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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| New York | 11-2165495 | |||
| (State or other jurisdiction of | (I.R.S. Employer | |||
| incorporation or organization) | Identification No.) | |||
| P.O. Box 19109 -7201 West Friendly Avenue Greensboro, NC | 27419 | |||
| (Address of principal executive offices) | (Zip Code ) | |||
|
Part I. Financial Information
|
||
|
Page
|
||
|
Item 1.
|
Financial Statements:
|
|
|
Condensed Consolidated Balance Sheets as of December 23, 2012 and June 24, 2012
|
3 | |
|
Condensed Consolidated Statements of Operations for the Three Months Ended and Six
Months Ended December 23, 2012 and December 25, 2011
|
4 | |
|
Condensed Consolidated Statements of Comprehensive Income (Loss) for the Three
Months Ended and Six Months Ended December 23, 2012 and December 25, 2011
|
5 | |
|
Condensed Consolidated Statements of Shareholders’ Equity for the Six
Months Ended December 23, 2012
|
6 | |
|
Condensed Consolidated Statements of Cash Flows for the Six Months Ended
December 23, 2012 and December 25, 2011
|
7 | |
|
Notes to Condensed Consolidated Financial Statements
|
8 | |
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
32 |
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk
|
49 |
|
Item 4.
|
Controls and Procedures
|
50 |
|
Part II. Other Information
|
||
|
Item 1.
|
Legal Proceedings
|
51 |
|
Item 1A.
|
Risk Factors
|
51 |
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
51 |
|
Item 3.
|
Defaults Upon Senior Securities
|
51 |
|
Item 4.
|
Mine Safety Disclosures
|
51 |
|
Item 5.
|
Other Information
|
51 |
|
Item 6.
|
Exhibits
|
52 |
|
December 23, 2012
|
June 24, 2012
|
|||||||
|
ASSETS
|
||||||||
|
Cash and cash equivalents
|
$ | 15,246 | $ | 10,886 | ||||
|
Receivables, net
|
88,618 | 99,236 | ||||||
|
Inventories
|
107,101 | 112,750 | ||||||
|
Income taxes receivable
|
1,047 | 596 | ||||||
|
Deferred income taxes
|
4,754 | 7,807 | ||||||
|
Other current assets
|
7,714 | 6,722 | ||||||
|
Total current assets
|
224,480 | 237,997 | ||||||
|
Property, plant and equipment, net
|
119,129 | 127,090 | ||||||
|
Deferred income taxes
|
1,537 | 1,290 | ||||||
|
Intangible assets, net
|
8,694 | 9,771 | ||||||
|
Investments in unconsolidated affiliates
|
96,212 | 95,763 | ||||||
|
Other non-current assets
|
10,898 | 10,322 | ||||||
|
Total assets
|
$ | 460,950 | $ | 482,233 | ||||
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||
|
Accounts payable
|
$ | 38,623 | $ | 48,541 | ||||
|
Accrued expenses
|
12,422 | 14,402 | ||||||
|
Income taxes payable
|
158 | 1,332 | ||||||
|
Current portion of long-term debt
|
7,263 | 7,237 | ||||||
|
Total current liabilities
|
58,466 | 71,512 | ||||||
|
Long-term debt
|
99,419 | 114,315 | ||||||
|
Other long-term liabilities
|
5,038 | 4,832 | ||||||
|
Deferred income taxes
|
1,055 | 794 | ||||||
|
Total liabilities
|
163,978 | 191,453 | ||||||
|
Commitments and contingencies
|
||||||||
|
Common stock, $0.10 par (500,000,000 shares authorized,
20,104,189 and 20,090,094 shares outstanding)
|
2,011 | 2,009 | ||||||
|
Capital in excess of par value
|
35,771 | 34,723 | ||||||
|
Retained earnings
|
257,483 | 252,763 | ||||||
|
Accumulated other comprehensive income
|
415 | 28 | ||||||
|
Total Unifi, Inc. shareholders’ equity
|
295,680 | 289,523 | ||||||
|
Non-controlling interest
|
1,292 | 1,257 | ||||||
|
Total shareholders’ equity
|
296,972 | 290,780 | ||||||
|
Total liabilities and shareholders’ equity
|
$ | 460,950 | $ | 482,233 | ||||
|
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
|
December 23, 2012
|
December 25, 2011
|
December 23, 2012
|
December 25, 2011
|
|||||||||||||
|
Net sales
|
$ | 172,071 | $ | 167,110 | $ | 344,971 | $ | 338,123 | ||||||||
|
Cost of sales
|
155,380 | 156,228 | 310,260 | 315,411 | ||||||||||||
|
Gross profit
|
16,691 | 10,882 | 34,711 | 22,712 | ||||||||||||
|
Selling, general and administrative expenses
|
11,532 | 10,986 | 22,679 | 21,357 | ||||||||||||
|
Provision for bad debts
|
73 | 357 | 183 | 562 | ||||||||||||
|
Other operating expense, net
|
580 | 490 | 1,161 | 449 | ||||||||||||
|
Operating income (loss)
|
4,506 | (951 | ) | 10,688 | 344 | |||||||||||
|
Interest income
|
(144 | ) | (495 | ) | (268 | ) | (1,142 | ) | ||||||||
|
Interest expense
|
1,361 | 4,222 | 2,805 | 8,602 | ||||||||||||
|
Loss on extinguishment of debt
|
114 | — | 356 | 462 | ||||||||||||
|
Loss on previously held equity interest
|
— | 3,656 | — | 3,656 | ||||||||||||
|
Other non-operating income
|
— | (1,479 | ) | — | (1,479 | ) | ||||||||||
|
Equity in earnings of unconsolidated affiliates
|
(1,258 | ) | (844 | ) | (1,929 | ) | (4,303 | ) | ||||||||
|
Income (loss) before income taxes
|
4,433 | (6,011 | ) | 9,724 | (5,452 | ) | ||||||||||
|
Provision for income taxes
|
2,216 | 1,806 | 5,449 | 2,079 | ||||||||||||
|
Net income (loss) including non-controlling interest
|
2,217 | (7,817 | ) | 4,275 | (7,531 | ) | ||||||||||
|
Less: net (loss) attributable to non-controlling interest
|
(209 | ) | (209 | ) | (445 | ) | (209 | ) | ||||||||
|
Net income (loss) attributable to Unifi, Inc.
|
$ | 2,426 | $ | (7,608 | ) | $ | 4,720 | $ | (7,322 | ) | ||||||
|
Net income (loss) attributable to Unifi, Inc. per common share:
|
||||||||||||||||
|
Basic
|
$ | 0.12 | $ | (0.38 | ) | $ | 0.23 | $ | (0.36 | ) | ||||||
|
Diluted
|
$ | 0.12 | $ | (0.38 | ) | $ | 0.23 | $ | (0.36 | ) | ||||||
|
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
|
December 23, 2012
|
December 25, 2011
|
December 23, 2012
|
December 25, 2011
|
|||||||||||||
|
Net income (loss) including non-controlling interest
|
$ | 2,217 | $ | (7,817 | ) | $ | 4,275 | $ | (7,531 | ) | ||||||
|
Other comprehensive income (loss):
|
||||||||||||||||
|
Foreign currency translation adjustments
|
(352 | ) | (1,107 | ) | (664 | ) | (18,332 | ) | ||||||||
|
Gain (loss) on cash flow hedges, net of reclassification adjustment
|
384 | 966 | 935 | (3 | ) | |||||||||||
|
Other comprehensive income (loss) before income taxes
|
32 | (141 | ) | 271 | (18,335 | ) | ||||||||||
|
Income tax provision (benefit) on cash flow hedges
|
62 | — | (116 | ) | — | |||||||||||
|
Other comprehensive (loss) income, net of
tax
|
(30 | ) | (141 | ) | 387 | (18,335 | ) | |||||||||
|
Comprehensive income (loss) including non-controlling interest
|
2,187 | (7,958 | ) | 4,662 | (25,866 | ) | ||||||||||
|
Less: comprehensive (loss) attributable to non-controlling interest
|
(209 | ) | (209 | ) | (445 | ) | (209 | ) | ||||||||
|
Comprehensive income (loss) attributable to Unifi, Inc.
|
$ | 2,396 | $ | (7,749 | ) | $ | 5,107 | $ | (25,657 | ) | ||||||
|
|
Shares
|
Common Stock
|
Capital in
Excess of
Par Value
|
Retained
Earnings
|
Accumulated Other
Comprehensive
Income
|
Total
Unifi, Inc. Shareholders’ Equity
|
Non-controlling Interest
|
Total
Shareholders’
Equity
|
||||||||||||||||||||||||
|
Balance June 24, 2012
|
20,090 | $ | 2,009 | $ | 34,723 | $ | 252,763 | $ | 28 | $ | 289,523 | $ | 1,257 | $ | 290,780 | |||||||||||||||||
|
Options exercised
|
5 | 1 | 28 | — | — | 29 | — | 29 | ||||||||||||||||||||||||
|
Stock-based compensation
|
— | — | 1,020 | — | — | 1,020 | — | 1,020 | ||||||||||||||||||||||||
|
Conversion of restricted stock units
|
9 | 1 | (1 | ) | — | — | — | — | — | |||||||||||||||||||||||
|
Stock option tax benefit
|
— | — | 1 | — | — | 1 | — | 1 | ||||||||||||||||||||||||
|
Contributions from non-controlling interest
|
— | — | — | — | — | — | 480 | 480 | ||||||||||||||||||||||||
|
Other comprehensive income, net of tax
|
— | — | — | — | 387 | 387 | — | 387 | ||||||||||||||||||||||||
|
Net income (loss)
|
— | — | — | 4,720 | — | 4,720 | (445 | ) | 4,275 | |||||||||||||||||||||||
|
Balance December 23, 2012
|
20,104 | $ | 2,011 | $ | 35,771 | $ | 257,483 | $ | 415 | $ | 295,680 | $ | 1,292 | $ | 296,972 | |||||||||||||||||
|
For The Six Months Ended
|
||||||||
|
December 23, 2012
|
December 25, 2011
|
|||||||
|
Cash and cash equivalents at beginning of year
|
$ | 10,886 | $ | 27,490 | ||||
|
Operating activities:
|
||||||||
|
Net income (loss) including non-controlling interest
|
4,275 | (7,531 | ) | |||||
|
Adjustments to reconcile net income (loss) including non-controlling interest to
net cash provided by operating activities:
|
||||||||
|
Equity in earnings of unconsolidated affiliates
|
(1,929 | ) | (4,303 | ) | ||||
|
Dividends received from unconsolidated affiliates
|
2,724 | 2,005 | ||||||
|
Depreciation and amortization expense
|
12,997 | 13,468 | ||||||
|
Loss on extinguishment of debt
|
356 | 462 | ||||||
|
Loss on previously held equity interest
|
— | 3,656 | ||||||
|
Non-cash compensation expense, net
|
1,326 | 1,395 | ||||||
|
Deferred income taxes
|
3,159 | (575 | ) | |||||
|
Other
|
97 | 55 | ||||||
|
Changes in assets and liabilities, excluding effects of
foreign currency adjustments:
|
||||||||
|
Receivables, net
|
10,447 | 12,130 | ||||||
|
Inventories
|
5,467 | 14,381 | ||||||
|
Other current assets and income taxes receivable
|
(784 | ) | (1,561 | ) | ||||
|
Accounts payable and accrued expenses
|
(12,235 | ) | (19,830 | ) | ||||
|
Income taxes payable
|
(1,161 | ) | 550 | |||||
|
Net cash provided by operating activities
|
24,739 | 14,302 | ||||||
|
Investing activities:
|
||||||||
|
Capital expenditures
|
(2,872 | ) | (3,259 | ) | ||||
|
Investments in unconsolidated affiliates
|
— | (360 | ) | |||||
|
Other investments
|
(1,620 | ) | — | |||||
|
Acquisition, net of cash acquired
|
— | (356 | ) | |||||
|
Proceeds from sale of assets
|
56 | 181 | ||||||
|
Other
|
(55 | ) | 14 | |||||
|
Net cash used in investing activities
|
(4,491 | ) | (3,780 | ) | ||||
|
Financing activities:
|
||||||||
|
Payments of notes payable
|
— | (10,288 | ) | |||||
|
Proceeds from revolving credit facilities
|
28,700 | 92,800 | ||||||
|
Payments on revolving credit facilities
|
(35,700 | ) | (92,400 | ) | ||||
|
Payments on term loans
|
(10,516 | ) | — | |||||
|
Proceeds from related party term loan
|
1,250 | — | ||||||
|
Contributions from non-controlling interest
|
480 | 120 | ||||||
|
Other
|
(73 | ) | 60 | |||||
|
Net cash used in financing activities
|
(15,859 | ) | (9,708 | ) | ||||
|
Effect of exchange rate changes on cash and cash equivalents
|
(29 | ) | (3,627 | ) | ||||
|
Net increase (decrease) in cash and cash equivalents
|
4,360 | (2,813 | ) | |||||
|
Cash and cash equivalents at end of period
|
$ | 15,246 | $ | 24,677 | ||||
|
Fair value of consideration transferred
|
$ | 500 | ||
|
Fair value of the previously held equity interest
|
1,000 | |||
| 1,500 | ||||
|
Fair value of the non-controlling interest
|
1,000 | |||
|
Total fair value of Renewables
|
$ | 2,500 |
|
Fair value of previously held equity interest
|
$ | 1,000 | ||
|
Less: Investment in Renewables
|
(4,656 | ) | ||
|
Write-down of previously held equity interest in Renewables
|
$ | (3,656 | ) |
|
Cash
|
$ | 144 | ||
|
Inventories
|
45 | |||
|
Other current assets
|
197 | |||
|
Biomass foundation and feedstock
|
1,611 | |||
|
Property, plant and equipment
|
114 | |||
|
Intangible assets
|
536 | |||
|
Total assets
|
2,647 | |||
|
Current liabilities
|
(147 | ) | ||
|
Total net assets acquired
|
$ | 2,500 |
|
Amortization
Period (years)
|
Estimated
Value
|
|||||||
|
Non-compete agreements
|
5 | $ | 243 | |||||
|
License to grow FGM
|
8 | 261 | ||||||
|
Sub-licenses
|
4 | 32 | ||||||
|
Total
|
$ | 536 | ||||||
|
December 23, 2012
|
June 24, 2012
|
|||||||
|
Customer receivables
|
$ | 90,002 | $ | 100,818 | ||||
|
Allowance for uncollectible accounts
|
(1,282 | ) | (1,118 | ) | ||||
|
Reserves for yarn quality claims
|
(919 | ) | (939 | ) | ||||
|
Net customer receivables
|
87,801 | 98,761 | ||||||
|
Related party receivables
|
47 | 111 | ||||||
|
Other receivables
|
770 | 364 | ||||||
|
Total receivables, net
|
$ | 88,618 | $ | 99,236 | ||||
|
Allowance for
Uncollectible
Accounts
|
Reserves for Yarn
Quality Claims
|
|||||||
|
Balance at June 24, 2012
|
$ | (1,118 | ) | $ | (939 | ) | ||
|
Charged to costs and expenses
|
(183 | ) | (569 | ) | ||||
|
Charged to other accounts
|
4 | — | ||||||
|
Deductions
|
15 | 589 | ||||||
|
Balance at December 23, 2012
|
$ | (1,282 | ) | $ | (919 | ) | ||
|
December 23, 2012
|
June 24, 2012
|
|||||||
|
Raw materials
|
$ | 37,342 | $ | 43,296 | ||||
|
Supplies
|
5,329 | 5,169 | ||||||
|
Work in process
|
5,103 | 6,604 | ||||||
|
Finished goods
|
61,334 | 59,659 | ||||||
|
Gross inventories
|
109,108 | 114,728 | ||||||
|
Inventory reserves
|
(2,007 | ) | (1,978 | ) | ||||
|
Total inventories
|
$ | 107,101 | $ | 112,750 | ||||
|
December 23, 2012
|
June 24, 2012
|
|||||||
|
Vendor deposits
|
$ | 2,661 | $ | 2,076 | ||||
|
Value added taxes receivable
|
2,166 | 2,495 | ||||||
|
Prepaid expenses
|
1,843 | 1,778 | ||||||
|
Other investments
|
698 | — | ||||||
|
Assets held for sale
|
341 | 341 | ||||||
|
Other
|
5 | 32 | ||||||
|
Total other current assets
|
$ | 7,714 | $ | 6,722 | ||||
|
December 23, 2012
|
June 24, 2012
|
|||||||
|
Land
|
$ | 3,024 | $ | 3,095 | ||||
|
Land improvements
|
11,676 | 11,426 | ||||||
|
Buildings and improvements
|
146,390 | 146,232 | ||||||
|
Assets under capital lease
|
10,754 | 9,520 | ||||||
|
Machinery and equipment
|
530,288 | 530,319 | ||||||
|
Computers, software and office equipment
|
16,392 | 16,350 | ||||||
|
Transportation equipment
|
4,764 | 4,722 | ||||||
|
Construction in progress
|
2,257 | 1,774 | ||||||
|
Gross property, plant and equipment
|
725,545 | 723,438 | ||||||
|
Less: accumulated depreciation
|
(596,904 | ) | (587,146 | ) | ||||
|
Less: accumulated amortization - capital lease
|
(9,512 | ) | (9,202 | ) | ||||
|
Total property, plant and equipment, net
|
$ | 119,129 | $ | 127,090 | ||||
|
December 23, 2012
|
June 24, 2012
|
|||||||
|
Internal software development costs
|
$ | 2,035 | $ | 2,014 | ||||
|
Accumulated amortization
|
(1,872 | ) | (1,804 | ) | ||||
|
Net internal software development costs
|
$ | 163 | $ | 210 | ||||
|
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
|
December 23, 2012
|
December 25, 2011
|
December 23, 2012
|
December 25, 2011
|
|||||||||||||
|
Depreciation expense
|
$ | 5,746 | $ | 5,794 | $ | 11,523 | $ | 11,699 | ||||||||
|
Internal software development costs amortization
|
33 | 63 | 68 | 134 | ||||||||||||
|
Repair and maintenance expenses
|
4,300 | 3,661 | 8,665 | 7,989 | ||||||||||||
|
Capitalized interest
|
— | — | — | — | ||||||||||||
|
December 23, 2012
|
June 24, 2012
|
|||||||
|
Customer list
|
$ | 22,000 | $ | 22,000 | ||||
|
Non-compete agreements
|
4,243 | 4,243 | ||||||
|
Licenses
|
293 | 293 | ||||||
|
Total intangible assets, gross
|
26,536 | 26,536 | ||||||
|
Accumulated amortization - customer list
|
(15,057 | ) | (14,156 | ) | ||||
|
Accumulated amortization - non-compete agreements
|
(2,738 | ) | (2,581 | ) | ||||
|
Accumulated amortization - licenses
|
(47 | ) | (28 | ) | ||||
|
Total accumulated amortization
|
(17,842 | ) | (16,765 | ) | ||||
|
Total intangible assets, net
|
$ | 8,694 | $ | 9,771 | ||||
|
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
|
December 23, 2012
|
December 25, 2011
|
December 23, 2012
|
December 25, 2011
|
|||||||||||||
|
Customer list
|
$ | 451 | $ | 505 | $ | 901 | $ | 1,011 | ||||||||
|
Non-compete agreements
|
78 | 91 | 157 | 170 | ||||||||||||
|
Licenses
|
9 | 9 | 19 | 9 | ||||||||||||
|
Total amortization expense
|
$ | 538 | $ | 605 | $ | 1,077 | $ | 1,190 | ||||||||
|
December 23, 2012
|
June 24, 2012
|
|||||||
|
Long-term deposits
|
$ | 5,189 | $ | 5,151 | ||||
|
Debt financing fees
|
2,449 | 2,870 | ||||||
|
Biomass foundation and feedstock
|
1,849 | 1,794 | ||||||
|
Other investments
|
922 | — | ||||||
|
Other
|
489 | 507 | ||||||
|
Total other non-current assets
|
$ | 10,898 | $ | 10,322 | ||||
|
December 23, 2012
|
June 24, 2012
|
|||||||
|
Payroll and fringe benefit costs
|
$ | 8,327 | $ | 9,026 | ||||
|
Utilities
|
1,974 | 2,540 | ||||||
|
Interest
|
260 | 398 | ||||||
|
Property taxes
|
127 | 842 | ||||||
|
Retiree medical liability
|
115 | 138 | ||||||
|
Asset retirement obligation
|
40 | 125 | ||||||
|
Other
|
1,579 | 1,333 | ||||||
|
Total accrued expenses
|
$ | 12,422 | $ | 14,402 | ||||
|
December 23, 2012
|
June 24, 2012
|
|||||||
|
ABL Revolver
|
$ | 44,000 | $ | 51,000 | ||||
|
ABL Term Loan
|
46,400 | 50,000 | ||||||
|
Term B Loan
|
13,800 | 20,515 | ||||||
|
Related party term loan
|
1,250 | — | ||||||
|
Capital lease obligations
|
1,232 | 37 | ||||||
|
Total debt
|
106,682 | 121,552 | ||||||
|
Current portion of long-term debt
|
(7,263 | ) | (7,237 | ) | ||||
|
Total long-term debt
|
$ | 99,419 | $ | 114,315 | ||||
|
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
|
December 23, 2012
|
December 25, 2011
|
December 23, 2012
|
December 25, 2011
|
|||||||||||||
|
Prepayment premium for 11.5% Senior Secured Notes due May 2014
|
$ | — | $ | — | $ | — | $ | 288 | ||||||||
|
Prepayment call premium for Term B Loan
|
66 | — | 201 | — | ||||||||||||
|
Non-cash charges due to write-off of debt financing fees
|
48 | — | 155 | 174 | ||||||||||||
|
Loss on extinguishment of debt
|
$ | 114 | $ | — | $ | 356 | $ | 462 | ||||||||
|
December 23, 2012
|
||||
|
Balance at June 24, 2012
|
$ | 2,870 | ||
|
Amounts paid related to debt refinancing
|
63 | |||
|
Amortization charged to interest expense
|
(329 | ) | ||
|
Amounts charged to extinguishment of debt due to prepayments
|
(155 | ) | ||
|
Balance at December 23, 2012
|
$ | 2,449 | ||
|
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
|
December 23, 2012
|
December 25, 2011
|
December 23, 2012
|
December 25, 2011
|
|||||||||||||
|
Amortization of debt financing fees
|
$ | 163 | $ | 224 | $ | 329 | $ | 445 | ||||||||
|
December 23, 2012
|
June 24, 2012
|
|||||||
|
Supplemental post-employment plan
|
$ | 2,501 | $ | 2,195 | ||||
|
Derivative instruments
|
1,327 | 1,015 | ||||||
|
Other
|
1,210 | 1,622 | ||||||
|
Total other long-term liabilities
|
$ | 5,038 | $ | 4,832 | ||||
|
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
|
December 23, 2012
|
December 25, 2011
|
December 23, 2012
|
December 25, 2011
|
|||||||||||||
|
Supplemental post-employment plan expenses
|
$ | 34 | $ | 257 | $ | 306 | $ | 131 | ||||||||
|
December 23, 2012
|
||||
|
Expected term (years)
|
7.5 | |||
|
Interest rate
|
1.0% | |||
|
Volatility
|
66.9% | |||
|
Dividend yield
|
— | |||
|
Under the 2008 LTIP
|
Weighted Average
Grant Date Fair Value
|
|||||||
|
Non-vested at June 24, 2012
|
312 | $ | 5.19 | |||||
|
Granted
|
138 | $ | 7.28 | |||||
|
Vested
|
(227 | ) | $ | 4.19 | ||||
|
Forfeited
|
— | $ | — | |||||
|
Non-vested at December 23, 2012
|
223 | $ | 7.50 | |||||
|
Options Outstanding
|
Options Exercisable
|
||||||||||||||||||||||||||
|
Exercise Price
|
Number of
Options Outstanding
|
Weighted
Average
Exercise Price
|
Weighted Average Contractual Life
Remaining
(Years)
|
Number of
Options
Exercisable
|
Weighted
Average
Exercise Price
|
||||||||||||||||||||||
| $ | 5.73 | - | $ | 10.00 | 828 | $ | 6.73 | 5.2 | 828 | $ | 6.73 | ||||||||||||||||
| $ | 10.01 | - | $ | 15.00 | 315 | $ | 11.53 | 8.2 | 92 | $ | 11.24 | ||||||||||||||||
| $ | 15.01 | - | $ | 21.72 | 6 | $ | 20.55 | 1.0 | 6 | $ | 20.55 | ||||||||||||||||
|
Totals
|
1,149 | $ | 8.13 | 6.0 | 926 | $ | 7.28 | ||||||||||||||||||||
|
Under the 1999
LTIP
|
Under the 2008
LTIP
|
Total Shares
|
Weighted Average
Grant Date Fair
Value
|
|||||||||||||
|
Non-vested at June 24, 2012
|
494 | 73 | 567 | $ | 5.63 | |||||||||||
|
Granted
|
— | — | — | $ | — | |||||||||||
|
Vested
|
— | — | — | $ | — | |||||||||||
|
Forfeited
|
— | — | — | $ | — | |||||||||||
|
Non-vested at December 23, 2012
|
494 | 73 | 567 | $ | 5.63 | |||||||||||
|
Options Outstanding
|
Options Exercisable
|
||||||||||||||||||||||||||
|
Exercise Price
|
Number of
Options Outstanding
|
Weighted
Average
Exercise Price
|
Weighted Average Contractual Life
Remaining
(Years)
|
Number of
Options
Exercisable
|
Weighted
Average
Exercise Price
|
||||||||||||||||||||||
| $ | 8.00 | - | $ | 10.00 | 494 | $ | 8.15 | 4.8 | — | $ | — | ||||||||||||||||
| $ | 10.01 | - | $ | 12.48 | 73 | $ | 12.48 | 5.9 | — | $ | — | ||||||||||||||||
|
Totals
|
567 | $ | 8.71 | 5.0 | — | $ | — | ||||||||||||||||||||
|
Options Outstanding
|
Weighted
Average
Exercise Price
|
|||||||
|
Shares under option at June 24, 2012
|
1,583 | $ | 8.06 | |||||
|
Granted
|
138 | $ | 11.15 | |||||
|
Exercised
|
(5 | ) | $ | 5.73 | ||||
|
Expired
|
— | $ | — | |||||
|
Forfeited
|
— | $ | — | |||||
|
Shares under option at December 23, 2012
|
1,716 | $ | 8.32 | |||||
|
Units
|
Weighted
Average Grant
Date Fair Value
|
|||||||
|
Vested at June 24, 2012
|
70 | $ | 10.56 | |||||
|
Granted (vested on grant date)
|
30 | $ | 13.57 | |||||
|
Converted
|
(9 | ) | $ | 11.00 | ||||
|
Vested at December 23, 2012
|
91 | $ | 11.48 | |||||
|
Units
|
Weighted
Average Grant Date Fair Value
|
|||||||
|
Non-vested at June 24, 2012
|
64 | $ | 12.47 | |||||
|
Granted
|
32 | $ | 11.23 | |||||
|
Vested
|
(21 | ) | $ | 12.47 | ||||
|
Forfeited
|
— | $ | — | |||||
|
Non-vested at December 23, 2012
|
75 | $ | 11.94 | |||||
|
RSUs Outstanding
|
||||
|
RSUs outstanding at June 24, 2012
|
134 | |||
|
Granted
|
62 | |||
|
Converted
|
(9 | ) | ||
|
Forfeited
|
— | |||
|
RSUs outstanding at December 23, 2012
|
187 | |||
|
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
|
December 23, 2012
|
December 25, 2011
|
December 23, 2012
|
December 25, 2011
|
|||||||||||||
|
Stock options subject to service conditions
|
$ | 222 | $ | 203 | $ | 459 | $ | 392 | ||||||||
|
Stock options subject to market conditions
|
— | — | — | (18 | ) | |||||||||||
|
RSUs issued to non-employee directors
|
400 | 497 | 400 | 566 | ||||||||||||
|
RSUs issued to key employees
|
49 | 195 | 161 | 323 | ||||||||||||
|
Total compensation cost
|
$ | 671 | $ | 895 | $ | 1,020 | $ | 1,263 | ||||||||
|
Authorized under the 2008 LTIP
|
2,000 | |||
|
Less: Market condition options granted
|
(93 | ) | ||
|
Less: Service condition options granted
|
(832 | ) | ||
|
Less: RSUs granted to non-employee directors
|
(105 | ) | ||
|
Less: RSUs granted to key employees
|
(96 | ) | ||
|
Plus: Options forfeited
|
27 | |||
|
Plus: RSUs forfeited
|
¾ | |||
|
Available for issuance under the 2008 LTIP
|
901 |
|
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
|
December 23, 2012
|
December 25, 2011
|
December 23, 2012
|
December 25, 2011
|
|||||||||||||
|
Matching contribution expense
|
$ | 464 | $ | 490 | $ | 989 | $ | 1,092 | ||||||||
|
Foreign
Currency Translation Adjustments
|
Derivative Financial Instruments
|
Accumulated Other Comprehensive Income
|
||||||||||
|
Balance at June 24, 2012
|
$ | 2,017 | $ | (1,989 | ) | $ | 28 | |||||
|
Other comprehensive income (loss) activity, net of tax:
|
||||||||||||
|
Foreign currency translation adjustments
|
(664 | ) | ¾ | (664 | ) | |||||||
|
Unrealized loss on interest rate derivative contracts
|
¾ | (233 | ) | (233 | ) | |||||||
|
Reclassification adjustment for losses on interest rate derivative
contracts included in net income
|
¾ | 56 | 56 | |||||||||
|
Change in unconsolidated affiliate’s cash flow hedges
|
¾ | 1,228 | 1,228 | |||||||||
|
Other comprehensive income (loss), net of tax
|
(664 | ) | 1,051 | 387 | ||||||||
|
Balance at December 23, 2012
|
$ | 1,353 | $ | (938 | ) | $ | 415 | |||||
|
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
|
December 23, 2012
|
December 25, 2011
|
December 23, 2012
|
December 25, 2011
|
|||||||||||||
|
Basic EPS
|
||||||||||||||||
|
Net income (loss) attributable to Unifi, Inc.
|
$ | 2,426 | $ | (7,608 | ) | $ | 4,720 | $ | (7,322 | ) | ||||||
|
Weighted average common shares outstanding
|
20,099 | 20,088 | 20,095 | 20,087 | ||||||||||||
|
Basic EPS
|
$ | 0.12 | $ | (0.38 | ) | $ | 0.23 | $ | (0.36 | ) | ||||||
|
Diluted EPS
|
||||||||||||||||
|
Net income (loss) attributable to Unifi, Inc.
|
$ | 2,426 | $ | (7,608 | ) | $ | 4,720 | $ | (7,322 | ) | ||||||
|
Weighted average common shares outstanding
|
20,099 | 20,088 | 20,095 | 20,087 | ||||||||||||
|
Net potential common share equivalents – stock options and RSUs
|
554 | ¾ | 509 | ¾ | ||||||||||||
|
Adjusted weighted average common shares outstanding
|
20,653 | 20,088 | 20,604 | 20,087 | ||||||||||||
|
Diluted EPS
|
$ | 0.12 | $ | (0.38 | ) | $ | 0.23 | $ | (0.36 | ) | ||||||
|
Excluded from the calculation of common share equivalents:
|
||||||||||||||||
|
Anti-dilutive common share equivalents
|
272 | 1,251 | 272 | 1,251 | ||||||||||||
|
Excluded from the calculation of diluted shares:
|
||||||||||||||||
|
Unvested options that vest upon achievement of certain market conditions
|
567 | 567 | 567 | 567 | ||||||||||||
|
As of December 23, 2012:
|
Notional Amount
|
USD Equivalent
|
Balance Sheet Location
|
Fair value
|
||||||||||
|
Foreign exchange contracts
|
MXN
|
3,000 | $ | 229 |
Other current liabilities
|
$ | (2 | ) | ||||||
|
Interest rate swaps
|
USD
|
$ | 85,000 | $ | 85,000 |
Other long-term liabilities
|
$ | (1,327 | ) | |||||
|
As of June 24, 2012:
|
Notional Amount
|
USD Equivalent
|
Balance Sheet Location
|
Fair value
|
||||||||||
|
Foreign exchange contracts
|
MXN
|
6,500 | $ | 497 |
Other current assets
|
$ | 28 | |||||||
|
Interest rate swaps
|
USD
|
$ | 85,000 | $ | 85,000 |
Other long-term liabilities
|
$ | (1,015 | ) | |||||
|
For the Three Months Ended
|
|||||||||
|
December 23, 2012
|
December 25, 2011
|
||||||||
|
Derivatives not designated as hedges:
|
Classification
|
||||||||
|
Foreign exchange contracts – MXN/USD
|
Other operating (income) expense
|
$ | 3 | $ | (11 | ) | |||
|
Foreign exchange contracts – USD/$R
|
Other operating (income) expense
|
— | (2 | ) | |||||
|
Interest rate swap
|
Interest expense
|
(73 | ) | — | |||||
|
Total (gain) loss recognized in income
|
$ | (70 | ) | $ | (13 | ) | |||
|
For the Six Months Ended
|
|||||||||
|
December 23, 2012
|
December 25, 2011
|
||||||||
|
Derivatives not designated as hedges:
|
Classification
|
||||||||
|
Foreign exchange contracts – MXN/USD
|
Other operating (income) expense
|
$ | 38 | $ | (40 | ) | |||
|
Foreign exchange contracts – USD/$R
|
Other operating (income) expense
|
— | (2 | ) | |||||
|
Interest rate swap
|
Interest expense
|
(73 | ) | — | |||||
|
Total (gain) loss recognized in income
|
$ | (35 | ) | $ | (42 | ) | |||
|
Assets (Liabilities) at Fair Value as of December 23, 2012
|
||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
||||||||||
|
Foreign exchange derivative contracts
|
$ | — | $ | (2 | ) | $ | — | |||||
|
Interest rate derivative contracts
|
— | (1,327 | ) | — | ||||||||
|
Total liabilities
|
$ | — | $ | (1,329 | ) | $ | — | |||||
|
Assets (Liabilities) at Fair Value as of June 24, 2012
|
||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
||||||||||
|
Foreign exchange derivative contracts
|
$ | — | $ | 28 | $ | — | ||||||
|
Total assets
|
$ | — | $ | 28 | $ | — | ||||||
|
Interest rate derivative contracts
|
$ | — | $ | (1,015 | ) | $ | — | |||||
|
Total liabilities
|
$ | — | $ | (1,015 | ) | $ | — | |||||
|
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
|
December 23, 2012
|
December 25, 2011
|
December 23, 2012
|
December 25, 2011
|
|||||||||||||
|
Operating expenses for Renewables
|
$ | 519 | $ | 512 | $ | 1,104 | $ | 512 | ||||||||
|
Net loss (gain) on sale or disposal of assets
|
57 | (2 | ) | 79 | 63 | |||||||||||
|
Foreign currency transaction losses
|
41 | 78 | 57 | 57 | ||||||||||||
|
Other, net
|
(37 | ) | (98 | ) | (79 | ) | (183 | ) | ||||||||
|
Total other operating expense, net
|
$ | 580 | $ | 490 | $ | 1,161 | $ | 449 | ||||||||
|
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
|
December 23, 2012
|
December 25, 2011
|
December 23, 2012
|
December 25, 2011
|
|||||||||||||
|
Refund of Brazilian non-income related tax
|
$ | — | $ | (1,479 | ) | $ | — | $ | (1,479 | ) | ||||||
|
Other
|
— | — | — | — | ||||||||||||
|
Total other non-operating income
|
$ | — | $ | (1,479 | ) | $ | — | $ | (1,479 | ) | ||||||
|
Underlying equity as of December 2012
|
$ | 110,356 | ||
|
Initial excess capital contributions
|
53,363 | |||
|
Impairment charge recorded in 2007
|
(74,106 | ) | ||
|
Anti-trust lawsuit against PAL in which the Company did not participate
|
2,652 | |||
|
EAP adjustments
|
(433 | ) | ||
|
Investment as of December 2012
|
$ | 91,832 |
|
For the Six Months Ended
|
||||||||
|
December 23, 2012
|
December 25, 2011
|
|||||||
|
UNF
|
$ | 6,326 | $ | 7,862 | ||||
|
UNF America
|
11,311 | 7,069 | ||||||
|
Total
|
$ | 17,637 | $ | 14,931 | ||||
|
As of December 23, 2012 (Unaudited)
|
||||||||||||
|
PAL
|
Other
|
Total
|
||||||||||
|
Current assets
|
$ | 240,201 | $ | 9,506 | $ | 249,707 | ||||||
|
Noncurrent assets
|
118,554 | 3,213 | 121,767 | |||||||||
|
Current liabilities
|
45,603 | 3,959 | 49,562 | |||||||||
|
Noncurrent liabilities
|
11,536 | — | 11,536 | |||||||||
|
Shareholders’ equity and capital accounts
|
301,615 | 8,761 | 310,376 | |||||||||
|
The Company’s portion of undistributed earnings
|
21,288 | 1,264 | 22,552 | |||||||||
|
As of June 24, 2012 (Unaudited)
|
||||||||||||
|
PAL
|
Other
|
Total
|
||||||||||
|
Current assets
|
$ | 259,558 | $ | 12,018 | $ | 271,576 | ||||||
|
Noncurrent assets
|
130,677 | 759 | 131,436 | |||||||||
|
Current liabilities
|
56,899 | 4,512 | 61,411 | |||||||||
|
Noncurrent liabilities
|
7,717 | — | 7,717 | |||||||||
|
Shareholders’ equity and capital accounts
|
325,619 | 8,265 | 333,884 | |||||||||
|
For the Three Months Ended December 23, 2012 (Unaudited)
|
||||||||||||
|
PAL
|
Other
|
Total
|
||||||||||
|
Net sales
|
$ | 169,222 | $ | 9,343 | $ | 178,565 | ||||||
|
Gross profit
|
6,541 | 1,725 | 8,266 | |||||||||
|
Income from operations
|
1,340 | 1,282 | 2,622 | |||||||||
|
Net income
|
1,847 | 1,296 | 3,143 | |||||||||
|
Depreciation and amortization
|
8,209 | 25 | 8,234 | |||||||||
|
Cash received by PAL under EAP program
|
3,842 | — | 3,842 | |||||||||
|
Earnings recognized by PAL for EAP program
|
1,549 | — | 1,549 | |||||||||
|
Dividends and cash distributions received
|
— | 500 | 500 | |||||||||
|
For the Three Months Ended December 25, 2011 (Unaudited)
|
||||||||||||
|
PAL
|
Other
|
Total
|
||||||||||
|
Net sales
|
$ | 270,810 | $ | 6,590 | $ | 277,400 | ||||||
|
Gross profit
|
10,549 | 339 | 10,888 | |||||||||
|
Income (loss) from operations
|
3,093 | (86 | ) | 3,007 | ||||||||
|
Net income (loss)
|
1,980 | (75 | ) | 1,905 | ||||||||
|
Depreciation and amortization
|
8,942 | 25 | 8,967 | |||||||||
|
Cash received by PAL under EAP program
|
5,144 | — | 5,144 | |||||||||
|
Earnings recognized by PAL for EAP program
|
4,964 | — | 4,964 | |||||||||
|
Dividends and cash distributions received
|
— | — | — | |||||||||
|
For the Six Months Ended December 23, 2012 (Unaudited)
|
||||||||||||
|
PAL
|
Other
|
Total
|
||||||||||
|
Net sales
|
$ | 370,612 | $ | 18,185 | $ | 388,797 | ||||||
|
Gross profit
|
9,489 | 3,378 | 12,867 | |||||||||
|
Income from operations
|
770 | 2,504 | 3,274 | |||||||||
|
Net income
|
1,885 | 2,496 | 4,381 | |||||||||
|
Depreciation and amortization
|
16,000 | 50 | 16,050 | |||||||||
|
Cash received by PAL under EAP program
|
8,768 | — | 8,768 | |||||||||
|
Earnings recognized by PAL for EAP program
|
3,868 | — | 3,868 | |||||||||
|
Dividends and cash distributions received
|
2,224 | 500 | 2,724 | |||||||||
|
For the Six Months Ended December 25, 2011 (Unaudited)
|
||||||||||||
|
PAL
|
Other
|
Total
|
||||||||||
|
Net sales
|
$ | 616,885 | $ | 16,857 | $ | 633,742 | ||||||
|
Gross profit
|
23,626 | 1,002 | 24,628 | |||||||||
|
Income (loss) from operations
|
14,209 | (287 | ) | 13,922 | ||||||||
|
Net income (loss)
|
13,305 | (319 | ) | 12,986 | ||||||||
|
Depreciation and amortization
|
18,237 | 81 | 18,318 | |||||||||
|
Cash received by PAL under EAP program
|
11,316 | — | 11,316 | |||||||||
|
Earnings recognized by PAL for EAP program
|
10,920 | — | 10,920 | |||||||||
|
Dividends and cash distributions received
|
2,005 | — | 2,005 | |||||||||
|
December 23, 2012
|
June 24, 2012
|
|||||||
|
Dillon Yarn Corporation
|
$ | 1 | $ | 7 | ||||
|
Cupron, Inc.
|
7 | — | ||||||
|
American Drawtech Company, Inc.
|
39 | 104 | ||||||
|
Total related party receivables (included within receivables, net)
|
$ | 47 | $ | 111 | ||||
|
Dillon Yarn Corporation
|
$ | 163 | $ | 206 | ||||
|
American Drawtech Company, Inc.
|
(6 | ) | 20 | |||||
|
Salem Leasing Corporation
|
271 | 270 | ||||||
|
Total related party payables (included within accounts payable)
|
$ | 428 | $ | 496 | ||||
|
For the Three Months Ended
|
|||||||||
|
Affiliated Entity
|
Transaction Type
|
December 23, 2012
|
December 25, 2011
|
||||||
|
Dillon Yarn Corporation
|
Sales and Service Agreement
|
$ | 141 | $ | 288 | ||||
|
Dillon Yarn Corporation
|
Sales
|
2 | 82 | ||||||
|
Dillon Yarn Corporation
|
Yarn Purchases
|
505 | 659 | ||||||
|
American Drawtech Company, Inc.
|
Sales
|
137 | 844 | ||||||
|
American Drawtech Company, Inc.
|
Yarn Purchases
|
(6 | ) | 20 | |||||
|
Salem Leasing Corporation
|
Transportation Equipment Costs
|
744 | 778 | ||||||
|
Cupron, Inc.
|
Sales
|
13 | — | ||||||
|
For the Six Months Ended
|
|||||||||
|
Affiliated Entity
|
Transaction Type
|
December 23, 2012
|
December 25, 2011
|
||||||
|
Dillon Yarn Corporation
|
Sales and Service Agreement
|
$ | 267 | $ | 569 | ||||
|
Dillon Yarn Corporation
|
Sales
|
6 | 103 | ||||||
|
Dillon Yarn Corporation
|
Yarn Purchases
|
1,269 | 1,249 | ||||||
|
American Drawtech Company, Inc.
|
Sales
|
234 | 2,045 | ||||||
|
American Drawtech Company, Inc.
|
Yarn Purchases
|
37 | 42 | ||||||
|
Salem Leasing Corporation
|
Transportation Equipment Costs
|
1,530 | 1,531 | ||||||
|
Cupron, Inc.
|
Sales
|
15 | 96 | ||||||
|
|
·
|
The Polyester segment manufactures Chip, POY, textured, dyed, twisted and beamed yarns, virgin and recycled, with sales primarily to other yarn manufacturers, knitters and weavers that produce yarn and/or fabric for the apparel, hosiery, automotive upholstery, home furnishing, industrial and other end-use markets. The Polyester segment consists of manufacturing operations in the U.S. and El Salvador.
|
|
|
·
|
The Nylon segment manufactures textured nylon and covered spandex yarns with sales to knitters and weavers that produce fabric for the apparel, hosiery, sock and other end-use markets. The Nylon segment consists of manufacturing operations in the U.S. and Colombia.
|
|
|
·
|
The International segment’s products primarily include textured polyester and various types of resale yarns and staple fiber. The International segment sells its yarns to knitters and weavers that produce fabric for the apparel, automotive upholstery, home furnishing, industrial and other end-use markets primarily in the South American and Asian regions. This segment includes manufacturing and sales offices in Brazil and a sales office in China.
|
|
For the Three Months Ended December 23, 2012
|
||||||||||||||||
|
Polyester
|
Nylon
|
International |
Total
|
|||||||||||||
|
Net sales
|
$ | 97,322 | $ | 39,541 | $ | 35,208 | $ | 172,071 | ||||||||
|
Cost of sales
|
88,885 | 35,525 | 30,970 | 155,380 | ||||||||||||
|
Gross profit
|
8,437 | 4,016 | 4,238 | 16,691 | ||||||||||||
|
Selling, general and administrative expenses
|
7,177 | 2,466 | 1,889 | 11,532 | ||||||||||||
|
Segment operating profit
|
$ | 1,260 | $ | 1,550 | $ | 2,349 | $ | 5,159 | ||||||||
|
For the Three Months Ended December 25, 2011
|
||||||||||||||||
|
Polyester
|
Nylon
|
International |
Total
|
|||||||||||||
|
Net sales
|
$ | 95,105 | $ | 38,816 | $ | 33,189 | $ | 167,110 | ||||||||
|
Cost of sales
|
92,844 | 34,289 | 29,095 | 156,228 | ||||||||||||
|
Gross profit
|
2,261 | 4,527 | 4,094 | 10,882 | ||||||||||||
|
Selling, general and administrative expenses
|
6,577 | 2,215 | 2,194 | 10,986 | ||||||||||||
|
Segment operating (loss) profit
|
$ | (4,316 | ) | $ | 2,312 | $ | 1,900 | $ | (104 | ) | ||||||
|
For the Three Months Ended
|
||||||||
|
December 23, 2012
|
December 25, 2011
|
|||||||
|
Polyester
|
$ | 1,260 | $ | (4,316 | ) | |||
|
Nylon
|
1,550 | 2,312 | ||||||
|
International
|
2,349 | 1,900 | ||||||
|
Segment operating profit (loss)
|
5,159 | (104 | ) | |||||
|
Provision for bad debts
|
73 | 357 | ||||||
|
Other operating expense, net
|
580 | 490 | ||||||
|
Operating income (loss)
|
4,506 | (951 | ) | |||||
|
Interest income
|
(144 | ) | (495 | ) | ||||
|
Interest expense
|
1,361 | 4,222 | ||||||
|
Loss on extinguishment of debt
|
114 | — | ||||||
|
Loss on previously held equity interest
|
— | 3,656 | ||||||
|
Other non-operating income
|
— | (1,479 | ) | |||||
|
Equity in earnings of unconsolidated affiliates
|
(1,258 | ) | (844 | ) | ||||
|
Income (loss) before income taxes
|
$ | 4,433 | $ | (6,011 | ) | |||
|
For the Six Months Ended December 23, 2012
|
||||||||||||||||
|
Polyester
|
Nylon
|
International |
Total
|
|||||||||||||
|
Net sales
|
$ | 190,358 | $ | 79,554 | $ | 75,059 | $ | 344,971 | ||||||||
|
Cost of sales
|
173,714 | 71,468 | 65,078 | 310,260 | ||||||||||||
|
Gross profit
|
16,644 | 8,086 | 9,981 | 34,711 | ||||||||||||
|
Selling, general and administrative expenses
|
13,928 | 4,802 | 3,949 | 22,679 | ||||||||||||
|
Segment operating profit
|
$ | 2,716 | $ | 3,284 | $ | 6,032 | $ | 12,032 | ||||||||
|
For the Six Months Ended December 25, 2011
|
||||||||||||||||
|
Polyester
|
Nylon
|
International |
Total
|
|||||||||||||
|
Net sales
|
$ | 187,633 | $ | 79,777 | $ | 70,713 | $ | 338,123 | ||||||||
|
Cost of sales
|
181,682 | 70,898 | 62,831 | 315,411 | ||||||||||||
|
Gross profit
|
5,951 | 8,879 | 7,882 | 22,712 | ||||||||||||
|
Selling, general and administrative expenses
|
12,641 | 4,325 | 4,391 | 21,357 | ||||||||||||
|
Segment operating (loss) profit
|
$ | (6,690 | ) | $ | 4,554 | $ | 3,491 | $ | 1,355 | |||||||
|
For the Six Months Ended
|
||||||||
|
December 23, 2012
|
December 25, 2011
|
|||||||
|
Polyester
|
$ | 2,716 | $ | (6,690 | ) | |||
|
Nylon
|
3,284 | 4,554 | ||||||
|
International
|
6,032 | 3,491 | ||||||
|
Segment operating profit
|
12,032 | 1,355 | ||||||
|
Provision for bad debts
|
183 | 562 | ||||||
|
Other operating expense, net
|
1,161 | 449 | ||||||
|
Operating income
|
10,688 | 344 | ||||||
|
Interest income
|
(268 | ) | (1,142 | ) | ||||
|
Interest expense
|
2,805 | 8,602 | ||||||
|
Loss on extinguishment of debt
|
356 | 462 | ||||||
|
Loss on previously held equity interest
|
— | 3,656 | ||||||
|
Other non-operating income
|
— | (1,479 | ) | |||||
|
Equity in earnings of unconsolidated affiliates
|
(1,929 | ) | (4,303 | ) | ||||
|
Income (loss) before income taxes
|
$ | 9,724 | $ | (5,452 | ) | |||
|
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
|
December 23, 2012
|
December 25, 2011
|
December 23, 2012
|
December 25, 2011
|
|||||||||||||
|
Polyester
|
$ | 4,697 | $ | 4,735 | $ | 9,378 | $ | 9,534 | ||||||||
|
Nylon
|
755 | 770 | 1,513 | 1,553 | ||||||||||||
|
International
|
820 | 926 | 1,686 | 1,899 | ||||||||||||
|
Segment depreciation and amortization expense
|
6,272 | 6,431 | 12,577 | 12,986 | ||||||||||||
|
Depreciation and amortization included in other operating expense, net
|
45 | 31 | 91 | 37 | ||||||||||||
|
Amortization included in interest expense
|
163 | 224 | 329 | 445 | ||||||||||||
|
Depreciation and amortization expense
|
$ | 6,480 | $ | 6,686 | $ | 12,997 | $ | 13,468 | ||||||||
|
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
|
December 23, 2012
|
December 25, 2011
|
December 23, 2012
|
December 25, 2011
|
|||||||||||||
|
Polyester
|
$ | — | $ | — | $ | 94 | $ | — | ||||||||
|
Nylon
|
— | — | — | — | ||||||||||||
|
International
|
56 | 104 | 56 | 104 | ||||||||||||
|
Segment other adjustments
|
$ | 56 | $ | 104 | $ | 150 | $ | 104 | ||||||||
|
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
|
December 23, 2012
|
December 25, 2011
|
December 23, 2012
|
December 25, 2011
|
|||||||||||||
|
Polyester
|
$ | 5,957 | $ | 419 | $ | 12,188 | $ | 2,844 | ||||||||
|
Nylon
|
2,305 | 3,082 | 4,797 | 6,107 | ||||||||||||
|
International
|
3,225 | 2,930 | 7,774 | 5,494 | ||||||||||||
|
Segment Adjusted Profit
|
$ | 11,487 | $ | 6,431 | $ | 24,759 | $ | 14,445 | ||||||||
|
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
|
December 23, 2012
|
December 25, 2011
|
December 23, 2012
|
December 25, 2011
|
|||||||||||||
|
Polyester
|
$ | 348 | $ | 438 | $ | 969 | $ | 890 | ||||||||
|
Nylon
|
52 | 219 | 174 | 227 | ||||||||||||
|
International
|
106 | 560 | 399 | 561 | ||||||||||||
|
Intersegment sales
|
$ | 506 | $ | 1,217 | $ | 1,542 | $ | 1,678 | ||||||||
|
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
|
December 23, 2012
|
December 25, 2011
|
December 23, 2012
|
December 25, 2011
|
|||||||||||||
|
Polyester
|
$ | 1,189 | $ | 1,488 | $ | 1,918 | $ | 1,677 | ||||||||
|
Nylon
|
114 | 119 | 170 | 190 | ||||||||||||
|
International
|
124 | 202 | 289 | 1,007 | ||||||||||||
|
Segment capital expenditures
|
1,427 | 1,809 | 2,377 | 2,874 | ||||||||||||
|
Unallocated corporate capital expenditures
|
354 | 328 | 495 | 385 | ||||||||||||
|
Capital expenditures
|
$ | 1,781 | $ | 2,137 | $ | 2,872 | $ | 3,259 | ||||||||
|
December 23, 2012
|
June 24, 2012
|
|||||||
|
Polyester
|
$ | 181,576 | $ | 198,321 | ||||
|
Nylon
|
71,241 | 74,569 | ||||||
|
International
|
85,556 | 88,040 | ||||||
|
Segment total assets
|
338,373 | 360,930 | ||||||
|
All other current assets
|
9,302 | 9,424 | ||||||
|
Unallocated corporate PP&E
|
11,734 | 10,404 | ||||||
|
All other non-current assets
|
5,329 | 5,712 | ||||||
|
Investments in unconsolidated affiliates
|
96,212 | 95,763 | ||||||
|
Total assets
|
$ | 460,950 | $ | 482,233 | ||||
|
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
|
December 23, 2012
|
December 25, 2011
|
December 23, 2012
|
December 25, 2011
|
|||||||||||||
|
U.S.
|
$ | 126,202 | $ | 123,049 | $ | 248,789 | $ | 246,969 | ||||||||
|
Brazil
|
28,406 | 27,320 | 60,927 | 60,465 | ||||||||||||
|
All other foreign
|
17,463 | 16,741 | 35,255 | 30,689 | ||||||||||||
|
Total
|
$ | 172,071 | $ | 167,110 | $ | 344,971 | $ | 338,123 | ||||||||
|
December 23, 2012
|
June 24, 2012
|
|||||||
|
U.S.
|
$ | 208,031 | $ | 215,910 | ||||
|
Brazil
|
17,386 | 19,121 | ||||||
|
All other foreign
|
9,516 | 7,915 | ||||||
|
Total
|
$ | 234,933 | $ | 242,946 | ||||
|
For the Six Months Ended
|
||||||||
|
December 23, 2012
|
December 25, 2011
|
|||||||
|
Interest, net of capitalized interest
|
$ | 2,576 | $ | 8,343 | ||||
|
Income taxes, net of refunds
|
4,308 | 1,867 | ||||||
|
|
·
|
the competitive nature of the textile industry and the impact of worldwide competition;
|
|
|
·
|
changes in the trade regulatory environment and governmental policies and legislation;
|
|
|
·
|
the availability, sourcing and pricing of raw materials;
|
|
|
·
|
general domestic and international economic and industry conditions in markets where the Company competes, such as recession and other economic and political factors over which the Company has no control;
|
|
|
·
|
changes in consumer spending, customer preferences, fashion trends and end-uses;
|
|
|
·
|
the ability to reduce production costs;
|
|
|
·
|
changes in currency exchange rates, interest and inflation rates;
|
|
|
·
|
the financial condition of the Company’s customers;
|
|
|
·
|
the ability to sell excess assets;
|
|
|
·
|
technological advancements and the continued availability of financial resources to fund capital expenditures;
|
|
|
·
|
the operating performance of joint ventures and other equity investments;
|
|
|
·
|
the accurate financial reporting of information from equity method investees;
|
|
|
·
|
the impact of environmental, health and safety regulations;
|
|
|
·
|
the loss of a material customer(s);
|
|
|
·
|
the ability to protect intellectual property;
|
|
|
·
|
employee relations;
|
|
|
·
|
volatility of financial and credit markets;
|
|
|
·
|
the ability to service indebtedness and fund capital expenditures and strategic initiatives;
|
|
|
·
|
the continuity of the Company’s leadership;
|
|
|
·
|
availability of and access to credit on reasonable terms; and
|
|
|
·
|
the success of the Company’s strategic business initiatives.
|
|
|
·
|
The Polyester segment manufactures Chip, POY, textured, dyed, twisted and beamed yarns, virgin and recycled, with sales primarily to other yarn manufacturers, knitters and weavers that produce yarn and/or fabric for the apparel, hosiery, automotive upholstery, home furnishing, industrial and other end-use markets. The Polyester segment consists of manufacturing operations in the U.S. and El Salvador.
|
|
|
·
|
The Nylon segment manufactures textured nylon and covered spandex yarns with sales to knitters and weavers that produce fabric for the apparel, hosiery, sock and other end-use markets. The Nylon segment consists of manufacturing operations in the U.S. and Colombia.
|
|
|
·
|
The International segment’s products primarily include textured polyester and various types of resale yarns and staple fiber. The International segment sells its yarns to knitters and weavers that produce fabric for the apparel, automotive upholstery, home furnishing, industrial and other end-use markets primarily in the South American and Asian regions. This segment includes manufacturing and sales offices in Brazil and a sales office in China.
|
|
|
·
|
sales volume for the Company and for each of its reportable segments;
|
|
|
·
|
gross profits and gross margin for the Company and for each of its reportable segments;
|
|
|
·
|
Earnings Before Interest, Taxes, Depreciation, and Amortization (“EBITDA”) represents net income or loss attributable to Unifi, Inc. before income tax expense, net interest expense, and depreciation and amortization expense (excluding interest portion of amortization);
|
|
|
·
|
Adjusted EBITDA Including Equity Affiliates represents EBITDA adjusted to exclude non-cash compensation expense net of distributions, gains or losses on extinguishment of debt, loss on previously held equity interest, refund of Brazilian non-income related tax, operating expenses for Repreve Renewables and certain other adjustments. Other adjustments may include items such as gains or losses on sales or disposals of property, plant, or equipment, currency and derivative gains or losses, restructuring and employee severance expenses, and certain other operating or non-operating income or expense items;
|
|
|
·
|
Adjusted EBITDA represents Adjusted EBITDA Including Equity Affiliates excluding the earnings of unconsolidated affiliates. The Company may, from time to time, change the items included within Adjusted EBITDA;
|
|
|
·
|
Segment Adjusted Profit equals segment gross profit plus segment depreciation and amortization less segment selling, general, and administrative expenses (“SG&A”), net of segment other adjustments;
|
|
|
·
|
Adjusted Working Capital (receivables plus inventory less accounts payable and certain accrued expenses) is an indicator of the Company’s production efficiency and ability to manage its inventory and receivables; and
|
|
|
·
|
Working Capital represents current assets less current liabilities.
|
|
For the Three Months Ended
|
||||||||
|
December 23, 2012
|
December 25, 2011
|
|||||||
|
Net income (loss) attributable to Unifi, Inc.
|
$ | 2,426 | $ | (7,608 | ) | |||
|
Provision for income taxes
|
2,216 | 1,806 | ||||||
|
Interest expense, net
|
1,217 | 3,727 | ||||||
|
Depreciation and amortization expense
|
6,298 | 6,454 | ||||||
|
EBITDA
|
12,157 | 4,379 | ||||||
|
Non-cash compensation expense, net
|
705 | 1,152 | ||||||
|
Loss on extinguishment of debt
|
114 | — | ||||||
|
Loss on previously held equity interest
|
— | 3,656 | ||||||
|
Refund of Brazilian non-income related tax
|
— | (1,479 | ) | |||||
|
Operating expenses for Repreve Renewables
|
284 | 287 | ||||||
|
Other
|
154 | 181 | ||||||
|
Adjusted EBITDA Including Equity Affiliates
|
13,414 | 8,176 | ||||||
|
Equity in earnings of unconsolidated affiliates
|
(1,258 | ) | (844 | ) | ||||
|
Adjusted EBITDA
|
$ | 12,156 | $ | 7,332 | ||||
|
For the Three Months Ended
|
||||||||
|
December 23, 2012
|
December 25, 2011
|
|||||||
|
Adjusted EBITDA
|
$ | 12,156 | $ | 7,332 | ||||
|
Non-cash compensation expense, net
|
(705 | ) | (1,152 | ) | ||||
|
Provision for bad debts
|
73 | 357 | ||||||
|
Other, net
|
(37 | ) | (98 | ) | ||||
|
Less: depreciation included in Other, net
|
— | (8 | ) | |||||
|
Segment Adjusted Profit
|
$ | 11,487 | $ | 6,431 | ||||
|
For the Three Months Ended
|
||||||||
|
December 23, 2012
|
December 25, 2011
|
|||||||
|
Polyester
|
$ | 5,957 | $ | 419 | ||||
|
Nylon
|
2,305 | 3,082 | ||||||
|
International
|
3,225 | 2,930 | ||||||
|
Segment Adjusted Profit
|
$ | 11,487 | $ | 6,431 | ||||
|
For the Three Months Ended December 23, 2012
|
||||||||||||||||
|
Polyester
|
Nylon
|
International |
Total
|
|||||||||||||
|
Net sales
|
$ | 97,322 | $ | 39,541 | $ | 35,208 | $ | 172,071 | ||||||||
|
Cost of sales
|
88,885 | 35,525 | 30,970 | 155,380 | ||||||||||||
|
Gross profit
|
8,437 | 4,016 | 4,238 | 16,691 | ||||||||||||
|
Selling, general and administrative expenses
|
7,177 | 2,466 | 1,889 | 11,532 | ||||||||||||
|
Segment operating profit
|
$ | 1,260 | $ | 1,550 | $ | 2,349 | $ | 5,159 | ||||||||
|
For the Three Months Ended December 25, 2011
|
||||||||||||||||
|
Polyester
|
Nylon
|
International |
Total
|
|||||||||||||
|
Net sales
|
$ | 95,105 | $ | 38,816 | $ | 33,189 | $ | 167,110 | ||||||||
|
Cost of sales
|
92,844 | 34,289 | 29,095 | 156,228 | ||||||||||||
|
Gross profit
|
2,261 | 4,527 | 4,094 | 10,882 | ||||||||||||
|
Selling, general and administrative expenses
|
6,577 | 2,215 | 2,194 | 10,986 | ||||||||||||
|
Segment operating (loss) profit
|
$ | (4,316 | ) | $ | 2,312 | $ | 1,900 | $ | (104 | ) | ||||||
|
For the Three Months Ended
|
||||||||
|
December 23, 2012
|
December 25, 2011
|
|||||||
|
Polyester
|
$ | 1,260 | $ | (4,316 | ) | |||
|
Nylon
|
1,550 | 2,312 | ||||||
|
International
|
2,349 | 1,900 | ||||||
|
Segment operating profit
|
5,159 | (104 | ) | |||||
|
Provision for bad debts
|
73 | 357 | ||||||
|
Other operating expense, net
|
580 | 490 | ||||||
|
Operating income (loss)
|
4,506 | (951 | ) | |||||
|
Interest expense, net
|
1,217 | 3,727 | ||||||
|
Loss on extinguishment of debt
|
114 | — | ||||||
|
Loss on previously held equity interest
|
— | 3,656 | ||||||
|
Other non-operating income
|
— | (1,479 | ) | |||||
|
Equity in earnings of unconsolidated affiliates
|
(1,258 | ) | (844 | ) | ||||
|
Income (loss) before income taxes
|
$ | 4,433 | $ | (6,011 | ) | |||
|
For the Three Months Ended
|
||||||||
|
December 23, 2012
|
December 25, 2011
|
|||||||
|
Polyester
|
$ | 4,697 | $ | 4,735 | ||||
|
Nylon
|
755 | 770 | ||||||
|
International
|
820 | 926 | ||||||
|
Segment depreciation and amortization expense
|
6,272 | 6,431 | ||||||
|
Depreciation and amortization included in other operating expense, net
|
45 | 31 | ||||||
|
Amortization included in interest expense
|
163 | 224 | ||||||
|
Depreciation and amortization expense
|
$ | 6,480 | $ | 6,686 | ||||
|
For the Three Months Ended
|
||||||||||||||||||||
|
December 23, 2012
|
December 25, 2011
|
|||||||||||||||||||
|
% to Net Sales
|
% to Net Sales
|
% Change
|
||||||||||||||||||
|
Net sales
|
$ | 172,071 | 100.0 | $ | 167,110 | 100.0 | 3.0 | |||||||||||||
|
Cost of sales
|
155,380 | 90.3 | 156,228 | 93.5 | (0.5 | ) | ||||||||||||||
|
Gross profit
|
16,691 | 9.7 | 10,882 | 6.5 | 53.4 | |||||||||||||||
|
Selling, general and administrative expenses
|
11,532 | 6.7 | 10,986 | 6.6 | 5.0 | |||||||||||||||
|
Provision for bad debts
|
73 | — | 357 | 0.2 | (79.6 | ) | ||||||||||||||
|
Other operating expense, net
|
580 | 0.4 | 490 | 0.3 | 18.4 | |||||||||||||||
|
Operating income (loss)
|
4,506 | 2.6 | (951 | ) | (0.6 | ) | (573.8 | ) | ||||||||||||
|
Interest expense, net
|
1,217 | 0.7 | 3,727 | 2.2 | (67.3 | ) | ||||||||||||||
|
Loss on extinguishment of debt
|
114 | — | — | — | — | |||||||||||||||
|
Loss on previously held equity interest
|
— | — | 3,656 | 2.2 | — | |||||||||||||||
|
Other non-operating income
|
— | — | (1,479 | ) | (0.9 | ) | — | |||||||||||||
|
Earnings from unconsolidated affiliates
|
(1,258 | ) | (0.7 | ) | (844 | ) | (0.5 | ) | 49.1 | |||||||||||
|
Income (loss) before income taxes
|
4,433 | 2.6 | (6,011 | ) | (3.6 | ) | (173.7 | ) | ||||||||||||
|
Provision for income taxes
|
2,216 | 1.3 | 1,806 | 1.1 | 22.7 | |||||||||||||||
|
Net income (loss) including non-controlling interest
|
2,217 | 1.3 | (7,817 | ) | (4.7 | ) | (128.4 | ) | ||||||||||||
|
Less: net (loss) attributable to non-controlling interest
|
(209 | ) | (0.1 | ) | (209 | ) | (0.1 | ) | — | |||||||||||
|
Net income (loss) attributable to Unifi, Inc.
|
$ | 2,426 | 1.4 | $ | (7,608 | ) | (4.6 | ) | (131.9 | ) | ||||||||||
|
For the Three Months Ended
|
||||||||||||||||||||
|
December 23, 2012
|
December 25, 2011
|
|||||||||||||||||||
|
% to Net Sales
|
% to Net Sales
|
% Change
|
||||||||||||||||||
|
Net sales
|
$ | 97,322 | 100.0 | $ | 95,105 | 100.0 | 2.3 | |||||||||||||
|
Cost of sales
|
88,885 | 91.3 | 92,844 | 97.6 | (4.3 | ) | ||||||||||||||
|
Gross profit
|
$ | 8,437 | 8.7 | $ | 2,261 | 2.4 | 273.2 | |||||||||||||
|
For the Three Months Ended
|
||||||||||||||||||||
|
December 23, 2012
|
December 25, 2011
|
|||||||||||||||||||
|
% to Net Sales
|
% to Net Sales
|
% Change
|
||||||||||||||||||
|
Net sales
|
$ | 39,541 | 100.0 | $ | 38,816 | 100.0 | 1.9 | |||||||||||||
|
Cost of sales
|
35,525 | 89.8 | 34,289 | 88.3 | 3.6 | |||||||||||||||
|
Gross profit
|
$ | 4,016 | 10.2 | $ | 4,527 | 11.7 | (11.3 | ) | ||||||||||||
|
For the Three Months Ended
|
||||||||||||||||||||
|
December 23, 2012
|
December 25, 2011
|
|||||||||||||||||||
|
% to Net Sales
|
% to Net Sales
|
% Change
|
||||||||||||||||||
|
Net sales
|
$ | 35,208 | 100.0 | $ | 33,189 | 100.0 | 6.1 | |||||||||||||
|
Cost of sales
|
30,970 | 88.0 | 29,095 | 87.7 | 6.4 | |||||||||||||||
|
Gross profit
|
$ | 4,238 | 12.0 | $ | 4,094 | 12.3 | 3.5 | |||||||||||||
|
For the Three Months Ended
|
||||||||
|
December 23, 2012
|
December 25, 2011
|
|||||||
|
Operating expenses for Renewables
|
$ | 519 | $ | 512 | ||||
|
Net loss (gain) on sale of assets
|
57 | (2 | ) | |||||
|
Foreign currency transaction losses
|
41 | 78 | ||||||
|
Other, net
|
(37 | ) | (98 | ) | ||||
|
Total other operating expense, net
|
$ | 580 | $ | 490 | ||||
|
For the Six Months Ended
|
||||||||
|
December 23, 2012
|
December 25, 2011
|
|||||||
|
Net income (loss) attributable to Unifi, Inc.
|
$ | 4,720 | $ | (7,322 | ) | |||
|
Provision for income taxes
|
5,449 | 2,079 | ||||||
|
Interest expense, net
|
2,537 | 7,460 | ||||||
|
Depreciation and amortization expense
|
12,631 | 13,015 | ||||||
|
EBITDA
|
25,337 | 15,232 | ||||||
|
Non-cash compensation expense, net
|
1,326 | 1,395 | ||||||
|
Loss on extinguishment of debt
|
356 | 462 | ||||||
|
Loss on previously held equity interest
|
— | 3,656 | ||||||
|
Refund of Brazilian non-income related tax
|
— | (1,479 | ) | |||||
|
Operating expenses for Repreve Renewables
|
605 | 287 | ||||||
|
Other
|
286 | 224 | ||||||
|
Adjusted EBITDA Including Equity Affiliates
|
27,910 | 19,777 | ||||||
|
Equity in earnings of unconsolidated affiliates
|
(1,929 | ) | (4,303 | ) | ||||
|
Adjusted EBITDA
|
$ | 25,981 | $ | 15,474 | ||||
|
For the Six Months Ended
|
||||||||
|
December 23, 2012
|
December 25, 2011
|
|||||||
|
Adjusted EBITDA
|
$ | 25,981 | $ | 15,474 | ||||
|
Non-cash compensation expense, net
|
(1,326 | ) | (1,395 | ) | ||||
|
Provision for bad debts
|
183 | 562 | ||||||
|
Other, net
|
(79 | ) | (183 | ) | ||||
|
Less: depreciation included in Other, net
|
— | (13 | ) | |||||
|
Segment Adjusted Profit
|
$ | 24,759 | $ | 14,445 | ||||
|
For the Six Months Ended
|
||||||||
|
December 23, 2012
|
December 25, 2011
|
|||||||
|
Polyester
|
$ | 12,188 | $ | 2,844 | ||||
|
Nylon
|
4,797 | 6,107 | ||||||
|
International
|
7,774 | 5,494 | ||||||
|
Segment Adjusted Profit
|
$ | 24,759 | $ | 14,445 | ||||
|
For the Six Months Ended December 23, 2012
|
||||||||||||||||
|
Polyester
|
Nylon
|
International |
Total
|
|||||||||||||
|
Net sales
|
$ | 190,358 | $ | 79,554 | $ | 75,059 | $ | 344,971 | ||||||||
|
Cost of sales
|
173,714 | 71,468 | 65,078 | 310,260 | ||||||||||||
|
Gross profit
|
16,644 | 8,086 | 9,981 | 34,711 | ||||||||||||
|
Selling, general and administrative expenses
|
13,928 | 4,802 | 3,949 | 22,679 | ||||||||||||
|
Segment operating profit
|
$ | 2,716 | $ | 3,284 | $ | 6,032 | $ | 12,032 | ||||||||
|
For the Six Months Ended December 25, 2011
|
||||||||||||||||
|
Polyester
|
Nylon
|
International |
Total
|
|||||||||||||
|
Net sales
|
$ | 187,633 | $ | 79,777 | $ | 70,713 | $ | 338,123 | ||||||||
|
Cost of sales
|
181,682 | 70,898 | 62,831 | 315,411 | ||||||||||||
|
Gross profit
|
5,951 | 8,879 | 7,882 | 22,712 | ||||||||||||
|
Selling, general and administrative expenses
|
12,641 | 4,325 | 4,391 | 21,357 | ||||||||||||
|
Segment operating (loss) profit
|
$ | (6,690 | ) | $ | 4,554 | $ | 3,491 | $ | 1,355 | |||||||
|
For the Six Months Ended
|
||||||||
|
December 23, 2012
|
December 25, 2011
|
|||||||
|
Polyester
|
$ | 2,716 | $ | (6,690 | ) | |||
|
Nylon
|
3,284 | 4,554 | ||||||
|
International
|
6,032 | 3,491 | ||||||
|
Segment operating profit
|
12,032 | 1,355 | ||||||
|
Provision for bad debts
|
183 | 562 | ||||||
|
Other operating expense, net
|
1,161 | 449 | ||||||
|
Operating income
|
10,688 | 344 | ||||||
|
Interest expense, net
|
2,537 | 7,460 | ||||||
|
Loss on extinguishment of debt
|
356 | 462 | ||||||
|
Loss on previously held equity interest
|
— | 3,656 | ||||||
|
Other non-operating income
|
— | (1,479 | ) | |||||
|
Equity in earnings of unconsolidated affiliates
|
(1,929 | ) | (4,303 | ) | ||||
|
Income (loss) before income taxes
|
$ | 9,724 | $ | (5,452 | ) | |||
|
For the Six Months Ended
|
||||||||
|
December 23, 2012
|
December 25, 2011
|
|||||||
|
Polyester
|
$ | 9,378 | $ | 9,534 | ||||
|
Nylon
|
1,513 | 1,553 | ||||||
|
International
|
1,686 | 1,899 | ||||||
|
Segment depreciation and amortization expense
|
12,577 | 12,986 | ||||||
|
Depreciation and amortization included in other operating expense, net
|
91 | 37 | ||||||
|
Amortization included in interest expense
|
329 | 445 | ||||||
|
Depreciation and amortization expense
|
$ | 12,997 | $ | 13,468 | ||||
|
For the Six Months Ended
|
||||||||||||||||||||
|
December 23, 2012
|
December 25, 2011
|
|||||||||||||||||||
|
% to Net Sales
|
% to Net Sales
|
% Change
|
||||||||||||||||||
|
Net sales
|
$ | 344,971 | 100.0 | $ | 338,123 | 100.0 | 2.0 | |||||||||||||
|
Cost of sales
|
310,260 | 89.9 | 315,411 | 93.3 | (1.6 | ) | ||||||||||||||
|
Gross profit
|
34,711 | 10.1 | 22,712 | 6.7 | 52.8 | |||||||||||||||
|
Selling, general and administrative expenses
|
22,679 | 6.7 | 21,357 | 6.3 | 6.2 | |||||||||||||||
|
Provision for bad debts
|
183 | — | 562 | 0.2 | (67.4 | ) | ||||||||||||||
|
Other operating expense, net
|
1,161 | 0.3 | 449 | 0.1 | 158.6 | |||||||||||||||
|
Operating income
|
10,688 | 3.1 | 344 | 0.1 | 3,006.9 | |||||||||||||||
|
Interest expense, net
|
2,537 | 0.7 | 7,460 | 2.2 | (66.0 | ) | ||||||||||||||
|
Loss on extinguishment of debt
|
356 | 0.1 | 462 | 0.2 | (22.9 | ) | ||||||||||||||
|
Loss on previously held equity interest
|
— | — | 3,656 | 1.1 | — | |||||||||||||||
|
Other non-operating income
|
— | — | (1,479 | ) | (0.5 | ) | — | |||||||||||||
|
Earnings from unconsolidated affiliates
|
(1,929 | ) | (0.5 | ) | (4,303 | ) | (1.3 | ) | 55.2 | |||||||||||
|
Income (loss) before income taxes
|
9,724 | 2.8 | (5,452 | ) | (1.6 | ) | (278.4 | ) | ||||||||||||
|
Provision for income taxes
|
5,449 | 1.5 | 2,079 | 0.6 | 162.1 | |||||||||||||||
|
Net income (loss) including non-controlling interest
|
4,275 | 1.3 | (7,531 | ) | (2.2 | ) | (156.8 | ) | ||||||||||||
|
Less: net (loss) attributable to non-controlling interest
|
(445 | ) | (0.1 | ) | (209 | ) | — | 112.9 | ||||||||||||
|
Net income (loss) attributable to Unifi, Inc.
|
$ | 4,720 | 1.4 | $ | (7,322 | ) | (2.2 | ) | (164.5 | ) | ||||||||||
|
For the Six Months Ended
|
||||||||||||||||||||
|
December 23, 2012
|
December 25, 2011
|
|||||||||||||||||||
|
% to Net Sales
|
% to Net Sales
|
% Change
|
||||||||||||||||||
|
Net sales
|
$ | 190,358 | 100.0 | $ | 187,633 | 100.0 | 1.4 | |||||||||||||
|
Cost of sales
|
173,714 | 91.3 | 181,682 | 96.8 | (4.4 | ) | ||||||||||||||
|
Gross profit
|
$ | 16,644 | 8.7 | $ | 5,951 | 3.2 | 179.7 | |||||||||||||
|
For the Six Months Ended
|
||||||||||||||||||||
|
December 23, 2012
|
December 25, 2011
|
|||||||||||||||||||
|
% to Net Sales
|
% to Net Sales
|
% Change
|
||||||||||||||||||
|
Net sales
|
$ | 79,554 | 100.0 | $ | 79,777 | 100.0 | (0.3 | ) | ||||||||||||
|
Cost of sales
|
71,468 | 89.8 | 70,898 | 88.9 | 0.8 | |||||||||||||||
|
Gross profit
|
$ | 8,086 | 10.2 | $ | 8,879 | 11.1 | (8.9 | ) | ||||||||||||
|
For the Six Months Ended
|
||||||||||||||||||||
|
December 23, 2012
|
December 25, 2011
|
|||||||||||||||||||
|
% to Net Sales
|
% to Net Sales
|
% Change
|
||||||||||||||||||
|
Net sales
|
$ | 75,059 | 100.0 | $ | 70,713 | 100.0 | 6.1 | |||||||||||||
|
Cost of sales
|
65,078 | 86.7 | 62,831 | 88.9 | 3.6 | |||||||||||||||
|
Gross profit
|
$ | 9,981 | 13.3 | $ | 7,882 | 11.1 | 26.6 | |||||||||||||
|
For the Six Months Ended
|
||||||||
|
December 23, 2012
|
December 25, 2011
|
|||||||
|
Operating expenses for Renewables
|
$ | 1,104 | $ | 512 | ||||
|
Net loss on sale or disposal of assets
|
79 | 63 | ||||||
|
Foreign currency transaction losses
|
57 | 57 | ||||||
|
Other, net
|
(79 | ) | (183 | ) | ||||
|
Total other operating expense, net
|
$ | 1,161 | $ | 449 | ||||
|
U.S.
|
Brazil
|
All Others
|
Total
|
|||||||||||||
|
Cash and cash equivalents
|
$ | 3,322 | $ | 5,542 | $ | 6,382 | $ | 15,246 | ||||||||
|
Borrowings available under ABL Revolver
|
35,447 | — | — | 35,447 | ||||||||||||
|
Liquidity
|
$ | 38,769 | $ | 5,542 | $ | 6,382 | $ | 50,693 | ||||||||
|
Working capital
|
$ | 92,670 | $ | 51,267 | $ | 22,077 | $ | 166,014 | ||||||||
|
Total
debt, including current portion
|
$ | 105,432 | $ | ― | $ | 1,250 | $ | 106,682 | ||||||||
|
December 23, 2012
|
June 24, 2012
|
|||||||
|
ABL Revolver
|
$ | 44,000 | $ | 51,000 | ||||
|
ABL Term Loan
|
46,400 | 50,000 | ||||||
|
Term B Loan
|
13,800 | 20,515 | ||||||
|
Related party term loan
|
1,250 | — | ||||||
|
Capital lease obligation
|
1,232 | 37 | ||||||
|
Total debt
|
106,682 | 121,552 | ||||||
|
Current portion of long-term debt
|
(7,263 | ) | (7,237 | ) | ||||
|
Total long-term debt
|
$ | 99,419 | $ | 114,315 | ||||
|
Scheduled Maturities on a Fiscal Year Basis
|
||||||||||||||||||||||||
|
2013
|
2014
|
2015
|
2016
|
2017
|
Thereafter
|
|||||||||||||||||||
|
ABL Revolver
|
$ | — | $ | — | $ | — | $ | — | $ | 44,000 | $ | — | ||||||||||||
|
ABL Term Loan
|
3,600 | 7,200 | 7,200 | 7,200 | 21,200 | — | ||||||||||||||||||
|
Term B Loan
|
— | — | — | — | 13,800 | — | ||||||||||||||||||
|
Related Party Term Loan
|
— | — | 1,250 | — | — | — | ||||||||||||||||||
|
Capital Lease Obligations
|
34 | 60 | 63 | 65 | 69 | 941 | ||||||||||||||||||
|
December 23, 2012
|
June 24, 2012
|
|||||||
|
Receivables, net
|
$ | 88,618 | $ | 99,236 | ||||
|
Inventories
|
107,101 | 112,750 | ||||||
|
Accounts payable
|
(38,623 | ) | (48,541 | ) | ||||
|
Accrued expenses
(1)
|
(12,162 | ) | (14,004 | ) | ||||
|
Adjusted Working Capital
|
144,934 | 149,441 | ||||||
|
Cash and cash equivalents
|
15,246 | 10,886 | ||||||
|
Other current assets
|
13,515 | 15,125 | ||||||
|
Accrued interest
|
(260 | ) | (398 | ) | ||||
|
Other current liabilities
|
(7,421 | ) | (8,569 | ) | ||||
|
Working Capital
|
$ | 166,014 | $ | 166,485 | ||||
|
|
(1)
|
Excludes accrued interest
|
|
For the Six Months Ended
|
||||||||
|
December 23, 2012
|
December 25, 2011
|
|||||||
|
Cash receipts:
|
||||||||
|
Receipts from customers
|
$ | 355,198 | $ | 349,932 | ||||
|
Dividends from unconsolidated affiliates
|
2,724 | 2,005 | ||||||
|
Other receipts
|
308 | 1,787 | ||||||
|
Cash payments:
|
||||||||
|
Payments to suppliers and other operating costs
|
270,375 | 272,943 | ||||||
|
Payments for salaries, wages, and benefits
|
55,240 | 56,269 | ||||||
|
Payments for interest
|
2,576 | 8,343 | ||||||
|
Payments for taxes
|
4,308 | 1,867 | ||||||
|
Other payments
|
992 | — | ||||||
| $ | 24,739 | $ | 14,302 | |||||
|
Period
|
Total Number of Shares Purchased
|
Average Price Paid per Share
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
Maximum Number of Shares that may Yet Be Purchased Under the Plans or Programs
|
||||||||||||
|
09/24/12 – 10/23/12
|
— | — | — | 2,269 | ||||||||||||
|
10/24/12 – 11/23/12
|
— | — | — | 2,269 | ||||||||||||
|
11/24/12 – 12/23/12
|
— | — | — | 2,269 | ||||||||||||
|
Total
|
— | — | — | |||||||||||||
|
Exhibit Number
|
Description
|
|
3.1(i)(a)
|
Restated Certificate of Incorporation of Unifi, Inc., as amended (incorporated by reference to Exhibit 3a to the Company’s Annual Report on Form 10-K for the fiscal year ended June 27, 2004 (Reg. No. 001-10542) filed on September 17, 2004).
|
|
3.1(i)(b)
|
Certificate of Change to the Certificate of Incorporation of Unifi, Inc. (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K (Reg. No. 001-10542) dated July 25, 2006).
|
|
3.1(i)(c)
|
Certificate of Amendment to Restated Certificate of Incorporation of Unifi, Inc. (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K (Reg No. 001-10542) dated November 3, 2010).
|
|
3.1 (ii)
|
Restated By-laws of Unifi, Inc. (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K (Reg. No. 001-10542) dated December 20, 2007).
|
|
4.1
|
First Amendment to Credit Agreement, dated as of December 27, 2012, by and among Unifi, Inc. and Unifi Manufacturing, Inc., as borrowers, Wells Fargo Bank, N.A., as agent for the lenders, and certain lenders party thereto (incorporated by reference to Exhibit 4.1 of the Company’s Current Report on Form 8-K (Reg. No. 001-10542) dated December 27, 2012).
|
|
31.1
|
Chief Executive Officer’s certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31.2
|
Chief Financial Officer’s certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32.1
|
Chief Executive Officer’s certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32.2
|
Chief Financial Officer’s certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
101
|
The following materials from Unifi, Inc.’s Quarterly Report on Form 10-Q for the quarterly period ended December 23, 2012, formatted in eXtensible Business Reporting Language (“XBRL”): (i) the Condensed Consolidated Balance Sheets, (ii) the Condensed Consolidated Statements of Operations, (iii) the Condensed Consolidated Statements of Comprehensive Income (Loss), (iv) the Condensed Consolidated Statements of Changes in Shareholders’ Equity, (v) the Condensed Consolidated Statements of Cash Flows, and (vi) the Notes to the Condensed Consolidated Financial Statements.
|
|
UNIFI, INC.
|
|||||
| (Registrant) | |||||
| Date: | February 1, 2013 |
By:
|
/s/ RONALD L. SMITH | ||
|
Ronald L. Smith
|
|||||
|
Vice President and Chief Financial Officer
|
|||||
|
(Principal Financial Officer and Duly Authorized Officer)
|
|||||
| Date: | February 1, 2013 |
By:
|
/s/ JAMES M. OTTERBERG | ||
|
James M. Otterberg
|
|||||
|
Chief Accounting Officer
|
|||||
|
(Principal Accounting Officer and Duly Authorized Officer)
|
|||||
|
Exhibit Number
|
Description
|
|
3.1(i)(a)
|
Restated Certificate of Incorporation of Unifi, Inc., as amended (incorporated by reference to Exhibit 3a to the Company’s Annual Report on Form 10-K for the fiscal year ended June 27, 2004 (Reg. No. 001-10542) filed on September 17, 2004).
|
|
3.1(i)(b)
|
Certificate of Change to the Certificate of Incorporation of Unifi, Inc. (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K (Reg. No. 001-10542) dated July 25, 2006).
|
|
3.1(i)(c)
|
Certificate of Amendment to Restated Certificate of Incorporation of Unifi, Inc. (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K (Reg No. 001-10542) dated November 3, 2010).
|
|
3.1 (ii)
|
Restated By-laws of Unifi, Inc. (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K (Reg. No. 001-10542) dated December 20, 2007).
|
|
4.1
|
First Amendment to Credit Agreement, dated as of December 27, 2012, by and among Unifi, Inc. and Unifi Manufacturing, Inc., as borrowers, Wells Fargo Bank, N.A., as agent for the lenders, and certain lenders party thereto (incorporated by reference to Exhibit 4.1 of the Company’s Current Report on Form 8-K (Reg. No. 001-10542) dated December 27, 2012).
|
|
31.1
|
Chief Executive Officer’s certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31.2
|
Chief Financial Officer’s certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32.1
|
Chief Executive Officer’s certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32.2
|
Chief Financial Officer’s certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
101
|
The following materials from Unifi, Inc.’s Quarterly Report on Form 10-Q for the quarterly period ended December 23, 2012, formatted in eXtensible Business Reporting Language (“XBRL”): (i) the Condensed Consolidated Balance Sheets, (ii) the Condensed Consolidated Statements of Operations, (iii) the Condensed Consolidated Statements of Comprehensive Income (Loss), (iv) the Condensed Consolidated Statements of Changes in Shareholders’ Equity, (v) the Condensed Consolidated Statements of Cash Flows, and (vi) the Notes to the Condensed Consolidated Financial Statements.
|
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 |
|---|