Item 1. Financial Statements
Item 1 . FINANCIAL STATEMENTS
HURCO COMPANIES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
Three Months Ended
Six Months Ended
April 30,
April 30,
2021
2020
2021
2020
Sales and service fees
$
57,920
$
37,126
$
112,035
$
80,786
Cost of sales and service
43,126
30,417
85,694
64,918
Gross profit
14,794
6,709
26,341
15,868
Selling, general and administrative expenses
11,273
10,599
21,841
21,445
Operating income (loss)
3,521
( 3,890 )
4,500
( 5,577 )
Interest expense
2
32
21
50
Interest income
—
20
16
90
Investment income
25
3
146
65
Other expense, net
( 160 )
( 793 )
( 48 )
( 710 )
Income (loss) before income taxes
3,384
( 4,692 )
4,593
( 6,182 )
Provision (benefit) for income taxes
947
( 765 )
1,493
( 1,362 )
Net income (loss)
$
2,437
$
( 3,927 )
$
3,100
$
( 4,820 )
Income (loss) per common share
Basic
$
0.37
$
( 0.58 )
$
0.47
$
( 0.71 )
Diluted
$
0.36
$
( 0.58 )
$
0.46
$
( 0.71 )
Weighted average common shares outstanding
Basic
6,596
6,739
6,585
6,760
Diluted
6,612
6,739
6,598
6,760
Dividends paid per share
$
0.14
$
0.13
$
0.27
$
0.25
The accompanying notes are an integral part of the condensed consolidated financial statements.
3
Table of Contents
HURCO COMPANIES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(In thousands)
Three Months Ended
Six Months Ended
April 30,
April 30,
2021
2020
2021
2020
Net income (loss)
$
2,437
$
( 3,927 )
$
3,100
$
( 4,820 )
Other comprehensive income (loss):
Translation gain (loss) of foreign currency financial statements
122
( 135 )
4,306
148
(Gain) / loss on derivative instruments reclassified into operations, net of tax of $( 102 ), $( 9 ), $( 216 ) and $( 33 ), respectively
( 340 )
( 30 )
( 719 )
( 110 )
Gain / (loss) on derivative instruments, net of tax of $( 23 ), $ 165 , $( 189 ) and $ 164 , respectively
( 75 )
551
( 629 )
547
Total other comprehensive income (loss)
( 293 )
386
2,958
585
Comprehensive income (loss)
$
2,144
$
( 3,541 )
$
6,058
$
( 4,235 )
The accompanying notes are an integral part of the condensed consolidated financial statements.
4
Table of Contents
HURCO COMPANIES, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except share and per share data)
April 30,
October 31,
2021
2020
(unaudited)
ASSETS
Current assets:
Cash and cash equivalents
$
73,888
$
57,859
Accounts receivable, net
37,041
27,686
Inventories, net
145,308
149,864
Derivative assets
410
968
Prepaid assets
14,461
13,803
Other
248
1,231
Total current assets
271,356
251,411
Property and equipment:
Land
868
868
Building
7,352
7,352
Machinery and equipment
29,938
29,195
Leasehold improvements
5,093
4,754
43,251
42,169
Less accumulated depreciation and amortization
( 31,866 )
( 30,248 )
Total property and equipment, net
11,385
11,921
Non–current assets:
Software development costs, less accumulated amortization
7,788
7,840
Intangible assets, net
1,721
1,846
Operating lease - right of use assets, net
11,532
11,748
Deferred income taxes
2,869
2,479
Investments and other assets, net
9,175
8,410
Total non–current assets
33,085
32,323
Total assets
$
315,826
$
295,655
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities:
Accounts payable
$
37,808
$
27,643
Customer deposits
8,321
5,356
Derivative liabilities
928
872
Operating lease liabilities
4,282
4,132
Accrued payroll and employee benefits
7,766
6,931
Accrued income taxes
516
285
Accrued expenses
4,132
4,018
Accrued warranty expenses
1,417
1,200
Total current liabilities
65,170
50,437
Non–current liabilities:
Deferred income taxes
91
131
Accrued tax liability
1,761
1,918
Operating lease liabilities
7,646
7,989
Deferred credits and other
4,558
4,032
Total non–current liabilities
14,056
14,070
Shareholders’ equity:
Preferred stock: no par value per share, 1,000,000 shares authorized; no shares issued
—
—
Common stock: no par value, $ .10 stated value per share, 12,500,000 shares authorized; 6,674,741 and 6,636,906 shares issued and 6,601,406 and 6,565,163 shares outstanding, as of April 30, 2021 and October 31, 2020, respectively
660
657
Additional paid-in capital
62,177
60,997
Retained earnings
173,795
172,484
Accumulated other comprehensive loss
( 32 )
( 2,990 )
Total shareholders’ equity
236,600
231,148
Total liabilities and shareholders’ equity
$
315,826
$
295,655
The accompanying notes are an integral part of the condensed consolidated financial statements.
5
Table of Contents
HURCO COMPANIES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
Three Months Ended
Six Months Ended
April 30,
April 30,
2021
2020
2021
2020
Cash flows from operating activities:
Net income (loss)
$
2,437
$
( 3,927 )
$
3,100
$
( 4,820 )
Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities, net of acquisitions:
Provision for doubtful accounts
146
139
227
127
Deferred income taxes
379
( 49 )
511
59
Equity in loss (income) of affiliates
( 93 )
( 23 )
( 36 )
( 66 )
Foreign currency (gain) loss
296
1,460
( 660 )
1,567
Unrealized (gain) loss on derivatives
( 372 )
( 647 )
( 143 )
19
Depreciation and amortization
1,050
1,067
2,116
2,172
Stock–based compensation
721
643
1,380
779
Change in assets and liabilities, net of acquisitions:
(Increase) decrease in accounts receivable
( 9,247 )
3,852
( 8,873 )
15,004
(Increase) decrease in inventories
1,640
( 3,462 )
7,354
( 4,758 )
(Increase) decrease in prepaid expenses
426
( 2,443 )
( 1,161 )
( 4,568 )
Increase (decrease) in accounts payable
7,351
989
9,342
( 4,317 )
Increase (decrease) in customer deposits
3,048
( 740 )
2,797
26
Increase (decrease) in accrued expenses
655
89
869
( 6,389 )
Increase (decrease) in accrued income tax
( 30 )
( 853 )
216
( 1,480 )
Net change in derivative assets and liabilities
392
( 103 )
163
( 205 )
Other
101
1,919
732
2,014
Net cash provided by (used for) operating activities
8,900
( 2,089 )
17,934
( 4,836 )
Cash flows from investing activities:
Proceeds from sale of property and equipment
3
54
3
127
Purchase of property and equipment
( 378 )
( 203 )
( 676 )
( 389 )
Software development costs
( 282 )
( 193 )
( 606 )
( 456 )
Other investments
( 42 )
—
( 182 )
—
Net cash provided by (used for) investing activities
( 699 )
( 342 )
( 1,461 )
( 718 )
Cash flows from financing activities:
Dividends paid
( 924 )
( 879 )
( 1,789 )
( 1,693 )
Taxes paid related to net settlement of restricted shares
—
—
( 197 )
( 498 )
Stock repurchases
—
( 3,911 )
—
( 3,911 )
Net cash provided by (used for) financing activities
( 924 )
( 4,790 )
( 1,986 )
( 6,102 )
Effect of exchange rate changes on cash and cash equivalents
58
( 99 )
1,542
( 20 )
Net increase (decrease) in cash and cash equivalents
7,335
( 7,320 )
16,029
( 11,676 )
Cash and cash equivalents at beginning of period
66,553
52,587
57,859
56,943
Cash and cash equivalents at end of period
$
73,888
$
45,267
$
73,888
$
45,267
The accompanying notes are an integral part of the condensed consolidated financial statements.
6
Table of Contents
HURCO COMPANIES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
(In thousands, except shares outstanding)
Three Months Ended April 30, 2021 and 2020
Accumulated
Common Stock
Additional
Other
Shares
Paid–in
Retained
Comprehensive
Outstanding
Amount
Capital
Earnings
Income (Loss)
Total
Balances, January 31, 2020
6,803,163
$
680
$
65,985
$
180,444
$
( 8,734 )
$
238,375
Net income (loss)
—
—
—
( 3,927 )
—
( 3,927 )
Other comprehensive income (loss)
—
—
—
—
386
386
Stock–based compensation expense, net of taxes withheld for vested restricted shares
11,824
2
642
—
—
644
Stock repurchases
( 148,761 )
( 15 )
( 3,896 )
—
—
( 3,911 )
Dividends paid
—
—
—
( 879 )
—
( 879 )
Balances, April 30, 2020
6,666,226
$
667
$
62,731
$
175,638
$
( 8,348 )
$
230,688
Balances, January 31, 2021
6,583,626
$
658
$
61,458
$
172,282
$
261
$
234,659
Net income (loss)
—
—
—
2,437
—
2,437
Other comprehensive income (loss)
—
—
—
—
( 293 )
( 293 )
Stock–based compensation expense, net of taxes withheld for vested restricted shares
17,780
2
719
—
—
721
Dividends paid
—
—
—
( 924 )
—
( 924 )
Balances, April 30, 2021
6,601,406
$
660
$
62,177
$
173,795
$
( 32 )
$
236,600
Six Months Ended April 30, 2021 and 2020
Accumulated
Common Stock
Additional
Other
Shares
Paid–in
Retained
Comprehensive
Outstanding
Amount
Capital
Earnings
Income (Loss)
Total
Balances, October 31, 2019
6,767,237
$
677
$
66,350
$
182,151
$
( 8,933 )
$
240,245
Net income (loss)
—
—
—
( 4,820 )
—
( 4,820 )
Other comprehensive income (loss)
—
—
—
—
585
585
Stock–based compensation expense, net of taxes withheld for vested restricted shares
47,750
5
277
—
—
282
Stock repurchases
( 148,761 )
( 15 )
( 3,896 )
—
—
( 3,911 )
Dividends paid
—
—
—
( 1,693 )
—
( 1,693 )
Balances, April 30, 2020
6,666,226
$
667
$
62,731
$
175,638
$
( 8,348 )
$
230,688
Balances, October 31, 2020
6,565,163
$
657
$
60,997
$
172,484
$
( 2,990 )
$
231,148
Net income (loss)
—
—
—
3,100
—
3,100
Other comprehensive income (loss)
—
—
—
—
2,958
2,958
Stock–based compensation expense, net of taxes withheld for vested restricted shares
36,243
3
1,180
—
—
1,183
Dividends paid
—
—
—
( 1,789 )
—
( 1,789 )
Balances, April 30, 2021
6,601,406
$
660
$
62,177
$
173,795
$
( 32 )
$
236,600
The accompanying notes are an integral part of the condensed consolidated financial statements.
7
Table of Contents
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
1. GENERAL
The unaudited Condensed Consolidated Financial Statements include the accounts of Hurco Companies, Inc. and its consolidated subsidiaries. As used in this report, the words “we”, “us”, “our”, “Hurco”, and the “Company” refer to Hurco Companies, Inc. and its consolidated subsidiaries.
We design, manufacture, and sell computerized (i.e., Computer Numeric Control (“CNC”)) machine tools, consisting primarily of vertical machining centers (mills) and turning centers (lathes), to companies in the metal cutting industry through a worldwide sales, service, and distribution network. Although the majority of our computer control systems and software products are proprietary, they predominantly use industry standard personal computer components. Our computer control systems and software products are primarily sold as integral components of our computerized machine tool products. We also provide machine tool components, automation integration equipment and solutions for job shops, software options, control upgrades, accessories and replacement parts for our products, as well as customer service, training, and applications support.
We operate in the industrial equipment industry and have a global footprint that subjects us to various business risks in many different countries. During fiscal 2020, our operating results were adversely affected by the international business disruption due to the outbreak of COVID-19 and the economic slowdown in Europe, uncertainty surrounding the U.K. Brexit activities, and political friction in the U.S. Many of our customers deferred or eliminated investments in capital equipment last year, which we attributed largely to the uncertainty these events created. During the first six months of fiscal 2021, our sales increased year-over-year in all regions as countries began to lift the government-mandated COVID-19 stay-at-home orders or other similar operating restrictions. Because of the potential for extended vulnerability, we have closely evaluated the estimates we have made in preparing the financial statements as of April 30, 2021 with the understanding that these estimates could change in the near term. We will continue to evaluate and disclose any uncertainty associated with key assumptions underlying fair value estimates, trends, and uncertainties that have had, or are reasonably expected to have, a material effect on our consolidated financial position, results of operations, changes in shareholders' equity, and cash flows for and at the end of each interim period.
The condensed financial information as of April 30, 2021 and for the three and six months ended April 30, 2021 and April 30, 2020 is unaudited. However, in our opinion, the interim data includes all adjustments, consisting only of normal recurring adjustments, necessary to present fairly our consolidated financial position, results of operations, changes in shareholders’ equity, and cash flows for and at the end of the interim periods. We suggest that you read these Condensed Consolidated Financial Statements in conjunction with the financial statements and the notes thereto included in our Annual Report on Form 10-K for the year ended October 31, 2020.
2. REVENUE RECOGNITION
We design, manufacture, and sell computerized machine tools. Our computer control systems and software products are primarily sold as integral components of our computerized machine tool products. We also provide machine tool components, automation integration equipment and solutions for job shops, software options, control upgrades, accessories and replacement parts for our products, as well as customer service, training, and applications support.
8
Table of Contents
We recognize revenues from the sale of machine tools, components and accessories and services and reflect the consideration to which we expect to be entitled. We record revenues based on a five-step model in accordance with Financial Accounting Standards Board (“FASB”) guidance codified in Accounting Standards Codification (“ASC”) 606, “Revenue from Contracts with Customers” (“ASC 606”). In accordance with ASC 606, we have defined contracts as agreements with our customers and distributors in the form of purchase orders, packing or shipping documents, invoices, and, periodically, verbal requests for components and accessories. For each contract, we identify our performance obligations, which are delivering goods or services, determine the transaction price, allocate the contract transaction price to each of the performance obligations (when applicable), and recognize the revenue when (or as) each of the performance obligations to the customer is fulfilled. A good or service is transferred when the customer obtains control of that good or service. Our computerized machine tools are general purpose computer-controlled machine tools that are typically used in stand-alone operations. Prior to shipment, we test each machine to ensure the machine’s compliance with standard operating specifications. We deem that the customer obtains control upon delivery of the product and that obtaining control is not contingent upon contractual customer acceptance. Therefore, we generally recognize revenue from sales of our machine tool systems upon delivery of the product to the customer or distributor, which is normally at the time of shipment.
Depending upon geographic location, after shipment, a machine may be installed at the customer’s facility by a distributor, independent contractor or by one of our service technicians. In most instances where a machine is sold through a distributor, we have no installation involvement. If sales are direct or through sales agents, we will typically complete the machine installation, which consists of the reassembly of certain parts that were removed for shipping and the re-testing of the machine to ensure that it is performing within the standard specifications. We consider the machine installation process for our three-axis machines to be inconsequential and perfunctory. For our five-axis machines that we install, we estimate the fair value of the installation performance obligation and recognize that installation revenue on a prorata basis over the period of the installation process.
From time to time, and depending upon geographic location, we may provide training or freight services. We consider these services to be perfunctory within the context of the contract, as the value of these services typically does not rise to a material level as a component of the total contract value. Service fees from maintenance contracts are deferred and recognized in earnings on a prorata basis over the term of the contract and are generally sold on a stand-alone basis. Customer discounts and estimated product returns are considered variable consideration and are recorded as a reduction of revenue in the same period that the related sales are recorded. We have reviewed the overall sales transactions for variable consideration and have determined that these amounts are not significant.
3. DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES
We are exposed to certain market risks relating to our ongoing business operations, including foreign currency risk, interest rate risk, and credit risk. We manage our exposure to these and other market risks through regular operating and financing activities. Currently, the only risk that we manage through the use of derivative instruments is foreign currency risk, for which we enter into derivative instruments in the form of foreign currency forward exchange contracts with a major financial institution.
We enter into these forward exchange contracts to reduce the potential effects of foreign exchange rate movements on our net equity investment in one of our foreign subsidiaries, to reduce the impact on gross profit and net earnings from sales and purchases denominated in foreign currencies, and to reduce the impact on our net earnings of foreign currency fluctuations on receivables and payables denominated in foreign currencies that are different than the subsidiaries’ functional currency. We are primarily exposed to foreign currency exchange rate risk with respect to transactions and net assets denominated in Euros, Pounds Sterling, Indian Rupee, Singapore Dollars, Chinese Yuan, Polish Zloty, and New Taiwan Dollars. We record all derivative instruments as assets or liabilities at fair value.
9
Table of Contents
Derivatives Designated as Hedging Instruments
We enter into foreign currency forward exchange contracts periodically to hedge certain forecasted inter-company sales and purchases denominated in the following foreign currencies: the Pound Sterling, Euro, and New Taiwan Dollar. The purpose of these instruments is to mitigate the risk that the U.S. Dollar net cash inflows and outflows resulting from sales and purchases denominated in foreign currencies will be adversely affected by changes in exchange rates. These forward contracts have been designated as cash flow hedge instruments and are recorded in the Condensed Consolidated Balance Sheets at fair value in Derivative assets and Derivative liabilities. The effective portion of the gains and losses resulting from the changes in the fair value of these hedge contracts is deferred in Accumulated other comprehensive loss and recognized as an adjustment to Cost of sales and service in the period that the corresponding inventory sold that is the subject of the related hedge contract is recognized, thereby providing an offsetting economic impact against the corresponding change in the U.S. Dollar value of the inter-company sale or purchase being hedged. The ineffective portion of gains and losses resulting from the changes in the fair value of these hedge contracts is immediately reported in Other expense, net. We perform quarterly assessments of hedge effectiveness by verifying and documenting the critical terms of the hedge instrument and determining that forecasted transactions have not changed significantly. We also assess on a quarterly basis whether there have been adverse developments regarding the risk of a counterparty default.
We had forward contracts outstanding as of April 30, 2021, denominated in Euros, Pounds Sterling and New Taiwan Dollars with set maturity dates ranging from May 2021 through April 2022. The contract amounts, expressed at forward rates in U.S. Dollars at April 30, 2021, were $ 14.9 million for Euros, $ 7.3 million for Pounds Sterling and $ 23.0 million for New Taiwan Dollars. At April 30, 2021, we had approximately $ 629,000 of losses, net of tax, related to cash flow hedges deferred in Accumulated other comprehensive loss. Included in this amount was $ 254,000 of unrealized loss, net of tax, related to cash flow hedge instruments that remain subject to currency fluctuation risk. The majority of these deferred gains will be recorded as an adjustment to Cost of sales and service in periods through April 2022, when the corresponding inventory that is the subject of the related hedge contracts is sold, as described above.
We are also exposed to foreign currency exchange risk related to our investment in net assets in foreign countries. To manage this risk, we entered into a forward contract with a notional amount of € 3.0 million in November 2020. We designated this forward contract as a hedge of our net investment in Euro denominated assets. We selected the forward method under FASB guidance related to the accounting for derivative instruments and hedging activities. The forward method requires all changes in the fair value of the contract to be reported as a cumulative translation adjustment in Accumulated other comprehensive loss, net of tax, in the same manner as the underlying hedged net assets. This forward contract matures in November 2021. As of April 30, 2021, we had a realized gain of $ 813,000 and an unrealized loss of $ 42,000 , net of tax, recorded as cumulative translation adjustments in Accumulated other comprehensive loss related to this forward contract.
Derivatives Not Designated as Hedging Instruments
We also enter into foreign currency forward exchange contracts to protect against the effects of foreign currency fluctuations on inter-company receivables, payables and loans denominated in foreign currencies. These derivative instruments are not designated as hedges under FASB guidance and, as a result, changes in their fair value are reported currently as Other expense, net in the Condensed Consolidated Statements of Operations consistent with the transaction gain or loss on the related receivables and payables denominated in foreign currencies.
We had forward contracts outstanding not designated as hedges under FASB guidance as of April 30, 2021, denominated in Euros, Pounds Sterling, and New Taiwan Dollar with set maturity dates ranging from May 2021 through April 2022. The contract amounts, expressed at forward rates in U.S. Dollars at April 30, 2021, totaled $ 30.8 million.
10
Table of Contents
Fair Value of Derivative Instruments
We recognize the fair value of derivative instruments as assets and liabilities on a gross basis on our Condensed Consolidated Balance Sheets. As of April 30, 2021 and October 31, 2020, all derivative instruments were recorded at fair value on our Condensed Consolidated Balance Sheets as follows (in thousands):
April 30, 2021
October 31, 2020
Balance Sheet
Fair
Balance Sheet
Fair
Derivatives
Location
Value
Location
Value
Designated as Hedging Instruments:
Foreign exchange forward contracts
Derivative assets
$
192
Derivative assets
$
495
Foreign exchange forward contracts
Derivative liabilities
$
576
Derivative liabilities
$
279
Not Designated as Hedging Instruments:
Foreign exchange forward contracts
Derivative assets
$
218
Derivative assets
$
473
Foreign exchange forward contracts
Derivative liabilities
$
352
Derivative liabilities
$
593
Effect of Derivative Instruments on the Condensed Consolidated Balance Sheets, Condensed Consolidated Statements of Changes in Shareholders’ Equity and Condensed Consolidated Statements of Operations
Derivative instruments had the following effects on our Condensed Consolidated Balance Sheets, Condensed Consolidated Statements of Changes in Shareholders’ Equity, and Condensed Consolidated Statements of Operations, net of tax, during the three months ended April 30, 2021 and 2020 (in thousands):
Location of Gain
Amount of Gain
Amount of Gain (Loss)
(Loss) Reclassified
(Loss) Reclassified
Recognized in Other
from Other
from Other
Comprehensive
Comprehensive
Comprehensive
Derivatives
Income (Loss)
Income (Loss)
Income (Loss)
Three Months Ended
Three Months Ended
April 30,
April 30,
2021
2020
2021
2020
Designated as Hedging Instruments:
(Effective portion)
Foreign exchange forward contracts
– Intercompany sales/purchases
$
( 75 )
$
551
Cost of sales and service
$
340
$
30
Foreign exchange forward contract
– Net investment
$
30
$
64
We did no t recognize any gains or losses as a result of hedges deemed ineffective for either of the three months ended April 30, 2021 or 2020. We recognized the following gains and losses in our Condensed Consolidated Statements of Operations during the three months ended April 30, 2021 and 2020 on derivative instruments not designated as hedging instruments (in thousands):
Location of Gain
(Loss) Recognized
Amount of Gain (Loss)
Derivatives
in Operations
Recognized in Operations
Three Months Ended
April 30,
2021
2020
Not Designated as Hedging Instruments:
Foreign exchange forward contracts
Other expense, net
$
( 590 )
$
970
11
Table of Contents
The following table presents the changes in the components of Accumulated other comprehensive loss, net of tax, for the three months ended April 30, 2021 (in thousands):
Foreign Currency
Cash Flow
Translation
Hedges
Total
Balance, January 31, 2021
$
111
$
150
$
261
Other comprehensive income (loss) before reclassifications
122
( 75 )
47
Reclassifications
—
( 340 )
( 340 )
Balance, April 30, 2021
$
233
$
( 265 )
$
( 32 )
Derivative instruments had the following effects on our Condensed Consolidated Balance Sheets, Condensed Consolidated Statements of Changes in Shareholders’ Equity, and Condensed Consolidated Statements of Operations, net of tax, during the six months ended April 30, 2021 and 2020 (in thousands):
Location of Gain
Amount of Gain
Amount of Gain (Loss)
(Loss) Reclassified
(Loss) Reclassified
Recognized in Other
from Other
from Other
Comprehensive
Comprehensive
Comprehensive
Income (Loss)
Income (Loss)
Income (Loss)
Six Months Ended
Six Months Ended
April 30,
April 30,
Derivatives
2021
2020
2021
2020
Designated as Hedging Instruments:
(Effective Portion)
Foreign exchange forward contracts
– Intercompany sales/purchases
$
( 629 )
$
547
Cost of sales and service
$
719
$
110
Foreign exchange forward contract
– Net investment
$
( 80 )
$
89
We did no t recognize any gains or losses as a result of hedges deemed ineffective for either of the six months ended April 30, 2021 or 2020. We recognized the following gains and losses in our Condensed Consolidated Statements of Operations during the six months ended April 30, 2021 and 2020 on derivative instruments not designated as hedging instruments (in thousands):
Location of Gain
(Loss) Recognized
Amount of Gain (Loss)
Derivatives
in Operations
Recognized in Operations
Six Months Ended
April 30,
Derivatives
2021
2020
Not Designated as Hedging Instruments:
Foreign exchange forward contracts
Other expense, net
$
( 1,403 )
$
1,126
The following table presents the changes in the components of Accumulated other comprehensive loss, net of tax, for the six months ended April 30, 2021 (in thousands):
Foreign
Cash
Currency
Flow
Translation
Hedges
Total
Balance, October 31, 2020
$
( 4,073 )
$
1,083
$
( 2,990 )
Other comprehensive income (loss) before reclassifications
4,306
( 629 )
3,677
Reclassifications
—
( 719 )
( 719 )
Balance, April 30, 2021
$
233
$
( 265 )
$
( 32 )
12
Table of Contents
4. EQUITY INCENTIVE PLAN
In March 2016, we adopted the Hurco Companies, Inc. 2016 Equity Incentive Plan (the “2016 Equity Plan”), which allows us to grant awards of stock options, stock appreciation rights, restricted stock, stock units and other stock-based awards. The 2016 Equity Plan replaced the Hurco Companies, Inc. 2008 Equity Incentive Plan (the “2008 Equity Plan”) and is the only active plan under which equity awards may be made by us to our employees and non-employee directors. No further awards will be made under the 2008 Equity Plan. The total number of shares of our common stock that may be issued pursuant to awards under the 2016 Equity Plan is 856,048 , which includes 386,048 shares remaining available for future grants under the 2008 Equity Plan as of March 10, 2016, the date our shareholders approved the 2016 Equity Plan.
The Compensation Committee of our Board of Directors has the authority to determine the officers, directors, and key employees who will be granted awards under the 2016 Equity Plan; designate the number of shares subject to each award; determine the terms and conditions upon which awards will be granted; and prescribe the form and terms of award agreements. We have granted restricted shares and performance units under the 2016 Equity Plan that are currently outstanding, and we have granted stock options under the 2008 Equity Plan that are currently outstanding. No stock option may be exercised more than ten years after the date of grant or such shorter period as the Compensation Committee may determine at the date of grant. The market value of a share of our common stock, for purposes of the 2016 Equity Plan, is the closing sale price as reported by the Nasdaq Global Select Market on the date in question or, if not a trading day, on the last preceding trading date.
A summary of stock option activity for the six-month period ended April 30, 2021, is as follows:
Weighted Average
Stock Options
Exercise Price
Outstanding at October 31, 2020
33,307
$
22.09
Options granted
—
—
Options exercised
—
—
Options cancelled
—
—
Outstanding at April 30, 2021
33,307
$
22.09
Summarized information about outstanding stock options as of April 30, 2021, that have already vested and are currently exercisable, are as follows:
Options Already Vested and
Currently Exercisable
Number of outstanding options
33,307
Weighted average remaining contractual life (years)
0.97
Weighted average exercise price per share
$
22.09
Intrinsic value of outstanding options
$
408,000
The intrinsic value of an outstanding stock option is calculated as the difference between the stock price as of April 30, 2021 and the exercise price of the option.
On March 11, 2021, the Compensation Committee granted a total of 9,708 shares of time-based restricted stock to our non-employee directors. The restricted shares vest in full one year from the date of grant provided the recipient remains on the board of directors through that date. The grant date fair value of the restricted shares was based on the closing sales price of our common stock on the grant date, which was $ 37.06 per share.
On January 5, 2021, the Compensation Committee approved a long-term incentive compensation arrangement for our executive officers in the form of time-based restricted shares and performance stock units (“PSUs”) under the 2016 Equity Plan, which will be payable in shares of our common stock if earned and vested. The awards were approximately 25 % time-based vesting and approximately 75 % performance-based vesting. The three-year performance period for the PSUs is fiscal 2021 through fiscal 2023.
13
Table of Contents
On that date, the Compensation Committee granted a total of 23,164 shares of time-based restricted stock to our executive officers. The restricted shares vest in thirds over three years from the date of grant provided the recipient remains employed through that date. The grant date fair value of the restricted shares was based upon the closing sales price of our common stock on the date of grant, which was $ 28.60 per share.
On January 5, 2021, the Compensation Committee granted a total target number of 39,199 PSUs to our executive officers designated as “PSU – TSR”. These PSUs were weighted as approximately 40 % of the overall 2021 executive long-term incentive compensation arrangement and will vest and be paid based upon the total shareholder return of our common stock over the three-year period of fiscal 2021-2023, relative to the total shareholder return of the companies in a specified peer group over that period. Participants will have the ability to earn between 50 % of the target number of the PSUs – TSR for achieving threshold performance and 200 % of the target number of the PSUs – TSR for achieving maximum performance. The grant date fair value of the PSUs – TSR was $ 27.04 per PSU and was calculated using the Monte Carlo approach.
On January 5, 2021, the Compensation Committee granted a total target number of 32,430 PSUs to our executive officers designated as “PSU – ROIC”. These PSUs were weighted as approximately 35 % of the overall 2021 executive long-term incentive compensation arrangement and will vest and be paid based upon the achievement of pre-established goals related to our average return on invested capital over the three-year period of fiscal 2021-2023. Participants will have the ability to earn between 50 % of the target number of the PSUs – ROIC for achieving threshold performance and 200 % of the target number of the PSUs – ROIC for achieving maximum performance. The grant date fair value of the PSUs – ROIC was based on the closing sales price of our common stock on the grant date, which was $ 28.60 per share.
On November 12, 2020, the Compensation Committee granted a total of 11,531 shares of time-based restricted stock to our non-executive employees. The restricted shares vest in thirds over three years from the date of grant provided the recipient remains employed through that date. The grant date fair value of the restricted shares was based upon the closing sales price of our common stock on the date of grant, which was $ 29.30 per share.
A reconciliation of our restricted stock and PSU activity and related information for the six-month period ended April 30, 2021 is as follows:
Weighted Average Grant
Number of Shares
Date Fair Value
Unvested at October 31, 2020
231,960
$
39.03
Shares or units granted
116,032
28.85
Shares or units vested
( 36,243 )
31.12
Shares or units cancelled
( 42,625 )
43.99
Shares withheld
( 6,568 )
38.20
Unvested at April 30, 2021
262,556
$
34.84
During the first six months of fiscal 2021 and 2020, we recorded approximately $ 1.4 million and $ 0.8 million, respectively, of stock-based compensation expense related to grants under the 2016 Equity Plan. As of April 30, 2021, there was an estimated $ 4.4 million of total unrecognized stock-based compensation cost that we expect to recognize by the end of the first quarter of fiscal 2024.
14
Table of Contents
5. EARNINGS PER SHARE
Per share results have been computed based on the average number of common shares outstanding over the period in question. The computation of basic and diluted net income (loss) per share is determined using net income (loss) applicable to common shareholders as the numerator and the number of shares outstanding as the denominator as follows (in thousands, except per share amounts):
Three Months Ended
Six Months Ended
April 30,
April 30,
2021
2020
2021
2020
(in thousands, except per share amounts)
Basic
Diluted
Basic
Diluted
Basic
Diluted
Basic
Diluted
Net income (loss)
$
2,437
$
2,437
$
( 3,927 )
$
( 3,927 )
$
3,100
$
3,100
$
( 4,820 )
$
( 4,820 )
Undistributed earnings (loss) allocated to participating shares
( 27 )
( 27 )
41
41
( 34 )
( 34 )
51
51
Net income (loss) applicable to common shareholders
$
2,410
$
2,410
$
( 3,886 )
$
( 3,886 )
$
3,066
$
3,066
$
( 4,769 )
$
( 4,769 )
Weighted average shares outstanding
6,596
6,596
6,739
6,739
6,585
6,585
6,760
6,760
Stock options and contingently issuable securities
—
16
—
—
—
13
—
—
6,596
6,612
6,739
6,739
6,585
6,598
6,760
6,760
Income (loss) per share
$
0.37
$
0.36
$
( 0.58 )
$
( 0.58 )
$
0.47
$
0.46
$
( 0.71 )
$
( 0.71 )
6. ACCOUNTS RECEIVABLE
Accounts receivable are net of allowances for doubtful accounts of $ 1.6 million as of April 30, 2021 and $ 1.4 million as of October 31, 2020.
7. INVENTORIES
Inventories, priced at the lower of cost (first-in, first-out method) or net realizable value, are summarized below (in thousands):
April 30,
October 31,
2021
2020
Purchased parts and sub–assemblies
$
33,834
$
30,390
Work–in–process
15,978
12,635
Finished goods
95,496
106,839
$
145,308
$
149,864
8. LEASES
We adopted Accounting Standards Update (“ASU”) No. 2016-02, “Leases” (“ASC 842”) on November 1, 2019, the start of our 2020 fiscal year, and utilized the transition method allowed. Accordingly, comparative period financial information was not adjusted for the effects of adopting ASC 842 and no cumulative-effect adjustment was required to the opening balance of retained earnings on the adoption date.
Upon adoption of ASC 842, we utilized the following elections:
● We have elected to combine non-lease components with lease components.
● If at the lease commencement date, a lease has a lease term of 12 months or less and does not include a purchase option that is reasonably certain to be exercised, we have elected not to apply ASC 842 recognition requirements. Nonetheless, we intend to include leases of less than 12 months within the updated footnote disclosures, if material.
● We have elected not to use the portfolio method if we enter into a large number of leases in the same month with the same terms and conditions.
15
Table of Contents
Our lease portfolio includes leased production and assembly facilities, warehouses and distribution centers, office space, vehicles, material handling equipment utilized in our production and assembly facilities, laptops and other information technology equipment, as well as other miscellaneous leased equipment. Most of the leased production and assembly facilities have lease terms ranging from two to five years , although the terms and conditions of our leases can vary significantly from lease to lease. We have assessed the specific terms and conditions of each lease to determine the amount of the lease payments and the length of the lease term, which includes the minimum period over which lease payments are required plus any renewal options that are both within our control to exercise and reasonably certain of being exercised upon lease commencement. In determining whether or not a renewal option is reasonably certain of being exercised, we assessed all relevant factors to determine if sufficient incentives exist as of lease commencement to conclude renewal is reasonably certain. There are no material residual value guarantees provided by us, nor any material restrictions or covenants imposed by the leases to which we are a party. In determining the lease liability, we utilize our incremental borrowing rate to discount the future lease payments over the lease term to present value.
We record a right-of-use asset and lease liability on our Condensed Consolidated Balance Sheets for all leases for which we are a lessee, in accordance with ASC 842. We are a lessor in a small number of lease agreements associated with our machine tools and/or automation integration equipment for which the impact to our consolidated financial statements is immaterial. All our leases for which we are a lessee are classified as operating leases under the guidance in Topic 840.
We recorded total operating lease expense of $ 2.6 million and $ 2.5 million for the six months ended April 30, 2021 and 2020, respectively, which is classified within Cost of sales and service and Selling, general and administrative expenses within the Condensed Consolidated Statements of Operations. Operating lease expense includes short-term leases and variable lease payments which are immaterial. There have been no lease costs capitalized on the Condensed Consolidated Balance Sheets as of April 30, 2021.
The following table summarizes supplemental cash flow information and non-cash activity related to operating leases for the six months ended April 30, 2021 (in thousands):
Six Months Ended
April 30, 2021
Operating cash flow information:
Cash paid for amounts included in the measurement of lease liabilities
$
2,586
Non-cash information:
Right-of-use assets obtained in exchange for new operating lease liabilities
$
2,243
The following table summarizes the maturities of undiscounted cash flows of lease commitments reconciled to the total lease liability as of April 30, 2021 (in thousands):
Remainder of 2021
$
2,379
2022
3,867
2023
2,537
2024
1,092
2025
761
2026 and thereafter
1,691
Total
12,327
Less: Imputed interest
( 399 )
Present value of operating lease liabilities
$
11,928
As of April 30, 2021, the weighted-average remaining term of our lease portfolio was approximately 4.1 years and the weighted-average discount rate was approximately 1.6 %.
16
Table of Contents
9. SEGMENT INFORMATION
We operate in a single segment : industrial automation equipment. We design, manufacture and sell computerized (i.e., CNC) machine tools, consisting primarily of vertical machining centers (mills) and turning centers (lathes), to companies in the metal cutting industry through a worldwide sales, service and distribution network. Although the majority of our computer control systems and software products are proprietary, they predominantly use industry standard personal computer components. Our computer control systems and software products are primarily sold as integral components of our computerized machine tool products. We also provide machine tool components, automation integration equipment and solutions for job shops, software options, control upgrades, accessories and replacement parts for our products, as well as customer service, and training and applications support.
10. GUARANTEES AND PRODUCT WARRANTIES
From time to time, we guarantee third party payment obligations in connection with the sale of machines to customers that use financing. We follow FASB guidance for accounting for guarantees (codified in ASC 460). As of April 30, 2021, we had 13 outstanding third party payment guarantees totaling approximately $ 0.7 million. The terms of these guarantees are consistent with the underlying customer financing terms. Upon shipment of a machine, the customer assumes the risk of ownership. The customer does not obtain title, however, until it has paid for the machine. A retention of title clause allows us to recover the machine if the customer defaults on the financing. We accrue liabilities under these guarantees at fair value, which amounts are insignificant.
We provide warranties on our products with respect to defects in material and workmanship. The terms of these warranties are generally one year for machines and shorter periods for service parts. We recognize a reserve with respect to this obligation at the time of product sale, with subsequent warranty claims recorded against the reserve. The amount of the warranty reserve is determined based on historical trend experience and any known warranty issues that could cause future warranty costs to differ from historical experience. A reconciliation of the changes in our warranty reserve is as follows (in thousands):
Six Months Ended
April 30,
2021
2020
Balance, beginning of period
$
1,200
$
1,760
Provision for warranties during the period
1,204
899
Charges to the reserve
( 1,049 )
( 1,407 )
Impact of foreign currency translation
62
( 8 )
Balance, end of period
$
1,417
$
1,244
The year-over-year increase in our warranty reserve was primarily due to an increase in unit sales volume.
11. DEBT AGREEMENTS
On December 31, 2018, we and our subsidiary Hurco B.V. entered into a new credit agreement, which was amended by that certain First Amendment dated March 13, 2020 and that certain Second Amendment dated December 23, 2020 (as amended, the “2018 Credit Agreement”), with Bank of America, N.A., as the lender. The 2018 Credit Agreement provides for an unsecured revolving credit and letter of credit facility in a maximum aggregate amount of $ 40.0 million. The 2018 Credit Agreement provides that the maximum amount of outstanding letters of credit at any one time may not exceed $ 10.0 million, the maximum amount of outstanding loans made to our subsidiary Hurco B.V. at any one time may not exceed $ 20.0 million, and the maximum amount of all outstanding loans denominated in alternative currencies at any one time may not exceed $ 20.0 million. Under the 2018 Credit Agreement, we and Hurco B.V. are borrowers, and certain of our other subsidiaries are guarantors. The scheduled maturity date of the 2018 Credit Agreement is December 31, 2021 .
Borrowings under the 2018 Credit Agreement bear interest at floating rates based on, at our option, either (i) a LIBOR–based rate, or other alternative currency–based rate approved by the lender, plus 1.25 % per annum, or (ii) a base rate (which is the highest of (a) the federal funds rate plus 0.50 %, (b) the prime rate or (c) the one month LIBOR–based rate plus 1.00 %), plus 0.00 % per annum. Outstanding letters of credit will carry an annual rate of 1.25 %.
17
Table of Contents
The 2018 Credit Agreement contains customary affirmative and negative covenants and events of default, including covenants (1) restricting us from making certain investments, loans, advances and acquisitions (but permitting us to make investments in subsidiaries of up to $ 10.0 million); (2) restricting us from making certain payments, including (a) cash dividends, except that we may pay cash dividends as long as immediately before and after giving effect to such payment, the sum of the unused amount of the commitments under the 2018 Credit Agreement plus our cash on hand is not less than $ 10.0 million, and as long as we are not in default before and after giving effect to such dividend payments and (b) payments made to repurchase shares of our common stock, except that we may repurchase shares of our common stock as long as we are not in default before and after giving effect to such repurchases and the aggregate amount of payments made by us for all such repurchases during any fiscal year does not exceed $ 10.0 million; (3) requiring that we maintain a minimum working capital of $ 125.0 million; (4) requiring that we maintain a minimum tangible net worth of $ 170.0 million; and (5) providing that if the total amount of indebtedness outstanding owed by the Company and its Taiwanese and Chinese subsidiaries to the lender or its affiliates (the “Specified Outstanding Amount”) exceeds $ 25.0 million, then the Company will not permit the amount of unrestricted cash-on-hand of the Company and its subsidiaries to be less than the Specified Outstanding Amount. We may use the proceeds from advances under the 2018 Credit Agreement for general corporate purposes.
In March 2019, our wholly-owned subsidiaries in Taiwan (Hurco Manufacturing Limited (“HML”)) and China (Ningbo Hurco Machine Tool, Ltd (“NHML”)) closed on uncommitted revolving credit facilities with maximum aggregate amounts of 150 million New Taiwan Dollars (the "Taiwan credit facility") and 32.5 million Chinese Yuan (the "China credit facility"), respectively. As uncommitted facilities, both the Taiwan and China credit facilities are subject to review and termination by the respective underlying lending institutions from time to time.
As a result, as of April 30, 2021, our existing credit facilities consisted of our € 1.5 million revolving credit facility in Germany, the 150 million New Taiwan Dollars Taiwan credit facility, the 32.5 million Chinese Yuan China credit facility and the $ 40.0 million revolving credit facility under the 2018 Credit Agreement.
As of April 30, 2021, there were no borrowings under any of our credit facilities and there was approximately $ 52.2 million of available borrowing capacity thereunder.
12. INCOME TAXES
Our provision for income taxes and effective tax rate are affected by the geographical composition of pre-tax income which includes jurisdictions with differing tax rates, conditional reduced tax rates, and other events that are not consistent from period to period, such as changes in income tax laws.
In response to the COVID-19 pandemic, the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”) was signed into law on March 27, 2020. The CARES Act included several provisions that provide economic relief for individuals and businesses. The CARES Act, among other things, included tax provisions relating to refundable payroll tax credits, the deferral of employer’s social security payments, and modifications to net operating loss carryback provisions. On December 27, 2020, the Consolidated
Appropriations Act of 2021 (the “CAA”), which includes the Economic Aid to Hard-Hit Small Businesses, Nonprofits, and Venues Act
and the American Rescue Plan Act of 2021, was signed into law and provided further COVID-19 economic relief with an expansion of
the employee retention credit. As a result, we recorded a benefit of $ 1.9 million related to the employee retention credit during the
second quarter of fiscal 2021.
During the second quarter of fiscal 2021, we assessed and recorded the estimated year to date impact of recent changes in income tax laws to address the unfavorable impact of the COVID-19 pandemic. The CARES Act included economic relief and modifications, most notably the net operating loss carryback provisions for the U.S. We recorded an income tax expense during the six months of fiscal 2021 of $ 1.5 million compared to an income tax benefit of $ 1.4 million for the same period in 2020. Our effective tax rate for the first six months of fiscal 2021 was 33 %, compared to 22 % in the corresponding prior year period. The year-over-year increase in the effective tax rate was primarily due to changes in geographic mix of income and loss which includes jurisdictions with differing tax rates, conditional reduced tax rates, and other events that are not consistent from period to period, such as changes in income tax laws to address the unfavorable impact of the COVID-19 pandemic and a discrete income tax expense related to unvested stock awards in fiscal 2021.
Our unrecognized tax benefits were $ 211,000 as of April 30, 2021 and $ 204,000 as of October 31, 2020, and in each case included accrued interest.
18
Table of Contents
We recognize accrued interest and penalties related to unrecognized tax benefits as components of income tax expense. As of April 30, 2021, the gross amount of interest accrued, reported in Accrued expenses, was approximately $ 39,000 , which did not include the federal tax benefit of interest deductions.
We file U.S. federal and state income tax returns, as well as tax returns in several foreign jurisdictions. The statutes of limitations with respect to unrecognized tax benefits will expire between August 2021 and August 2024 .
Currently, our subsidiary in Taiwan is under tax audit for fiscal year 2018.
13. FINANCIAL INSTRUMENTS
FASB fair value guidance establishes a three-tier fair value hierarchy, which categorizes the inputs used in measuring fair value. These tiers include: Level 1, defined as observable inputs, such as quoted prices in active markets; Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and Level 3, defined as unobservable inputs in which little or no market data exist, therefore requiring an entity to develop its own assumptions.
In accordance with this guidance, the following table represents the fair value hierarchy for our financial assets and liabilities measured at fair value as of April 30, 2021 and October 31, 2020 (in thousands):
Assets
Liabilities
April 30, 2021
October 31, 2020
April 30, 2021
October 31, 2020
Level 1
Deferred compensation
$
2,282
$
1,868
$
—
$
—
Level 2
Derivatives
$
410
$
968
$
928
$
872
Included in Level 1 assets are mutual fund investments under a nonqualified deferred compensation plan. We estimate the fair value of these investments on a recurring basis using market prices that are readily available.
Included in Level 2 fair value measurements are derivative assets and liabilities related to gains and losses on foreign currency forward exchange contracts entered into with a third party. We estimate the fair value of these derivatives on a recurring basis using foreign currency exchange rates obtained from active markets. Derivative instruments are reported in the accompanying Condensed Consolidated Financial Statements at fair value. We have derivative financial instruments in the form of foreign currency forward exchange contracts as described in Note 3 of Notes to the Condensed Consolidated Financial Statements. The U.S. Dollar equivalent notional amounts of these contracts was $ 79.1 million and $ 70.8 million at April 30, 2021 and October 31, 2020, respectively.
The fair value of our foreign currency forward exchange contracts and the related currency positions are subject to offsetting market risk resulting from foreign currency exchange rate volatility. The counterparties to the forward exchange contracts are substantial and creditworthy financial institutions. We do not consider either the risk of counterparties’ non-performance or the economic consequences of counterparties’ non-performance to be material risks.
14. CONTINGENCIES AND LITIGATION
From time to time, we are involved in various claims and lawsuits arising in the normal course of business. Pursuant to applicable accounting rules, we accrue the minimum liability for each known claim when the estimated outcome is a range of possible loss and no one amount within that range is more likely than another. We maintain insurance policies for such matters, and we record insurance recoveries when we determine such recovery to be probable. We do not expect any of these claims, individually or in the aggregate, to have a material adverse effect on our consolidated financial position or results of operations. We believe that the ultimate resolution of claims for any losses will not exceed our insurance policy coverages.
19
Table of Contents
15. NEW ACCOUNTING PRONOUNCEMENTS
Recently Adopted Accounting Pronouncements:
In June 2016, FASB issued ASU No. 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments . This standard modifies the impairment model by requiring entities to use a forward-looking approach based on expected losses to estimate credit losses on certain types of financial instruments, including trade receivables. This may result in the earlier recognition of allowances for losses. This standard is effective for our fiscal year 2021. We adopted this standard on November 1, 2020. This standard did not have a significant effect on our accounting policies or on our consolidated financial statements and related disclosures.
New Accounting Pronouncements:
In December 2019, FASB issued ASU No. 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes , which allows for companies to remove certain exceptions and clarifies certain requirements regarding franchise taxes, goodwill, consolidated tax expenses, and annual effective tax rate calculations. This standard is effective for our fiscal year 2022, with early adoption permitted. We are assessing the impact this new accounting standard will have on our consolidated financial statements and related disclosures.
In March 2020, FASB issued ASU No. 2020-04, Reference Rate Reform (Topic 848) - Facilitation of the Effects of Reference Rate Reform on Financial Reporting. This standard provides temporary optional expedients and exceptions to the U.S. Generally Accepted Accounting Principles guidance on contract modifications and hedge accounting to ease the financial reporting burdens of the expected market transition from LIBOR and other interbank offered rates to alternative reference rates, such as SOFR. This standard is effective for all entities beginning March 12, 2020 through December 31, 2022. We are assessing the impact this new accounting standard will have on our consolidated financial statements and related disclosures.
There have been no other significant changes in the Company’s critical accounting policies and estimates during the six months ended April 30, 2021.
20
Table of Contents
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.