Twin Disc, Inc. (NASDAQ: TWIN), today reported financial results
for the fiscal 2014 fourth quarter ended June 30, 2014.
Sales for the fiscal 2014 fourth quarter were $73,566,000, compared to
$75,931,000 for the same period last year. Sales were up sequentially
21.2 percent versus the fiscal 2014 third quarter. The improvement was
largely driven by increased shipments of land-based transmission
systems, in particular shipments of product for the North American and
Asian oil and gas markets. For fiscal 2014, sales were $263,909,000,
compared to $285,282,000 for fiscal 2013. The decrease in sales was
primarily a result of lower commercial marine transmission sales after a
record year in fiscal 2013, softness in the global industrial product
markets and continued weakness in the global mega yacht market. Sales of
land-based transmission products were relatively stable year-over-year,
while experiencing growth in shipments and order activity at the end of
the fiscal year.
Commenting on the results, John H. Batten, President and Chief Executive
Officer, said: “Fiscal 2014 ended with encouraging momentum in the North
American oil and gas market. We saw significant improvements in
shipments and orders in the fourth quarter for our 8500 and 7500 series
oil and gas transmission systems. We anticipate further improvements in
the North American pressure pumping market to occur throughout fiscal
2015, but at a gradual pace versus the rapid expansion we experienced in
fiscal 2011. Our commercial marine markets remain strong due to
continued demand for our marine transmission systems in the U.S. Gulf
Coast and throughout Asia. Sales outside of North America represented 55
percent of overall sales for fiscal 2014, compared to 51 percent last
fiscal year. Sales into Asia Pacific increased to 29 percent of total
sales, compared to 27 percent in fiscal 2013, with sales into the
Chinese market continuing at a record pace and representing nearly 13
percent of fiscal 2014 sales. Our global manufacturing, distribution and
service networks are providing further opportunities to grow
internationally and the Indian manufacturing facility we opened last
fiscal year is ramping up quickly and exceeding our expectations.”
Gross margin for the fiscal 2014 fourth quarter was 29.2 percent,
compared to 27.2 percent in the fiscal 2013 fourth quarter. The increase
in fiscal 2014 fourth quarter gross margin was the result of a more
profitable mix of business, improved absorption at the Company’s North
American manufacturing operation and lower warranty expense. For fiscal
2014, gross margin was 29.3 percent, compared to 28.1 percent for fiscal
2013.
For the fiscal 2014 fourth quarter, marketing, engineering and
administrative (ME&A) expenses, as a percentage of sales, were 24.2
percent, compared to 22.5 percent for the fiscal 2013 fourth quarter.
ME&A expenses increased $730,000, or 4.3 percent, in the fourth quarter
versus the same period last fiscal year. For fiscal 2014, ME&A expenses,
as a percentage of sales, were 25.5 percent, compared to 23.8 percent
for fiscal 2013. For fiscal 2014, ME&A expenses decreased $493,000, or
0.7 percent, versus fiscal 2013. In the fiscal 2014 fourth quarter, the
Company incurred expenses related to the investigation, severance costs
and additional audit fees totaling $567,000 associated with the
previously announced discovery of accounting irregularities at its
Belgian operation. The investigation was completed in the fourth fiscal
quarter and did not identify any additional matters requiring adjustment
to the Company’s financial statements. In addition, the Company recorded
a $572,000 net unfavorable adjustment related to the cash surrender
value of various employee split-dollar life insurance policies in the
fourth fiscal quarter, largely due to the rollout of a policy to the
Company’s former Chief Executive Officer as a result of his retirement.
The Company also recorded a $320,000 charge in the fiscal 2014 fourth
quarter related to sales and use tax following the completion of a nexus
study at its North American distribution operations. Adjusting for these
one-time items, ME&A expenses were down year-over-year due to a
continued focus on controlled spending at the Company’s North American
and European operations and lower stock-based compensation expense (a
decrease of $1,497,000), partially offset by increased spending in the
Company’s growing Asia operations and on corporate engineering and
development projects.
The fiscal 2014 fourth quarter tax rate is 34.5 percent, compared to the
fiscal 2013 fourth quarter rate of 89.2 percent. Both periods were
impacted by the non-deductibility of operating losses in a certain
foreign jurisdiction that is subject to a full valuation allowance.
Adjusting both quarters for the non-deductible losses, the fiscal 2014
rate would have been 31.2 percent compared to 40.6 percent for fiscal
2013. The fourth quarter of fiscal 2014 benefited from favorable
provision to return adjustments in multiple foreign jurisdictions. The
full year effective tax rate for fiscal 2014 is 52.2 percent, which is
in line with the prior year rate of 54.0 percent. However, the full year
effective rates are also impacted by the non-deductibility of operating
losses in a certain foreign jurisdiction that is subject to a full
valuation allowance. Adjusting both fiscal years for the non-deductible
losses, the fiscal 2014 full year rate would have been 32.7 percent
compared to 38.4 percent for the same period in fiscal 2013. The fiscal
2014 rate was favorably impacted by a change in the jurisdictional mix
of earnings, along with favorable provision to return adjustments
recorded in the fiscal 2014 third and fourth quarters.
Net earnings attributable to Twin Disc for the fiscal 2014 fourth
quarter were $2,324,000, or $0.21 per diluted share, compared to net
earnings of $47,000, or $0.00 per diluted share, for the fiscal 2013
fourth quarter. For fiscal 2014, net earnings attributable to Twin Disc
were $3,644,000, or $0.32 per diluted share, compared to $3,882,000, or
$0.34 per diluted share for fiscal 2013.
Earnings before interest, taxes, depreciation and amortization (EBITDA)*
were $6,533,000 for the fiscal 2014 fourth quarter, compared to
$4,729,000 for the fiscal 2013 fourth quarter. For fiscal 2014, EBITDA
was $19,463,000, compared to $21,141,000 for fiscal 2013.
Christopher J. Eperjesy, Vice President — Finance, Chief Financial
Officer and Treasurer, stated: “We ended fiscal 2014 with one of the
strongest capital positions in our history. Supplementing our strong
balance sheet, we finalized a new $60,000,000 revolver and entered into
a $50,000,000 senior note shelf facility during the fourth quarter. The
Company’s strong balance sheet and access to capital provides
significant financial flexibility to support our long-term growth
initiatives, including potential acquisitions. The Company experienced
another fiscal year of strong operating cash flow, generating
$25,749,000 of cash from operating activities in fiscal 2014. Total debt
at June 30, 2014 declined 32.2 percent to $18,404,000 from $27,153,000
at June 30, 2013. The Company’s cash position at June 30, 2014 increased
19.5 percent to $24,757,000 from $20,724,000 at June 30, 2013. Our
inventory levels declined 7.2 percent sequentially and 5.1 percent from
the end of fiscal 2013, helping reduce working capital at June 30, 2014
to $123,051,000. For fiscal 2014 we invested $7,245,000 in capital
expenditures and anticipate investing approximately $15,000,000 in our
global facilities during fiscal 2015.”
Mr. Batten concluded: “Our six-month backlog at June 30, 2014 was
$66,102,000 compared to $57,599,000 at March 28, 2014 and $66,765,000 at
June 30, 2013. The $8,503,000 increase in backlog from the fiscal 2014
third quarter represents the third consecutive quarterly increase in
backlog and the largest sequential increase since the beginning of
fiscal 2012. The uptick in our six-month backlog was primarily a result
of improving activity for our oil and gas transmission systems. The
positive momentum we are experiencing in the North American oil and gas
market as well as stable demand from the global commercial marine
markets is encouraging. Looking forward, we expect fiscal 2015 to show
both top and bottom line improvement. Further, we continue to look at
ways to utilize our strong balance sheet and global footprint to support
additional growth strategies.”
Twin Disc will be hosting a conference call to discuss these results and
to answer questions at 11:00 a.m. Eastern Time on Tuesday, August 5,
2014. To participate in the conference call, please dial 888-438-5524
five to ten minutes before the call is scheduled to begin. A replay will
be available from 2:00 p.m. August 5, 2014 until midnight August 12,
2014. The number to hear the teleconference replay is 877-870-5176. The
access code for the replay is 8755613.
The conference call will also be broadcast live over the Internet. To
listen to the call via the Internet, access Twin Disc's website at http://ir.twindisc.com/index.cfm
and follow the instructions at the web cast link. The archived web cast
will be available shortly after the call on the Company's website.
About Twin Disc, Inc.
Twin Disc, Inc.
designs, manufactures and sells marine and heavy-duty off-highway power
transmission equipment. Products offered include: marine transmissions,
surface drives, propellers and boat management systems, as well as
power-shift transmissions, hydraulic torque converters, power take-offs,
industrial clutches and control systems. The Company sells its products
to customers primarily in the pleasure craft, commercial and military
marine markets, as well as in the energy and natural resources,
government and industrial markets. The Company’s worldwide sales to both
domestic and foreign customers are transacted through a direct sales
force and a distributor network.
Forward-Looking Statements
This press
release may contain statements that are forward looking as defined by
the Securities and Exchange Commission in its rules, regulations and
releases. The Company intends that such forward-looking statements be
subject to the safe harbors created thereby. All forward-looking
statements are based on current expectations regarding important risk
factors including those identified in the Company’s most recent periodic
report and other filings with the Securities and Exchange Commission.
Accordingly, actual results may differ materially from those expressed
in the forward-looking statements, and the making of such statements
should not be regarded as a representation by the Company or any other
person that the results expressed therein will be achieved.
*Non-GAAP Financial Disclosures
Financial
information excluding the impact of foreign currency exchange rate
changes and the impact of acquisitions, if any, in this press release
are not measures that are defined in U.S. Generally Accepted Accounting
Principles (“GAAP”). These items are measures that management believes
are important to adjust for in order to have a meaningful comparison to
prior and future periods and to provide a basis for future projections
and for estimating our earnings growth prospects. Non-GAAP measures are
used by management as a performance measure to judge profitability of
our business absent the impact of foreign currency exchange rate changes
and acquisitions. Management analyzes the company’s business performance
and trends excluding these amounts. These measures, as well as EBITDA,
provide a more consistent view of performance than the closest GAAP
equivalent for management and investors. Management compensates for this
by using these measures in combination with the GAAP measures. The
presentation of the non-GAAP measures in this press release are made
alongside the most directly comparable GAAP measures.
Definition – Earnings Before Interest, Taxes,
Depreciation and Amortization (EBITDA)
The sum of, net
earnings and adding back provision for income taxes, interest expense,
depreciation and amortization expenses: this is a financial measure of
the profit generated excluding the above mentioned items.
--Financial Results Follow--
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND
COMPREHENSIVE INCOME
(In thousands, except per-share data; unaudited)
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
|
|
June 30,
2014
|
|
June 30,
2013
|
|
|
June 30,
2014
|
|
June 30,
2013
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
|
|
$
|
73,566
|
|
|
$
|
75,931
|
|
|
|
$
|
263,909
|
|
|
$
|
285,282
|
|
Cost of goods sold
|
|
|
|
|
|
52,051
|
|
|
|
55,308
|
|
|
|
|
186,655
|
|
|
|
205,257
|
|
Gross profit
|
|
|
|
|
|
21,515
|
|
|
|
20,623
|
|
|
|
|
77,254
|
|
|
|
80,025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marketing, engineering and administrative expenses
|
|
|
|
|
|
17,834
|
|
|
|
17,104
|
|
|
|
|
67,406
|
|
|
|
67,899
|
|
Impairment charge
|
|
|
|
|
|
-
|
|
|
|
1,405
|
|
|
|
|
-
|
|
|
|
1,405
|
|
Restructuring of operations
|
|
|
|
|
|
(133
|
)
|
|
|
708
|
|
|
|
|
961
|
|
|
|
708
|
|
Earnings from operations
|
|
|
|
|
|
3,814
|
|
|
|
1,406
|
|
|
|
|
8,887
|
|
|
|
10,013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
|
|
|
239
|
|
|
|
434
|
|
|
|
|
936
|
|
|
|
1,435
|
|
Other (income), net
|
|
|
|
|
|
(60
|
)
|
|
|
(636
|
)
|
|
|
|
(145
|
)
|
|
|
(659
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before income taxes and noncontrolling interest
|
|
|
|
|
|
3,635
|
|
|
|
1,608
|
|
|
|
|
8,096
|
|
|
|
9,237
|
|
Income taxes
|
|
|
|
|
|
1,253
|
|
|
|
1,435
|
|
|
|
|
4,226
|
|
|
|
4,986
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
|
|
|
|
2,382
|
|
|
|
173
|
|
|
|
|
3,870
|
|
|
|
4,251
|
|
Less: Net earnings attributable to noncontrolling interest, net of
tax
|
|
|
|
|
|
(58
|
)
|
|
|
(126
|
)
|
|
|
|
(226
|
)
|
|
|
(369
|
)
|
Net earnings attributable to Twin Disc
|
|
|
|
|
$
|
2,324
|
|
|
$
|
47
|
|
|
|
$
|
3,644
|
|
|
$
|
3,882
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share data:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share attributable to Twin Disc common
shareholders
|
|
|
|
|
$
|
0.21
|
|
|
$
|
0.00
|
|
|
|
$
|
0.32
|
|
|
$
|
0.34
|
|
Diluted earnings per share attributable to Twin Disc common
shareholders
|
|
|
|
|
$
|
0.21
|
|
|
$
|
0.00
|
|
|
|
$
|
0.32
|
|
|
$
|
0.34
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding data:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic shares outstanding
|
|
|
|
|
|
11,264
|
|
|
|
11,236
|
|
|
|
|
11,258
|
|
|
|
11,304
|
|
Diluted shares outstanding
|
|
|
|
|
|
11,271
|
|
|
|
11,311
|
|
|
|
|
11,264
|
|
|
|
11,377
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends per share
|
|
|
|
|
$
|
0.09
|
|
|
$
|
0.09
|
|
|
|
$
|
0.36
|
|
|
$
|
0.36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
|
|
|
$
|
2,382
|
|
|
$
|
173
|
|
|
|
$
|
3,870
|
|
|
$
|
4,251
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustment
|
|
|
|
|
|
(293
|
)
|
|
|
(2,073
|
)
|
|
|
|
3,760
|
|
|
|
447
|
|
Benefit plan adjustments, net
|
|
|
|
|
|
4,620
|
|
|
|
6,326
|
|
|
|
|
6,126
|
|
|
|
8,322
|
|
Comprehensive income
|
|
|
|
|
|
6,709
|
|
|
|
4,426
|
|
|
|
|
13,756
|
|
|
|
13,020
|
|
Comprehensive earnings attributable to noncontrolling interest
|
|
|
|
|
|
(58
|
)
|
|
|
(126
|
)
|
|
|
|
(226
|
)
|
|
|
(369
|
)
|
Comprehensive income attributable to Twin Disc
|
|
|
|
|
$
|
6,651
|
|
|
$
|
4,300
|
|
|
|
$
|
13,530
|
|
|
$
|
12,651
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF CONSOLIDATED NET EARNINGS TO EBITDA
(In thousands; unaudited)
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
|
|
June 30,
2014
|
|
June 30,
2013
|
|
|
June 30,
2014
|
|
June 30,
2013
|
Net earnings attributable to Twin Disc
|
|
|
|
|
$
|
2,324
|
|
$
|
47
|
|
|
$
|
3,644
|
|
$
|
3,882
|
Interest expense
|
|
|
|
|
|
239
|
|
|
434
|
|
|
|
936
|
|
|
1,435
|
Income taxes
|
|
|
|
|
|
1,253
|
|
|
1,435
|
|
|
|
4,226
|
|
|
4,986
|
Depreciation and amortization
|
|
|
|
|
|
2,717
|
|
|
2,813
|
|
|
|
10,657
|
|
|
10,838
|
Earnings before interest, taxes, depreciation and amortization
|
|
|
|
|
$
|
6,533
|
|
$
|
4,729
|
|
|
$
|
19,463
|
|
$
|
21,141
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
(In thousands; unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
|
|
2014
|
|
|
2013
|
ASSETS
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash
|
|
|
|
|
$
|
24,757
|
|
|
|
$
|
20,724
|
|
Trade accounts receivable, net
|
|
|
|
|
|
40,219
|
|
|
|
|
46,331
|
|
Inventories, net
|
|
|
|
|
|
97,579
|
|
|
|
|
102,774
|
|
Deferred income taxes
|
|
|
|
|
|
4,779
|
|
|
|
|
5,280
|
|
Other
|
|
|
|
|
|
12,697
|
|
|
|
|
13,363
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
|
|
|
180,031
|
|
|
|
|
188,472
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
|
|
|
60,267
|
|
|
|
|
62,315
|
|
Goodwill, net
|
|
|
|
|
|
13,463
|
|
|
|
|
13,232
|
|
Deferred income taxes
|
|
|
|
|
|
2,556
|
|
|
|
|
7,614
|
|
Intangible assets, net
|
|
|
|
|
|
2,797
|
|
|
|
|
3,149
|
|
Other assets
|
|
|
|
|
|
7,871
|
|
|
|
|
10,676
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
|
|
|
$
|
266,985
|
|
|
|
$
|
285,458
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Short-term borrowings and current maturities of long-term debt
|
|
|
|
|
$
|
3,604
|
|
|
|
$
|
3,681
|
|
Accounts payable
|
|
|
|
|
|
22,111
|
|
|
|
|
20,651
|
|
Accrued liabilities
|
|
|
|
|
|
31,265
|
|
|
|
|
39,171
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
|
|
|
56,980
|
|
|
|
|
63,503
|
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
|
|
|
14,800
|
|
|
|
|
23,472
|
|
Accrued retirement benefits
|
|
|
|
|
|
37,006
|
|
|
|
|
48,290
|
|
Deferred income taxes
|
|
|
|
|
|
1,778
|
|
|
|
|
2,925
|
|
Other long-term liabilities
|
|
|
|
|
|
4,110
|
|
|
|
|
3,706
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
|
|
|
114,674
|
|
|
|
|
141,896
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twin Disc shareholders’ equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares authorized: 30,000,000;
|
|
|
|
|
|
|
|
|
|
|
|
|
Issued: 13,099,468; no par value
|
|
|
|
|
|
11,973
|
|
|
|
|
13,183
|
|
Retained earnings
|
|
|
|
|
|
183,695
|
|
|
|
|
184,110
|
|
Accumulated other comprehensive loss
|
|
|
|
|
|
(15,943
|
)
|
|
|
|
(25,899
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
179,725
|
|
|
|
|
171,394
|
|
Less treasury stock, at cost
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,837,595 and 1,886,516 shares, respectively)
|
|
|
|
|
|
28,141
|
|
|
|
|
28,890
|
|
|
|
|
|
|
|
|
|
|
Total Twin Disc shareholders' equity
|
|
|
|
|
|
151,584
|
|
|
|
|
142,504
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling interest
|
|
|
|
|
|
727
|
|
|
|
|
1,058
|
|
Total equity
|
|
|
|
|
|
152,311
|
|
|
|
|
143,562
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND EQUITY
|
|
|
|
|
$
|
266,985
|
|
|
|
$
|
285,458
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands; unaudited)
|
|
|
|
|
|
|
Twelve Months Ended
|
|
|
|
|
|
June 30, 2014
|
|
|
June 30, 2013
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Net earnings
|
|
|
|
|
$
|
3,870
|
|
|
|
$
|
4,251
|
|
Adjustments to reconcile net earnings to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
10,657
|
|
|
|
|
10,838
|
|
Loss on sale of plant assets
|
|
|
|
|
|
26
|
|
|
|
|
287
|
|
Impairment charge
|
|
|
|
|
|
-
|
|
|
|
|
1,405
|
|
Stock compensation expense
|
|
|
|
|
|
1,184
|
|
|
|
|
2,681
|
|
Restructuring of operations
|
|
|
|
|
|
961
|
|
|
|
|
708
|
|
Provision for deferred income taxes
|
|
|
|
|
|
519
|
|
|
|
|
687
|
|
Net change in working capital, excluding cash and debt, and other
|
|
|
|
|
|
8,532
|
|
|
|
|
3,619
|
|
Net cash provided by operating activities
|
|
|
|
|
|
25,749
|
|
|
|
|
24,476
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Proceeds from sale of plant assets
|
|
|
|
|
|
103
|
|
|
|
|
315
|
|
Capital expenditures
|
|
|
|
|
|
(7,245
|
)
|
|
|
|
(6,582
|
)
|
Other, net
|
|
|
|
|
|
34
|
|
|
|
|
(231
|
)
|
Net cash used by investing activities
|
|
|
|
|
|
(7,108
|
)
|
|
|
|
(6,498
|
)
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Proceeds from notes payable
|
|
|
|
|
|
-
|
|
|
|
|
32
|
|
Payments of notes payable
|
|
|
|
|
|
(3,651
|
)
|
|
|
|
(96
|
)
|
Borrowings under revolving loan agreement
|
|
|
|
|
|
70,443
|
|
|
|
|
83,450
|
|
Repayments under revolving loan agreement
|
|
|
|
|
|
(75,544
|
)
|
|
|
|
(88,382
|
)
|
Proceeds from exercise of stock options
|
|
|
|
|
|
-
|
|
|
|
|
189
|
|
Acquisition of treasury stock
|
|
|
|
|
|
-
|
|
|
|
|
(3,069
|
)
|
Dividends paid to shareholders
|
|
|
|
|
|
(4,059
|
)
|
|
|
|
(4,079
|
)
|
Dividends paid to noncontrolling interest
|
|
|
|
|
|
(486
|
)
|
|
|
|
(204
|
)
|
Excess tax benefits from stock compensation
|
|
|
|
|
|
524
|
|
|
|
|
1,451
|
|
Other
|
|
|
|
|
|
(2,170
|
)
|
|
|
|
(1,699
|
)
|
Net cash used by financing activities
|
|
|
|
|
|
(14,943
|
)
|
|
|
|
(12,407
|
)
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash
|
|
|
|
|
|
335
|
|
|
|
|
(548
|
)
|
|
|
|
|
|
|
|
|
|
Net change in cash
|
|
|
|
|
|
4,033
|
|
|
|
|
5,023
|
|
|
|
|
|
|
|
|
|
|
Cash:
|
|
|
|
|
|
|
|
|
Beginning of period
|
|
|
|
|
|
20,724
|
|
|
|
|
15,701
|
|
|
|
|
|
|
|
|
|
|
End of period
|
|
|
|
|
$
|
24,757
|
|
|
|
$
|
20,724
|
|
|
|
|
|
|
|
|
|
|
Copyright Business Wire 2014