Item 1. Financial Statements
Item 1.
Financial Statements
MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES
Condensed Consolidated
Balance Sheets
September 30, 2021
March 31, 2021
ASSETS
(Unaudited)
Current assets:
Cash and cash equivalents
$
17,911,000
$
15,523,000
Short-term investments
2,072,000
1,652,000
Accounts receivable — net
60,663,000
63,122,000
Inventory
330,494,000
302,913,000
Contract assets
32,329,000
26,940,000
Prepaid expenses and other current assets
12,952,000
12,706,000
Total current assets
456,421,000
422,856,000
Plant and equipment — net
51,236,000
53,854,000
Operating lease assets
84,576,000
71,513,000
Long-term deferred income taxes
19,861,000
19,381,000
Long-term contract assets
305,991,000
270,213,000
Goodwill and intangible assets — net
7,713,000
8,534,000
Other assets
1,414,000
1,531,000
TOTAL ASSETS
$
927,212,000
$
847,882,000
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Accounts payable and accrued liabilities
$
127,991,000
$
152,735,000
Customer finished goods returns accrual
34,539,000
31,524,000
Contract liabilities
49,843,000
41,072,000
Revolving loan
120,000,000
84,000,000
Other current liabilities
6,638,000
6,683,000
Operating lease liabilities
6,033,000
6,439,000
Current portion of term loan
3,670,000
3,678,000
Total current liabilities
348,714,000
326,131,000
Term loan, less current portion
14,877,000
16,786,000
Long-term contract liabilities
162,007,000
125,223,000
Long-term deferred income taxes
74,000
73,000
Long-term operating lease liabilities
83,998,000
70,551,000
Other liabilities
7,295,000
7,973,000
Total liabilities
616,965,000
546,737,000
Commitments and contingencies
Shareholders' equity:
Preferred stock; par value $ 0.01 per share, 5,000,000 shares authorized; none issued
-
-
Series A junior participating preferred stock; par value $ 0.01 per share, 20,000 shares authorized; none issued
-
-
Common stock; par value $ 0.01 per share, 50,000,000 shares authorized; 19,172,755 and 19,045,386
shares issued and outstanding at September 30 , 2021 and March 31 , 2021 , respectively
192,000
190,000
Additional paid-in capital
225,170,000
223,058,000
Retained earnings
90,137,000
85,593,000
Accumulated other comprehensive loss
( 5,252,000
)
( 7,696,000
)
Total shareholders' equity
310,247,000
301,145,000
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
$
927,212,000
$
847,882,000
The accompanying notes to condensed consolidated financial statements are an integral part hereof.
4
Table of Contents
MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Income
(Unaudited)
Three Months Ended
September 30,
Six Months Ended
September 30 ,
2021
2020
2021
2020
Net sales
$
175,548,000
$
154,730,000
$
324,582,000
$
250,086,000
Cost of goods sold
139,597,000
115,004,000
265,060,000
196,973,000
Gross profit
35,951,000
39,726,000
59,522,000
53,113,000
Operating expenses:
General and administrative
14,465,000
12,518,000
26,951,000
24,205,000
Sales and marketing
5,520,000
4,326,000
10,888,000
8,526,000
Research and development
2,495,000
1,972,000
4,996,000
3,914,000
Foreign exchange impact of lease liabilities and forward contracts
3,917,000
( 3,985,000
)
1,384,000
( 8,802,000
)
Total operating expenses
26,397,000
14,831,000
44,219,000
27,843,000
Operating income
9,554,000
24,895,000
15,303,000
25,270,000
Interest expense, net
3,620,000
3,614,000
7,561,000
8,023,000
Income before income tax expense
5,934,000
21,281,000
7,742,000
17,247,000
Income tax expense
2,251,000
6,097,000
3,198,000
5,075,000
Net income
$
3,683,000
$
15,184,000
$
4,544,000
$
12,172,000
Basic net income per share
$
0.19
$
0.80
$
0.24
$
0.64
Diluted net income per share
$
0.19
$
0.78
$
0.23
$
0.63
Weighted average number of shares outstanding:
Basic
19,135,356
19,022,414
19,094,904
18,999,461
Diluted
19,619,774
19,345,311
19,638,045
19,289,765
The accompanying notes to condensed consolidated financial statements are an integral part hereof.
5
Table of Contents
MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Comprehensive Income
(Unaudited)
Three Months Ended
September 30,
Six
Months Ended
September 30 ,
2021
2020
2021
2020
Net income
$
3,683,000
$
15,184,000
$
4,544,000
$
12,172,000
Other comprehensive income (loss), net of tax:
Foreign currency translation gain (loss)
611,000
( 441,000
)
2,444,000
( 1,704,000
)
Total other comprehensive income (loss), net of tax
611,000
( 441,000
)
2,444,000
( 1,704,000
)
Comprehensive income
$
4,294,000
$
14,743,000
$
6,988,000
$
10,468,000
The accompanying notes to condensed consolidated financial statements are an integral part hereof.
6
Table of Contents
MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Shareholders’ Equity
(Unaudited)
Common Stock
Shares
Amount
Additional
Paid-in
Capital
Retained
Earnings
Accumulated
Other
Comprehensive
Income (Loss)
Total
Balance at March 31, 2021
19,045,386
$
190,000
$
223,058,000
$
85,593,000
$
( 7,696,000
)
$
301,145,000
Compensation recognized under employee stock plans
-
-
1,576,000
-
-
1,576,000
Exercise of stock options, net of shares withheld for employee taxes
19,837
-
354,000
-
-
354,000
Issuance of common stock upon vesting of RSUs, net of shares withheld for employee taxes
35,869
1,000
( 543,000
)
-
-
( 542,000
)
Foreign currency translation
-
-
-
-
1,833,000
1,833,000
Net income
-
-
-
861,000
-
861,000
Balance at June 30, 2021
19,101,092
$
191,000
$
224,445,000
$
86,454,000
$
( 5,863,000
)
$
305,227,000
Compensation recognized under employee stock plans
-
-
1,851,000
-
-
1,851,000
Exercise of stock options, net of shares withheld for employee taxes
7,860
-
78,000
-
-
78,000
Issuance of common stock upon vesting of RSUs, net of shares withheld for employee taxes
63,803
1,000
( 1,204,000
)
-
-
( 1,203,000
)
Foreign currency translation
-
-
-
-
611,000
611,000
Net income
-
-
-
3,683,000
-
3,683,000
Balance at September 30, 2021
19,172,755
$
192,000
$
225,170,000
$
90,137,000
$
( 5,252,000
)
$
310,247,000
Common Stock
Shares
Amount
Additional
Paid-in
Capital
Retained
Earnings
Accumulated
Other
Comprehensive
Income (Loss)
Total
Balance at March 31, 2020
18,969,380
$
190,000
$
218,581,000
$
64,117,000
$
( 7,368,000
)
$
275,520,000
Compensation recognized under employee stock plans
-
-
1,043,000
-
-
1,043,000
Exercise of stock options
3,000
-
20,000
-
-
20,000
Issuance of common stock upon vesting of RSUs, net of shares withheld for employee taxes
29,953
-
( 207,000
)
-
-
( 207,000
)
Foreign currency translation
-
-
-
-
( 1,263,000
)
( 1,263,000
)
Net loss
-
-
-
( 3,012,000
)
-
( 3,012,000
)
Balance at June 30, 2020
19,002,333
$
190,000
$
219,437,000
$
61,105,000
$
( 8,631,000
)
$
272,101,000
Compensation recognized under employee stock plans
-
-
1,218,000
-
-
1,218,000
Exercise of stock options
6,000
-
73,000
-
-
73,000
Issuance of common stock upon vesting of RSUs, net of shares withheld for employee taxes
18,254
-
( 140,000
)
-
-
( 140,000
)
Foreign currency translation
-
-
-
-
( 441,000
)
( 441,000
)
Net income
-
-
-
15,184,000
-
15,184,000
Balance at September 30, 2020
19,026,587
$
190,000
$
220,588,000
$
76,289,000
$
( 9,072,000
)
$
287,995,000
The accompanying notes to condensed consolidated financial statements are an integral part hereof.
7
Table of Contents
MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of
Cash Flows
(Unaudited)
Six Months Ended
September 30,
2021
2020
Cash flows from operating activities:
Net income
$
4,544,000
$
12,172,000
Adjustments to reconcile net income to net cash (used in) provided by operating activities:
Depreciation and amortization
6,364,000
5,233,000
Amortization of interest
856,000
767,000
Amortization of core premiums paid to customers
5,543,000
2,741,000
Amortization of finished goods premiums paid to customers
324,000
-
Noncash lease expense
3,656,000
3,410,000
Loss (gain) due to the change in the fair value of the contingent consideration
70,000
( 65,000
)
Foreign exchange impact of lease liabilities and forward contracts
1,384,000
( 8,802,000
)
Gain on short-term investments
( 175,000
)
( 195,000
)
Net provision for inventory reserves
6,305,000
5,281,000
Net provision for customer payment discrepancies and credit losses
961,000
421,000
Deferred income taxes
( 434,000
)
447,000
Share-based compensation expense
3,427,000
2,261,000
Loss on disposal of plant and equipment
34,000
1,000
Changes in operating assets and liabilities:
Accounts receivable
1,403,000
661,000
Inventory
( 34,185,000
)
( 9,685,000
)
Prepaid expenses and other current assets
( 859,000
)
1,200,000
Other assets
108,000
297,000
Accounts payable and accrued liabilities
( 21,512,000
)
22,745,000
Customer finished goods returns accrual
3,005,000
2,217,000
Contract assets, net
( 47,006,000
)
( 10,735,000
)
Contract liabilities, net
45,087,000
14,368,000
Operating lease liabilities
( 2,701,000
)
( 3,027,000
)
Other liabilities
( 538,000
)
( 2,383,000
)
Net cash (used in) provided by operating activities
( 24,339,000
)
39,330,000
Cash flows from investing activities:
Purchase of plant and equipment
( 3,238,000
)
( 6,810,000
)
Change in short-term investments
( 245,000
)
( 192,000
)
Net cash used in investing activities
( 3,483,000
)
( 7,002,000
)
Cash flows from financing activities:
Borrowings under revolving loan
57,000,000
-
Repayments of revolving loan
( 21,000,000
)
( 58,000,000
)
Repayments of term loan
( 1,875,000
)
( 1,875,000
)
Payments for debt issuance costs
( 1,102,000
)
-
Payments on finance lease obligations
( 1,427,000
)
( 1,183,000
)
Exercise of stock options
432,000
93,000
Cash used to net share settle equity awards
( 1,745,000
)
( 347,000
)
Net cash provided by (used in) financing activities
30,283,000
( 61,312,000
)
Effect of exchange rate changes on cash and cash equivalents
( 73,000
)
255,000
Net increase (decrease) in cash and cash equivalents
2,388,000
( 28,729,000
)
Cash and cash equivalents — Beginning of period
15,523,000
49,616,000
Cash and cash equivalents — End of period
$
17,911,000
$
20,887,000
Supplemental disclosures of cash flow information:
Cash paid for interest, net
$
6,654,000
$
7,339,000
Cash paid for income taxes, net of refunds
4,525,000
1,436,000
Cash paid for operating leases
5,207,000
5,323,000
Cash paid for finance leases
1,613,000
1,359,000
Plant and equipment acquired under finance leases
252,000
1,847,000
Assets acquired under operating leases
15,953,000
15,564,000
Non-cash capital expenditures
198,000
2,085,000
The accompanying notes to condensed consolidated financial statements are an integral part hereof.
8
Table of Contents
MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2021
(Unaudited)
1. Company Background and Organization
Motorcar Parts of America, Inc. and its subsidiaries (the “Company”, or “MPA”) is a leading supplier of automotive aftermarket non-discretionary replacement
parts, and test solutions and diagnostic equipment. These replacement parts are primarily sold to automotive retail chain stores and warehouse distributors throughout North America and to major automobile manufacturers for both their aftermarket
programs and warranty replacement programs (“OES”). The Company’s test solutions and diagnostic equipment primarily serves the global automotive component and powertrain testing market. The Company’s products include (i) rotating electrical products
such as alternators and starters, (ii) wheel hub assemblies and bearings, (iii) brake-related products, which include brake calipers, brake boosters, brake rotors, brake pads, and brake master cylinders, and (iv) other products, which include
turbochargers and test solutions and diagnostic equipment used for electric vehicle powertrain development and manufacturing including electric motor test systems, e-axle test systems, advanced power emulators, charging unit test systems, test
systems for alternators, starters, belt starter generators and bench-top testers used by the automotive retail segment.
Pursuant to the guidance provided under the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) for segment reporting, the
Company has identified its chief operating decision maker (“CODM”), reviewed the documents used by the CODM, and understands how such documents are used by the CODM to make financial and operating decisions. The Company has determined through this
review process that its business comprises three separate operating segments. Two of the operating segments meet all the aggregation
criteria and are aggregated. The remaining operating segment does not meet the quantitative thresholds for individual disclosure and the Company has combined its operating segments into one reportable segment.
Impact of the Novel Coronavirus (“COVID-19”)
The outbreak of the COVID-19 pandemic continues to adversely impact the U.S. and global economies – creating uncertainty regarding the potential effects on
the Company’s employees, supply chain, operations, and customer demand. The COVID-19 pandemic could impact the Company’s operations and the operations of its customers, suppliers, and vendors because of quarantines, facility closures, travel, and
logistics restrictions. The extent to which the COVID-19 pandemic impacts the Company will depend on numerous factors and future developments, which are highly uncertain and cannot be predicted, including, but not limited to: (i) the severity of the
virus, (ii) the occurrence and duration of additional spikes in infections, (iii) the effects of the pandemic on customers, suppliers, and vendors, (iv) the remedial actions and stimulus measures adopted by local, state and federal governments, (v)
the availability and acceptance of vaccines, and (vi) the extent to which normal economic and operating conditions can resume. Even after the COVID-19 pandemic has subsided, the Company may continue to experience adverse impacts to its business
because of an economic recession or depression that has occurred or may occur in the future.
2. Basis of Presentation and New Accounting Pronouncements
Basis of Presentation
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles
(“GAAP”) for interim financial information and with the instructions to Form 10-Q. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all
adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three and six months ended September 30, 2021 are not necessarily indicative of the results that may be
expected for the fiscal year ending March 31, 2022. This report should be read in conjunction with the Company’s audited consolidated financial statements and notes thereto for the fiscal year ended March 31, 2021, which are included in the
Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission (“SEC”) on June 14, 2021.
9
Table of Contents
The accompanying condensed consolidated financial statements have been prepared
on a consistent basis with, and there have been no material changes to, except as noted below, the accounting policies described in Note 2 , Summary of Significant
Accounting Policies, to the consolidated financial statements that are presented in the Company’s Annual Report on Form 10-K for the fiscal year ended March 31, 2021 .
Recently Adopted Accounting Pronouncements
Income Taxes
In December 2019, the FASB issued guidance that simplifies the accounting for income taxes, eliminates certain exceptions within ASC 740, Income Taxes, and
clarifies certain aspects of the current guidance to promote consistent application. This guidance is effective for annual and interim periods in fiscal years beginning after December 15, 2020. The adoption of this guidance on April 1, 2021 did not
have any material impact on the Company’s consolidated financial statements.
3. Accounts Receivable — Net
The Company has trade accounts receivable that result from the sale of goods and services. Accounts receivable — net includes offset accounts related to
allowances for credit losses, customer payment discrepancies, and returned goods authorizations (“RGAs”) issued for in-transit unit returns. The Company believes its credit risk with respect to trade accounts receivable is limited due to its credit
evaluation process and the long-term nature of its relationships with its largest customers. The Company utilizes a historical loss rate method, adjusted for any changes in economic conditions or risk characteristics, to estimate its expected credit
losses each period. When developing an estimate of expected credit losses, the Company considers all available relevant information regarding the collectability of cash flows, including historical information, current conditions, and reasonable and
supportable forecasts of future economic conditions over the contractual life of the receivable. The historical loss rate method considers past write-offs of trade accounts receivable over a period commensurate with the initial term of the Company’s
contracts with its customers. The Company recognizes the allowance for credit losses at inception and reassesses quarterly based on management’s expectation of the asset’s collectability. The Company’s accounts receivable are short-term in nature and
written off only when all collection attempts have failed. The Company uses receivable discount programs with certain customers and their respective banks (see Note 10).
Accounts receivable — net is comprised of the following:
September 30, 2021
March 31, 2021
Accounts receivable — trade
$
75,775,000
$
81,549,000
Allowance for credit losses
( 326,000
)
( 348,000
)
Customer payment discrepancies
( 1,176,000
)
( 752,000
)
Customer returns RGA issued
( 13,610,000
)
( 17,327,000
)
Total accounts receivable — net
$
60,663,000
$
63,122,000
10
Table of Contents
The following table provides a roll-forward of the allowance for credit losses that is deducted from accounts receivable to present the net amount expected to
be collected. During the six months ended September 30, 2020, the Company wrote off amounts previously fully reserved for in connection with the bankruptcy filing of one of its customers.
Six Months Ended
September 30,
2021
2020
Balance at beginning of period
$
348,000
$
4,252,000
Provision for expected credit losses
17,000
228,000
Recoveries
-
( 100,000
)
Amounts written off charged against the allowance
( 39,000
)
( 3,897,000
)
Balance at end of period
$
326,000
$
483,000
4. Inventory
Inventory is comprised of the following:
September 30, 2021
March 31, 2021
Inventory
Raw materials
$
149,460,000
$
128,190,000
Work-in-process
8,297,000
5,233,000
Finished goods
173,096,000
168,184,000
330,853,000
301,607,000
Less allowance for excess and obsolete inventory
( 14,163,000
)
( 13,246,000
)
Inventory — net
316,690,000
288,361,000
Inventory unreturned
13,804,000
14,552,000
Total inventory
$
330,494,000
$
302,913,000
5. Contract Assets
During the three months ended September 30, 2021 and 2020, the Company reduced
the carrying value of Remanufactured Cores held at customers’ locations by $ 1,687,000 and $ 892,000 ,
respectively. During the six months ended September 30, 2021 and 2020, the Company reduced the carrying value of Remanufactured Cores held at customers’ locations by $ 2,671,000 and $ 2,276,000 , respectively.
11
Table of Contents
Contract assets are comprised of the following:
September 30, 2021
March 31, 2021
Short-term contract assets
Cores expected to be returned by customers
$
19,704,000
$
17,657,000
Upfront payments to customers
577,000
684,000
Finished goods premiums paid to customers
631,000
405,000
Core premiums paid to customers
11,417,000
8,194,000
Total short-term contract assets
$
32,329,000
$
26,940,000
Remanufactured cores held at customers' locations
$
248,902,000
$
229,918,000
Upfront payments to customers
357,000
486,000
Finished goods premiums paid to customers
3,062,000
2,731,000
Core premiums paid to customers
48,101,000
31,509,000
Long-term core inventory deposits
5,569,000
5,569,000
Total
long-term contract assets
$
305,991,000
$
270,213,000
6. Significant Customer and Other Information
Significant Customer Concentrations
The largest customers accounted for the following percentage of net sales:
Three Months Ended
September 30,
Six Months Ended
September 30,
2021
2020
2021
2020
Net sales
Customer A
40
%
45
%
37
%
45
%
Customer B
17
%
21
%
18
%
23
%
Customer C
30
%
23
%
30
%
20
%
The largest customers accounted for the following percentage of accounts receivable – trade:
September 30, 2021
March 31, 2021
Accounts receivable - trade
Customer A
37
%
50
%
Customer B
19
%
23
%
Customer C
10
%
-
%
12
Table of Contents
Geographic and Product Information
The Company’s products are sold predominantly in the U.S. and accounted for the following percentages of net sales:
Three Months Ended
September 30,
Six Months Ended
September 30,
2021
2020
2021
2020
Product line
Rotating electrical products
73
%
80
%
71
%
77
%
Wheel hub products
11
%
12
%
12
%
14
%
Brake related products
14
%
7
%
15
%
8
%
Other products
2
%
1
%
2
%
1
%
100
%
100
%
100
%
100
%
Significant Supplier Concentrations
The Company had no suppliers that accounted for more than 10% of inventory purchases for the three and six months ended September 30, 2021 and 2020.
7. Debt
The Company is party to a $ 268,620,000 senior
secured financing, (as amended from time to time, the “Credit Facility”) with a syndicate of lenders and PNC Bank, National Association, as administrative agent, consisting of (i) a $ 238,620,000 revolving loan facility, subject to borrowing base restrictions, a $ 24,000,000
sublimit for borrowings by Canadian borrowers, and a $ 20,000,000 sublimit for letters of credit (the “Revolving Facility”) and (ii) a $ 30,000,000 term loan facility (the “Term Loans”). The loans under the Credit Facility mature on June 5, 2023 . The Credit Facility currently permits the payment of up to $ 29,430,000
of dividends and share repurchases for fiscal year 2022, subject to pro forma compliance with financial covenants. In connection with the Credit Facility, the lenders have a security interest in substantially all of the assets of the Company.
In May 2021, the Company entered into a third amendment to the Credit Facility (the
“Third Amendment”). The Third Amendment, among other things, (i) extended the maturity date to May 28, 2026 from June 5, 2023 , (ii) modified the fixed charge coverage ratio financial covenant, and (iii) modified the definition of “Consolidated EBITDA”. The Company capitalized $ 1,102,000 of new debt issuance costs in connection with the Third Amendment.
The Term Loans require quarterly principal payments of $ 937,500 .
The Credit Facility bears interest at rates equal to either LIBOR plus a margin of 2.25 %, 2.50 % or 2.75 % or a reference rate plus a margin of 1.25 %, 1.50 % or 1.75 %, in each case depending on the senior leverage ratio as of the applicable measurement date. There is also a facility fee of 0.375 % to 0.50 %, depending on the senior
leverage ratio as of the applicable measurement date. The interest rate on the Company’s Term Loans and Revolving Facility was 2.84 % at
September 30, 2021 , and 2.62 % at March 31, 2021 .
The Credit Facility, among other things, requires the Company to maintain certain financial covenants including a maximum senior leverage ratio and a minimum
fixed charge coverage ratio. The Company was in compliance with all financial covenants at September 30, 2021.
The Company had cash of $ 17,911,000 at September 30, 2021 , however, the Credit Facility only allows up to $ 6,000,000 of credit for cash when computing the senior leverage ratio. In addition to other covenants, the Credit Facility places limits on the Company’s ability to incur liens, incur additional indebtedness, make loans and investments, engage in mergers and acquisitions, engage in asset sales,
redeem, or repurchase capital stock, alter the business conducted by the Company and its subsidiaries, transact with affiliates, prepay, redeem, or purchase subordinated debt, and amend or otherwise alter debt agreements.
13
Table of Contents
The following summarizes information about the Term Loans:
September 30, 2021
March 31, 2021
Principal amount of Term Loans
$
18,750,000
$
20,625,000
Unamortized financing fees
( 203,000
)
( 161,000
)
Net carrying amount of Term Loans
18,547,000
20,464,000
Less current portion of Term Loans
( 3,670,000
)
( 3,678,000
)
Long-term portion of Term Loans
$
14,877,000
$
16,786,000
Future repayments of the Term Loans are as follows:
Year Ending March 31,
2022
- remaining six months
$
1,875,000
2023
3,750,000
2024
3,750,000
2025
3,750,000
2026
3,750,000
Thereafter
1,875,000
Total payments
$
18,750,000
The Company had $ 120,000,000 and $ 84,000,000 outstanding under the Revolving Facility at September 30, 2021 and March 31, 2021 , respectively. In addition, $ 6,694,000 was outstanding for letters of credit at September 30, 2021 . At September 30, 2021 , after certain contractual adjustments, $ 90,935,000 was available under the Revolving Facility.
8. Contract Liabilities
Contract liabilities are comprised of the following:
September 30, 2021
March 31, 2021
Short-term contract liabilities
Customer core returns accruals
$
16,176,000
$
12,710,000
Customer allowances earned
23,302,000
16,513,000
Customer deposits
3,515,000
2,234,000
Finished goods liabilities
1,956,000
1,883,000
Core bank liability
1,609,000
1,585,000
Accrued core payment
3,285,000
6,147,000
Total short-term contract liabilities
$
49,843,000
$
41,072,000
Long-term contract liabilities
Customer core returns accruals
$
142,647,000
$
103,719,000
Customer allowances earned
177,000
313,000
Finished goods liabilities
1,980,000
2,678,000
Core bank liability
16,092,000
16,903,000
Accrued core payment
1,111,000
1,610,000
Total long-term contract liabilities
$
162,007,000
$
125,223,000
14
Table of Contents
9. Leases
The Company leases various facilities in North America and Asia under operating
leases expiring through August 2033 . The Company has material nonfunctional currency leases that could have a material impact on the Company’s condensed
consolidated statements of income. As required for other monetary liabilities, lessees remeasure foreign currency-denominated lease liabilities using the exchange rate at each reporting date, but the lease assets are nonmonetary assets measured at
historical rates and are not affected by subsequent changes in the exchange rates. In connection with the remeasurement of these leases, the Company recorded a loss of $ 1,746,000 and a gain of $ 1,618,000 during the three months ended September 30, 2021 and 2020, respectively, and gains of $ 1,049,000 and $ 3,603,000 during the six months ended September 30, 2021 and 2020, respectively . These amounts are included in “foreign exchange impact of
lease liabilities and forward contracts” in the condensed consolidated statements of income.
Balance sheet information for leases is as follows:
Leases
Classification
September 30, 2021
March 31, 2021
Assets:
Operating
Operating lease assets
$
84,576,000
$
71,513,000
Finance
Plant and equipment
8,036,000
8,852,000
Total leased assets
$
92,612,000
$
80,365,000
Liabilities:
Current
Operating
Operating lease liabilities
$
6,033,000
$
6,439,000
Finance
Other current liabilities
2,439,000
2,640,000
Long-term
Operating
Long-term operating lease liabilities
83,998,000
70,551,000
Finance
Other liabilities
4,020,000
4,995,000
Total lease liabilities
$
96,490,000
$
84,625,000
Lease cost recognized in the condensed consolidated statements of income is as follows:
Three Months Ended
Six
Months Ended
September 30,
September 30,
2021
2020
2021
2020
Lease cost
Operating lease cost
$
3,149,000
$
2,877,000
$
6,191,000
$
5,560,000
Short-term lease cost
375,000
337,000
751,000
654,000
Variable lease cost
210,000
230,000
491,000
373,000
Finance lease cost:
Amortization of finance lease assets
565,000
428,000
1,064,000
841,000
Interest on finance lease liabilities
89,000
93,000
186,000
176,000
Total lease cost
$
4,388,000
$
3,965,000
$
8,683,000
$
7,604,000
15
Table of Contents
Maturities of lease commitments at September 30, 2021
by fiscal year were as follows:
Maturity of lease liabilities
Operating Leases
Finance Leases
Total
2022
- remaining six months
$
5,184,000
$
1,418,000
$
6,602,000
2023
11,400,000
2,414,000
13,814,000
2024
9,964,000
1,612,000
11,576,000
2025
10,044,000
1,118,000
11,162,000
2026
10,320,000
432,000
10,752,000
Thereafter
75,101,000
-
75,101,000
Total lease payments
122,013,000
6,994,000
129,007,000
Less amount representing interest
( 31,982,000
)
( 535,000
)
( 32,517,000
)
Present value of lease liabilities
$
90,031,000
$
6,459,000
$
96,490,000
Other information about leases is as follows:
September 30, 2021
March 31, 2021
Lease term and discount rate
Weighted-average remaining lease term (years):
Finance leases
3.1
3.4
Operating leases
10.8
11.1
Weighted-average discount rate:
Finance leases
5.3
%
5.3
%
Operating leases
5.7
%
5.9
%
10. Accounts Receivable Discount Programs
The Company uses receivable discount programs with certain customers and their respective banks. Under these programs, the Company may sell those customers’
receivables to those banks at a discount to be agreed upon at the time the receivables are sold. These discount arrangements allow the Company to accelerate receipt of payment on customers’ receivables.
The following is a summary of accounts receivable discount programs:
Six Months Ended
September 30,
2021
2020
Receivables discounted
$
268,410,000
$
222,310,000
Weighted average days
333
341
Annualized weighted average discount rate
1.8
%
2.3
%
Amount of discount recognized as interest expense
$
4,432,000
$
4,781,000
11. Net Income per Share
Basic net income per share is computed by dividing net income by the weighted
average number of shares of common stock outstanding during the period. Diluted net income per share includes the effect, if any, from the potential exercise or conversion of securities, such as stock options, which would result in the issuance of
incremental shares of common stock to the extent such impact is not anti-dilutive.
16
Table of Contents
The following presents a reconciliation of basic and diluted net income
per share:
Three Months Ended
September 30,
Six Months Ended
September 30,
2021
2020
2021
2020
Net income
$
3,683,000
$
15,184,000
$
4,544,000
$
12,172,000
Basic shares
19,135,356
19,022,414
19,094,904
18,999,461
Effect of potentially dilutive securities
484,418
322,897
543,141
290,304
Diluted shares
19,619,774
19,345,311
19,638,045
19,289,765
Net income per share:
Basic net income per
share
$
0.19
$
0.80
$
0.24
$
0.64
Diluted net income
per share
$
0.19
$
0.78
$
0.23
$
0.63
Potential common shares that would have the effect of increasing diluted net
income per share or decreasing diluted net loss per share are considered to be anti-dilutive and as such, these shares are not included in calculating diluted net income per share. For the three months ended September 30, 2021 and 2020,
there were 915,778 and 1,500,066 ,
respectively, of potential common shares not included in the calculation of diluted net income per share because their effect was anti-dilutive. For the six months ended September 30, 2021 and 2020, there were 707,660 and 1,500,066 , respectively, of
potential common shares not included in the calculation of diluted net income per share because their effect was anti-dilutive .
12. Income Taxes
The Company recorded income tax expense of $ 2,251,000 , or an
effective tax rate of 37.9 %, and $ 6,097,000 ,
or an effective tax rate of 28.6 %, for the three months ended September 30, 2021 and 2020, respectively. The Company recorded income tax
expense of $ 3,198,000 , or an effective tax rate of 41.3 %, and $ 5,075,000 , or an effective tax rate of 29.4 %, for the six months ended September 30, 2021 and 2020, respectively. Effective tax rates are based on current projections and any changes in future periods could result
in an effective tax rate that is materially different from the current estimate. The effective tax rates for the three and six months ended September 30, 2021, were primarily impacted by (i) foreign income taxed at rates that are different from the
federal statutory rate, (ii) non-deductible executive compensation under Internal Revenue Code Section 162(m), and (iii) specific jurisdictions that the Company does not expect to recognize benefit of losses.
The Company and its subsidiaries file income tax returns in the U.S. federal, various state, and foreign jurisdictions with varying
statutes of limitations. At September 30, 2021, the Company is not under examination in any jurisdiction, and remain subject to examination from the years ended March 31, 2017. The Company believes no significant changes in the unrecognized tax
benefits will occur within the next 12 months.
13. Financial Risk Management and Derivatives
Purchases and expenses denominated in currencies other than the U.S. dollar, which are primarily related to the Company’s overseas facilities, expose the
Company to market risk from material movements in foreign exchange rates between the U.S. dollar and the foreign currencies. The Company’s primary risk exposure is from fluctuations in the value of the Mexican peso and to a lesser extent the Chinese
yuan. To mitigate these risks, the Company enters into forward foreign currency exchange contracts to exchange U.S. dollars for these foreign currencies. The extent to which forward foreign currency exchange contracts are used, is modified
periodically in response to the Company’s estimate of market conditions and the terms and length of anticipated requirements.
The Company enters into forward foreign currency exchange contracts in order to reduce the impact of foreign currency fluctuations and not to engage in
currency speculation. The use of derivative financial instruments allows the Company to reduce its exposure to the risk that the eventual cash outflow resulting from funding the expenses of the foreign operations will be materially affected by
changes in exchange rates between the U.S. dollar and the foreign currencies. The Company does not hold or issue financial instruments for trading purposes. The Company designates forward foreign currency exchange contracts for forecasted expenditure
requirements to fund foreign operations.
17
Table of Contents
The Company had forward foreign currency exchange contracts with a U.S. dollar
equivalent notional value of $ 45,133,000 and $ 41,819,000 at September 30 , 2021 and March 31, 2021, respectively. These contracts generally have a term of one year or less, at rates agreed at the inception of the contracts. The counterparty to this derivative transaction is a major financial institution with investment grade credit
rating; however, the Company is exposed to credit risk with this institution. The credit risk is limited to the potential unrealized gains (which offset currency fluctuations adverse to the Company) in any such contract should this counterparty
fail to perform as contracted. Any changes in the fair values of forward foreign currency exchange contracts are included in “foreign exchange impact of lease
liabilities and forward contracts” in the condensed consolidated statements of income .
The following shows the effect of derivative instruments on the condensed consolidated statements of income:
(Loss) Gain Recognized as Foreign Exchange Impact of Lease Liabilities and Forward Contracts
Derivatives Not Designated as
Three Months Ended
September 30,
Six Months Ended
September 30,
Hedging Instruments
2021
2020
2021
2020
Forward foreign currency exchange contracts
$
( 2,171,000
)
$
2,367,000
$
( 2,433,000
)
$
5,199,000
The fair value of the forward foreign currency exchange contracts of $ 1,004,000 is included in other current liabilities in the condensed
consolidated balance sheet at September 30, 2021. The fair value of the forward foreign currency exchange contracts of $ 1,429,000 is included in prepaid and other current assets in the condensed consolidated balance sheet at March 31, 2021, respectively. The changes in the fair values of forward foreign
currency exchange contracts are included in “foreign exchange impact of lease liabilities and forward contracts” in the condensed consolidated statements of cash flows for the six months ended September 30, 2021 and 2020 .
14. Fair Value Measurements
The following summarizes financial assets and liabilities measured at fair value, by level within the fair value hierarchy:
September 30, 2021
March 31, 2021
Fair Value Measurements
Using Inputs Considered as
Fair Value Measurements
Using Inputs Considered as
Fair Value
Level 1
Level 2
Level 3
Fair Value
Level 1
Level 2
Level 3
Assets
Short-term investments
Mutual funds
$
2,072,000
$
2,072,000
$
-
$
-
$
1,652,000
$
1,652,000
$
-
$
-
Prepaid expenses and other current assets
Forward foreign currency exchange contracts
-
-
-
-
1,429,000
-
1,429,000
-
Liabilities
Accrued liabilities
Short-term contingent consideration
980,000
-
-
980,000
910,000
-
-
910,000
Other current liabilities
Deferred compensation
2,072,000
2,072,000
-
-
1,652,000
1,652,000
-
-
Forward foreign currency exchange contracts
1,004,000
-
1,004,000
-
-
-
-
-
Short-term Investments and Deferred Compensation
The Company’s short-term investments, which fund its deferred compensation liabilities, consist of investments in mutual funds. These investments are
classified as Level 1 as the shares of these mutual funds trade with sufficient frequency and volume to enable the Company to obtain pricing information on an ongoing basis.
18
Table of Contents
Forward Foreign Currency Exchange Contracts
The forward foreign currency exchange contracts are primarily measured based on the foreign currency spot and forward rates quoted by the banks or foreign
currency dealers (See Note 13).
Contingent Consideration
In December 2018, the Company completed the acquisition of certain assets and assumption of certain liabilities from Mechanical Power Conversion, LLC
(“E&M”). In connection with this acquisition, the Company is contingently obligated to make additional payments to the former owners of E&M up to an aggregate of $ 5,200,000 over a three-year period.
E&M Gross Profit Earn-out Consideration
The fair value of the three-year gross profit earn-out consideration was $ 980,000 and $ 910,000 at September 30, 2021 and March 31, 2021, respectively, determined using a Monte Carlo Simulation Model. Any subsequent changes in the fair value of the contingent consideration liability will be recorded in current period earnings as a general and administrative expense.
The assumptions used to determine the fair value is as follows:
September 30, 2021
Risk free interest rate
0.04
%
Counter party rate
2.93
%
Expected volatility
30 - 40
%
Weighted average cost of capital
12.5 - 15.0
%
The Company’s contingent consideration is recorded in accounts payable and accrued liabilities in its condensed consolidated balance sheets at September 30,
2021 and March 31, 2021, and is a Level 3 liability measured at fair value.
The following table summarizes the activity for financial assets and liabilities utilizing Level 3 fair value measurements:
Three Months Ended
September 30,
Six Months Ended
September 30,
Contingent Consideration
2021
2020
2021
2020
Beginning balance
$
850,000
$
2,606,000
$
910,000
$
2,653,000
Changes in revaluations of contingent consideration included in earnings
130,000
( 18,000
)
70,000
( 65,000
)
Ending balance
$
980,000
$
2,588,000
$
980,000
$
2,588,000
During the three and six months ended September 30, 2021, the Company
had no other significant measurements of assets or liabilities at fair value on a nonrecurring basis subsequent to their initial recognition.
The carrying amounts of cash and cash equivalents, accounts receivable, accounts payable and accrued liabilities approximate their fair value due to the
short-term nature of these instruments. The carrying amounts of the revolving loan, term loan and other long-term liabilities approximate their fair value based on the variable nature of interest rates and current rates for instruments with similar
characteristics.
15. Share-based Payments
Stock Options
During the six months ended September 30, 2021, no
options to purchase shares of the Company’s common stock were granted. The Company granted options to purchase 345,423 shares of common
stock during the six months ended September 30, 2020.
19
Table of Contents
The following is a summary of stock option transactions:
Number of
Shares
Weighted Average
Exercise Price
Outstanding at March 31, 2021
1,744,885
$
17.51
Granted
-
$
-
Exercised
( 29,130
)
$
16.01
Forfeited
( 2,592
)
$
19.46
Outstanding at September 30, 2021
1,713,163
$
17.53
At September 30, 2021, options to purchase 320,104
shares of common stock were unvested at a weighted average exercise price of $ 16.53 .
At September 30, 2021, there was $ 1,832,000
of total unrecognized compensation expense related to unvested stock option awards. Compensation expense related to unvested stock option awards will be recognized over the weighted average remaining vesting period of approximately 1.4 years.
Restricted Stock Units and Restricted Stock (collectively “RSUs”)
During the six months ended September 30, 2021 and 2020, the Company granted 218,928 and 212,293 shares of RSUs, respectively, based on the closing
market price on the grant date.
The following is a summary of non-vested RSUs:
Number of
Shares
Weighted Average
Grant Date Fair
Value
Outstanding at March 31, 2021
354,484
$
17.22
Granted
218,928
$
22.27
Vested
( 184,434
)
$
17.84
Forfeited
( 1,442
)
$
19.57
Outstanding at September 30, 2021
387,536
$
19.76
At September 30, 2021, there was $ 5,411,000
of unrecognized compensation expense related to these awards, which will be recognized over the weighted average remaining vesting period of approximately 1.9
years.
Performance Stock Units (“PSUs”)
In June 2021, the Company granted performance-based PSUs to its executives, which typically cliff vest after three-years subject to continued employment. These awards are contingent and granted separately for each of the following metrics: adjusted EBITDA, net sales, and relative
total shareholder return (“TSR”). Compensation cost is determined at the grant date and recognized on a straight-line basis over the requisite service period to the extent the conditions are deemed probable. The number of shares earned at the end
of the three-year period will vary, based only on actual performance, from 0 % to 150 % of the target number of PSUs granted. PSUs are not considered issued or outstanding ordinary shares of the Company.
Adjusted EBITDA and net sales are considered performance conditions. The Company will reassess the probability of achieving each performance condition
separately each reporting period. TSR is considered a market condition because it measures the Company’s return against the performance of the Russell 3000, excluding companies classified as financials and real estate, over a given period of
time. Compensation cost related to the TSR award will not be adjusted even if the market condition is not met.
20
Table of Contents
The Company calculated the fair value of the PSUs for each component individually. The fair value of PSUs subject to performance conditions is equal to
the closing stock price on the grant date. The fair value of PSUs subject to the market condition is determined using the Monte Carlo valuation model.
The following table summarizes the assumptions used in determining the fair value of the TSR awards:
Six Months Ended
September 30,
2021
Risk free interest rate
0.47
%
Expected life in years
3
Expected volatility of MPA common stock
53.70
%
Expected average volatility of peer companies
59.30
%
Average correlation coefficient of peer companies
26.70
%
Expected dividend yield
-
Grant date fair value
$
26.89
The following is a summary of non-vested PSUs:
Number of
Shares
Weighted Average
Grant Date Fair
Value
Outstanding at March 31, 2021
-
$
-
Granted
84,593
$
23.19
Vested
-
$
-
Forfeited
-
$
-
Outstanding at September 30, 2021
84,593
$
23.19
At September 30, 2021, there was $ 1,774,000 of unrecognized compensation expense related to these awards,
which will be recognized over the weighted average remaining vesting period of approximately 2.7 years .
16. Commitments and Contingencies
Warranty Returns
The Company allows its customers to return goods that their consumers have returned to them, whether or not the returned item is defective (“warranty
returns”). The Company accrues an estimate of its exposure to warranty returns based on a historical analysis of the level of this type of return as a percentage of unit sales. Amounts charged to expense for these warranty returns are considered in
arriving at the Company’s net sales.
21
Table of Contents
The following summarizes the changes in the warranty return accrual:
Three Months Ended
September 30,
Six Months
Ended
September 30,
2021
2020
2021
2020
Balance at beginning of period
$
20,010,000
$
22,192,000
$
21,093,000
$
18,300,000
Charged to expense
30,837,000
30,872,000
58,098,000
53,961,000
Amounts processed
( 29,972,000
)
( 30,565,000
)
( 58,316,000
)
( 49,762,000
)
Balance at end of period
$
20,875,000
$
22,499,000
$
20,875,000
$
22,499,000
Contingencies
The Company is subject to various lawsuits and claims. In addition, government agencies and self-regulatory organizations have the ability to conduct
periodic examinations of and administrative proceedings regarding the Company’s business. Following an audit in fiscal 2019, the U.S. Customs and Border Protection stated that it believed that the Company owed additional duties of approximately $ 17 million from 2011 through mid-2018 relating to products that it imported from Mexico. The Company does not believe that this amount is correct and
believes that it has numerous defenses and intends to dispute this amount vigorously. The Company cannot assure that the U.S. Customs and Border Protection will agree or that it will not need to accrue or pay additional amounts in the future.
22
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.