Date of Report (Date of earliest event reported): | February 28, 2019 | |
LAWSON PRODUCTS, INC. |
(Exact name of registrant as specified in its charter) |
Delaware | 0-10546 | 36-2229304 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) | ||
8770 W. Bryn Mawr Ave., Suite 900, Chicago, Illinois | 60631 | |
(Address of principal executive offices) | (Zip Code) | |
(Registrant's telephone number, including area code) | (773) 304-5050 | |
Not Applicable |
(Former name or former address, if changed since last report) |
LAWSON PRODUCTS, INC. | |||
(Registrant) | |||
Date: | February 28, 2019 | By: /s/ Ronald J. Knutson | |
Name: Ronald J. Knutson | |||
Title: Executive Vice President, Chief Financial Officer, Treasurer and Controller | |||
Exhibit Number | Description | |
• | Sales of $86.3 million in the quarter, up 7.0%. Full year sales increase of 14.3% to $349.6 million. |
• | Lawson MRO segment average daily sales increased 5.6% in 4Q18, primarily due to a 5.4% improvement in sales rep productivity |
• | Operating income of $4.1 million in the quarter compared to income of $0.2 million in the prior year quarter. Adjusted non-GAAP EBITDA, excluding stock based compensation, severance and other non-recurring charges, of $5.1 million for the quarter compared to $3.0 million a year ago quarter. (See reconciliation in Table 2) |
• | Full year operating income of $9.2 million. Adjusted non-GAAP EBITDA improvement of $9.4 million or 59% to $25.2 million as compared to 2017. (See reconciliation in Table 2) |
• | Net income of $2.6 million or $0.28 per diluted share for the quarter. On a full year basis, adjusted net income of $13.0 million or $1.39 per diluted share compared to $0.45 in 2017 (See reconciliation in Table 3) |
• | Cash flows from operating activities of $20.3 million in 2018, including $10.1 million in 4Q18, compared to $7.2 million for all of 2017 |
• | Completed the acquisition of Dallas-based Screw Products, Inc. on October 1, 2018 |
4Q 2018 Summary Financial Highlights | ||||||
($ in millions) | 4Q18 | 4Q17 | Change | |||
Net Sales | $86.3 | $80.6 | 7.0% | |||
Average Daily Net Sales | $1.414 | $1.322 | 7.0% | |||
Reported Operating Income | $4.1 | $0.2 | NM | |||
Adjusted Operating Income (1) | $3.3 | $1.2 | 175.0% | |||
Adjusted EBITDA (1) | $5.1 | $3.0 | 70.0% | |||
Margin (1) | 5.9% | 3.7% | +220 bps | |||
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Product revenue | $ | 76,460 | $ | 80,633 | $ | 310,204 | $ | 305,907 | |||||||
Service revenue | 9,806 | — | 39,433 | — | |||||||||||
Net revenue | 86,266 | 80,633 | 349,637 | 305,907 | |||||||||||
Product cost of goods sold | 35,826 | 33,640 | 145,493 | 122,889 | |||||||||||
Service cost | 4,357 | — | 14,604 | — | |||||||||||
Gross profit | 46,083 | 46,993 | 189,540 | 183,018 | |||||||||||
Operating expenses: | |||||||||||||||
Selling expenses | 21,523 | 25,061 | 87,642 | 98,025 | |||||||||||
General & administrative expenses | 20,475 | 21,689 | 92,688 | 80,479 | |||||||||||
Total SG&A | 41,998 | 46,750 | 180,330 | 178,504 | |||||||||||
Gain on sale of property | — | — | — | (5,422 | ) | ||||||||||
Operating expenses | 41,998 | 46,750 | 180,330 | 173,082 | |||||||||||
Operating income | 4,085 | 243 | 9,210 | 9,936 | |||||||||||
Interest expense | (254 | ) | (229 | ) | (1,009 | ) | (622 | ) | |||||||
Other (expenses) income, net | (1,018 | ) | (173 | ) | (1,338 | ) | 780 | ||||||||
Income (loss) before income taxes | 2,813 | (159 | ) | 6,863 | 10,094 | ||||||||||
Income tax (benefit) expense | 213 | (20,396 | ) | 649 | (19,594 | ) | |||||||||
Net income | $ | 2,600 | $ | 20,237 | $ | 6,214 | $ | 29,688 | |||||||
Basic income per share of common stock | $ | 0.29 | $ | 2.28 | $ | 0.70 | $ | 3.25 | |||||||
Diluted income per share of common stock | $ | 0.28 | $ | 2.21 | $ | 0.67 | $ | 3.25 | |||||||
December 31, 2018 | December 31, 2017 | ||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 11,883 | $ | 4,416 | |||
Restricted cash | 800 | 800 | |||||
Accounts receivable, less allowance for doubtful accounts | 37,682 | 38,575 | |||||
Inventories, net | 52,887 | 50,928 | |||||
Miscellaneous receivables and prepaid expenses | 3,653 | 3,728 | |||||
Total current assets | 106,905 | 98,447 | |||||
Property, plant and equipment, net | 23,548 | 27,333 | |||||
Deferred income taxes | 20,592 | 21,692 | |||||
Goodwill | 20,079 | 19,614 | |||||
Cash value of life insurance | 12,599 | 11,964 | |||||
Intangible assets | 13,112 | 11,813 | |||||
Other assets | 307 | 248 | |||||
Total assets | $ | 197,142 | $ | 191,111 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Current liabilities: | |||||||
Revolving lines of credit | $ | 10,823 | $ | 14,543 | |||
Accounts payable | 15,207 | 12,394 | |||||
Accrued expenses and other liabilities | 40,179 | 33,040 | |||||
Total current liabilities | 66,209 | 59,977 | |||||
Security bonus plan | 12,413 | 12,981 | |||||
Financing lease obligation | 5,213 | 6,420 | |||||
Deferred compensation | 5,304 | 5,476 | |||||
Deferred rent liability | 1,963 | 3,512 | |||||
Deferred tax liability | 2,761 | 3,559 | |||||
Other liabilities | 4,106 | 5,696 | |||||
Total liabilities | 97,969 | 97,621 | |||||
Stockholders’ equity: | |||||||
Preferred stock, $1 par value: | |||||||
Authorized - 500,000 shares, issued and outstanding — None | — | — | |||||
Common stock, $1 par value: | |||||||
Authorized - 35,000,000 shares Issued – 9,005,716 and 8,921,302 shares, respectively Outstanding – 8,955,930 and 8,888,028 shares, respectively | 9,006 | 8,921 | |||||
Capital in excess of par value | 15,623 | 13,005 | |||||
Retained earnings | 77,338 | 71,453 | |||||
Treasury stock – 49,786 and 33,274 shares held, respectively | (1,234 | ) | (711 | ) | |||
Accumulated other comprehensive (loss) income | (1,560 | ) | 822 | ||||
Total stockholders’ equity | 99,173 | 93,490 | |||||
Total liabilities and stockholders’ equity | $ | 197,142 | $ | 191,111 | |||
LAWSON PRODUCTS, INC. |
REGULATION G GAAP RECONCILIATIONS |
TABLE 1 - Impact of ASC 606 on Components of Condensed Consolidated Statements of Income (Unaudited) | |||||||||||
Three Months Ended December 31, 2018 | |||||||||||
(Dollars in thousands) | As Reported | Service Revenues and Costs Adjustments | Pro-Forma as if Previous Accounting Guidance Was in Effect | ||||||||
Product revenue | $ | 76,460 | $ | 9,774 | $ | 86,234 | |||||
Service revenue | 9,806 | (9,806 | ) | — | |||||||
Net Revenue | 86,266 | (32 | ) | 86,234 | |||||||
Product cost of goods sold | 35,826 | — | 35,826 | ||||||||
Service costs | 4,357 | (4,357 | ) | — | |||||||
Total cost of goods sold | 40,183 | (4,357 | ) | 35,826 | |||||||
Gross profit | 46,083 | 4,325 | 50,408 | ||||||||
Gross profit percentage | 53.4 | % | 58.5 | % | |||||||
Selling expenses | 21,523 | 4,406 | 25,929 | ||||||||
General and administrative expenses | 20,475 | — | 20,475 | ||||||||
Operating expenses | 41,998 | 4,406 | 46,404 | ||||||||
Year Ended December 31, 2018 | |||||||||||
(Dollars in thousands) | As Reported | Service Revenues and Costs Adjustments | Pro-Forma as if Previous Accounting Guidance Was in Effect | ||||||||
Product revenue | $ | 310,204 | $ | 39,383 | $ | 349,587 | |||||
Service revenue | 39,433 | (39,433 | ) | — | |||||||
Total revenue | 349,637 | (50 | ) | 349,587 | |||||||
Product cost of goods sold | 145,493 | — | 145,493 | ||||||||
Service costs | 14,604 | (14,604 | ) | — | |||||||
Total cost of goods sold | 160,097 | (14,604 | ) | 145,493 | |||||||
Gross profit | 189,540 | 14,554 | 204,094 | ||||||||
Gross profit percentage | 54.2 | % | 58.4 | % | |||||||
Selling expenses | 87,642 | 14,498 | 102,140 | ||||||||
General and administrative expenses | 92,688 | — | 92,688 | ||||||||
Operating expenses | 180,330 | 14,498 | 194,828 | ||||||||
Table 2 - Reconciliation of GAAP to Adjusted Non-GAAP Operating Income | |||||||||||||||
(Dollars in thousands) | |||||||||||||||
(Unaudited) | |||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||
December 31, | December 31, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Operating income as reported per GAAP | $ | 4,084 | $ | 243 | $ | 9,210 | $ | 9,936 | |||||||
Stock-based compensation (1) | (1,186 | ) | 384 | 7,508 | 3,106 | ||||||||||
Severance expense | 126 | 144 | 849 | 739 | |||||||||||
Acquisition related costs | 62 | 425 | 230 | 711 | |||||||||||
Building impairment | 231 | — | 231 | — | |||||||||||
Real estate gain | — | — | (164 | ) | (5,422 | ) | |||||||||
Environmental accrual | — | — | 529 | — | |||||||||||
Adjusted non-GAAP operating Income | 3,317 | 1,196 | 18,393 | 9,070 | |||||||||||
Depreciation and amortization | 1,735 | 1,830 | 6,855 | 6,770 | |||||||||||
Non-GAAP adjusted EBITDA | $ | 5,052 | $ | 3,026 | $ | 25,248 | $ | 15,840 | |||||||
Table 3 - Reconciliation of GAAP Net Income and Diluted EPS to Non-GAAP Adjusted Net Income and Adjusted Diluted EPS (Unaudited) | ||||||||||||||
(Dollars in thousands, except per share amounts) | Three Months Ended December 31, | |||||||||||||
2018 | 2017 | |||||||||||||
Amount | Diluted EPS (2) | Amount | Diluted EPS (2) | |||||||||||
Net Income as reported per GAAP | $ | 2,600 | $ | 0.28 | $ | 20,237 | $ | 2.21 | ||||||
Pretax adjustments: | ||||||||||||||
Stock-based compensation | (1,186 | ) | (0.12 | ) | 384 | 0.04 | ||||||||
Severance expense | 126 | 0.01 | 144 | 0.02 | ||||||||||
Acquisition related costs | 62 | 0.01 | 425 | 0.05 | ||||||||||
Building impairment | 231 | 0.02 | — | — | ||||||||||
Pretax adjustments | (767 | ) | (0.08 | ) | 953 | 0.11 | ||||||||
Tax effect on adjustments (1) | 198 | 0.02 | (431 | ) | (0.05 | ) | ||||||||
Re-establish U.S. DTAs and Tax Cut and Jobs Act (3) | — | — | (20,324 | ) | (2.22 | ) | ||||||||
Total adjustments, net of tax | (569 | ) | (0.06 | ) | (19,802 | ) | (2.16 | ) | ||||||
Non-GAAP adjusted net income | $ | 2,031 | $ | 0.22 | $ | 435 | $ | 0.05 | ||||||
(1) | Tax effected at effective tax rate of 25.8% for 2018 and 45.2% for 2017 which excludes discrete items |
(2) | Pretax adjustments to diluted EPS calculated on 9.367 million and 9.168 million of diluted shares for 2018 and 2017, respectively |
(3) | Represents benefit from re-establishing our U.S. deferred tax assets less the impact of the Tax Cuts and Jobs Act and the impact of prior quarter taxes |
(Dollars in thousands, except per share amounts) | Twelve Months Ended December 31, | |||||||||||||
2018 | 2017 | |||||||||||||
Amount | Diluted EPS (2) | Amount | Diluted EPS (2) | |||||||||||
Net Income as reported per GAAP | $ | 6,214 | $ | 0.67 | $ | 29,688 | $ | 3.25 | ||||||
Pretax adjustments: | ||||||||||||||
Stock-based compensation | 7,508 | 0.81 | 3,106 | 0.34 | ||||||||||
Severance expense | 849 | 0.09 | 739 | 0.08 | ||||||||||
Acquisition related costs | 230 | 0.02 | 711 | 0.08 | ||||||||||
Building impairment | 231 | 0.02 | — | — | ||||||||||
Real estate gain | (164 | ) | (0.02 | ) | (5,422 | ) | (0.59 | ) | ||||||
Environmental accrual | 529 | 0.06 | — | — | ||||||||||
Pretax adjustments | 9,183 | 0.98 | (866 | ) | (0.09 | ) | ||||||||
Tax effect on adjustments (1) | (2,369 | ) | (0.26 | ) | 391 | 0.04 | ||||||||
Re-establish U.S. DTAs and Tax Cut and Jobs Act (3) | — | — | (25,090 | ) | (2.75 | ) | ||||||||
Total adjustments, net of tax | 6,814 | 0.72 | (25,565 | ) | (2.80 | ) | ||||||||
Non-GAAP adjusted net income | $ | 13,028 | $ | 1.39 | $ | 4,123 | $ | 0.45 | ||||||
(1) | Tax effected at effective tax rate of 25.8% for 2018 and 45.2% for 2017 which excludes discrete items |
(2) | Pretax adjustments to diluted EPS calculated on 9.273 million and 9.131 million of diluted shares for 2018 and 2017, respectively |
(3) | Represents benefit from re-establishing our U.S. deferred tax assets less the impact of the Tax Cuts and Jobs Act |
Lawson Products Core Business | |||||||||||||||||||
Table 4 - Quarterly Data (Unaudited) | |||||||||||||||||||
Historical Lawson Segment Sales Representative and Productivity Information | |||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||
Three Months Ended | |||||||||||||||||||
Dec. 31, 2018 | Sep. 30, 2018 | Jun. 30, 2018 | Mar. 31, 2018 | Dec. 31, 2017 | |||||||||||||||
Number of business days | 61 | 63 | 64 | 63 | 61 | ||||||||||||||
Average daily net sales | $ | 1,258 | $ | 1,249 | $ | 1,260 | $ | 1,213 | $ | 1,191 | |||||||||
Year over year increase | 5.6 | % | 4.0 | % | 7.5 | % | 4.0 | % | 6.1 | % | |||||||||
Sequential quarter increase (decrease) | 0.7 | % | (0.9 | )% | 3.9 | % | 1.8 | % | (0.8 | )% | |||||||||
Average active sales rep count (1) | 989 | 967 | 966 | 968 | 987 | ||||||||||||||
Period-end active sales rep count | 994 | 978 | 968 | 966 | 983 | ||||||||||||||
Sales per rep per day | $ | 1.272 | $ | 1.292 | $ | 1.304 | $ | 1.253 | $ | 1.207 | |||||||||
Year over year increase | 5.4 | % | 6.6 | % | 9.1 | % | 6.4 | % | 8.3 | % | |||||||||
Sequential quarter (decrease) increase | (1.5 | )% | (0.9 | )% | 4.1 | % | 3.8 | % | (0.4 | )% | |||||||||
(1) | Average active sales representative count represents the average of the month-end sales representative counts |
Lawson Products, Inc. | |||||||||||||||||||
Table 5 - Consolidated Quarterly Results (Unaudited) | |||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||
Three Months Ended | |||||||||||||||||||
Dec. 31, 2018 | Sep. 30, 2018 | Jun. 30, 2018 | Mar. 31, 2018 | Dec. 31, 2017 | |||||||||||||||
Average daily net sales | $ | 1,414 | $ | 1,405 | $ | 1,412 | $ | 1,341 | $ | 1,322 | |||||||||
Year over year increase | 7.0 | % | 17.0 | % | 20.5 | % | 15.0 | % | 17.8 | % | |||||||||
Sequential quarter increase (decrease) | 0.6 | % | (0.5 | )% | 5.3 | % | 1.4 | % | 10.1 | % | |||||||||
Net sales | $ | 86,266 | $ | 88,530 | $ | 90,382 | $ | 84,459 | $ | 80,633 | |||||||||
Gross profit (1) | 46,083 | 48,108 | 49,131 | 46,218 | 46,993 | ||||||||||||||
Gross profit percentage (1) | 53.4 | % | 54.3 | % | 54.4 | % | 54.7 | % | 58.3 | % | |||||||||
Selling, general & administrative expenses | $ | 41,998 | $ | 50,374 | $ | 43,557 | $ | 44,381 | $ | 46,750 | |||||||||
Operating income (loss) | $ | 4,085 | $ | (2,266 | ) | $ | 5,574 | $ | 1,837 | $ | 243 | ||||||||
(1) | Reflects the adoption of ASC 606 effective January 1, 2018 including the reclassification of $4.4 million, $3.4 million, $3.1 million and $3.5 million of selling expenses as a reduction of gross profit in the three months ended December 31, 2018, September 30, 2018, June 30, 2018 and March 31, 2018, respectively |