UNITED STATES
SECURITIES & EXCHANGE COMMISSION
FORM 10-Q
(Mark One)
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2004
OR
[ ] 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 000-08822
Cavco Industries, Inc.
| Delaware | 56-2405642 | |
| (State or other jurisdiction of | (IRS Employer | |
| incorporation or organization) | Identification Number) |
1001 North Central Avenue, Suite 800, Phoenix, Arizona 85004
(Address of principal executive offices)
(Zip Code)
(602) 256-6263
(Former name, former address and former fiscal year, if changed since last year)
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 [X] No [ ]
Indicate by check mark whether the registrant is an accelerated filer (as defined in Exchange Act Rule 12b-2). Yes [X] No [ ]
Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the close of the latest practicable date.
| Class | Outstanding at November 1, 2004 | |
| Common Stock, $.01 Par Value | 3,144,365 Shares |
CAVCO INDUSTRIES, INC. AND SUBSIDIARY
Form 10-Q Table of Contents
September 30, 2004
| Page |
||||||||
Part I. FINANCIAL INFORMATION |
||||||||
Item 1. Financial Statements |
||||||||
| 1 | ||||||||
| 2 | ||||||||
| 3 | ||||||||
| 4 - 8 | ||||||||
| 9 - 11 | ||||||||
| 11 | ||||||||
| 12 | ||||||||
| 12 | ||||||||
| 13 | ||||||||
| EX-31.1 | ||||||||
| EX-31.2 | ||||||||
| EX-32.1 | ||||||||
| EX-32.2 | ||||||||
CAVCO INDUSTRIES, INC. AND SUBSIDIARY
| September 30, | March 31, | |||||||
| 2004 |
2004 |
|||||||
| (Unaudited) | ||||||||
ASSETS |
||||||||
Current assets |
||||||||
Cash |
$ | 35,783 | $ | 30,775 | ||||
Restricted cash |
1,281 | 827 | ||||||
Accounts receivable |
7,201 | 6,479 | ||||||
Inventories |
9,742 | 7,995 | ||||||
Prepaid expenses and other current assets |
1,031 | 1,701 | ||||||
Deferred income taxes |
3,680 | 3,570 | ||||||
Retail assets held for sale |
1,347 | 2,941 | ||||||
Total current assets |
60,065 | 54,288 | ||||||
Property, plant and equipment, at cost: |
||||||||
Land |
2,330 | 2,330 | ||||||
Buildings and improvements |
5,058 | 5,043 | ||||||
Machinery and equipment |
6,334 | 6,216 | ||||||
| 13,722 | 13,589 | |||||||
Accumulated depreciation |
(6,103 | ) | (5,369 | ) | ||||
| 7,619 | 8,220 | |||||||
Goodwill |
67,346 | 67,346 | ||||||
Total assets |
$ | 135,030 | $ | 129,854 | ||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
Current liabilities |
||||||||
Accounts payable |
$ | 5,290 | $ | 6,105 | ||||
Accrued liabilities |
19,934 | 18,986 | ||||||
Total current liabilities |
25,224 | 25,091 | ||||||
Deferred income taxes |
7,910 | 6,830 | ||||||
Commitments and contingencies |
||||||||
Stockholders equity |
||||||||
Preferred Stock, $.01 par value, 1,000,000 shares authorized; |
||||||||
No shares issued or outstanding |
| | ||||||
Common Stock, $.01 par value; 10,000,000 shares authorized; |
||||||||
Outstanding 3,144,365 shares |
31 | 31 | ||||||
Additional paid-in capital |
120,030 | 120,030 | ||||||
Unamortized value of restricted stock |
(438 | ) | (563 | ) | ||||
Accumulated deficit |
(17,727 | ) | (21,565 | ) | ||||
Total stockholders equity |
101,896 | 97,933 | ||||||
Total liabilities and stockholders equity |
$ | 135,030 | $ | 129,854 | ||||
See Notes to Consolidated Financial Statements
1
CAVCO INDUSTRIES, INC. AND SUBSIDIARY
| Three Months Ended | Six Months Ended | |||||||||||||||
| September 30, |
September 30, |
|||||||||||||||
| 2004 |
2003 |
2004 |
2003 |
|||||||||||||
Net sales |
$ | 38,635 | $ | 30,820 | $ | 74,572 | $ | 60,335 | ||||||||
Cost of sales |
31,366 | 25,526 | 61,210 | 49,740 | ||||||||||||
Gross profit |
7,269 | 5,294 | 13,362 | 10,595 | ||||||||||||
Selling, general and administrative expenses |
4,068 | 3,454 | 7,418 | 7,139 | ||||||||||||
Income from operations |
3,201 | 1,840 | 5,944 | 3,456 | ||||||||||||
Interest income |
100 | 48 | 201 | 75 | ||||||||||||
Income from continuing operations before
income taxes |
3,301 | 1,888 | 6,145 | 3,531 | ||||||||||||
Income tax expense |
(1,320 | ) | (755 | ) | (2,457 | ) | (755 | ) | ||||||||
Income from continuing operations |
1,981 | 1,133 | 3,688 | 2,776 | ||||||||||||
Income (loss) from discontinued retail operations
less income taxes of $100 in 2004 |
150 | | 150 | (73 | ) | |||||||||||
Net Income |
$ | 2,131 | $ | 1,133 | $ | 3,838 | $ | 2,703 | ||||||||
Net income per share (basic): |
||||||||||||||||
Continuing operations |
$ | 0.63 | $ | 0.36 | $ | 1.17 | ||||||||||
Discontinued retail operations |
0.05 | | 0.05 | |||||||||||||
Net Income |
$ | 0.68 | $ | 0.36 | $ | 1.22 | ||||||||||
Net income per share (diluted): |
||||||||||||||||
Continuing operations |
$ | 0.61 | $ | 0.36 | $ | 1.13 | ||||||||||
Discontinued retail operations |
0.05 | | 0.05 | |||||||||||||
Net Income |
$ | 0.66 | $ | 0.36 | $ | 1.18 | ||||||||||
Weighted average shares outstanding: |
||||||||||||||||
Basic |
3,144,365 | 3,146,495 | 3,144,365 | |||||||||||||
Diluted |
3,260,264 | 3,146,495 | 3,261,089 | |||||||||||||
Proforma financial information: |
||||||||||||||||
Income from continuing operations
before income taxes |
$ | 3,531 | ||||||||||||||
Proforma income tax expense |
(1,412 | ) | ||||||||||||||
Proforma income from continuing
operations |
2,119 | |||||||||||||||
Proforma loss from discontinued
operations, net of proforma taxes |
(44 | ) | ||||||||||||||
Proforma net income |
$ | 2,075 | ||||||||||||||
Proforma net income (loss) per share Basic
and Diluted: |
||||||||||||||||
Continuing operations |
$ | 0.68 | ||||||||||||||
Discontinued operations |
(0.01 | ) | ||||||||||||||
Net income |
$ | 0.67 | ||||||||||||||
Proforma weighted average shares
outstanding Basic and Diluted |
3,118,947 | |||||||||||||||
See Notes to Consolidated Financial Statements
2
CAVCO INDUSTRIES, INC. AND SUBSIDIARY
| Six Months Ended September 30, |
||||||||
| 2004 |
2003 |
|||||||
OPERATING ACTIVITIES |
||||||||
Net income |
$ | 3,838 | $ | 2,703 | ||||
Adjustments to reconcile net income to net
cash provided by operating activities: |
||||||||
Depreciation |
547 | 604 | ||||||
Amortization of restricted stock |
125 | 312 | ||||||
Deferred income taxes provision |
970 | 544 | ||||||
Impairment charges |
270 | |||||||
Changes in operating assets and liabilities: |
||||||||
Restricted cash |
(454 | ) | 428 | |||||
Accounts receivable |
(722 | ) | (174 | ) | ||||
Inventories |
(153 | ) | 1,729 | |||||
Prepaid expenses and other current assets |
670 | (318 | ) | |||||
Accounts payable and accrued liabilities |
133 | 3,384 | ||||||
Net cash provided by operating activities |
5,224 | 9,212 | ||||||
INVESTING ACTIVITIES |
||||||||
Purchases of property, plant and equipment |
(216 | ) | (146 | ) | ||||
Net cash used in investing activities |
(216 | ) | (146 | ) | ||||
FINANCING ACTIVITIES |
||||||||
Funding provided by Centex |
| 12,224 | ||||||
Net cash provided by financing activities |
| 12,224 | ||||||
Net increase in cash |
5,008 | 21,290 | ||||||
Cash at beginning of period |
30,775 | | ||||||
Cash at end of period |
$ | 35,783 | $ | 21,290 | ||||
Supplemental disclosures of cash flow information: |
||||||||
Cash paid during the period for income taxes |
$ | 1,392 | ||||||
Supplemental schedule of noncash financing activities: |
||||||||
Issuance of restricted stock |
$ | 1,000 | ||||||
Assumption of net deferred tax liability |
$ | 700 | ||||||
See Notes to Consolidated Financial Statements
3
CAVCO INDUSTRIES, INC. AND SUBSIDIARY
1. Basis of Presentation
The consolidated interim financial statements include the accounts of Cavco Industries, Inc. (Cavco Inc.) and its wholly-owned subsidiary (collectively, the Company) after elimination of all significant intercompany balances and transactions. The statements have been prepared, without audit, in accordance with United States generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with United States generally accepted accounting principles have been condensed or omitted.
In the opinion of the Company, all adjustments (consisting of normal, recurring accruals) necessary to present fairly the information in the consolidated financial statements of the Company have been included. The results of operations for such interim periods are not necessarily indicative of results for the full year. The Company suggests that these consolidated financial statements be read in conjunction with the consolidated financial statements and the notes to consolidated financial statements included in the Companys Form 10-K Annual Report filed with the Securities and Exchange Commission on May 24, 2004 (the Form 10-K).
Effective June 30, 2003, Cavco Industries, LLC (Cavco LLC) was merged into Cavco Inc. and 100% of the outstanding shares of common stock of Cavco Inc. were distributed to the stockholders of Centex Corporation (Centex), Cavco Inc.s parent company. Subsequent to this distribution, Cavco Inc. became a separate public company.
Prior to June 30, 2003, Cavco LLC was incorporated into the consolidated Federal income tax returns of Centex. Therefore, income taxes are not provided for prior to June 30, 2003. As a result of the distribution described above, proforma tax amounts have been presented on the face of the consolidated income statement for the six months ended September 30, 2003 as if the Company was a stand-alone taxable entity. Proforma income tax expense is calculated assuming a 40% effective tax rate. As a stand-alone taxable entity, the deferred taxes associated with its assets and liabilities have been assumed by the Company from Centex and recorded in its financial statements. The Companys deferred tax assets primarily result from financial accruals and its deferred tax liabilities result from excess tax amortization of goodwill.
For a description of significant accounting policies used by the Company in the preparation of its consolidated financial statements, please refer to Note 1 of the notes to consolidated financial statements in the Form 10-K.
Accounting For Stock Based Compensation The Company accounts for its stock-based compensation programs under APB No. 25, Accounting for Stock Issued to Employees and related interpretations, under which no compensation expense has been recognized, as all options have been granted with an exercise price equal to the fair value of the common stock on the date of grant. The Company has adopted the disclosure-only provisions of SFAS No. 123, Accounting for Stock Based Compensation, as amended by SFAS No. 148, Accounting for Stock Based Compensation-Transition and Disclosure. For the disclosure requirements of SFAS No. 123 as amended by SFAS 148, the fair value of each option grant as of the date of the grant was estimated using the Black-Scholes option pricing method. The assumptions used for the three and six months ended September 30, 2004 were volatility of 28.9%, risk-free interest rate of 3.6%, dividend rate of 0.0% and an expected life of the options of 5 years.
4
Options granted generally vest over a three-year period with 25% becoming vested on the grant date and the remainder becoming vested in cumulative 25% increments on each of the first three anniversaries of the grant date. Had compensation cost been determined as prescribed by SFAS No. 123, utilizing the assumptions detailed above and amortizing the resulting fair value of the stock options granted over the respective vesting period of the options, net income and earnings per share would have been reduced to the proforma amounts for the three and six months ended September 30, 2004 as follows. The Company had not granted any options prior to September 30, 2003.
| Three Months | Six Months | |||||||
| Ended | Ended | |||||||
| September 30, | September 30, | |||||||
| 2004 |
2004 |
|||||||
Net income, as reported |
$ | 2,131 | $ | 3,838 | ||||
Less: Total stock-based employee compensation determined
under the fair value based method for all awards, net of
related tax effects of $64 and $171, respectively |
(96 | ) | (257 | ) | ||||
Proforma net income |
$ | 2,035 | $ | 3,581 | ||||
Basic net income per share: |
||||||||
As reported |
$ | 0.68 | $ | 1.22 | ||||
Pro forma |
$ | 0.65 | $ | 1.14 | ||||
Diluted net income per share: |
||||||||
As reported |
$ | 0.66 | $ | 1.18 | ||||
Pro forma |
$ | 0.63 | $ | 1.10 | ||||
2. Discontinued Operations
The Company has initiated plans to dispose of certain of its retail sales centers and these operations are classified as discontinued retail operations. Retail assets held for sale represent finished goods inventories to be liquidated in conjunction with the disposal of these retail sales centers. Income from discontinued retail operations for the three and six months ended September 30, 2004 resulted from better than anticipated results from liquidating retail inventories at our closed retail locations. This income was partially offset by an accrual for the estimated remaining lease costs for one retail location closed during the period. The loss from discontinued retail operations for the six months ended September 30, 2003 primarily represents accrued lease costs related to one of the retail locations closed during that period. Net sales for the retail sales centers to be disposed of were $3,693 and $5,747 for the three month periods ended September 30, 2004 and 2003, respectively and $8,193 and $12,359 for the six month periods ended September 30, 2004 and 2003, respectively.
3. Inventories
Raw materials inventories are valued at the lower of cost (first-in, first-out method which approximates actual cost) or market. Finished goods are valued at the lower of cost or market, using the specific identification method. Inventories at September 30, 2004 and March 31, 2004 were as follows:
| September 30, | March 31, | |||||||
| 2004 |
2004 |
|||||||
Raw materials |
$ | 3,797 | $ | 3,004 | ||||
Work in process |
2,024 | 1,981 | ||||||
Finished goods |
3,921 | 3,010 | ||||||
Total inventories |
$ | 9,742 | $ | 7,995 | ||||
5
4. Revolving line of credit
The Company has established a $15 million revolving line of credit facility (RLC) with Bank One, NA. As of September 30, 2004, $495 of the line amount is reserved for an outstanding letter of credit issued for the Companys workers compensation program. The Company has not made any draws under the RLC. The outstanding principal amount of borrowings under the RLC bears interest at the Companys election at either the prime rate or the London Interbank Offered Rate plus 1.75%. The RLC expires on July 31, 2006.
The RLC contains certain restrictive and financial covenants, which, among other things, limit the Companys ability to pledge assets and incur additional indebtedness, and requires the Company to maintain certain defined leverage and fixed charge coverage ratios.
5. Warranties
Homes are warranted against manufacturing defects for a period of one year commencing at the time of sale to the retail customer. Estimated costs relating to home warranties are provided at the date of sale. The Company has provided a liability for estimated future warranty costs relating to homes sold, based upon managements assessment of historical experience factors and current industry trends. Activity in the liability for estimated warranties was as follows:
| Three Months Ended | Six Months Ended | |||||||||||||||
| September 30, |
September 30, |
|||||||||||||||
| 2004 |
2003 |
2004 |
2003 |
|||||||||||||
Balance at beginning of period |
$ | 4,601 | $ | 4,213 | $ | 4,596 | $ | 4,241 | ||||||||
Charged to costs and expenses |
1,361 | 1,561 | 2,866 | 3,081 | ||||||||||||
Deductions |
(1,387 | ) | (1,458 | ) | (2,887 | ) | (3,006 | ) | ||||||||
Balance at end of period |
$ | 4,575 | $ | 4,316 | $ | 4,575 | $ | 4,316 | ||||||||
6. Contingencies
The Company is contingently liable under terms of repurchase agreements with financial institutions providing inventory financing for independent retailers of its products. These arrangements, which are customary in the industry, provide for the repurchase of products sold to retailers in the event of default by the retailer. The risk of loss under these agreements is spread over numerous retailers. The price the Company is obligated to pay generally declines over the period of the agreement and is further reduced by the resale value of repurchased homes. The maximum amount for which the Company was contingently liable under such agreements approximated $20,775 at September 30, 2004. The Company has a reserve for repurchase commitments based on prior experience and market conditions of $2,000 at September 30, 2004 and March 31, 2004. In connection with the repurchase agreement with one financial institution, the Company has provided a guaranty in the amount of $300 to guaranty payment should one of the Companys larger independent dealers default on certain of its obligations in the event of a repurchase by the lender. The potential liability related to this guaranty is included in the Companys reserve for repurchase commitments.
The Company is engaged in various legal proceedings that are incidental to and arise in the course of its business. Certain of the cases filed against the Company and other companies engaged in businesses similar to the Company allege, among other things, breach of contract and warranty, product liability and personal injury. Legal fees associated with these lawsuits are expensed as incurred. In the opinion of management, the ultimate liability, if any, with respect to the proceedings in which the Company is currently involved is not expected to have a material adverse effect on the Companys financial position or results of operations. However, the potential exists for unanticipated material adverse judgments against the Company.
6
7. Earnings Per Share
The following table sets forth the computation of basic and diluted earnings per share. For the six months ended September 30, 2003, proforma net income includes the proforma income tax provision discussed in Note 1.
| Three Months Ended | Six Months Ended | |||||||||||||||
| September 30, |
September 30, |
|||||||||||||||
| 2004 |
2003 |
2004 |
2003 |
|||||||||||||
Net income |
$ | 2,131 | $ | 1,133 | $ | 3,838 | ||||||||||
Weighted average shares outstanding: |
||||||||||||||||
Basic |
3,144,365 | 3,146,495 | 3,144,365 | |||||||||||||
Add: Effect of dilutive stock options |
115,899 | | 116,724 | |||||||||||||
Diluted |
3,260,264 | 3,146,495 | 3,261,089 | |||||||||||||
Net income per share: |
||||||||||||||||
Basic |
$ | 0.68 | $ | 0.36 | $ | 1.22 | ||||||||||
Diluted |
$ | 0.66 | $ | 0.36 | $ | 1.18 | ||||||||||
Proforma net income |
$ | 2,075 | ||||||||||||||
Proforma weighted average shares
outstanding: |
||||||||||||||||
Basic |
3,118,947 | |||||||||||||||
Add: Effect of dilutive stock options |
| |||||||||||||||
Diluted |
3,118,947 | |||||||||||||||
Proforma net income per share: |
||||||||||||||||
Basic |
$ | 0.67 | ||||||||||||||
Diluted |
$ | 0.67 | ||||||||||||||
8. Impairment Charges
Due to weak industry conditions in the market served by one of the Companys retail locations leading to a reduction in the cash flows generated by this location, the Company recognized an impairment charge of $270 in September 30, 2004 for the write down of the buildings, improvements and equipment at this location. The amount of the charge represented the difference between the net book value of these assets and their fair value which was determined by comparison to sales prices for similar assets. The charge is included in selling, general and administrative expenses in the Companys Retail segment.
7
9. Business Segment Information
The Company operates in two business segments in the manufactured housing industry Manufacturing and Retail. Through its Manufacturing segment, the Company designs and manufactures homes which are sold primarily in the Southwestern and Western United States to a network of dealers which includes Company-owned retail locations comprising the Retail segment. The Companys Retail segment derives its revenues from home sales to individuals. The accounting policies of the segments are the same as those described in the Form 10-K. Retail segment results include retail profits from the sale of homes to consumers but do not include any manufacturing segment profits associated with the homes sold. Intercompany transactions between reportable operating segments are eliminated in consolidation. Each segments results include corporate office costs that are directly and exclusively incurred for the segment. The following table summarizes information with respect to the Companys business segments for the periods indicated:
| Three Months Ended | Six Months Ended | |||||||||||||||
| September 30, |
September 30, |
|||||||||||||||
| 2004 |
2003 |
2004 |
2003 |
|||||||||||||
Net sales |
||||||||||||||||
Manufacturing |
$ | 38,338 | $ | 28,756 | $ | 73,283 | $ | 57,377 | ||||||||
Retail |
2,204 | 4,421 | 4,935 | 8,450 | ||||||||||||
Less: Intercompany |
(1,907 | ) | (2,357 | ) | (3,646 | ) | (5,492 | ) | ||||||||
Total consolidated net
sales |
$ | 38,635 | $ | 30,820 | $ | 74,572 | $ | 60,335 | ||||||||
Income (loss) from operations |
||||||||||||||||
Manufacturing |
$ | 5,117 | $ | 3,105 | $ | 8,888 | $ | 6,143 | ||||||||
Retail |
(446 | ) | (92 | ) | (548 | ) | (167 | ) | ||||||||
Intercompany profit in
inventory |
85 | 60 | 285 | 60 | ||||||||||||
General corporate charges |
(1,555 | ) | (1,233 | ) | (2,681 | ) | (2,580 | ) | ||||||||
Total consolidated income
from operations |
$ | 3,201 | $ | 1,840 | $ | 5,944 | $ | 3,456 | ||||||||
Depreciation |
||||||||||||||||
Manufacturing |
$ | 189 | $ | 200 | $ | 385 | $ | 398 | ||||||||
Retail |
41 | 40 | 79 | 78 | ||||||||||||
Corporate |
42 | 59 | 83 | 128 | ||||||||||||
Total consolidated
depreciation |
$ | 272 | $ | 299 | $ | 547 | $ | 604 | ||||||||