ý |
Quarterly
Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of
1934. |
¨ |
Transition
Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of
1934. |
Missouri
(State
or other jurisdiction of
incorporation
or organization) |
43-1309065
(I.R.S.
Employer
Identification
No.) |
3600
Mueller Road
St.
Charles, Missouri
(Address
of principal executive offices) |
63301
(Zip
Code) |
Title
of class of common stock |
Number
of shares outstanding as of May 9, 2005. |
Common
Stock, par value $.02 per share |
8,239,265 |
PART
I. FINANCIAL INFORMATION |
||
Page
No. | ||
Item
1. |
Financial
Statements (unaudited). |
|
|
3
| |
|
4
| |
|
5
| |
6 | ||
|
|
13
|
|
|
19
|
|
|
19
|
PART
II. OTHER INFORMATION |
||
|
|
21
|
|
|
21 |
|
22
| |
|
23
|
|
March 31, 2005 |
December
31, 2004 |
|||||
Assets |
|||||||
Current
assets: |
|||||||
Cash
and cash equivalents |
$ |
22 |
$ |
414 |
|||
Trade
accounts receivable, net of allowance of $192 at March |
|||||||
31,
2005 and $213 at December 31, 2004 |
11,199 |
9,093 |
|||||
Inventories |
23,659 |
23,687 |
|||||
Prepaid
expenses and other current assets |
1,074 |
981 |
|||||
Deferred
income taxes |
2,043 |
2,043 |
|||||
Total
current assets |
37,997 |
36,218 |
|||||
Property,
plant and equipment, net |
18,267 |
18,947 |
|||||
Goodwill |
5,653 |
5,653 |
|||||
Customer
intangible assets, net |
3,332 |
3,408 |
|||||
Other
assets |
1,015 |
1,155 |
|||||
Total
assets |
$ |
66,264 |
$ |
65,381 |
|||
Liabilities
and stockholders’ equity |
|||||||
Current
liabilities: |
|||||||
Accounts
payable |
$ |
5,251 |
$ |
5,857 |
|||
Accrued
expenses |
3,147
|
2,795 |
|||||
Current
installments of long-term debt and capital lease |
|||||||
obligations |
1,863
|
1,973 |
|||||
Total
current liabilities |
10,261 |
10,625 |
|||||
Long-term
debt and capital lease obligations, less current |
|||||||
installments
|
17,979
|
17,583 |
|||||
Subordinated
debt |
1,000
|
1,000 |
|||||
Deferred
income taxes |
1,821 |
1,821 |
|||||
Total
long-term liabilities |
20,800 |
20,404 |
|||||
Stockholders’
equity: |
|||||||
Common
stock, $.02 par value per share; authorized |
|||||||
28,000,000
shares; issued 8,736,427 shares in both |
|||||||
periods |
175 |
175 |
|||||
Preferred
stock, $.02 par value per share; authorized 2,000,000 |
|||||||
shares;
none issued in both periods |
- |
- |
|||||
Additional
paid-in capital |
26,171 |
26,171 |
|||||
Treasury
stock, at cost, 497,162 shares at March 31, 2005 and |
|||||||
499,712
shares at December 31, 2004 |
(2,361 |
) |
(2,371 |
) | |||
Retained
earnings |
11,218 |
10,377 |
|||||
Total
stockholders’ equity |
35,203 |
34,352 |
|||||
Total
liabilities and stockholders’ equity |
$ |
66,264 |
$ |
65,381 |
Three
Months Ended
March
31, |
|||||||
2005 |
2004 |
||||||
Net
sales |
$ |
23,973 |
$ |
18,540 |
|||
Cost
of sales |
18,752
|
15,869 |
|||||
Gross
profit |
5,221 |
2,671 |
|||||
Selling,
general and administrative expenses |
3,453 |
3,216 |
|||||
Restructuring
charges |
- |
529 |
|||||
Income
(loss) from operations |
1,768 |
(1,074 |
) | ||||
Other
income (expense): |
|||||||
Interest
expense |
(420 |
) |
(445 |
) | |||
Other,
net |
3 |
- |
|||||
Income
(loss) before income taxes |
1,351 |
(1,519 |
) | ||||
Provision
for income taxes |
507 |
- |
|||||
Net
income (loss) |
$ |
844 |
$ |
(1,519 |
) | ||
Amounts
per common share: |
|||||||
Net
income (loss) per common share |
$ |
0.10 |
$ |
(0.19 |
) | ||
Net
income (loss) per common share assuming |
|||||||
dilution |
$ |
0.10 |
$ |
- |
|||
Weighted
average common shares outstanding |
8,237,772 |
8,181,786 |
|||||
Weighted
average diluted stock options |
|||||||
outstanding |
117,972 |
- |
|||||
See
accompanying notes. |
Three
Months Ended
March
31, |
|||||||
2005 |
2004 |
||||||
Operating
activities: |
|||||||
Net
income (loss) |
$ |
844 |
$ |
(1,519 |
) | ||
Adjustments
to reconcile net income (loss) to |
|||||||
net
cash provided by operating activities: |
|||||||
Depreciation
and amortization |
1,150 |
1,163 |
|||||
Changes
in operating assets and liabilities: |
|||||||
Trade
accounts receivable |
(2,106 |
) |
(482 |
) | |||
Inventories |
28 |
23 |
|||||
Prepaid
expenses and other assets |
(107 |
) |
(140 |
) | |||
Income
taxes |
418 |
7 |
|||||
Accounts
payable |
(606 |
) |
874 |
||||
Accrued
expenses |
(69 |
) |
(49 |
) | |||
Net
cash used by operating activities |
(448 |
) |
(123 |
) | |||
Investing
activities: |
|||||||
Additions
to property, plant and equipment |
(241 |
) |
(290 |
) | |||
Proceeds
from sale of equipment |
4
|
- |
|||||
Net
cash used by investing activities |
(237 |
) |
(290 |
) | |||
Financing
activities: |
|||||||
Net
borrowings on revolving line of credit |
841 |
1,357 |
|||||
Principal
payments on long-term debt |
(555 |
) |
(1,084 |
) | |||
Proceeds
from exercise of stock options |
7 |
- |
|||||
Net
cash provided by financing activities |
293 |
273 |
|||||
Effect
of exchange rate changes on cash |
-
|
(3 |
) | ||||
Net decrease
in cash and cash equivalents |
(392 |
) |
(143 |
) | |||
Cash
and cash equivalents, beginning of year |
414 |
441 |
|||||
Cash
and cash equivalents, end of quarter |
$ |
22 |
$ |
298 |
Supplemental
disclosures of cash flow information: |
|||||||
Interest
paid |
$ |
430 |
$ |
447 |
|||
Income
taxes paid (refunded), net |
$ |
88 |
$ |
(11 |
) |
Three
Months Ended
March
31, |
|||||||
2005 |
2004 |
||||||
Net
income (loss) |
$ |
844 |
$ |
(1,519 |
) | ||
Total
stock-based employee compensation |
|||||||
expense
determined under fair value |
|||||||
based
method, net of tax effect |
$ |
(16 |
) |
$ |
(9 |
) | |
Pro
forma net income (loss) |
$ |
828 |
$ |
(1,528 |
) | ||
Net
income (loss) per common share - basic |
|||||||
and
assuming dilution1 |
|||||||
As
reported |
$ |
0.10 |
$ |
(0.19 |
) | ||
Pro
forma |
$ |
0.10 |
$ |
(0.19 |
) |
1 |
Options
to purchase 14,000 and 396,043 shares of common stock were outstanding at
March 31, 2005 and March 31, 2004, respectively, but were not included in
the computations of diluted EPS because the options’ exercise price was
greater than the average market price of the common
shares. |
March
31, 2005 |
December
31, 2004 |
||||||
Gross
inventory |
|||||||
Raw
materials |
$ |
4,948 |
$ |
4,603 |
|||
Work
in progress |
6,875 |
6,931 |
|||||
Finished
goods |
14,334 |
14,458 |
|||||
Total
gross inventory |
26,157 |
25,992 |
|||||
Reserves |
|||||||
Lower
of cost or market |
(316 |
) |
(288 |
) | |||
Obsolescence
& slow moving |
(2,182 |
) |
(2,017 |
) | |||
Total
reserves |
(2,498 |
) |
(2,305 |
) | |||
Net
inventory |
$ |
23,659 |
$ |
23,687 |
Gross
Amount |
Accumulated
Amortization |
Useful
Life |
||||||||
Versaform |
$ |
3,975 |
$ |
662 |
15
years |
|||||
Stretch
Forming Corp. |
329 |
310 |
3.5
years |
|||||||
March
31, 2005 |
$ |
4,304 |
$ |
972 |
||||||
Versaform |
$ |
3,975 |
$ |
596 |
||||||
Stretch
Forming Corp. |
329 |
300 |
||||||||
December
31, 2004 |
$ |
4,304 |
$ |
896 |
March
31, 2005 |
December
31, 2004 |
||||||
Term
Loans: |
|||||||
Real
Estate |
$ |
3,554 |
$ |
3,645 |
|||
Equipment |
4,425 |
4,720 |
|||||
Revolving
line of credit |
11,431 |
10,590 |
|||||
Note
payable to director, principal and interest payable |
|||||||
monthly
at 7% |
72
|
181 |
|||||
Notes
payable, principal and interest payable monthly, |
|||||||
at
fixed rates, ranging from 6.99% to 8.88% |
360
|
420 |
|||||
Total
debt |
19,842 |
19,556 |
|||||
Less
current installments |
1,863 |
1,973 |
|||||
Total
long-term debt |
$ |
17,979 |
$ |
17,583 |
|||
Subordinated
notes payable to certain directors, interest |
|||||||
payable
monthly at 12% |
$ |
1,000 |
$ |
1,000 |
· |
A
revolving line of credit (the “Revolver”) of up to $18,000, subject to a
borrowing base calculation. At March 31, 2005, the Company had $11,431
outstanding under the Revolver. The borrowing base calculation at March
31, 2005 allowed the Company to borrow up to $14,502. The Revolver
requires monthly payments of interest at Wells Fargo’s prime lending rate
(5.75% at March 31, 2005) and matures on November 15,
2007. |
· |
An
equipment term loan (the “Equipment Loan”) of $4,720 payable monthly over
three years in equal monthly principal installments of $98. The equipment
loan requires monthly interest payments at Wells Fargo’s prime lending
rate plus 4%. This rate can be reduced to Wells Fargo’s prime lending rate
plus 0.5% if the Company is able to meet its 2005 covenants and pays a fee
of $100. |
· |
A
real estate term loan (the “Real Estate Loan”) of $3,645 payable in equal
monthly principal installments of $30 over three years, using a ten year
amortization table. The real estate note requires interest at Wells
Fargo’s prime lending rate plus 4%. This rate can be reduced to Wells
Fargo’s prime lending rate plus 0.5% if the Company is able to maintain
sufficient liquidity and reduce the borrowing base calculations by $1,800
over the first year of the agreement. |
Three
Months Ended
March
31, |
|||||||
2005 |
2004 |
||||||
Net
sales: |
|||||||
Sheet
Metal |
$ |
20,406 |
$ |
14,750 |
|||
Machining
and Technology |
3,567 |
3,790 |
|||||
$ |
23,973 |
$ |
18,540 |
||||
Income
(loss) from operations: |
|||||||
Sheet
Metal |
$ |
1,833 |
$ |
(1,478 |
) | ||
Machining
and Technology |
(65 |
) |
404 |
||||
$ |
1,768 |
$ |
(1,074 |
) | |||
Interest
expense: |
|||||||
Sheet
Metal |
$ |
3 |
$ |
112 |
|||
Machining
and Technology |
-
|
167 |
|||||
Corporate |
417 |
166 |
|||||
$ |
420 |
$ |
445 |
||||
Depreciation
and amortization: |
|||||||
Sheet
Metal |
$ |
877 |
$ |
884 |
|||
Machining
and Technology |
98 |
99 |
|||||
Corporate |
175 |
180 |
|||||
$ |
1,150 |
$ |
1,163 |
||||
Capital
expenditures: |
|||||||
Sheet
Metal |
$ |
228 |
$ |
267 |
|||
Machining
and Technology |
3 |
9 |
|||||
Corporate |
10 |
14 |
|||||
$ |
241 |
$ |
290 |
March
31, 2005 |
December
31,2004 |
||||||
Goodwill: |
|||||||
Sheet
Metal |
$ |
- |
$ |
- |
|||
Machining
and Technology |
5,653 |
5,653 |
|||||
Corporate |
-
|
- |
|||||
$ |
5,563 |
$ |
5,653 |
||||
Total
assets: |
|||||||
Sheet
Metal |
$ |
47,598 |
$ |
45,017 |
|||
Machining
and Technology |
14,778
|
15,981 |
|||||
Corporate |
3,888 |
4,383 |
|||||
$ |
66,264 |
$ |
65,381 |
Three
Months Ended
March
31, |
|||||||
2005 |
2004 |
||||||
Net
income (loss) |
$ |
844 |
$ |
(1,519 |
) | ||
Other
comprehensive income (loss): |
|||||||
Foreign
currency translation |
|||||||
adjustments |
- |
(3 |
) | ||||
Comprehensive
income (loss) |
$ |
844 |
$ |
(1,522 |
) |
Three
Months Ended
March
31, |
|||||||
2005 |
2004 |
||||||
Payroll,
severance and fringe benefits |
$ |
- |
$ |
135 |
|||
Equipment
relocation and disposal |
- |
394 |
|||||
Other |
- |
- |
|||||
Total |
$ |
- |
$ |
529 |
Total
Incurred through
March
31, 2005 |
||||
Payroll,
severance and fringe benefits |
$ |
1,011 |
||
Equipment
relocation and disposal |
221 |
|||
Other |
218 |
|||
Total |
$ |
1,450 |
Market |
Three
Months Ended
March
31, 2005 |
Three
Months Ended
March
31, 2004 |
|||||
Corporate
and regional aircraft |
42.7
|
% |
26.8
|
% | |||
Commercial
aircraft |
26.2 |
30.0 |
|||||
Military
products |
18.2 |
23.2 |
|||||
Technology
products |
3.2 |
12.0 |
|||||
Other
(1) |
9.7 |
8.0 |
|||||
Total |
100.0
|
% |
100.0
|
% |
($
in millions) |
Three
Months Ended
March
31, 2005 |
Three
Months Ended
March
31, 2004 |
|||||||||||||||||
Sheet
Metal |
Machining
& Technology |
Total |
Sheet
Metal |
Machining
&
Technology |
Total |
||||||||||||||
Net
sales |
$ |
20.4 |
$ |
3.6 |
$ |
24.0 |
$ |
14.7 |
$ |
3.8 |
$ |
18.5 |
|||||||
Cost
of sales |
15.6 |
3.2 |
18.8 |
12.9 |
2.9 |
15.8 |
|||||||||||||
Gross
profit |
4.8 |
0.4 |
5.2 |
1.8 |
0.9 |
2.7 |
|||||||||||||
S,
G & A |
2.9 |
0.5 |
3.4 |
2.8 |
0.5 |
3.3 |
|||||||||||||
Restructuring |
|||||||||||||||||||
expenses |
-
|
- |
- |
0.5 |
- |
0.5 |
|||||||||||||
Income
(loss) from |
|||||||||||||||||||
operations |
$ |
1.9 |
$ |
(0.1 |
) |
$ |
1.8 |
$ |
(1.5 |
) |
$ |
0.4 |
$ |
(1.1 |
) |
Category |
1st
Qtr
2005 |
%
of
Total |
1st
Qtr
2004 |
%
of
Total |
|||||||||
Corporate
and regional |
$ |
10.2 |
50.2 |
% |
$ |
5.0 |
33.7 |
% | |||||
Commercial
aircraft |
6.3 |
30.8 |
5.6 |
37.8 |
|||||||||
Military
products |
2.1 |
10.2 |
3.1 |
21.3 |
|||||||||
Other |
1.8 |
8.8 |
1.0 |
7.2 |
|||||||||
Total |
$ |
20.4 |
100.0 |
% |
$ |
14.7 |
100.0 |
% |
Category |
1st
Qtr of
2005 |
%
of
Total |
1st
Qtr
of
2004 |
%
of
Total |
|||||||||
Military
products |
$ |
2.3 |
63.8 |
% |
$ |
1.2 |
31.6 |
% | |||||
Technology
products |
0.8 |
21.7 |
2.2 |
57.9 |
|||||||||
Other |
0.5 |
14.5 |
0.4 |
10.5 |
|||||||||
Total |
$ |
3.6 |
100.0 |
% |
$ |
3.8 |
100.0 |
% |
1. |
Convert
the Vista, California location systems to the Company’s operating and
financial systems utilized at the corporate location during the second
quarter of 2005; |
2. |
Evaluate
and document the procedures at the location;
and |
3. |
Provide
more management oversight of the accounting for inventories at the Vista,
California location. |
LMI
AEROSPACE, INC. | ||
May
16, 2005 |
By:
|
/s/
Ronald S. Saks |
Ronald
S. Saks | ||
President
and Chief Executive Officer | ||
May
16, 2005 |
By:
|
/s/
Lawrence E. Dickinson |
Lawrence
E. Dickinson | ||
Chief
Financial Officer and Secretary |
Exhibit
No. |
Description |
31.1
|
Rule
13a-14(a) Certification of Ronald S. Saks, President and Chief Executive
Officer.
|
31.2
|
Rule
13a-14(a) Certification of Lawrence E. Dickinson, Secretary and Chief
Financial Officer.
|
32
|
Certification
pursuant to 18 U.S.C Section 1350 as adopted pursuant to Section 906 of
Sarbanes-Oxley Act of 2002.
|