Back to GetFilings.com



Table of Contents

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

________________________

FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (D) OF THE SECURITIES
EXCHANGE ACT OF 1934

For the Quarterly Period ended March 31, 2004

Commission File No. 33-93644

DAY INTERNATIONAL GROUP, INC.
130 West Second Street
Dayton, Ohio 45402
(937) 224-4000

State of Incorporation:   Delaware

IRS Employer Identification No.:   31-1436349

Securities Registered Pursuant to Section 12 (b) of the Act:   None

Securities Registered Pursuant to Section 12 (g) of the Act:   None

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 Rule 12b-2 of the Exchange Act).   Yes   No   X

There were 23,323 Common Shares of the Company, $0.01 per share par value, outstanding as of May 1, 2004.

 


DAY INTERNATIONAL GROUP, INC.
INDEX

             
        Page
PART I   FINANCIAL INFORMATION        
 
           
  Financial Statements:        
 
           
  Condensed Consolidated Balance Sheets as of March 31, 2004 and December 31, 2003     3  
 
           
  Condensed Consolidated Statements of Operations for the three months ended March 31, 2004 and 2003     4  
 
           
  Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2004 and 2003     5  
 
           
  Notes to Condensed Consolidated Financial Statements     6  
 
           
  Management’s Discussion and Analysis of Financial Condition and Results of Operations     17  
 
           
  Quantitative and Qualitative Disclosures About Market Risk     20  
 
           
  Controls and Procedures     21  
 
           
PART II   OTHER INFORMATION        
 
           
  Changes in Securities, Use of Proceeds and Issuer Repurchases of Equity Securities     22  
 
           
  Exhibits and Reports on Form 8-K     22  
 
           
        22  
 EX-31.1 Certification of CEO
 EX-31.2 Certification of CFO
 EX-32.1 Certification of CEO Section 906
 EX-32.2 Certification of CFO Section 906

2


Table of Contents

PART I FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

DAY INTERNATIONAL GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
MARCH 31, 2004 AND DECEMBER 31, 2003
(In thousands)

                 
ASSETS   2004   2003
Cash and cash equivalents
  $ 2,513     $ 726  
Accounts receivable (less allowance for doubtful accounts of $3,540 and $3,407)
    49,931       44,687  
Inventories (Note B)
    50,421       48,652  
Other current assets
    13,544       12,881  
 
               
Total current assets
    116,409       106,946  
Property, plant and equipment, net of accumulated depreciation of $52,175 and $49,529
    73,030       74,167  
Goodwill
    142,526       142,580  
Intangible assets (net of accumulated amortization of $36,507 and $35,306)
    21,898       23,223  
Other assets
    21,916       24,624  
 
               
TOTAL ASSETS
  $ 375,779     $ 371,540  
 
               
 
               
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
               
Accounts payable
  $ 11,887     $ 7,563  
Current maturities of long-term debt
    3,771       3,489  
Other current liabilities
    27,810       29,421  
 
               
Total current liabilities
    43,468       40,473  
Long-term and subordinated long-term debt
    275,311       276,331  
Other long-term liabilities
    34,693       35,811  
Redeemable preferred stock (Note C)
    152,211       146,649  
STOCKHOLDERS’ EQUITY (DEFICIT):
               
Common shares
    1       1  
Contra-equity associated with the assumption of majority shareholder’s bridge loan
    (68,673 )     (68,772 )
Retained earnings (deficit)
    (67,195 )     (65,180 )
Accumulated other comprehensive loss
    5,963       6,227  
 
               
Total stockholders’ equity (deficit)
    (129,904 )     (127,724 )
 
               
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
  $ 375,779     $ 371,540  
 
               

See notes to condensed consolidated financial statements.

3


Table of Contents

DAY INTERNATIONAL GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
THREE MONTHS ENDED MARCH 31, 2004 AND 2003
(In thousands)

                 
    2004   2003
NET SALES
  $ 89,713     $ 68,819  
 
               
COST OF GOODS SOLD
    56,382       44,137  
 
               
 
               
GROSS PROFIT
    33,331       24,682  
 
               
SELLING, GENERAL AND ADMINISTRATIVE
    20,100       14,549  
AMORTIZATION OF INTANGIBLES
    9       201  
MANAGEMENT FEES
    250       250  
 
               
 
               
OPERATING PROFIT
    12,972       9,682  
 
               
OTHER EXPENSES:
               
Interest expense:
               
Long-term debt (including amortization of deferred financing costs and discount of $426 and $587)
    5,636       6,525  
Redeemable preferred stock dividends (including amortization of discount and issuance costs of $47)
    5,562          
Other (income) expense—net
    (878 )     (777 )
 
               
 
               
INCOME (LOSS) BEFORE INCOME TAXES
    2,652       3,934  
 
               
INCOME TAX EXPENSE
    4,667       1,485  
 
               
 
               
NET INCOME (LOSS)
    (2,015 )     2,449  
 
               
PREFERRED STOCK DIVIDENDS
            (4,758 )
 
               
AMORTIZATION OF PREFERRED STOCK DISCOUNT AND ISSUANCE COSTS
            (47 )
 
               
 
               
NET LOSS AVAILABLE TO COMMON SHAREHOLDERS
  $ (2,015 )   $ (2,356 )
 
               

See notes to condensed consolidated financial statements.

4


Table of Contents

DAY INTERNATIONAL GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
THREE MONTHS ENDED MARCH 31, 2004 AND 2003
(In thousands)

                 
    2004   2003
CASH FLOWS FROM OPERATING ACTIVITIES:
               
Net income (loss)
  $ (2,015 )   $ 2,449  
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
               
Depreciation and amortization
    3,720       3,856  
Interest expense—redeemable preferred stock dividends
    5,562          
Deferred income taxes
    2,421       (647 )
Equity in earnings of investees
    (23 )        
Foreign currency (gain) loss
    (412 )     (821 )
(Gain) on disposal of fixed assets
    (360 )        
Change in operating assets and liabilities
    (5,303 )     (3,103 )
 
               
Net cash provided by operating activities
    3,590       1,734  
 
               
CASH FLOWS FROM INVESTING ACTIVITIES:
               
Cash paid for acquisitions
    (1,254 )     (500 )
Capital expenditures
    (995 )     (2,374 )
Proceeds from sale of property
    360          
 
               
Net cash used in investing activities
    (1,889 )     (2,874 )
 
               
CASH FLOWS FROM FINANCING ACTIVITIES:
               
Proceeds from exercise of stock options
    25          
Payments on term loans
    (3,454 )     (3,150 )
Net (payments on) proceeds from revolving credit facility
    3,500       5,000  
 
               
Net cash provided by (used in) financing activities
    71       1,850  
 
               
EFFECT OF EXCHANGE RATE CHANGES ON CASH
    15       64  
 
               
Net increase (decrease) in cash and cash equivalents
    1,787       774  
Cash and cash equivalents at beginning of period
    726       996  
 
               
 
               
Cash and cash equivalents at end of period
  $ 2,513     $ 1,770  
 
               
 
               
NON-CASH TRANSACTIONS:
               
Preferred stock dividend
          $ 1,901  
 
               
Amortization of preferred stock discount
          $ 47  
 
               
Short-term note payable for acquisition
          $ 1,452  
 
               

See notes to condensed consolidated financial statements.

5


Table of Contents

DAY INTERNATIONAL GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(In thousands)

A. BASIS OF PRESENTATION

The balance sheet as of December 31, 2003, is condensed financial information derived from the audited balance sheet. The interim financial statements are unaudited. The financial statements of Day International Group, Inc. have been prepared in accordance with accounting principles generally accepted in the United States and, in the opinion of management, reflect all adjustments (consisting of normal recurring accruals) necessary for a fair presentation in accordance with accounting principles generally accepted in the United States for the periods presented. The results of operations and cash flows for the interim periods presented are not necessarily indicative of the results for the full year.

B. INVENTORIES

Inventories as of March 31, 2004 and December 31, 2003, consist of:

                 
    2004   2003
Finished goods
  $ 25,293     $ 24,917  
Work in process
    5,372       5,453  
Raw materials
    19,756       18,282  
 
               
 
  $ 50,421     $ 48,652  
 
               

C. REDEEMABLE PREFERRED STOCK

The Company’s 121/4% Senior Exchangeable Preferred Stock require that dividends must be paid in cash after March 15, 2003. The Company has not paid cash dividends after March 15, 2003, because of certain restrictions in the Company’s Senior Secured Credit Agreement and Notes Indentures limiting the ability to pay cash dividends. If not paid for four consecutive quarters, the holders of the Exchangeable Preferred Stock have the right to elect two directors to the Board of Directors until the dividends in arrears have been paid. All dividends through March 15, 2003, have been in the form of additional fully-paid and non-assessable shares of Exchangeable Preferred Stock. Dividends-in-arrears are $8,206 as of March 31, 2004, which are included in the redeemable preferred stock balance.

In May 2003, the FASB issued SFAS No. 150, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity. This statement establishes standards for how an issuer classifies and measures certain financial instruments with characteristics of both liabilities and equity and requires that the Company’s redeemable preferred stock be recorded in the same manner as long-term debt. The Company adopted the statement as of July 1, 2003. Beginning in the third quarter of 2003, the Company reflects the redeemable preferred stock as a liability and accrued dividends as interest expense. This statement has no effect on the cash flows of the Company, net loss available to common shareholders or the Company’s compliance with its debt covenants.

6


Table of Contents

D. INCOME TAXES

The Company’s effective income tax rate is significantly different from the statutory rates in effect as a result of the adoption of SFAS No. 150 and the inclusion of the dividends on the redeemable preferred stock in income (loss) before income taxes. The non-deductible preferred stock dividends cause a significant difference between book income and taxable income subsequent to the adoption of SFAS No. 150. In addition, the effective rate is affected by dividends from non-U.S. subsidiaries taxable in the United States.

E. BUSINESS SEGMENTS

The Company produces precision-engineered products, specializing in the design and customization of consumable image-transfer products for the graphic arts (printing) industry and consumable fiber handling products for the textile industry. The Image Transfer segment designs, manufactures and markets high-quality printing blankets and sleeves, pressroom chemicals and automatic dampening systems used primarily in the offset and flexographic printing industries. The Textile Products segment manufactures and markets precision engineered rubber cots and aprons sold to textile yarn spinners and other engineered rubber products sold to diverse markets.

Segment performance is evaluated based on operating profit results compared to the annual operating plan. Intersegment sales and transfers are not material.

The Company manages the two segments as separate strategic business units. They are managed separately because each business unit requires different manufacturing processes, technology and marketing strategies.

                 
    2004   2003
Third party sales:
               
Image Transfer
  $ 77,003     $ 55,599  
Textile Products
    12,710       13,220  
 
               
Total
  $ 89,713     $ 68,819  
 
               
Segment operating profit:
               
Image Transfer
  $ 12,558     $ 9,565  
Textile Products
    1,802       1,554  
 
               
Total
  $ 14,360     $ 11,119  
 
               

7


Table of Contents

The following is a reconciliation of the segment operating profit reported above to the amount reported in the consolidated financial statements:

                 
    2004   2003
Segment operating profit
  $ 14,360     $ 11,119  
APB #16 depreciation and amortization
    (999 )     (842 )
Non-allocated corporate expenses
    (130 )     (144 )
Amortization of intangibles
    (9 )     (201 )
Management fees
    (250 )     (250 )
 
               
Total operating profit
  $ 12,972     $ 9,682  
 
               

F. COMPREHENSIVE INCOME (LOSS)

Total comprehensive income (loss) is comprised of net income (loss), net currency translation gains and losses and net unrealized gains and losses on cash flow hedges. Total comprehensive income (loss) for the three months ended March 31, 2004 and 2003 was $(2,279) and $2,746.

G. CONTINGENCIES

Claims have been made against the Company for the costs of environmental remedial measures taken or to be taken. Reserves for such liabilities have been established and no insurance recoveries have been anticipated in the determination of the reserves. In management’s opinion, the aforementioned claims will be resolved without material adverse effect on the results of operations, financial position or cash flows of the Company.

H. STOCK-BASED COMPENSATION

As permitted by SFAS No. 123, Accounting for Stock-Based Compensation, the Company applies the intrinsic value method of recognition and measurement under Accounting Principles Board Opinion No. 25 to its stock options and warrants. No compensation expense related to employee stock options or warrants issued to directors is reflected in net income (loss). The following table illustrates the effect on net income (loss) if compensation cost for all outstanding and unvested stock option and warrants had been determined based on their fair values at the grant date, consistent with the method prescribed by SFAS No. 123:

                 
    2004   2003
Net income (loss)–as reported
  $ (2,015 )   $ 2,449  
Less–stock-based compensation expense determined using fair value based method in SFAS No. 123
    (195 )     (208 )
 
               
Pro forma net income (loss)
  $ (2,210 )   $ 2,241  
 
               

8


Table of Contents

I. RETIREMENT AND OTHER POSTRETIREMENT BENEFITS

A summary of the components of net periodic pension cost for the defined benefit retirement plans is as follows:

                 
    2004   2003
Service cost
  $ 95     $ 77  
Interest cost
    197       168  
Expected return on plan assets
    (86 )     (81 )
Actuarial loss recognized
    10       166  
 
               
Net periodic pension costs
  $ 216     $ 330  
 
               

A summary of the components of net periodic postretirement cost for the postretirement health care and life insurance benefits plans is as follows:

                 
    2004   2003
Service cost
  $ 275     $ 207  
Interest cost
    212       221  
Amortization of prior service cost
    (160 )        
Actuarial loss recognized
    59       66  
 
               
Net periodic postretirement benefit costs
  $ 386     $ 494  
 
               

On December 8, 2003, President Bush signed into law the Medicare Prescription Drug, Improvement and Modernization Act of 2003 (the “Act”). The Act expands Medicare primarily by adding a prescription drug benefit for Medicare-eligible individuals beginning in 2006. Pursuant to guidance provided in FASB Staff Position SFAS No. 106-1, the Company has chosen to defer recognition of the Act, and, accordingly, postretirement benefit obligations and net periodic postretirement benefit cost do not reflect any potential effect of the legislation. In addition, specific authoritative guidance on the accounting for certain aspects of the Act has not yet been determined and that guidance, when issued, could require the Company to change previously reported information. The Company believes that the impact of the legislation will not be material to the results of operations or financial position of the Company.

9


Table of Contents

J. SUPPLEMENTAL CONSOLIDATING INFORMATION

The Company has outstanding $115,000, 91/2% Senior Subordinated Notes (the “Notes”). The Company has no assets or operations other than its wholly-owned investment in Day International, Inc. (“Day International” or “Guarantor”). Day International has provided a full and unconditional guarantee of the Notes. The wholly-owned foreign subsidiaries of Day International are not guarantors with respect to the Notes and do not have any credit arrangements senior to the Notes. The only intercompany eliminations are the normal intercompany eliminations with regard to intercompany sales and the Company’s investment in the wholly-owned non-guarantor subsidiaries. Intercompany notes are in place, which effectively transfers the interest expense from the Company to Day International. The following are the supplemental combining condensed balance sheets as of March 31, 2004 and December 31, 2003, and the supplemental combining condensed statements of operations and cash flows for the three months ended March 31, 2004 and 2003, with the investments in the subsidiaries accounted for using the equity method. Separate complete financial statements of the Guarantor are not presented because management has determined that they are not material to the investors.

10


Table of Contents

DAY INTERNATIONAL GROUP, INC.
SUPPLEMENTAL COMBINING CONDENSED BALANCE SHEET
MARCH 31, 2004

                                         
    DAY                    
    Inter-           Non-        
    national   Guarantor   Guarantor        
    Group, Inc.   Subsidiaries   Subsidiaries   Eliminations   Consolidated
ASSETS
                                       
Cash and cash equivalents
  $ 698     $ 421     $ 1,394     $       $ 2,513  
Accounts receivable–net
            24,791       25,140               49,931  
Inventories
            29,981       20,440               50,421  
Other current assets
            7,291       6,253               13,544  
 
                                       
 
                                       
TOTAL CURRENT ASSETS
    698       62,484       53,227               116,409  
Intercompany
    277,681       (725 )     927       (277,883 )        
Property, plant and equipment, net
            43,619       29,411               73,030  
Investment in subsidiaries
    (31,801 )     47,529       (3,682 )     (12,046 )        
Intangible and other assets
            166,294       20,046               186,340  
 
                                       
 
                                       
TOTAL ASSETS
  $ 246,578     $ 319,201     $ 99,929     $ (289,929 )   $ 375,779  
 
                                       
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
                                       
Accounts payable
  $       $ 6,087     $ 5,800     $       $ 11,887  
Current maturities of long-term debt
    3,666       4       101               3,771  
Other current liabilities
    454       12,161       15,195               27,810  
 
                                       
 
                                       
TOTAL CURRENT LIABILITIES
    4,120       18,252       21,096               43,468  
Intercompany
    (53,864 )     330,328       (19,297 )     (257,167 )        
Long-term and subordinated long-term debt
    274,015       15       1,281               275,311  
Other long-term liabilities
            24,190       10,503               34,693  
Redeemable preferred stock
    152,211                               152,211  
Total stockholders’ equity (deficit)
    (129,904 )     (53,584 )     86,346       (32,762 )     (129,904 )
 
                                       
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
  $ 246,578     $ 319,201     $ 99,929     $ (289,929 )   $ 375,779  
 
                                       

11


Table of Contents

DAY INTERNATIONAL GROUP, INC.
SUPPLEMENTAL CONSOLIDATING CONDENSED BALANCE SHEET
DECEMBER 31, 2003

                                         
    DAY                    
    Inter-           Non-        
    national   Guarantor   Guarantor        
    Group, Inc.   Subsidiaries   Subsidiaries   Eliminations   Consolidated
ASSETS
                                       
Cash and cash equivalents
  $ 742     $ (742 )   $ 726     $       $ 726  
Accounts receivable — net
            22,280       22,407               44,687  
Inventories
            28,104       20,548               48,652  
Other assets
            7,186       5,695               12,881  
 
                                       
TOTAL CURRENT ASSETS
    742       56,828       49,376               106,946  
Intercompany
    278,389       (811 )     1,012       (278,590 )        
Property, plant and equipment — net
            44,329       29,838               74,167  
Investment in subsidiaries
    (35,348 )     44,173       (3,682 )     (5,143 )        
Intangible and other assets
            169,969       20,458               190,427  
 
                                       
TOTAL ASSETS
  $ 243,783     $ 314,488     $ 97,002     $ (283,733 )   $ 371,540  
 
                                       
 
                                       
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
                                       
Accounts payable
  $       $ 3,415     $ 4,148     $       $ 7,563  
Current maturities of long-term debt
    3,376       4       109               3,489  
Accrued associate related costs and other expenses
    3,229       13,171       13,021               29,421  
 
                                       
TOTAL CURRENT LIABILITIES
    6,605       16,590       17,278               40,473  
Intercompany
    (56,760 )     330,798       (16,552 )     (257,486 )        
Long-term and subordinated long-term debt
    275,013       16       1,302               276,331  
Other long-term liabilities
          24,111       11,700             35,811  
Redeemable preferred stock
    146,649                               146,649  
Total stockholders’ equity (deficit)
    (127,724 )     (57,027 )     83,274       (26,247 )     (127,724 )
 
                                       
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
  $ 243,783     $ 314,488     $ 97,002     $ (283,733 )   $ 371,540  
 
                                       

12


Table of Contents

DAY INTERNATIONAL GROUP, INC.
SUPPLEMENTAL COMBINING CONDENSED STATEMENT OF OPERATIONS
THREE MONTHS ENDED MARCH 31, 2004

                                         
    DAY                    
    Inter-           Non-        
    national   Guarantor   Guarantor        
    Group, Inc.   Subsidiaries   Subsidiaries   Eliminations   Consolidated
Net sales
  $       $ 52,949     $ 36,764     $       $ 89,713  
Cost of goods sold
            33,476       22,906               56,382  
 
                                       
Gross profit
            19,473       13,858               33,331  
Selling, general and administrative
    1       12,729       7,370               20,100  
Amortization of intangibles
            9                       9  
Management fees
            250                       250  
 
                                       
Operating profit
    (1 )     6,485       6,488               12,972  
Other expenses (income):
                                       
Equity in (earnings) loss of subsidiaries
    (3,546 )     (3,344 )             6,890          
Interest expense
    5,562       5,631       5               11,198  
Other (income) expense
    (3 )     (2,131 )     1,256               (878 )
 
                                       
Income (loss) before income taxes
    (2,014 )     6,329       5,227       (6,890 )     2,652  
Income tax expense (benefit)
    1       2,783       1,883               4,667  
 
                                       
Net income (loss)
  $ (2,015 )   $ 3,546     $ 3,344     $ (6,890 )   $ (2,015 )
 
                                       

13


Table of Contents

DAY INTERNATIONAL GROUP, INC.
SUPPLEMENTAL COMBINING CONDENSED STATEMENT OF OPERATIONS
THREE MONTHS ENDED MARCH 31, 2003

                                         
    DAY                    
    Inter-           Non-        
    national   Guarantor   Guarantor        
    Group, Inc.   Subsidiaries   Subsidiaries   Eliminations   Consolidated
Net sales
  $       $ 35,713     $ 33,106     $       $ 68,819  
Cost of goods sold
            23,403       20,734               44,137  
 
                                       
Gross profit
            12,310       12,372               24,682  
Selling, general and administrative
    45       8,486       6,018               14,549  
Amortization of intangibles
            201                       201  
Management fees
            250                       250  
 
                                       
Operating profit
    (45 )     3,373       6,354               9,682  
Other expenses (income):
                                       
Equity in (earnings) loss of subsidiaries
    (2,476 )     (3,339 )             5,815          
Interest expense
            6,491       34               6,525  
Other (income) expense
            (1,667 )     890               (777 )
 
                                       
Income (loss) before income taxes
    2,431       1,888       5,430       (5,815 )     3,934  
Income tax expense (benefit)
    (18 )     (588 )     2,091               1,485  
 
                                       
Net income (loss)
  $ 2,449     $ 2,476     $ 3,339     $ (5,815 )   $ 2,449  
 
                                       

14


Table of Contents

DAY INTERNATIONAL GROUP, INC.
SUPPLEMENTAL COMBINING CONDENSED STATEMENT OF CASH FLOWS
THREE MONTHS ENDED MARCH 31, 2004

                                         
    DAY                    
    Inter-           Non-        
    national   Guarantor   Guarantor        
    Group, Inc.   Subsidiaries   Subsidiaries   Eliminations   Consolidated
Cash Flows From Operating Activities:
                                       
Net income (loss)
  $ (2,015 )   $ 3,546     $ 3,344     $ (6,890 )   $ (2,015 )
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
                                       
Depreciation and amortization
            2,607       1,113               3,720  
Interest expense—redeemable preferred stock
    5,562                               5,562  
Equity in (earnings) loss of subsidiaries
    (3,546 )     (3,344 )             6,890          
Deferred income taxes and other
            3,253       (832 )             2,421  
Equity in earnings of investees
            (23 )                     (23 )
Foreign currency (gain) loss
            (1,398 )     986               (412 )
(Gain) on disposal of fixed assets
                    (360 )             (360 )
Changes in operating assets and liabilities
    (2,775 )     688       (3,216 )             (5,303 )
 
                                       
Net cash provided by operating activities
    (2,774 )     5,329       1,035               3,590  
Cash Flows From Investing Activities:
                                       
Cash paid for acquisitions
            (1,254 )                     (1,254 )
Capital expenditures
            (688 )     (307 )             (995 )
Proceeds from sale of property
                    360               360  
 
                                       
Net cash used in investing activities
            (1,942 )     53               (1,889 )
Cash Flows From Financing Activities:
                                       
Proceeds from exercise of stock options
    25                               25  
Payments on term loans
    (3,453 )     (1 )                     (3,454 )
Net proceeds from credit facilities
    3,500                               3,500  
 
                                       
Net cash provided by (used in) financing activities
    72       (1 )                     71  
Intercompany transfers and dividends
    2,658       (2,223 )     (435 )                
Effects of exchange rates on cash
                    15               15  
 
                                       
Net increase (decrease) in cash and cash equivalents
    (44 )     1,163       668               1,787  
Cash and cash equivalents at beginning of period
    742       (742 )     726               726  
 
                                       
Cash and cash equivalents at end of period
  $ 698     $ 421     $ 1,394     $       $ 2,513  
 
                                       

15


Table of Contents

DAY INTERNATIONAL GROUP, INC.
SUPPLEMENTAL COMBINING CONDENSED STATEMENT OF CASH FLOWS
THREE MONTHS ENDED MARCH 31, 2003

                                                 
    DAY                            
    Inter-           Non-                
    national   Guarantor   Guarantor                
    Group, Inc.   Subsidiaries   Subsidiaries   Eliminations   Consolidated        
Cash Flows From Operating Activities:
                                               
Net income
  $ 2,449     $ 2,476     $ 3,339     $ (5,815 )   $ 2,449          
Adjustments to reconcile net income to net cash provided by operating activities:
                                               
Depreciation and amortization
            3,137       719               3,856          
Equity in (earnings) loss of subsidiaries
    (2,476 )     (3,339 )             5,815                  
Deferred income taxes and other
            (477 )     (170 )             (647 )        
Foreign currency (gain) loss
            (1,249 )     428               (821 )        
Changes in operating assets and liabilities
    86       (469 )     (2,720 )             (3,103 )        
 
                                               
Net cash provided by operating activities
    59       79       1,596               1,734          
Cash Flows From Investing Activities:
                                               
Cash paid for acquisition
            (500 )                     (500 )        
Capital expenditures
            (1,048 )     (1,326 )             (2,374 )        
 
                                               
Net cash used in investing activities
            (1,548 )     (1,326 )             (2,874 )        
Cash Flows From Financing Activities:
                                               
Payments on term loan
    (3,150 )                             (3,150 )        
Net borrowings on credit facilities
    5,000                               5,000          
 
                                               
Net cash provided by (used in) financing activities
    1,850                               1,850          
Intercompany transfers and dividends
    (1,862 )     1,422       440                          
Effects of exchange rates on cash
                    64               64          
 
                                               
Net increase (decrease) in cash and cash equivalents
    47       (47 )     774               774          
Cash and cash equivalents at beginning of period
    496       (496 )     996               996          
 
                                               
Cash and cash equivalents at end of period
  $ 543     $ (543 )   $ 1,770     $       $ 1,770          
 
                                               

16


Table of Contents

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Safe Harbor Statement

This Quarterly Report contains forward-looking statements within the meaning of the Securities Act of 1933. These are subject to certain risks and uncertainties, including those identified below, which could affect the Company’s actual results and cause such results to differ materially from those expressed in forward-looking statements. The words “believe,” “anticipate,” “expect,” “intend,” “will likely result,” “will continue,” and similar expressions identify forward-looking statements.

Factors that could cause actual results to differ materially from the forward-looking statements include but are not limited to (i) the effect of leverage, including the limitations imposed by the Company’s various debt instruments; (ii) risks related to significant operations in foreign countries, including the translation of operating results to the U.S. dollar; (iii) the timely development and market acceptance of new products; (iv) the impact of competitive products and pricing; (v) the effect of changing general and industry specific economic conditions; (vi) the impact of environmental regulations; and (vii) the potential for technology obsolescence.

While made in good faith and with a reasonable basis based on information currently available to the Company’s management, there is no assurance that any such forward-looking statements will be achieved or accomplished. The Company is under no obligation to update any forward-looking statements to the extent it becomes aware that they are not achieved or likely to be achieved for any reason.

Basis of Presentation

On November 24, 2003, Network Distribution International (“NDI”) was acquired. Its results of operations are included in the Company’s consolidated results of operations for the period subsequent to the acquisition. Accordingly, the results of operations for historical as well as future periods may not be comparable to prior periods.

The following table sets forth selected financial information in millions of dollars and as a percentage of net sales:

                                 
    Three Months Ended March 31,
    2004   2003
    $   %   $   %
Net sales
    89.7       100.0       68.8       100.0  
Costs of goods sold
    56.4       62.8       44.1       64.1  
 
                               
Gross profit
    33.3       37.2       24.7       35.9  
Selling, general and administrative expense
    20.1       22.4       14.5       21.1  
Amortization of intangibles
    0.0       0.0       0.2       0.3  
Management fees
    0.2       0.3       0.3       0.4  
 
                               
Operating profit
    13.0       14.5       9.7       14.1  
 
                               

17


Table of Contents

Comparison of Results of Operations

Three Months Ended March 31, 2004, Compared to Three Months Ended March 31, 2003

Net sales increased $20.9 million (30.4%) to $89.7 million, primarily as a result of sales from businesses acquired in 2003, favorable changes in foreign currency rates and higher sales volumes in the United States. Sales in 2004 include $12.6 million of sales from businesses acquired in 2003. Sales in 2004 were positively affected by increased sales volumes of $2.8 million in the United States and $5.0 million of favorable changes in foreign currency rates used to translate international sales into U.S. dollars. Image Transfer’s sales increased $21.4 million (38.5%) to $77.0 million. Image Transfer’s sales were positively affected by increased sales volumes of $15.9 million in the United States and $1.0 million in Europe and $3.9 million as a result of the effect of changes in foreign currency rates. The higher U.S. Image Transfer sales volume was primarily as a result of sales from business acquisitions in 2003 of $12.6 million and from higher sales volumes across substantially all product lines. Europe sales volume increased primarily from growth in the chemical products business in the United Kingdom and Germany. Textile Products’ sales decreased $0.5 million (3.9%) to $12.7 million, primarily as a result of lower sales volume in the United States of $0.5 million and in Europe of $1.1 million offset by favorable foreign currency rate changes of $1.1 million. The lower U.S. Textile Products sales volume is primarily due to reduced demand in the U.S. textile industry as a result of weak consumer demand for textile and apparel products coupled with increased imports of low cost goods from Asia and South America. The ongoing restructuring of the U.S. textile manufacturing industry has resulted in further consolidation and closure of yarn spinning mills as well as weaving facilities. Weak sales have forced textile manufacturers to cut expenses and reduce inventories, which have had a direct effect on reducing Textile Products’ sales. European Textile Products’ sales volumes were lower in 2004 compared to 2003, primarily as a result of lower sales to original equipment manufacturers (“OEMs”) and lower sales to Asia resulting from higher euro exchange rates and higher cotton prices. OEM sales in 2004 continued at a relatively strong level, but were not at the unusually high level of 2003. Although Textile Products’ sales volumes were lower than first quarter 2003, sales volumes were higher than the third and fourth quarters of 2003.

Gross profit increased $8.6 million (35.0%) to $33.3 million. Foreign currency rate changes increased gross profit by $1.9 million. As a percentage of net sales, gross profit increased to 37.2% for the three months ended March 31, 2004, compared to 35.9% for the three months ended March 31, 2003.

Selling, general and administrative expense (“SG&A”) increased $5.6 million (38.2%) to $20.1 million, primarily as a result of SG&A associated with NDI of $2.9 million and changes in foreign currency rates. As a percentage of net sales, SG&A increased to 22.4% from 21.1%. Changes in foreign currency rates increased SG&A costs by $1.0 million in the first quarter of 2004 compared to the first quarter of 2003. SG&A costs also increased as a result of higher insurance costs and higher selling and distribution costs from higher sales levels.

Operating profit increased $3.3 million (34.0%) to $13.0 million. As a percentage of net sales, operating profit increased to 14.5% for the three months ended March 31, 2004, from 14.1% for the comparable

18


Table of Contents

period in 2003. Image Transfer’s operating profit increased $3.0 million (31.3%) to $12.6 million, primarily as a result of higher sales volumes. As a percentage of net sales, Image Transfer’s operating profit decreased to 16.3% for the three months ended March 31, 2004, from 17.2% in 2003. Operating margins on NDI’s distribution business are substantially lower than Day’s historical margins on manufactured products. Textile Products’ operating profit increased $0.2 million (16.0%) to $1.8 million. As a percentage of net sales, Textile Products’ operating profit increased to 14.2% for the three months ended March 31, 2004, from 11.8% in 2003. Textile Products’ operating profit was favorably affected by improved manufacturing operations in the United States in 2004 compared to 2003.

Other (income) expense was $(0.9) million and $(0.8) million for the three months ended March 31, 2004 and 2003. The other (income) expense is primarily due to foreign currency transaction (gains) losses incurred in the normal course of international subsidiaries doing business in other than their functional currency as well as a result of intercompany financing arrangements. Other (income) expense in 2004 includes a gain of $0.7 million on the mark-to-market of the euro-denominated Tranche A Term Loan and $0.4 million gain on the sale of fixed assets.

The effective tax rate was 176.0% and 37.6% in 2004 and 2003. The effective tax rate for 2004 is affected by the adoption of SFAS No. 150 and the non-deductible preferred stock dividends now reflected as interest expense. Adjusted for the preferred stock dividends, the effective tax rate would be 56.8% in 2004. The effective tax rate is further affected by foreign-sourced dividends and income taxable in the United States and non-deductible expenses.

In May 2003, the FASB issued SFAS No. 150, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity. This statement establishes standards for how an issuer classifies and measures certain financial instruments with characteristics of both liabilities and equity and requires that the Company’s redeemable preferred stock be recorded in the same manner as long-term debt. The Company adopted the statement as of July 1, 2003. Beginning in the third quarter of 2003, the Company reflects the redeemable preferred stock as long-term debt and accrued dividends are shown as interest expense. This statement will have no effect on the net loss available to common shareholders, cash flows of the Company or the Company’s compliance with its debt covenants.

Liquidity and Capital Resources

The Company has historically generated sufficient funds from its operations to fund its working capital and capital expenditure requirements.

Capital expenditures were $1.0 million and $2.4 million for the quarters ended March 31, 2004 and 2003.

As of March 31, 2004, there was $4.0 million outstanding under the Revolving Credit Facility and the Company had $14.6 million available under the Revolving Credit Facility. The Company’s aggregate indebtedness at March 31, 2004, is $279.1 million and the aggregate liquidation preferences of the Exchangeable Preferred Stock is $72.6 million and the Convertible Preferred Stock is $80.8 million. The

19


Table of Contents

Company is highly leveraged. The Company’s ability to operate its business, service its debt requirements and reduce its total debt will depend upon its future operating performance, which will be affected by prevailing economic conditions and financial, business and other factors, certain of which are beyond its control, as well as the availability of revolving credit borrowings. See the Company’s Annual Report on Form 10-K for a more extensive discussion of liquidity and capital resources.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Risks Associated with International Operations

The Company conducts a significant amount of business and has operating and sales facilities in countries outside the United States. As a result, the Company is subject to business risks inherent in non-U.S. activities, including political uncertainty, import and export limitations, exchange controls and currency fluctuations. The Company believes risks related to its international operations are mitigated due to the political and economic stability of the countries in which its largest international operations are located, the stand-alone nature of the operations, the Company’s limited net asset exposure, forward foreign exchange contract practices and pricing flexibility. Thus, while changes in foreign currency values do affect earnings, the longer-term economic effect of these changes should not have a material adverse effect on the Company’s financial condition, results of operations or liquidity.

Certain of the Company’s international subsidiaries make purchases and sales in designated currencies other than their functional currency. As a result, they are subject to transaction exposures that arise from foreign exchange movements between the date that the foreign currency transaction is recorded and the date it is consummated. In addition, the Company has intercompany loans outstanding with certain international subsidiaries in their local currencies, exposing it to the effect of changes in exchange rates at loan issue and loan repayment dates. The Company periodically enters into forward foreign exchange contracts to protect it against such foreign exchange movements. The contract value of these foreign exchange contracts was $10.3 million at March 31, 2004 and $15.9 million at December 31, 2003. These contracts generally expire within three to twelve months. At March 31, 2004, the Company has outstanding 25.0 million of term loans issued under the Senior Secured Credit Facility. The Company has issued euro-denominated debt in order to protect the Company’s investments in Europe from fluctuations in the euro compared to the U.S. dollar. Foreign currency (gains) losses, included in other (income) expense—net, were $(0.4) million in 2004 and $(0.8) million in 2003.

Interest Rate Risks

The Company is subject to market risk from exposure to changes in the interest rates based on its financing activities. The Company utilizes a mix of debt maturities along with both fixed- and variable-rate debt to manage its exposure to changes in interest rates and to minimize interest expense. During 2003, the Company entered into a $25 million interest rate swap to swap a portion of the Company’s variable rate debt to fixed rates. The swap expires in September 2006. The Company does not expect

20


Table of Contents

changes in interest rates to have a material effect on income or cash flows in 2004, although there can be no assurance that interest rates will not materially change.

Commodity Risks

Rubber polymers and fabrics are key components in most of the Image Transfer and Textile products. The Company is exposed to changes in the costs of these components. Pressroom Chemicals is exposed to changes in the cost of certain petroleum-based components. The largest raw material component in Pressroom Chemicals’ products is petroleum distillates, such as aliphatics and aromatics. When commodity prices increase, the Company has historically passed on increases to its customers to maintain its profit margins. Conversely, when commodity prices decline, the Company generally lowers its sales prices to meet competitive pressures. Because the Company has historically been able to raise sales prices to offset higher costs, management believes that a 10% change in the cost of its components could have a short-term impact until sales price increases take effect, but overall would not have a material effect on income or cash flows for a fiscal year.

ITEM 4. CONTROLS AND PROCEDURES

The Company maintains a system of internal accounting controls designed to provide reasonable assurance that transactions are properly recorded and summarized so that reliable financial records and reports can be prepared and assets safeguarded. In addition, a system of disclosure controls is maintained to ensure that information required to be disclosed is recorded, processed, summarized and reported in a timely manner to management responsible for the preparation and reporting of the Company’s financial information.

Management, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, assesses the internal control and disclosure control systems as being effective as they encompass material matters for the three months ended March 31, 2004. To the best of management’s knowledge, there were no changes in the internal control and disclosure control systems during the quarter ended March 31, 2004, that would materially affect the control systems.

21


Table of Contents

PART II OTHER INFORMATION

ITEM 2. CHANGES IN SECURITIES, USE OF PROCEEDS AND ISSUER REPURCHASES OF EQUITY SECURITIES

On February 28, 2004, the Company issued 25 shares of Common Stock to a former member of management upon exercise of a stock option granted under the Day International Group, Inc. Stock Option Plan and received $25,000 in payment of the exercise price. The sale was a private transaction made in reliance upon the exemption from registration in Section 4(2) of the Securities Act of 1933.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

             
    a.     Exhibits
         
    (31 )   Rule 13a-14(a)/15d-14(a) Certifications
31.1 Chief Executive Officer Certification
31.2 Chief Financial Officer Certification
         
    (32 )   Section 1350 Certifications
32.1 Chief Executive Officer Certification
32.2 Chief Financial Officer Certification
         
    b.     Reports on Form 8-K
         
    None

Signature

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

         
      Day International Group, Inc.
(Registrant)
 
       
  Date: May 7, 2004   /s/ Thomas J. Koenig
       
      Thomas J. Koenig
Vice President and
Chief Financial Officer
(Principal Financial Officer)

22