UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
| (Mark One) | |
ý |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the Quarterly Period Ended September 28, 2002 |
|
OR |
|
o |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
FOR THE TRANSITION PERIOD FROM TO |
|
COMMISSION FILE NUMBER 0-13198
MORTON INDUSTRIAL GROUP, INC.
(Exact name of registrant as specified in its charter)
| Georgia (State or other jurisdiction of Incorporation or organization) |
38-0811650 (IRS Employer Identification No.) |
1021 W. Birchwood, Morton, Illinois 61550
(Address of principal executive offices)
(309) 266-7176
(Registrant's telephone number, including area code)
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý No o
| |
Outstanding as of November 4, 2002 |
|
|---|---|---|
| Class A Common Stock, $.01 par value | 4,460,547 | |
| Class B Common Stock, $.01 par value | 200,000 |
MORTON INDUSTRIAL GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
For the Three and Nine Months Ended September 28, 2002 and September 29, 2001
(Dollars In Thousands, Except Per Share Data)
(Unaudited)
| |
Three Months Ended |
Nine Months Ended |
|||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
September 28, 2002 |
September 29, 2001 |
September 28, 2002 |
September 29, 2001 |
|||||||||||
| |
|
(Restated) |
|
(Restated) |
|||||||||||
| Net sales | $ | 49,866 | $ | 52,373 | $ | 159,268 | $ | 188,495 | |||||||
| Cost of sales | 46,137 | 45,844 | 142,010 | 165,432 | |||||||||||
| Gross profit | 3,729 | 6,529 | 17,258 | 23,063 | |||||||||||
| Operating expenses | |||||||||||||||
| Selling expenses | 1,113 | 1,227 | 3,539 | 4,238 | |||||||||||
| Administrative expenses | 5,390 | 4,202 | 15,793 | 13,887 | |||||||||||
| Total operating expenses | 6,503 | 5,429 | 19,332 | 18,125 | |||||||||||
| Operating income (loss) | (2,774 | ) | 1,100 | (2,074 | ) | 4,938 | |||||||||
| Other income (expense) | |||||||||||||||
| Interest expense | (1,839 | ) | (2,331 | ) | (5,470 | ) | (7,307 | ) | |||||||
| Other | (34 | ) | (391 | ) | 133 | (677 | ) | ||||||||
| Total other income (expense) | (1,873 | ) | (2,722 | ) | (5,337 | ) | (7,984 | ) | |||||||
| Loss before income taxes | (4,647 | ) | (1,622 | ) | (7,411 | ) | (3,046 | ) | |||||||
| Income taxes | | | (821 | ) | | ||||||||||
| Net loss before cumulative effect of a change in accounting principle | (4,647 | ) | (1,622 | ) | (8,232 | ) | (3,046 | ) | |||||||
| Cumulative effect of a change in accounting principle | | | (8,118 | ) | | ||||||||||
| Net loss | (4,647 | ) | (1,622 | ) | (16,350 | ) | (3,046 | ) | |||||||
| Accretion of discount on preferred shares | (331 | ) | (279 | ) | (933 | ) | (787 | ) | |||||||
| Net income (loss) available to common shareholders | $ | (4,978 | ) | $ | (1,901 | ) | $ | (17,283 | ) | $ | (3,833 | ) | |||
| Earnings (loss) per common share | |||||||||||||||
| Basic | $ | (1.06 | ) | $ | (0.41 | ) | $ | (3.73 | ) | $ | (0.84 | ) | |||
| Diluted | $ | (1.06 | ) | $ | (0.41 | ) | $ | (3.73 | ) | $ | (0.84 | ) | |||
| Weighted average number of common shares | |||||||||||||||
| Basic | 4,660,547 | 4,600,850 | 4,631,027 | 4,600,850 | |||||||||||
| Diluted | 4,660,547 | 4,600,850 | 4,631,027 | 4,600,850 | |||||||||||
See accompanying notes to condensed consolidated financial statements.
2
MORTON INDUSTRIAL GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
September 28, 2002 and December 31, 2001
(Dollars in thousands)
(Unaudited)
| |
September 28, 2002 |
December 31, 2001 |
||||||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
Current assets: |
||||||||
| Trade accounts receivable, less allowance for doubtful accounts of $347 in 2002 and $381 in 2001 | $ | 17,282 | 18,989 | |||||
| Inventories | 21,160 | 21,901 | ||||||
| Prepaid expenses | 3,759 | 2,803 | ||||||
| Income taxes recoverable | 1,473 | | ||||||
| Deferred income taxes | | 800 | ||||||
| Total current assets | 43,674 | 44,493 | ||||||
| Property, plant, and equipment, net | 42,775 | 46,437 | ||||||
| Intangible assets, at cost, less accumulated amortization | 2,866 | 10,353 | ||||||
| Deferred income taxes | 2,654 | 4,148 | ||||||
| Other assets | 960 | 1,086 | ||||||
| $ | 92,929 | 106,517 | ||||||
Liabilities and Stockholders' Equity (Deficit) |
||||||||
Current liabilities: |
||||||||
| Outstanding checks in excess of bank balance | $ | 2,860 | 4,045 | |||||
| Current installments of long-term debt | 78,803 | 5,268 | ||||||
| Accounts payable | 29,988 | 29,854 | ||||||
| Accrued expenses | 8,970 | 6,801 | ||||||
| Total current liabilities | 120,621 | 45,968 | ||||||
| Long-term debt, excluding current installments | 1,966 | 73,870 | ||||||
| Other liabilities | 280 | 280 | ||||||
| Total liabilities | 122,867 | 120,118 | ||||||
| Redeemable preferred stock | 8,276 | 7,343 | ||||||
| Stockholders' equity (deficit): | ||||||||
| Class A common stock | 45 | 44 | ||||||
| Class B common stock | 2 | 2 | ||||||
| Additional paid-in capital | 20,895 | 20,883 | ||||||
| Retained deficit | (59,156 | ) | (41,873 | ) | ||||
| Total stockholders' equity (deficit) | (38,214 | ) | (20,944 | ) | ||||
| $ | 92,929 | 106,517 | ||||||
See accompanying notes to condensed consolidated financial statements.
3
MORTON INDUSTRIAL GROUP, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Stockholders' Equity (Deficit)
For the Nine Months Ended September 28, 2002
(Dollars in thousands)
(Unaudited)
| |
Class A common stock |
Class B common stock |
|
|
|
||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Shares issued |
Amount |
Shares issued |
Amount |
Additional paid-in capital |
Retained earnings (deficit) |
Total |
||||||||||||||
| Balance, December 31, 2001 | 4,400,850 | $ | 44 | 200,000 | $ | 2 | $ | 20,883 | $ | (41,873 | ) | $ | (20,944 | ) | |||||||
| Net loss | | | | | | (16,350 | ) | (16,350 | ) | ||||||||||||
| Stock options exercised | 59,697 | 1 | | | 12 | | 13 | ||||||||||||||
| Accretion of discount on preferred shares | | | | | | (933 | ) | (933 | ) | ||||||||||||
| Balance, September 28, 2002 | 4,460,547 | $ | 45 | 200,000 | $ | 2 | $ | 20,895 | $ | (59,156 | ) | $ | (38,214 | ) | |||||||
See accompanying notes to condensed consolidated financial statements.
4
MORTON INDUSTRIAL GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
For the Nine Months Ended September 28, 2002 and September 29, 2001
(Dollars In Thousands)
(Unaudited)
| |
2002 |
2001 |
|||||||
|---|---|---|---|---|---|---|---|---|---|
| Net cash provided by operating activities | $ | 3,585 | $ | 13,248 | |||||
| Cash flows from investing activities | |||||||||
| Proceeds from sale of machinery and equipment | 257 | | |||||||
| Capital expenditures | (3,014 | ) | (3,918 | ) | |||||
| Increase in intangible assets | | (205 | ) | ||||||
| Net cash used in investing activities | (2,757 | ) | (4,123 | ) | |||||
| Cash flows from financing activities | |||||||||
| Net borrowings (repayments) under revolving credit facility | 4,596 | (3,447 | ) | ||||||
| Increase (decrease) in checks issued in excess of bank balance | (1,185 | ) | (225 | ) | |||||
| Increase in financing fees | (1,412 | ) | | ||||||
| Principal payments on long-term debt | (2,840 | ) | (5,453 | ) | |||||
| Cash received on exercised options | 13 | | |||||||
| Net cash provided by (used in) financing activities | (828 | ) | (9,125 | ) | |||||
| Net increase in cash | | | |||||||
| Cash at beginning of period | | | |||||||
| Cash at end of period | $ | | $ | | |||||
| Supplemental disclosure of cash flow information | |||||||||
| Cash paid during the period for: | |||||||||
| Interest | $ | 4,732 | $ | 7,501 | |||||
| Income taxes | $ | | $ | | |||||
See accompanying notes to condensed consolidated financial statements.
5
MORTON INDUSTRIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
For the Three and Nine Months Ended September 28, 2002 and
September 29, 2001
(Dollars in Thousands, except per share data)
(Unaudited)
(1) Nature of Business.
The Company, operating through its subsidiaries, is a contract manufacturer and supplier of high-quality fabricated sheet metal and plastic components and subassemblies for industrial, construction, agricultural, and recreational vehicle original equipment manufacturers located primarily in the Midwestern and Southeastern United States.
(2) Interim Financial Data.
The Condensed Consolidated Financial Statements at September 28, 2002, and for the three and nine months ended September 28, 2002 and September 29, 2001, are unaudited and reflect all adjustments, consisting of normal recurring accruals and other adjustments which are, in the opinion of management, necessary for a fair presentation of the financial position, operating results, and cash flows for the interim periods indicated. The Company's fiscal quarters end on a Saturday (nearest to a quarter end) except for the fourth quarter which ends on December 31. For both the quarters ended September 28, 2002 and September 29, 2001, there were 63 shipping days. For the nine months ended September 28, 2002, there were 189 shipping days, and for the nine months ended September 29, 2001, there were 190 shipping days. Results of operations for the interim periods are not necessarily indicative of the results of operations for the full fiscal year. The condensed consolidated financial statements should be read in connection with the consolidated financial statements and notes thereto, together with management's discussion and analysis of financial condition and results of operations of Morton Industrial Group, Inc. contained in the Company's Annual Report on Form 10-K/A for the year ended December 31, 2001, as filed on November 5, 2002.
On November 1, 2002, three of the Company's subsidiaries, Morton Custom Plastics, LLC (MCP, LLC), Morton Holdings, LLC (Holdings), the immediate parent of MCP, LLC, and Morton Lebanon Kentucky IBRB, LLC (Kentucky), a subsidiary of Holdings, filed for protection as debtors-in-possession under Chapter 11 of the United States Bankruptcy Code in the United States Bankruptcy Court for the District of Delaware (the "Chapter 11 Proceeding").
The Chapter 11 Proceeding relates only to the plastics business that was acquired from Worthington Industries, Inc. in 1999. The Company and its subsidiaries involved in the metals fabrication business and the Iowa plastics business are not parties to the Chapter 11 Proceeding, and the Company expects that those businesses will continue in business in the ordinary course.
For a further discussion of the Chapter 11 Proceeding, including the disposition of the MCP, LLC business, see Notes 7 and 9 below.
(3) Restatement of Financial Statements
Based on a review of its accounting policies, the Company determined that its interest rate swap instruments did not qualify for hedge accounting, as was previously reported. Related to accounting for its interest rate swap instruments, a restatement has been made that had the effect of increasing its other expense $405 and $740 for the three months and nine months ended September 29, 2001, respectively. The condensed consolidated financial statements as of and for the three and nine months
6
ended September 29, 2001 and notes thereto included in this report on Form 10-Q have been restated to include the effect of the correction of these errors, as follows:
| |
Three Months Ended September 29, 2001 As Previously Reported |
Three Months Ended September 29, 2001 As Restated |
||||||
|---|---|---|---|---|---|---|---|---|
| Other income (expense) | $ | 14 | $ | (391 | ) | |||
| Total other expense | (2,317 | ) | (2,722 | ) | ||||
| Net loss | (1,217 | ) | (1,622 | ) | ||||
| Loss available to common shareholders per share | ||||||||
| Basic and diluted | $ | (0.33 | ) | $ | (0.41 | ) | ||
Nine Months Ended September 29, 2001 As Previously Reported |
Nine Months Ended September 29, 2001 As Restated |
|||||||
|---|---|---|---|---|---|---|---|---|
| Other income (expense) | $ | 63 | $ | (677 | ) | |||
| Total other expense | (7,244 | ) | (7,984 | ) | ||||
| Net loss | (2,306 | ) | (3,046 | ) | ||||
| Loss available to common shareholders per share | ||||||||
| Basic and diluted | $ | (0.67 | ) | $ | (0.84 | ) | ||
(4) Inventory.
The Company's inventory, in thousands of dollars, as of September 28, 2002, and December 31, 2001, is summarized as follows:
| |
September 28, 2002 |
December 31, 2001 |
||||
|---|---|---|---|---|---|---|
| Raw materials, purchased parts and manufactured components | $ | 9,147 | $ | 9,273 | ||
| Work-in-process | 5,148 | 4,807 | ||||
| Finished goods | 6,865 | 7,821 | ||||
| $ | 21,160 | $ | 21,901 | |||
7
(5) Earnings Per Share.
The following reflects the reconciliation of the numerators and denominators of the earnings per share and the earnings per share assuming dilution computations:
| |
Quarter Ended September 28, 2002 |
Quarter Ended September 29, 2001 (Restated) |
|||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(Loss) (Numerator) |
Shares (Denominator) |
Per Share Amount |
(Loss) (Numerator) |
Shares (Denominator) |
Per Share Amount |
|||||||||||
| Basic loss available to common shareholders | $ | (4,978 | ) | 4,660,547 | $ | (1.06 | ) | $ | (1,901 | ) | 4,600,850 | $ | (.41 | ) | |||
| Effect of dilutive securities, stock options and warrants | | | | | | | |||||||||||
| Diluted loss available to common shareholders | $ | (4,978 | ) | 4,660,547 | $ | (1.06 | ) | $ | (1,901 | ) | 4,600,850 | $ | (.41 | ) | |||
Nine Months Ended September 28, 2002 |
Nine Months Ended September 29, 2001 (Restated) |
||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(Loss) (Numerator) |
Shares (Denominator) |
Per Share Amount |
(Loss) (Numerator) |
Shares (Denominator) |
Per Share Amount |
|||||||||||
| Basic loss available to common shareholders | $ | (17,283 | ) | 4,631,027 | $ | (3.73 | ) | $ | (3,833 | ) | 4,600,850 | $ | (.84 | ) | |||
| Effect of dilutive securities, stock options and warrants | | | | | | | |||||||||||
| Diluted loss available to common shareholders | $ | (17,283 | ) | 4,631,027 | $ | (3.73 | ) | $ | (3,833 | ) | 4,600,850 | $ | (.84 | ) | |||
At September 28, 2002 and September 29, 2001, 238,548 and 307,504 options and warrants, respectively, were excluded from the computation of diluted earnings per share due to their anti-dilutive effect.
(6) Segment Reporting.
Prior to December 31, 2001, the Company presented two reportable segments, contract metal fabrication and contract plastic fabrication. The contract metal fabrication segment provides full service fabrication of parts and sub-assemblies for the industrial, construction, agricultural and recreational vehicle equipment industry. The contract plastic fabrication segment provides full-service vacuum formed and injected-molded parts and sub-assemblies for the construction, agricultural and industrial equipment industry.
Due to the need to closely monitor liquidity and compliance with debt covenants, the Company has changed its internal financial reports. Accordingly, effective December 31, 2001, the Company is presenting segment data based upon the results of operations by applicable credit facility. The Company's two separate credit facilities are described in more detail in these footnotes and in the Liquidity and Capital Resources section of Management's Discussion and Analysis of Financial Condition and Results of Operations.
8
The following segment data, in thousands of dollars, is for the quarters and nine months ended September 28, 2002 and September 29, 2001:
| |
Harris Trust & Savings Bank Credit Facility |
General Electric Capital Corp. Credit Facility |
Total |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Quarter Ended September 28, 2002 | ||||||||||
| Revenues from external customers | $ | 33,045 | $ | 16,821 | $ | 49,866 | ||||
| Segment operating income (loss) | 31 | (2,805 | ) | (2,774 | ) | |||||
| Interest expense | 1,157 | 682 | 1,839 | |||||||
| Quarter Ended September 29, 2001 | ||||||||||
| Revenues from external customers | $ | 33,937 | $ | 18,436 | $ | 52,373 | ||||
| Segment operating income | 1,023 | 77 | 1,100 | |||||||
| Interest expense | 1,777 | 554 | 2,331 | |||||||
| Nine Months Ended September 28, 2002 | ||||||||||
| Revenues from external customers | $ | 107,026 | $ | 52,062 | $ | 159,268 | ||||
| Segment operating income (loss) | 3,386 | (5,460 | ) | (2,074 | ) | |||||
| Interest expense | 3,586 | 1,884 | 5,470 | |||||||
| Cumulative effect of a change in accounting principle | (8,118 | ) | 0 | (8,118 | ) | |||||
| Nine Months Ended September 29, 2001 | ||||||||||
| Revenues from external customers | $ | 126,482 | $ | 62,013 | $ | 188,495 | ||||
| Segment operating income (loss) | 5,186 | (248 | ) | 4,938 | ||||||
| Interest expense | 5,368 | 1,939 | 7,307 | |||||||
(7) Debt.
The Company (the registrant) and its subsidiary, Morton Custom Plastics, LLC (MCP, LLC) have two separate credit facilities. The Company's facility is with Harris Trust and Savings Bank, as Agent (Harris). This credit facility finances the Company's corporate operations, as well as its contract metal fabrication operations in Illinois, North Carolina and South Carolina and its contract plastics fabrication operations in Iowa. MCP, LLC's facility was with General Electric Capital Corporation (GECC). This credit facility has financed MCP, LLC's contract plastic fabrication operations in North Carolina, South Carolina and Kentucky, but is not available to MCP, LLC during the Chapter 11 Proceeding.
The two credit facilities are separately secured by the assets of the operations they support. The Company (the registrant) has no liability on the indebtedness of MCP, LLC to GECC, and there are no cross-default provisions that would affect any of the registrant's credit facilities with Harris Trust and Savings Bank, as Agent, relating to the contract metal fabrication operations in Illinois, North Carolina, and South Carolina and the contract plastics operation in Iowa.
The debt agreements for these credit facilities contain restrictions on capital expenditures, incurring additional debt or liens, making investments, mergers and acquisitions, selling assets or making payments such as dividends or stock repurchases, as well as various financial covenants.
In connection with MCP, LLC's Chapter 11 Proceeding, MCP, LLC, Holding and Kentucky entered into a debtor-in-possession financing arrangement with GECC (the "DIP financing") under which GECC is providing financing for MCP, LLC and Kentucky following the Bankruptcy Court's approval of DIP financing of up to $2,500. The DIP financing agreement is attached as Exhibit 99.1 to this Form 10-Q. The DIP financing will also allow MCP, LLC and Kentucky to use the cash generated by their operations during the Chapter 11 Proceeding. The DIP financing will be secured by a first priority security interest in MCP, LLC's and Kentucky's assets. Funding under the DIP financing is limited to specified percentages of MCP, LLC's and Kentucky's eligible accounts receivable, finished goods
9
inventory and raw materials. The DIP financing bears interest at GECC's prime rate plus two percent (2%). The Company and its metal fabrication and Iowa plastics operation do not secure and do not have any liability for the DIP financing. For further information about MCP, LLC's Chapter 11 Proceeding, see Note 9 to the unaudited financial statements included in this periodic report on Form 10-Q.
Warrant
In conjunction with MCP, LLC's amended and restated credit facility, MCP, LLC issued to GECC a warrant to purchase 70% ("Warrant Ownership Percentage") of the outstanding ownership interests (on a fully diluted basis) of MCP, LLC. This warrant relates only to Morton Custom Plastics, LLC and does not relate to either the Class A or Class B Common Stock of Morton Industrial Group, Inc. The Warrant Ownership Percentage shall be reduced to 35% if the loan is repaid in full before March 25, 2004.
At any time on or after the occurrence of (i) the scheduled maturity date, (ii) an event of default (which has occurred and is continuing), or (iii) the date of indefeasible prepayment in full of the loans and cancellation of letters of credit and permanent reduction of revolving loan commitment to zero ("Trigger Events"), the holder has the right to require MCP, LLC to purchase all or any part of the warrant ("Put Feature"). MCP, LLC also has the right to repurchase all, but not less than all, of the outstanding warrant and equity interests of the holder subsequent to a Trigger Event ("Call Feature"). The Put Feature and Call Feature each have a purchase price equal to the greater of the applicable floor price and the fair market value as determined in good faith by the board and subject to approval by the holder. The initial floor price is $500, increasing to $4,000 by the debt maturity date in August, 2006 and to $13,000 at the warrant expiration date in March, 2012.
10
The warrant is accounted for under EITF 00-19 "Accounting for Derivative Financial Instruments Indexed to, and Potentially Settled in, a Company's Own Stock." Since the warrant can be settled for cash at the holder's option, it was recorded as a liability and as a discount on the related debt at its estimated fair value, at the date of issue, of $135. This instrument is to be adjusted to fair value each period with a corresponding charge or credit to earnings. The fair value of the warrant was estimated using a multiple of projected EBITDA, less total debt. No value was assigned to the "Put Feature" at this time. The estimated value of this instrument could change significantly in the future based on changes in projected EBITDA or the estimated value of the "Put Feature".
As of the date of filing of this Form 10-Q, no rights under the warrant have been exercised, although events of default have occurred. See "Liquidity and Capital Resources" for additional information about the two credit agreements. See also Part II, Item 3, "Defaults Upon Senior Securities" of this report on Form 10-Q.
(8) Goodwill and Transition Adjustment.
The Company adopted Financial Accounting Standards Board Statement No. 142, "Goodwill and Other Intangible Assets" (SFAS No. 142), effective January 1, 2002, and recorded a non-cash transition charge of $8,118, or a $1.76 loss per share, for impairment of goodwill.
The charge has been treated as the cumulative effect of a change in accounting principle. On January 1, 2002, the fair value of one of the Company's reporting units (based on a multiple of projected EBITDA, less total debt) was less than the carrying value of its net assets, including goodwill, which indicated an impairment of goodwill. Under SFAS No. 142, fair value was allocated to the assets and liabilities of the reporting unit based on the purchase accounting method. This calculation indicated that the full amount of goodwill was impaired at the date of adoption of SFAS No. 142.
The following table presents earnings (loss) before the cumulative effect of a change in accounting principle for the three and nine months ended September 28, 2002 as compared to the prior year periods after adjustment for goodwill amortization:
| |
Three months ended |
Nine months ended |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
September 28, 2002 |
September 29, 2001 |
September 28, 2002 |
September 29, 2001 |
||||||||||
| |
|
(Restated) |
|
(Restated) |
||||||||||
| |
(in thousands, except per share amounts) |
|||||||||||||
| Net loss available to common stockholders | ||||||||||||||
| As reported | $ | (4,978 | ) | $ | (1,901 | ) | $ | (17,283 | ) | $ | (3,833 | ) | ||
| Goodwill amortization | 95 | 285 | ||||||||||||
| Adjusted | $ | |||||||||||||