumptions: The forecasted operating profit used in the income approach is expected to improve in the future years as a result of leveraging additional sales.
|
|
|
•
|
Working Capital assumptions and capital expenditures: Working capital requirements were forecasted based on the reporting unit’s historical performance. Capital expenditures were forecasted based on current spending plans for the forecast period and are expected to moderate as sales growth slows in the terminal year.
|
The Company also used the market approach to estimate the fair value of the reporting unit. The Company used EBITDA multiples based on the last 12 months and for the next 12 months to estimate fair value using a market approach. The multiple used in the valuation was approximately 8.7 times EBITDA. This resulted in a market value that was within 4.3% of the estimated fair value using the income approach.
Fabrication Reporting Unit:
The Company performed the annual test of goodwill and indefinite-lived intangible assets for the Fabrication unit by performing a qualitative assessment and concluded it was more likely than not that the fair value of the unit exceeded carrying value, and thus no impairment charge was recorded.
Other Intangibles
. Other intangible assets on the Consolidated Balance Sheets were
$38.9 million
and
$46.6 million
, at
December 31, 2016
and
2015
, respectively. Customer-related intangible assets resulted from the acquisitions of Versaform Corporation, Intec, TASS and Valent had original estimated useful lives ranging from five to twenty-two years. Other intangible assets resulting from the acquisition of Intec and Valent had an original estimated useful life of three to six years. The assumptions and judgments used in determining the useful lives of the intangible assets included in the period of time over which the Company expects to use the asset, expected duration of revenue that will be generated from the asset and how relationships with customers will create future propensity to purchase products and services from the Company. Valent intangible assets are amortized using the straight-line method. All other remaining intangibles assets are not material.
We test intangible assets for impairment by assessing the current period cash flows of each asset group. Events or changes in circumstances, including loss of a significant customer, a significant decrease in the level of business with a customer or a long-term contract not being extended, would indicate that the carrying amount of any of these intangible assets may not be recoverable and a change in the remaining useful life could be required. If that is the case, an undiscounted cash flow test is performed and, if necessary, an impairment charge is recognized for the amount by which the carrying amount of these assets exceeds its fair value. Intangible assets relating to the Engineering Services reporting unit were tested during the 2016 Step Two impairment test, as discussed above, and were deemed to be impaired at June 30, 2016, resulting in a charge of $4.1 million
.
The remaining intangible assets were evaluated for triggering events quarterly by the Company in 2016 and were not deemed to be impaired
.
Income Taxes.
The objective of accounting for income taxes is to recognize the amount of taxes payable or refundable for the current year and deferred tax liabilities and assets based on the future tax consequences of events that have been recognized in our financial statements or tax returns. Deferred tax assets are also required to be reduced by a valuation allowance if it is more likely than not that some portion or all of the deferred tax asset will not be realized.
We record an income tax expense or benefit based on the net income earned or net loss incurred in each tax jurisdiction and the tax rate applicable to that income or loss. In the ordinary course of business, there are transactions for which the ultimate tax outcome is uncertain. The final tax outcome for these matters may be different from management’s original estimates made in determining the income tax provision. A change to these estimates could impact the effective tax rate and net income or loss subsequent periods.
A valuation allowance, if needed, reduces deferred tax assets to the amount expected to be realized. When determining the amount of net deferred tax assets that are more likely than not to be realized, management assesses all available positive and negative evidence. This evidence includes, but is not limited to, prior earnings history, expected future earnings, carry-back and carry-forward periods and the feasibility of ongoing tax strategies that could potentially enhance the likelihood of the realization of a deferred tax asset. The weight given to the positive and negative evidence is commensurate with the extent the evidence may be objectively verified. As such, it is generally difficult for positive evidence regarding projected future taxable income exclusive of reversing taxable temporary differences to outweigh objective negative evidence of recent financial reporting losses.
Based on these criteria and the relative weighting of both the positive and negative evidence available, and in particular the activity surrounding the Company's losses in 2016, 2015 and 2014, management determined that it was necessary to establish a valuation allowance against all of its net U.S. deferred tax assets at December 31, 2016, 2015 and 2014. This determination was made as the Company entered into a cumulative loss position in the year ended December 31, 2013, due to the recording of a goodwill impairment of $73.5 million related to Valent. The Company remains in a loss position at December 31, 2016. Once the Company entered into a cumulative loss position, it passed the threshold after which there is a presumption that it should no longer rely solely on projected future income when determining whether the deferred tax asset is more likely than not to be realized.
While the Company does project future income, the objectively verifiable negative evidence of the recent losses and risk related to those projections outweighs the positive evidence. The remaining valuation allowance, which fully reserves the U.S. net deferred tax asset, was
$21.0 million
,
$14.6 million
and
$12.7 million
at December 31, 2016, 2015 and 2014, respectively.
The Company will continue to monitor its deferred tax position and may adjust the valuation allowance, if necessary, for utilization of the underlying deferred tax assets through current taxable income or as available evidence changes.
Recent Accounting Pronouncements
For information related to recently issued accounting standards, see Note 1 of the Notes to Consolidated Financial Statements in Item 8 below.
|
|
ITEM 8.
|
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
|
The following financial statements are included in Item 8 of this report:
|
|
|
Financial Statements
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Report of Independent Registered Public Accounting Firm
To
the Board of Directors and Stockholders of LMI Aerospace, Inc.:
In our opinion, the accompanying consolidated balance sheets and the related consolidated statements of comprehensive income (loss), of shareholders' equity and of cash flows present fairly, in all material respects, the financial position of LMI Aerospace, Inc. and its subsidiaries at December 31, 2016 and 2015, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2016, in conformity with accounting principles generally accepted in the United States of America. In addition, in our opinion, the financial statement schedule listed in the index appearing under Item 15 presents fairly, in all material respects, the information set forth therein when read in conjunction with the related consolidated financial statements. Also in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2016, based on criteria established in
Internal Control - Integrated Framework
(2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). The Company's management is responsible for these financial statements and financial statement schedule, for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in Report of Management Regarding Internal Control Over Financial Reporting appearing under Item 9A. Our responsibility is to express opinions on these financial statements, on the financial statement schedule and on the Company's internal control over financial reporting based on our integrated audits. We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement and whether effective internal control over financial reporting was maintained in all material respects. Our audits of the financial statements included examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ PricewaterhouseCoopers LLP
Saint Louis, Missouri
March 15, 2017
LMI AEROSPACE, INC.
CONSOLIDATED BALANCE SHEETS
(Amounts in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2016
|
|
2015
|
Assets
|
|
|
|
Current assets:
|
|
|
|
Cash and cash equivalents
|
$
|
2,491
|
|
|
$
|
10,504
|
|
Trade accounts receivable, net
|
51,269
|
|
|
48,491
|
|
Inventories
|
122,761
|
|
|
114,775
|
|
Prepaid expenses and other current assets
|
3,586
|
|
|
4,147
|
|
Total current assets
|
180,107
|
|
|
177,917
|
|
|
|
|
|
Property, plant and equipment, net
|
99,515
|
|
|
100,969
|
|
Goodwill
|
62,482
|
|
|
86,784
|
|
Intangible assets, net
|
38,852
|
|
|
46,582
|
|
Other assets
|
2,676
|
|
|
3,728
|
|
Total assets
|
$
|
383,632
|
|
|
$
|
415,980
|
|
|
|
|
|
Liabilities and shareholders’ equity
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
$
|
29,378
|
|
|
$
|
13,156
|
|
Accrued expenses
|
25,543
|
|
|
30,015
|
|
Current installments of long-term debt and capital lease obligations
|
2,655
|
|
|
2,362
|
|
Total current liabilities
|
57,576
|
|
|
45,533
|
|
|
|
|
|
Long-term debt and capital lease obligations, less current installments
|
237,398
|
|
|
247,633
|
|
Other long-term liabilities
|
3,117
|
|
|
4,322
|
|
Deferred income taxes
|
—
|
|
|
536
|
|
Total long-term liabilities
|
240,515
|
|
|
252,491
|
|
|
|
|
|
Shareholders’ equity:
|
|
|
|
|
|
Common stock, $0.02 par value per share; authorized 28,000,000 shares; issued 13,625,205 and 13,287,688 shares at December 31, 2016 and December 31, 2015, respectively
|
273
|
|
|
266
|
|
Preferred stock, $0.02 par value per share; authorized 2,000,000 shares; none issued at either date
|
—
|
|
|
—
|
|
Additional paid-in capital
|
99,955
|
|
|
97,617
|
|
Accumulated other comprehensive loss
|
(282
|
)
|
|
(211
|
)
|
Treasury stock, at cost, 39,419 shares at December 31, 2015
|
—
|
|
|
(418
|
)
|
Retained (deficit) earnings
|
(14,405
|
)
|
|
20,702
|
|
Total shareholders’ equity
|
85,541
|
|
|
117,956
|
|
Total liabilities and shareholders’ equity
|
$
|
383,632
|
|
|
$
|
415,980
|
|
See accompanying notes to consolidated financial statements.
LMI AEROSPACE, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(Amounts in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2016
|
|
2015
|
|
2014
|
Sales and service revenue
|
|
|
|
|
|
Product sales
|
$
|
308,089
|
|
|
$
|
323,611
|
|
|
$
|
321,284
|
|
Service revenues
|
38,091
|
|
|
51,485
|
|
|
66,533
|
|
Net sales
|
346,180
|
|
|
375,096
|
|
|
387,817
|
|
Cost of sales and service revenue
|
|
|
|
|
|
|
|
|
Cost of product sales
|
249,227
|
|
|
259,610
|
|
|
254,775
|
|
Cost of service revenues
|
37,150
|
|
|
46,700
|
|
|
57,672
|
|
Cost of sales
|
286,377
|
|
|
306,310
|
|
|
312,447
|
|
Gross profit
|
59,803
|
|
|
68,786
|
|
|
75,370
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
44,541
|
|
|
45,678
|
|
|
55,204
|
|
Goodwill and intangible asset impairment
|
28,368
|
|
|
—
|
|
|
26,439
|
|
Restructuring expense
|
1,212
|
|
|
2,322
|
|
|
2,585
|
|
(Loss) income from operations
|
(14,318
|
)
|
|
20,786
|
|
|
(8,858
|
)
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
Interest expense
|
(21,171
|
)
|
|
(22,439
|
)
|
|
(29,280
|
)
|
Other, net
|
(352
|
)
|
|
(236
|
)
|
|
223
|
|
Total other expense
|
(21,523
|
)
|
|
(22,675
|
)
|
|
(29,057
|
)
|
|
|
|
|
|
|
Loss before income taxes
|
(35,841
|
)
|
|
(1,889
|
)
|
|
(37,915
|
)
|
(Benefit) provision for income taxes
|
(734
|
)
|
|
352
|
|
|
(8,953
|
)
|
Net loss
|
(35,107
|
)
|
|
(2,241
|
)
|
|
(28,962
|
)
|
|
|
|
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
Change in foreign currency translation adjustment
|
(71
|
)
|
|
(41
|
)
|
|
(98
|
)
|
Reclassification adjustment for losses on interest rate hedges included in net earnings, net of tax of $0, $0 and $157
|
—
|
|
|
—
|
|
|
278
|
|
Total comprehensive loss
|
$
|
(35,178
|
)
|
|
$
|
(2,282
|
)
|
|
$
|
(28,782
|
)
|
|
|
|
|
|
|
Amounts per common share:
|
|
|
|
|
|
|
|
Net loss per common share
|
$
|
(2.68
|
)
|
|
$
|
(0.17
|
)
|
|
$
|
(2.28
|
)
|
Net loss per common share assuming dilution
|
$
|
(2.68
|
)
|
|
$
|
(0.17
|
)
|
|
$
|
(2.28
|
)
|
Weighted average common shares outstanding
|
13,113,901
|
|
|
12,869,353
|
|
|
12,716,976
|
|
Weighted average dilutive common shares outstanding
|
13,113,901
|
|
|
12,869,353
|
|
|
12,716,976
|
|
See accompanying notes to consolidated financial statements.
LMI AEROSPACE, INC.
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY
(Amounts in thousands, except share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
Stock
|
|
Additional
Paid-In
Capital
|
|
Treasury
Stock
|
|
Retained
Earnings (Deficit)
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
Total
Share-
holders'
Equity
|
Balance at December 31, 2013
|
$
|
257
|
|
|
$
|
92,692
|
|
|
$
|
(202
|
)
|
|
$
|
51,904
|
|
|
$
|
(507
|
)
|
|
$
|
144,144
|
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(28,962
|
)
|
|
—
|
|
|
(28,962
|
)
|
Other comprehensive gain
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
337
|
|
|
337
|
|
Issuance of stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
142,588 shares of restricted stock, net of forfeitures
|
4
|
|
|
(38
|
)
|
|
(215
|
)
|
|
—
|
|
|
—
|
|
|
(249
|
)
|
12,175 shares - other share based payments
|
—
|
|
|
109
|
|
|
58
|
|
|
—
|
|
|
—
|
|
|
167
|
|
401K plan contribution
|
1
|
|
|
847
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
848
|
|
Restricted stock compensation
|
—
|
|
|
1,850
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,850
|
|
Balance at December 31, 2014
|
262
|
|
|
95,460
|
|
|
(359
|
)
|
|
22,942
|
|
|
(170
|
)
|
|
118,135
|
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,241
|
)
|
|
—
|
|
|
(2,241
|
)
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(41
|
)
|
|
(41
|
)
|
Issuance of stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
131,063 shares of restricted stock, net of forfeitures
|
3
|
|
|
(178
|
)
|
|
(150
|
)
|
|
—
|
|
|
—
|
|
|
(325
|
)
|
6,791 shares - other share based payments
|
|
|
|
(7
|
)
|
|
91
|
|
|
|
|
|
|
|
|
84
|
|
401K plan contribution
|
1
|
|
|
709
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
710
|
|
Restricted stock compensation
|
—
|
|
|
1,633
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,633
|
|
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
Balance at December 31, 2015
|
266
|
|
|
97,617
|
|
|
(418
|
)
|
|
20,702
|
|
|
(211
|
)
|
|
117,956
|
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(35,107
|
)
|
|
—
|
|
|
(35,107
|
)
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(71
|
)
|
|
(71
|
)
|
Issuance of stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
212,890 shares of restricted stock, net of forfeitures
|
4
|
|
|
(612
|
)
|
|
418
|
|
|
—
|
|
|
—
|
|
|
(190
|
)
|
401k plan contribution
|
3
|
|
|
1,469
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,472
|
|
Restricted stock compensation
|
—
|
|
|
1,481
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,481
|
|
Balance at December 31, 2016
|
$
|
273
|
|
|
$
|
99,955
|
|
|
$
|
—
|
|
|
$
|
(14,405
|
)
|
|
$
|
(282
|
)
|
|
$
|
85,541
|
|
See accompanying notes to consolidated financial statements.
LMI AEROSPACE, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2016
|
|
2015
|
|
2014
|
Operating activities:
|
|
|
|
|
|
Net loss
|
$
|
(35,107
|
)
|
|
$
|
(2,241
|
)
|
|
$
|
(28,962
|
)
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
19,043
|
|
|
20,404
|
|
|
22,459
|
|
Amortization of debt issuance cost
|
1,899
|
|
|
1,961
|
|
|
2,155
|
|
Goodwill and intangible asset impairment
|
28,368
|
|
|
—
|
|
|
26,439
|
|
Stock-based compensation
|
1,481
|
|
|
1,717
|
|
|
2,018
|
|
Debt issuance cost write-off
|
—
|
|
|
—
|
|
|
8,466
|
|
Payments to settle interest rate derivatives
|
—
|
|
|
—
|
|
|
(793
|
)
|
Deferred taxes
|
(723
|
)
|
|
78
|
|
|
76
|
|
Other non-cash items
|
(84
|
)
|
|
(1,005
|
)
|
|
686
|
|
Changes in operating assets and liabilities, net of acquired businesses:
|
|
|
|
|
|
|
|
|
Trade accounts receivable
|
(2,965
|
)
|
|
9,624
|
|
|
14,270
|
|
Inventories
|
(8,610
|
)
|
|
(1,047
|
)
|
|
(1,101
|
)
|
Prepaid expenses and other assets
|
975
|
|
|
325
|
|
|
109
|
|
Current income taxes
|
181
|
|
|
6,506
|
|
|
(5,908
|
)
|
Accounts payable
|
13,433
|
|
|
(8,427
|
)
|
|
307
|
|
Accrued expenses
|
(3,340
|
)
|
|
4,467
|
|
|
8,896
|
|
Net cash provided by operating activities
|
14,551
|
|
|
32,362
|
|
|
49,117
|
|
Investing activities:
|
|
|
|
|
|
|
|
|
Additions to property, plant and equipment
|
(11,813
|
)
|
|
(16,599
|
)
|
|
(16,690
|
)
|
Proceeds from sale of equipment
|
639
|
|
|
285
|
|
|
3,579
|
|
Net cash used by investing activities
|
(11,174
|
)
|
|
(16,314
|
)
|
|
(13,111
|
)
|
Financing activities:
|
|
|
|
|
|
|
|
|
Proceeds from issuance of debt
|
1,465
|
|
|
—
|
|
|
250,000
|
|
Principal payments on long-term debt and notes payable
|
(12,699
|
)
|
|
(13,276
|
)
|
|
(235,633
|
)
|
Advances on revolving line of credit
|
60,000
|
|
|
99,000
|
|
|
66,000
|
|
Payments on revolving line of credit
|
(60,000
|
)
|
|
(99,000
|
)
|
|
(102,000
|
)
|
Debt issuance costs
|
(156
|
)
|
|
(195
|
)
|
|
(8,018
|
)
|
Net cash used by financing activities
|
(11,390
|
)
|
|
(13,471
|
)
|
|
(29,651
|
)
|
Net (decrease) increase in cash and cash equivalents
|
(8,013
|
)
|
|
2,577
|
|
|
6,355
|
|
Cash and cash equivalents, beginning of year
|
10,504
|
|
|
7,927
|
|
|
1,572
|
|
Cash and cash equivalents, end of year
|
$
|
2,491
|
|
|
$
|
10,504
|
|
|
$
|
7,927
|
|
Cash payments for:
|
|
|
|
|
|
|
|
|
Interest paid
|
$
|
18,657
|
|
|
$
|
21,336
|
|
|
$
|
7,388
|
|
Income tax refunds received, net
|
$
|
(228
|
)
|
|
$
|
(6,370
|
)
|
|
$
|
(3,037
|
)
|
See accompanying notes to consolidated financial statements.
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
Principles of Consolidation
The Consolidated Financial Statements included in this report have been prepared by management of LMI Aerospace, Inc. All significant intercompany balances and transactions have been eliminated in consolidation.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make certain estimates and assumptions. These estimates and assumptions affect the reported amounts in the financial statements and accompanying notes. Actual results could differ from these estimates.
Revenue and Profit Recognition
Except as described below, the Company recognizes revenue for sales of products and related services in accordance with Financial Accounting Standards Board, (“FASB”) Accounting Standards Codification (“ASC”) Topic 605-15 Products and Topic 605-20 Services. The Company sells products under long term supply contracts and purchase orders where the product is built to the customer specifications based on firm purchase orders from the customer. The purchase orders tend to be of a relatively short duration and customers place orders on a periodic basis. The pricing is generally fixed for some length of time and the quantities are based on individual purchase orders. Revenue is recognized when title passes and services are rendered, the price is fixed or determinable, and collection is reasonably assured. Approximately
80.0%
to
90.0%
of the total revenue the Company recognized in any given year is accounted for in accordance with Topics 15 and 20. The remainder of the revenue is accounted for using methods consistent with ASC Topic 605-35 Construction-Type and Production-Type Contracts.
The percentage of completion method used to account for contracts depends on the nature of the products provided under the contract. For example, for contracts that require us to perform a significant level of development effort, in comparison to the total value of the contract, sales are recorded using the cost-to-cost method to measure progress toward completion. Under the cost-to-cost method of accounting, we recognize sales and estimated profit as costs are incurred based on the proportion that the incurred costs represent of total estimated costs. For contracts that require us to provide a substantial number of similar items without a significant level of development, we record sales and estimated profit using units of delivery as the basis to measure progress toward completing the contract. Under both methods, profit recognized is based on the total expected profit margin percentage multiplied by revenue recognized to date.
The Company periodically reviews all estimates to complete as required by the authoritative guidance and the estimated total cost and expected gross profit are revised as required over the life of the contract. Any revisions to the estimated total revenue or cost are accounted for as a change in estimate. A cumulative catch-up adjustment is recorded in the period the change in estimated cost to complete the contract is determined.
In addition, should total estimated costs at completion exceed the estimated total revenue, any anticipated loss is recognized in the period in which the anticipated loss is determined. The loss is reported either as a reduction of revenue or as a component of cost of sales. During 2016 and 2015, the Company recorded losses on a cost-to-cost program of
$1,903
and
$2,763
, respectively, which included provisions for anticipated future loss of
$722
and
$476
, respectively. At December 31, 2013, the Company had a contract accounted for using the units of delivery method which was acquired during the Valent acquisition and where estimated costs exceeded the total contract revenue. The provision for anticipated loss was established in 2013 for
$5,267
and was treated as a measurement period change and as such increased the goodwill related to the Valent acquisition. During the third quarter of 2014, a change was agreed to that resulted in the favorable settlement of an unpriced change order related to this contract. In addition, the Company secured more favorable future material pricing with respect to this contract as engineering changes to the related assemblies had stabilized. As a result, contract costs were no longer expected to exceed revenue and the remaining related loss reserve was reversed, resulting in a favorable cumulative catch up adjustment of
$5,267
in the year ended December 31, 2014. The reversal was recorded in the cost of goods sold section of the Consolidated Statements of Comprehensive Income (Loss).
Cumulative catch-up adjustments had the following impact to operating income in the years presented:
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
2014
|
|
|
|
|
|
|
Favorable adjustments
|
$
|
1,342
|
|
|
$
|
1,308
|
|
|
$
|
5,720
|
|
Unfavorable adjustments
|
(2,483
|
)
|
|
(2,954
|
)
|
|
(1,719
|
)
|
Net operating income adjustments
|
$
|
(1,141
|
)
|
|
$
|
(1,646
|
)
|
|
$
|
4,001
|
|
Unfavorable cumulative catch-up adjustments of
$1,903
,
$2,763
and
$1,479
were recorded in 2016, 2015 and 2014, respectively, related to the Mitsubishi Regional Jet design build program which has experienced higher than expected development costs. A loss provision for this contract was established in 2015 and the contract remains in a loss position at December 31, 2016. The adjustments related to this program was recorded as a reduction to revenue in the Consolidated Statements of Comprehensive Income (Loss).
Favorable adjustments recorded in 2014 are primarily associated with the aforementioned Valent contract of
$5,267
. The adjustments related to this program was recorded as a reduction to cost of sales in the Consolidated Statements of Comprehensive Income (Loss).
Contract accounting requires management to estimate contract revenues and costs, and make assumptions related to production schedule and total units to be produced, among other matters. Due to the size, length of time and nature of many of our contracts, the estimation of total sales and cost is very complicated and subject to many variables, including development program delays and the expected recovery of deferred cost. Claims and unpriced change orders can also impact the estimate of total revenues and profits. In the ordinary course of business, the Company may receive requests from its customers to perform tasks not specified in its contracts. When this occurs on a long-term contract using the cost-to-cost method of percentage of completion accounting, the Company may record revenue for claims or unpriced change orders to be negotiated with customers. The Company's revenue recognized in
2016
contained
$933
that represented amounts associated with claims and unpriced change orders.
The development of a contract revenue and gross margin percentage involves utilization of detailed procedures by a team of operational and financial personnel that provides information on the status of the contracts. Total contract cost estimates are largely based our current cost of production, purchase order terms negotiated or estimated by our supply chain. Estimates of revenue and costs associated with each significant contract are reviewed and approved by the team on a quarterly basis.
Due to the significance of the judgment in the estimation process described above, it is possible that materially different margins could be recorded if we used different assumptions or if the underlying circumstances were to change.
Pre-Production Costs under Long-Term Supply Contracts
The Company may incur design and development costs prior to the production phase of contracts that are outside the scope of the contract accounting method. These pre-production costs are generally related to costs the Company incurs to design and build tooling that is owned by the customer. The Company receives the non-cancellable right to use these tools to build the parts as specified in a contractual agreement and therefore has capitalized these costs. In certain instances, the Company enters into agreements with its customers that provide it a contractual guarantee for reimbursement of design and engineering services incurred prior to the production phase of a contract. Due to the contractual guarantee, the Company capitalizes the costs of these services. The pre-production costs are amortized to cost of sales over the shorter of the life of the contractual agreement or the related tooling.
Cash and Cash Equivalents
Cash and cash equivalents include cash on hand, deposits in transit and all highly liquid investment instruments with an initial maturity of three months or less.
Inventories
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
The Company’s inventories are stated at the lower of cost or market and utilize actual costs for raw materials and average or standard cost (which approximates actual cost) for work in process, manufactured and purchased components and finished goods. The Company evaluates the inventory carrying value and reduces the carrying costs based on customer activity, estimated future demand, price deterioration, and other relevant information. The Company’s customer demand is unpredictable and may fluctuate due to factors beyond the Company’s control. In addition, inventoried costs include capitalized contract costs relating to programs and contracts with long-term production cycles, a portion of which is not expected to be realized within one year. See further discussion regarding deferred long-term contract costs under “Revenue and Profit Recognition” and “Pre-Contract and Pre-Production Costs under Long-Term Supply Contracts.”
Allowance for Doubtful Accounts
The allowance for doubtful accounts receivable reflects the Company’s best estimate of probable losses inherent in its accounts receivable. The basis used to determine this value is derived from historical experience, specific allowances for known troubled customers and other known information.
Property, Plant and Equipment
Property, plant and equipment are stated at cost. Depreciation is calculated using the straight-line method over the estimated useful lives of the related assets. Leasehold improvements are amortized using the straight-line method over the shorter of the lease term or the estimated useful lives of the assets. Estimated useful lives for buildings, machinery and equipment, and purchased software are
20
to
40
years,
3
to
20
years and
3
to
10
years, respectively. Amortization incurred under capital leases is reported with depreciation expense.
Long Lived Assets
Long lived assets held and used are reviewed for impairment based on future undiscounted cash flows whenever events or changes in circumstances indicate that the carrying value of an asset may not be recoverable.
Goodwill and Intangible Assets
The Company’s acquisitions involve the purchase of tangible and intangible assets and the assumption of certain liabilities. As part of the purchase price allocation, the Company allocates the purchase price to the tangible assets acquired and liabilities assumed based on estimated fair market values, and the remainder of the purchase price is allocated to intangibles and goodwill. Goodwill and intangible assets with indefinite lives are not amortized but are subject to an impairment assessment at least annually in relation to their fair value. Under guidelines established by FASB ASC Topic 280, the Company operates in two operating segments. However, the Company has recorded its goodwill and conducts testing for potential goodwill impairment at a reporting unit level. The reporting units represent a business for which discrete financial information is available, and segment management regularly reviews the operating results. As part of this process, the Company first assesses qualitatively whether it is necessary to perform the quantitative test. The qualitative assessment involves evaluating relevant events or circumstances to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying amount. If it is, the Company can bypass the quantitative assessment of goodwill. If it is not, or if the Company has elected to bypass the qualitative assessment process, the quantitative assessment of goodwill utilizes a two-step process, where the carrying value of the reporting unit is compared to its fair value. If the carrying value is less than the fair value, no impairment exists, and the second step is not performed. However, if the carrying value is greater than the fair value, the second step is performed. An impairment charge would be recognized for the amount that the carrying value of the goodwill exceeds its fair value. The fair values for goodwill testing are estimated using a combination of the income and market approach unless circumstances indicate that a better estimate of fair value is available. The income approach utilizes the discounted cash flow model (“DCF model”) and the market approach is based on the market data for a group of guideline companies.
Deferred Gain on Sale of Real Estate
In December 2006, the Company entered into an agreement with a third party to sell and lease back certain of its real estate properties for
$10,250
. The amount of the sale price in excess of book value for these properties of
$4,242
was deferred and is being amortized to rent expense over the
18
year term of the leases on a straight-line basis. At December 31, 2016 and
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
2015, the unamortized deferred gain of
$1,906
and
$2,140
, respectively, was reflected in Accrued Expenses and Other Long-Term Liabilities in the Consolidated Balance Sheet.
Share-Based Compensation
The Company recognizes compensation expense for share-based payment transactions in the financial statements at their fair value. The expense is measured at the grant date, based on the calculated fair value of the share-based award, and is recognized over the requisite service period (generally the vesting period of the equity award).
Income Taxes
Provisions for federal and state income taxes are calculated on reported net income/loss before income taxes based on current tax law and also include, in the current period, the cumulative effect of any changes in tax rates from those used previously in determining deferred tax assets and liabilities. Such provisions differ from the amounts currently receivable or payable because certain items of income and expense are recognized in different time periods for financial reporting purposes than for income tax purposes. Significant judgment is required in determining income tax provisions and evaluating tax positions.
A valuation allowance, if needed, reduces deferred tax assets to the amount expected to be realized. When determining the amount of net deferred tax assets that are more likely than not to be realized, management assesses all available positive and negative evidence. This evidence includes, but is not limited to, prior earnings history, expected future earnings, carry-back and carry-forward periods and the feasibility of ongoing tax strategies that could potentially enhance the likelihood of the realization of a deferred tax asset. The weight given to the positive and negative evidence is commensurate with the extent the evidence may be objectively verified. As such, it is generally difficult for positive evidence regarding projected future taxable income exclusive of reversing taxable temporary differences to outweigh objective negative evidence of recent financial reporting losses.
Based on these criteria and the relative weighting of both the positive and negative evidence available, and in particular the activity surrounding the Company's significant loss in 2013, management determined that it was necessary to establish a valuation allowance against all of its net U.S. deferred tax assets at December 31, 2013. This determination was made as the Company entered into a cumulative loss position over the three year period ended December 31, 2013 primarily due to recording a goodwill impairment of
$73,528
related to Valent. Once the Company entered into a cumulative loss position it had passed the threshold after which there is a presumption that a company should no longer rely solely on projected future income in determining whether the deferred tax asset is more likely than not to be realized. The Company has remained in a cumulative loss position at December 31, 2016, 2015 and 2014. The Company will continue to monitor its deferred tax position and may adjust the valuation allowance, if necessary, for utilization of the underlying deferred tax assets through current taxable income or as available evidence changes. At December 31, 2016, 2015 and 2014, the Company's deferred tax assets remained under a valuation allowance.
The accounting for uncertainty in income taxes requires a more-likely-than-not threshold for financial statement recognition and measurement of tax positions taken or expected to be taken in a tax return. The Company records a liability for the difference between the benefit recognized and measured for financial statement purposes and the tax position taken or expected to be taken on our tax return. To the extent that management’s assessment of such tax positions changes, the change in estimate is recorded in the period in which the determination is made.
The Company’s unrecognized tax benefits as of
December 31, 2016
and
2015
are immaterial. The Company expects no significant increases or decreases in unrecognized tax benefits due to changes in tax positions within one year of
December 31, 2016
. The Company has no material interest or penalties relating to income taxes recognized in the Consolidated Statement of Comprehensive Income (Loss) as of
December 31, 2016
,
2015
or 2014. As of
December 31, 2016
, returns for calendar 2015 remain subject to examination by the Internal Revenue Service and returns for 2013 through 2015 remain subject to examination by various state tax jurisdictions.
Financial Instruments
Fair values of the Company’s long-term obligations approximate their carrying values as the applicable interest rates approximate the current market rates or have variable rate characteristics. The Company’s other financial instruments have fair values that approximate their respective carrying values due to their short maturities.
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
Recent Accounting Pronouncements
In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2014-09, Revenue from Contracts with Customers (Topic 606). The new standard is effective for reporting periods beginning after December 15, 2017 and the Company plans to adopt the standard in the first quarter of 2018. The standard supersedes existing revenue recognition guidance, including industry-specific guidance, and provides companies with a single revenue recognition model for recognizing revenue from contracts with customers. The standard requires revenue to be recognized when promised goods or services are transferred to customers in amounts that reflect the consideration to which the company expects to be entitled in exchange for those goods or services. The two permitted transition methods under the new standard are the full retrospective method, in which case the standard would be applied to each prior reporting period presented, or the modified retrospective method, in which case the cumulative effect of applying the standard would be recognized at the date of initial application. The adoption of the new standard may have a material impact on our income statement and balance sheet but we have not completed the quantification of that impact at this time.
The Company performed a preliminary review of its significant contracts and have identified differences that would result from applying the new standard to those contracts. Based on this review, we currently expect that the timing of the recognition of revenue and related costs may change for a significant portion of our business. Some of our contracts on which we currently recognize revenue when risk of loss is transferred to the customer may recognize revenue as costs are incurred under the new standard. In addition, some long-term production contracts for which we currently recognize cost at an average expected margin over the life of the contract may recognize costs attributable to each individual unit as control is transferred to the customer. under the new standard. Adoption of the new standard will not change the total amount of revenue recognized on these contracts, only the timing of when revenue is recognized. These changes also have the potential to significantly alter the amount of deferred contract costs in inventory reported on our balance sheet.
The Company is currently evaluating the transition method to be used and is implementing changes to business processes, systems and controls to support adoption of the standard.
In February 2016, the FASB issued ASU 2016-02, "Leases." The standard requires lessees to recognize a lease liability and a lease asset for all leases, including operating leases, with a term greater than 12 months on its balance sheet. The new standard also expands the required quantitative and qualitative disclosures surrounding leases. The provisions of this new guidance are effective as of the beginning of the Company’s first quarter of 2019. This new standard will be applied using a modified retrospective transition approach for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements. The Company is currently evaluating the effect of this standard on its consolidated financial statements.
In March 2016, the FASB issued ASU 2016-09, "Improvements to Employee Share-Based Payment Accounting," which amends Accounting Standards Codification (“ASC”) Topic 718, Compensation – Stock Compensation. The standard requires excess tax benefits or deficiencies for share-based payments be recorded in the period shares vest as income tax expense or benefit, rather than within Additional Paid-in Capital. Cash flows related to excess tax benefits will be included in operating activities and will no longer be separately classified as a financing activity. The new standard is effective for reporting periods beginning after December 15, 2016 and early adoption is permitted. The Company plans to adopt the new standard effective January 1, 2017 and no material impact on our financial statements is expected.
In August 2016, the FASB issued ASU 2016-15, "Statement of Cash Flows (Topic 230), Classification of Certain Cash Receipts and Cash Payments." The guidance addresses the classification of cash flow related to (1) debt prepayment or extinguishment costs, (2) settlement of zero-coupon debt instruments or other debt instruments with coupon rates that are insignificant in relation to the effective interest rate of the borrowing, (3) contingent consideration payments made after a business combination, (4) proceeds from the settlement of insurance claims, (5) proceeds from the settlement of corporate-owned life insurance, including bank-owned life insurance, (6) distributions received from equity method investees and (7) beneficial interests in securitization transactions. The guidance also clarifies how the predominance principle should be applied when cash receipts and cash payments have aspects of more than one class of cash flows. The guidance will generally be applied retrospectively and is effective for financial statements issued for annual reporting periods beginning after December 15, 2017. Early application is permitted and the Company plans to adopt the new standard effective January 1, 2017. We are currently evaluating the impact of this standard on our consolidated statement of cash flows.
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
All other issued but not yet effective accounting pronouncements are not expected to have a material impact on our Consolidated Financial Statements.
|
|
2.
|
ASSETS AND LIABILITIES MEASURED AT FAIR VALUE
|
Fair value is the price that would be received from selling an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. A fair value hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurements) and the lowest priority to unobservable inputs (level 3 measurements). The three levels of the fair value hierarchy are described below:
|
|
Level 1:
|
Quoted prices in active markets for identical assets or liabilities.
|
|
|
Level 2:
|
Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
|
|
|
Level 3:
|
Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
|
The asset or liability’s fair value measurement level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. The valuation techniques used need to maximize the use of observable inputs and minimize the use of unobservable inputs. There have been no changes in the methodologies used at
December 31, 2016
. There were no transfers between levels during
2016
and
2015
.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets and Liabilities at Fair Value
|
|
2016
|
|
as of December 31, 2016
|
|
Total
|
|
Total
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
|
Losses
|
|
|
|
|
|
|
|
|
|
|
Non-recurring Fair Value Measurements:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset:
|
|
|
|
|
|
|
|
|
|
Intangible assets, net (1)
|
$
|
38,852
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
38,852
|
|
|
$
|
(4,066
|
)
|
Goodwill (2)
|
$
|
62,482
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
62,482
|
|
|
$
|
(24,302
|
)
|
(1) The fair values of intangibles relating to the acquisition of Valent was determined by third parties in connection with the purchase and recorded at those values. The intangibles relating to the Engineering Services reporting unit were deemed impaired during 2016 and a
$4,066
impairment charge was recorded in the Consolidated Statements of Comprehensive Income (Loss) for the year ended December 31, 2016.
(2) The Company performed its annual impairment analysis of goodwill related to the Aerostructures reporting units during the fourth quarter of 2016 and determined no adjustments to the carrying value were necessary. The value of the goodwill relating to the Engineering Services reporting unit was deemed impaired during 2016 and a
$24,302
impairment charge was recorded in the Consolidated Statements of Comprehensive Income (Loss) for the year ended December 31, 2016.
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015
|
|
Assets and Liabilities at Fair Value
|
|
Total
|
|
as of December 31, 2015
|
|
Gains
|
|
Total
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
|
(Losses)
|
|
|
|
|
|
|
|
|
|
|
Non-recurring Fair Value Measurements:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset:
|
|
|
|
|
|
|
|
|
|
Intangible assets, net (1)
|
$
|
46,582
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
46,582
|
|
|
$
|
—
|
|
Goodwill (2)
|
$
|
86,784
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
86,784
|
|
|
$
|
—
|
|
(1) The fair values of intangibles relating to the acquisitions of TASS and Valent were determined by third parties in connection with the purchase and recorded at those values.
(2) The Company performed its annual impairment analysis of goodwill during the fourth quarter of 2015 and determined no adjustments to the carrying value were necessary.
|
|
3.
|
ACCOUNTS RECEIVABLE NET
|
Accounts receivable, net consists of the following:
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2016
|
|
2015
|
Trade receivables
|
$
|
44,927
|
|
|
$
|
42,307
|
|
Unbilled revenue
|
4,318
|
|
|
4,869
|
|
Other receivables
|
2,372
|
|
|
1,561
|
|
|
51,617
|
|
|
48,737
|
|
Less: Allowance for doubtful accounts
|
(348
|
)
|
|
(246
|
)
|
Accounts receivable, net
|
$
|
51,269
|
|
|
$
|
48,491
|
|
Under long-term contract accounting unbilled revenue on long-term contracts arise when the sales or revenues based on performance attainment, though appropriately recognized, cannot be billed yet under terms of the contract as of the balance sheet date. Accounts receivable which the Company expects to collect after December 31, 2017 are not material.
Inventories consist of the following:
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2016
|
|
2015
|
Raw materials
|
$
|
12,822
|
|
|
$
|
12,513
|
|
Work in progress
|
23,795
|
|
|
22,681
|
|
Manufactured and purchased components
|
20,922
|
|
|
19,224
|
|
Finished goods
|
28,346
|
|
|
28,169
|
|
Product inventory
|
85,885
|
|
|
82,587
|
|
Capitalized contract costs
|
36,876
|
|
|
32,188
|
|
Total inventories
|
$
|
122,761
|
|
|
$
|
114,775
|
|
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
Capitalized contract costs include
$5,373
and
$5,970
at December 31, 2016 and 2015, respectively, related to an agreement the Company signed with Spirit Aerostructures ("Spirit"). This agreement extended the performance period of the statements of work for certain contracts with Spirit and gave the Company preferred supplier status on certain future contracts. In accordance with the contract terms, the Company made
$6,500
in cash payments of consideration to Spirit in 2015 which was recorded as an increase to capitalized contract costs in inventory in the Consolidated Balance Sheet. This consideration is being amortized as a reduction to revenue over the life of the related contracts.
The increase in capitalized contract costs in 2016 relates primarily to four early-stage long-term contracts. The Company expects these costs will not be realized within one year but believes these amounts will be fully recovered over the life of the related contracts.
The following table illustrates the market to which capitalized contract cost at December 31,
2016
and December 31,
2015
related:
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2016
|
|
2015
|
Large commercial aircraft
|
$
|
10,852
|
|
|
$
|
11,528
|
|
Corporate and regional aircraft
|
21,081
|
|
|
16,721
|
|
Military
|
4,943
|
|
|
3,939
|
|
Total capitalized contract cost
|
$
|
36,876
|
|
|
$
|
32,188
|
|
In accordance with ASC 605-35-45-1&2, the provisions for anticipated losses on contracts are accounted for as additional contract cost and recognized as part of cost of sales. Provisions for losses are recorded as a reduction of related contract costs recorded in inventory. At December 31, 2016 and 2015, the Company had no contracts with loss reserves accounted for as a reduction of inventory.
|
|
5.
|
PROPERTY, PLANT AND EQUIPMENT
|
Depreciation expense (including amortization expense on software) recorded by the Company totaled
$14,755
,
$15,494
and
$17,934
for
2016
,
2015
and
2014
, respectively.
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2016
|
|
2015
|
Land
|
$
|
960
|
|
|
$
|
1,108
|
|
Buildings and improvements
|
27,567
|
|
|
27,779
|
|
Machinery and equipment
|
137,899
|
|
|
129,222
|
|
Leasehold improvements
|
13,748
|
|
|
13,373
|
|
Software and other
|
8,510
|
|
|
8,507
|
|
Construction in progress
|
13,569
|
|
|
11,687
|
|
Total gross property, plant and equipment
|
202,253
|
|
|
191,676
|
|
Less accumulated depreciation
|
(102,738
|
)
|
|
(90,707
|
)
|
Total net property, plant and equipment
|
$
|
99,515
|
|
|
$
|
100,969
|
|
See discussion in Note 8 to the Consolidated Financial Statements regarding property, plant and equipment recorded associated with capital leases.
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
|
|
6.
|
GOODWILL AND INTANGIBLE ASSETS
|
Goodwill
The following table summarizes the net carrying amount of goodwill by segment at
December 31, 2016
and
2015
, respectively:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Engineering
|
|
|
|
|
|
Aerostructures
|
|
Services
|
|
Total
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Balance at December 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Goodwill
|
$
|
141,953
|
|
|
$
|
141,953
|
|
|
$
|
50,741
|
|
|
$
|
50,741
|
|
|
$
|
192,694
|
|
|
$
|
192,694
|
|
Accumulated impairment loss
|
(79,471
|
)
|
|
(79,471
|
)
|
|
(50,741
|
)
|
|
(26,439
|
)
|
|
(130,212
|
)
|
|
(105,910
|
)
|
Net Goodwill
|
$
|
62,482
|
|
|
$
|
62,482
|
|
|
$
|
—
|
|
|
$
|
24,302
|
|
|
$
|
62,482
|
|
|
$
|
86,784
|
|
The net goodwill balance in the Aerostructures segment is related to the acquisitions of Valent and Intec, which account for
$56,288
and
$6,194
, respectively, at both
December 31, 2016
and
2015
. The annual impairment analysis performed in the fourth quarter of
2016
determined that the fair value for the goodwill in Aerostructures exceeded its carrying value.
In the second quarter of 2016, a triggering event occurred when the Company significantly downgraded the full-year 2016 sales and operating income forecast for its Engineering Services business due to continued decline in demand. This downward adjustment to the forecast, combined with lower than expected operating results for the second quarter of 2016, was deemed to be a triggering event requiring an interim impairment evaluation for the Engineering Services reporting unit in accordance with ASC 350. An impairment analysis was performed and determined that the carrying value of related goodwill was fully impaired. As a result, a non-cash impairment charge of
$24,302
was recorded in the second quarter of 2016, which brought the goodwill associated with the reporting unit to
$0
.
During the fourth quarter of fiscal 2014, in accordance with the Company's accounting policy as described in Note 1 to the Consolidated Financial Statements, the Company performed its annual impairment analysis on the Engineering Services reporting unit and determined that the carrying value of goodwill was above its fair value. As a result, a goodwill impairment charge of
$26,439
was recorded.
Of the gross goodwill recorded by the Company,
26.3%
is not deductible for tax purposes.
Intangible Assets
Intangible assets primarily consist of trademarks and customer intangibles resulting from the acquisitions of Versaform Corporation, D3, Intec, TASS, and Valent. The trademarks resulted from the acquisitions of Intec, TASS, and Valent are fully amortized at
December 31, 2016
. Customer intangibles have a remaining weighted average useful life of
15.9 years
and other intangible assets have a remaining weighted average useful life of
2.1 years
. The carrying values were as follows:
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2016
|
|
2015
|
Trademarks
|
$
|
778
|
|
|
$
|
778
|
|
Customer intangible assets
|
68,991
|
|
|
68,991
|
|
Other
|
1,274
|
|
|
1,274
|
|
Accumulated amortization
|
(32,191
|
)
|
|
(24,461
|
)
|
Intangible assets, net
|
$
|
38,852
|
|
|
$
|
46,582
|
|
The aforementioned triggering event within the Engineering Services reporting unit related to goodwill also resulted an impairment charge of
$4,066
related to customer intangible assets in 2016.
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
Intangibles amortization expense for
2016
,
2015
and
2014
was
$3,664
,
$4,359
and
$4,524
, respectively.
The estimated annual amortization expense for intangible assets is as follows:
|
|
|
|
|
Year ending December 31,
|
|
2017
|
$
|
3,087
|
|
2018
|
2,854
|
|
2019
|
2,627
|
|
2020
|
2,531
|
|
2021
|
2,482
|
|
Thereafter
|
25,271
|
|
|
$
|
38,852
|
|
Accrued expenses consist of the following:
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2016
|
|
2015
|
Accrued interest
|
$
|
7,792
|
|
|
$
|
8,020
|
|
Receipts in excess of cost on long-term production contracts
|
4,782
|
|
|
5,097
|
|
Accrued payroll
|
2,367
|
|
|
2,481
|
|
Accrued bonus
|
570
|
|
|
3,698
|
|
Accrued vacation
|
1,886
|
|
|
1,913
|
|
Accrued employee benefits
|
2,863
|
|
|
3,075
|
|
Accrued operating lease obligations
|
2,350
|
|
|
2,475
|
|
Accrued professional fees
|
767
|
|
|
1,104
|
|
Accrued restructuring
|
285
|
|
|
255
|
|
Other
|
1,881
|
|
|
1,897
|
|
Total accrued expenses
|
$
|
25,543
|
|
|
$
|
30,015
|
|
|
|
8.
|
LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS
|
Long-term debt and capital lease obligations consist of the following:
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2016
|
|
2015
|
Second priority senior secured notes at a fixed rate of 7.375% at December 31, 2016 and December 31, 2015
|
$
|
224,175
|
|
|
$
|
234,175
|
|
Missouri IRBs at fixed rate of 2.80% at December 31, 2016 and December 31, 2015
|
6,456
|
|
|
6,901
|
|
Capital Leases, at fixed rates ranging from 3.00% to 4.50% at December 31, 2016 and 3.00% to 7.73% at December 31, 2015
|
10,293
|
|
|
11,708
|
|
Notes payable, principal and interest payable monthly, at fixed rates, from 2.45% to 5.00% at December 31, 2016 and from 2.45% to 2.56% at December 31, 2015
|
2,377
|
|
|
1,750
|
|
Debt issuance cost
|
(3,248
|
)
|
|
(4,539
|
)
|
Total debt
|
240,053
|
|
|
249,995
|
|
Less current installments
|
2,655
|
|
|
2,362
|
|
Total long-term debt and capital lease obligations
|
$
|
237,398
|
|
|
$
|
247,633
|
|
On June 19, 2014, the Company issued
$250,000
in second-priority senior secured notes maturing on July 15, 2019. The Company recorded these notes at cost. The estimated fair value of these notes, based on the last market price transaction in the year ended December 31, 2016 of 1.0075, was
$225,856
. During 2014, 2015, and 2016 the Company repurchased and retired
$5,000
,
$10,825
, and
$10,000
respectively, of the outstanding notes at a premium of
1.125%
,
0.0%
, and
1.875%
respectively, plus accrued interest. Obligations under these notes are secured by substantially all of the Company’s assets and bear interest at
7.375%
, paid semi-annually in January and July. In addition, on June 19, 2014, the Company modified its revolving credit agreement.
The modified agreement provides for a revolving credit facility of up to
$90,000
. Under the agreement, the co-collateral agents may establish a reserve against the facility. At
December 31, 2016
, the reserve established was
$15,000
, which reduced the maximum availability to
$75,000
. Based on the amount of eligible assets at
December 31, 2016
and considering outstanding letters of credit of
$1,525
, available borrowings were further reduced to
$49,728
.
The maximum amount, less reserves, available for borrowing at levels below $30,000 are based on a sum of 45% of eligible receivables, 30% of eligible inventories and an additional amount of eligible equipment up to 20% of total borrowings under the facility. The maximum amount, less reserves, available for borrowing at levels above $30,000 are based on a sum of 75% of eligible receivables, 45% of eligible inventories and an additional amount of eligible equipment up to 20% of total borrowings under the facility.
Borrowings under the facility are secured by a first lien on substantially all of the Company’s assets and bear interest at either the LIBOR rate plus a margin of
3.00%
to
3.50%
or the alternate base rate (“ABR”) which is the highest of the following plus a margin of
2.00%
to
2.50%
, respectively, with the applicable margins for the revolving credit facility subject to a grid based on the average availability ratio of the Company for the most recently completed quarter:
•
Prime rate,
•
Federal funds rate plus
0.5%
, or,
•
The adjusted Eurodollar rate for an interest period of one month plus
1%
.
For the year ended
December 31, 2016
, the average debt outstanding on the revolving credit facility was
$164
which accrued interest at an average rate of
5.80%
. No amounts were outstanding on the revolving credit facility at
December 31, 2016
or December 31, 2015.
The Company is required to pay a commitment fee of between
0.375%
and
0.5%
per annum on the unused portion of the revolving credit facility, depending on the average revolver usage during the period as compared to the total available borrowings under the facility. At
December 31, 2016
, the commitment fee required was
0.5%
.
The revolving credit loan facility matures on the earlier of the fifth year anniversary date, July 15, 2019, or the date that is 91 days prior to the maturity date of the senior secured notes unless the notes are repaid, refinanced or otherwise satisfied in full. The maturity dates are subject to acceleration upon occurrence of an event of default. An event of default under the revolving credit agreement includes, among other things, failure to pay any material indebtedness, acceleration of payments by any lender prior to scheduled maturity, or judgments rendered against the Company requiring payments at or above certain levels.
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
The credit agreement contains a covenant that requires us to comply with a maximum first priority debt to EBITDA ratio on a quarterly basis. In addition, the agreement also contains certain restrictive covenants that limit and in some circumstances prohibit, our ability to, among other things, incur additional debt, sell, lease or transfer our assets, make investments, guarantee debt or obligations, create liens, and enter into certain merger, consolidation or other reorganization transactions. These restrictive covenants prohibit the Company from paying dividends. These restrictions could limit our ability to obtain future financing, make acquisitions or needed capital expenditures, withstand the current or future downturns in our business or the economy in general, conduct operations or otherwise take advantage of business opportunities that may arise, any of which could place us at a competitive disadvantage relative to our competitors that have less debt and are not subject to such restrictions.
At
December 31, 2016
, the Company was in compliance with all of its covenants and expects to be in compliance with its covenants in future periods. If the Company fails to meet any covenants in the credit facility, the Company would not be in compliance with its credit agreement and the lenders would be entitled to exercise various rights, including causing the amounts outstanding under the revolving credit facility to become immediately due and payable.
A portion of the Company's debt and capital leases related to buildings and equipment that were underwritten to service underlying Industrial Revenue Bonds (“IRBs”) with the City of Washington, Missouri and Fredonia, Kansas. Monthly payments are scheduled in an amount sufficient to service the total principal and interest of the underlying bonds. Interest ranges from
2.80%
to
4.50%
and mature between
September 2020
and
June 2032
. In addition, the Company's debt at December 31, 2015 includes a capital lease of
$232
related to the building in Coweta, Oklahoma. This capital lease was settled in cash in January of 2016. In 2015, a debt of the Company of
$1,167
was assumed by a third-party as the result of a lawsuit settlement.
The Company has also entered into various notes payable and capital lease agreements for the purchase of certain equipment. The notes are secured by certain equipment and payable in monthly installments including interest ranging from
2.45%
to
5.00%
through February 2023.
The gross amount of assets recorded under capital leases totaled
$14,558
as of
December 31, 2016
and is included in the related property, plant and equipment categories. The long-term debt and capital lease payment obligations including the current portion thereof required in each of the next five years and thereafter are as follows:
|
|
|
|
|
|
|
|
|
Year ending December 31,
|
Long-Term
Debt (1)
|
|
Capital Leases
|
2017
|
$
|
1,061
|
|
|
$
|
1,915
|
|
2018
|
1,094
|
|
|
2,176
|
|
2019
|
225,183
|
|
|
2,450
|
|
2020
|
5,211
|
|
|
2,304
|
|
2021
|
177
|
|
|
1,208
|
|
Thereafter
|
282
|
|
|
1,554
|
|
Total
|
233,008
|
|
|
11,607
|
|
Less: imputed interest
|
—
|
|
|
(1,314
|
)
|
Total
|
$
|
233,008
|
|
|
$
|
10,293
|
|
(1) Includes principal only
Debt issuance costs of
$8,348
were incurred as a result of the 2014 refinancing transactions and are being amortized over the term of the notes and revolving credit agreement, which is five years. The Company has appropriately split the deferred financing fees incurred in connection with its debt and will amortize the fees over their respective terms. As the Company repurchases and retires second-priority senior secured notes, the associated unamortized debt issuance costs are written-off and amortized as interest expense.
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
|
|
9.
|
DERIVATIVE FINANCIAL INSTRUMENTS
|
On June 19, 2014, the Company terminated and settled its interest rate derivatives in conjunction with the settlement of its then existing credit agreement, which had a variable interest rate. This settlement resulted in a charge of
$793
to interest expense in the Consolidated Statements of Comprehensive Income (Loss) in the year ended December 31, 2014. Prior to this termination and in compliance with the credit agreement, the Company purchased option and swap derivative contracts to hedge against the potential impact on earnings from an increase in market interest rates associated with the interest payments on its variable rate term credit facility. The objective of the hedge transactions was to reduce the variability of cash flows due to changes in the designated benchmark interest rate on the term debt. The Company had no derivative financial instruments recorded in the Consolidated Balance Sheet at December 31, 2016, 2015 or 2014.
The Company designated and accounted for these swaps and purchased options as cash flow hedges of interest rate risk. The Company reported the gain or loss, net of taxes, from the effective portion of the hedge as a component of Accumulated Other Comprehensive Income (“AOCI”) deferring it and reclassifying it into earnings in the same period or periods in which the hedged transaction affects earnings and in the same line item on the Consolidated Statements of Comprehensive Income (Loss) as the impact of the hedged transaction. The cumulative amounts reported in AOCI related to these derivatives were reclassified from AOCI to interest expense on the Consolidated Statements of Comprehensive Income (Loss) in the quarter ended June 30, 2014. The Company did not use these derivative instruments for trading or speculative purposes.
The following amounts are included in AOCI and earnings for the years ended
December 31, 2016
, December 31, 2015 and December 31, 2014:
|
|
|
|
|
|
|
|
|
|
|
|
Net of Tax
|
Derivatives in Cash Flow Hedging Relationship
|
|
Effective portion
of (Gain) Loss Recognized in AOCI on
Derivative
|
|
Effective
Portion of
(Gain) Loss Reclassified
from AOCI
into
Earnings
|
Year ended December 31, 2016
|
|
|
|
|
|
|
Interest rate derivatives
|
|
$
|
—
|
|
|
$
|
—
|
|
Year ended December 31, 2015
|
|
|
|
|
|
|
Interest rate derivatives
|
|
$
|
—
|
|
|
$
|
—
|
|
Year ended December 31, 2014
|
|
|
|
|
|
|
|
|
Interest rate derivatives
|
|
$
|
—
|
|
|
$
|
278
|
|
|
|
10.
|
(LOSS) EARNINGS PER COMMON SHARE
|
Basic net income per common share is based upon the weighted average number of common shares outstanding. Diluted net income per common share is based upon the weighted average number of common shares outstanding, including the dilutive effect of restricted stock, using the treasury stock method.
The following table shows a reconciliation of the numerators and denominators used in calculating basic and diluted earnings per share.
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31,
|
|
2016
|
|
2015
|
|
2014
|
Numerators
|
|
|
|
|
|
Net loss
|
$
|
(35,107
|
)
|
|
$
|
(2,241
|
)
|
|
$
|
(28,962
|
)
|
Denominators
|
|
|
|
|
|
|
|
|
Weighted average common shares - basic
|
13,113,901
|
|
|
12,869,353
|
|
|
12,716,976
|
|
Dilutive effect of restricted stock
|
—
|
|
|
—
|
|
|
—
|
|
Weighted average common shares - diluted
|
13,113,901
|
|
|
12,869,353
|
|
|
12,716,976
|
|
Basic earnings per share
|
$
|
(2.68
|
)
|
|
$
|
(0.17
|
)
|
|
$
|
(2.28
|
)
|
Diluted earnings per share
|
$
|
(2.68
|
)
|
|
$
|
(0.17
|
)
|
|
$
|
(2.28
|
)
|
For the twelve months ended
December 31, 2016
,
December 31, 2015
and
December 31, 2014
,
94,408
,
159,875
and
153,249
shares, respectively, are not included in the calculation of diluted earnings per share, as their inclusion would have been anti-dilutive. These securities could be dilutive in future periods.
|
|
11.
|
COMMITMENTS AND CONTINGENCIES
|
The Company leases certain facilities and equipment under various non-cancelable operating lease agreements that expire at various dates through
2025
. At
December 31, 2016
, the future minimum lease payments under operating leases with initial non-cancelable terms in excess of one year are as follows:
|
|
|
|
|
2017
|
$
|
7,636
|
|
2018
|
7,255
|
|
2019
|
5,872
|
|
2020
|
5,057
|
|
2021
|
4,704
|
|
Thereafter
|
10,245
|
|
Total
|
$
|
40,769
|
|
Rent expense totaled
$7,479
,
$7,753
and
$8,396
in
2016
,
2015
and
2014
, respectively.
The Company has entered into employment agreements with certain members of senior management, the terms of which expire on December 31, 2019. The terms of these agreements include non-compete and non-disclosure provisions, and provide for defined severance payments in the event of termination without cause and termination or resignation with good reason following a change in control.
Legal Contingencies
The Company has been named as a defendant in certain pending lawsuits in the normal course of business (the “Pending Lawsuits”). In the opinion of management, after consulting with legal counsel, the losses, if any, resulting from the Pending Lawsuits is not expected to have a material effect on the Company’s future financial position, results of operations or cash flows.
In the quarter ended June 30, 2015, Ozark Mountain Technologies, LLC, a wholly-owned subsidiary of the Company (“OMT”), settled allegations of low pH wastewater releases by its facility between 2009 and 2013. As part of a plea agreement, OMT pled guilty to one count of negligently violating the Clean Water Act and paid a criminal fine of
$694
. In the quarter ended June 30, 2015, OMT settled allegations made by the Attorney General of the State of Missouri of pollution of state waters, violation of pretreatment regulations and violation of water quality standards claimed to have occurred in 2011 and in July 2015, paid civil penalties of
$175
. The fine and civil penalties paid in connection with both settlements were equal to the loss contingencies recorded by the Company at December 31, 2014.
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
In the third quarter of 2015, the Company resolved a lawsuit (the “Tech Lawsuit”) filed by the former owners of Valent Aerostructures, LLC (“Valent”) and affiliates of such owners (collectively, “Tech Investments”) against the Company for declaratory judgment on various matters resulting from the acquisition of Valent by the Company in December 2012, including the environmental charges against OMT. On November 5, 2015, the parties to the Tech Lawsuit executed the definitive settlement documents.
As a result of the settlement: (a) the Tech Lawsuit was dismissed with prejudice on January 12, 2016, (b) $3,109 of the funds that remained in escrow from the sale were disbursed to the Company and the remaining amount of escrow funds was retained by Tech Investments, (c) Tech Investments assumed an approximate $1,167 payment obligation of the Company to a predecessor owner of OMT that remained under a purchase agreement the Company acquired as part of the Company’s acquisition of Valent; (d) locked-up shares representing partial consideration for the purchase price paid by the Company were released to Tech Investments; and (e) all parties entered into a mutual release of certain claims and disputes. The settlement also resulted in the Company assuming other liabilities of $500, collecting a previously recorded receivable of $389 and recording other expenses of $40.
The net impact of the settlement resulted in a gain of
$3,347
which is recorded in selling, general and administrative expenses in the accompanying Consolidated Statements of Operations, for the year ended December 31, 2015.
|
|
12.
|
DEFINED CONTRIBUTION PLANS
|
The Company sponsors the LMI Profit Sharing and Savings Plan (the "Plan"), which covers virtually all of its employees. The Plan includes both 401(k) and profit sharing components under which the Company may make discretionary contributions. The Company’s contributions to the Plan are determined and approved by the Board of Directors and may be settled in cash or shares of LMI common stock. In
2016
,
2015
, and
2014
, Company contributions under the Plan were made in stock.
Matching contributions under the 401(k) component of the Plan are based upon a percentage of employee contributions. For the years ended December 31, 2016 and 2015, the Company made 401(k) contributions up to a maximum of
3.0%
or
5.0%
of eligible annual wages per employee. The applicable percent of eligible wages for each participant was determined by the operating segment to which the employee belonged. Matching contributions to the Plan made in 2016 and 2015 are vested to the employee over four years at
25%
per annum. For the year ended December 31,
2014
, the Company made matching contributions of
50%
for each one dollar contributed by each participant up to a maximum employer matching contribution of
$1
per employee. Matching contributions made in 2014 were immediately vested.
Profit sharing contributions made by the Company vest over time and are fully vested after
six
years. No profit sharing contributions were made in
2016
,
2015
, or
2014
.
The Company recognized costs for 401(k) matching contributions under the Plan totaling
$1,451
,
$1,519
, and
$729
in
2016
,
2015
, and
2014
, respectively.
At December 31, 2014, the Company also sponsored the Valent 401(k) plan (the "Valent Plan.") The Valent Plan was merged into the Plan effective June 4, 2015 and was subsequently terminated. Under the Valent Plan, the Company could contribute a discretionary matching contribution. The exact percentage, if any, was determined each year and could not exceed
3.0%
of a participant’s compensation for the year. During 2014, the Company recognized expense under the Valent Plan of
$848
, equating to 100% of the first
3.0%
of participant compensation.
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
|
|
13.
|
STOCK-BASED COMPENSATION
|
On July 7, 2005, the Company’s shareholders approved the LMI Aerospace, Inc. 2005 Long-term Incentive Plan (the “2005 Plan”). The 2005 Plan provided for the grant of non-qualified stock options, incentive stock options, shares of restricted stock, restricted stock units, stock appreciation rights, performance awards and other share-based grants and cash bonus awards to employees and directors. All share-based grants or awards issued under the 2005 Plant are subject to a time-based vesting schedule. As of July 7, 2015 the Company was no longer able to grant awards under the 2005 Plan.
All outstanding share-based grants are in the form of restricted stock. A summary of the activity for non-vested awards under the 2005 Plan is presented below:
|
|
|
|
|
|
|
|
|
2016
|
Restricted Stock Awards
|
Shares
|
|
Weighted Average
Grant Date Fair
Value
|
Outstanding at January 1
|
253,434
|
|
|
$
|
14.54
|
|
Granted
|
—
|
|
|
—
|
|
Vested
|
(53,846
|
)
|
|
17.89
|
|
Forfeited
|
(31,038
|
)
|
|
14.19
|
|
Outstanding at December 31
|
168,550
|
|
|
$
|
13.53
|
|
Stock compensation expense related to awards granted under the 2005 Plan was
$485
,
$1,284
and
$1,850
for the years ended December 31,
2016
,
2015
and
2014
, respectively. Total unrecognized compensation costs related to non-vested share-based awards granted under the 2005 Plan were
$513
and
$1,762
as of December 31,
2016
and December 31,
2015
, respectively. These costs were expected to be recognized over a weighted average period of
1.2
and
1.6
years as of December 31,
2016
and
2015
, respectively. The fair value of awards that vested during the years ended December 31,
2016
,
2015
and
2014
, based on the market price on vesting date, was
$527
,
$1,559
and
$1,083
, respectively.
On June 24, 2015, the Company's shareholders approved the LMI Aerospace, Inc. 2015 Incentive Compensation Plan (the “2015 Plan”), which became effective on July 1, 2015. Under the 2015 Plan, the Company, through the Compensation Committee of the Board of Directors, may, at its discretion, grant stock options, restricted shares of common stock, and other various stock-based awards to directors, officers, employees and consultants. A total of 750,000 shares of the Company’s common stock have been reserved for issuance under the 2015 Plan.
All outstanding share-based grants are in the form of restricted stock. A summary of the activity for non-vested awards under the 2015 Plan is presented below:
|
|
|
|
|
|
|
|
|
2016
|
Restricted Stock Awards
|
Shares
|
|
Weighted Average
Grant Date Fair
Value
|
Outstanding at January 1
|
61,801
|
|
|
$
|
9.79
|
|
Granted
|
277,552
|
|
|
8.50
|
|
Vested (1)
|
(55,672
|
)
|
|
9.79
|
|
Forfeited
|
(9,553
|
)
|
|
9.43
|
|
Outstanding at December 31
|
274,128
|
|
|
$
|
8.46
|
|
(1) Excludes
6,129
shares for which service requirements are met that remain subject to deferral at
December 31, 2016
pursuant to the LMI Aerospace, Inc. Non-Qualified Deferred Compensation Plan for Senior Executives and Outside Directors.
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
Compensation expense related to awards granted under the 2015 Plan was
$992
and
$303
for the years ended December 31,
2016
and 2015, respectively. Total unrecognized compensation costs related to non-vested share-based awards granted under the 2015 Plan were
$1,510
and
$303
as of December 31,
2016
and 2015, respectively. These costs were expected to be recognized over a weighted average period of
1.8
and
0.5
years as of December 31,
2016
and 2015, respectively. The fair value of awards that vested during the years ended December 31,
2016
and
2015
, based on the market price on vesting date, was
$528
and
$0
, respectively.
Net deferred tax (liabilities)/assets at December 31, were as follows:
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2016
|
|
2015
|
Deferred tax assets
|
$
|
42,336
|
|
|
$
|
35,730
|
|
Deferred tax liabilities
|
(21,309
|
)
|
|
(21,625
|
)
|
Valuation allowance
|
(21,027
|
)
|
|
(14,641
|
)
|
Net deferred tax liabilities
|
$
|
—
|
|
|
$
|
(536
|
)
|
Based on our current and anticipated future pre-tax earnings, we believe it is more likely than not that our federal and state deferred tax assets, including benefits related to net operating loss carry forwards, will not be realized based on the measurement standards required under ASC 740, Accounting for Income Taxes. We evaluated all significant available positive and negative evidence, including the existence of losses in the current and prior year in assessing the continuing need for a valuation allowance. The temporary differences between the tax basis of assets and liabilities and their financial reporting amounts that give rise to the deferred income tax assets and liabilities are as follows:
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2016
|
|
2015
|
|
|
|
|
Goodwill and intangible assets
|
$
|
13,812
|
|
|
$
|
13,267
|
|
Inventories
|
2,658
|
|
|
2,569
|
|
NOL carry forwards
|
17,808
|
|
|
10,529
|
|
Tax credit carry forwards
|
2,904
|
|
|
2,354
|
|
Stock award
|
819
|
|
|
827
|
|
Gain on sale of real estate
|
698
|
|
|
783
|
|
Obligation under operating leases
|
822
|
|
|
835
|
|
Accrued vacation
|
504
|
|
|
504
|
|
Accrued bonus
|
64
|
|
|
649
|
|
Other
|
710
|
|
|
426
|
|
Long-term contract costs
|
(13,496
|
)
|
|
(11,781
|
)
|
Depreciation
|
(6,276
|
)
|
|
(6,857
|
)
|
Valuation allowance
|
(21,027
|
)
|
|
(14,641
|
)
|
Net deferred tax liabilities
|
$
|
—
|
|
|
$
|
(536
|
)
|
The Company’s income tax (benefit) provision attributable to income before taxes consisted of the following for the years ended
December 31, 2016
,
2015
and
2014
.
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
2014
|
Federal:
|
|
|
|
|
|
Current
|
$
|
(24
|
)
|
|
$
|
304
|
|
|
$
|
(9,173
|
)
|
Deferred
|
(676
|
)
|
|
(14
|
)
|
|
155
|
|
|
(700
|
)
|
|
290
|
|
|
(9,018
|
)
|
|
|
|
|
|
|
State:
|
|
|
|
|
|
|
|
|
Current
|
(11
|
)
|
|
55
|
|
|
21
|
|
Deferred
|
(23
|
)
|
|
7
|
|
|
44
|
|
|
(34
|
)
|
|
62
|
|
|
65
|
|
(Benefit) provision for income taxes
|
$
|
(734
|
)
|
|
$
|
352
|
|
|
$
|
(8,953
|
)
|
The current federal benefit in 2014 reflects the Company's decision to carry back its 2013 and 2014 tax losses to prior years in order to obtain tax refunds. The Company collected an income tax receivable of
$6,527
in the fourth quarter of 2015 related to this carry back.
The reconciliation of income tax provision (benefit) computed at the U.S. federal statutory tax rates to income tax (benefit) provision is presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
2014
|
Federal tax benefit
|
$
|
(12,544
|
)
|
|
$
|
(661
|
)
|
|
$
|
(13,270
|
)
|
State and local taxes, net of federal benefit
|
(464
|
)
|
|
(114
|
)
|
|
358
|
|
Non-deductible goodwill impairment
|
6,296
|
|
|
—
|
|
|
9,254
|
|
Valuation allowance
|
6,386
|
|
|
1,809
|
|
|
(5,294
|
)
|
Tax audit adjustment
|
(24
|
)
|
|
306
|
|
|
—
|
|
Research and experimental and other tax credits
|
(550
|
)
|
|
(1,174
|
)
|
|
(503
|
)
|
Other
|
166
|
|
|
186
|
|
|
502
|
|
(Benefit) provision for income taxes
|
$
|
(734
|
)
|
|
$
|
352
|
|
|
$
|
(8,953
|
)
|
At
December 31, 2016
, the Company had federal and state net operating loss and tax credit carry forwards with values of
$17,044
and
$3,668
, respectively. The federal net operating losses begin to expire in the year 2034 and the state net operating losses expire in the years 2023 through 2035.
The Company committed to and implemented various restructuring plans in 2014, 2015 and 2016. Included in those plans were the the relocation of the machining operations in Savannah, Georgia and St. Charles, Missouri, and the relocation of the sheet-metal fabrication operation in Wichita, Kansas to other facilities within the Company. In addition, the Company closed its Melbourne, Australia and Greenville, South Carolina engineering offices, eliminated additional management positions within the Engineering Services segment and closed its Coweta, Oklahoma and Fort Worth, Texas manufacturing facilities. Other employment separation activities, which were primarily severance related, were also implemented as part of the Company's overall reorganization and cost reduction initiatives. The expense associated with these plans was reflected in the selling, general, and administrative section on a separate line of the Condensed Consolidated Statements of Comprehensive Income (Loss). The following table summarizes the incurred charges associated with these restructuring activities:
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31,
|
|
|
2016
|
|
2015
|
|
2014
|
Fort Worth facility closure
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
287
|
|
Savannah machining operations relocation
|
|
—
|
|
|
—
|
|
|
47
|
|
St. Charles machine parts operations relocation
|
|
—
|
|
|
150
|
|
|
228
|
|
Coweta machining facility closure
|
|
—
|
|
|
94
|
|
|
—
|
|
Greenville office closure
|
|
(26
|
)
|
|
449
|
|
|
—
|
|
Australia office closure
|
|
—
|
|
|
47
|
|
|
—
|
|
Wichita sheet metal fabrication operations relocation
|
|
265
|
|
|
—
|
|
|
—
|
|
Other employment separation activities
|
|
973
|
|
|
1,582
|
|
|
2,023
|
|
Total
|
|
$
|
1,212
|
|
|
$
|
2,322
|
|
|
$
|
2,585
|
|
|
|
|
|
|
|
|
Expense incurred by segment:
|
|
|
|
|
|
|
Aerostructures
|
|
$
|
1,218
|
|
|
$
|
1,108
|
|
|
$
|
2,074
|
|
Engineering Services
|
|
(6
|
)
|
|
1,214
|
|
|
511
|
|
Total
|
|
$
|
1,212
|
|
|
$
|
2,322
|
|
|
$
|
2,585
|
|
The Company expects to incur no additional expenses associated with the above restructuring activities.
In addition to the expenses detailed in the table above, the Company incurred additional project expenses of
$295
,
$1,265
and
$1,361
in the years ended
December 31, 2016
,
2015
and
2014
, respectively, related to the integration of work affected by these restructuring plans and accelerated depreciation of assets disposed of at affected facilities.
Cash payments associated with these restructuring plans of
$1,182
,
$2,806
and
$2,268
were made in the years ended
December 31, 2016
,
2015
and
2014
, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employee
|
|
|
|
|
|
Severance
|
|
Other
|
|
Total
|
Accrued restructuring balance as of December 31, 2014
|
$
|
739
|
|
|
$
|
—
|
|
|
$
|
739
|
|
Accrual additions
|
2,194
|
|
|
128
|
|
|
2,322
|
|
Cash payments
|
(2,771
|
)
|
|
(35
|
)
|
|
(2,806
|
)
|
Accrued restructuring balance as of December 31, 2015
|
$
|
162
|
|
|
$
|
93
|
|
|
$
|
255
|
|
Accrual additions
|
1,238
|
|
|
(26
|
)
|
|
1,212
|
|
Cash payments
|
(1,115
|
)
|
|
(67
|
)
|
|
(1,182
|
)
|
Accrued restructuring balance as of December 31, 2016
|
$
|
285
|
|
|
$
|
—
|
|
|
$
|
285
|
|
Accrued restructuring of
$285
at
December 31, 2016
is expected to be paid in the first quarter of 2017.
|
|
16.
|
CUSTOMER AND SUPPLIER CONCENTRATION
|
Direct sales to our top
three
customers,
Spirit AeroSystems
,
Gulfstream Aerospace Corporation
, and
The Boeing Company
accounted for
38.4%
,
11.7%
and
11.2%
of our total revenues in
2016
, respectively. These revenues are reported by both the Aerostructures and Engineering Services segments. Accounts receivable balances related to these customers were
31.8%
,
12.3%
, and
8.5%
, of the accounts receivable balance at
December 31, 2016
, respectively.
Direct sales to our top
three
customers,
Spirit AeroSystems
,
Gulfstream Aerospace Corporation
and
The Boeing Company
, accounted for
34.7%
,
14.2%
and
11.6%
of our total revenues in
2015
, respectively. These revenues are reported by both the Aerostructures and Engineering Services segments. Accounts receivable balances related to these customers were
28.6%
,
15.5%
and
10.2%
of the accounts receivable balance at
December 31, 2015
, respectively.
Direct sales to our top
three
customers,
Spirit AeroSystems
,
Gulfstream Aerospace Corporation
, and
The Boeing Company
, accounted for
34.3%
,
15.0%
, and
10.6%
of our total revenues in
2014
, respectively. These revenues are reported by both the Aerostructures and Engineering Services segments. Accounts receivable balances related to these customers were
33.3%
,
13.1%
and
7.4%
of the accounts receivable balance at
December 31, 2014
, respectively.
The Company did not have any sales to a foreign country greater than 10% of its total sales in
2016
,
2015
and
2014
. The amounts of profitability and identifiable assets attributable to foreign sales activity are not material when compared with revenue, profitability, and identifiable assets attributed to United States domestic operations during
2016
,
2015
and
2014
.
The Company purchased approximately
45.5%
,
45.9%
and
49.6%
of the raw materials and procured parts from its largest
six
suppliers in
2016
,
2015
, and
2014
, respectively.
|
|
17.
|
BUSINESS SEGMENT INFORMATION
|
The Company is organized into
two
reportable segments: the Aerostructures segment and the Engineering Services segment. The Aerostructures segment fabricates, machines, finishes, integrates, assembles and kits formed and machined close tolerance aluminum, specialty alloy and composite components for use by the aerospace and defense industries. The Engineering Services segment provides a complete range of design, engineering and program management services supporting aircraft lifecycles from conceptual design, analysis and certification through production support, fleet support and service life extensions via a complete turnkey engineering solution.
Corporate assets, liabilities and expenses related to the Company’s corporate offices, with the exception of interest expense and income taxes, primarily support the Aerostructures segment. The table below presents information by segment on the same basis used within the Company to evaluate segment performance:
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2016
|
|
2015
|
|
2014
|
Net sales:
|
|
|
|
|
|
Aerostructures
|
$
|
311,131
|
|
|
$
|
327,230
|
|
|
$
|
326,025
|
|
Engineering Services
|
36,301
|
|
|
49,096
|
|
|
63,404
|
|
Eliminations
|
(1,252
|
)
|
|
(1,230
|
)
|
|
(1,612
|
)
|
|
$
|
346,180
|
|
|
$
|
375,096
|
|
|
$
|
387,817
|
|
|
|
|
|
|
|
Gross profit:
|
|
|
|
|
|
|
|
|
Aerostructures
|
$
|
56,774
|
|
|
$
|
63,584
|
|
|
$
|
67,042
|
|
Engineering Services
|
3,372
|
|
|
5,286
|
|
|
8,428
|
|
Eliminations
|
(343
|
)
|
|
(84
|
)
|
|
(100
|
)
|
|
$
|
59,803
|
|
|
$
|
68,786
|
|
|
$
|
75,370
|
|
|
|
|
|
|
|
(Loss) income from operations:
|
|
|
|
|
|
|
|
|
Aerostructures
|
$
|
16,153
|
|
|
$
|
23,993
|
|
|
$
|
18,977
|
|
Engineering Services (1)
|
(30,128
|
)
|
|
(3,123
|
)
|
|
(27,731
|
)
|
Eliminations
|
(343
|
)
|
|
(84
|
)
|
|
(104
|
)
|
|
$
|
(14,318
|
)
|
|
$
|
20,786
|
|
|
$
|
(8,858
|
)
|
|
|
|
|
|
|
Depreciation, amortization and certain other non-cash charges (credits):
|
|
|
|
|
|
|
|
|
Aerostructures
|
$
|
18,069
|
|
|
$
|
18,551
|
|
|
$
|
20,223
|
|
Engineering Services (1)
|
29,342
|
|
|
1,853
|
|
|
28,675
|
|
|
$
|
47,411
|
|
|
$
|
20,404
|
|
|
$
|
48,898
|
|
(1) Includes charges of
$4,066
for intangible asset impairment and
$24,302
for goodwill impairment in 2016. Includes charges of
$26,439
for goodwill impairment in 2014.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2016
|
|
2015
|
|
2014
|
Interest expense:
|
|
|
|
|
|
Aerostructures
|
$
|
807
|
|
|
$
|
957
|
|
|
$
|
1,041
|
|
Engineering Services
|
33
|
|
|
43
|
|
|
41
|
|
Corporate
(1)
|
20,331
|
|
|
21,439
|
|
|
28,198
|
|
|
$
|
21,171
|
|
|
$
|
22,439
|
|
|
$
|
29,280
|
|
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
(1) Includes
$8,466
related to the write-off of deferred financing costs and
$793
related to the settlement of debt derivatives associated with the Company's refinancing of its debt in 2014.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2016
|
|
2015
|
|
2014
|
Capital expenditures:
|
|
|
|
|
|
Aerostructures
|
$
|
11,748
|
|
|
$
|
16,348
|
|
|
$
|
16,504
|
|
Engineering Services
|
65
|
|
|
251
|
|
|
186
|
|
|
$
|
11,813
|
|
|
$
|
16,599
|
|
|
$
|
16,690
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2016
|
|
2015
|
Total assets:
|
|
|
|
|
|
Aerostructures
|
$
|
377,214
|
|
|
$
|
379,873
|
|
Engineering
|
6,418
|
|
|
36,107
|
|
|
$
|
383,632
|
|
|
$
|
415,980
|
|
|
|
18.
|
QUARTERLY FINANCIAL DATA (UNAUDITED)
|
The results of any single quarter are not necessarily indicative of the Company’s results for the full year. Earnings per share data is computed independently for each of the periods presented. As a result, the sum of the earnings per share amounts for each quarter may not equal earnings per share for the year.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016
|
First (1)
|
|
Second (2)
|
|
Third
|
|
Fourth (3)
|
Net sales
|
$
|
87,331
|
|
|
$
|
83,993
|
|
|
$
|
89,673
|
|
|
$
|
85,183
|
|
Gross profit (3)
|
$
|
16,230
|
|
|
$
|
15,535
|
|
|
$
|
15,846
|
|
|
$
|
12,192
|
|
Net (loss) income (1,2,3)
|
$
|
(1,759
|
)
|
|
$
|
(29,900
|
)
|
|
$
|
309
|
|
|
$
|
(3,757
|
)
|
Amounts per common share:
|
|
|
|
|
|
|
|
Net (loss) income
|
$
|
(0.14
|
)
|
|
$
|
(2.28
|
)
|
|
$
|
0.02
|
|
|
$
|
(0.29
|
)
|
Net (loss) income - assuming dilution
|
$
|
(0.14
|
)
|
|
$
|
(2.28
|
)
|
|
$
|
0.02
|
|
|
$
|
(0.29
|
)
|
|
|
|
|
|
|
|
|
2015
|
First (4)
|
|
Second (5)
|
|
Third (6)
|
|
Fourth (7)
|
Net sales
|
$
|
92,475
|
|
|
$
|
97,550
|
|
|
$
|
95,633
|
|
|
$
|
89,438
|
|
Gross profit (6,7)
|
$
|
17,197
|
|
|
$
|
18,770
|
|
|
$
|
16,626
|
|
|
$
|
16,193
|
|
Net (loss) income (4,5,6,7)
|
$
|
(1,465
|
)
|
|
$
|
378
|
|
|
$
|
34
|
|
|
$
|
(1,188
|
)
|
Amounts per common share:
|
|
|
|
|
|
|
|
Net (loss) income
|
$
|
(0.11
|
)
|
|
$
|
0.03
|
|
|
$
|
—
|
|
|
$
|
(0.09
|
)
|
Net (loss) income - assuming dilution
|
$
|
(0.11
|
)
|
|
$
|
0.03
|
|
|
$
|
—
|
|
|
$
|
(0.09
|
)
|
(1) Included in the net loss for the the first quarter of 2016 were
$947
of restructuring expenses.
|
|
(2)
|
Included in the net loss for the the second quarter of 2016 was a
$28,368
charge for goodwill and intangible asset impairment related to the Engineering Services reporting unit and
$241
of restructuring expenses.
|
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
|
|
(3)
|
Gross profit in the fourth quarter of 2016 includes an unfavorable cumulative catch-up adjustment of
$1,741
related to a long-term contract.
|
(4) Included in the net loss for the the first quarter of 2015 were
$275
of restructuring expenses.
|
|
(5)
|
Included in the net income for the the second quarter of 2015 were
$518
of restructuring expenses.
|
|
|
(6)
|
Gross profit in the third quarter of 2015 includes an unfavorable adjustment of
$1,738
related to a long-term contract for which a forward loss reserve was established. Net income for the the third quarter of 2015 also included a net gain of
$3,325
related to a legal settlement and
$1,575
of restructuring expenses.
|
(7) Gross profit in the fourth quarter of 2015 includes an unfavorable cumulative catch-up adjustment of
$1,010
related to a long-term contract. Net loss for the fourth quarter of 2015 also includes a restructuring benefit of
$46
.
19. CONDENSED CONSOLIDATING FINANCIAL INFORMATION
LMI Aerospace, Inc. excluding its subsidiaries (“LMIA”) is the parent company, issuer and obligor of the second-priority senior notes due July 15, 2019 (the “Notes”). The payment obligations of LMIA under the Notes are guaranteed and secured by LMIA and all of its subsidiaries other than minor subsidiaries as further described below.
These Notes are guaranteed on a second-priority senior secured basis, jointly and severally, by LMIA (“Guarantor Parent”) and all of its existing and future 100% owned subsidiaries (collectively, the “Guarantor Subsidiaries”) other than minor subsidiaries. Such guaranties are full and unconditional. LMIA conducts substantially all of its business through and derives virtually all of its income from its subsidiaries. Therefore, its ability to make required principal and interest payments with respect to its indebtedness depends on the earnings of subsidiaries and its ability to receive funds from its subsidiaries.
The Notes are secured on a second-priority basis by liens on substantially all of LMIA’s and the Guarantor Subsidiaries’ assets, subject to certain exceptions and permitted liens. The liens securing the Notes are contractually subordinated to the liens that secure indebtedness under the revolving credit facility as a result of the lien subordination provisions of the intercreditor agreement to the extent of the value of the collateral securing such indebtedness as well as being subordinated by other existing indebtedness, including industrial revenue bonds, capital leases and other notes payable, to the extent of the value of the collateral that secures such existing indebtedness. As a consequence of this lien subordination and existing indebtedness the notes and the guarantees are effectively subordinated to the extent of the value of the collateral that secures them. Decisions regarding the maintenance and release of the collateral secured by the collateral agreement are made by the lenders under the modified revolving credit facility, and neither the indenture trustee nor the holders of the Notes have control of decisions regarding the release of collateral.
We have not presented separate financial statements and separate disclosures have not been provided concerning the Guarantor Subsidiaries due to the presentation of condensed consolidating financial information set forth in this Note, consistent with the Securities and Exchange Commission (the “SEC”) rules governing reporting on guarantor financial information.
Supplemental condensed consolidating financial information of the Company, including such information for the Guarantor Subsidiaries, is presented below. Investments in subsidiaries are presented using the equity method of accounting. The principal elimination entries eliminate investments in subsidiaries and inter-company balances and transactions.
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
CONDENSED CONSOLIDATING BALANCE SHEET
December 31, 2016
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LMIA(Guarantor Parent)
|
|
Guarantor Subsidiaries
|
|
Consolidating/Eliminating Entries
|
|
Consolidated
|
Assets
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
2,382
|
|
|
$
|
109
|
|
|
$
|
—
|
|
|
$
|
2,491
|
|
Trade accounts receivable, net
|
660
|
|
|
50,609
|
|
|
—
|
|
|
51,269
|
|
Intercompany receivables
|
244,792
|
|
|
312,332
|
|
|
(557,124
|
)
|
|
—
|
|
Inventories
|
—
|
|
|
122,761
|
|
|
—
|
|
|
122,761
|
|
Prepaid expenses and other current assets
|
1,548
|
|
|
2,038
|
|
|
—
|
|
|
3,586
|
|
Total current assets
|
249,382
|
|
|
487,849
|
|
|
(557,124
|
)
|
|
180,107
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
6,490
|
|
|
93,025
|
|
|
—
|
|
|
99,515
|
|
Investments in subsidiaries
|
375,738
|
|
|
—
|
|
|
(375,738
|
)
|
|
—
|
|
Goodwill
|
—
|
|
|
62,482
|
|
|
—
|
|
|
62,482
|
|
Intangible assets, net
|
—
|
|
|
38,852
|
|
|
—
|
|
|
38,852
|
|
Other assets
|
1,790
|
|
|
886
|
|
|
—
|
|
|
2,676
|
|
Total assets
|
$
|
633,400
|
|
|
$
|
683,094
|
|
|
$
|
(932,862
|
)
|
|
$
|
383,632
|
|
|
|
|
|
|
|
|
|
Liabilities and shareholders’ equity
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Accounts payable
|
$
|
410
|
|
|
$
|
28,968
|
|
|
$
|
—
|
|
|
$
|
29,378
|
|
Accrued expenses
|
13,912
|
|
|
11,631
|
|
|
—
|
|
|
25,543
|
|
Intercompany Payables
|
310,644
|
|
|
246,480
|
|
|
(557,124
|
)
|
|
—
|
|
Current installments of long-term debt and capital lease obligations
|
89
|
|
|
2,566
|
|
|
—
|
|
|
2,655
|
|
Total current liabilities
|
325,055
|
|
|
289,645
|
|
|
(557,124
|
)
|
|
57,576
|
|
|
|
|
|
|
|
|
|
Long-term debt and capital lease obligations, less current installments
|
221,101
|
|
|
16,297
|
|
|
—
|
|
|
237,398
|
|
Other long-term liabilities
|
1,703
|
|
|
1,414
|
|
|
—
|
|
|
3,117
|
|
Total long-term liabilities
|
222,804
|
|
|
17,711
|
|
|
—
|
|
|
240,515
|
|
|
|
|
|
|
|
|
|
Total shareholders’ equity
|
85,541
|
|
|
375,738
|
|
|
(375,738
|
)
|
|
85,541
|
|
Total liabilities and shareholders’ equity
|
$
|
633,400
|
|
|
$
|
683,094
|
|
|
$
|
(932,862
|
)
|
|
$
|
383,632
|
|
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
CONDENSED CONSOLIDATING BALANCE SHEET
December 31, 2015
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LMIA(Guarantor Parent)
|
|
Guarantor Subsidiaries
|
|
Consolidating/Eliminating Entries
|
|
Consolidated
|
Assets
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
10,251
|
|
|
$
|
253
|
|
|
$
|
—
|
|
|
$
|
10,504
|
|
Trade accounts receivable, net
|
1,220
|
|
|
47,271
|
|
|
—
|
|
|
48,491
|
|
Intercompany receivables
|
196,496
|
|
|
203,128
|
|
|
(399,624
|
)
|
|
—
|
|
Inventories
|
—
|
|
|
114,775
|
|
|
—
|
|
|
114,775
|
|
Prepaid expenses and other current assets
|
2,224
|
|
|
1,923
|
|
|
—
|
|
|
4,147
|
|
Total current assets
|
210,191
|
|
|
367,350
|
|
|
(399,624
|
)
|
|
177,917
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
5,430
|
|
|
95,539
|
|
|
—
|
|
|
100,969
|
|
Investments in subsidiaries
|
387,868
|
|
|
—
|
|
|
(387,868
|
)
|
|
—
|
|
Goodwill
|
—
|
|
|
86,784
|
|
|
—
|
|
|
86,784
|
|
Intangible assets, net
|
—
|
|
|
46,582
|
|
|
—
|
|
|
46,582
|
|
Other assets
|
2,135
|
|
|
1,593
|
|
|
—
|
|
|
3,728
|
|
Total assets
|
$
|
605,624
|
|
|
$
|
597,848
|
|
|
$
|
(787,492
|
)
|
|
$
|
415,980
|
|
|
|
|
|
|
|
|
|
Liabilities and shareholders’ equity
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Accounts payable
|
$
|
1,393
|
|
|
$
|
11,763
|
|
|
$
|
—
|
|
|
$
|
13,156
|
|
Accrued expenses
|
17,009
|
|
|
13,006
|
|
|
—
|
|
|
30,015
|
|
Intercompany Payables
|
237,548
|
|
|
162,076
|
|
|
(399,624
|
)
|
|
—
|
|
Current installments of long-term debt and capital lease obligations
|
85
|
|
|
2,277
|
|
|
—
|
|
|
2,362
|
|
Total current liabilities
|
256,035
|
|
|
189,122
|
|
|
(399,624
|
)
|
|
45,533
|
|
|
|
|
|
|
|
|
|
Long-term debt and capital lease obligations, less current installments
|
229,752
|
|
|
17,881
|
|
|
—
|
|
|
247,633
|
|
Other long-term liabilities
|
1,881
|
|
|
2,441
|
|
|
—
|
|
|
4,322
|
|
Deferred income taxes
|
—
|
|
|
536
|
|
|
—
|
|
|
536
|
|
Total long-term liabilities
|
231,633
|
|
|
20,858
|
|
|
—
|
|
|
252,491
|
|
|
|
|
|
|
|
|
|
Total shareholders’ equity
|
117,956
|
|
|
387,868
|
|
|
(387,868
|
)
|
|
117,956
|
|
Total liabilities and shareholders’ equity
|
$
|
605,624
|
|
|
$
|
597,848
|
|
|
$
|
(787,492
|
)
|
|
$
|
415,980
|
|
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
December 31, 2016
(Amounts in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LMIA(Guarantor Parent)
|
|
Guarantor Subsidiaries
|
|
Consolidating/Eliminating Entries
|
|
Consolidated
|
Sales and service revenue
|
|
|
|
|
|
|
|
Product sales
|
$
|
(170
|
)
|
|
$
|
307,954
|
|
|
$
|
305
|
|
|
$
|
308,089
|
|
Service revenues
|
40,864
|
|
|
38,217
|
|
|
(40,990
|
)
|
|
38,091
|
|
Net sales
|
40,694
|
|
|
346,171
|
|
|
(40,685
|
)
|
|
346,180
|
|
Cost of sales and service revenue
|
|
|
|
|
|
|
|
|
Cost of product sales
|
86
|
|
|
248,836
|
|
|
305
|
|
|
249,227
|
|
Cost of service revenues
|
42,749
|
|
|
35,391
|
|
|
(40,990
|
)
|
|
37,150
|
|
Cost of sales
|
42,835
|
|
|
284,227
|
|
|
(40,685
|
)
|
|
286,377
|
|
Gross profit
|
(2,141
|
)
|
|
61,944
|
|
|
—
|
|
|
59,803
|
|
Selling, general and administrative expenses
|
—
|
|
|
44,541
|
|
|
—
|
|
|
44,541
|
|
Restructuring expense
|
431
|
|
|
781
|
|
|
—
|
|
|
1,212
|
|
Goodwill and intangible asset impairment
|
—
|
|
|
28,368
|
|
|
—
|
|
|
28,368
|
|
Loss from operations
|
(2,572
|
)
|
|
(11,746
|
)
|
|
—
|
|
|
(14,318
|
)
|
Other income (expense):
|
|
|
|
|
|
|
|
|
Interest expense
|
(20,336
|
)
|
|
(835
|
)
|
|
—
|
|
|
(21,171
|
)
|
Other, net
|
5
|
|
|
(357
|
)
|
|
—
|
|
|
(352
|
)
|
(Loss) income from equity investments in subsidiaries
|
(12,275
|
)
|
|
—
|
|
|
12,275
|
|
|
—
|
|
Total other (expense) income
|
(32,606
|
)
|
|
(1,192
|
)
|
|
12,275
|
|
|
(21,523
|
)
|
(Loss) income before income taxes
|
(35,178
|
)
|
|
(12,938
|
)
|
|
12,275
|
|
|
(35,841
|
)
|
Benefit for income taxes
|
—
|
|
|
(734
|
)
|
|
—
|
|
|
(734
|
)
|
Net (loss) income
|
(35,178
|
)
|
|
(12,204
|
)
|
|
12,275
|
|
|
(35,107
|
)
|
Other comprehensive (loss) income:
|
|
|
|
|
|
|
|
|
|
|
Change in foreign currency translation adjustment
|
—
|
|
|
(71
|
)
|
|
—
|
|
|
(71
|
)
|
Total comprehensive (loss) income
|
$
|
(35,178
|
)
|
|
(12,275
|
)
|
|
$
|
12,275
|
|
|
$
|
(35,178
|
)
|
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
December 31, 2015
(Amounts in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LMIA(Guarantor Parent)
|
|
Guarantor Subsidiaries
|
|
Consolidating/Eliminating Entries
|
|
Consolidated
|
Sales and service revenue
|
|
|
|
|
|
|
|
Product sales
|
$
|
239
|
|
|
$
|
323,337
|
|
|
$
|
35
|
|
|
$
|
323,611
|
|
Service revenues
|
36,184
|
|
|
51,720
|
|
|
(36,419
|
)
|
|
51,485
|
|
Net sales
|
36,423
|
|
|
375,057
|
|
|
(36,384
|
)
|
|
375,096
|
|
Cost of sales and service revenue
|
|
|
|
|
|
|
|
|
Cost of product sales
|
248
|
|
|
259,327
|
|
|
35
|
|
|
259,610
|
|
Cost of service revenues
|
35,952
|
|
|
47,166
|
|
|
(36,418
|
)
|
|
46,700
|
|
Cost of sales
|
36,200
|
|
|
306,493
|
|
|
(36,383
|
)
|
|
306,310
|
|
Gross profit
|
223
|
|
|
68,564
|
|
|
(1
|
)
|
|
68,786
|
|
Selling, general and administrative expenses
|
—
|
|
|
45,678
|
|
|
—
|
|
|
45,678
|
|
Restructuring expense
|
340
|
|
|
1,982
|
|
|
—
|
|
|
2,322
|
|
(Loss) income from operations
|
(117
|
)
|
|
20,904
|
|
|
(1
|
)
|
|
20,786
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
Interest expense
|
(21,449
|
)
|
|
(990
|
)
|
|
—
|
|
|
(22,439
|
)
|
Other, net
|
—
|
|
|
(236
|
)
|
|
—
|
|
|
(236
|
)
|
Income (loss) from equity investments in subsidiaries
|
19,284
|
|
|
—
|
|
|
(19,284
|
)
|
|
—
|
|
Total other expense
|
(2,165
|
)
|
|
(1,226
|
)
|
|
(19,284
|
)
|
|
(22,675
|
)
|
(Loss) income before income taxes
|
(2,282
|
)
|
|
19,678
|
|
|
(19,285
|
)
|
|
(1,889
|
)
|
Provision for income taxes
|
—
|
|
|
352
|
|
|
—
|
|
|
352
|
|
Net (loss) income
|
(2,282
|
)
|
|
19,326
|
|
|
(19,285
|
)
|
|
(2,241
|
)
|
Other comprehensive (loss) income:
|
|
|
|
|
|
|
|
Change in foreign currency translation adjustment
|
—
|
|
|
(41
|
)
|
|
—
|
|
|
(41
|
)
|
Total comprehensive (loss) income
|
$
|
(2,282
|
)
|
|
$
|
19,285
|
|
|
$
|
(19,285
|
)
|
|
$
|
(2,282
|
)
|
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
December 31, 2014
(Amounts in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LMIA(Guarantor Parent)
|
|
Guarantor Subsidiaries
|
|
Consolidating/Eliminating Entries
|
|
Consolidated
|
Sales and service revenue
|
|
|
|
|
|
|
|
Product sales
|
$
|
466
|
|
|
$
|
321,286
|
|
|
$
|
(468
|
)
|
|
$
|
321,284
|
|
Service revenues
|
36,181
|
|
|
66,543
|
|
|
(36,191
|
)
|
|
66,533
|
|
Net sales
|
36,647
|
|
|
387,829
|
|
|
(36,659
|
)
|
|
387,817
|
|
Cost of sales and service revenue
|
|
|
|
|
|
|
|
|
Cost of product sales
|
699
|
|
|
254,544
|
|
|
(468
|
)
|
|
254,775
|
|
Cost of service revenues
|
35,998
|
|
|
57,864
|
|
|
(36,190
|
)
|
|
57,672
|
|
Cost of sales
|
36,697
|
|
|
312,408
|
|
|
(36,658
|
)
|
|
312,447
|
|
Gross profit
|
(50
|
)
|
|
75,421
|
|
|
(1
|
)
|
|
75,370
|
|
Selling, general and administrative expenses
|
792
|
|
|
54,412
|
|
|
—
|
|
|
55,204
|
|
Goodwill and intangible asset impairment
|
—
|
|
|
26,439
|
|
|
—
|
|
|
26,439
|
|
Restructuring expense
|
1,012
|
|
|
1,573
|
|
|
—
|
|
|
2,585
|
|
Loss from operations
|
(1,854
|
)
|
|
(7,003
|
)
|
|
(1
|
)
|
|
(8,858
|
)
|
Other (expense) income:
|
|
|
|
|
|
|
|
|
Interest expense
|
(28,224
|
)
|
|
(1,056
|
)
|
|
—
|
|
|
(29,280
|
)
|
Other, net
|
11
|
|
|
212
|
|
|
—
|
|
|
223
|
|
(Loss) income from equity investments in subsidiaries
|
(8,860
|
)
|
|
—
|
|
|
8,860
|
|
|
—
|
|
Total other (expense) income
|
(37,073
|
)
|
|
(844
|
)
|
|
8,860
|
|
|
(29,057
|
)
|
(Loss) income before income taxes
|
(38,927
|
)
|
|
(7,847
|
)
|
|
8,859
|
|
|
(37,915
|
)
|
(Benefit) provision for income taxes
|
(9,867
|
)
|
|
914
|
|
|
—
|
|
|
(8,953
|
)
|
Net (loss) income
|
(29,060
|
)
|
|
(8,761
|
)
|
|
8,859
|
|
|
(28,962
|
)
|
Other comprehensive (loss) income:
|
|
|
|
|
|
|
|
Change in foreign currency translation adjustment
|
—
|
|
|
(98
|
)
|
|
—
|
|
|
(98
|
)
|
Reclassification adjustment for losses on interest rate hedges included in net earnings
|
278
|
|
|
—
|
|
|
—
|
|
|
278
|
|
Total comprehensive (loss) income
|
$
|
(28,782
|
)
|
|
$
|
(8,859
|
)
|
|
$
|
8,859
|
|
|
$
|
(28,782
|
)
|
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
For the Year ended December 31, 2016
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LMIA(Guarantor Parent)
|
|
Guarantor Subsidiaries
|
|
Consolidating/Eliminating Entries
|
|
Consolidated
|
Operating activities:
|
|
|
|
|
|
|
|
Net (loss) income
|
$
|
(35,178
|
)
|
|
$
|
(12,204
|
)
|
|
$
|
12,275
|
|
|
$
|
(35,107
|
)
|
Adjustments for non-cash items
|
16,955
|
|
|
45,304
|
|
|
(12,275
|
)
|
|
49,984
|
|
Net changes in operating assets and liabilities, net of acquired businesses
|
(1,566
|
)
|
|
1,240
|
|
|
—
|
|
|
(326
|
)
|
Intercompany activity
|
24,800
|
|
|
(24,800
|
)
|
|
—
|
|
|
—
|
|
Net cash provided by operating activities
|
5,011
|
|
|
9,540
|
|
|
—
|
|
|
14,551
|
|
Investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Additions to property, plant and equipment
|
(2,639
|
)
|
|
(9,174
|
)
|
|
—
|
|
|
(11,813
|
)
|
Proceeds from sale of equipment
|
—
|
|
|
639
|
|
|
—
|
|
|
639
|
|
Net cash used by investing activities
|
(2,639
|
)
|
|
(8,535
|
)
|
|
—
|
|
|
(11,174
|
)
|
Financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of debt
|
—
|
|
|
1,465
|
|
|
—
|
|
|
1,465
|
|
Principal payments on long-term debt and notes payable
|
(10,085
|
)
|
|
(2,614
|
)
|
|
—
|
|
|
(12,699
|
)
|
Advances on revolving line of credit
|
60,000
|
|
|
—
|
|
|
—
|
|
|
60,000
|
|
Payments on revolving line of credit
|
(60,000
|
)
|
|
—
|
|
|
—
|
|
|
(60,000
|
)
|
Payments for debt issuance cost
|
(156
|
)
|
|
—
|
|
|
—
|
|
|
(156
|
)
|
Net cash used by financing activities
|
(10,241
|
)
|
|
(1,149
|
)
|
|
—
|
|
|
(11,390
|
)
|
Net (decrease) in cash and cash equivalents
|
(7,869
|
)
|
|
(144
|
)
|
|
—
|
|
|
(8,013
|
)
|
Cash and cash equivalents, beginning of year
|
10,251
|
|
|
253
|
|
|
—
|
|
|
10,504
|
|
Cash and cash equivalents, end of year
|
$
|
2,382
|
|
|
$
|
109
|
|
|
$
|
—
|
|
|
$
|
2,491
|
|
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
For the Year ended December 31, 2015
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LMIA(Guarantor Parent)
|
|
Guarantor Subsidiaries
|
|
Consolidating/Eliminating Entries
|
|
Consolidated
|
Operating activities:
|
|
|
|
|
|
|
|
Net (loss) income
|
$
|
(2,282
|
)
|
|
$
|
19,326
|
|
|
$
|
(19,285
|
)
|
|
$
|
(2,241
|
)
|
Adjustments for non-cash items
|
(14,546
|
)
|
|
18,416
|
|
|
19,285
|
|
|
23,155
|
|
Net changes in operating assets and liabilities, net of acquired businesses
|
10,420
|
|
|
1,028
|
|
|
—
|
|
|
11,448
|
|
Intercompany activity
|
22,874
|
|
|
(22,874
|
)
|
|
—
|
|
|
—
|
|
Net cash provided by operating activities
|
16,466
|
|
|
15,896
|
|
|
—
|
|
|
32,362
|
|
Investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Additions to property, plant and equipment
|
(1,903
|
)
|
|
(14,696
|
)
|
|
—
|
|
|
(16,599
|
)
|
Proceeds from sale of equipment
|
—
|
|
|
285
|
|
|
—
|
|
|
285
|
|
Net cash (used) by investing activities
|
(1,903
|
)
|
|
(14,411
|
)
|
|
—
|
|
|
(16,314
|
)
|
Financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Principal payments on long-term debt and notes payable
|
(11,160
|
)
|
|
(2,116
|
)
|
|
—
|
|
|
(13,276
|
)
|
Advances on revolving line of credit
|
99,000
|
|
|
—
|
|
|
—
|
|
|
99,000
|
|
Payments on revolving line of credit
|
(99,000
|
)
|
|
—
|
|
|
—
|
|
|
(99,000
|
)
|
Payments for debt issuance cost
|
(210
|
)
|
|
15
|
|
|
—
|
|
|
(195
|
)
|
Net cash used by financing activities
|
(11,370
|
)
|
|
(2,101
|
)
|
|
—
|
|
|
(13,471
|
)
|
Net increase (decrease) in cash and cash equivalents
|
3,193
|
|
|
(616
|
)
|
|
—
|
|
|
2,577
|
|
Cash and cash equivalents, beginning of year
|
7,058
|
|
|
869
|
|
|
—
|
|
|
7,927
|
|
Cash and cash equivalents, end of year
|
$
|
10,251
|
|
|
$
|
253
|
|
|
$
|
—
|
|
|
$
|
10,504
|
|
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
For the Year ended December 31, 2014
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LMIA(Guarantor Parent)
|
|
Guarantor Subsidiaries
|
|
Consolidating/Eliminating Entries
|
|
Consolidated
|
Operating activities:
|
|
|
|
|
|
|
|
Net (loss) income
|
$
|
(29,060
|
)
|
|
$
|
(8,761
|
)
|
|
$
|
8,859
|
|
|
$
|
(28,962
|
)
|
Adjustments for non-cash items
|
21,714
|
|
|
46,496
|
|
|
(8,859
|
)
|
|
59,351
|
|
Net changes in operating assets and liabilities, net of acquired businesses
|
19,977
|
|
|
(1,249
|
)
|
|
—
|
|
|
18,728
|
|
Intercompany activity
|
17,663
|
|
|
(17,663
|
)
|
|
—
|
|
|
—
|
|
Net cash used by operating activities
|
30,294
|
|
|
18,823
|
|
|
—
|
|
|
49,117
|
|
Investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Additions to property, plant and equipment
|
(715
|
)
|
|
(15,975
|
)
|
|
—
|
|
|
(16,690
|
)
|
Proceeds from sale of equipment
|
2,558
|
|
|
1,021
|
|
|
—
|
|
|
3,579
|
|
Net cash provided (used) by investing activities
|
1,843
|
|
|
(14,954
|
)
|
|
—
|
|
|
(13,111
|
)
|
Financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of debt
|
250,000
|
|
|
—
|
|
|
—
|
|
|
250,000
|
|
Principal payments on long-term debt and notes payable
|
(231,466
|
)
|
|
(4,167
|
)
|
|
—
|
|
|
(235,633
|
)
|
Advances on revolving line of credit
|
66,000
|
|
|
—
|
|
|
—
|
|
|
66,000
|
|
Payments on revolving line of credit
|
(102,000
|
)
|
|
—
|
|
|
—
|
|
|
(102,000
|
)
|
Payments for debt issuance cost
|
(8,018
|
)
|
|
—
|
|
|
—
|
|
|
(8,018
|
)
|
Net cash used by financing activities
|
(25,484
|
)
|
|
(4,167
|
)
|
|
—
|
|
|
(29,651
|
)
|
Net increase (decrease) in cash and cash equivalents
|
6,653
|
|
|
(298
|
)
|
|
—
|
|
|
6,355
|
|
Cash and cash equivalents, beginning of year
|
405
|
|
|
1,167
|
|
|
—
|
|
|
1,572
|
|
Cash and cash equivalents, end of year
|
$
|
7,058
|
|
|
$
|
869
|
|
|
$
|
—
|
|
|
$
|
7,927
|
|
20. SUBSEQUENT EVENTS
On February 16, 2017, the Company entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Sonaca S.A., a limited liability company validly existing under the laws of Belgium (the “Parent”), Sonaca USA Inc., a Delaware corporation and direct, wholly-owned subsidiary of Parent (“Intermediate Co”), and Luminance Merger Sub, Inc., a Missouri corporation and an indirect, wholly-owned subsidiary of the Parent (the “Sub,” and collectively with Parent and Intermediate Co, the “Parent Entities”), relating to the proposed acquisition of the Company by Parent.
The Merger Agreement provides that, subject to the terms and conditions thereof, Sub will be merged with and into the Company (the “Merger”) with the Company continuing as the surviving corporation in the Merger (the “Surviving Corporation”). At the effective time of the Merger (the “Effective Time”) each outstanding share of common stock of the Company (other than shares owned by the Company or the Parent Entities, and shares whose holders seek appraisal and comply with all related statutory requirements of the General and Business Corporation Law of Missouri) will cease to be outstanding and will be converted into the right to receive
$14.00
in cash, without interest and subject to any applicable tax withholding (the “Merger Consideration”).
Shareholders of the Company will be asked to vote on the approval of the Merger Agreement at a special shareholders’ meeting that will be held on a date to be announced. The closing of the Merger is subject to the approval of the Merger Agreement by the affirmative vote of the holders of at least two-thirds of the outstanding shares of common stock of the Company (the “Shareholder Approval”).
LMI AEROSPACE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands, except share and per share data)
December 31, 2016
In addition to the Shareholder Approval condition, consummation of the Merger is subject to various customary conditions, including (a) the expiration or termination of the waiting period under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended, (b) clearance by the Committee on Foreign Investment in the United States and by the Directorate of Defense Trade Controls under the International Traffic in Arms Regulations, (c) the absence of any order, injunction or law preventing or prohibiting the consummation of the Merger, (d) the accuracy of the representations and warranties contained in the Merger Agreement (subject to certain materiality qualifiers), (e) compliance with covenants and agreements in the Merger Agreement in all material respects, and (f) the absence of a material adverse effect on the Company.
The Merger Agreement contains certain termination rights for both the Company and the Parent Entities, and provides that, upon termination of the Merger Agreement by the Company or Parent upon specified conditions, the Company may be required to pay the Parent a termination fee of either
$10,000
or
$15,000
, depending upon the reason for and timing of the termination, and any costs of collection. In addition, subject to certain exceptions and limitations, either party may terminate the Merger Agreement if the Merger is not consummated by August 16, 2017, subject to possible extension until September 29, 2017 to allow for the completion of certain regulatory approvals or if the Shareholder Approval has not yet been obtained.
The Merger Agreement also contains a “go-shop” provision that, in general, allows the Company to initiate, solicit and encourage, and engage in discussions or negotiations with respect to, an acquisition proposal for the 30-day period after execution of the Merger Agreement. The Company may continue discussions after the go-shop period with any party who made an acquisition proposal during the go-shop period that the Company determines in good faith is or could reasonably be expected to result in a superior proposal. Following the expiration of the go-shop period, the Company will be subject to a customary “no-shop” provision.
The Transaction, if it were to be completed, could further limit the Company’s utilization of accumulated net operating losses, for federal income tax purposes. The Company has not performed a Section 382 study to determine if its net operating loss carryforwards could be adversely impacted by the Transaction.