These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
þ
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
|
|
31-1481870
|
|
(State or other jurisdiction
incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
800 Manor Park Drive, Columbus, Ohio
|
|
43228-0183
|
|
(Address of principal executive office)
|
|
(Zip Code)
|
|
Large accelerated filer
o
|
|
Accelerated filer
þ
|
|
Non-accelerated filer
o
|
|
Smaller reporting company
þ
|
|
|
|
|
|
(Do not check if a smaller reporting company)
|
|
Emerging growth company
o
|
|
Title of each class
|
|
Name of each exchange on which registered
|
|
Trading Symbol
|
|
Common Stock, par value $0.01
|
|
NYSE American LLC
|
|
CMT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
||||||
|
|
March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Net sales
|
$
|
72,266,000
|
|
|
$
|
63,046,000
|
|
|
|
|
|
|
||||
|
Cost of sales
|
69,117,000
|
|
|
55,161,000
|
|
||
|
|
|
|
|
||||
|
Gross margin
|
3,149,000
|
|
|
7,885,000
|
|
||
|
|
|
|
|
||||
|
Selling, general and administrative expense
|
7,166,000
|
|
|
6,760,000
|
|
||
|
|
|
|
|
||||
|
Operating income (loss)
|
(4,017,000
|
)
|
|
1,125,000
|
|
||
|
|
|
|
|
||||
|
Other income and expense
|
|
|
|
||||
|
Interest expense
|
896,000
|
|
|
449,000
|
|
||
|
Net periodic post-retirement benefit
|
(24,000
|
)
|
|
(12,000
|
)
|
||
|
Total other income and expense
|
872,000
|
|
|
437,000
|
|
||
|
|
|
|
|
||||
|
Income (loss) before taxes
|
(4,889,000
|
)
|
|
688,000
|
|
||
|
|
|
|
|
||||
|
Income tax expense (benefit)
|
(1,044,000
|
)
|
|
170,000
|
|
||
|
|
|
|
|
||||
|
Net income (loss)
|
$
|
(3,845,000
|
)
|
|
$
|
518,000
|
|
|
|
|
|
|
||||
|
Net income (loss) per common share:
|
|
|
|
||||
|
Basic
|
$
|
(0.49
|
)
|
|
$
|
0.07
|
|
|
Diluted
|
$
|
(0.49
|
)
|
|
$
|
0.07
|
|
|
Weighted average shares outstanding:
|
|
|
|
||||
|
Basic
|
7,779,000
|
|
|
7,711,000
|
|
||
|
Diluted
|
7,779,000
|
|
|
7,800,000
|
|
||
|
|
Three Months Ended
|
||||||
|
|
March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Net income (loss)
|
$
|
(3,845,000
|
)
|
|
$
|
518,000
|
|
|
|
|
|
|
||||
|
Other comprehensive income (loss):
|
|
|
|
||||
|
|
|
|
|
||||
|
Foreign currency hedging derivatives:
|
|
|
|
||||
|
Unrealized hedge gain
|
524,000
|
|
|
769,000
|
|
||
|
Income tax expense
|
(134,000
|
)
|
|
(162,000
|
)
|
||
|
|
|
|
|
||||
|
Interest rate swaps:
|
|
|
|
||||
|
Unrealized hedge loss
|
(254,000
|
)
|
|
—
|
|
||
|
Income tax benefit
|
58,000
|
|
|
—
|
|
||
|
|
|
|
|
||||
|
Post retirement benefit plan adjustments:
|
|
|
|
||||
|
Net actuarial loss
|
29,000
|
|
|
43,000
|
|
||
|
Prior service costs
|
(124,000
|
)
|
|
(124,000
|
)
|
||
|
Income tax benefit
|
20,000
|
|
|
17,000
|
|
||
|
|
|
|
|
||||
|
Comprehensive income (loss)
|
$
|
(3,726,000
|
)
|
|
$
|
1,061,000
|
|
|
|
March 31, 2019
|
|
December 31,
|
||||
|
|
(Unaudited)
|
|
2018
|
||||
|
Assets:
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
790,000
|
|
|
$
|
1,891,000
|
|
|
Accounts receivable, net
|
51,312,000
|
|
|
45,468,000
|
|
||
|
Inventory, net
|
26,115,000
|
|
|
25,765,000
|
|
||
|
Contract assets
|
1,757,000
|
|
|
3,915,000
|
|
||
|
Prepaid expenses and other current assets
|
4,528,000
|
|
|
3,263,000
|
|
||
|
Total current assets
|
84,502,000
|
|
|
80,302,000
|
|
||
|
|
|
|
|
||||
|
Deferred tax asset
|
1,153,000
|
|
|
1,153,000
|
|
||
|
Right of use asset
|
4,017,000
|
|
|
—
|
|
||
|
Property, plant and equipment, net
|
82,182,000
|
|
|
80,657,000
|
|
||
|
Goodwill
|
21,476,000
|
|
|
21,476,000
|
|
||
|
Intangibles, net
|
14,926,000
|
|
|
15,413,000
|
|
||
|
Other non-current assets
|
1,764,000
|
|
|
2,197,000
|
|
||
|
Total Assets
|
$
|
210,020,000
|
|
|
$
|
201,198,000
|
|
|
|
|
|
|
||||
|
Liabilities and Stockholders’ Equity:
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Current portion of long-term debt
|
$
|
3,110,000
|
|
|
$
|
3,230,000
|
|
|
Accounts payable
|
33,029,000
|
|
|
25,450,000
|
|
||
|
Contract liabilities
|
2,404,000
|
|
|
1,686,000
|
|
||
|
Compensation and related benefits
|
6,232,000
|
|
|
5,154,000
|
|
||
|
Accrued other liabilities
|
5,120,000
|
|
|
4,671,000
|
|
||
|
Total current liabilities
|
49,895,000
|
|
|
40,191,000
|
|
||
|
|
|
|
|
||||
|
Lease liability
|
2,929,000
|
|
|
—
|
|
||
|
Long-term debt
|
36,677,000
|
|
|
37,784,000
|
|
||
|
Revolving debt
|
18,059,000
|
|
|
17,375,000
|
|
||
|
Post retirement benefits liability
|
6,907,000
|
|
|
6,919,000
|
|
||
|
Total Liabilities
|
$
|
114,467,000
|
|
|
$
|
102,269,000
|
|
|
Commitments and Contingencies
|
—
|
|
|
—
|
|
||
|
Stockholders’ Equity:
|
|
|
|
||||
|
Preferred stock — $0.01 par value, authorized shares — 10,000,000; no shares outstanding at March 31, 2019 and December 31, 2018
|
—
|
|
|
—
|
|
||
|
Common stock — $0.01 par value, authorized shares – 20,000,000; outstanding shares: 7,785,161 at March 31, 2019 and 7,776,164 December 31, 2018
|
78,000
|
|
|
78,000
|
|
||
|
Paid-in capital
|
33,558,000
|
|
|
33,208,000
|
|
||
|
Accumulated other comprehensive income, net of income taxes
|
2,236,000
|
|
|
2,117,000
|
|
||
|
Treasury stock - at cost, 3,790,308 at March 31, 2019 and December 31, 2018
|
(28,403,000
|
)
|
|
(28,403,000
|
)
|
||
|
Retained earnings
|
88,084,000
|
|
|
91,929,000
|
|
||
|
Total Stockholders’ Equity
|
95,553,000
|
|
|
98,929,000
|
|
||
|
Total Liabilities and Stockholders’ Equity
|
$
|
210,020,000
|
|
|
$
|
201,198,000
|
|
|
|
Common Stock
Outstanding |
|
Paid-In
Capital |
|
Accumulated
Other Comprehensive Income |
|
Treasury Stock
|
|
Retained
Earnings |
|
Total
Stockholders’ Equity |
|||||||||||||||
|
|
Shares
|
|
Amount
|
|
|
|
|
|||||||||||||||||||
|
Balance at December 31, 2017
|
7,711,277
|
|
|
$
|
77,000
|
|
|
$
|
31,465,000
|
|
|
$
|
2,070,000
|
|
|
$
|
(28,153,000
|
)
|
|
$
|
96,434,000
|
|
|
$
|
101,893,000
|
|
|
Impact of change in accounting policy
|
|
|
|
|
|
|
|
|
|
|
1,069,000
|
|
|
1,069,000
|
|
|||||||||||
|
Balance at January 1, 2018
|
7,711,277
|
|
|
77,000
|
|
|
31,465,000
|
|
|
2,070,000
|
|
|
(28,153,000
|
)
|
|
97,503,000
|
|
|
102,962,000
|
|
||||||
|
Net income
|
|
|
|
|
|
|
|
|
|
|
518,000
|
|
|
518,000
|
|
|||||||||||
|
Cash dividends paid
|
|
|
|
|
|
|
|
|
|
|
(393,000
|
)
|
|
(393,000
|
)
|
|||||||||||
|
Change in post retirement benefits, net of tax benefit of $17,000
|
|
|
|
|
|
|
(64,000
|
)
|
|
|
|
|
|
(64,000
|
)
|
|||||||||||
|
Unrealized hedge gain, net of tax of $162,000
|
|
|
|
|
|
|
607,000
|
|
|
|
|
|
|
607,000
|
|
|||||||||||
|
Restricted stock vested
|
211
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|||||||||||
|
Share-based compensation
|
|
|
|
|
331,000
|
|
|
|
|
|
|
|
|
331,000
|
|
|||||||||||
|
Balance at March 31, 2018
|
7,711,488
|
|
|
$
|
77,000
|
|
|
$
|
31,796,000
|
|
|
$
|
2,613,000
|
|
|
$
|
(28,153,000
|
)
|
|
$
|
97,628,000
|
|
|
$
|
103,961,000
|
|
|
|
Common Stock
Outstanding
|
|
Paid-In
Capital
|
|
Accumulated
Other
Comprehensive
Income
|
|
Treasury Stock
|
|
Retained
Earnings |
|
Total
Stockholders’
Equity
|
|||||||||||||||
|
|
Shares
|
|
Amount
|
|
|
|
|
|||||||||||||||||||
|
Balance at December 31, 2018
|
7,776,164
|
|
|
$
|
78,000
|
|
|
$
|
33,208,000
|
|
|
$
|
2,117,000
|
|
|
$
|
(28,403,000
|
)
|
|
$
|
91,929,000
|
|
|
$
|
98,929,000
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(3,845,000
|
)
|
|
(3,845,000
|
)
|
|||||||||||
|
Change in post retirement benefits, net of tax benefit of $20,000
|
|
|
|
|
|
|
(75,000
|
)
|
|
|
|
|
|
(75,000
|
)
|
|||||||||||
|
Unrealized foreign currency hedge gain, net of tax of $134,000
|
|
|
|
|
|
|
390,000
|
|
|
|
|
|
|
390,000
|
|
|||||||||||
|
Change in interest rate swaps, net of tax benefit of $58,000
|
|
|
|
|
|
|
(196,000
|
)
|
|
|
|
|
|
(196,000
|
)
|
|||||||||||
|
Restricted stock vested
|
8,997
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|||||||||||
|
Share-based compensation
|
|
|
|
|
350,000
|
|
|
|
|
|
|
|
|
350,000
|
|
|||||||||||
|
Balance at March 31, 2019
|
7,785,161
|
|
|
$
|
78,000
|
|
|
$
|
33,558,000
|
|
|
$
|
2,236,000
|
|
|
$
|
(28,403,000
|
)
|
|
$
|
88,084,000
|
|
|
$
|
95,553,000
|
|
|
|
Three Months Ended
|
||||||
|
|
March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income (loss)
|
$
|
(3,845,000
|
)
|
|
$
|
518,000
|
|
|
|
|
|
|
||||
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
2,562,000
|
|
|
2,309,000
|
|
||
|
Share-based compensation
|
350,000
|
|
|
331,000
|
|
||
|
(Gain) loss on foreign currency translation
|
(19,000
|
)
|
|
6,000
|
|
||
|
Change in operating assets and liabilities, net of effects of acquisition:
|
|
|
|
||||
|
Accounts receivable
|
(5,844,000
|
)
|
|
(15,135,000
|
)
|
||
|
Inventories
|
(350,000
|
)
|
|
365,000
|
|
||
|
Prepaid and other assets
|
1,396,000
|
|
|
(115,000
|
)
|
||
|
Accounts payable
|
7,441,000
|
|
|
2,209,000
|
|
||
|
Accrued and other liabilities
|
1,300,000
|
|
|
2,143,000
|
|
||
|
Post retirement benefits liability
|
(106,000
|
)
|
|
(82,000
|
)
|
||
|
Net cash provided by (used in) operating activities
|
2,885,000
|
|
|
(7,451,000
|
)
|
||
|
|
|
|
|
||||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Purchase of property, plant and equipment
|
(3,404,000
|
)
|
|
(1,580,000
|
)
|
||
|
Purchase of assets of Horizon Plastics
|
—
|
|
|
(62,457,000
|
)
|
||
|
Net cash used in investing activities
|
(3,404,000
|
)
|
|
(64,037,000
|
)
|
||
|
|
|
|
|
||||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Gross repayments on revolving line of credit
|
(51,277,000
|
)
|
|
(13,174,000
|
)
|
||
|
Gross borrowings on revolving line of credit
|
51,961,000
|
|
|
24,174,000
|
|
||
|
Proceeds from term loan
|
—
|
|
|
45,000,000
|
|
||
|
Payment of principal on term loans
|
(844,000
|
)
|
|
(7,594,000
|
)
|
||
|
Payment of deferred loan costs
|
(422,000
|
)
|
|
(723,000
|
)
|
||
|
Cash dividends paid
|
—
|
|
|
(393,000
|
)
|
||
|
Net cash provided by (used in) financing activities
|
(582,000
|
)
|
|
47,290,000
|
|
||
|
|
|
|
|
||||
|
Net change in cash and cash equivalents
|
(1,101,000
|
)
|
|
(24,198,000
|
)
|
||
|
|
|
|
|
||||
|
Cash and cash equivalents at beginning of period
|
1,891,000
|
|
|
26,780,000
|
|
||
|
|
|
|
|
||||
|
Cash and cash equivalents at end of period
|
$
|
790,000
|
|
|
$
|
2,582,000
|
|
|
|
|
|
|
||||
|
Cash paid for:
|
|
|
|
||||
|
Interest (net of amounts capitalized)
|
$
|
858,000
|
|
|
$
|
378,000
|
|
|
Income taxes
|
$
|
808,000
|
|
|
$
|
—
|
|
|
Non Cash:
|
|
|
|
||||
|
Fixed asset purchases in accounts payable
|
$
|
1,028,000
|
|
|
$
|
381,000
|
|
|
|
|||||||
|
|
Three Months Ended
|
||||||
|
|
March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Net income (loss)
|
$
|
(3,845,000
|
)
|
|
$
|
518,000
|
|
|
|
|
|
|
||||
|
Weighted average common shares outstanding — basic
|
7,779,000
|
|
|
7,711,000
|
|
||
|
Effect of dilutive securities
|
—
|
|
|
89,000
|
|
||
|
Weighted average common and potentially issuable common shares outstanding — diluted
|
7,779,000
|
|
|
7,800,000
|
|
||
|
|
|
|
|
||||
|
Basic net income (loss) per common share
|
$
|
(0.49
|
)
|
|
$
|
0.07
|
|
|
Diluted net income (loss) per common share
|
$
|
(0.49
|
)
|
|
$
|
0.07
|
|
|
|
Three Months Ended
|
||||||
|
|
March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Navistar product sales
|
$
|
14,253,000
|
|
|
$
|
10,951,000
|
|
|
Navistar tooling sales
|
39,000
|
|
|
—
|
|
||
|
Total Navistar sales
|
14,292,000
|
|
|
10,951,000
|
|
||
|
|
|
|
|
||||
|
Volvo product sales
|
14,515,000
|
|
|
10,197,000
|
|
||
|
Volvo tooling sales
|
107,000
|
|
|
—
|
|
||
|
Total Volvo sales
|
14,622,000
|
|
|
10,197,000
|
|
||
|
|
|
|
|
||||
|
PACCAR product sales
|
11,812,000
|
|
|
6,763,000
|
|
||
|
PACCAR tooling sales
|
173,000
|
|
|
3,203,000
|
|
||
|
Total PACCAR sales
|
11,985,000
|
|
|
9,966,000
|
|
||
|
|
|
|
|
||||
|
Other product sales
|
30,871,000
|
|
|
31,801,000
|
|
||
|
Other tooling sales
|
496,000
|
|
|
131,000
|
|
||
|
Total other sales
|
31,367,000
|
|
|
31,932,000
|
|
||
|
|
|
|
|
||||
|
Total product sales
|
71,451,000
|
|
|
59,712,000
|
|
||
|
Total tooling sales
|
815,000
|
|
|
3,334,000
|
|
||
|
Total sales
|
$
|
72,266,000
|
|
|
$
|
63,046,000
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||
|
Raw materials
|
$
|
16,646,000
|
|
|
$
|
17,278,000
|
|
|
Work in process
|
1,993,000
|
|
|
2,034,000
|
|
||
|
Finished goods
|
7,476,000
|
|
|
6,453,000
|
|
||
|
|
$
|
26,115,000
|
|
|
$
|
25,765,000
|
|
|
|
March 31, 2019
|
|
|
|
Operating lease cost
|
$
|
429,000
|
|
|
Total net lease cost
|
$
|
429,000
|
|
|
|
March 31, 2019
|
||
|
Operating Leases:
|
|
||
|
Current operating lease right of use assets
(A)
|
$
|
131,000
|
|
|
Noncurrent operating lease right of use assets
|
4,017,000
|
|
|
|
Total operating lease right of use assets
|
$
|
4,148,000
|
|
|
|
|
||
|
|
|
||
|
Current operating lease liabilities
(A)
|
$
|
1,158,000
|
|
|
Noncurrent operating lease liabilities
|
2,929,000
|
|
|
|
Total operating lease liabilities
|
$
|
4,087,000
|
|
|
|
|
||
|
Weighted average remaining lease term (in years):
|
|
||
|
Operating leases
|
4.5
|
|
|
|
|
|
||
|
Weighted average discount rate:
|
|
||
|
Operating leases
|
4.4
|
%
|
|
|
|
March 31, 2019
|
|
|
Cash paid for amounts included in the measurement of lease liabilities
|
|
|
|
Operating cash flows from operating leases
|
429,000
|
|
|
|
Operating Leases
|
||
|
2019
|
$
|
935,000
|
|
|
2020
|
1,099,000
|
|
|
|
2021
|
839,000
|
|
|
|
2022
|
766,000
|
|
|
|
2023
|
661,000
|
|
|
|
2024 and thereafter
|
331,000
|
|
|
|
Total lease payments
|
4,631,000
|
|
|
|
Less: imputed interest
|
(544,000
|
)
|
|
|
Total lease obligations
|
4,087,000
|
|
|
|
Less: current obligations
|
(1,158,000
|
)
|
|
|
Long-term lease obligations
|
$
|
2,929,000
|
|
|
|
Operating Leases
|
||
|
2019
|
$
|
1,291,000
|
|
|
2020
|
1,099,000
|
|
|
|
2021
|
838,000
|
|
|
|
2022
|
766,000
|
|
|
|
2023
|
661,000
|
|
|
|
2024 and thereafter
|
331,000
|
|
|
|
Total lease payments
|
$
|
4,986,000
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||
|
Property, plant and equipment
|
$
|
167,696,000
|
|
|
$
|
164,145,000
|
|
|
Accumulated depreciation
|
(85,514,000
|
)
|
|
(83,488,000
|
)
|
||
|
Property, plant and equipment — net
|
$
|
82,182,000
|
|
|
$
|
80,657,000
|
|
|
Accounts Receivable
|
|
$
|
7,677,000
|
|
|
Inventory
|
|
6,523,000
|
|
|
|
Other Current Assets
|
|
832,000
|
|
|
|
Property and Equipment
|
|
12,994,000
|
|
|
|
Intangibles
|
|
16,770,000
|
|
|
|
Goodwill
|
|
21,476,000
|
|
|
|
Accounts Payable
|
|
(3,181,000
|
)
|
|
|
Other Current Liabilities
|
|
(86,000
|
)
|
|
|
|
|
$
|
63,005,000
|
|
|
Acquired Intangible Assets
|
Estimated Fair Value
|
Estimated Useful Life (Years)
|
||
|
Non-competition Agreement
|
$
|
1,810,000
|
|
5
|
|
Trademarks
|
1,610,000
|
|
10
|
|
|
Developed Technology
|
4,420,000
|
|
7
|
|
|
Customer Relationships
|
8,930,000
|
|
12
|
|
|
Total
|
$
|
16,770,000
|
|
|
|
|
Pro forma for the three months ended March 31,
|
||
|
|
2018
|
||
|
Net revenue
|
$
|
65,715,000
|
|
|
Net income
|
1,250,000
|
|
|
|
Basic and diluted net income per share
|
$
|
0.16
|
|
|
|
Pro forma for the three months ended March 31,
|
||
|
|
2018
|
||
|
Non-recurring transaction costs
|
$
|
(1,283,000
|
)
|
|
Depreciation expense
|
55,000
|
|
|
|
Amortization expense
|
78,000
|
|
|
|
Interest expense
|
17,000
|
|
|
|
Income tax expense
|
285,000
|
|
|
|
Balance at December 31, 2018
|
|
$
|
21,476,000
|
|
|
Additions
|
|
—
|
|
|
|
Impairment
|
|
—
|
|
|
|
Balance at March 31, 2019
|
|
$
|
21,476,000
|
|
|
Definite-lived Intangible Assets
|
|
Amortization Period
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net Carrying Amount
|
||||||
|
Trade Name
|
|
25 Years
|
|
$
|
250,000
|
|
|
$
|
(40,000
|
)
|
|
$
|
210,000
|
|
|
Trademarks
|
|
10 Years
|
|
1,610,000
|
|
|
(195,000
|
)
|
|
1,415,000
|
|
|||
|
Non-competition Agreement
|
|
5 Years
|
|
1,810,000
|
|
|
(436,000
|
)
|
|
1,374,000
|
|
|||
|
Developed Technology
|
|
7 Years
|
|
4,420,000
|
|
|
(765,000
|
)
|
|
3,655,000
|
|
|||
|
Customer Relationships
|
|
10-12 Years
|
|
9,330,000
|
|
|
(1,058,000
|
)
|
|
8,272,000
|
|
|||
|
Total
|
|
|
|
$
|
17,420,000
|
|
|
$
|
(2,494,000
|
)
|
|
$
|
14,926,000
|
|
|
Definite-lived Intangible Assets
|
|
Amortization Period
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net Carrying Amount
|
||||||
|
Trade Name
|
|
25 Years
|
|
$
|
250,000
|
|
|
$
|
(37,000
|
)
|
|
$
|
213,000
|
|
|
Trademarks
|
|
10 Years
|
|
1,610,000
|
|
|
(86,000
|
)
|
|
1,524,000
|
|
|||
|
Non-competition Agreement
|
|
5 Years
|
|
1,810,000
|
|
|
(360,000
|
)
|
|
1,450,000
|
|
|||
|
Developed Technology
|
|
7 Years
|
|
4,420,000
|
|
|
(605,000
|
)
|
|
3,815,000
|
|
|||
|
Customer Relationships
|
|
10-12 Years
|
|
9,330,000
|
|
|
(919,000
|
)
|
|
8,411,000
|
|
|||
|
Total
|
|
|
|
$
|
17,420,000
|
|
|
$
|
(2,007,000
|
)
|
|
$
|
15,413,000
|
|
|
|
Three Months Ended
|
||||||
|
|
March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Pension expense:
|
|
|
|
||||
|
Multi-employer plan
|
$
|
231,000
|
|
|
$
|
178,000
|
|
|
Defined contribution plan
|
261,000
|
|
|
259,000
|
|
||
|
Total pension expense
|
492,000
|
|
|
437,000
|
|
||
|
|
|
|
|
||||
|
Health and life insurance:
|
|
|
|
||||
|
Interest cost
|
71,000
|
|
|
69,000
|
|
||
|
Amortization of prior service costs
|
(124,000
|
)
|
|
(124,000
|
)
|
||
|
Amortization of net loss
|
29,000
|
|
|
43,000
|
|
||
|
Net periodic benefit cost
|
(24,000
|
)
|
|
(12,000
|
)
|
||
|
|
|
|
|
||||
|
Total post retirement benefits expense
|
$
|
468,000
|
|
|
$
|
425,000
|
|
|
|
March 31,
2019 |
|
December 31,
2018 |
||||
|
Term loans, interest at a variable rate (5.25% at March 31, 2019 and 4.34% at December 31, 2018) with quarterly payments of interest and principal through January 2023
|
$
|
40,781,000
|
|
|
$
|
41,625,000
|
|
|
Revolving loans, interest at a variable rate (5.13% at March 31, 2019 and 3.36% at December 31, 2018)
|
18,059,000
|
|
|
17,375,000
|
|
||
|
Total
|
58,840,000
|
|
|
59,000,000
|
|
||
|
Less deferred loan costs
|
(994,000
|
)
|
|
(611,000
|
)
|
||
|
Less current portion
|
(3,110,000
|
)
|
|
(3,230,000
|
)
|
||
|
Long-term debt
|
$
|
54,736,000
|
|
|
$
|
55,159,000
|
|
|
|
Number of
Shares
|
|
Weighted Average
Grant Date
Fair Value
|
|||
|
Unvested balance at December 31, 2018
|
349,885
|
|
|
$
|
10.62
|
|
|
Granted
|
19,317
|
|
|
7.77
|
|
|
|
Vested
|
(8,997
|
)
|
|
17.97
|
|
|
|
Forfeited
|
(670
|
)
|
|
22.68
|
|
|
|
Unvested balance at March 31, 2019
|
359,535
|
|
|
$
|
10.26
|
|
|
Level 1 -
|
Quoted prices in active markets for identical assets and liabilities.
|
|
Level 2 -
|
Quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active and model-derived valuations, in which all significant inputs are observable in active markets.
|
|
Level 3 -
|
Significant unobservable inputs reflecting management's own assumptions about the inputs used in pricing the asset or liability.
|
|
|
Fair Value of Derivative Instruments
|
||||||||||
|
|
March 31, 2019
|
||||||||||
|
|
Asset Derivatives
|
|
Liability Derivatives
|
||||||||
|
|
Balance Sheet Location
|
|
Fair Value
|
|
Balance Sheet Location
|
|
Fair Value
|
||||
|
Foreign exchange contracts
|
Prepaid expense other current assets
|
|
$
|
—
|
|
|
Accrued other liabilities
|
|
$
|
226,000
|
|
|
Notional contract values
|
|
|
$
|
—
|
|
|
|
|
$
|
27,385,000
|
|
|
Interest rate swaps
|
Prepaid expense other current assets
|
|
$
|
—
|
|
|
Accrued other liabilities
|
|
$
|
318,000
|
|
|
Notional swap values
|
|
|
$
|
—
|
|
|
|
|
$
|
31,718,750
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
December 31, 2018
|
||||||||||
|
|
Asset Derivatives
|
|
Liability Derivatives
|
||||||||
|
|
Balance Sheet Location
|
|
Fair Value
|
|
Balance Sheet Location
|
|
Fair Value
|
||||
|
Foreign exchange contracts
|
Prepaid expense other current assets
|
|
$
|
—
|
|
|
Accrued other liabilities
|
|
$
|
750,000
|
|
|
Notional contract values
|
|
|
$
|
—
|
|
|
|
|
$
|
27,588,000
|
|
|
Interest rate swaps
|
Prepaid expense other current assets
|
|
$
|
—
|
|
|
Accrued other liabilities
|
|
$
|
65,000
|
|
|
Notional swap values
|
|
|
$
|
—
|
|
|
|
|
$
|
32,375,000
|
|
|
Derivatives in subtopic 815-20 Cash Flow Hedging Relationship
|
|
Amount of Unrealized Gain or (Loss) Recognized in Accumulated Other Comprehensive Income on Derivative
|
|
Location of Gain or (Loss) Reclassified from Accumulated Other Comprehensive Income
(A)
|
|
Amount of Realized Gain or (Loss) Reclassified from Accumulated Other Comprehensive Income
|
|||||||||||
|
|
|
2019
|
2018
|
|
|
2019
|
2018
|
||||||||||
|
Foreign exchange contracts
|
|
$
|
701,000
|
|
$
|
913,000
|
|
|
Cost of goods sold
|
|
$
|
148,000
|
|
$
|
146,000
|
|
|
|
|
|
Selling, general and administrative expense
|
|
$
|
31,000
|
|
$
|
22,000
|
|
||||||||
|
Interest rate swaps
|
|
$
|
(252,000
|
)
|
$
|
24,000
|
|
|
Interest expense
|
|
$
|
1,000
|
|
$
|
—
|
|
|
|
2018:
|
Hedging Derivative Activities
(A)
|
Post Retirement Benefit Plan Items
(B)
|
Accumulated Other Comprehensive Income
|
||||||
|
Balance at December 31, 2017
|
$
|
(197,000
|
)
|
$
|
2,267,000
|
|
$
|
2,070,000
|
|
|
Other Comprehensive Income before reclassifications
|
937,000
|
|
—
|
|
937,000
|
|
|||
|
Amounts reclassified from accumulated other comprehensive income
|
(168,000
|
)
|
(81,000
|
)
|
(249,000
|
)
|
|||
|
Income tax benefit (expense)
|
(162,000
|
)
|
17,000
|
|
(145,000
|
)
|
|||
|
Balance at March 31, 2018
|
$
|
410,000
|
|
$
|
2,203,000
|
|
$
|
2,613,000
|
|
|
|
|
|
|
||||||
|
2019:
|
|
|
|
||||||
|
Balance at December 31, 2018
|
$
|
(612,000
|
)
|
$
|
2,729,000
|
|
$
|
2,117,000
|
|
|
Other Comprehensive Income before reclassifications
|
449,000
|
|
—
|
|
449,000
|
|
|||
|
Amounts reclassified from accumulated other comprehensive income
|
(179,000
|
)
|
(95,000
|
)
|
(274,000
|
)
|
|||
|
Income tax benefit (expense)
|
(76,000
|
)
|
20,000
|
|
(56,000
|
)
|
|||
|
Balance at March 31, 2019
|
$
|
(418,000
|
)
|
$
|
2,654,000
|
|
$
|
2,236,000
|
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
|
Item 4.
|
Controls and Procedures
|
|
Item 1.
|
Legal Proceedings
|
|
Item 1A.
|
Risk Factors
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
|
Item 3.
|
Defaults Upon Senior Securities
|
|
Item 4.
|
Mine Safety Disclosures
|
|
Item 5.
|
Other Information
|
|
|
|
CORE MOLDING TECHNOLOGIES, INC.
|
||
|
Date:
|
May 9, 2019
|
By:
|
/s/ David L. Duvall
|
|
|
|
|
|
David L. Duvall
|
|
|
|
|
|
President, Chief Executive Officer, and Director
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date:
|
May 9, 2019
|
By:
|
/s/ John P. Zimmer
|
|
|
|
|
|
John P. Zimmer
|
|
|
|
|
|
Vice President, Secretary, Treasurer and Chief Financial Officer
|
|
|
|
|
|
|
|
|
Exhibit No.
|
|
Description
|
|
Location
|
|
|
|
|
|
|
|
2(a)(1)
|
|
Asset Purchase Agreement dated as of September 12, 1996, as amended October 31, 1996, between Navistar and RYMAC Mortgage Investment Corporation
1
|
|
|
|
|
|
|
|
|
|
2(a)(2)
|
|
Second Amendment to Asset Purchase Agreement dated December 16, 1996
1
|
|
|
|
|
|
|
|
|
|
2(b)(1)
|
|
Agreement and Plan of Merger dated as of November 1, 1996, between Core Molding Technologies, Inc. and RYMAC Mortgage Investment Corporation
|
|
|
|
|
|
|
|
|
|
2(b)(2)
|
|
First Amendment to Agreement and Plan of Merger dated as of December 27, 1996 between Core Molding Technologies, Inc. and RYMAC Mortgage Investment Corporation
|
|
|
|
|
|
|
|
|
|
2(c)
|
|
Asset Purchase Agreement dated as of October 10, 2001, between Core Molding Technologies, Inc. and Airshield Corporation
|
|
|
|
|
|
|
|
|
|
2(d)
|
|
Asset Purchase Agreement dated as of March 20, 2015, between Core Molding Technologies, Inc and CPI Binani, Inc.
|
|
|
|
|
|
|
|
|
|
2(e)
|
|
Asset Purchase Agreement dated as of January 16, 2018 between 1137952 B.C. Ltd., Horizon Plastics International, Inc., 1541689 Ontario Inc., 2551024 Ontario Inc., Horizon Plastics de Mexico, S.A. de C.V., and Brian Read
|
|
|
|
|
|
|
|
|
|
3(a)(1)
|
|
Certificate of Incorporation of Core Molding Technologies, Inc. as filed with the Secretary of State of Delaware on October 8, 1996
|
|
|
|
|
|
|
|
|
|
3(a)(2)
|
|
Certificate of Amendment of Certificate of Incorporation of Core Molding Technologies, Inc. as filed with the Secretary of State of Delaware on November 6, 1996
|
|
|
|
|
|
|
|
|
|
3(a)(3)
|
|
Certificate of Amendment of Certificate of Incorporation as filed with the Secretary of State of Delaware on August 28, 2002
|
|
|
|
|
|
|
|
|
|
3(a)(4)
|
|
Certificate of Designation, Preferences and Rights of Series A Junior Participating Preferred Stock as filed with the Secretary of State of Delaware on July 18, 2007
|
|
|
|
|
|
|
|
|
|
3(a)(5)
|
|
Certificate of Elimination of Series A Junior Participating Preferred Stock, as filed with the Secretary of State of the State of Delaware on April 2, 2015.
|
|
|
|
|
|
|
|
|
|
3(b)
|
|
Amended and Restated By-Laws of Core Molding Technologies, Inc.
|
|
|
|
|
|
|
|
|
|
3(b)(1)
|
|
Amendment No. 1 to the Amended and Restated By-Laws of Core Molding Technologies, Inc.
|
|
|
|
|
|
|
|
|
|
4(a)(1)
|
|
Certificate of Incorporation of Core Molding Technologies, Inc. as filed with the Secretary of State of Delaware on October 8, 1996
|
|
|
|
|
|
|
|
|
|
Exhibit No.
|
|
Description
|
|
Location
|
|
4(a)(2)
|
|
Certificate of Amendment of Certificate of Incorporation of Core Molding Technologies, Inc. as filed with the Secretary of State of Delaware on November 6, 1996
|
|
|
|
|
|
|
|
|
|
4(a)(3)
|
|
Certificate of Amendment of Certificate of Incorporation as filed with the Secretary of State of Delaware on August 28, 2002
|
|
|
|
|
|
|
|
|
|
4(a)(4)
|
|
Certificate of Designation, Preferences and Rights of Series A Junior Participating Preferred Stock as filed with the Secretary of State of Delaware on July 18, 2007
|
|
|
|
|
|
|
|
|
|
4(a)(5)
|
|
Certificate of Elimination of Series A Junior Participating Preferred Stock, as filed with the Secretary of State of the State of Delaware on April 2, 2015
|
|
|
|
|
|
|
|
|
|
10(a)
|
|
First Amendment of A/R Credit Agreement dated March 14, 2019, among among Core Molding Technologies, Inc., Horizon Plastics International, Inc., the Lenders Named Therein, and KeyBank National Association
|
|
|
|
|
|
|
|
|
|
11
|
|
Computation of Net Income per Share
|
|
|
|
|
|
|
|
|
|
31(a)
|
|
Section 302 Certification by David L. Duvall, President, Chief Executive Officer, and Director
|
|
|
|
|
|
|
|
|
|
31(b)
|
|
Section 302 Certification by John P. Zimmer, Vice President, Secretary, Treasurer, and Chief Financial Officer
|
|
|
|
|
|
|
|
|
|
32(a)
|
|
Certification of David L. Duvall, Chief Executive Officer of Core Molding Technologies, Inc., dated May 9, 2019, pursuant to 18 U.S.C. Section 1350
|
|
|
|
|
|
|
|
|
|
32(b)
|
|
Certification of John P. Zimmer, Chief Financial Officer of Core Molding Technologies, Inc., dated May 9, 2019, pursuant to 18 U.S.C. Section 1350
|
|
|
|
|
|
|
|
|
|
101.INS
|
|
XBRL Instance Document
|
|
Filed Herein
|
|
|
|
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
Filed Herein
|
|
|
|
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase
|
|
Filed Herein
|
|
|
|
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase
|
|
Filed Herein
|
|
|
|
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase
|
|
Filed Herein
|
|
|
|
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase
|
|
Filed Herein
|
|
1.
|
The Asset Purchase Agreement, as filed with the Securities and Exchange Commission as Exhibit 2-A to Registration Statement on Form S-4 (Registration No. 333-15809), omits the exhibits (including the Buyer Note, Special Warranty Deed, Supply Agreement, Registration Rights Agreement and Transition Services Agreement identified in the Asset Purchase Agreement) and schedules (including those identified in Sections 1, 3, 4, 5, 6, 8 and 30 of the Asset Purchase Agreement). Core Molding Technologies, Inc. will provide any omitted exhibit or schedule to the Securities and Exchange Commission upon request.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|