The following consolidated financial statements of the Registrant and its subsidiaries and Independent Accountants’ Report are submitted herewith:

Report of Independent Registered Public Accounting Firm
Audit Committee, Board of Directors and Stockholders
Escalade, Incorporated
Evansville, Indiana
We have audited the accompanying consolidated balance sheets of Escalade, Incorporated (Company) as of December 29, 2007 and December 30, 2006, and the related consolidated statements of income, stockholders’ equity and cash flows for each of the years in the three-year period ended December 29, 2007. The Company’s management is responsible for these financial statements. Our responsibility is to express an opinion on these financial statements based on our audits. We did not audit the 2007, 2006 and 2005 consolidated financial statements of Martin Yale International, GmbH, a wholly owned subsidiary, which consolidated statements reflect total assets of $22,944, $28,391 and $24,132 and net sales of $30,943, $24,378 and $31,923 (dollars in thousands) for 2007, 2006 and 2005, respectively, included in the related consolidated financial statement amounts as of and for the years ended December 29, 2007, December 30, 2006 and December 31, 2005. Those consolidated statements were audited by other accountants, whose reports have been furnished to us and our opinion, insofar as it relates to the amounts included for Martin Yale International, GmbH, is based solely on the reports of the other accountants.
Our audits also included auditing the adjustments to convert the financial statements of Martin Yale International, GmbH into accounting principles generally accepted in the United States of America for purposes of consolidation.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. Our audits included examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management and evaluating the overall financial statement presentation. We believe that our audits and the reports of the other accountants provide a reasonable basis for our opinion.
In our opinion, based on our audits and the reports of the other accountants, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 29, 2007, and December 30, 2006, and the results of its operations and its cash flows for each of the years in the three-year period ended December 29, 2007, in conformity with accounting principles generally accepted in the United States of America.
As discussed in Note 1 to the consolidated financial statements, the Company adopted FASB Interpretation No. 48,Accounting for Uncertainty in Income Taxes, effective December 31, 2006.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the Company’s internal control over financial reporting as of December 29, 2007, based on criteria established inInternal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) and our report dated March 10, 2008, expressed an unqualified opinion on the effectiveness of the Company’s internal control over financial reporting.
BKD, LLP
Evansville, Indiana
March 10, 2008
30

Report of Independent Registered Public Accounting Firm
To the Stockholders and Board of Directors
Martin Yale International GmbH,
Markdorf/Germany
We have audited the balance sheets of Martin Yale International GmbH, Markdorf/Germany (Company) as of December 31, 2007 and December 30, 2006, and the related statements of income for each of the years in the three-year period ended December 31, 2007. The Company’s management is responsible for these financial statements. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. Our audits included examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, based on our audits the financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2007, and December 30, 2006, and the results of its operations for each of the years in the three-year period ended December 31, 2007, in conformity with accounting principles generally accepted in Germany.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the Company’s internal control over financial reporting as of December 31, 2007, based on criteria established inInternal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) and our report dated March 10, 2008, expressed an unqualified opinion on the effectiveness of the Company’s internal control over financial reporting.
FALK & Co GmbH
Wirtschaftsprüfungsgesellschaft
Steuerberatungsgesellschaft
Heidelberg, Germany
March 10, 2008
31
ESCALADE, INCORPORATED ANDSUBSIDIARIES
Consolidated Balance Sheets
| | | | | | | |
All Amounts in Thousands Except Share Information | | December 29, | | December 30, | |
| | 2007 | | 2006 | |
|
Assets | | | | | | | |
Current assets | | | | | | | |
Cash and cash equivalents | | $ | 2,808 | | $ | 3,829 | |
Receivables, less allowances of $1,087 and $1,559 | | | 30,639 | | | 33,590 | |
Inventories | | | 32,541 | | | 32,232 | |
Prepaid expenses | | | 2,551 | | | 2,085 | |
Deferred income tax benefit | | | 1,399 | | | 733 | |
Prepaid income tax | | | 860 | | | 2,001 | |
| |
| |
| |
Total current assets | | | 70,798 | | | 74,470 | |
| | | | | | | |
Property, plant and equipment, net | | | 20,391 | | | 20,657 | |
Intangible assets | | | 21,012 | | | 20,608 | |
Goodwill | | | 25,803 | | | 25,027 | |
Investments | | | 12,473 | | | 9,011 | |
Interest rate swap | | | 54 | | | 239 | |
Other assets | | | 1,485 | | | 703 | |
| |
| |
| |
Total assets | | $ | 152,016 | | $ | 150,715 | |
| |
| |
| |
| | | | | | | |
Liabilities and Stockholders’ Equity | | | | | | | |
Current liabilities | | | | | | | |
Notes payable—bank | | | 13,033 | | $ | 10,336 | |
Trade accounts payable | | | 2,938 | | | 3,350 | |
Accrued liabilities | | | 23,216 | | | 27,659 | |
Income tax payable | | | 169 | | | — | |
| |
| |
| |
Total current liabilities | | | 39,356 | | | 41,345 | |
| | | | | | | |
Long-term debt | | | 19,135 | | | 22,609 | |
Other non-current income tax liability | | | 118 | | | — | |
Deferred income tax liability | | | 589 | | | — | |
Deferred compensation | | | 1,076 | | | 1,046 | |
| |
| |
| |
Total liabilities | | | 60,274 | | | 65,000 | |
| | | | | | | |
Commitments and contingencies | | | — | | | — | |
| | | | | | | |
Stockholders’ equity | | | | | | | |
Preferred stock | | | | | | | |
Authorized: 1,000,000 shares, no par value, none issued | | | | | | | |
Common stock | | | | | | | |
Authorized: 30,000,000 shares, no par value | | | | | | | |
Issued and outstanding: 2007 —12,673,149 shares, 2006—13,039,457 shares | | | 12,673 | | | 13,039 | |
Retained earnings | | | 73,246 | | | 69,194 | |
Accumulated other comprehensive income | | | 5,823 | | | 3,482 | |
| |
| |
| |
Total stockholders’ equity | | | 91,742 | | | 85,715 | |
| |
| |
| |
Total liabilities and stockholders’ equity | | $ | 152,016 | | $ | 150,715 | |
| |
| |
| |
See notes to consolidated financial statements.
32
ESCALADE, INCORPORATED AND SUBSIDIARIES
Consolidated Statements of Income
| | | | | | | | | | |
| | Years Ended |
| |
|
| | December 29, | | December 30, | | December 31, | |
All Amounts in Thousands Except Per Share Data | | 2007 | | 2006 | | 2005 | |
|
|
Net Sales | | $ | 185,576 | | $ | 191,465 | | $ | 183,315 | |
| | | | | | | | | | |
Costs, Expenses and Other Income | | | | | | | | | | |
Cost of products sold | | | 131,389 | | | 137,821 | | | 127,719 | |
Selling, administrative and general expenses | | | 38,462 | | | 39,466 | | | 36,312 | |
Restructuring costs | | | — | | | — | | | (631 | ) |
Amortization | | | 2,657 | | | 2,343 | | | 1,210 | |
| |
| |
| |
| |
| | | | | | | | | | |
Operating Income | | | 13,068 | | | 11,835 | | | 18,705 | |
| | | | | | | | | | |
Interest expense | | | (2,837 | ) | | (2,637 | ) | | (1,482 | ) |
Other income | | | 3,991 | | | 2,263 | | | 2,036 | |
| |
| |
| |
| |
| | | | | | | | | | |
Income Before Income Taxes | | | 14,222 | | | 11,461 | | | 19,259 | |
| | | | | | | | | | |
Provision for Income Taxes | | | 4,967 | | | 2,966 | | | 6,343 | |
| |
| |
| |
| |
| | | | | | | | | | |
Net Income | | $ | 9,255 | | $ | 8,495 | | $ | 12,916 | |
| |
| |
| |
| |
| | | | | | | | | | |
Earnings Per Share Data | | | | | | | | | | |
Basic earnings per share | | $ | 0.72 | | $ | 0.65 | | $ | 0.99 | |
| |
| |
| |
| |
Diluted earnings per share | | $ | 0.72 | | $ | 0.65 | | $ | 0.98 | |
| |
| |
| |
| |
See notes to consolidated financial statements.
33
ESCALADE, INCORPORATED AND SUBSIDIARIES
Consolidated Statements of Stockholders’ Equity
| | | | | | | | | | | | | | | | |
| | | | | | | | Accumulated | | | |
| | Common Stock | | | | Other | | | |
| |
| | Retained | | Comprehensive | | | | |
All Amounts in Thousands | | Shares | | Amount | | Earnings | | Income | | Total | |
|
|
| | | | | | | | | | | | | | | | |
Balances at December 25, 2004 | | | 13,031 | | | 13,031 | | | 53,450 | | | 4,553 | | | 71,034 | |
| | | | | | | | | | | | | | | | |
Comprehensive income | | | | | | | | | | | | | | | | |
Net income | | | | | | | | | 12,916 | | | | | | 12,916 | |
Unrealized loss on securities, net of tax | | | | | | | | | | | | (78 | ) | | (78 | ) |
Foreign currency translation adjustment | | | | | | | | | | | | (3,893 | ) | | (3,893 | ) |
Unrealized gain on interest rate swap agreement, net of tax | | | | | | | | | | | | 368 | | | 368 | |
| | | | | | | | | | | | | |
| |
Total comprehensive income | | | | | | | | | | | | | | | 9,313 | |
| | | | | | | | | | | | | | | | |
Exercise of stock options | | | 82 | | | 82 | | | 231 | | | | | | 313 | |
Dividend paid | | | | | | | | | (1,961 | ) | | | | | (1,961 | ) |
Stock issued under the director stock option plan | | | 6 | | | 6 | | | 90 | | | | | | 96 | |
Purchase of stock | | | (172 | ) | | (172 | ) | | (2,000 | ) | | | | | (2,172 | ) |
| | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | | | | | | |
Balances at December 31, 2005 | | | 12,947 | | | 12,947 | | | 62,726 | | | 950 | | | 76,623 | |
| | | | | | | | | | | | | | | | |
Comprehensive income | | | | | | | | | | | | | | | | |
Net income | | | | | | | | | 8,495 | | | | | | 8,495 | |
Unrealized gain on securities, net of tax | | | | | | | | | | | | 278 | | | 278 | |
Realization of previously unrealized gains on securities, net of tax | | | | | | | | | | | | (189 | ) | | (189 | ) |
Foreign currency translation adjustment | | | | | | | | | | | | 2,405 | | | 2,405 | |
Unrealized gain on interest rate swap agreement, net of tax | | | | | | | | | | | | 38 | | | 38 | |
| | | | | | | | | | | | | |
| |
Total comprehensive income | | | | | | | | | | | | | | | 11,027 | |
| | | | | | | | | | | | | | | | |
Expense of stock options | | | | | | | | | 588 | | | | | | 588 | |
Exercise of stock options | | | 226 | | | 226 | | | 1,238 | | | | | | 1,464 | |
Dividend paid | | | | | | | | | (2,604 | ) | | | | | (2,604 | ) |
Stock issued under the director stock option plan | | | 10 | | | 10 | | | 131 | | | | | | 141 | |
Purchase of stock | | | (144 | ) | | (144 | ) | | (1,380 | ) | | | | | (1,524 | ) |
| | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | | | | | | |
Balances at December 30, 2006 | | | 13,039 | | $ | 13,039 | | $ | 69,194 | | $ | 3,482 | | $ | 85,715 | |
| | | | | | | | | | | | | | | | |
Comprehensive income | | | | | | | | | | | | | | | | |
Net income | | | | | | | | | 9,255 | | | | | | 9,255 | |
Unrealized gain on securities, net of tax | | | | | | | | | | | | 128 | | | 128 | |
Foreign currency translation adjustment | | | | | | | | | | | | 2,333 | | | 2,333 | |
Unrealized loss on interest rate swap agreement, net of tax | | | | | | | | | | | | (120 | ) | | (120 | ) |
| | | | | | | | | | | | | |
| |
Total comprehensive income | | | | | | | | | | | | | | | 11,596 | |
| | | | | | | | | | | | | | | | |
Adjustment to initially apply FASB Interpretation No. 48 | | | | | | | | | (265 | ) | | | | | (265 | ) |
Expense of stock options | | | | | | | | | 680 | | | | | | 680 | |
Exercise of stock options | | | 18 | | | 18 | | | 122 | | | | | | 140 | |
Dividend paid | | | | | | | | | (2,866 | ) | | | | | (2,866 | ) |
Stock issued to directors as compensation | | | 15 | | | 15 | | | 128 | | | | | | 143 | |
Purchase of stock | | | (399 | ) | | (399 | ) | | (3,002 | ) | | | | | (3,401 | ) |
| | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | | | | | | |
Balances at December 29, 2007 | | | 12,673 | | $ | 12,673 | | $ | 73,246 | | $ | 5,823 | | $ | 91,742 | |
| | |
| |
|
| |
|
| |
|
| |
|
| |
See notes to consolidated financial statements.
34
ESCALADE, INCORPORATED AND SUBSIDIARIES
Consolidated Statements of Cash Flows
(All Amounts in Thousands)
| | | | | | | | | | |
| | December 29, | | December 30 | | December 31 | |
Years Ended | | 2007 | | 2006 | | 2005 | |
|
|
| | | | | | | | | | |
Operating Activities | | | | | | | | | | |
Net income | | $ | 9,255 | | $ | 8,495 | | $ | 12,916 | |
Adjustments to reconcile net income to net cash provided by operating activities | | | | | | | | | | |
Depreciation and amortization | | | 6,044 | | | 5,649 | | | 4,735 | |
Provision for doubtful accounts | | | (533 | ) | | 116 | | | 561 | |
Stock option expense | | | 680 | | | 588 | | | — | |
Deferred income taxes | | | 284 | | | 436 | | | 413 | |
Provision for deferred compensation | | | 92 | | | 108 | | | 116 | |
Deferred compensation paid | | | (62 | ) | | (411 | ) | | — | |
(Gain) loss on disposals of assets | | | (57 | ) | | (98 | ) | | 226 | |
Changes in | | | | | | | | | | |
Accounts receivable | | | 4,300 | | | 1,663 | | | 13,553 | |
Inventories | | | 1,091 | | | 5,543 | | | (2,868 | ) |
Prepaids | | | (1,207 | ) | | (86 | ) | | (122 | ) |
Other assets | | | (1,036 | ) | | (807 | ) | | (1,706 | ) |
Income tax payable | | | 1,106 | | | (1,836 | ) | | 3,066 | |
Accounts payable and accrued expenses | | | (5,646 | ) | | 539 | | | (6,258 | ) |
| |
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities | | | 14,311 | | | 19,899 | | | 24,632 | |
| |
|
|
|
|
|
|
|
|
|
| | | | | | | | | | |
Investing Activities | | | | | | | | | | |
Change in cash surrender value, net of loans and premiums | | | 12 | | | (43 | ) | | — | |
Purchase of property and equipment | | | (2,387 | ) | | (2,683 | ) | | (8,395 | ) |
Purchase of long-term investments | | | — | | | (192 | ) | | — | |
Acquisitions, net of cash acquired | | | (4,177 | ) | | (28,759 | ) | | (3,213 | ) |
Proceeds from sale of property and equipment | | | 200 | | | 142 | | | 70 | |
Retirement of life insurance policies | | | 294 | | | 1,036 | | | — | |
Proceeds from sale of investments | | | — | | | 952 | | | — | |
| |
|
|
|
|
|
|
|
|
|
Net cash used by investing activities | | | (6,058 | ) | | (29,547 | ) | | (11,538 | ) |
| |
|
|
|
|
|
|
|
|
|
| | | | | | | | | | |
Financing Activities | | | | | | | | | | |
Net increase (decrease) in notes payable—bank | | | (777 | ) | | 12,898 | | | (7,597 | ) |
Proceeds from exercise of stock options | | | 140 | | | 1,464 | | | 313 | |
Reduction of long-term debt | | | — | | | — | | | (354 | ) |
Purchase of stock | | | (3,401 | ) | | (1,524 | ) | | (2,172 | ) |
Cash dividend paid | | | (2,866 | ) | | (2,604 | ) | | (1,961 | ) |
Directors compensation | | | 143 | | | 141 | | | 96 | |
| |
|
|
|
|
|
|
|
|
|
Net cash provided (used) by financing activities | | | (6,761 | ) | | 10,375 | | | (11,675 | ) |
| |
|
|
|
|
|
|
|
|
|
| | | | | | | | | | |
Effect of Exchange Rate Changes on Cash | | | (2,513 | ) | | 85 | | | (1,452 | ) |
| |
|
|
|
|
|
|
|
|
|
| | | | | | | | | | |
Increase (Decrease) in Cash and Cash Equivalents | | | (1,021 | ) | | 812 | | | (33 | ) |
| | | | | | | | | | |
Cash and Cash Equivalents, Beginning of Year | | | 3,829 | | | 3,017 | | | 3,050 | |
| |
|
|
|
|
|
|
|
|
|
| | | | | | | | | | |
Cash and Cash Equivalents, End of Year | | $ | 2,808 | | $ | 3,829 | | $ | 3,017 | |
| |
|
|
|
|
|
|
|
|
|
| | | | | | | | | | |
Supplemental Cash Flows Information | | | | | | | | | | |
Interest paid | | $ | 2,831 | | $ | 2,630 | | $ | 1,815 | |
Income taxes paid | | $ | 3,324 | | $ | 2,512 | | $ | 5,561 | |
See notes to consolidated financial statements.
35
ESCALADE, INCORPORATED ANDSUBSIDIARIES
Notes to Consolidated Financial Statements
Note 1 — Nature of Operations and Summary of Significant Accounting Policies
Nature of Operations
Escalade, Incorporated and its wholly owned subsidiaries (the “Company”) are engaged in the manufacture and sale of sporting goods and office products. The Company is headquartered in Evansville, Indiana and has manufacturing facilities in the United States of America, Mexico and Germany. The Company sells products to customers throughout the world.
Principles of Consolidation
The consolidated financial statements include the accounts of Escalade, Incorporated and its wholly-owned subsidiaries. All material inter-company accounts and transactions have been eliminated.
Basis of Presentation
The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America. The books and records of Subsidiaries located in foreign countries are maintained according to generally accepted accounting principles in those countries. Upon consolidation the Company evaluates the differences in accounting principles and determines whether adjustments are necessary to convert the foreign financial statements to the accounting principles upon which the consolidated financial statements are based. As a result of this evaluation no material adjustments were identified.
Fiscal Year End
The Company’s fiscal year is a 52 or 53 week period ending on the last Saturday in December. Fiscal 2007 and 2006 were 52 weeks long ending on December 29, 2007 and December 30, 2006, respectively. Fiscal 2005 was 53 weeks long ending on December 31, 2005.
Cash and Cash Equivalents
Highly liquid financial instruments with insignificant interest rate risk and with original maturities of three months or less are classified as cash and cash equivalents.
Fair Values of Financial Instruments
Fair values of cash equivalents approximate cost due to the short period of time to maturity. Fair values of long-term investments, non-marketable debt investments, short-term debt, long-term debt and swaps, are based on quoted market prices or pricing models using current market rates. The Company believes the carrying value of short-term debt and long-term debt adequately reflects the fair value of these instruments. For the Company’s portfolio of non-marketable equity securities, management believes that the carrying value of the portfolio approximates the fair value at December 29, 2007. All of the estimated fair values, except for marketable equity securities available for sale, are based on management’s estimates because there is no readily available market. Consequently, the estimated fair value may not necessarily represent the amounts that could be realized in a current transaction, and these fair values could change significantly.
Accounts Receivable
Revenue from the sale of the Company’s products is recognized as products are shipped to customers and accounts receivable are stated at the amount billed to customers. Interest and late charges billed to customers are not material and because collection is uncertain, are not recognized until collected and are therefore not included in accounts receivable. The Company does not offer the right of return on any of its sales and the Company does not engage in consignment or contingency sales. The Company provides an allowance for doubtful accounts which is described in Note 2 – Certain Significant Estimates.
36
ESCALADE, INCORPORATED ANDSUBSIDIARIES
Notes to Consolidated Financial Statements
Inventories
Inventory cost is computed on a currently adjusted standard cost basis (which approximates actual cost on a current average or first-in, first-out basis). Work in process and finished goods inventory are determined to be saleable based on a demand forecast within a specific time horizon, generally one year or less. Inventory in excess of saleable amounts is reserved, and the remaining inventory is valued at the lower cost or market. This inventory valuation reserve totaled $3.6 million and $2.7 million at fiscal year-end 2007 and 2006, respectively. Inventories, net of the valuation reserve, at fiscal year-ends were as follows:
| | | | | | | |
In Thousands | | 2007 | | 2006 | |
|
|
|
|
|
|
|
|
| | | | | | | |
Raw materials | | $ | 9,188 | | $ | 7,786 | |
Work in process | | | 7,032 | | | 6,021 | |
Finished goods | | | 16,321 | | | 18,425 | |
| |
|
| |
|
| |
| | $ | 32,541 | | $ | 32,232 | |
| |
|
| |
|
| |
Property, Plant and Equipment
Property, plant and equipment are recorded at cost. Depreciation and amortization are computed for financial reporting purposes principally using the straight-line method over the following estimated useful lives: buildings, 20-30 years; leasehold improvements, term of the lease; machinery and equipment, 5-15 years; and tooling, dies and molds, 2-4 years. Property, plant and equipment consist of the following:
| | | | | | | |
In Thousands | | 2007 | | 2006 | |
|
|
|
|
|
|
|
|
| | | | | | | |
Land | | $ | 2,902 | | $ | 2,780 | |
Buildings and leasehold improvements | | | 20,784 | | | 20,450 | |
Machinery and equipment | | | 33,912 | | | 32,561 | |
| |
|
| |
|
| |
Total cost | | | 57,598 | | | 55,791 | |
Accumulated depreciation and amortization | | | (37,207 | ) | | (35,134 | ) |
| |
|
| |
|
| |
| | $ | 20,391 | | $ | 20,657 | |
| |
|
| |
|
| |
Investments
Investments are composed of the following:
| | | | | | | |
In Thousands | | 2007 | | 2006 | |
|
|
|
|
|
|
|
|
| | | | | | | |
Marketable equity securities available for sale | | $ | 4,496 | | $ | 2,843 | |
Non-marketable equity investments (equity method) | | | 7,977 | | | 6,168 | |
| |
|
| |
|
| |
| | $ | 12,473 | | $ | 9,011 | |
| |
|
| |
|
| |
Marketable Equity Securities Available for Sale. This consists of marketable equity securities recorded at fair value. The unrealized gains and losses, net of tax, are reported in accumulated other comprehensive income. Summarized financial data for these securities at fiscal year-end were as follows:
| | | | | | | |
In Thousands | | 2007 | | 2006 | |
|
|
|
|
|
|
|
|
| | | | | | | |
Cost basis | | $ | 4,119 | | $ | 2,539 | |
Unrealized gain | | | 377 | | | 304 | |
| |
|
| |
|
| |
Approximate fair market value | | $ | 4,496 | | $ | 2,843 | |
| |
|
| |
|
| |
Non-Marketable Equity Investments. TheCompany has minority equity positions in companies strategically related to the Company’s business, but does not have control over these companies. The accounting method employed is dependent on the level of ownership and degree of influence the Company can exert on operations. Where the equity interest is less than 20% and the degree of influence is not significant, the cost method of accounting is employed. Where the equity interest is greater than 20% but not more than 50%, the equity method of accounting is utilized. Under the equity method, the Company’s proportionate share of net income (loss) is recorded in other income on the consolidated statement of income. The proportionate share of net income was $1,354 thousand, $1,290 thousand and $1,455 thousand in 2007, 2006 and 2005, respectively. Total cash dividends received from these equity investments amounted to $39 thousand, $434 thousand, and $638 thousand in 2007, 2006 and 2005, respectively. The Company considers whether the fair values of any of its equity investments have declined below their carrying value whenever adverse events or changes in circumstances indicate that recorded values may not be recoverable. If the Company considered any such decline to be other than temporary (based on various factors, including historical financial results, product development activities and overall health of the investments’ industry), a write-down is recorded to estimated fair value.
37
ESCALADE, INCORPORATED ANDSUBSIDIARIES
Notes to Consolidated Financial Statements
Intangible Assets
The Company has various intangible assets including consulting agreements, patents, trademarks, non-competition agreements and goodwill. Amortization is computed using the straight-line method over the following lives: consulting agreements, the life of the agreement; non-compete agreements, the lesser of the term or 5 years; and patents, the lesser of the remaining life or 5 to 8 years. Trademarks are deemed to have indefinite useful lives and accordingly are not amortized, but evaluated on an annual basis to determine whether any impairment in value has occurred.
Employee Incentive Plan
During 2007, the Company replaced two stock-based compensation plans with a new incentive plan more fully explained in Note 10. Beginning on January 1, 2006, the Company adopted the fair value recognition provisions of Statement of Financial Accounting Standards (SFAS) No. 123R,Share-Based Payment selecting the modified prospective application. Accordingly, after January 1, 2006, the Company began expensing the fair value of stock options and restricted stock units granted, modified, repurchased or cancelled.
Prior to 2006, the Company accounted for these plans under the recognition and measurement principles of APB Opinion No. 25,Accounting for Stock issued to Employees, and related interpretations. Accordingly, in 2005 no stock-based employee compensation cost is reflected in net income, as all options granted under this plan had an exercise price equal to the market value of the underlying common stock at the grant date.
Foreign Currency Translation
The functional currency for the foreign operations of Escalade is the local currency. The translation of foreign currencies into U.S. dollars is performed for balance sheet accounts using exchange rates in effect at the balance sheet dates and for revenue and expense accounts using a weighted average exchange rate during the year. The gains or losses resulting from the translation are included inAccumulated Other Comprehensive Income (Loss) in theConsolidated Statements of Stockholders’ Equity and are excluded from net income. Gains or losses resulting from foreign currency transactions are included inselling, general and administrative expense in the Consolidated Statements of Income and were insignificant in fiscal years 2007, 2006, and 2005.
Cost of Products Sold
Cost of products sold are comprised of those costs directly associated with or allocated to the products sold and include materials, labor and factory overhead.
Other Income
The components of Other Income are as follows:
| | | | | | | | | | |
In Thousands | | 2007 | | 2006 | | 2005 | |
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | |
Income from non-marketable equity investments accounted for on the equity method | | $ | 1,354 | | $ | 1,290 | | $ | 1,460 | |
Dividend and interest income from marketable equity securities held for sale | | | 390 | | | 193 | | | 168 | |
Gain on sale of marketable equity securities held for sale | | | — | | | 315 | | | — | |
Royalty income from patents | | | 639 | | | 456 | | | 382 | |
Gain on sale of rights to license future potential intellectual property | | | 1,500 | | | — | | | — | |
Other | | | 108 | | | 9 | | | 26 | |
| |
|
| |
|
| |
|
| |
| | $ | 3,991 | | $ | 2,263 | | $ | 2,036 | |
| |
|
| |
|
| |
|
| |
38
ESCALADE, INCORPORATED ANDSUBSIDIARIES
Notes to Consolidated Financial Statements
Income Taxes
Income tax in the consolidated statement of income includes deferred income tax provisions or benefits for all significant temporary differences in recognizing income and expenses for financial reporting and income tax purposes. A valuation allowance is established if it is more likely than not that a deferred tax asset will not be realized.
Research and Development
Research and development costs are charged to expense as incurred. Research and development costs incurred during 2007, 2006 and 2005 were approximately $2,330 thousand, $2,170 thousand, and $1,991 thousand, respectively.
Reclassifications
Certain reclassifications have been made to prior year financial statements to conform to the current year financial statement presentation. These reclassifications had no effect on net earnings.
New Accounting Pronouncements
In July 2006, the Financial Accounting Standards Board (“FASB”) issued FASB Interpretation No. 48, “Accounting for Uncertainty in Income Taxes – an interpretation of FASB Statement No. 109” (“FIN 48”), which became effective for the Company on December 31, 2006. The Interpretation prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement of tax positions taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more-likely-than-not to be sustained upon examination by taxing authorities. The amount recognized is measured as the largest amount of benefit that is greater than 50 percent likely of being realized upon ultimate settlement. The adoption of FIN 48 during the first quarter of 2007 resulted in a transition adjustment reducing beginning retained earnings by $264 thousand; $164 thousand in taxes and $100 thousand in interest. If recognized, the tax portion of the adjustment would affect the effective tax rate. Interest costs and penalties related to income taxes are classified as interest expense and selling, general and administrative costs, respectively in the Company’s financial statements. Tax returns for all years after 2003 are subject to future examination by tax authorities.
In September 2006, the FASB issued Statement of Financial Accounting Standards No. 157, “Fair Value Measurements” (“Statement No. 157”) which defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements. Statement No. 157 applies to other accounting pronouncements that require or permit fair value measurements and, accordingly, does not require any new fair value measurements. Statement No. 157 is effective for fiscal years beginning after November 15, 2007 for financial assets and liabilities, as well as for any other assets and liabilities that are carried at fair value on a recurring basis, and should be applied prospectively. The adoption of the provisions of Statement No. 157 related to financial assets and liabilities and other assets and liabilities that are carried at fair value on a recurring basis is not anticipated to materially impact the company’s consolidated financial position and results of operations. Subsequently, the FASB provided for a one-year deferral of the provisions of Statement No. 157 for non-financial assets and liabilities that are recognized or disclosed at fair value in the consolidated financial statements on a non-recurring basis. There was no impact on the Company’s financial statements as a result of adopting the provisions of Statement No. 157 for non-financial assets and liabilities that are recognized or disclosed on a non-recurring basis.
In December 2007, the FASB issued Statement of Financial Accounting Standards No. 141 (revised 2007), “Business Combinations” (“Statement No. 141(R)”). Statement No. 141(R) changes the requirements for an acquirer’s recognition and measurement of the assets acquired and the liabilities assumed in a business combination. Statement No. 141(R) is effective for annual periods beginning after December 15, 2008 and should be applied prospectively for all business combinations entered into after the date of adoption.
39
ESCALADE, INCORPORATED ANDSUBSIDIARIES
Notes to Consolidated Financial Statements
In December 2007, the FASB issued Statement of Financial Accounting Standards No. 160, “Noncontrolling Interests in Consolidated Financial Statements — an amendment of ARB No. 51” (“Statement No. 160”). Statement No. 160 requires (i) that noncontrolling (minority) interests be reported as a component of shareholders’ equity, (ii) that net income attributable to the parent and to the noncontrolling interest be separately identified in the consolidated statement of operations, (iii) that changes in a parent’s ownership interest while the parent retains its controlling interest be accounted for as equity transactions, (iv) that any retained noncontrolling equity investment upon the deconsolidation of a subsidiary be initially measured at fair value, and (v) that sufficient disclosures are provided that clearly identify and distinguish between the interests of the parent and the interests of the noncontrolling owners. Statement No. 160 is effective for annual periods beginning after December 15, 2008 and should be applied prospectively. However, the presentation and disclosure requirements of the statement shall be applied retrospectively for all periods presented. The adoption of the provisions of Statement No. 160 is not anticipated to materially impact the company’s consolidated financial position and results of operations.
Note 2 — Certain Significant Estimates
The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities; the disclosure of contingent assets and liabilities at the date of the consolidated financial statements; and the reported amounts of revenues and expenses during the reporting period. These estimates and judgments are evaluated on an ongoing basis and are based on experience; current and expected future conditions; third party evaluations; and various other assumptions believed reasonable under the circumstances. The results of these estimates form the basis for making judgments about the carrying values of assets and liabilities as well as identifying and assessing the accounting treatment with respect to commitments and liabilities. Actual results may differ from the estimates and assumptions used in the financial statements and related notes.
Listed below are certain significant estimates and assumptions related to the preparation of the consolidated financial statements:
Product Warranty
The Company provides limited warranties on certain of its products, for varying periods. Generally, the warranty periods range from 90 days to one year. However, some products carry extended warranties of seven-year, ten-year, and lifetime warranties. The Company records an accrued liability and reduction in sales for estimated future warranty claims based upon historical experience and management’s estimate of the level of future claims. Changes in the estimated amounts recognized in prior years are recorded as an adjustment to the accrued liability and sales in the current year. A reconciliation of the liability is as follows:
| | | | | | | | | | |
In Thousands | | 2007 | | 2006 | | 2005 | |
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | |
Beginning balance | | $ | 1,141 | | $ | 1,043 | | $ | 1,298 | |
Additions | | | 621 | | | 560 | | | 472 | |
Deductions | | | (554 | ) | | (462 | ) | | (727 | ) |
| |
|
| |
|
| |
|
| |
Ending balance | | $ | 1,208 | | $ | 1,141 | | $ | 1,043 | |
| |
|
| |
|
| |
|
| |
40
ESCALADE, INCORPORATED ANDSUBSIDIARIES
Notes to Consolidated Financial Statements
Inventory Valuation Reserves
The Company evaluates inventory for obsolescence and excess quantities based on demand forecasts based on specified time frames; usually one year. The demand forecast is based on historical usage, sales forecasts and current as well as anticipated market conditions. All amounts in excess of the demand forecast are deemed to be excess or obsolete and a reserve is established based on the anticipated net realizable value. A reconciliation of the reserve is as follows:
| | | | | | | | | | |
In Thousands | | 2007 | | 2006 | | 2005 | |
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | |
Beginning balance | | $ | 2,668 | | $ | 3,867 | | $ | 6,223 | |
Additions | | | 1,418 | | | 669 | | | 763 | |
Deductions | | | (513 | ) | | (1,868 | ) | | (3,119 | ) |
| |
|
| |
|
| |
|
| |
Ending balance | | $ | 3,573 | | $ | 2,668 | | $ | 3,867 | |
| |
|
| |
|
| |
|
| |
Allowance for Doubtful Accounts
The Company provides an allowance for doubtful accounts based upon a review of outstanding receivables, historical collection information and existing economic conditions. Accounts receivable are ordinarily due between 30 and 60 days after the issuance of the invoice. Accounts are considered delinquent when more than 90 days past due. Delinquent receivables are reserved or written off based on individual credit evaluation and specific circumstances of the customer. A reconciliation of the allowance is as follows:
| | | | | | | | | | |
In Thousands | | 2007 | | 2006 | | 2005 | |
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | |
Beginning balance | | $ | 1,559 | | $ | 1,544 | | $ | 2,510 | |
Additions | | | 509 | | | 116 | | | 561 | |
Deductions | | | (981 | ) | | (101 | ) | | (1,527 | ) |
| |
|
| |
|
| |
|
| |
Ending balance | | $ | 1,087 | | $ | 1,559 | | $ | 1,544 | |
| |
|
| |
|
| |
|
| |
Advertising Subsidies
The Company enters agreements with certain retailers to pay for direct advertising programs and/or provide in-store display units. These agreements are not based on retailer purchase volumes and do not obligate the retailer to continue carrying the Company’s products. The Company determines the value of the advertising services based on its own research and history of providing such services. The Company expenses these costs in the period in which they are incurred as a selling expense. A reconciliation of the liability is as follows:
| | | | | | | | | | |
In Thousands | | 2007 | | 2006 | | 2005 | |
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | |
Beginning balance | | $ | 1,246 | | $ | 991 | | $ | 725 | |
Additions | | | 1,458 | | | 1,828 | | | 1,579 | |
Deductions | | | (1,196 | ) | | (1,573 | ) | | (1,313 | ) |
| |
|
| |
|
| |
|
| |
Ending balance | | $ | 1,508 | | $ | 1,246 | | $ | 991 | |
| |
|
| |
|
| |
|
| |
41
ESCALADE, INCORPORATED ANDSUBSIDIARIES
Notes to Consolidated Financial Statements
CO-OP Advertising
The Company offers co-operative advertising allowances to certain retailers to encourage product promotions. These agreements are typically based on a percentage of retailer purchases up to a maximum allowance and the Company is never directly involved with the media provider. The Company accrues the estimated cost of these programs based on the sales volume of the retailer and historical trends. As costs are accrued they are recorded as a reduction in sales. A reconciliation of the liability is as follows:
| | | | | | | | | | |
In Thousands | | 2007 | | 2006 | | 2005 | |
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | |
Beginning balance | | $ | 3,622 | | $ | 2,794 | | $ | 3,545 | |
Additions | | | 4,070 | | | 4,484 | | | 4,081 | |
Deductions | | | (4,369 | ) | | (3,656 | ) | | (4,832 | ) |
| |
|
| |
|
| |
|
| |
Ending balance | | $ | 3,323 | | $ | 3,622 | | $ | 2,794 | |
| |
|
| |
|
| |
|
| |
Volume Rebates
The Company has various rebate programs with its retailers that are based on purchase volume. Typically these programs are based on achieving specified sales volumes and the rebate is calculated as a percentage of purchases. Based on the terms of the agreement, purchase levels and historical trends the Company accrues the cost of these programs and records the same as a reduction in sales. A reconciliation of the liability is as follows:
| | | | | | | | | | |
In Thousands | | 2007 | | 2006 | | 2005 | |
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | |
Beginning balance | | $ | 1,612 | | $ | 1,503 | | $ | 3,419 | |
Additions | | | 1,913 | | | 2,044 | | | 2,150 | |
Deductions | | | (2,663 | ) | | (1,935 | ) | | (4,066 | ) |
| |
|
| |
|
| |
|
| |
Ending balance | | $ | 862 | | $ | 1,612 | | $ | 1,503 | |
| |
|
| |
|
| |
|
| |
Catalog Allowances
A number of large office supply dealers operate through catalogs distributed to businesses throughout the country. Product content is decided by the dealer each time a new catalog is issued; typically once a year. Catalog allowances are required by the dealer as an inducement to include the Company’s products. The allowance is based on a fixed cost per page and/or a percentage of purchases by the dealer. The fixed portion of the allowance is often paid when the catalog is distributed and is recognized in the period incurred and the variable portion is accrued based on dealer purchases and historical trends. Catalog allowances are recorded as a reduction in sales. A reconciliation of the liability is as follows:
| | | | | | | | | | |
In Thousands | | 2007 | | 2006 | | 2005 | |
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | |
Beginning balance | | $ | 697 | | $ | 1,040 | | $ | 761 | |
Additions | | | 1,427 | | | 1,444 | | | 1,637 | |
Deductions | | | (1,675 | ) | | (1,787 | ) | | (1,358 | ) |
| |
|
| |
|
| |
|
| |
Ending balance | | $ | 449 | | $ | 697 | | $ | 1,040 | |
| |
|
| |
|
| |
|
| |
42
ESCALADE, INCORPORATED ANDSUBSIDIARIES
Notes to Consolidated Financial Statements
Note 3 — Accrued Liabilities
Accrued liabilities consist of the following:
| | | | | | | |
In Thousands | | 2007 | | 2006 | |
|
|
|
|
|
|
|
|
| | | | | | | |
Employee compensation | | $ | 8,589 | | $ | 9,262 | |
Customer related allowances and accruals | | | 9,425 | | | 10,029 | |
Other accrued items | | | 5,202 | | | 8,368 | |
| |
|
| |
|
| |
| | $ | 23,216 | | $ | 27,659 | |
| |
|
| |
|
| |
Note 4 — Operating Leases
The Company leases warehouse and office space under non-cancelable operating leases that expire at various dates through 2011. Terms of the leases, including renewals, taxes, utilities, and maintenance, vary by lease. Total rental expense included in the results of operations relating to all leases was $1,817 thousand, $2,181 thousand, and $1,275 thousand in 2007, 2006, and 2005, respectively.
At December 29, 2007, minimum rental payments under non-cancelable leases with terms of more than one year were as follows:
| | | | |
In Thousands | | Amount | |
|
|
|
|
|
| | | | |
2008 | | $ | 1,032 | |
2009 | | | 509 | |
2010 | | | 220 | |
2011 | | | 152 | |
| |
|
| |
| | $ | 1,913 | |
| |
|
| |
Note 5 — Acquired Intangible Assets and Goodwill
The carrying basis and accumulated amortization of recognized intangible assets are summarized in the following table:
| | | | | | | | | | | | | |
| | 2007 | | 2006 | |
| |
|
In Thousands | | Gross Carrying Amount | | Accumulated Amortization | | Gross Carrying Amount | | Accumulated Amortization | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | | | |
Patents | | $ | 22,369 | | $ | 7,264 | | $ | 21,077 | | $ | 4,924 | |
Consulting agreements | | | 976 | | | 976 | | | 976 | | | 956 | |
Non-compete agreements | | | 2,197 | | | 1,858 | | | 2,072 | | | 1,746 | |
Customer list | | | 1,589 | | | 1,161 | | | 1,455 | | | 692 | |
Trademarks | | | 5,262 | | | 122 | | | 3,467 | | | 121 | |
| |
|
| |
|
| |
|
| |
|
| |
| | $ | 32,393 | | $ | 11,381 | | $ | 29,047 | | $ | 8,439 | |
| |
|
| |
|
| |
|
| |
|
| |
Amortization expense was $2,869 thousand, $2,471 thousand and $1,169 thousand for 2007, 2006 and 2005, respectively.
43
ESCALADE, INCORPORATED ANDSUBSIDIARIES
Notes to Consolidated Financial Statements
Estimated future amortization expense for each reporting segment is summarized in the following table:
| | | | | | | | | | | | | | | | | | | |
In Thousands | | 2008 | | 2009 | | 2010 | | 2011 | | 2012 | | Thereafter | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | | | | | | | | | |
Sporting Goods | | $ | 2,642 | | $ | 2,442 | | $ | 1,790 | | $ | 1,748 | | $ | 1,732 | | $ | 5,263 | |
Office Products | | | 195 | | | 60 | | | — | | | — | | | — | | | — | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | $ | 2,837 | | $ | 2,502 | | $ | 1,790 | | $ | 1,748 | | $ | 1,732 | | $ | 5,263 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
The Company evaluates the carrying value of its long-lived and intangible assets on an annual basis, or whenever events and circumstances indicate that the carrying value of the assets may be impaired. The Company determines impairment based on the asset’s ability to generate cash flow greater than the carrying value of the asset, using a discounted probability-weighted analysis. If projected discounted cash flows are less than the carrying value of the asset, the asset is adjusted to its fair value.
The changes in the carrying amount of goodwill were:
| | | | | | | | | | |
In Thousands | | Sporting Goods | | Office Products | | Total | |
| |
| | | | | | | | | | |
Balance at December 31, 2005 | | $ | 7,151 | | $ | 10,006 | | $ | 17,157 | |
Acquisitions | | | 4,866 | | | 2,319 | | | 7,185 | |
Foreign currency translation adjustment | | | — | | | 685 | | | 685 | |
| |
|
| |
|
| |
|
| |
Balance at December 30, 2006 | | | 12,017 | | | 13,010 | | | 25,027 | |
Purchase price adjustment | | | — | | | (134 | ) | | (134 | ) |
Foreign currency translation adjustment | | | — | | | 910 | | | 910 | |
| |
|
| |
|
| |
|
| |
Balance at December 29, 2007 | | $ | 12,017 | | $ | 13,786 | | $ | 25,803 | |
| |
|
| |
|
| |
|
| |
Note 6 — Borrowings
Short-Term Debt
Short-term debt at fiscal year-ends was as follows:
| | | | | | | |
In Thousands | | 2007 | | 2006 | |
|
|
|
|
|
|
|
|
| | | | | | | |
Revolving line of credit | | $ | 13,033 | | $ | 10,336 | |
| |
|
| |
|
| |
The Company’s wholly owned subsidiary, Indian-Martin, Inc., has a revolving line of credit under which it can borrow funds from time to time to purchase eligible accounts receivable from the Company’s operating subsidiaries which accounts are and will be pledged to secure those borrowings. At December 29, 2007, this line of credit aggregated $30 million but was limited to $29 million by the underlying accounts receivable balances pledged as security collateral. At the company’s option, borrowings can be made under the bank’s prime interest rate minus 1.25% or LIBOR plus 1.38%. During 2007 and 2006, weighted average daily borrowings under this line were $15,795 thousand and $15,374 thousand with effective interest rates of 6.9% for each respective year.
44
ESCALADE, INCORPORATED ANDSUBSIDIARIES
Notes to Consolidated Financial Statements
Long-TermDebt
Long-term debt at fiscal year-ends was as follows:
| | | | | | | |
In Thousands | | 2007 | | 2006 | |
|
|
|
|
|
|
|
|
| | | | | | | |
Revolving term loan of $30,000, the amount available under this revolving term loan is reduced by $5,000 annually starting May 31, 2008, with the balance due May 31, 2012. At December 29, 2007, $10,000 had an interest rate of London Interbank Offered Rate (LIBOR) plus 1.00%, or 6.84%, and $3,504 had an interest rate of prime minus .375% or 6.50%, unsecured. | | $ | 13,504 | | $ | 17,934 | |
| | | | | | | |
Revolving term loan of Euro 3,000 (approximately $4,397 US Dollars), the balance is due May 31, 2012 and bears an interest rate of EURIBOR plus 1.50%, or 5.90% at December 29, 2007, unsecured | | | 2,931 | | | 1,975 | |
| | | | | | | |
Mortgage payable (Wabash, Indiana Adjustable Rate Economic Development Revenue Refunding Bonds), annual installments are optional, interest varies with short-term rates and is adjustable weekly based on market conditions, maximum rate is 10.00%, rate at December 29, 2007 is 3.7%, due September 2028, secured by plant facility, machinery and equipment, and a stand-by letter of credit | | | 2,700 | | | 2,700 | |
| |
|
| |
|
| |
| | | | | | | |
| | | 19,135 | | | 22,609 | |
Portion classified as current | | | — | | | — | |
| |
|
| |
|
| |
| | $ | 19,135 | | $ | 22,609 | |
| |
|
| |
|
| |
Maturities of long-term debt outstanding at December 29, 2007 are as follows: $3,504 thousand in 2011 and $15,631 thousand in 2012 or thereafter.
The mortgages payable and term loan agreements contain certain restrictive covenants, of which the more significant include maintenance of specified net worth and maintenance of specified ranges of debt service and leverage ratios.
Interest Rate Swap Agreement
In May 2003, the Company entered into an interest rate swap agreement having a notional amount of $10 million and a maturity date of May 19, 2008. This swap agreement is designated as a cash flow hedge, and effectively converts a portion of the Company’s variable rate debt to fixed rate debt with a weighted average interest rate of 5.08%. The Company entered into this interest rate swap agreement to manage interest costs and cash flows associated with variable interest rates, primarily short-term changes in LIBOR; changes in the cash flows of the interest rate swap offset changes in the interest payments on the covered portion of the Company’s revolving debt. During 2007, the Company recorded an after tax loss of $120 thousand in Other Comprehensive Income (OCI) relating to this interest rate swap agreement. There was no impact on net income due to ineffectiveness. The Company’s exposure to credit loss on its interest rate swap agreement in the event of non-performance by the counterparty is believed to be remote due to the strong credit rating of the counterparty.
45
ESCALADE, INCORPORATED ANDSUBSIDIARIES
Notes to Consolidated Financial Statements
Note 7 — Earnings Per Share
The shares used in the computation of the Company’s basic and diluted earnings per common share are as follows:
| | | | | | | | | | |
In Thousands | | 2007 | | 2006 | | 2005 | |
|
| | | | | | | | | | |
Weighted average common shares outstanding. | | | 12,901 | | | 13,012 | | | 13,055 | |
Dilutive effect of stock options | | | 14 | | | 32 | | | 153 | |
| |
|
| |
|
| |
|
| |
Weighted average common shares outstanding, assuming dilution | | | 12,915 | | | 13,044 | | | 13,208 | |
| |
|
| |
|
| |
|
| |
| | | | | | | | | | |
Number of anti-dilutive stock options | | | 395 | | | 470 | | | 424 | |
Weighted average common shares outstanding, assuming dilution, includes the incremental shares that would be issued upon the assumed exercise of stock options outstanding.
Note 8 — Employee Benefit Plans
The Company has an employee profit-sharing salary reduction plan, pursuant to the provisions of Section 401(k) of the Internal Revenue Code, for non-union employees. The Company’s contribution is a matching percentage of the employee contribution as determined by the Board of Directors annually. The Company’s expense for the plan was $527 thousand, $579 thousand and $490 thousand for 2007, 2006 and 2005, respectively.
Note 9 — Deferred Compensation Plan
In October 1985, the Board of Directors approved the adoption of a Contributory Deferred Compensation Plan pursuant to which some recipients of incentive compensation could elect to defer receipt thereof. For each dollar of deferred compensation, the Company provided a 75% matching amount. All deferrals allowed under this plan have been made and amounts deferred earn interest at the rate of 9%. Plan balances are not intended to be recognized for tax purposes until receipt. Participants have no vested rights in deferred amounts credited to their accounts and are general creditors of the Company until such amounts are actually paid.
Note 10 — Stock Compensation Plans
In April 2007, Shareholders approved the Escalade, Incorporated 2007 Incentive Plan (“2007 Inventive Plan”), which is an incentive plan for key employees, directors and consultants with various equity-based incentives as described in the plan document. The 2007 Incentive Plan is a replacement for the 1997 Incentive Stock Option Plan and the 1997 Director Stock Compensation and Option Plan which expired at the end of April 2007. All options issued and outstanding under the expired plans will remain in effect until exercised, expired or forfeited.
The 2007 Incentive Plan is administered by the Board of Directors or a committee thereof, which is authorized to determine, among other things, the key employees, directors or consultants who will receive awards under the plan, the amount and type of award, exercise prices or performance criteria, if applicable, and vesting schedules. Subject to various restrictions contained in the plan document, the total number of shares of common stock which may be issued pursuant to awards under the Plan may not exceed 1,086,422 shares.
46
ESCALADE, INCORPORATED ANDSUBSIDIARIES
Notes to Consolidated Financial Statements
Restricted Stock Units
In 2007, the Company granted restricted stock units to certain officers and directors of the Company at fair market value on the date of grant. The restricted stock units granted to employees of the Company vest over three to four years and dependent on certain market criteria. The restricted stock units granted to directors vest over one to two years. All restricted stock units are payable in shares of the Company’s common stock upon vesting and are subject to forfeiture if on the vesting date the employee is not employed or the director no longer holds a position with the Company.
During 2007, the Company issued 137,250 restricted stock units to employees and 12,442 restricted stock units to directors. The following table presents a summary of non-vested restricted stock units granted to employees and directors as of December 29, 2007, and changes during the year ended December 29, 2007:
| | | | | | | |
| | Number of Shares | | Weighted- Average Grant Date Fair Value |
| |
|
| | | | | | | |
Non-vested restricted stock units as of December 30, 2006 | | | — | | | — | |
Granted | | | 149,692 | | $ | 5.75 | |
Vested | | | — | | | — | |
Forfeited | | | (5,000 | ) | $ | 5.75 | |
| |
|
| | | | |
Non-vested restricted stock units as of December 29, 2007 | | | 144,692 | | $ | 5.75 | |
| |
|
| | | | |
When vesting is dependent on certain market criteria, the fair value of restricted stock units is determined by the use of Monte Carlo techniques. The market price of the Company’s stock on the grant date is used to value restricted stock units where vesting is not contingent on market criteria. In 2007, the Company recognized $200 thousand in compensation expense related to restricted stock units and as of December 29, 2007, there was $632 thousand of unrecognized compensation expense related to restricted stock units.
Stock Options
Beginning January 1, 2006, the Company adopted the fair value recognition provisions of Statement of Financial Accounting Standards (SFAS) No. 123R,Share-Based Payment.Accordingly, after January 1, 2006, the Company began expensing the fair value of stock options granted, modified, repurchased or cancelled. Total compensation expense recorded in the income statement for 2007 and 2006 relating to stock options was $480 thousand and $588 thousand, respectively. The recognized tax benefit related thereto was $31 and $55 thousand for 2007 and 2006, respectively.
During 2007, the Company issued 6,524 Director Stock Options at an option price of $9.35. These options are exercisable after April 24, 2008.
The following table summarizes option activity for each of the three years ended 2007:
| | | | | | | | | | | | | | | | | | | | | |
| | Incentive Stock Options | | Director Stock Options | |
| | Granted | | Outstanding | | Granted | | Outstanding | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | | | | | | | | | | | |
2007 | | | | — | | | | | 417,850 | | | | | 6,524 | | | | | 28,493 | | |
2006 | | | | 197,500 | | | | | 520,695 | | | | | 15,076 | | | | | 23,891 | | |
2005 | | | | 250,000 | | | | | 713,324 | | | | | 2,767 | | | | | 17,245 | | |
The fair value of each option grant award is estimated on the grant date using the Black-Scholes-Merton option valuation model using the following assumptions:
| | | | | | | | | |
| | 2007 | | | 2006 | | | 2005 | |
| |
|
|
|
|
|
|
| |
| | | | | | | | | |
Risk-free interest rates | | 4.35% | | | 4.35% | | | 3.77% | |
Dividend yields | | 2.26% | | | 1.81% | | | 1.20% | |
Volatility factors of expected market price of common stock | | 42.6% | | | 51.3% | | | 53.8% | |
Weighted average expected life of the options | | 3 years | | | 4 years | | | 4 years | |
47
ESCALADE, INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The following table summarizes stock option transactions for the three years ended 2007:
| | | | | | | | | | | | | | | | | | | |
| | 2007 | | 2006 | | 2005 | |
| |
|
|
|
|
|
|
| | Shares | | Option Price | | Shares | | Option Price | | Shares | | Option Price | |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at beginning of year | | | 544,586 | | | $6.99 to 19.21 | | | 730,569 | | | $6.99 to 19.21 | | | 578,930 | | | $6.99 to 19.21 | |
|
Issued during year | | | 6,524 | | | $9.35 | | | 212,576 | | | $11.08 to 11.26 | | | 252,767 | | | $13.40 to 13.88 | |
Canceled or expired | | | (86,422 | ) | | | | | (172,550 | ) | | | | | (20,900 | ) | | | |
Exercised during year | | | (18,345 | ) | | $6.99 to 9.03 | | | (226,009 | ) | | $3.60 to 6.99 | | | (80,228 | ) | | $2.42 to 6.99 | |
| |
|
| | | | |
|
| | | | |
|
| | | | |
|
Outstanding at end of year | | | 446,343 | | | $6.99 to 19.21 | | | 544,586 | | | $6.99 to 19.21 | | | 730,569 | | | $6.99 to 19.21 | |
| |
|
| | | | |
|
| | | | |
|
| | | | |
|
Exercisable at end of year | | | 307,694 | | | | | | 222,885 | | | | | | 376,502 | | | | |
| |
|
| | | | |
|
| | | | |
|
| | | | |
Weighted-average fair value of options granted during the year | | $ | 2.70 | | | | | $ | 4.32 | | | | | $ | 5.61 | | | | |
| |
|
| | | | |
|
| | | | |
|
| | | | |
The following table summarizes information about stock options outstanding at December 29, 2007:
| | | | | | | | | | | | | | | | |
| | Options Outstanding | | Options Exercisable | |
| |
|
|
| |
Range of Exercise Prices | | Number of Shares | | Weighted-Average Remaining Contractual Life | | Weighted-Average Exercise Price | | Number of Shares | | Weighted-Average Exercise Price | |
|
|
|
|
|
|
|
|
|
|
|
|
|
$6.99 - $11.26 | | | 194,850 | | | 2.5 years | | $ | 10.10 | | | 110,701 | | $ | 9.45 | |
$13.40 – $19.21 | | | 251,493 | | | 1.7 years | | $ | 15.68 | | | 196,993 | | $ | 16.31 | |
| |
|
| | | | | | | |
|
| | | | |
| | | 446,343 | | | | | | | | | 307,694 | | | | |
| |
|
| | | | | | | |
|
| | | | |
Prior to 2006, the Company accounted for stock options under the recognition and measurement principles of APB Opinion No. 25,Accounting for Stock issued to Employees, and related interpretations. As a result no stock-based employee compensation costs are reflected in net income for 2005 because options granted had an exercise price equal to the market value of the underlying common stock at the grant date.
In anticipation of the effective date of SFAS 123RShare-Based Payment (SFAS 123R) which requires the expensing of stock options based on fair-value assessments, the Company elected in the fourth quarter of fiscal 2005, to accelerate the vesting of 167,800 outstanding options where the exercise price ($19.21 per share) exceeded the market price for the Company’s stock. This resulted in the immediate recognition of the pro-forma stock-based employee compensation costs associated with these options. Accordingly, the pro-forma compensation expense reported in the tables below reflects the additional stock-based employee compensation expense associated with these options.
48
ESCALADE, INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The following table illustrates the effect on net income and earnings per share for 2005 if the Company had applied the fair value provisions of FASB Statement No. 123,Accounting for Stock-Based Compensation, to stock-based employee compensation:
| | | | |
In Thousands Except Per Share Amounts | | | 2005 | |
|
|
|
|
|
| | | | |
Net income, as reported | | $ | 12,916 | |
Less: Total stock-based employee compensation cost determined under the fair value based method, net of income taxes | | | (1,823 | ) |
| |
|
| |
Pro forma net income | | $ | 11,093 | |
| |
|
| |
| | | | |
Earnings per share | | | | |
Basic—as reported | | $ | 0.99 | |
| |
|
| |
Basic—pro forma | | $ | 0.85 | |
| |
|
| |
| | | | |
Diluted—as reported | | $ | 0.98 | |
| |
|
| |
Diluted—pro forma | | $ | 0.84 | |
| |
|
| |
Note 11 — Other Comprehensive Income
The components of other comprehensive income and related tax effects were as follows:
| | | | | | | | | | |
In Thousands | | 2007 | | 2006 | | 2005 | |
|
|
|
|
|
|
|
|
Change in net unrealized value of available-for-sale investments net of tax of $(85), $(185), and $52, in 2007, 2006 and 2005, respectively. | | $ | 128 | | $ | 278 | | $ | (78 | ) |
Realization of previously unrealized gains on available-for-sale investments net of tax of $126 | | | — | | | (189 | ) | | — | |
Change in foreign currency translation adjustment | | | 2,333 | | | 2,405 | | | (3,893 | ) |
Change in unrealized gain (loss) on interest rate swap agreement net of tax of $78, $(25), and $(245), in 2007, 2006 and 2005, respectively. | | | (120 | ) | | 38 | | | 368 | |
| |
|
| |
|
| |
|
| |
| | $ | 2,341 | | $ | 2,532 | | $ | (3,603 | ) |
| |
|
| |
|
| |
|
| |
The components of accumulated other comprehensive income, net of tax, were as follows:
| | | | | | | | | | |
In Thousands | | 2007 | | 2006 | | 2005 | |
|
|
|
|
|
|
|
|
Accumulated gain on available for sale investments | | $ | 320 | | $ | 192 | | $ | 103 | |
Foreign currency translation adjustment | | | 5,468 | | | 3,135 | | | 730 | |
Unrealized gain on interest rate swap agreement | | | 35 | | | 155 | | | 117 | |
| |
|
| |
|
| |
|
| |
| | $ | 5,823 | | $ | 3,482 | | $ | 950 | |
| |
|
| |
|
| |
|
| |
49
ESCALADE, INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Note 12 — Provision for Taxes
Income before taxes and the provision for taxes consisted of the following:
| | | | | | | | | | |
In Thousands | | 2007 | | 2006 | | 2005 | |
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | |
Income (loss) before taxes: | | | | | | | | | | |
United States of America (USA) | | $ | 10,482 | | $ | 8,874 | | $ | 16,066 | |
Non USA | | | 3,740 | | | 2,587 | | | 3,193 | |
| |
|
| |
|
| |
|
| |
| | $ | 14,222 | | $ | 11,461 | | $ | 19,259 | |
| |
|
| |
|
| |
|
| |
Provision for taxes: | | | | | | | | | | |
Current | | | | | | | | | | |
Federal | | $ | 3,745 | | $ | 2,000 | | $ | 4,580 | |
State | | | 428 | | | 482 | | | 510 | |
International | | | 510 | | | 48 | | | 840 | |
| |
|
| |
|
| |
|
| |
| | | 4,683 | | | 2,530 | | | 5,930 | |
| |
|
| |
|
| |
|
| |
Deferred | | | | | | | | | | |
Federal | | | 112 | | | 186 | | | 334 | |
State | | | 30 | | | 108 | | | 79 | |
International | | | 142 | | | 142 | | | — | |
| |
|
| |
|
| |
|
| |
| | | 284 | | | 436 | | | 413 | |
| |
|
| |
|
| |
|
| |
| | $ | 4,967 | | $ | 2,966 | | $ | 6,343 | |
| |
|
| |
|
| |
|
| |
The Company has not provided for USA deferred taxes or foreign withholding taxes on undistributed earnings for non-USA subsidiaries where the Company intends to reinvest these earnings indefinitely in operations outside the USA.
The provision for income taxes was computed based on financial statement income. A reconciliation of the provision for income taxes to the amount computed using the statutory rate follows:
| | | | | | | | | | |
In Thousands | | 2007 | | 2006 | | 2005 | |
|
|
|
|
|
|
|
|
| | | | | | | | | | |
Income tax at statutory rate | | $ | 4,835 | | $ | 3,897 | | $ | 6,548 | |
Increase (decrease) in income tax resulting from | | | | | | | | | | |
Permanent differences (goodwill impairment, investment income, dividends, and captive insurance earnings) | | | (79 | ) | | (79 | ) | | (348 | ) |
State tax expense, net of federal effect | | | 302 | | | 390 | | | 386 | |
Effect of foreign tax rates | | | (620 | ) | | (689 | ) | | (229 | ) |
Research credit | | | (60 | ) | | (120 | ) | | (121 | ) |
Foreign income repatriation (Section 956 inclusion) | | | 1,035 | | | — | | | — | |
Internal Revenue Service audit settlement | | | — | | | — | | | 278 | |
Other | | | (446 | ) | | (433 | ) | | (171 | ) |
| |
|
| |
|
| |
|
| |
Recorded provision for income taxes | | $ | 4,967 | | $ | 2,966 | | $ | 6,343 | |
| |
|
| |
|
| |
|
| |
50
ESCALADE, INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
In accordance with FASB Interpretation No. 48, “Accounting for Uncertainty in Income Taxes – an interpretation of FASB Statement No. 109” (“FIN 48”), which became effective for the Company on December 31, 2006 the Company has recorded the following changes in liabilities recorded for uncertain tax positions:
| | | | |
In Thousands | | Other non-current income tax liability | |
|
|
|
|
Balance as of December 31, 2006 (Adoption) | | $ | 164 | |
Additions for current year tax positions | | | 6 | |
Additions for prior year tax positions | | | — | |
Settlements | | | — | |
Reductions Settlements | | | — | |
Reductions for prior year tax positions | | | (52 | ) |
| |
|
| |
Balance as of December 29, 2007 | | $ | 118 | |
| |
|
| |
The components of the net deferred tax assets are as follows:
| | | | | | | |
In Thousands | | 2007 | | 2006 | |
|
|
|
|
|
|
Assets | | | | | | | |
Employee benefits | | $ | 243 | | $ | 707 | |
Valuation reserves | | | 1,261 | | | 598 | |
Deferred compensation | | | 424 | | | 412 | |
Depreciation | | | 689 | | | 779 | |
Stock option expense | | | 85 | | | 55 | |
Net operating loss carry forward | | | 1,220 | | | 1,318 | |
| |
|
| |
|
| |
Total assets | | | 3,922 | | | 3,869 | |
| |
|
| |
|
| |
| | | | | | | |
Liabilities | | | | | | | |
Unrealized gain on sale of securities available-for-sale | | | (208 | ) | | (113 | ) |
Unrealized equity investment income | | | (1,010 | ) | | (984 | ) |
Unrealized gain on interest rate swap agreement | | | (19 | ) | | (84 | ) |
Goodwill and intangible assets | | | (761 | ) | | (492 | ) |
| |
|
| |
|
| |
Total liabilities | | | (1,998 | ) | | (1,673 | ) |
| |
|
| |
|
| |
| | | | | | | |
Valuation Allowance | | | | | | | |
Beginning balance | | | (1,211 | ) | | (228 | ) |
(Increase) decrease during period | | | 97 | | | (983 | ) |
| |
|
| |
|
| |
Ending balance | | | (1,114 | ) | | (1,211 | ) |
| |
|
| |
|
| |
| | $ | 810 | | $ | 985 | |
| |
|
| |
|
| |
Deferred tax assets are included in the consolidated balance sheets as follows:
| | | | | | | |
In Thousands | | 2007 | | 2006 | |
|
|
|
|
|
|
Deferred income tax asset - current | | $ | 1,399 | | $ | 733 | |
Deferred income tax asset (liability) – long-term | | | (589 | ) | | 252 | |
| |
|
| |
|
| |
| | $ | 810 | | $ | 985 | |
| |
|
| |
|
| |
The Company has a US federal unused net operating loss carry-forward of approximately $270 thousand and state unused net operating losses of approximately $14,165 thousand of which an estimated $14,165 thousand has been reserved as the Company does not expect to be able to utilize it. All operating loss carry-forwards expire in various amounts through 2021.
51
ESCALADE, INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Note 13 — Operating Segment and Geographic Information
The following table presents certain operating segment information.
| | | | | | | | | | |
In Thousands | | 2007 | | 2006 | | 2005 | |
|
|
|
|
|
|
|
|
| | | | | | | | | | |
Sporting Goods | | | | | | | | | | |
Net revenue | | | 129,788 | | | 136,733 | | | 120,996 | |
Operating income | | | 7,745 | | | 7,835 | | | 12,288 | |
Interest expense | | | 1,355 | | | 2,775 | | | 874 | |
Provision for taxes | | | 3,005 | | | 1,975 | | | 4,154 | |
Net income | | | 5,341 | | | 3,562 | | | 7,386 | |
Identifiable assets | | | 87,634 | | | 88,209 | | | 67,641 | |
Non-marketable equity investments (equity method) | | | — | | | — | | | — | |
Depreciation & amortization | | | 4,264 | | | 3,985 | | | 2,657 | |
Capital expenditures | | | 1,325 | | | 1,843 | | | 7,403 | |
| | | | | | | | | | |
Office Products | | | | | | | | | | |
Net revenue | | | 55,788 | | | 54,732 | | | 62,319 | |
Operating income | | | 8,809 | | | 8,131 | | | 8,679 | |
Interest expense | | | 185 | | | 613 | | | 786 | |
Provision for taxes | | | 2,810 | | | 2,423 | | | 2,432 | |
Net income | | | 5,617 | | | 5,095 | | | 5,683 | |
Identifiable assets | | | 47,623 | | | 46,778 | | | 44,319 | |
Non-marketable equity investments (equity method) | | | 772 | | | 712 | | | 662 | |
Depreciation & amortization | | | 1,780 | | | 1,664 | | | 2,078 | |
Capital expenditures | | | 1,062 | | | 840 | | | 992 | |
| | | | | | | | | | |
All Other | | | | | | | | | | |
Net revenue | | | — | | | — | | | — | |
Operating income | | | (3,486 | ) | | (4,131 | ) | | (2,262 | ) |
Interest expense | | | 1,297 | | | (751 | ) | | (178 | ) |
Provision for taxes | | | (848 | ) | | (1,432 | ) | | (243 | ) |
Net income | | | (1,703 | ) | | (162 | ) | | (153 | ) |
Identifiable assets | | | 16,759 | | | 15,728 | | | 12,900 | |
Non-marketable equity investments (equity method) | | | 7,205 | | | 5,456 | | | 3,952 | |
Depreciation & amortization | | | — | | | — | | | — | |
Capital expenditures | | | — | | | — | | | — | |
| | | | | | | | | | |
Total | | | | | | | | | | |
Net Revenue | | | 185,576 | | | 191,465 | | | 183,315 | |
Operating income | | | 13,068 | | | 11,835 | | | 18,705 | |
Interest expense | | | 2,837 | | | 2,637 | | | 1,482 | |
Provision for taxes | | | 4,967 | | | 2,966 | | | 6,343 | |
Net income | | | 9,255 | | | 8,495 | | | 12,916 | |
Identifiable assets | | | 152,016 | | | 150,715 | | | 124,860 | |
Non-marketable equity investments (equity method) | | | 7,977 | | | 6,168 | | | 4,614 | |
Depreciation & amortization | | | 6,044 | | | 5,649 | | | 4,735 | |
Capital expenditures | | | 2,387 | | | 2,683 | | | 8,395 | |
Each operating segment is individually managed and has separate financial results that are reviewed by the Company’s management. Each segment contains closely related products that are unique to the particular segment. There were no changes to the composition of segments in 2007. The accounting policies of the reportable segments are the same as those described in the summary of significant accounting policies.
The sporting goods segment consists of home entertainment products such as pool tables and accessories; table tennis tables and accessories; soccer and hockey tables; archery equipment and accessories; basketball goals; and fitness, arcade and darting products. Customers include retailers, dealers and wholesalers located throughout the United States and Europe.
52
ESCALADE, INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The office product segment consists of office machinery used in the office and graphic arts environment. Products include data shredders; folding machines; and paper trimmers and cutters. Customers include large office product retailers, office machine dealers, and office supply catalogs.
The All Other segment consists of general and administrative expenses not specifically related to the operating business segments and includes investment income from equity investments.
Interest expense is allocated to operating segments based on working capital usage and the provision for taxes is allocated based on a combined federal and state statutory rate of 36% adjusted for actual taxes on foreign income. Permanent tax adjustments and timing differences are included in the All Other segment.
Identifiable assets are principally those assets used in each segment. The assets in the All Other segment are principally cash and cash equivalents; deferred tax assets; marketable equity securities; and investments.
The Company has one customer in the sporting goods segment who accounted for 18%, 19% and 22% of consolidated total revenues in 2007, 2006 and 2005, respectively. No other customers accounted for 10% or more of consolidated revenues. Within the sporting goods segment this customer accounted for 26%, 30% and 33% of total revenues.
As of December 29, 2007, approximately 120 employees of the Company’s labor force were covered by a collective bargaining agreement that expires April 30, 2009.
Raw materials for Escalade’s various product lines consist of wood, particleboard, slate, standard grades of steel, steel tubing, plastic, vinyl, steel cables, fiberglass and packaging. Escalade relies upon suppliers in Europe and Brazil for its requirement of billiard balls and slate utilized in the production of home pool tables and upon various Asian manufacturers for certain of its table tennis needs and other items. Escalade sources some of its game table product line in China.
Revenues by geographic region/country were as follows:
| | | | | | | | | | |
In Thousands | | 2007 | | 2006 | | 2005 | |
|
|
|
|
|
|
|
|
| | | | | | | | | | |
North America | | $ | 157,148 | | $ | 162,207 | | $ | 153,687 | |
Europe | | | 22,540 | | | 18,220 | | | 23,015 | |
Other | | | 5,888 | | | 11,038 | | | 6,613 | |
| |
|
| |
|
| |
|
| |
| | $ | 185,576 | | $ | 191,465 | | $ | 183,315 | |
| |
|
| |
|
| |
|
| |
Revenues are attributed to country based on location of customer and are for continuing operations.
Identified assets by geographic region/country were as follows:
| | | | | | | | | | |
In Thousands | | 2007 | | 2006 | | 2005 | |
|
|
|
|
|
|
|
|
| | | | | | | | | | |
North America | | $ | 121,791 | | $ | 122,325 | | $ | 100,908 | |
Europe | | | 30,225 | | | 28,390 | | | 23,952 | |
| |
|
| |
|
| |
|
| |
| | $ | 152,016 | | $ | 150,715 | | $ | 124,860 | |
| |
|
| |
|
| |
|
| |
53
ESCALADE, INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Note 14 — Summary of Quarterly Results
| | | | | | | | | | | | | |
In thousands, except per share data (unaudited) | | March 24 | | July 14 | | October 6 | | December 29 | |
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | | | |
2007 | | | | | | | | | | | | | |
Net sales | | $ | 33,467 | | $ | 50,530 | | $ | 60,687 | | $ | 40,892 | |
Operating income | | | 1,847 | | | 3,780 | | | 5,812 | | | 1,629 | |
Net income | | | 1,097 | | | 2,435 | | | 3,131 | | | 2,592 | |
Basic earnings per share | | $ | 0.08 | | $ | 0.19 | | $ | 0.24 | | $ | 0.20 | |
| | | | | | | | | | | | | |
|
In thousands, except per share data (unaudited) | | March 25 | | July 15 | | October 7 | | December 30 | |
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | | | |
2006 | | | | | | | | | | | | | |
Net sales | | $ | 32,800 | | $ | 48,949 | | $ | 65,583 | | $ | 44,133 | |
Operating income | | | 2,182 | | | 2,087 | | | 4,994 | | | 2,572 | |
Net income | | | 1,724 | | | 1,188 | | | 2,992 | | | 2,591 | |
Basic earnings per share | | $ | 0.13 | | $ | 0.09 | | $ | 0.23 | | $ | 0.20 | |
Note 15 — Acquisitions
All of the Company’s acquisitions have been accounted for using the purchase method of accounting.
2007
In February 2007, the Company purchased substantially all of the assets of Trophy Ridge, LLC, which manufactures and sells premium archery accessories under the Trophy Ridge brand name. The Trophy Ridge brand name has significant appeal in the sports enthusiast market place and will be used to further expand distribution of the Company’s archery accessory products. The Trophy Ridge operation has been relocated and consolidated into the Company’s existing archery operations in the Gainesville, Florida plant. The operating results of Trophy Ridge will be included in the Sporting Goods segment results from the date of acquisition. The purchase price of $3.8 million was paid in cash. Contingent on the achievement of certain performance criteria, the Company may be obligated to pay an addition $1.0 million over a two year period from the date of acquisition. The estimated fair market value of the assets acquired as of the date of acquisition is as follows:
| | | | |
(Amounts in thousands) | | Amount | |
| | | | |
Current assets | | $ | 1,083 | |
Property, plant & equipment | | | 170 | |
Other assets | | | 125 | |
Patents & Trademarks | | | 2,419 | |
| |
|
| |
Net assets acquired | | $ | 3,797 | |
| |
|
| |
In December 2007, the Company purchased substantially all of the assets of Piston Point, Inc. which distributed a unique broadhead arrow point. The piston point arrow head will be sold through the Company’s Sporting Goods business. The total price of $512 thousand was paid in cash using the Company’s revolving credit lines and was primarily composed of patents related to the piston point arrow head.
54
ESCALADE, INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
2006
In February 2006, the Company purchased substantially all of the assets of Family Industries, Inc., which manufactures and sells premium quality residential playground systems made from stained redwood under the WoodPlay brand. Combined with the acquisition of the ChildLife product line in the first quarter of fiscal 2005, this acquisition greatly enhances the breadth of the product offering and expands the Company’s potential customer base. Playground systems will continue to be sold under both the Woodplay and ChildLife brand names, primarily through specialty dealers. The operating results from this acquisition have been included in the Sporting Goods business segment results since the date of acquisition. The total price paid, which was paid in cash using the Company’s revolving credit lines, exceeded the estimated fair market value of the net assets acquired resulting in $4.8 million in Goodwill. The Goodwill recorded will be deductible for income tax purposes. The estimated fair market value of the assets acquired and liabilities assumed as of the date of acquisition are as follows:
| | | | |
(All amounts in thousands) | | Amount | |
| | | | |
Current assets | | $ | 2,865 | |
Property, plant & equipment | | | 50 | |
Other assets | | | 112 | |
Goodwill | | | 4,767 | |
| |
|
| |
Total assets acquired | | | 7,794 | |
| | | | |
Current liabilities | | | (654 | ) |
| |
|
| |
Net assets acquired | | $ | 7,140 | |
| |
|
| |
In April 2006, the Company acquired all of the outstanding stock of Desmar Seguridad Y Archivo, S.L. (“Desmar”), a distributor of office products located in Barcelona, Spain. The Company acquired Desmar to solidify its presence in Spain. The operating results from this acquisition have been included in the Office Products business segment results since the acquisition date and the Company intends to operate this acquisition as a wholly owned distributor from its existing location. The total purchase price of EUR 1.9 million ($2.4 million) was paid in cash and financed through the Company’s current Euro debt facilities. The purchase price exceeded the estimated fair market value of the assets acquired resulting in Goodwill of $2.2 million. The Goodwill recorded will not be deductible for income tax purposes. The estimated fair market value of the assets acquired and liabilities assumed as of the date of acquisition are as follows:
| | | | |
(All amounts in thousands) | | Amount | |
| | | | |
Current assets | | $ | 1,383 | |
Property, plant & equipment | | | 177 | |
Other assets | | | 493 | |
Goodwill | | | 2,238 | |
| |
|
| |
Total assets acquired | | | 4,291 | |
| | | | |
Current liabilities | | | (1,913 | ) |
| |
|
| |
Net assets acquired | | $ | 2,378 | |
| |
|
| |
In May 2006, the Company acquired substantially all of the assets of Carolina Archery Products which manufactures and distributes archery accessories. This acquisition expands the Company’s product offerings in archery accessories and provides the Company with valuable technology rights that will be used to enhance its competitive position in the market place. The operating results from this acquisition have been included in the Sporting Goods business segment results since the date of acquisition. The total purchase price of $18.9 million was paid in cash and financed through the Company’s current debt facilities. The estimated fair market value of the assets acquired and liabilities assumed as of the date of acquisition are as follows:
| | | | |
(All amounts in thousands) | | Amount | |
| | | | |
Current assets | | $ | 3,358 | |
Property, plant & equipment | | | 67 | |
Patent & other intangibles | | | 15,447 | |
| |
|
| |
Net assets acquired | | $ | 18,872 | |
| |
|
| |
55
ESCALADE, INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The following table presents unaudited pro forma financial information as if the Carolina Archery acquisition described above had occurred at the beginning of the respective periods:
| | | | | | | |
| | Year ended | |
| |
|
|
(In Thousands Except Per Share Amounts) | | December 30, 2006 | | December 31, 2005 | |
|
|
|
|
|
|
| | | | | | | |
Net revenue: | | | | | | | |
Net revenue excluding Carolina Archery Products acquisition | | $ | 183,426 | | $ | 183,315 | |
Net revenue of Carolina Archery Products | | | 10,491 | | | 8,500 | |
Consolidation adjustment | | | — | | | — | |
| |
|
| |
|
| |
Pro forma net revenues | | $ | 193,917 | | $ | 191,815 | |
| |
|
| |
|
| |
| | | | | | | |
Net income: | | | | | | | |
Net income excluding Carolina Archery Products acquisition | | $ | 7,679 | | $ | 12,916 | |
Net income of Carolina Archery Products | | | 2,558 | | | 2,176 | |
Consolidation adjustment | | | (940 | ) | | (796 | ) |
| |
|
| |
|
| |
Pro forma net income | | $ | 9,297 | | $ | 14,330 | |
| |
|
| |
|
| |
| | | | | | | |
Basic earning per share: | | | | | | | |
Excluding Carolina Archery Products acquisition | | $ | 0.59 | | $ | 0.99 | |
Carolina Archery Products | | | 0.20 | | | 0.17 | |
Consolidation adjustment | | | (0.07 | ) | | (0.06 | ) |
| |
|
| |
|
| |
Pro forma basic earnings per share | | $ | 0.71 | | $ | 1.10 | |
| |
|
| |
|
| |
The consolidation adjustment in the above tables reflects the amortization of patents and other intangible assets over the expected economic lives.
2005
On February 28, 2005, Escalade Sports acquired substantially all of the assets of ChildLife, Inc., a manufacturer of premium residential play systems. The total purchase price was $3,272 thousand and included inventory, a consulting agreement, machinery and tooling, customer lists, and a noncompete agreement. The customer lists and non-compete agreement are being amortized over a five year period, and the consulting agreement is being amortized over a one year period.
Note 16 — Commitments and Contingencies
The Company has obtained a letter of credit for the benefit of a certain mortgage holder. At December 29, 2007, the balance of the letter of credit was $2,734 thousand. It is to be used in the event of a default in either interest or principal payments.
The Company is involved in litigation arising in the normal course of its business. The Company does not believe that the disposition or ultimate resolution of existing claims or lawsuits will have a material adverse effect on the business or financial condition of the Company.
56
ESCALADE, INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The Company has entered into various agreements whereby it is required to make royalty and license payments. At December 29, 2007, the Company had future estimated minimum non-cancelable royalty and license payments as follows:
| | | | |
In Thousands | | Amount | |
|
|
|
|
| | | | |
2008 | | $ | 642 | |
2012 and beyond | | | 100 | |
| |
|
| |
| | $ | 742 | |
| |
|
| |
57
ESCALADE, INCORPORATED AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Signatures
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| | | | |
ESCALADE, INCORPORATED | |
| |
By: | |
| |
/s/ Robert. Keller | March 11, 2008 |
Robert J. Keller | |
President and Chief Executive Officer | |
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.
| | | | |
/s/ Robert E. Griffin | | Chairman and Director | | March 11, 2008 |
Robert E. Griffin | | | | |
| | | | |
/s/ Blaine E. Matthews, Jr. | | Director | | March 11, 2008 |
Blaine E. Matthews, Jr. | | | | |
| | | | |
/s/ Edward E. Williams | | Director | | March 11, 2008 |
Edward E. Williams | | | | |
| | | | |
/s/ Richard D. White | | Director | | March 11, 2008 |
Richard D. White | | | | |
| | | | |
/s/ George Savitsky | | Director | | March 11, 2008 |
George Savitsky | | | | |
| | | | |
/s/ Richard Baalmann | | Director | | March 11, 2008 |
Richard Baalmann | | | | |
| | | | |
/s/ Robert J. Keller Robert J. Keller | | President and Chief Executive Officer (Principal Executive Officer) | | March 11, 2008 |
| | | | |
/s/ Terry Frandsen Terry Frandsen | | Chief Financial Officer, Secretary and Treasurer (Principal Financial and Accounting Officer) | | March 11, 2008 |
58