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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wisconsin
|
39-0667110
|
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
|
Incorporation or organization)
|
Identification No.)
|
|
March 29,
|
June 30,
|
|||||||
|
2013
|
2012
|
|||||||
|
Assets
|
||||||||
|
Current assets:
|
||||||||
|
Cash
|
$ | 17,161 | $ | 15,701 | ||||
|
Trade accounts receivable, net
|
44,204 | 63,438 | ||||||
|
Inventories, net
|
113,009 | 103,178 | ||||||
|
Deferred income taxes
|
4,797 | 3,745 | ||||||
|
Other
|
10,949 | 11,099 | ||||||
|
Total current assets
|
190,120 | 197,161 | ||||||
|
Property, plant and equipment, net
|
64,299 | 66,356 | ||||||
|
Goodwill, net
|
13,312 | 13,116 | ||||||
|
Deferred income taxes
|
12,753 | 14,335 | ||||||
|
Intangible assets, net
|
4,643 | 4,996 | ||||||
|
Other assets
|
10,002 | 7,868 | ||||||
|
Total assets
|
$ | 295,129 | $ | 303,832 | ||||
|
Liabilities and Equity
|
||||||||
|
Current liabilities:
|
||||||||
|
Short-term borrowings and current maturities of long-term debt
|
$ | 3,693 | $ | 3,744 | ||||
|
Accounts payable
|
21,165 | 23,550 | ||||||
|
Accrued liabilities
|
32,462 | 39,331 | ||||||
|
Total current liabilities
|
57,320 | 66,625 | ||||||
|
Long-term debt
|
31,009 | 28,401 | ||||||
|
Accrued retirement benefits
|
59,717 | 64,009 | ||||||
|
Deferred income taxes
|
3,767 | 3,340 | ||||||
|
Other long-term liabilities
|
3,485 | 4,948 | ||||||
|
Total liabilities
|
155,298 | 167,323 | ||||||
|
Equity
|
||||||||
|
Twin Disc shareholders’ equity:
|
||||||||
|
Common shares authorized: 30,000,000;
|
||||||||
|
issued: 13,099,468; no par value
|
12,401 | 12,759 | ||||||
|
Retained earnings
|
185,074 | 184,306 | ||||||
|
Accumulated other comprehensive loss
|
(30,244 | ) | (34,797 | ) | ||||
| 167,231 | 162,268 | |||||||
|
Less treasury stock, at cost (1,855,984 and 1,794,981 shares, respectively)
|
28,423 | 26,781 | ||||||
|
Total Twin Disc shareholders' equity
|
138,808 | 135,487 | ||||||
|
Noncontrolling interest
|
1,023 | 1,022 | ||||||
|
Total equity
|
139,831 | 136,509 | ||||||
|
Total liabilities and equity
|
$ | 295,129 | $ | 303,832 | ||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
Mar. 29,
|
Mar. 30,
|
Mar. 29,
|
Mar. 30,
|
|||||||||||||
|
2013
|
2012
|
2013
|
2012
|
|||||||||||||
|
Net sales
|
$ | 68,232 | $ | 95,490 | $ | 209,351 | $ | 259,761 | ||||||||
|
Cost of goods sold
|
50,558 | 62,434 | 149,949 | 166,375 | ||||||||||||
|
Gross profit
|
17,674 | 33,056 | 59,402 | 93,386 | ||||||||||||
|
Marketing, engineering and administrative expenses
|
17,405 | 17,746 | 50,795 | 53,752 | ||||||||||||
|
Earnings from operations
|
269 | 15,310 | 8,607 | 39,634 | ||||||||||||
|
Interest expense
|
366 | 389 | 1,001 | 1,129 | ||||||||||||
|
Other (income) expense, net
|
(129 | ) | 71 | (24 | ) | (473 | ) | |||||||||
| 237 | 460 | 977 | 656 | |||||||||||||
|
Earnings before income taxes and noncontrolling interest
|
32 | 14,850 | 7,630 | 38,978 | ||||||||||||
|
Income taxes
|
640 | 4,821 | 3,552 | 13,390 | ||||||||||||
|
Net (loss) earnings
|
(608 | ) | 10,029 | 4,078 | 25,588 | |||||||||||
|
Less: Net earnings attributable to noncontrolling interest, net of tax
|
(149 | ) | (45 | ) | (243 | ) | (108 | ) | ||||||||
|
Net (loss) earnings attributable to Twin Disc
|
$ | (757 | ) | $ | 9,984 | $ | 3,835 | $ | 25,480 | |||||||
|
Dividends per share
|
$ | 0.09 | $ | 0.09 | $ | 0.27 | $ | 0.25 | ||||||||
|
(Loss) earnings per share data:
|
||||||||||||||||
|
Basic (loss) earnings per share attributable to Twin Disc common shareholders
|
$ | (0.07 | ) | $ | 0.87 | $ | 0.34 | $ | 2.23 | |||||||
|
Diluted (loss) earnings per share attributable to Twin Disc common shareholders
|
$ | (0.07 | ) | $ | 0.86 | $ | 0.34 | $ | 2.20 | |||||||
|
Weighted average shares outstanding data:
|
||||||||||||||||
|
Basic shares outstanding
|
11,243 | 11,426 | 11,327 | 11,410 | ||||||||||||
|
Dilutive stock awards
|
- | 146 | 73 | 145 | ||||||||||||
|
Diluted shares outstanding
|
11,243 | 11,572 | 11,400 | 11,555 | ||||||||||||
|
Net (loss) earnings
|
$ | (608 | ) | $ | 10,029 | $ | 4,078 | $ | 25,588 | |||||||
|
Other comprehensive (loss) income, net:
|
||||||||||||||||
|
Benefit plan adjustments,
net of income taxes of $376, $240, $1,160 and $747,
respectively
|
$ | 676 | 418 | $ | 1,996 | 1,303 | ||||||||||
|
Foreign currency translation adjustment
|
(874 | ) | 2,241 | 2,520 | (6,292 | ) | ||||||||||
|
Other comprehensive (loss) income, net
|
(198 | ) | 2,659 | 4,516 | (4,989 | ) | ||||||||||
|
Comprehensive (loss) income
|
(806 | ) | 12,688 | 8,594 | 20,599 | |||||||||||
|
Less: comprehensive income attributable to noncontrolling interest
|
(149 | ) | (45 | ) | (243 | ) | (108 | ) | ||||||||
|
Comprehensive (loss) income attributable to Twin Disc
|
$ | (955 | ) | $ | 12,643 | $ | 8,351 | $ | 20,491 | |||||||
|
The notes to condensed consolidated financial statements are an integral part of these statements.
|
|
Nine Months Ended
|
||||||||
|
March 29,
|
March 30,
|
|||||||
|
2013
|
2012
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net earnings
|
$ | 4,078 | $ | 25,588 | ||||
|
Adjustments to reconcile net earnings to net cash
|
||||||||
|
provided (used) by operating activities:
|
||||||||
|
Depreciation and amortization
|
8,025 | 8,010 | ||||||
|
Other non-cash changes, net
|
1,679 | 4,557 | ||||||
|
Net change in working capital, excluding cash
|
(2,980 | ) | (41,964 | ) | ||||
|
Net cash provided (used) by operating activities
|
10,802 | (3,809 | ) | |||||
|
Cash flows from investing activities:
|
||||||||
|
Acquisitions of fixed assets
|
(5,118 | ) | (10,560 | ) | ||||
|
Proceeds from sale of fixed assets
|
181 | 95 | ||||||
|
Other, net
|
(232 | ) | (293 | ) | ||||
|
Net cash used by investing activities
|
(5,169 | ) | (10,758 | ) | ||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from notes payable
|
38 | - | ||||||
|
Payments of notes payable
|
(96 | ) | (109 | ) | ||||
|
Proceeds from long-term debt, net
|
2,605 | 15,543 | ||||||
|
Proceeds from exercise of stock options
|
189 | 169 | ||||||
|
Dividends paid to shareholders
|
(3,067 | ) | (2,857 | ) | ||||
|
Dividends paid to noncontrolling interest
|
(205 | ) | (130 | ) | ||||
|
Acquisition of treasury stock
|
(3,069 | ) | - | |||||
|
Excess tax benefits from stock compensation
|
1,276 | 535 | ||||||
|
Other
|
(1,698 | ) | (185 | ) | ||||
|
Net cash (used) provided by financing activities
|
(4,027 | ) | 12,966 | |||||
|
Effect of exchange rate changes on cash
|
(146 | ) | (938 | ) | ||||
|
Net change in cash
|
1,460 | (2,539 | ) | |||||
|
Cash:
|
||||||||
|
Beginning of period
|
15,701 | 20,167 | ||||||
|
End of period
|
$ | 17,161 | $ | 17,628 | ||||
|
A.
|
Basis of Presentation
|
|
As of and for the period ended June 30, 2011
|
As of and for the period ended September 30, 2011
|
||||||||||||||||||||||
|
Reported
|
Adjustment
|
Revised
|
Reported
|
Adjustment
|
Revised
|
||||||||||||||||||
|
Revised consolidated balance sheet amounts
|
|||||||||||||||||||||||
|
Accrued liabilities
|
41,673
|
700
|
42,373
|
38,301
|
608
|
38,909
|
|||||||||||||||||
|
Total current liabilities
|
83,960
|
700
|
84,660
|
77,165
|
608
|
77,773
|
|||||||||||||||||
|
Other long term liabilities
|
7,089
|
708
|
7,797
|
4,363
|
725
|
5,088
|
|||||||||||||||||
|
Total liabilities
|
171,066
|
1,408
|
172,474
|
170,619
|
1,333
|
171,952
|
|||||||||||||||||
|
Retained earnings
|
162,857
|
(1,408)
|
161,449
|
171,524
|
(1,333)
|
170,191
|
|||||||||||||||||
|
Total equity
|
138,054
|
(1,408)
|
136,646
|
145,811
|
(1,333)
|
144,478
|
|||||||||||||||||
|
Revised consolidated statement of comprehensive income (loss) amounts
|
|||||||||||||||||||||||
|
Year to date
|
|||||||||||||||||||||||
|
Income taxes
|
13,064
|
833
|
13,897
|
5,259
|
(75)
|
5,184
|
|||||||||||||||||
|
Net earnings
|
18,965
|
(833)
|
18,132
|
9,635
|
75
|
9,710
|
|||||||||||||||||
|
Net earnings attributable to Twin Disc
|
18,830
|
(833)
|
17,997
|
9,581
|
75
|
9,656
|
|||||||||||||||||
|
Basic earnings per share
|
1.66
|
(0.07)
|
1.59
|
0.84
|
0.01
|
0.85
|
|||||||||||||||||
|
Diluted earnings per share
|
1.64
|
(0.07)
|
1.57
|
0.83
|
0.01
|
0.84
|
|||||||||||||||||
|
Comprehensive income (loss)
|
49,743
|
(833)
|
48,910
|
7,834
|
75
|
7,909
|
|||||||||||||||||
|
Comprehensive income (loss) attributable to Twin Disc
|
49,608
|
(833)
|
48,775
|
7,780
|
75
|
7,855
|
|||||||||||||||||
|
Revised consolidated statement of cash flows amounts
|
|||||||||||||||||||||||
|
Net earnings
|
18,965
|
(833)
|
18,132
|
9,635
|
75
|
9,710
|
|||||||||||||||||
|
Net change in working capital, excluding cash and debt, and other
|
(16,354)
|
(75)
|
(16,429)
|
||||||||||||||||||||
|
Accrued liabilities
|
6,713
|
833
|
7,546
|
||||||||||||||||||||
|
Other non-cash changes, net
|
2,950
|
(445)
|
2,505
|
||||||||||||||||||||
|
Net cash used by operating activities
|
(1,196)
|
(445)
|
(1,641)
|
||||||||||||||||||||
|
Excess tax benefits from stock comp
|
-
|
445
|
445
|
||||||||||||||||||||
|
Net cash provided by financing activities
|
10,051
|
445
|
10,496
|
||||||||||||||||||||
|
As of and for the period ended December 30, 2011
|
As of and for the period ended March 30, 2012
|
||||||
|
Reported
|
Adjustment
|
Revised
|
Reported
|
Adjustment
|
Revised
|
||
|
Revised consolidated balance sheet amounts
|
|||||||
|
Accrued liabilities
|
38,056
|
608
|
38,664
|
||||
|
Total current liabilities
|
77,872
|
608
|
78,480
|
||||
|
Other long term liabilities
|
4,845
|
742
|
5,587
|
4,478
|
759
|
5,237
|
|
|
Total liabilities
|
170,822
|
1,350
|
172,172
|
168,130
|
759
|
168,889
|
|
|
Retained earnings
|
176,467
|
(1,350)
|
175,117
|
184,831
|
(759)
|
184,072
|
|
|
Total equity
|
145,586
|
(1,350)
|
144,236
|
157,231
|
(759)
|
156,472
|
|
|
Revised consolidated statement of comprehensive income (loss) amounts
|
|||||||
|
Year to date
|
|||||||
|
Income taxes
|
8,627
|
(58)
|
8,569
|
14,039
|
(649)
|
13,390
|
|
|
Net earnings
|
15,501
|
58
|
15,559
|
24,939
|
649
|
25,588
|
|
|
Net earnings attributable to Twin Disc
|
15,438
|
58
|
15,496
|
24,831
|
649
|
25,480
|
|
|
Basic earnings per share
|
1.35
|
0.01
|
1.36
|
2.18
|
0.05
|
2.23
|
|
|
Diluted earnings per share
|
1.34
|
-
|
1.34
|
2.15
|
0.05
|
2.20
|
|
|
Comprehensive income (loss)
|
7,853
|
58
|
7,911
|
19,950
|
649
|
20,599
|
|
|
Comprehensive income (loss) attributable to Twin Disc
|
7,790
|
58
|
7,848
|
19,842
|
649
|
20,491
|
|
|
Quarter
|
|||||||
|
Income taxes
|
3,368
|
17
|
3,385
|
5,412
|
(591)
|
4,821
|
|
|
Net earnings
|
5,866
|
(17)
|
5,849
|
9,438
|
591
|
10,029
|
|
|
Near earnings attributable to Twin Disc
|
5,857
|
(17)
|
5,840
|
9,393
|
591
|
9,984
|
|
|
Basic earnings per share
|
0.51
|
-
|
0.51
|
0.82
|
0.05
|
0.87
|
|
|
Diluted earnings per share
|
0.51
|
(0.01)
|
0.50
|
0.81
|
0.05
|
0.86
|
|
|
Comprehensive income (loss)
|
19
|
(17)
|
2
|
12,097
|
591
|
12,688
|
|
|
Comprehensive income (loss) attributable to Twin Disc
|
10
|
(17)
|
(7)
|
12,052
|
591
|
12,643
|
|
|
Revised consolidated statement of cash flows amounts
|
|||||||
|
Net earnings
|
15,501
|
58
|
15,559
|
24,939
|
649
|
25,588
|
|
|
Net change in working capital, excluding cash and debt, and other
|
(28,157)
|
(58)
|
(28,215)
|
(41,315)
|
(649)
|
(41,964)
|
|
|
Accrued liabilities
|
|||||||
|
Other non-cash changes, net
|
4,291
|
(535)
|
3,756
|
||||
|
Net cash used by operating activities
|
(3,054)
|
(535)
|
(3,589)
|
||||
|
Excess tax benefits from stock comp
|
-
|
535
|
535
|
||||
|
Net cash provided by financing activities
|
10,096
|
535
|
10,631
|
||||
|
As of and for the period ended June 30, 2012
|
As of and for the period ended September 28, 2012
|
||||||
|
Reported
|
Adjustment
|
Revised
|
Reported
|
Adjustment
|
Revised
|
||
|
Revised consolidated balance sheet amounts
|
|||||||
|
Other long term liabilities
|
4,171
|
777
|
4,948
|
2,200
|
797
|
2,997
|
|
|
Total liabilities
|
166,546
|
777
|
167,323
|
160,512
|
797
|
161,309
|
|
|
Retained earnings
|
185,083
|
(777)
|
184,306
|
185,308
|
(797)
|
184,511
|
|
|
Total equity
|
137,286
|
(777)
|
136,509
|
139,587
|
(797)
|
138,790
|
|
|
Revised consolidated statement of comprehensive income (loss) amounts
|
|||||||
|
Year to date
|
|||||||
|
Income taxes
|
18,446
|
(631)
|
17,815
|
1,077
|
20
|
1,097
|
|
|
Net earnings
|
26,310
|
631
|
26,941
|
1,286
|
(20)
|
1,266
|
|
|
Net earnings attributable to Twin Disc
|
26,112
|
631
|
26,743
|
1,251
|
(20)
|
1,231
|
|
|
Basic earnings per share
|
2.29
|
0.05
|
2.34
|
0.11
|
-
|
0.11
|
|
|
Diluted earnings per share
|
2.26
|
0.05
|
2.31
|
0.11
|
-
|
0.11
|
|
|
Comprehensive income (loss)
|
2,882
|
631
|
3,513
|
3,218
|
20
|
3,238
|
|
|
Comprehensive income (loss) attributable to Twin Disc
|
2,684
|
631
|
3,315
|
3,183
|
20
|
3,203
|
|
|
Quarter
|
|||||||
|
Income taxes
|
4,407
|
18
|
4,425
|
1,077
|
20
|
1,097
|
|
|
Net earnings
|
1,371
|
(18)
|
1,353
|
1,286
|
(20)
|
1,266
|
|
|
Net earnings attributable to Twin Disc
|
1,281
|
(18)
|
1,263
|
1,251
|
(20)
|
1,231
|
|
|
Basic earnings per share
|
0.11
|
-
|
0.11
|
0.11
|
-
|
0.11
|
|
|
Diluted earnings per share
|
0.11
|
-
|
0.11
|
0.11
|
-
|
0.11
|
|
|
Comprehensive income (loss)
|
(17,068)
|
(18)
|
(17,086)
|
3,218
|
20
|
3,238
|
|
|
Comprehensive income (loss) attributable to Twin Disc
|
(17,158)
|
(18)
|
(17,176)
|
3,183
|
20
|
3,203
|
|
|
Revised consolidated statement of cash flows amounts
|
|||||||
|
Net earnings
|
26,310
|
631
|
26,941
|
1,286
|
(20)
|
1,266
|
|
|
Net change in working capital, excluding cash and debt, and other
|
(4,059)
|
20
|
(4,039)
|
||||
|
Accrued liabilities
|
(2,273)
|
(631)
|
(2,904)
|
||||
|
B.
|
Inventory
|
|
March 29,
|
June 30,
|
|
|
2013
|
2012
|
|
|
Inventories:
|
||
|
Finished parts
|
$74,624
|
$62,909
|
|
Work in process
|
13,399
|
16,608
|
|
Raw materials
|
24,986
|
23,661
|
|
$113,009
|
$103,178
|
|
C.
|
Warranty
|
|
Three Months Ended
|
Nine Months Ended
|
|||
|
Mar. 29,
|
Mar. 30,
|
Mar. 29,
|
Mar. 30,
|
|
|
2013
|
2012
|
2013
|
2012
|
|
|
Reserve balance, beginning of period
|
$5,533
|
$5,883
|
$5,745
|
$6,022
|
|
Current period expense
|
561
|
1,044
|
2,528
|
2,825
|
|
Payments or credits to customers
|
(706)
|
(1,077)
|
(2,957)
|
(2,756)
|
|
Foreign currency translation
|
(39)
|
52
|
33
|
(189)
|
|
Reserve balance, end of period
|
$5,349
|
$5,902
|
$5,349
|
$5,902
|
|
D.
|
Contingencies
|
|
E.
|
Business Segments
|
|
Three Months Ended
|
Nine Months Ended
|
|||
|
Mar. 29,
|
Mar. 30,
|
Mar. 29,
|
Mar. 30,
|
|
|
2013
|
2012
|
2013
|
2012
|
|
|
Manufacturing segment sales
|
$56,678
|
$86,659
|
$181,874
|
$235,686
|
|
Distribution segment sales
|
31,237
|
30,990
|
95,982
|
94,166
|
|
Inter/Intra segment elimination - manufacturing
|
(15,124)
|
(20,068)
|
(54,203)
|
(62,017)
|
|
Inter/Intra segment elimination - distribution
|
(4,559
)
|
(2,091
)
|
(14,302)
|
(8,074
)
|
|
Net sales
|
$68,232
|
$95,490
|
$209,351
|
$259,761
|
|
Manufacturing segment net (loss) earnings
|
($75)
|
$10,032
|
$7,814
|
$27,009
|
|
Distribution segment net earnings
|
2,105
|
2,058
|
4,808
|
5,287
|
|
Corporate and eliminations
|
(2,787
)
|
(2,106
)
|
(8,787
)
|
(6,816
)
|
|
Net (loss) earnings attributable to Twin Disc
|
($757)
|
$9,984
|
$3,835
|
$25,480
|
|
Mar. 29,
|
June 30,
|
|||
|
Assets
|
2013
|
2012
|
||
|
Manufacturing segment assets
|
$279,562
|
$272,098
|
||
|
Distribution segment assets
|
62,275
|
58,275
|
||
|
Corporate assets and elimination
|
||||
|
of inter-company assets
|
(46,708
)
|
(26,541
)
|
||
|
$295,129
|
$303,832
|
|||
|
F.
|
Stock-Based Compensation
|
|
G.
|
Pension and Other Postretirement Benefit Plans
|
|
Three Months Ended
|
Nine Months Ended
|
|||
|
Mar. 29,
|
Mar. 30,
|
Mar. 29,
|
Mar. 30,
|
|
|
2013
|
2012
|
2013
|
2012
|
|
|
Pension Benefits:
|
||||
|
Service cost
|
$88
|
$53
|
$257
|
$152
|
|
Interest cost
|
1,334
|
1,516
|
3,996
|
4,543
|
|
Expected return on plan assets
|
(1,598)
|
(1,927)
|
(4,785)
|
(5,775)
|
|
Amortization of transition obligation
|
9
|
-
|
27
|
|
|
Amortization of net loss
|
845
|
580
|
2,536
|
1,740
|
|
Net periodic benefit cost
|
$678
|
$222
|
$2,031
|
$660
|
|
Postretirement Benefits:
|
||||
|
Service cost
|
$8
|
$10
|
$25
|
$31
|
|
Interest cost
|
191
|
245
|
574
|
738
|
|
Amortization of net actuarial loss
|
198
|
106
|
594
|
316
|
|
Net periodic benefit cost
|
$397
|
$361
|
$1,193
|
$1,085
|
|
H.
|
Income Taxes
|
|
I.
|
Goodwill and Other Intangibles
|
|
Gross balance at June 30, 2012
|
$16,786
|
|
Accumulated impairment losses
|
(3,670
)
|
|
Net balance at June 30, 2012
|
$13,116
|
|
Gross balance at June 30, 2012
|
$16,786
|
|
Translation adjustment
|
196
|
|
Gross balance at March 29, 2013
|
16,982
|
|
Accumulated impairment losses
|
(3,670)
|
|
Net balance at March 29, 2013
|
$13,312
|
|
March 29,
|
June 30,
|
|
|
2013
|
2012
|
|
|
Intangible assets with finite lives:
|
||
|
Licensing agreements
|
$3,015
|
$3,015
|
|
Non-compete agreements
|
2,050
|
2,050
|
|
Other
|
5,991
|
5,991
|
|
11,056
|
11,056
|
|
|
Accumulated amortization
|
(9,121)
|
(8,583)
|
|
Foreign currency translation
|
549
|
469
|
|
Total
|
$2,484
|
$2,942
|
|
Fiscal Year
|
|
|
2013
|
$213
|
|
2014
|
730
|
|
2015
|
425
|
|
2016
|
284
|
|
2017
|
279
|
|
2018
|
279
|
|
J.
|
Long-term Debt
|
|
March 29,
|
June 30,
|
|
|
2013
|
2012
|
|
|
Revolving loan
|
$20,250
|
$17,550
|
|
10-year unsecured senior notes
|
14,286
|
14,286
|
|
Other
|
166
|
309
|
|
Subtotal
|
34,702
|
32,145
|
|
Less: current maturities and short-term borrowings
|
(3,693
)
|
(3,744
)
|
|
Total long-term debt
|
$31,009
|
$28,401
|
|
K.
|
Shareholders’ Equity
|
|
The following is a reconciliation of the Company’s equity balances for the first fiscal nine months of 2012 and 2013 (in thousands):
|
||||||
|
Twin Disc, Inc. Shareholders’ Equity
|
||||||
|
Accumulated
|
||||||
|
Other
|
Non-
|
|||||
|
Common
|
Retained
|
Comprehensive
|
Treasury
|
Controlling
|
Total
|
|
|
Stock
|
Earnings
|
Income (Loss)
|
Stock
|
Interest
|
Equity
|
|
|
Balance –June 30, 2011
|
$10,863
|
$161,449
|
($11,383)
|
($25,252)
|
$969
|
$136,646
|
|
Net income
|
25,480
|
108
|
25,588
|
|||
|
Translation adjustments
|
(6,350)
|
58
|
(6,292)
|
|||
|
Benefit plan adjustments, net of tax
|
1,303
|
1,303
|
||||
|
Cash dividends
|
(2,857)
|
(130)
|
(2,987)
|
|||
|
Compensation expense and
|
||||||
|
windfall tax benefits
|
2,230
|
2,230
|
||||
|
Shares (acquired) issued, net
|
(912)
|
896
|
(16)
|
|||
|
Balance-March 30, 2012
|
$12,181
|
$184,072
|
($16,430)
|
($24,356)
|
$1,005
|
$156,472
|
|
Twin Disc, Inc. Shareholders’ Equity
|
|
|||||
|
Accumulated
|
||||||
|
Other
|
Non-
|
|||||
|
Common
|
Retained
|
Comprehensive
|
Treasury
|
Controlling
|
Total
|
|
|
Stock
|
Earnings
|
Income (Loss)
|
Stock
|
Interest
|
Equity
|
|
|
Balance-June 30, 2012
|
$12,759
|
$184,306
|
($34,797)
|
($26,781)
|
$1,022
|
$136,509
|
|
Net income
|
3,835
|
243
|
4,078
|
|||
|
Translation adjustments
|
2,557
|
(37)
|
2,520
|
|||
|
Benefit plan adjustments, net of tax
|
1,996
|
1,996
|
||||
|
Cash dividends
|
(3,067)
|
(205)
|
(3,272)
|
|||
|
Compensation expense and
|
||||||
|
windfall tax benefits
|
2,579
|
2,579
|
||||
|
Shares (acquired) issued, net
|
(2,937)
|
(1,642)
|
(4,579)
|
|||
|
Balance-March 29, 2013
|
$12,401
|
$185,074
|
($30,244)
|
($28,423)
|
$1,023
|
$139,831
|
|
(In thousands)
|
||||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||
|
March 29,
|
March 30,
|
March 29,
|
March 30,
|
|||||
|
2013
|
%
|
2012
|
%
|
2013
|
%
|
2012
|
%
|
|
|
Net sales
|
$68,232
|
$95,490
|
$209,351
|
$259,761
|
||||
|
Cost of goods sold
|
50,558
|
62,434
|
149,949
|
166,375
|
||||
|
Gross profit
|
17,674
|
25.9%
|
33,056
|
34.6%
|
59,402
|
28.4%
|
93,386
|
36.0%
|
|
Marketing, engineering and
|
||||||||
|
administrative expenses
|
17,405
|
25.5
|
17,746
|
18.6
|
50,795
|
24.3
|
53,752
|
20.7
|
|
Earnings from operations
|
$ 269
|
0.4
|
$15,310
|
16.0
|
$ 8,607
|
4.1
|
$39,634
|
15.3
|
|
Three Months Ended
|
Increase/
|
||
|
$ thousands –Expense/(Income)
|
March 29, 2013
|
March 30, 2012
|
(Decrease)
|
|
Stock-Based Compensation
|
$ 1,488
|
$ (385)
|
$ 1,873
|
|
Incentive/Bonus Expense
|
74
|
1,129
|
(1,055)
|
|
818
|
|||
|
Foreign Currency Translation
|
(36)
|
||
|
782
|
|||
|
All Other, Net
|
(1,123)
|
||
|
$ (341)
|
|||
|
Nine Months Ended
|
Increase/
|
||
|
$ thousands –Expense/(Income)
|
March 29, 2013
|
March 30, 2012
|
(Decrease)
|
|
Stock-Based Compensation
|
$ 2,412
|
$ 2,022
|
$ 390
|
|
Incentive/Bonus Expense
|
203
|
3,128
|
(2,925)
|
|
(2,535)
|
|||
|
Foreign Currency Translation
|
(805)
|
||
|
(3,340)
|
|||
|
All Other, Net
|
383
|
||
|
$ (2,957)
|
|||
|
·
|
“Four quarter EBITDA” is defined as “the sum of (i) Net Income plus, to the extent deducted in the calculation of Net Income, (ii) interest expense, (iii) depreciation and amortization expense, and (iv) income tax expense;” and
|
|
·
|
“Total funded debt” is defined as “(i) all Indebtedness for borrowed money (including without limitation, Indebtedness evidenced by promissory notes, bonds, debentures and similar interest-bearing instruments), plus (ii) all purchase money Indebtedness, plus (iii) the principal portion of capital lease obligations, plus (iv) the maximum amount which is available to be drawn under letters of credit then outstanding, all as determined for the Company and its consolidated Subsidiaries as of the date of determination, without duplication, and in accordance with generally accepted accounting principles applied on a consistent basis.”
|
|
·
|
“Total funded debt to four quarter EBITDA” is defined as the ratio of total funded debt to four quarter EBITDA calculated in accordance with the above definitions.
|
|
Four Quarter EBITDA Reconciliation
|
|
|
Net Earnings
|
$5,097,000
|
|
Depreciation & Amortization
|
10,771,000
|
|
Interest Expense
|
1,347,000
|
|
Income Taxes
|
7,977,000
|
|
Four Quarter EBITDA
|
$25,192,000
|
|
Total Funded Debt to Four Quarter EBITDA
|
|
|
Total Debt
|
$34,702,000
|
|
Divided by: Four Quarter EBITDA
|
25,192,000
|
|
Total Funded Debt to Four Quarter EBITDA
|
1.38
|
|
Contractual Obligations
|
Total
|
Less than
1 year
|
1-3
Years
|
3-5
Years
|
After 5
Years
|
|
Revolver borrowing
|
$20,250
|
$20,250
|
|||
|
Long-term debt
|
$14,452
|
$3,693
|
$7,159
|
$3,572
|
$28
|
|
Operating leases
|
$6,981
|
$3,120
|
$2,705
|
$1,156
|
|
|
Total obligations
|
$41,683
|
$6,813
|
$30,114
|
$4,728
|
$28
|
|
(a)
|
Unregistered Sales of Equity Securities
|
|
(b)
|
Use of Proceeds
|
|
(c)
|
Issuer Purchases of Equity Securities
|
|
Period
|
(a) Total Number of Shares Purchased
|
(b) Average Price Paid per Share
|
(c) Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
(d) Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs
|
|
Dec. 29, 2012 – Jan. 25, 2013
|
0
|
NA
|
0
|
315,000
|
|
Jan. 26, 2013 – Feb. 22, 2013
|
0
|
NA
|
0
|
315,000
|
|
Feb. 23, 2013 – Mar. 29, 2013
|
0
|
NA
|
0
|
315,000
|
|
Total
|
0
|
NA
|
0
|
315,000
|
|
31a
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31b
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32a
|
Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32b
|
Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
101.INS
|
XBRL Instance Document
|
|
101.SCH
|
XBRL Schema
|
|
101.CAL
|
XBRL Calculation Linkbase
|
|
101.DEF
|
XBRL Definition Linkbase
|
|
101.LAB
|
XBRL Label Linkbase
|
|
101.PRE
|
XBRL Presentation Linkbase
|
|
TWIN DISC, INCORPORATED
|
|
|
(Registrant)
|
|
|
Date: May 8, 2013
|
/s/ JEFFREY S. KNUTSON
|
|
Jeffrey S. Knutson
|
|
|
Corporate Controller
|
|
|
Chief Accounting Officer
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|