Document And Entity Information
Document And Entity Information - shares | 3 Months Ended | |
Mar. 27, 2016 | Apr. 22, 2016 | |
Entity Registrant Name | PATRICK INDUSTRIES INC | |
Entity Central Index Key | 76,605 | |
Trading Symbol | patk | |
Current Fiscal Year End Date | --12-31 | |
Entity Filer Category | Accelerated Filer | |
Entity Current Reporting Status | Yes | |
Entity Voluntary Filers | No | |
Entity Well-known Seasoned Issuer | No | |
Entity Common Stock, Shares Outstanding (in shares) | 15,284,245 | |
Document Type | 10-Q | |
Document Period End Date | Mar. 27, 2016 | |
Document Fiscal Year Focus | 2,016 | |
Document Fiscal Period Focus | Q1 | |
Amendment Flag | false |
Condensed Consolidated Statemen
Condensed Consolidated Statements of Financial Position (Current Period Unaudited) - USD ($) $ in Thousands | Mar. 27, 2016 | Dec. 31, 2015 | |
Current Assets | |||
Cash and cash equivalents | $ 10,659 | $ 87 | |
Trade receivables, net | 67,443 | 38,213 | |
Inventories | 100,080 | 89,478 | |
Prepaid expenses and other | 3,636 | 6,119 | |
Total current assets | 181,818 | 133,897 | |
Property, plant and equipment, net | 70,803 | 67,878 | |
Goodwill | 77,488 | 68,606 | |
Other intangible assets, net | 120,152 | 106,759 | |
Deferred financing costs, net (Note 3) | 1,714 | 1,690 | |
Deferred tax assets, net (Note 2) | 1,754 | 2,004 | |
Other non-current assets | 539 | 555 | |
TOTAL ASSETS | 454,268 | 381,389 | |
Current Liabilities | |||
Current maturities of long-term debt | 10,714 | 10,714 | |
Accounts payable | 48,096 | 28,744 | |
Accrued liabilities | 23,238 | 18,468 | |
Total current liabilities | 82,048 | 57,926 | |
Long-term debt, less current maturities, net (Note 3) | [1] | 230,808 | 192,947 |
Deferred compensation and other | 1,901 | 1,919 | |
TOTAL LIABILITIES | 314,757 | 252,792 | |
SHAREHOLDERS’ EQUITY | |||
Common stock | 58,217 | 57,683 | |
Additional paid-in-capital | 9,212 | 8,308 | |
Accumulated other comprehensive income | 32 | 32 | |
Retained earnings | 72,050 | 62,574 | |
TOTAL SHAREHOLDERS’ EQUITY | 139,511 | 128,597 | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ 454,268 | $ 381,389 | |
[1] | Excludes unamortized deferred financing costs associated with the Term Loan (in thousands) of $655 and $823 at March 27, 2016 and December 31, 2015, respectively. |
Condensed Consolidated Stateme3
Condensed Consolidated Statements of Income (Unaudited) - USD ($) shares in Thousands, $ in Thousands | 3 Months Ended | ||
Mar. 27, 2016 | Mar. 29, 2015 | ||
NET SALES | $ 278,637 | $ 223,388 | |
Cost of goods sold | 233,285 | 187,994 | |
GROSS PROFIT | 45,352 | 35,394 | |
Operating Expenses: | |||
Warehouse and delivery | 7,699 | 6,659 | |
Selling, general and administrative | 14,233 | 11,519 | |
Amortization of intangible assets | 2,768 | 1,659 | |
(Gain) loss on sale of fixed assets | 38 | (6) | |
Total operating expenses | 24,738 | 19,831 | |
OPERATING INCOME | 20,614 | 15,563 | |
Interest expense, net | 1,649 | 804 | |
Income before income taxes | 18,965 | 14,759 | |
Income taxes | 6,932 | 5,609 | |
NET INCOME | $ 12,033 | $ 9,150 | |
BASIC NET INCOME PER COMMON SHARE (1) (in dollars per share) | $ 0.81 | $ 0.60 | [1] |
DILUTED NET INCOME PER COMMON SHARE (1) (in dollars per share) | $ 0.80 | $ 0.59 | [1] |
Weighted average shares outstanding - Basic (1) (in shares) | 14,948 | 15,327 | [1] |
Weighted average shares outstanding - Diluted (1) (in shares) | 15,130 | 15,477 | [1] |
[1] | Net income per common share and weighted average shares outstanding, on both a basic and diluted basis, reflect the impact of the three-for-two common stock split paid on May 29, 2015. |
Condensed Consolidated Stateme4
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 27, 2016 | Mar. 29, 2015 | |
CASH FLOWS FROM OPERATING ACTIVITIES | ||
Net income | $ 12,033 | $ 9,150 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Depreciation | 2,444 | 1,891 |
Amortization of intangible assets | 2,768 | 1,659 |
Stock-based compensation expense | 1,501 | 1,024 |
Deferred financing cost amortization | 145 | 101 |
Deferred income taxes | 250 | 341 |
(Gain) loss on sale of fixed assets | 38 | (6) |
Other non-cash items | 105 | 106 |
Change in operating assets and liabilities, net of effects of acquisitions: | ||
Trade receivables | (25,148) | (31,691) |
Inventories | (1,663) | (1,301) |
Prepaid expenses and other | 2,617 | 3,841 |
Accounts payable and accrued liabilities | 18,938 | 12,124 |
Payments on deferred compensation obligations | (75) | (80) |
Net cash provided by (used in) operating activities | 13,953 | (2,841) |
CASH FLOWS FROM INVESTING ACTIVITIES | ||
Capital expenditures | (2,913) | (1,866) |
Proceeds from sale of property and equipment | 179 | 26 |
Business acquisitions | (36,384) | (39,579) |
Other investing activities | (6) | (7) |
Net cash used in investing activities | (39,124) | (41,426) |
CASH FLOWS FROM FINANCING ACTIVITIES | ||
Borrowings on revolver | 112,424 | 97,318 |
Repayments on revolver | (74,731) | (48,613) |
Stock repurchases under buyback program | (2,865) | (5,650) |
Realization of excess tax benefit on stock-based compensation | $ 942 | 1,204 |
Proceeds from exercise of stock options, including tax benefit | 16 | |
Other financing activities | $ (27) | (62) |
Net cash provided by financing activities | 35,743 | 44,213 |
Increase (decrease) in cash and cash equivalents | 10,572 | (54) |
Cash and cash equivalents at beginning of year | 87 | 123 |
Cash and cash equivalents at end of period | $ 10,659 | $ 69 |
Note 1 - Basis of Presentation
Note 1 - Basis of Presentation | 3 Months Ended |
Mar. 27, 2016 | |
Notes to Financial Statements | |
Organization, Consolidation and Presentation of Financial Statements Disclosure [Text Block] | 1. BASIS OF PRESENTATION In the opinion of Patrick Industries, Inc. (“Patrick” or the “Company”), the accompanying unaudited condensed consolidated financial statements contain all adjustments (consisting of normal recurring adjustments) necessary to present fairly the Company’s financial position as of March 27, 2016 and December 31, 2015, and its results of operations and cash flows for the three months ended March 27, 2016 and March 29, 2015. Patrick’s unaudited condensed consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission and in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”). The preparation of the condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Certain information and footnote disclosures normally included in annual financial statements prepared in accordance with U.S. GAAP have been condensed or omitted pursuant to those rules or regulations. For a description of significant accounting policies used by the Company in the preparation of its consolidated financial statements, please refer to Note 2 of the Notes to Consolidated Financial Statements in the Company’s Annual Report on Form 10-K for the year ended December 31, 2015. The December 31, 2015 condensed consolidated statement of financial position data was derived from audited financial statements, but does not include all disclosures required by U.S. GAAP. Operating results for the first quarter ended March 27, 2016 are not necessarily indicative of the results to be expected for the year ending December 31, 2016. Certain amounts in the prior year’s condensed consolidated financial statements and notes have been reclassified to conform to the current year presentation. See Notes 2 and 3 for additional details. The number of shares and per share amounts for the first quarter ended March 29, 2015 have been retroactively adjusted to reflect the three-for-two stock split of the Company's common stock, which was effected in the form of a common stock dividend paid on May 29, 2015. In preparation of Patrick’s condensed consolidated financial statements as of and for the first quarter ended March 27, 2016, management evaluated all material subsequent events or transactions that occurred after the balance sheet date through the date of issuance of the Form 10-Q for potential recognition or disclosure in the consolidated financial statements. |
Note 2 - Recently Issued Accoun
Note 2 - Recently Issued Accounting Pronouncements | 3 Months Ended |
Mar. 27, 2016 | |
Notes to Financial Statements | |
New Accounting Pronouncements and Changes in Accounting Principles [Text Block] | 2. RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS Revenue Recognition In May 2014, the Financial Accounting Standards Board (“FASB”) issued new accounting guidance which specifies how and when to recognize revenue as well as providing informative, relevant disclosures. In August 2015, the FASB deferred the effective date of this standard by one year, which would become effective for fiscal years beginning after December 15, 2017. The Company is currently evaluating both the effect of adopting this new accounting guidance and determining the appropriate method of transition it will use to apply the new standard. It has not yet determined the impact, if any, that the implementation of this guidance will have on its condensed consolidated financial statements. Debt Issuance Costs In April 2015, the FASB issued guidance that requires that debt issuance costs be presented in the statement of financial position as a reduction in the carrying amount of debt, consistent with the presentation of debt issuance discounts. The Company adopted this new guidance, on a retrospective basis, in the first quarter of 2016 as required. Total assets and total liabilities on the Company’s condensed consolidated statement of financial position as of December 31, 2015 were reduced by the reclassification of $0.8 million of deferred financing costs associated with the Term Loan (as defined herein) to the long-term debt, less current maturities, net line on the condensed consolidated statement of financial position. See Note 3 for a description of the impact of the adoption of this guidance on the Company’s condensed consolidated statements of financial position for the periods presented. Income Taxes In November 2015, the FASB issued new accounting guidance that simplifies the presentation of deferred income taxes. Under the new guidance, deferred tax assets and liabilities are required to be classified, on a net basis, as noncurrent on the condensed consolidated statement of financial position. The guidance is effective for financial statements issued for annual and interim periods beginning after December 15, 2016 and early adoption is permitted. During the first quarter of 2016, the Company elected to adopt this guidance, thus reclassifying current deferred tax assets to noncurrent, net of deferred tax liabilities, on the condensed consolidated statements of financial position. The prior year reporting period was retrospectively adjusted. Current assets on the Company’s condensed consolidated statement of financial position as of December 31, 2015 were reduced by the reclassification of $5.8 million of current deferred tax assets to long-term assets. Total assets and total liabilities on the Company’s condensed consolidated statement of financial position as of December 31, 2015 were reduced by the reclassification of $3.8 million of long-term deferred tax liabilities to long-term deferred tax assets. The adoption of this guidance had no impact on the Company’s condensed consolidated statements of income. Leases In February 2016, the FASB issued new accounting guidance that will require that an entity recognize lease assets and lease liabilities on its balance sheet for leases in excess of one year that were previously classified as operating leases under U.S. GAAP. The guidance also requires companies to disclose in the footnotes to the financial statements information about the amount, timing, and uncertainty for the payments made for the lease agreements. The guidance is effective for financial statements issued for annual and interim periods beginning after December 15, 2018 on a retrospective basis. Early adoption is permitted. The Company is currently evaluating the effect of adopting this new accounting guidance and has not yet determined the impact that the implementation of this guidance will have on its condensed consolidated financial statements. Stock Compensation In March 2016, the FASB issued new accounting guidance for share-based payments, which simplifies (i) the income tax consequences related to exercised or vested share-based payment awards; (ii) the classification of awards as assets or liabilities; and (iii) the classification in the condensed consolidated statements of cash flows. This guidance is effective for financial statements issued for annual and interim periods beginning after December 15, 2016 and early adoption is permitted. The Company is currently evaluating the effect of adopting this new accounting guidance and has not yet determined the impact, if any, that the implementation of this guidance will have on its condensed consolidated financial statements. |
Note 3 - Deferred Financing_ De
Note 3 - Deferred Financing/ Debt Issuance Costs | 3 Months Ended |
Mar. 27, 2016 | |
Notes to Financial Statements | |
Debt Issuance Costs [Text Block] | 3. DEFERRED FINANCING / DEBT ISSUANCE COSTS The condensed consolidated statements of financial position at March 27, 2016 and December 31, 2015 reflect the reclassification of assets related to deferred financing costs associated with the Term Loan outstanding under the Company’s 2015 Credit Facility (as defined herein) that were reclassified and presented net of long-term debt outstanding. The deferred financing costs related to the 2015 Revolver (as defined herein) were not reclassified to long-term debt and are reflected as a component of non-current assets on the condensed consolidated statements of financial position for the periods presented. The reclassification is the result of the Company’s adoption of new accounting guidance that requires debt issuance costs be presented in the statement of financial position as a reduction in the carrying amount of debt, consistent with the presentation of debt issuance discounts. In the first quarter of 2016, the Company adopted this guidance as required on a retrospective basis. See Note 2 “Debt Issuance Costs” for further details. At both March 27, 2016 and December 31, 2015, the Company had $67.0 million outstanding under its Term Loan, which represented approximately 28% and 33%, respectively, of total debt outstanding at such dates. Unamortized deferred financing costs were $2.4 million and $2.5 million at March 27, 2016 and December 31, 2015, respectively. The following tables illustrate the effect of the change on certain line items within the condensed consolidated statements of financial position for the periods presented. Mar. 27, Dec. 31, (thousands) 2016 2015 Total long-term debt $ 242,177 $ 204,484 Less: deferred financing costs related to Term Loan (655 ) (823 ) Total long-term debt, net of deferred financing costs 241,522 203,661 Less: current maturities of long-term debt (10,714 ) (10,714 ) Total long-term debt, less current maturities, net $ 230,808 $ 192,947 Mar. 27, Dec. 31, (thousands) 2016 2015 Total deferred financing costs $ 2,369 $ 2,513 Less: deferred financing costs related to Term Loan (655 ) (823 ) Deferred financing costs, net $ 1,714 $ 1,690 |
Note 4 - Inventories
Note 4 - Inventories | 3 Months Ended |
Mar. 27, 2016 | |
Notes to Financial Statements | |
Inventory Disclosure [Text Block] | 4. INVENTORIES Inventories are stated at the lower of cost (First-In, First-Out (FIFO) Method) and net realizable value and consist of the following classes: (thousands) Mar. 27, 2016 Dec. 31, 2015 Raw materials $ 58,965 $ 52,601 Work in process 5,672 5,529 Finished goods 9,568 10,450 Less: reserve for inventory obsolescence (2,227 ) (1,897 ) Total manufactured goods, net 71,978 66,683 Materials purchased for resale (distribution products) 29,872 24,406 Less: reserve for inventory obsolescence (1,770 ) (1,611 ) Total materials purchased for resale (distribution products), net 28,102 22,795 Total inventories $ 100,080 $ 89,478 |
Note 5 - Goodwill and Intangibl
Note 5 - Goodwill and Intangible Assets | 3 Months Ended |
Mar. 27, 2016 | |
Notes to Financial Statements | |
Goodwill and Intangible Assets Disclosure [Text Block] | 5. GOODWILL AND INTANGIBLE ASSETS The Company acquired intangible assets in various acquisitions in 2015 and through the first quarter of 2016 that were determined to be business combinations. The goodwill recognized is expected to be deductible for income tax purposes. See Note 6 for further details. Goodwill and other intangible assets are allocated to the Company’s reporting units at the date they are initially recorded. Goodwill and indefinite-lived intangible assets are not amortized but are subject to an impairment test based on their estimated fair value performed annually in the fourth quarter (or under certain circumstances more frequently as warranted). Goodwill impairment testing is performed at the reporting unit level, one level below the business segment . Finite-lived intangible assets that meet certain criteria continue to be amortized over their useful lives and are also subject to an impairment test based on estimated undiscounted cash flows when impairment indicators exist. The Company assesses finite-lived intangible assets for impairment if events or changes in circumstances indicate that the carrying value may exceed the fair value. No impairment was recognized during the first quarter ended March 27, 2016 and March 29, 2015 related to goodwill, indefinite-lived intangible assets or finite-lived intangible assets. There have been no material changes to the method of evaluating impairment related to goodwill, indefinite-lived intangible assets or finite-lived intangible assets during the first three months of 2016. The Company acquired the following intangible assets in various acquisitions in the first three months of 2016: (thousands) Customer Relationships Non-Compete Agreements Trademarks Total Other Intangible Assets Goodwill Total Intangible Assets Parkland Plastics, Inc. $ 7,500 $ 800 $ 2,500 $ 10,800 $ 5,762 $ 16,562 The Progressive Group 3,840 410 1,280 5,530 2,951 8,481 Goodwill Changes in the carrying amount of goodwill for the three months ended March 27, 2016 by segment are as follows: (thousands) Manufacturing Distribution Total Balance - December 31, 2015 $ 62,285 $ 6,321 $ 68,606 Acquisitions 5,762 2,951 8,713 Other 169 - 169 Balance - March 27, 2016 $ 68,216 $ 9,272 $ 77,488 Other Intangible Assets Other intangible assets are comprised of customer relationships, non-compete agreements and trademarks. Customer relationships and non-compete agreements represent finite-lived intangible assets that have been recorded in the Manufacturing and Distribution segments along with related amortization expense. As of March 27, 2016, the other intangible assets balance of $120.2 million is comprised of $29.3 million of trademarks which have an indefinite life, and therefore, no amortization expense has been recorded, and $90.9 million pertaining to customer relationships and non-compete agreements which are being amortized over periods ranging from 2 to 19 years. For the finite-lived intangible assets attributable to the 2016 acquisitions of Parkland Plastics, Inc. (“Parkland”) and The Progressive Group (“Progressive”), the useful life pertaining to non-compete agreements and to customer relationships for both of these acquisitions was five years and 10 years, respectively. Amortization expense for the Company’s intangible assets in the aggregate was $2.8 million and $1.7 million for the first quarter ended March 27, 2016 and March 29, 2015, respectively. Other intangible assets, net consist of the following as of March 27, 2016 and December 31, 2015: (thousands) Mar. 27, 2016 Weighted Average Useful Life (years) Dec. 31, 2015 Weighted Average Useful Life (years) Customer relationships $ 102,329 10.3 $ 91,164 10.4 Non-compete agreements 10,228 3.5 9,012 3.4 Trademarks 29,267 25,487 141,824 125,663 Less: accumulated amortization (21,672 ) (18,904 ) Other intangible assets, net $ 120,152 $ 106,759 Changes in the carrying value of other intangible assets for the three months ended March 27, 2016 by segment are as follows: (thousands) Manufacturing Distribution Total Balance - December 31, 2015 $ 95,359 $ 11,400 $ 106,759 Acquisitions 10,800 5,530 16,330 Amortization (2,316 ) (452 ) (2,768 ) Other (169 ) - (169 ) Balance - March 27, 2016 $ 103,674 $ 16,478 $ 120,152 |
Note 6 - Acquisitions
Note 6 - Acquisitions | 3 Months Ended |
Mar. 27, 2016 | |
Notes to Financial Statements | |
Business Combination Disclosure [Text Block] | 6. A CQUISITIONS General The Company completed two acquisitions in the first three months of 2016 and three acquisitions in 2015, including one in the first three months of 2015. Each of the acquisitions was funded through borrowings under the Company’s credit facility in existence at the time of acquisition. Assets acquired and liabilities assumed in the individual acquisitions were recorded on the Company’s condensed consolidated statements of financial position at their estimated fair values as of the respective dates of acquisition. For each acquisition, the excess of the purchase consideration over the fair value of the net assets acquired was recorded as goodwill, which represents the value of leveraging the Company’s existing purchasing, manufacturing, sales, and systems resources with the organizational talent and expertise of the acquired companies’ respective management teams to maximize efficiencies, revenue impact, market share growth, and net income. Intangible asset values were estimated using income based valuation methodologies. See Note 5 for information regarding the amortization periods assigned to finite-lived intangible assets. For the first quarter ended March 27, 2016, revenue and operating income of approximately $3.8 million and $0.4 million, respectively, were included in the Company’s condensed consolidated statements of income relating to the two businesses acquired in the first three months of 2016. Acquisition-related costs associated with the businesses acquired in the first three months of 2016 were immaterial. For the first quarter ended March 29, 2015, revenue and operating income of approximately $6.5 million and $0.8 million, respectively, were included in the Company’s condensed consolidated statements of income relating to the business acquired in the first three months of 2015. Acquisition-related costs associated with the business acquired in the first three months of 2015 were immaterial. 2016 Acquisitions Parkland In February 2016, the Company acquired the business and certain assets of Middlebury, Indiana-based Parkland, a fully integrated designer, manufacturer and distributor of innovative polymer-based products including wall panels, lay-in ceiling panels, coated and rolled floors, protective moulding, and adhesives and accessories, used in a wide range of applications primarily in the recreational vehicle (“RV”), architectural and industrial markets, for a net purchase price of $25.4 million. The acquisition of Parkland provides the opportunity for the Company to establish a presence in the polymer-based products market and increase its product offering, market share and per unit content. The results of operations for Parkland are included in the Company’s condensed consolidated financial statements and the Manufacturing operating segment from the date of acquisition. The preliminary purchase price allocation is subject to final review and approval, and thus all required purchase accounting adjustments are expected to be finalized in the second half of 2016. The following summarizes the estimated fair values of the assets acquired and the liabilities assumed as of the date of acquisition: (thousands) Trade receivables $ 2,984 Inventories 5,280 Property, plant and equipment 2,550 Prepaid expenses 96 Accounts payable and accrued liabilities (2,100 ) Intangible assets 10,800 Goodwill 5,762 Total net assets acquired $ 25,372 Progressive In March 2016, the Company acquired the business and certain assets of Progressive, a distributor and manufacturer's representative for major name brand electronics to small, mid-size and large retailers, distributors, and custom installers, primarily serving the auto and home electronics retail, custom integration, and commercial channels, for a net purchase price of $11.0 million. The acquisition of Progressive, with six distribution facilities located in Arizona, Colorado, Indiana, Michigan and Utah, provides the opportunity for the Company to expand its product offerings in its existing electronics platform and increase its market share and per unit content. The results of operations for Progressive are included in the Company’s condensed consolidated financial statements and the Distribution operating segment from the date of acquisition. The preliminary purchase price allocation is subject to final review and approval, and thus all required purchase accounting adjustments are expected to be finalized in the second half of 2016. The following summarizes the estimated fair values of the assets acquired and the liabilities assumed as of the date of acquisition: (thousands) Trade receivables $ 1,099 Inventories 3,659 Property, plant and equipment 100 Prepaid expenses 61 Accounts payable and accrued liabilities (2,388 ) Intangible assets 5,530 Goodwill 2,951 Total net assets acquired $ 11,012 2015 Acquisitions Better Way Partners, LLC d/b/a Better Way Products (“Better Way”) In February 2015, the Company acquired the business and certain assets of Better Way, a manufacturer of fiberglass front and rear caps, marine helms and related fiberglass components primarily used in the RV, marine and transit vehicle markets, for a net purchase price of $40.5 million. The acquisition of Better Way, with operating facilities located in New Paris, Bremen and Syracuse, Indiana, provided the opportunity for the Company to further expand its presence in the fiberglass components market and increase its product offerings, market share and per unit content. The results of operations for Better Way are included in the Company’s condensed consolidated financial statements and the Manufacturing operating segment from the date of acquisition. The following summarizes the fair values of the assets acquired and the liabilities assumed as of the date of acquisition: (thousands) Trade receivables $ 4,901 Inventories 1,829 Property, plant and equipment 3,907 Prepaid expenses 80 Accounts payable and accrued liabilities (1,349 ) Intangible assets 20,030 Goodwill 11,087 Total net assets acquired $ 40,485 Structural Composites of Indiana, Inc. (“SCI”) In May 2015, the Company acquired the business and certain assets of Ligonier, Indiana-based SCI, a manufacturer of large, custom molded fiberglass front and rear caps and roofs, primarily used in the RV market, and specialty fiberglass components for the transportation, marine and other industrial markets, for a net purchase price of $20.0 million. The acquisition of SCI provided the opportunity for the Company to further expand its presence in the fiberglass components market and increase its product offerings, market share and per unit content. The results of operations for SCI are included in the Company’s condensed consolidated financial statements and the Manufacturing operating segment from the date of acquisition. The following summarizes the fair values of the assets acquired and the liabilities assumed as of the date of acquisition: (thousands) Trade receivables $ 1,407 Inventories 482 Property, plant and equipment 750 Prepaid expenses 5 Accounts payable and accrued liabilities (734 ) Intangible assets 9,535 Goodwill 8,596 Total net assets acquired $ 20,041 North American Forest Products, Inc. and North American Moulding, LLC (collectively, “North American”) In September 2015, the Company acquired the business and certain assets of Edwardsburg, Michigan-based North American, a manufacturer and distributor, primarily for the RV market, of profile wraps, custom mouldings, laminated panels and moulding products. North American is also a manufacturer and supplier of raw and processed softwoods products, including lumber, panels, trusses, bow trusses, and industrial packaging materials, primarily used in the RV and manufactured housing (“MH”) industries. The Company acquired North American for a net purchase price of $79.7 million. The acquisition of North American provided the opportunity for the Company to further expand its existing presence in the manufacture of laminated panels and moulding products and increase its product offerings, market share and per unit content, and provided a new opportunity in the softwoods lumber market. The results of operations for North American are included in the Company’s condensed consolidated financial statements and the Manufacturing operating segment from the date of acquisition. The purchase price allocation and all required purchase accounting adjustments were finalized in the first quarter of 2016, with no material changes from previously reported estimated amounts. The following summarizes the fair values of the assets acquired and the liabilities assumed as of the date of acquisition: (thousands) Trade receivables $ 8,924 Inventories 19,189 Property, plant and equipment 5,959 Prepaid expenses 139 Accounts payable and accrued liabilities (8,209 ) Intangible assets 36,185 Goodwill 17,463 Total net assets acquired $ 79,650 Pro Forma Information The following pro forma information for the first quarter ended March 27, 2016 and March 29, 2015 assumes the Parkland and Progressive acquisitions (which were acquired in 2016) and the Better Way, SCI and North American acquisitions (which were acquired in 2015) occurred as of the beginning of the year immediately preceding each such acquisition. The pro forma information contains the actual operating results of Parkland, Progressive, Better Way, SCI, and North American, combined with the results prior to their respective acquisition dates, adjusted to reflect the pro forma impact of the acquisitions occurring as of the beginning of the year immediately preceding each such acquisition. The pro forma information includes financing and interest expense charges based on the actual incremental borrowings incurred in connection with each transaction as if it occurred as of the beginning of the year immediately preceding each such acquisition. In addition, the pro forma information includes amortization expense, in the aggregate, related to intangible assets acquired in connection with the transactions of $0.2 million and $1.4 million for the first quarter ended March 27, 2016 and March 29, 2015, respectively. First Quarter Ended Mar. 27, Mar. 29, (thousands except per share data) 2016 2015 Revenue $ 288,172 $ 297,068 Net income 13,039 12,999 Basic net income per common share 0.87 0.85 Diluted net income per common share 0.86 0.84 The pro forma information is presented for informational purposes only and is not necessarily indicative of the results of operations that actually would have been achieved had the acquisitions been consummated as of that time, nor is it intended to be a projection of future results. |
Note 7 - Stock-based Compensati
Note 7 - Stock-based Compensation | 3 Months Ended |
Mar. 27, 2016 | |
Notes to Financial Statements | |
Disclosure of Compensation Related Costs, Share-based Payments [Text Block] | 7 . STOCK-BASED COMPENSATION The Company accounts for stock-based compensation in accordance with fair value recognition provisions. The Company recorded compensation expense of $1.5 million and $1.0 million for the first quarters ended The Board of Directors (the “Board”) approved the following share grants in 2015 under the Company’s 2009 Omnibus Incentive Plan (the “Plan”): 127,629 shares on February 16, 2015, 300 shares on April 1, 2015, 12,064 shares on May 19, 2015, 447 shares on August 13, 2015, 2,250 shares on October 8, 2015, and 3,000 shares on October 12, 2015. In addition, on March 30, 2015, the beginning of the Company’s fiscal second quarter, the Board granted 22,000 restricted stock units (“RSUs”). The Board approved the following share grants under the Plan in the first three months of 2016: 133,187 shares on February 23, 2016 and 3,500 shares on March 2, 2016. In addition, on February 23, 2016, the Board granted 22,000 RSUs. As of March 27, 2016, there was approximately $10.8 million of total unrecognized compensation cost related to stock-based compensation arrangements granted under incentive plans. That cost is expected to be recognized over a weighted-average period of 20.2 months. |
Note 8 - Net Income Per Common
Note 8 - Net Income Per Common Share | 3 Months Ended |
Mar. 27, 2016 | |
Notes to Financial Statements | |
Earnings Per Share [Text Block] | 8 . NET INCOME PER COMMON SHARE Basic net income per common share is computed by dividing net income by the weighted-average number of common shares outstanding. Diluted net income per common share is computed by dividing net income by the weighted-average number of common shares outstanding, plus the dilutive effect of stock options, stock appreciation rights, and restricted stock units (collectively “Common Stock Equivalents”). The dilutive effect of Common Stock Equivalents is calculated under the treasury stock method using the average market price for the period. Certain Common Stock Equivalents were not included in the computation of diluted net income per common share because the exercise prices of those Common Stock Equivalents were greater than the average market price of the common shares. The number of shares and per share amounts Income per common share is calculated for the first quarter periods as follows: Mar. 27, Mar. 29, (thousands except per share data) 2016 2015 Net income for basic and diluted per share calculation $ 12,033 $ 9,150 Weighted average common shares outstanding - basic 14,948 15,327 Effect of potentially dilutive securities 182 150 Weighted average common shares outstanding - diluted 15,130 15,477 Basic net income per common share $ 0.81 $ 0.60 Diluted net income per common share $ 0.80 $ 0.59 |
Note 9 - Debt
Note 9 - Debt | 3 Months Ended |
Mar. 27, 2016 | |
Notes to Financial Statements | |
Debt Disclosure [Text Block] | 9 . DEBT A summary of total debt outstanding at March 27, 2016 and December 31, 2015 is as follows: Mar. 27, Dec. 31, (thousands) 2016 2015 Long-term debt: Revolver $ 175,213 $ 137,520 Term loan 66,964 66,964 Total long-term debt 242,177 204,484 Less: current maturities of long-term debt (10,714 ) (10,714 ) Less: deferred financing costs related to Term Loan (655 ) (823 ) Total long-term debt, less current maturities, net $ 230,808 $ 192,947 2015 Credit Facility The Company entered into an Amended and Restated Credit Agreement, dated as of April 28, 2015 (the “2015 Credit Agreement”), with Wells Fargo Bank, National Association, as Administrative Agent and a lender (“Wells Fargo”), and Fifth Third Bank (“Fifth Third”), Key Bank National Association (“Key Bank”), Bank of America, N.A., and Lake City Bank as participants, to expand its senior secured credit facility to $250.0 million and extend its maturity to 2020 (the “2015 Credit Facility”). The 2015 Credit Facility initially was comprised of a $175.0 million revolving credit loan (the “2015 Revolver”) and a $75.0 million term loan (the “Term Loan”). The 2015 Credit Agreement amends and restates the Company’s previous credit agreement entered into in 2012. On August 31, 2015, the Company entered into a first amendment to the 2015 Credit Agreement to expand the 2015 Credit Facility to $300.0 million from $250.0 million by expanding the 2015 Revolver to $225.0 million. The 2015 Credit Agreement is secured by substantially all personal property assets of the Company and any domestic subsidiary guarantors. The 2015 Credit Agreement includes certain definitions, terms and reporting requirements and includes the following additional provisions: ● The maturity date for the 2015 Credit Facility is April 28, 2020; ● The Term Loan will be repaid in installments of approximately $2.7 million per quarter starting on June 30, 2015, with the remaining balance due at maturity; ● The interest rates for borrowings under the 2015 Revolver and the Term Loan are the Base Rate plus the Applicable Margin or LIBOR plus the Applicable Margin, with a fee payable by the Company on unused but committed portions of the 2015 Revolver; ● The 2015 Revolver includes a sub-limit up to $10.0 million for same day advances (“Swing Line”) which shall bear interest based upon the Base Rate plus the Applicable Margin; ● Up to $10.0 million of the 2015 Revolver will be available as a sub facility for the issuance of standby letters of credit, which are subject to certain expiration dates; ● The financial covenants include requirements as to a consolidated total leverage ratio and a consolidated fixed charge coverage ratio, and other covenants include limitations and restrictions concerning permitted acquisitions, investments, sales of assets, liens on assets, dividends and other payments; and ● Customary prepayment provisions, representations, warranties and covenants, and events of default. At March 27, 2016, the Company had $67.0 million outstanding under the Term Loan under the LIBOR-based option, and borrowings outstanding under the 2015 Revolver of (i) $169.0 million under the LIBOR-based option and (ii) $6.2 million under the Prime Rate-based option. The interest rate for borrowings at March 27, 2016 was the Prime Rate plus 1.00% (or 4.50%), or LIBOR plus 2.00% (or 2.50%). At December 31, 2015, the Company had $67.0 million outstanding under the Term Loan under the LIBOR-based option, and borrowings outstanding under the 2015 Revolver of (i) $133.0 million under the LIBOR-based option and (ii) $4.5 million under the Prime Rate-based option. The interest rate for borrowings at December 31, 2015 was the Prime Rate plus 1.00% (or 4.50%), or LIBOR plus 2.00% (or 2.4375%). The fee payable on committed but unused portions of the 2015 Revolver was 0.25% for both of these periods. Pursuant to the 2015 Credit Agreement, the financial covenants include: (a) a maximum consolidated total leverage ratio, measured on a quarter-end basis, not to exceed 3.00:1.00 for the 12-month period ending on such quarter-end; and (b) a required minimum consolidated fixed charge coverage ratio, measured on a quarter-end basis, of at least 1.50:1.00 for the 12-month period ending on such quarter-end. The consolidated total leverage ratio is the ratio for any period of consolidated total indebtedness (as measured as of the second day following the end of the immediately preceding fiscal quarter) to consolidated adjusted earnings before interest, taxes, depreciation and amortization (“EBITDA”). Consolidated total indebtedness for any period is the sum of: (i) total debt outstanding under the 2015 Revolver and the Term Loan; (ii) capital leases and letters of credit outstanding; and (iii) deferred payment obligations. The consolidated fixed charge coverage ratio for any period is the ratio of consolidated EBITDA less restricted payments, taxes paid and capital expenditures as defined under the 2015 Credit Agreement to consolidated fixed charges. Consolidated fixed charges for any period is the sum of interest expense and scheduled principal payments on outstanding indebtedness under the Term Loan. As of and for the March 27, 2016 reporting date, the Company was in compliance with both of these financial debt covenants as required under the terms of the 2015 Credit Agreement. The required maximum consolidated total leverage ratio and the minimum consolidated fixed charge coverage ratio compared to the actual amounts as of March 27, 2016 and for the fiscal period then ended are as follows: Required Actual Consolidated total leverage ratio (12-month period) 3.00 2.00 Consolidated fixed charge coverage ratio (12-month period) 1.50 4.82 Interest paid for the first quarter of 2016 and 2015 was $1.3 million and $0.8 million, respectively. |
Note 10 - Fair Value Measuremen
Note 10 - Fair Value Measurements | 3 Months Ended |
Mar. 27, 2016 | |
Notes to Financial Statements | |
Fair Value Disclosures [Text Block] | 10 . FAIR VALUE MEASUREMENTS The carrying amounts of cash and cash equivalents, trade receivables, and accounts payable approximated fair value as of March 27, 2016 and December 31, 2015 because of the relatively short maturities of these financial instruments. The carrying amount of debt approximated fair value as of March 27, 2016 and December 31, 2015 based upon terms and conditions available to the Company at those dates in comparison to the terms and conditions of its outstanding debt. |
Note 11 - Income Taxes
Note 11 - Income Taxes | 3 Months Ended |
Mar. 27, 2016 | |
Notes to Financial Statements | |
Income Tax Disclosure [Text Block] | 11. INCOME TAXES The Company recorded income taxes at an estimated effective rate of 36.6% in the first quarter of 2016. For the comparable 2015 period, the estimated effective tax rate was 38.0%. The Company had various state net operating loss carry forwards (“NOLs”) of approximately $0.7 million at December 31, 2015, of which approximately $0.6 million were remaining to be utilized as of March 27, 2016. The Company estimates that it will utilize a majority of the remaining state NOLs by the end of 2016. In the first three months of 2016 and 2015, the Company realized approximately $0.9 million and $1.2 million of excess tax benefits on stock-based compensation, which had not been recorded as deferred tax assets at December 31, 2015 and 2014. These tax benefits were recorded to shareholders’ equity upon realization in 2016 and 2015. The Company paid income taxes of $0.1 million and $1.7 million in the first quarter of 2016 and 2015, respectively. Due to the timing of tax payments, the Company paid an additional $5.7 million in income taxes in April 2016 (the beginning of the Company’s 2016 second fiscal quarter) and $2.0 million in April 2015 (the beginning of the Company’s 2015 second fiscal quarter). |
Note 12 - Segment Information
Note 12 - Segment Information | 3 Months Ended |
Mar. 27, 2016 | |
Notes to Financial Statements | |
Segment Reporting Disclosure [Text Block] | 1 2 SEGMENT INFORMATION The Company has determined that its reportable segments are those based on its method of internal reporting, which segregates its businesses by product category and production/distribution process. A description of the Company’s reportable segments is as follows: Manufacturing Distribution The tables below present unaudited information about the sales and operating income of those segments. First Quarter Ended March 27, 2016 (thousands) Manufacturing Distribution Total Net outside sales $ 226,949 $ 51,688 $ 278,637 Intersegment sales 5,055 687 5,742 Total sales 232,004 52,375 284,379 Operating income 26,158 3,602 29,760 First Quarter Ended March 29, 2015 (thousands) Manufacturing Distribution Total Net outside sales $ 170,347 $ 53,041 $ 223,388 Intersegment sales 4,503 801 5,304 Total sales 174,850 53,842 228,692 Operating income 18,321 3,293 21,614 The table below presents a reconciliation of segment operating income to consolidated operating income: First Quarter Ended Mar. 27, Mar. 29, (thousands) 2016 2015 Operating income for reportable segments $ 29,760 $ 21,614 Unallocated corporate expenses (6,378 ) (4,392 ) Amortization of intangible assets (2,768 ) (1,659 ) Consolidated operating income $ 20,614 $ 15,563 Unallocated corporate expenses include corporate general and administrative expenses comprised of wages, insurance, taxes, supplies, travel and entertainment, professional fees and other. |
Note 13 - Stock Repurchase Prog
Note 13 - Stock Repurchase Program | 3 Months Ended |
Mar. 27, 2016 | |
Notes to Financial Statements | |
Treasury Stock [Text Block] | 1 3 . STOCK REPURCHASE PROGRAM S In February 2013, the Board approved a stock repurchase program which was subsequently expanded in February 2014 and February 2015 (the “2013 Repurchase Plan”). Repurchases of the Company’s common stock made under the 2013 Repurchase Plan for the years ended December 2015, 2014 and 2013 and during the first quarter of 2016 are as follows: Shares Total Cost Average Price Year Repurchased (in thousands) Per Share 2013 610,995 $ 6,078 $ 9.95 2014 517,125 13,928 26.93 2015 618,557 22,637 36.60 2016 70,636 2,865 40.56 Total 1,817,313 $ 45,508 $ 25.04 In January 2016, the Company fully utilized the authorization under the 2013 Repurchase Plan and announced that the Board approved a new stock repurchase program that authorizes the repurchase of up to $50 million of the Company’s common stock over a 24-month period (the “2016 Repurchase Plan”). There were no shares repurchased under the 2016 Repurchase Plan in the first quarter of 2016. Common Stock The Company’s common stock does not have a stated par value. As a result, repurchases of common stock have been reflected, using an average cost method, as a reduction of common stock, additional paid-in-capital, and retained earnings on the Company’s condensed consolidated statements of financial position. |
Note 14 - Related Party Transac
Note 14 - Related Party Transaction | 3 Months Ended |
Mar. 27, 2016 | |
Notes to Financial Statements | |
Related Party Transactions Disclosure [Text Block] | 1 4 . RELATED PARTY TRANSACTIONS In the first quarter of 2016, the Company entered into transactions with companies affiliated with two of its independent Board members. The Company purchased approximately $0.1 million of corrugated packaging materials from Welch Packaging Group, an independently owned company established by M. Scott Welch who serves as the President and CEO. In addition, in the first quarter of 2016, the Company sold approximately $0.4 million of various fiberglass and plastic components and wood products to Utilimaster Corporation, a subsidiary of Spartan Motors, Inc. John A. Forbes serves as the President of Utilimaster. |
Significant Accounting Policies
Significant Accounting Policies (Policies) | 3 Months Ended |
Mar. 27, 2016 | |
Accounting Policies [Abstract] | |
New Accounting Pronouncements, Policy [Policy Text Block] | Revenue Recognition In May 2014, the Financial Accounting Standards Board (“FASB”) issued new accounting guidance which specifies how and when to recognize revenue as well as providing informative, relevant disclosures. In August 2015, the FASB deferred the effective date of this standard by one year, which would become effective for fiscal years beginning after December 15, 2017. The Company is currently evaluating both the effect of adopting this new accounting guidance and determining the appropriate method of transition it will use to apply the new standard. It has not yet determined the impact, if any, that the implementation of this guidance will have on its condensed consolidated financial statements. Debt Issuance Costs In April 2015, the FASB issued guidance that requires that debt issuance costs be presented in the statement of financial position as a reduction in the carrying amount of debt, consistent with the presentation of debt issuance discounts. The Company adopted this new guidance, on a retrospective basis, in the first quarter of 2016 as required. Total assets and total liabilities on the Company’s condensed consolidated statement of financial position as of December 31, 2015 were reduced by the reclassification of $0.8 million of deferred financing costs associated with the Term Loan (as defined herein) to the long-term debt, less current maturities, net line on the condensed consolidated statement of financial position. See Note 3 for a description of the impact of the adoption of this guidance on the Company’s condensed consolidated statements of financial position for the periods presented. Income Taxes In November 2015, the FASB issued new accounting guidance that simplifies the presentation of deferred income taxes. Under the new guidance, deferred tax assets and liabilities are required to be classified, on a net basis, as noncurrent on the condensed consolidated statement of financial position. The guidance is effective for financial statements issued for annual and interim periods beginning after December 15, 2016 and early adoption is permitted. During the first quarter of 2016, the Company elected to adopt this guidance, thus reclassifying current deferred tax assets to noncurrent, net of deferred tax liabilities, on the condensed consolidated statements of financial position. The prior year reporting period was retrospectively adjusted. Current assets on the Company’s condensed consolidated statement of financial position as of December 31, 2015 were reduced by the reclassification of $5.8 million of current deferred tax assets to long-term assets. Total assets and total liabilities on the Company’s condensed consolidated statement of financial position as of December 31, 2015 were reduced by the reclassification of $3.8 million of long-term deferred tax liabilities to long-term deferred tax assets. The adoption of this guidance had no impact on the Company’s condensed consolidated statements of income. Leases In February 2016, the FASB issued new accounting guidance that will require that an entity recognize lease assets and lease liabilities on its balance sheet for leases in excess of one year that were previously classified as operating leases under U.S. GAAP. The guidance also requires companies to disclose in the footnotes to the financial statements information about the amount, timing, and uncertainty for the payments made for the lease agreements. The guidance is effective for financial statements issued for annual and interim periods beginning after December 15, 2018 on a retrospective basis. Early adoption is permitted. The Company is currently evaluating the effect of adopting this new accounting guidance and has not yet determined the impact that the implementation of this guidance will have on its condensed consolidated financial statements. Stock Compensation In March 2016, the FASB issued new accounting guidance for share-based payments, which simplifies (i) the income tax consequences related to exercised or vested share-based payment awards; (ii) the classification of awards as assets or liabilities; and (iii) the classification in the condensed consolidated statements of cash flows. This guidance is effective for financial statements issued for annual and interim periods beginning after December 15, 2016 and early adoption is permitted. The Company is currently evaluating the effect of adopting this new accounting guidance and has not yet determined the impact, if any, that the implementation of this guidance will have on its condensed consolidated financial statements. |
Note 3 - Deferred Financing_ 20
Note 3 - Deferred Financing/ Debt Issuance Costs (Tables) | 3 Months Ended |
Mar. 27, 2016 | |
Notes Tables | |
Schedule of New Accounting Pronouncements and Changes in Accounting Principles [Table Text Block] | Mar. 27, Dec. 31, (thousands) 2016 2015 Total long-term debt $ 242,177 $ 204,484 Less: deferred financing costs related to Term Loan (655 ) (823 ) Total long-term debt, net of deferred financing costs 241,522 203,661 Less: current maturities of long-term debt (10,714 ) (10,714 ) Total long-term debt, less current maturities, net $ 230,808 $ 192,947 |
Schedule of Debt Issuance Costs, Net [Table Text Block] | Mar. 27, Dec. 31, (thousands) 2016 2015 Total deferred financing costs $ 2,369 $ 2,513 Less: deferred financing costs related to Term Loan (655 ) (823 ) Deferred financing costs, net $ 1,714 $ 1,690 |
Note 4 - Inventories (Tables)
Note 4 - Inventories (Tables) | 3 Months Ended |
Mar. 27, 2016 | |
Notes Tables | |
Schedule of Inventory, Current [Table Text Block] | (thousands) Mar. 27, 2016 Dec. 31, 2015 Raw materials $ 58,965 $ 52,601 Work in process 5,672 5,529 Finished goods 9,568 10,450 Less: reserve for inventory obsolescence (2,227 ) (1,897 ) Total manufactured goods, net 71,978 66,683 Materials purchased for resale (distribution products) 29,872 24,406 Less: reserve for inventory obsolescence (1,770 ) (1,611 ) Total materials purchased for resale (distribution products), net 28,102 22,795 Total inventories $ 100,080 $ 89,478 |
Note 5 - Goodwill and Intangi22
Note 5 - Goodwill and Intangible Assets (Tables) | 3 Months Ended |
Mar. 27, 2016 | |
Notes Tables | |
Finite-Lived and Indefinite-Lived Intangible Assets Acquired as Part of Business Combination [Table Text Block] | (thousands) Customer Relationships Non-Compete Agreements Trademarks Total Other Intangible Assets Goodwill Total Intangible Assets Parkland Plastics, Inc. $ 7,500 $ 800 $ 2,500 $ 10,800 $ 5,762 $ 16,562 The Progressive Group 3,840 410 1,280 5,530 2,951 8,481 |
Schedule of Goodwill [Table Text Block] | (thousands) Manufacturing Distribution Total Balance - December 31, 2015 $ 62,285 $ 6,321 $ 68,606 Acquisitions 5,762 2,951 8,713 Other 169 - 169 Balance - March 27, 2016 $ 68,216 $ 9,272 $ 77,488 |
Schedule of Intangible Assets by Major Class [Table Text Block] | (thousands) Mar. 27, 2016 Weighted Average Useful Life (years) Dec. 31, 2015 Weighted Average Useful Life (years) Customer relationships $ 102,329 10.3 $ 91,164 10.4 Non-compete agreements 10,228 3.5 9,012 3.4 Trademarks 29,267 25,487 141,824 125,663 Less: accumulated amortization (21,672 ) (18,904 ) Other intangible assets, net $ 120,152 $ 106,759 |
Schedule of Intangible Assets by Business Segment [Table Text Block] | (thousands) Manufacturing Distribution Total Balance - December 31, 2015 $ 95,359 $ 11,400 $ 106,759 Acquisitions 10,800 5,530 16,330 Amortization (2,316 ) (452 ) (2,768 ) Other (169 ) - (169 ) Balance - March 27, 2016 $ 103,674 $ 16,478 $ 120,152 |
Note 6 - Acquisitions (Tables)
Note 6 - Acquisitions (Tables) | 3 Months Ended |
Mar. 27, 2016 | |
North American [Member] | |
Notes Tables | |
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block] | (thousands) Trade receivables $ 8,924 Inventories 19,189 Property, plant and equipment 5,959 Prepaid expenses 139 Accounts payable and accrued liabilities (8,209 ) Intangible assets 36,185 Goodwill 17,463 Total net assets acquired $ 79,650 |
SCI [Member] | |
Notes Tables | |
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block] | (thousands) Trade receivables $ 1,407 Inventories 482 Property, plant and equipment 750 Prepaid expenses 5 Accounts payable and accrued liabilities (734 ) Intangible assets 9,535 Goodwill 8,596 Total net assets acquired $ 20,041 |
Better Way Products [Member] | |
Notes Tables | |
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block] | (thousands) Trade receivables $ 4,901 Inventories 1,829 Property, plant and equipment 3,907 Prepaid expenses 80 Accounts payable and accrued liabilities (1,349 ) Intangible assets 20,030 Goodwill 11,087 Total net assets acquired $ 40,485 |
The Progressive Group [Member] | |
Notes Tables | |
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block] | (thousands) Trade receivables $ 1,099 Inventories 3,659 Property, plant and equipment 100 Prepaid expenses 61 Accounts payable and accrued liabilities (2,388 ) Intangible assets 5,530 Goodwill 2,951 Total net assets acquired $ 11,012 |
Parkland Plastics Inc. [Member] | |
Notes Tables | |
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block] | (thousands) Trade receivables $ 2,984 Inventories 5,280 Property, plant and equipment 2,550 Prepaid expenses 96 Accounts payable and accrued liabilities (2,100 ) Intangible assets 10,800 Goodwill 5,762 Total net assets acquired $ 25,372 |
Business Acquisition, Pro Forma Information [Table Text Block] | First Quarter Ended Mar. 27, Mar. 29, (thousands except per share data) 2016 2015 Revenue $ 288,172 $ 297,068 Net income 13,039 12,999 Basic net income per common share 0.87 0.85 Diluted net income per common share 0.86 0.84 |
Note 8 - Net Income Per Commo24
Note 8 - Net Income Per Common Share (Tables) | 3 Months Ended |
Mar. 27, 2016 | |
Notes Tables | |
Schedule of Earnings Per Share, Basic and Diluted [Table Text Block] | Mar. 27, Mar. 29, (thousands except per share data) 2016 2015 Net income for basic and diluted per share calculation $ 12,033 $ 9,150 Weighted average common shares outstanding - basic 14,948 15,327 Effect of potentially dilutive securities 182 150 Weighted average common shares outstanding - diluted 15,130 15,477 Basic net income per common share $ 0.81 $ 0.60 Diluted net income per common share $ 0.80 $ 0.59 |
Note 9 - Debt (Tables)
Note 9 - Debt (Tables) | 3 Months Ended |
Mar. 27, 2016 | |
Notes Tables | |
Schedule of Long-term Debt Instruments [Table Text Block] | Mar. 27, Dec. 31, (thousands) 2016 2015 Long-term debt: Revolver $ 175,213 $ 137,520 Term loan 66,964 66,964 Total long-term debt 242,177 204,484 Less: current maturities of long-term debt (10,714 ) (10,714 ) Less: deferred financing costs related to Term Loan (655 ) (823 ) Total long-term debt, less current maturities, net $ 230,808 $ 192,947 |
Schedule of Required Financial Covenants Compared to Actual Amounts [Table Text Block] | Required Actual Consolidated total leverage ratio (12-month period) 3.00 2.00 Consolidated fixed charge coverage ratio (12-month period) 1.50 4.82 |
Note 12 - Segment Information (
Note 12 - Segment Information (Tables) | 3 Months Ended |
Mar. 27, 2016 | |
Notes Tables | |
Schedule of Segment Reporting Information, by Segment [Table Text Block] | (thousands) Manufacturing Distribution Total Net outside sales $ 226,949 $ 51,688 $ 278,637 Intersegment sales 5,055 687 5,742 Total sales 232,004 52,375 284,379 Operating income 26,158 3,602 29,760 (thousands) Manufacturing Distribution Total Net outside sales $ 170,347 $ 53,041 $ 223,388 Intersegment sales 4,503 801 5,304 Total sales 174,850 53,842 228,692 Operating income 18,321 3,293 21,614 |
Reconciliation of Other Significant Reconciling Items from Segments to Consolidated [Table Text Block] | First Quarter Ended Mar. 27, Mar. 29, (thousands) 2016 2015 Operating income for reportable segments $ 29,760 $ 21,614 Unallocated corporate expenses (6,378 ) (4,392 ) Amortization of intangible assets (2,768 ) (1,659 ) Consolidated operating income $ 20,614 $ 15,563 |
Note 13 - Stock Repurchase Pr27
Note 13 - Stock Repurchase Program (Tables) | 3 Months Ended |
Mar. 27, 2016 | |
Notes Tables | |
Schedule of Shares Repurchased [Table Text Block] | Shares Total Cost Average Price Year Repurchased (in thousands) Per Share 2013 610,995 $ 6,078 $ 9.95 2014 517,125 13,928 26.93 2015 618,557 22,637 36.60 2016 70,636 2,865 40.56 Total 1,817,313 $ 45,508 $ 25.04 |
Note 1 - Basis of Presentation
Note 1 - Basis of Presentation (Details Textual) | May. 29, 2015 |
Stock Split To [Member] | |
Stockholders' Equity Note, Stock Split, Conversion Ratio | 3 |
Stock Split From [Member] | |
Stockholders' Equity Note, Stock Split, Conversion Ratio | 2 |
Note 2 - Recently Issued Acco29
Note 2 - Recently Issued Accounting Pronouncements (Details Textual) - December 31, 2015 [Member] $ in Millions | 3 Months Ended |
Mar. 27, 2016USD ($) | |
Reclassification from Deferred Financing Costs to Long-term Debt [Member] | |
Prior Period Reclassification Adjustment | $ 0.8 |
Reclassification from Current Deferred Tax Assets to Long-term Assets [Member] | |
Prior Period Reclassification Adjustment | 5.8 |
Reclassification from Long-term Deferred Tax Liabilities to Long-term Deferred Tax Assets [Member] | |
Prior Period Reclassification Adjustment | $ 3.8 |
Note 3 - Deferred Financing_ 30
Note 3 - Deferred Financing/ Debt Issuance Costs (Details Textual) - USD ($) $ in Thousands | Mar. 27, 2016 | Dec. 31, 2015 |
Term Loan [Member] | ||
Long-term Debt | $ 67,000 | $ 67,000 |
Debt Outstanding, Percent | 28.00% | 33.00% |
Long-term Debt | $ 241,522 | $ 203,661 |
Unamortized Debt Issuance Expense | $ 2,400 | $ 2,500 |
Note 3 - Effect of Accounting S
Note 3 - Effect of Accounting Standards Update (Details) - USD ($) $ in Thousands | Mar. 27, 2016 | Dec. 31, 2015 | |
Long-term Debt, Gross, Including Revolving Line of Credit, Net [Member] | |||
Total long-term debt | $ 242,177 | $ 204,484 | |
Term Loan [Member] | |||
Total long-term debt | 66,964 | 66,964 | |
Deferred financing costs, term loan | (655) | (823) | |
Long-term Debt | 67,000 | 67,000 | |
Deferred financing costs, term loan | (2,369) | (2,513) | |
Long-term Debt | 241,522 | 203,661 | |
Less: current maturities of long-term debt | (10,714) | (10,714) | |
Total long-term debt, less current maturities, net | [1] | $ 230,808 | $ 192,947 |
[1] | Excludes unamortized deferred financing costs associated with the Term Loan (in thousands) of $655 and $823 at March 27, 2016 and December 31, 2015, respectively. |
Note 3 - Deferred Financing Cos
Note 3 - Deferred Financing Costs (Details) - USD ($) $ in Thousands | Mar. 27, 2016 | Dec. 31, 2015 |
Term Loan [Member] | ||
Total deferred financing costs | $ 655 | $ 823 |
Deferred financing costs, term loan | (655) | (823) |
Total deferred financing costs | 2,369 | 2,513 |
Deferred financing costs, term loan | (2,369) | (2,513) |
Deferred financing costs, net | $ 1,714 | $ 1,690 |
Note 4 - Inventories - Inventor
Note 4 - Inventories - Inventories (Details) - USD ($) $ in Thousands | Mar. 27, 2016 | Dec. 31, 2015 |
Manufactured Goods [Member] | ||
Less: reserve for inventory obsolescence | $ (2,227) | $ (1,897) |
Distributed Goods [Member] | ||
Less: reserve for inventory obsolescence | (1,770) | (1,611) |
Raw materials | 58,965 | 52,601 |
Work in process | 5,672 | 5,529 |
Finished goods | 9,568 | 10,450 |
Total manufactured goods, net | 71,978 | 66,683 |
Materials purchased for resale (distribution products) | 29,872 | 24,406 |
Total materials purchased for resale (distribution products), net | 28,102 | 22,795 |
Total inventories | $ 100,080 | $ 89,478 |
Note 5 - Goodwill and Intangi34
Note 5 - Goodwill and Intangible Assets (Details Textual) - USD ($) | 3 Months Ended | 12 Months Ended | |
Mar. 27, 2016 | Mar. 29, 2015 | Dec. 31, 2015 | |
The Progressive Group [Member] | Noncompete Agreements [Member] | Minimum [Member] | |||
Finite-Lived Intangible Asset, Useful Life | 5 years | ||
The Progressive Group [Member] | Customer Relationships [Member] | Maximum [Member] | |||
Finite-Lived Intangible Asset, Useful Life | 10 years | ||
Parkland Plastics Inc. [Member] | Noncompete Agreements [Member] | Minimum [Member] | |||
Finite-Lived Intangible Asset, Useful Life | 5 years | ||
Parkland Plastics Inc. [Member] | Customer Relationships [Member] | Maximum [Member] | |||
Finite-Lived Intangible Asset, Useful Life | 10 years | ||
Noncompete Agreements [Member] | |||
Finite-Lived Intangible Asset, Useful Life | 3 years 182 days | 3 years 146 days | |
Customer Relationships [Member] | |||
Finite-Lived Intangible Asset, Useful Life | 10 years 109 days | 10 years 146 days | |
Trademarks [Member] | |||
Intangible Assets, Net (Excluding Goodwill) | $ 29,300,000 | ||
Customer Relationships and Noncompete Agreements [Member] | Minimum [Member] | |||
Finite-Lived Intangible Asset, Useful Life | 2 years | ||
Customer Relationships and Noncompete Agreements [Member] | Maximum [Member] | |||
Finite-Lived Intangible Asset, Useful Life | 19 years | ||
Customer Relationships and Noncompete Agreements [Member] | |||
Intangible Assets, Net (Excluding Goodwill) | $ 90,900,000 | ||
Goodwill and Intangible Asset Impairment | 0 | $ 0 | |
Intangible Assets, Net (Excluding Goodwill) | 120,152,000 | $ 106,759,000 | |
Amortization of Intangible Assets | $ 2,768,000 | $ 1,659,000 |
Note 5 - Intangible Assets (Det
Note 5 - Intangible Assets (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 27, 2016 | Feb. 29, 2016 | Dec. 31, 2015 | |
Parkland Plastics Inc. [Member] | Customer Relationships [Member] | |||
Finite-lived intangible assets acquired | $ 7,500 | ||
Parkland Plastics Inc. [Member] | Noncompete Agreements [Member] | |||
Finite-lived intangible assets acquired | 800 | ||
Parkland Plastics Inc. [Member] | Trademarks [Member] | |||
Indefinite-lived intangible assets acquired | 2,500 | ||
Parkland Plastics Inc. [Member] | |||
Intangible assets excluding goodwill | 10,800 | ||
Goodwill | 5,762 | $ 5,762 | |
Total intangible Assets and Goodwill | 16,562 | ||
The Progressive Group [Member] | Customer Relationships [Member] | |||
Finite-lived intangible assets acquired | 3,840 | ||
The Progressive Group [Member] | Noncompete Agreements [Member] | |||
Finite-lived intangible assets acquired | 410 | ||
The Progressive Group [Member] | Trademarks [Member] | |||
Indefinite-lived intangible assets acquired | 1,280 | ||
The Progressive Group [Member] | |||
Intangible assets excluding goodwill | 5,530 | ||
Goodwill | 2,951 | ||
Total intangible Assets and Goodwill | 8,481 | ||
Intangible assets excluding goodwill | 141,824 | $ 125,663 | |
Goodwill | $ 77,488 | $ 68,606 |
Note 5 - Carrying Amount of Goo
Note 5 - Carrying Amount of Goodwill by Segment (Details) $ in Thousands | 3 Months Ended |
Mar. 27, 2016USD ($) | |
Manufacturing [Member] | |
Balance | $ 62,285 |
Acquisitions | 5,762 |
Other | 169 |
Balance | 68,216 |
Distribution [Member] | |
Balance | 6,321 |
Acquisitions | $ 2,951 |
Other | |
Balance | $ 9,272 |
Balance | 68,606 |
Acquisitions | 8,713 |
Other | 169 |
Balance | $ 77,488 |
Note 5 - Other Intangible Asset
Note 5 - Other Intangible Assets, Net, by Major Class (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended |
Mar. 27, 2016 | Dec. 31, 2015 | |
Customer Relationships [Member] | ||
Other finite-lived intangible assets, gross | $ 102,329 | $ 91,164 |
Finite-Lived Intangible Asset, Useful Life | 10 years 109 days | 10 years 146 days |
Noncompete Agreements [Member] | ||
Other finite-lived intangible assets, gross | $ 10,228 | $ 9,012 |
Finite-Lived Intangible Asset, Useful Life | 3 years 182 days | 3 years 146 days |
Trademarks [Member] | ||
Other indefinite-lived intangible assets, gross | $ 29,267 | $ 25,487 |
Intangible assets excluding goodwill | 141,824 | 125,663 |
Less: accumulated amortization | (21,672) | (18,904) |
Intangible Assets, Net (Excluding Goodwill) | $ 120,152 | $ 106,759 |
Note 5 - Other Intangible Ass38
Note 5 - Other Intangible Assets by Segment (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 27, 2016 | Mar. 29, 2015 | |
Manufacturing [Member] | ||
Balance | $ 95,359 | |
Acquisitions | 10,800 | |
Amortization | (2,316) | |
Other | (169) | |
Balance | 103,674 | |
Distribution [Member] | ||
Balance | 11,400 | |
Acquisitions | 5,530 | |
Amortization | $ (452) | |
Other | ||
Balance | $ 16,478 | |
Balance | 106,759 | |
Acquisitions | 16,330 | |
Amortization | (2,768) | $ (1,659) |
Other | (169) | |
Balance | $ 120,152 |
Note 6 - Acquisitions (Details
Note 6 - Acquisitions (Details Textual) $ in Thousands | 3 Months Ended | 12 Months Ended | |||||
Mar. 27, 2016USD ($) | Mar. 29, 2015USD ($) | Dec. 31, 2015 | Feb. 29, 2016USD ($) | Sep. 27, 2015USD ($) | May. 31, 2015USD ($) | Feb. 28, 2015USD ($) | |
Acquired Entities [Member] | |||||||
Revenues | $ 3,800 | $ 6,500 | |||||
Operating Income (Loss) | 400 | $ 800 | |||||
Parkland Plastics Inc. [Member] | |||||||
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net | $ 25,372 | ||||||
The Progressive Group [Member] | |||||||
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net | $ 11,012 | ||||||
Number of Facilities | 6 | ||||||
Better Way Products [Member] | |||||||
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net | $ 40,485 | ||||||
SCI [Member] | |||||||
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net | $ 20,041 | ||||||
North American [Member] | |||||||
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net | $ 79,650 | ||||||
Number of Businesses Acquired | 2 | 1 | 3 | ||||
Operating Income (Loss) | $ 20,614 | $ 15,563 | |||||
Business Acquisition, Pro Forma Amortization Expense | $ 200 | $ 1,400 |
Note 6 - Acquisitions - Parklan
Note 6 - Acquisitions - Parkland - Fair Value of Assets Acquired, Summary (Details) - USD ($) $ in Thousands | Mar. 27, 2016 | Feb. 29, 2016 | Dec. 31, 2015 |
Parkland Plastics Inc. [Member] | |||
Trade receivables | $ 2,984 | ||
Inventories | 5,280 | ||
Property, plant and equipment | 2,550 | ||
Prepaid expenses | 96 | ||
Accounts payable and accrued liabilities | (2,100) | ||
Intangible assets | 10,800 | ||
Goodwill | $ 5,762 | 5,762 | |
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net | $ 25,372 | ||
Goodwill | $ 77,488 | $ 68,606 |
Note 6 - Acquisitions - Progres
Note 6 - Acquisitions - Progressive - Fair Value of Assets Acquired, Summary (Details) - USD ($) $ in Thousands | Mar. 27, 2016 | Dec. 31, 2015 |
The Progressive Group [Member] | ||
Trade receivables | $ 1,099 | |
Inventories | 3,659 | |
Property, plant and equipment | 100 | |
Prepaid expenses | 61 | |
Accounts payable and accrued liabilities | (2,388) | |
Intangible assets | 5,530 | |
Goodwill | 2,951 | |
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net | 11,012 | |
Goodwill | $ 77,488 | $ 68,606 |
Note 6 - Acquisitions - Better
Note 6 - Acquisitions - Better Way - Fair Value of Assets Acquired, Summary (Details) - USD ($) $ in Thousands | Mar. 27, 2016 | Dec. 31, 2015 | Feb. 28, 2015 |
Better Way Products [Member] | |||
Trade receivables | $ 4,901 | ||
Inventories | 1,829 | ||
Property, plant and equipment | 3,907 | ||
Prepaid expenses | 80 | ||
Accounts payable and accrued liabilities | (1,349) | ||
Intangible assets | 20,030 | ||
Goodwill | 11,087 | ||
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net | $ 40,485 | ||
Goodwill | $ 77,488 | $ 68,606 |
Note 6 - Acquisitions - SCI - F
Note 6 - Acquisitions - SCI - Fair Value of Assets Acquired, Summary (Details) - USD ($) $ in Thousands | Mar. 27, 2016 | Dec. 31, 2015 | May. 31, 2015 |
SCI [Member] | |||
Trade receivables | $ 1,407 | ||
Inventories | 482 | ||
Property, plant and equipment | 750 | ||
Prepaid expenses | 5 | ||
Accounts payable and accrued liabilities | (734) | ||
Intangible assets | 9,535 | ||
Goodwill | 8,596 | ||
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net | $ 20,041 | ||
Goodwill | $ 77,488 | $ 68,606 |
Note 6 - Acquisitions - North A
Note 6 - Acquisitions - North American - Fair Value of Assets Acquired, Summary (Details) - USD ($) $ in Thousands | Mar. 27, 2016 | Dec. 31, 2015 | Sep. 27, 2015 |
North American [Member] | |||
Trade receivables | $ 8,924 | ||
Inventories | 19,189 | ||
Property, plant and equipment | 5,959 | ||
Prepaid expenses | 139 | ||
Accounts payable and accrued liabilities | (8,209) | ||
Intangible assets | 36,185 | ||
Goodwill | 17,463 | ||
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net | $ 79,650 | ||
Goodwill | $ 77,488 | $ 68,606 |
Note 6 - Acquisitions - Pro For
Note 6 - Acquisitions - Pro Forma Information Related to Acquisitions (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | |
Mar. 27, 2016 | Mar. 29, 2015 | |
Revenue | $ 288,172 | $ 297,068 |
Net income | $ 13,039 | $ 12,999 |
Basic net income per common share (in dollars per share) | $ 0.87 | $ 0.85 |
Diluted net income per common share (in dollars per share) | $ 0.86 | $ 0.84 |
Note 7 - Stock-based Compensa46
Note 7 - Stock-based Compensation (Details Textual) - USD ($) $ in Millions | Mar. 02, 2016 | Feb. 23, 2016 | Oct. 12, 2015 | Oct. 08, 2015 | Aug. 13, 2015 | May. 19, 2015 | Apr. 01, 2015 | Mar. 30, 2015 | Feb. 16, 2015 | Mar. 27, 2016 | Mar. 29, 2015 |
Restricted Stock Units (RSUs) [Member] | |||||||||||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Grants in Period | 22,000 | 22,000 | |||||||||
Allocated Share-based Compensation Expense | $ 1.5 | $ 1 | |||||||||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Grants in Period | 3,500 | 133,187 | 3,000 | 2,250 | 447 | 12,064 | 300 | 127,629 | |||
Employee Service Share-based Compensation, Nonvested Awards, Compensation Cost Not yet Recognized | $ 10.8 | ||||||||||
Employee Service Share-based Compensation, Nonvested Awards, Compensation Cost Not yet Recognized, Period for Recognition | 1 year 246 days |
Note 8 - Net Income Per Commo47
Note 8 - Net Income Per Common Share (Details Textual) | May. 29, 2015 |
Stock Split From [Member] | |
Stockholders' Equity Note, Stock Split, Conversion Ratio | 2 |
Stock Split To [Member] | |
Stockholders' Equity Note, Stock Split, Conversion Ratio | 3 |
Note 8 - Earnings Per Common Sh
Note 8 - Earnings Per Common Share (Details) - USD ($) $ / shares in Units, shares in Thousands, $ in Thousands | 3 Months Ended | ||
Mar. 27, 2016 | Mar. 29, 2015 | ||
Net income | $ 12,033 | $ 9,150 | |
Weighted average common shares outstanding - basic (in shares) | 14,948 | 15,327 | [1] |
Effect of potentially dilutive securities (in shares) | 182 | 150 | |
Weighted average common shares outstanding - diluted (in shares) | 15,130 | 15,477 | [1] |
Basic net income per common share (in dollars per share) | $ 0.81 | $ 0.60 | [1] |
Diluted net income per common share (in dollars per share) | $ 0.80 | $ 0.59 | [1] |
[1] | Net income per common share and weighted average shares outstanding, on both a basic and diluted basis, reflect the impact of the three-for-two common stock split paid on May 29, 2015. |
Note 9 - Debt (Details Textual)
Note 9 - Debt (Details Textual) $ in Thousands | Apr. 28, 2015USD ($) | Mar. 27, 2016USD ($) | Mar. 29, 2015USD ($) | Dec. 31, 2015USD ($) | Aug. 31, 2015USD ($) |
Revolving Credit Facility [Member] | The Lenders [Member] | The 2015 Credit Facility [Member] | Same Day Advance Swing Line [Member] | |||||
Line of Credit Facility, Maximum Borrowing Capacity | $ 10,000 | ||||
Revolving Credit Facility [Member] | The Lenders [Member] | The 2015 Credit Facility [Member] | Sub Facility, Standby Letters of Credit [Member] | |||||
Line of Credit Facility, Maximum Borrowing Capacity | 10,000 | ||||
Revolving Credit Facility [Member] | The Lenders [Member] | The 2015 Credit Facility [Member] | London Interbank Offered Rate (LIBOR) [Member] | |||||
Long-term Line of Credit | $ 169,000 | $ 133,000 | |||
Revolving Credit Facility [Member] | The Lenders [Member] | The 2015 Credit Facility [Member] | Prime Rate [Member] | |||||
Long-term Line of Credit | $ 6,200 | $ 4,500 | |||
Revolving Credit Facility [Member] | The Lenders [Member] | The 2015 Credit Facility [Member] | |||||
Line of Credit Facility, Maximum Borrowing Capacity | 175,000 | $ 225,000 | |||
Revolving Credit Facility [Member] | London Interbank Offered Rate (LIBOR) [Member] | |||||
Debt Instrument, Basis Spread on Variable Rate | 2.00% | 2.00% | |||
Debt Instrument, Interest Rate, Effective Percentage | 2.50% | 2.4375% | |||
Revolving Credit Facility [Member] | Prime Rate [Member] | |||||
Debt Instrument, Basis Spread on Variable Rate | 1.00% | 1.00% | |||
Debt Instrument, Interest Rate, Effective Percentage | 4.50% | 4.50% | |||
Revolving Credit Facility [Member] | |||||
Line of Credit Facility, Unused Capacity, Commitment Fee Percentage | 0.25% | 0.25% | |||
The Lenders [Member] | The 2015 Credit Facility [Member] | Term Loan [Member] | London Interbank Offered Rate (LIBOR) [Member] | |||||
Long-term Debt | $ 67,000 | $ 67,000 | |||
The Lenders [Member] | The 2015 Credit Facility [Member] | Term Loan [Member] | |||||
Long-term Debt | 75,000 | ||||
Debt Instrument, Periodic Payment | 2,700 | ||||
The Lenders [Member] | The 2015 Credit Facility [Member] | Maximum [Member] | |||||
Consolidated Leverage Ratio | 3 | ||||
The Lenders [Member] | The 2015 Credit Facility [Member] | Minimum [Member] | |||||
Consolidated Fixed Charge Coverage Ratio | 1.5 | ||||
The Lenders [Member] | The 2015 Credit Facility [Member] | |||||
Debt Agreement, Maximum Borrowing Capacity | $ 250,000 | $ 300,000 | |||
Term Loan [Member] | |||||
Long-term Debt | $ 67,000 | 67,000 | |||
Long-term Debt | 241,522 | $ 203,661 | |||
Interest Paid | $ 1,300 | $ 800 |
Note 9 - Summary of Total Debt
Note 9 - Summary of Total Debt Outstanding (Details) - USD ($) $ in Thousands | Mar. 27, 2016 | Dec. 31, 2015 | |
Line of Credit [Member] | |||
Long-term debt: | |||
Total long-term debt | $ 175,213 | $ 137,520 | |
Term Loan [Member] | |||
Long-term debt: | |||
Total long-term debt | 66,964 | 66,964 | |
Deferred financing costs, term loan | (655) | (823) | |
Long-term Debt, Gross, Including Revolving Line of Credit, Net [Member] | |||
Long-term debt: | |||
Total long-term debt | 242,177 | 204,484 | |
Less: current maturities of long-term debt | (10,714) | (10,714) | |
Deferred financing costs, term loan | (2,369) | (2,513) | |
Total long-term debt, less current maturities, net | [1] | $ 230,808 | $ 192,947 |
[1] | Excludes unamortized deferred financing costs associated with the Term Loan (in thousands) of $655 and $823 at March 27, 2016 and December 31, 2015, respectively. |
Note 9 - Required Financial Cov
Note 9 - Required Financial Covenants Compared to Actual Amounts (Details) | 3 Months Ended |
Mar. 27, 2016 | |
Required [Member] | |
Consolidated Leverage Ratio | 3 |
Consolidated Fixed Charge Coverage Ratio | 1.5 |
Scenario, Actual [Member] | |
Consolidated Leverage Ratio | 2 |
Consolidated Fixed Charge Coverage Ratio | 4.82 |
Note 11 - Income Taxes (Details
Note 11 - Income Taxes (Details Textual) - USD ($) $ in Millions | 1 Months Ended | 3 Months Ended | |||
Apr. 30, 2016 | Apr. 30, 2015 | Mar. 27, 2016 | Mar. 29, 2015 | Dec. 31, 2015 | |
State and Local Jurisdiction [Member] | |||||
Operating Loss Carryforwards | $ 0.6 | $ 0.7 | |||
Subsequent Event [Member] | |||||
Income Taxes Paid | $ 5.7 | ||||
Effective Income Tax Rate Reconciliation, Percent | 36.60% | 38.00% | |||
Employee Service Share-based Compensation, Tax Benefit Realized from Exercise of Stock Options | $ 0.9 | $ 1.2 | |||
Income Taxes Paid | $ 2 | $ 0.1 | $ 1.7 |
Note 12 - Segment Information53
Note 12 - Segment Information (Details Textual) - Sales Revenue, Goods, Net [Member] - Product Concentration Risk [Member] | 3 Months Ended | |
Mar. 27, 2016 | Mar. 29, 2015 | |
Distribution [Member] | ||
Concentration Risk, Percentage | 19.00% | 24.00% |
Manufacturing [Member] | ||
Concentration Risk, Percentage | 81.00% | 76.00% |
Note 12 - Sales and Operating I
Note 12 - Sales and Operating Income of Segments (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 27, 2016 | Mar. 29, 2015 | |
Manufacturing [Member] | Intersegment Eliminations [Member] | ||
Sales | $ 5,055 | $ 4,503 |
Manufacturing [Member] | Operating Segments [Member] | ||
Sales | 232,004 | 174,850 |
Operating Income (Loss) | 26,158 | 18,321 |
Manufacturing [Member] | ||
Sales | 226,949 | 170,347 |
Distribution [Member] | Intersegment Eliminations [Member] | ||
Sales | 687 | 801 |
Distribution [Member] | Operating Segments [Member] | ||
Sales | 52,375 | 53,842 |
Operating Income (Loss) | 3,602 | 3,293 |
Distribution [Member] | ||
Sales | 51,688 | 53,041 |
Intersegment Eliminations [Member] | ||
Sales | 5,742 | 5,304 |
Operating Segments [Member] | ||
Sales | 284,379 | 228,692 |
Operating Income (Loss) | 29,760 | 21,614 |
Sales | 278,637 | 223,388 |
Operating Income (Loss) | $ 20,614 | $ 15,563 |
Note 12 - Reconciliation of Seg
Note 12 - Reconciliation of Segment Operating Income to Consolidated Operating Income (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 27, 2016 | Mar. 29, 2015 | |
Operating Segments [Member] | ||
Operating Income (Loss) | $ 29,760 | $ 21,614 |
Corporate, Non-Segment [Member] | ||
Unallocated corporate expenses | (6,378) | (4,392) |
Segment Reconciling Items [Member] | ||
Amortization | (2,768) | (1,659) |
Operating Income (Loss) | 20,614 | 15,563 |
Unallocated corporate expenses | (24,738) | (19,831) |
Amortization | $ (2,768) | $ (1,659) |
Note 13 - Stock Repurchase Pr56
Note 13 - Stock Repurchase Program (Details Textual) - The 2016 Stock Repurchase Plan [Member] - USD ($) $ in Millions | 1 Months Ended | 3 Months Ended |
Jan. 31, 2016 | Mar. 27, 2016 | |
Maximum [Member] | ||
Stock Repurchase Program, Authorized Amount | $ 50 | |
Treasury Stock, Shares, Acquired | 0 | |
Stock Repurchase Program, Period in Force | 2 years |
Note 13 - Repurchases of Shares
Note 13 - Repurchases of Shares Under the 2013 Repurchase Plan (Details) - The 2013 Share Repurchase Plan [Member] - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | 12 Months Ended | 39 Months Ended | ||
Mar. 27, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | Dec. 31, 2013 | Mar. 27, 2016 | |
Shares repurchased (in shares) | 70,636 | 618,557 | 517,125 | 610,995 | 1,817,313 |
Total cost | $ 2,865 | $ 22,637 | $ 13,928 | $ 6,078 | $ 45,508 |
Average price per share (in dollars per share) | $ 40.56 | $ 36.60 | $ 26.93 | $ 9.95 | $ 25.04 |
Note 14 - Related Party Trans58
Note 14 - Related Party Transaction (Details Textual) $ in Millions | 3 Months Ended |
Mar. 27, 2016USD ($) | |
Board Member [Member] | |
Number of Independent Employees for the Company | 2 |
Welch Packaging Group [Member] | |
Related Party Transaction, Purchases from Related Party | $ 0.1 |
Utilimaster Corporation [Member] | |
Revenue from Related Parties | $ 0.4 |