Item 1. Financial Statements
Item 1. Financial Statements (Unaudited).
BLUE BIRD CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(in thousands of dollars, except for share data)
July 4, 2020
September 28, 2019
Assets
Current assets
Cash and cash equivalents
$
12,538
$
70,959
Accounts receivable, net
13,694
10,537
Inventories
155,717
78,830
Other current assets
9,459
11,765
Total current assets
$
191,408
$
172,091
Property, plant and equipment, net
104,667
100,058
Goodwill
18,825
18,825
Intangible assets, net
52,404
54,720
Equity investment in affiliate
11,946
11,106
Deferred tax assets
3,882
3,600
Finance lease right-of-use assets
5,790
4,638
Other assets
1,133
375
Total assets
$
390,055
$
365,413
Liabilities and Stockholders' Deficit
Current liabilities
Accounts payable
$
95,538
$
102,266
Warranty
8,123
9,161
Accrued expenses
15,638
28,697
Deferred warranty income
8,448
8,632
Finance lease obligations
1,032
716
Other current liabilities
13,425
10,310
Current portion of long-term debt
9,900
9,900
Total current liabilities
$
152,104
$
169,682
Long-term liabilities
Revolving credit facility
$
45,000
$
—
Long-term debt
166,467
173,226
Warranty
12,705
13,182
Deferred warranty income
13,597
15,413
Deferred tax liabilities
792
168
Finance lease obligations
4,870
3,921
Other liabilities
13,251
12,108
Pension
43,197
45,524
Total long-term liabilities
$
299,879
$
263,542
Guarantees, commitments and contingencies (Note 6)
Stockholders' deficit
Preferred stock, $0.0001 par value, 10,000,000 shares authorized, 0 shares issued at July 4, 2020 and September 28, 2019
$
—
$
—
Common stock, $0.0001 par value, 100,000,000 shares authorized, 27,048,404 and 26,476,336 shares outstanding at July 4, 2020 and September 28, 2019, respectively
3
3
Additional paid-in capital
88,930
84,271
Accumulated deficit
( 45,405
)
( 45,649
)
Accumulated other comprehensive loss
( 55,174
)
( 56,154
)
Treasury stock, at cost, 1,782,568 shares at July 4, 2020 and September 28, 2019
( 50,282
)
( 50,282
)
Total stockholders' deficit
$
( 61,928
)
$
( 67,811
)
Total liabilities and stockholders' deficit
$
390,055
$
365,413
The accompanying notes are an integral part of these condensed consolidated financial statements.
2
BLUE BIRD CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
Three Months Ended
Nine Months Ended
(in thousands of dollars except for share data)
July 4, 2020
June 29, 2019
July 4, 2020
June 29, 2019
Net sales
$
189,181
$
308,774
$
597,810
$
675,342
Cost of goods sold
168,099
266,992
531,259
588,496
Gross profit
$
21,082
$
41,782
$
66,551
$
86,846
Operating expenses
Selling, general and administrative expenses
17,793
20,996
58,146
61,197
Operating profit
$
3,289
$
20,786
$
8,405
$
25,649
Interest expense
( 2,406
)
( 3,369
)
( 9,961
)
( 10,241
)
Interest income
27
—
27
9
Other income (expense), net
181
( 410
)
555
( 1,034
)
Income (loss) before income taxes
$
1,091
$
17,007
$
( 974
)
$
14,383
Income tax (expense) benefit
( 765
)
( 3,248
)
378
( 2,833
)
Equity in net income of non-consolidated affiliate
960
842
840
1,158
Net income
$
1,286
$
14,601
$
244
$
12,708
Earnings per share:
Basic weighted average shares outstanding
27,027,731
26,451,107
26,784,404
26,449,751
Diluted weighted average shares outstanding
27,080,015
26,720,110
26,980,480
26,788,306
Basic earnings per share
$
0.05
$
0.55
$
0.01
$
0.48
Diluted earnings per share
$
0.05
$
0.55
$
0.01
$
0.47
The accompanying notes are an integral part of these condensed consolidated financial statements.
3
BLUE BIRD CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
Three Months Ended
Nine Months Ended
(in thousands of dollars)
July 4, 2020
June 29, 2019
July 4, 2020
June 29, 2019
Net income
$
1,286
$
14,601
$
244
$
12,708
Other comprehensive income, net of tax
Net change in defined benefit pension plan
327
524
980
1,572
Total other comprehensive income
$
327
$
524
$
980
$
1,572
Comprehensive income
$
1,613
$
15,125
$
1,224
$
14,280
The accompanying notes are an integral part of these condensed consolidated financial statements.
4
BLUE BIRD CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
Nine Months Ended
(in thousands of dollars)
July 4, 2020
June 29, 2019
Cash flows from operating activities
Net income
$
244
$
12,708
Adjustments to reconcile net income to net cash used in operating activities:
Depreciation and amortization
10,728
7,406
Non-cash interest expense
3,560
2,172
Share-based compensation
4,105
3,146
Equity in net income of non-consolidated affiliate
( 840
)
( 1,158
)
(Gain) loss on disposal of fixed assets
( 100
)
50
Deferred taxes
32
500
Amortization of deferred actuarial pension losses
1,289
2,068
Foreign currency hedges
—
109
Changes in assets and liabilities:
Accounts receivable
( 3,157
)
( 16,162
)
Inventories
( 76,887
)
( 83,355
)
Other assets
2,480
( 5,014
)
Accounts payable
( 3,115
)
42,429
Accrued expenses, pension and other liabilities
( 16,644
)
15,988
Total adjustments
$
( 78,549
)
$
( 31,821
)
Total cash used in operating activities
$
( 78,305
)
$
( 19,113
)
Cash flows from investing activities
Cash paid for fixed assets
$
( 16,724
)
$
( 30,154
)
Proceeds from sale of fixed assets
150
—
Total cash used in investing activities
$
( 16,574
)
$
( 30,154
)
Cash flows from financing activities
Borrowings under the revolving credit facility
$
45,000
$
25,000
Borrowings under the senior term loan
—
50,000
Repayments under the senior term loan
( 7,425
)
( 7,425
)
Principal payments on finance leases
( 854
)
—
Cash paid for debt issuance costs
( 935
)
—
Cash paid for employee taxes on vested restricted shares and stock option exercises
( 3,568
)
( 622
)
Proceeds from exercises of warrants
4,240
1,499
Tender offer repurchase of common stock and preferred stock
—
( 50,370
)
Total cash provided by financing activities
$
36,458
$
18,082
Change in cash and cash equivalents
( 58,421
)
( 31,185
)
Cash and cash equivalents, beginning of period
70,959
60,260
Cash and cash equivalents, end of period
$
12,538
$
29,075
Supplemental disclosures of cash flow information
Cash paid during the period for:
Interest paid, net of interest received
$
6,616
$
7,916
Income tax paid, net of tax refunds
( 1,668
)
2,431
Non-cash investing and financing activities:
Changes in accounts payable for capital additions to property, plant and equipment
$
( 3,613
)
$
( 1,307
)
Cashless exercise of stock options
5,246
295
Right-of-use assets obtained in exchange for finance lease obligations
1,942
—
Right-of-use assets obtained in exchange for operating lease obligations
—
8,040
Conversion of preferred stock into common stock
—
9,264
The accompanying notes are an integral part of these condensed consolidated financial statements.
5
BLUE BIRD CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT
(Unaudited)
Three Months Ended
(in thousands of dollars, except for share data)
Common Stock
Convertible Preferred Stock
Treasury Stock
Shares
Par Value
Additional Paid-In-Capital
Shares
Amount
Accumulated Other Comprehensive Loss
Accumulated Deficit
Shares
Amount
Total Stockholders' Deficit
Balance, April 4, 2020
27,027,272
$
3
$
87,408
—
$
—
$
( 55,501
)
$
( 46,691
)
1,782,568
$
( 50,282
)
$
( 65,063
)
Restricted stock activity
—
—
( 255
)
—
—
—
—
—
—
( 255
)
Stock option activity
21,132
—
—
—
—
—
—
—
—
—
Share-based compensation expense
—
—
1,777
—
—
—
—
—
—
1,777
Net income
—
—
—
—
—
—
1,286
—
—
1,286
Other comprehensive income, net of tax
—
—
—
—
—
327
—
—
—
327
Balance, July 4, 2020
27,048,404
$
3
$
88,930
—
$
—
$
( 55,174
)
$
( 45,405
)
1,782,568
$
( 50,282
)
$
( 61,928
)
Balance, March 30, 2019
26,440,663
$
3
$
81,889
—
$
—
$
( 37,379
)
$
( 71,842
)
1,782,568
$
( 50,261
)
$
( 77,590
)
Warrant exercises
17,750
—
204
—
—
—
—
—
—
204
Stock option activity
2,043
—
( 20
)
—
—
—
—
—
—
( 20
)
Share-based compensation expense
—
—
1,095
—
—
—
—
—
—
1,095
Tender offer share repurchases
—
—
21
—
—
—
—
—
( 21
)
—
Net income
—
—
—
—
—
—
14,601
—
—
14,601
Other comprehensive income, net of tax
—
—
—
—
—
524
—
—
—
524
Balance, June 29, 2019
26,460,456
$
3
$
83,189
—
$
—
$
( 36,855
)
$
( 57,241
)
1,782,568
$
( 50,282
)
$
( 61,186
)
6
Nine Months Ended
(in thousands of dollars, except for share data)
Common Stock
Convertible Preferred Stock
Treasury Stock
Shares
Par Value
Additional Paid-In-Capital
Shares
Amount
Accumulated Other Comprehensive Loss
Accumulated Deficit
Shares
Amount
Total Stockholders' Deficit
Balance, September 28, 2019
26,476,336
$
3
$
84,271
—
$
—
$
( 56,154
)
$
( 45,649
)
1,782,568
$
( 50,282
)
$
( 67,811
)
Warrant exercises
368,712
—
4,240
—
—
—
—
—
—
4,240
Restricted stock activity
94,724
—
( 1,623
)
—
—
—
—
—
—
( 1,623
)
Stock option activity
108,632
—
( 1,945
)
—
—
—
—
—
—
( 1,945
)
Share-based compensation expense
—
—
3,987
—
—
—
—
—
—
3,987
Net income
—
—
—
—
—
—
244
—
—
244
Other comprehensive income, net of tax
—
—
—
—
—
980
—
—
—
980
Balance, July 4, 2020
27,048,404
$
3
$
88,930
—
$
—
$
( 55,174
)
$
( 45,405
)
1,782,568
$
( 50,282
)
$
( 61,928
)
Balance, September 29, 2018
27,259,262
$
3
$
70,023
93,000
$
9,300
$
( 38,427
)
$
( 69,235
)
—
$
—
$
( 28,336
)
Adoption of new revenue recognition standard (ASC 606) adjustment
—
—
—
—
—
—
( 714
)
—
—
( 714
)
Warrant exercises
130,385
—
1,499
—
—
—
—
—
—
1,499
Restricted stock activity
51,195
—
( 596
)
—
—
—
—
—
—
( 596
)
Stock option activity
2,567
—
( 26
)
—
—
—
—
—
—
( 26
)
Share-based compensation expense
—
—
3,077
—
—
—
—
—
—
3,077
Tender offer share repurchases
( 1,782,568
)
—
( 52
)
( 364
)
( 36
)
—
—
1,782,568
( 50,282
)
( 50,370
)
Preferred stock conversion
799,615
—
9,264
( 92,636
)
( 9,264
)
—
—
—
—
—
Net income
—
—
—
—
—
—
12,708
—
—
12,708
Other comprehensive income, net of tax
—
—
—
—
—
1,572
—
—
—
1,572
Balance, June 29, 2019
26,460,456
$
3
$
83,189
—
$
—
$
( 36,855
)
$
( 57,241
)
1,782,568
$
( 50,282
)
$
( 61,186
)
The accompanying notes are an integral part of these consolidated financial statements.
7
BLUE BIRD CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
1. Nature of Business and Basis of Presentation
Nature of Business
Blue Bird Body Company, a wholly-owned subsidiary of Blue Bird Corporation, was incorporated in 1958 and has manufactured, assembled and sold school buses to a variety of municipal, federal and commercial customers since 1927. The majority of Blue Bird’s sales are made to an independent distributor network, which in turn sells buses to ultimate end users. We are headquartered in Macon, Georgia. References in these notes to financial statements to “Blue Bird”, the “Company,” “we,” “our,” or “us” refer to Blue Bird Corporation and its wholly-owned subsidiaries, unless the context specifically indicates otherwise.
COVID-19
During our third quarter of fiscal 2020, the novel coronavirus known as "COVID-19" continued to spread throughout the world, perpetuating a global pandemic. The pandemic materially impacted our third quarter of fiscal 2020 results causing lower customer orders for both buses and bus parts, supply disruptions, higher rates of absenteeism among our hourly production workforce and a temporary shutdown of manufacturing. The continuing development and fluidity of the pandemic precludes any prediction as to the ultimate severity of the adverse impacts on our business, financial condition, results of operations, and liquidity. A prolonged economic downturn resulting from the continuing pandemic would likely have a material adverse impact on our financial results.
Basis of Presentation
The accompanying unaudited condensed consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. All significant inter-company transactions and accounts have been eliminated in consolidation.
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial reporting and Article 8 of Regulation S-X. The Company’s fiscal year ends on the Saturday closest to September 30 with its quarters consisting of thirteen weeks in most years. In fiscal year 2020 , there is a total of 53 weeks. The third quarters of fiscal 2020 and 2019 both included 13 weeks. The nine month periods in fiscal 2020 and 2019 included 40 and 39 weeks, respectively.
In the opinion of management, all adjustments considered necessary for a fair presentation of financial results have been made. Such adjustments consist of only those of a normal recurring nature. Operating results for any interim period are not necessarily indicative of the results that may be expected for the entire year. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements.
The Condensed Consolidated Balance Sheet data as of September 28, 2019 was derived from the Company’s audited financial statements but does not include all disclosures required by generally accepted accounting principles. For additional information, including the Company’s significant accounting policies, refer to the consolidated financial statements and related footnotes for the fiscal year ended September 28, 2019 as set forth in the Company's 2019 Form 10-K filed on December 12, 2019 .
Use of Estimates and Assumptions
The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) requires management to make estimates and assumptions. At the date of the financial statements, these estimates and assumptions affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities, and during the reporting period, these estimates and assumptions affect the reported amounts of revenues and expenses. For example, significant management judgments are required in determining excess, obsolete, or unsalable inventory, allowance for doubtful accounts, potential impairment of long-lived assets, goodwill and intangibles, the accounting for self-insurance reserves, warranty reserves, pension obligations, income taxes, environmental liabilities and contingencies. Future events, including the extent and duration of COVID-19 related economic impacts, and their effects cannot be predicted with certainty, and, accordingly, the Company’s accounting estimates require the exercise of judgment. The accounting estimates used in the preparation of the Company’s condensed consolidated financial statements may change as new events occur, as more experience is acquired, as additional information is obtained and as the Company’s operating environment changes. The Company evaluates and updates its assumptions and estimates on an ongoing basis and may employ outside experts to assist in the Company’s evaluations. Actual results could differ from the estimates that the Company has used.
2. Summary of Significant Accounting Policies and Recently Issued Accounting Standards
The Company’s significant accounting policies are described in the Company’s 2019 Form 10-K, filed with the SEC on December 12, 2019 . Our senior management has reviewed these significant accounting policies and related disclosures and determined that there were no significant changes in our critical accounting policies in the nine months ended July 4, 2020 , except as follows (and as discussed in the Recently Adopted Accounting Standards section of this Note 2 ):
Amortization of Deferred Pension Losses
Historically, the Company has amortized deferred losses from our frozen defined benefit pension plan accounted for under ASC 715, Compensation - Retirement Benefits, over the expected remaining employment period of the participants who remained employed with the Company. ASC 715 states that if all or almost all of a plan's participants are inactive, the average remaining life expectancy of the inactive participants shall be used to amortize the unrecognized net gain or loss instead of the average remaining service period of active plan participants. In the first quarter of 2020, the ratio of active (employed) to inactive participants in our plan declined to less than 10 % , a figure we believe meets the definition of almost all participants as inactive. Accordingly, we have changed the amortization period from approximately seven years in 2019 to approximately 23 years in 2020. Future amortization periods (remaining life expectancy) will be determined based on the participant and actuarial data at that time .
Recently Adopted Accounting Standards
ASU 2018-02 – In February 2018, the FASB issued ASU No. 2018-02, Income Statement - Reporting Comprehensive Income (Topic 220) . This ASU provides guidance on a reclassification from accumulated other comprehensive income ("AOCI") to retained earnings for the effect of the tax rate change resulting from the Tax Cuts and Jobs Act (H.R.1) (the "Tax Act"). The amendments eliminate the stranded tax effects resulting from the Tax Act and will improve the usefulness of information reported to financial statement users. This ASU is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018, with early adoption permitted. We adopted this ASU, in the first quarter of fiscal 2020, and did not elect to reclassify the income tax effects of the Tax Act from AOCI to retained earnings. We use a specific identification approach to release the income tax effects in AOCI.
ASU 2019-12 – In December 2019, the FASB issued ASU No. 2019-12, Simplifying the Accounting for Income Taxes , which simplifies the process for calculating interim (intraperiod) income taxes and the accounting for deferred tax liabilities for foreign equity-method investments, among other simplifications. We have early adopted this standard effective the first quarter of fiscal 2020. The impacts of adopting this standard were not material to us.
Recently Issued Accounting Standards
ASU 2020-04 – On March 12, 2020, the FASB issued ASU 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting, providing temporary guidance to ease the potential burden in accounting for reference rate reform primarily resulting from the discontinuation of LIBOR, which is currently expected to occur on December 31, 2021. The amendments in ASU 2020-04 are elective and apply to all entities that have contracts, hedging relationships, and other transactions that reference LIBOR or another reference rate expected to be discontinued. An entity may elect to apply the amendments prospectively from March 12, 2020 through December 31, 2022. Our debt and derivative agreements currently reference LIBOR. Contract language is expected to be incorporated into these agreements to address the transition to an alternative reference rate. We are currently evaluating the impact this ASU may have on our consolidated financial statements.
3. Supplemental Financial Information
Inventories
The following table presents the components of inventories at the dates indicated:
(in thousands of dollars)
July 4, 2020
September 28, 2019
Raw materials
$
108,041
$
60,033
Work in process
29,790
16,663
Finished goods
17,886
2,134
Total inventories
$
155,717
$
78,830
8
Product Warranties
The following table reflects activity in accrued warranty cost (current and long-term portions combined) for the periods presented:
Three Months Ended
Nine Months Ended
(in thousands of dollars)
July 4, 2020
June 29, 2019
July 4, 2020
June 29, 2019
Balance at beginning of period
$
21,398
$
21,520
$
22,343
$
22,646
Add current period accruals
1,947
3,358
6,076
7,196
Current period reductions of accrual
( 2,517
)
( 2,358
)
( 7,591
)
( 7,322
)
Balance at end of period
$
20,828
$
22,520
$
20,828
$
22,520
Extended Warranties
The following table reflects activity in deferred warranty income (current and long-term portions combined), for the sale of extended warranties of two to five years , for the periods presented:
Three Months Ended
Nine Months Ended
(in thousands of dollars)
July 4, 2020
June 29, 2019
July 4, 2020
June 29, 2019
Balance at beginning of period
$
22,948
$
22,901
$
24,045
$
23,191
Add current period deferred income
1,769
2,880
5,058
6,686
Current period recognition of income
( 2,672
)
( 2,196
)
( 7,058
)
( 6,292
)
Balance at end of period
$
22,045
$
23,585
$
22,045
$
23,585
The outstanding balance of deferred warranty income in the table above is considered a "contract liability", and represents a performance obligation of the Company that we satisfy over the term of the arrangement but for which we have been paid in full at the time the warranty was sold. We expect to recognize $ 2.3 million of the outstanding contract liability during the remainder of fiscal 2020 , $ 7.8 million in fiscal 2021 , and the remaining balance thereafter.
Self-Insurance
The following table reflects our total accrued self-insurance liability, comprised of workers' compensation and health insurance related claims, at the dates indicated:
(in thousands of dollars)
July 4, 2020
September 28, 2019
Current portion
$
2,732
$
2,933
Long-term portion
1,794
1,775
Total accrued self-insurance
$
4,526
$
4,708
The current and long-term portions of the accrued self-insurance liability are reflected in accrued expenses and other liabilities, respectively, on the Condensed Consolidated Balance Sheets.
Shipping and Handling Revenues
Shipping and handling revenues were $ 3.9 million and $ 6.0 million for the three months ended July 4, 2020 and June 29, 2019 , respectively, and $ 11.5 million and $ 12.5 million for the nine months ended July 4, 2020 and June 29, 2019 , respectively. The related cost of goods sold was $ 3.4 million and $ 5.3 million for the three months ended July 4, 2020 and June 29, 2019 , respectively, and $ 10.0 million and $ 11.0 million for the nine months ended July 4, 2020 and June 29, 2019 , respectively.
9
Pension Expense
Components of net periodic pension benefit cost were as follows for the periods presented:
Three Months Ended
Nine Months Ended
(in thousands of dollars)
July 4, 2020
June 29, 2019
July 4, 2020
June 29, 2019
Interest cost
$
1,237
$
1,512
$
3,711
$
4,535
Expected return on plan assets
( 1,846
)
( 1,905
)
( 5,538
)
( 5,714
)
Amortization of prior loss
430
689
1,289
2,068
Net periodic benefit cost
$
( 179
)
$
296
$
( 538
)
$
889
Amortization of prior loss, recognized in other comprehensive income
430
689
1,289
2,068
Total recognized in net periodic pension benefit cost and other comprehensive income
$
( 609
)
$
( 393
)
$
( 1,827
)
$
( 1,179
)
Derivative Instruments
We are charged variable rates of interest on our indebtedness outstanding under the Amended Credit Agreement (defined below) which exposes us to fluctuations in interest rates. On October 24, 2018, the Company entered into a four -year interest rate collar with a $ 150.0 million notional value with an effective date of November 30, 2018. The collar was entered into in order to partially mitigate our exposure to interest rate fluctuations on our variable rate debt. The collar establishes a range where we will pay the counterparty if the three-month LIBOR rate falls below the established floor rate of 1.5 % , and the counterparty will pay us if the three-month LIBOR rate exceeds the ceiling rate of 3.3 % . The collar settles quarterly through the termination date of September 30, 2022. No payments or receipts are exchanged on the interest rate collar contracts unless interest rates rise above or fall below the contracted ceiling or floor rates. During the three-months ended July 4, 2020 , the three-month LIBOR rate fell below the established floor, which required an immaterial payment to the counterparty.
Changes in the interest rate collar fair value are recorded in interest expense as the collar does not qualify for hedge accounting. At July 4, 2020 , the fair value of the interest rate collar contract was $( 4.2 ) million and is included in "other current liabilities" on the Condensed Consolidated Balance Sheets. The fair value of the interest rate collar is a Level 2 fair value measurement, based on quoted prices of similar items in active markets.
Equity Investment in Affiliate
The Company holds a 50 % equity interest in Micro Bird Holdings, Inc. (“Micro Bird”), and accounts for Micro Bird under the equity method of accounting. The carrying amount of the equity method investment is adjusted for the Company’s proportionate share of net earnings and losses and any dividends received. At July 4, 2020 and September 28, 2019 , the carrying value of the Company's investment was $ 11.9 million and $ 11.1 million , respectively.
In recognizing the Company’s 50 % portion of Micro Bird net income, the Company recorded $ 0.8 million and $ 1.2 million in Equity in net income of non-consolidated affiliate for the nine months ended July 4, 2020 and June 29, 2019 , respectively. Summarized unaudited financial information for these periods for Micro Bird is as follows:
Nine Months Ended
(in thousands of dollars)
July 4, 2020
June 29, 2019
Revenues
$
58,883
$
86,364
Gross profit
7,318
9,961
Operating income
1,557
3,717
Net income
1,103
2,409
4. Debt
On May 7, 2020, the Company entered into a Second Amendment which amended the Credit Agreement, dated as of December 12, 2016 (the “Credit Agreement”, as amended by that certain First Amendment to Credit Agreement, dated as of September 13, 2018 (the “First Amendment”), and as further amended by the Second Amendment, the “Amended Credit Agreement”). The Second Amendment provided
10
for an aggregate lender commitment of $ 41.9 million of additional revolving commitments bringing the total revolving commitments to $ 141.9 million . The revolving commitments under the Amended Credit Agreement mature on September 13, 2023, which is the fifth anniversary of the effective date of the First Amendment. The interest rate pricing grid remained unchanged, but the LIBOR floor was amended from 0 % to 0.75 % . We incurred $ 0.9 million in fees related to the amendment. The fees were capitalized to other assets on the Consolidated Balance Sheets and are amortized on a straight-line basis to interest expense until maturity of the agreement.
Term debt consisted of the following at the dates indicated:
(in thousands of dollars)
July 4, 2020
September 28, 2019
2023 term loan, net of deferred financing costs of $2,458 and $3,124, respectively
$
176,367
$
183,126
Less: current portion of long-term debt
9,900
9,900
Long-term debt, net of current portion
$
166,467
$
173,226
Term loans are recognized on the Condensed Consolidated Balance Sheets at the unpaid principal balance, and are not subject to fair value measurement; however, given the variable rates on the loans, the Company estimates that the unpaid principal balance approximates fair value. If measured at fair value in the financial statements, the term loans would be classified as Level 2 in the fair value hierarchy. At July 4, 2020 and September 28, 2019 , $ 178.8 million and $ 186.3 million , respectively, were outstanding on the term loans.
At July 4, 2020 and September 28, 2019 , the stated interest rates on the term loans were 2.8 % and 4.4 % , respectively. At July 4, 2020 and September 28, 2019 , the weighted-average annual effective interest rates for the term loans were 4.1 % and 5.0 % , respectively, which includes amortization of the deferred financing costs.
At July 4, 2020 , $ 45.0 million in borrowings were outstanding on the Revolving Credit Facility and $ 6.9 million of Letters of Credit were outstanding; therefore, the Company would have been able to borrow $ 90.0 million on the revolving line of credit.
Interest expense on all indebtedness was $ 2.4 million and $ 3.4 million for the three months ended July 4, 2020 and June 29, 2019 , respectively, and $ 10.0 million and $ 10.3 million for the nine months ended July 4, 2020 and June 29, 2019 , respectively.
The schedule of remaining principal payments through maturity for total debt is as follows:
(in thousands of dollars)
Year
Principal Payments
2020
$
2,475
2021
9,900
2022
14,850
2023
196,600
Total remaining principal payments
$
223,825
5. Income Taxes
Income tax provisions for interim periods are based on estimated annual income tax rates, adjusted to reflect the effects of any significant infrequent or unusual items which are required to be discretely recognized within the current interim period. The effective tax rates in the periods presented are largely based upon the forecast pre-tax earnings mix and allocation of certain expenses in various taxing jurisdictions where the Company conducts its business, primarily the United States. In periods where our operating income approximates or is equal to break-even, the effective tax rates for quarter-to-date and full-year periods may not be meaningful due to discrete period items.
On March 27, 2020 the President of the United States signed the Coronavirus Aid, Relief and Economic Security Act ("CARES Act") into law. While the CARES Act has broad income tax implications for many companies, it did not have a material impact on our reported income tax accounts.
Three Months
The effective tax rate for the three-month period ended July 4, 2020 was 70.1 % , which differed from the statutory federal income tax rate of 21 % . The difference is mainly due to discrete period tax expense from prior year tax return adjustments and normal tax rate items, such as the benefit from federal and state tax credits (net of valuation allowance), which were partially offset by net non-deductible compensation expenses and other tax adjustments.
11
The effective tax rate for the three-month period ended June 29, 2019 was 19.1 % , which differed from the statutory federal tax rate of 21 % . The difference is mainly due to normal tax rate benefit items, such as federal and state tax credits (net of valuation allowance), which were partially offset by non-deductible share-based compensation expenses and other tax adjustments.
Nine Months
The effective tax rate for the nine -month period ended July 4, 2020 was 38.8 % and differed from the statutory federal tax rate of 21 % . The difference is mainly due to a net discrete period tax benefit from share-based compensation expenses, but also due to normal tax rate items, such as the benefit from federal and state tax credits (net of valuation allowance), which were partially offset by net non-deductible compensation expenses and other tax adjustments.
The effective tax rate for the nine -month period ended June 29, 2019 was 19.7 % and differed from the statutory federal income tax rate of 21 % . The difference is mainly due to normal tax rate benefit items, primarily federal and state tax credits (net of valuation allowance), which were partially offset by non-deductible share-based compensation expenses and other tax adjustments.
6. Guarantees, Commitments and Contingencies
Litigation
At July 4, 2020 , the Company had a number of product liability and other cases pending. Management believes that, considering the Company’s insurance coverage and its intention to vigorously defend its positions, the ultimate resolution of these matters will not have a material adverse effect on the Company’s financial statements.
Environmental
The Company is subject to a variety of environmental regulations relating to the use, storage, discharge and disposal of hazardous materials used in its manufacturing processes. Failure by the Company to comply with present and future regulations could subject it to future liabilities. In addition, such regulations could require the Company to acquire costly equipment or to incur other significant expenses to comply with environmental regulations. The Company is currently not involved in any material environmental proceedings and therefore management believes that the resolution of pending environmental matters will not have a material adverse effect on the Company’s financial statements.
Guarantees
In the ordinary course of business, we may provide guarantees for certain transactions entered into by our dealers. At July 4, 2020 , we had a $ 3.0 million guarantee outstanding which relates to a guarantee of indebtedness for a term loan with remaining maturity up to 2.5 years . The $ 3.0 million represents the estimated maximum amount we would be required to pay upon default of all guaranteed indebtedness, and we believe the likelihood of required performance to be remote. At July 4, 2020 , $ 0.3 million was included in other current liabilities on our Condensed Consolidated Balance Sheets for the estimated fair value of the guarantee.
Lease Commitments
We have operating and finance leases for office and/or warehouse space and for equipment. Our leases have remaining terms of 4.4 to 7.4 years .
7. Segment Information
We manage our business in two operating segments: (i) the Bus segment, which includes the manufacturing and assembly of buses to be sold to a variety of customers across the United States, Canada and in international markets; and (ii) the Parts segment, which consists primarily of the purchase of parts from third parties to be sold to dealers within the Company’s network. The tables below present segment net sales and gross profit for the periods presented:
Net sales
Three Months Ended
Nine Months Ended
(in thousands of dollars)
July 4, 2020
June 29, 2019
July 4, 2020
June 29, 2019
Bus (1)
$
180,592
$
292,166
$
554,061
$
626,441
Parts (1)
8,589
16,608
43,749
48,901
Segment net sales
$
189,181
$
308,774
$
597,810
$
675,342
(1) Parts segment revenue includes $ 0.8 million and $ 1.0 million for the three months ended July 4, 2020 and June 29, 2019 , respectively, and $ 3.2 million and $ 2.5 million for the nine months ended July 4, 2020 and June 29, 2019 , respectively, related to inter-segment sales of parts that was eliminated by the Bus segment upon consolidation.
Gross profit
Three Months Ended
Nine Months Ended
(in thousands of dollars)
July 4, 2020
June 29, 2019
July 4, 2020
June 29, 2019
Bus
$
18,079
$
35,996
$
50,884
$
69,653
Parts
3,003
5,786
15,667
17,193
Segment gross profit
$
21,082
$
41,782
$
66,551
$
86,846
12
The following table is a reconciliation of segment gross profit to consolidated income (loss) before income taxes for the periods presented:
Three Months Ended
Nine Months Ended
(in thousands of dollars)
July 4, 2020
June 29, 2019
July 4, 2020
June 29, 2019
Segment gross profit
$
21,082
$
41,782
$
66,551
$
86,846
Adjustments:
Selling, general and administrative expenses
( 17,793
)
( 20,996
)
( 58,146
)
( 61,197
)
Interest expense
( 2,406
)
( 3,369
)
( 9,961
)
( 10,241
)
Interest income
27
—
27
9
Other income (expense), net
181
( 410
)
555
( 1,034
)
Income (loss) before income taxes
$
1,091
$
17,007
$
( 974
)
$
14,383
Sales are attributable to geographic areas based on customer location and were as follows for the periods presented:
Three Months Ended
Nine Months Ended
(in thousands of dollars)
July 4, 2020
June 29, 2019
July 4, 2020
June 29, 2019
United States
$
175,433
$
286,499
$
544,176
$
629,668
Canada
13,429
21,639
49,331
43,499
Rest of world
319
636
4,303
2,175
Total net sales
$
189,181
$
308,774
$
597,810
$
675,342
8. Revenue
The following table disaggregates revenue by product category for the periods presented:
Three Months Ended
Nine Months Ended
(in thousands of dollars)
July 4, 2020
June 29, 2019
July 4, 2020
June 29, 2019
Diesel buses
$
88,299
$
135,246
$
278,698
$
335,553
Alternative fuel buses (1)
80,975
141,939
245,766
260,340
Other (2)
11,583
15,486
30,931
32,061
Parts
8,324
16,103
42,415
47,388
Net sales
$
189,181
$
308,774
$
597,810
$
675,342
(1) Includes buses sold with any fuel source other than diesel (e.g. gasoline, propane, CNG, electric).
(2) Includes shipping and handling revenue, extended warranty income, surcharges, chassis, and bus shell sales .
13
9. Earnings Per Share
The following table presents the earnings per share computation for the periods presented:
Three Months Ended
Nine Months Ended
(in thousands except for share data)
July 4, 2020
June 29, 2019
July 4, 2020
June 29, 2019
Numerator:
Net income
$
1,286
$
14,601
$
244
$
12,708
Denominator:
Weighted-average common shares outstanding
27,027,731
26,451,107
26,784,404
26,449,751
Weighted-average dilutive securities, restricted stock
50,769
94
135,792
29,149
Weighted-average dilutive securities, warrants
—
150,292
—
178,290
Weighted-average dilutive securities, stock options
1,515
118,617
60,284
131,116
Weighted-average shares and dilutive potential common shares
27,080,015
26,720,110
26,980,480
26,788,306
Earnings per share:
Basic earnings per share
$
0.05
$
0.55
$
0.01
$
0.48
Diluted earnings per share
$
0.05
$
0.55
$
0.01
$
0.47
(1) Potentially dilutive securities representing 0.4 million and 0.3 million shares of common stock were excluded from the computation of diluted earnings per share for the three and nine months ended July 4, 2020 , respectively, as their effect would have been anti-dilutive.
10. Accumulated Other Comprehensive Loss
The following table provides information on changes in accumulated other comprehensive loss for the periods presented:
Three Months Ended
Nine Months Ended
(in thousands of dollars)
Defined Benefit Pension Plan
Total
Defined Benefit Pension Plan
Total
July 4, 2020
Beginning Balance
$
( 55,501
)
$
( 55,501
)
$
( 56,154
)
$
( 56,154
)
Amounts reclassified from other comprehensive loss and included in earnings
430
430
1,289
1,289
Total other comprehensive income, before taxes
430
430
1,289
1,289
Income tax expense
( 103
)
( 103
)
( 309
)
( 309
)
Ending Balance July 4, 2020
$
( 55,174
)
$
( 55,174
)
$
( 55,174
)
$
( 55,174
)
June 29, 2019
Beginning Balance
$
( 37,379
)
$
( 37,379
)
$
( 38,427
)
$
( 38,427
)
Amounts reclassified from other comprehensive loss and included in earnings
689
689
2,068
2,068
Total other comprehensive income, before taxes
689
689
2,068
2,068
Income tax expense
( 165
)
( 165
)
( 496
)
( 496
)
Ending Balance June 29, 2019
$
( 36,855
)
$
( 36,855
)
$
( 36,855
)
$
( 36,855
)
14
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.