



































MOD-PAC CORP. Reports Third Quarter 2010 Diluted EPS of $0.28


🞛 This publication is a summary or evaluation of another publication
BUFFALO, N.Y.--([ BUSINESS WIRE ])--MOD-PAC CORP. (NASDAQ: MPAC) (the aCompanya), a manufacturer of custom and stock paper board packaging and personalized print products, today reported total revenue of $12.38 million in the third quarter of 2010, which ended October 2, 2010, a decrease of 1.6% from total revenue of $12.59 million in the 2009 third quarter.
Net income for the third quarter was $1.0 million, or $0.28 per diluted share, relatively flat compared with net income of $1.0 million, or $0.29 per diluted share, in the prior year period. The third quarter of 2009 was positively impacted by $367 thousand in one-time items comprised of a $263 thousand fair value adjustment of impaired Specialty Print and Direct Mail (aSPDMa) assets and a $104 thousand gain on the sale of SPDM assets. Excluding those benefits, third quarter 2009 adjusted net income would have been $0.64 million, or $0.18 per diluted share. (See reconciliation of net income (loss) and earnings (loss) per share to adjusted net income (loss) and earnings (loss) per share in the attached tables.) The increase in net income over the adjusted prior year period was largely the result of the improved operating leverage from productivity and cost reduction measures that were implemented since last yeara™s third quarter.
Mr. Daniel G. Keane, President and CEO of MOD-PAC CORP., commented, aWe executed well this quarter, by continuing to prudently manage our costs which helped drive our gross margin expansion, and the 55% year-over-year increase in net income, net of adjusted items. While demand for our custom folding carton business tempered a bit this past quarter, we have achieved market share gains in 2010 and we are working hard to build on that momentum.a
Third Quarter 2010 Sales Review
- Sales of folding cartons, which include custom folding cartons and stock packaging, were down 1.2%, or $137 thousand, to $11.51 million in the 2010 third quarter from $11.65 million in the prior year third quarter.
- Custom folding carton sales in the third quarter of 2010 were $9.25 million compared with $9.41 million in the third quarter of 2009, as demand from existing custom folding carton accounts were down slightly year-over-year.
- Stock packaging sales increased 0.9% to $2.26 million in the 2010 third quarter.
- Print services sales, which are now comprised solely of personalized print, were $0.76 million in the third quarter of 2010, down 5.3% from $0.80 million in the third quarter of 2009. In June of 2009, MOD-PAC exited the commercial print market and rationalized the Companya™s specialty print and direct mail product line.
Margin expansion reflects continued focus on cost control
Gross profit for the 2010 third quarter increased 9.0% to $2.74 million, or 22.1% of total revenue, compared with gross profit of $2.52 million, or 20.0% of total revenue, in the same period the prior year. The improvement in gross profit and 210 basis point margin expansion was largely driven by productivity enhancements, lower utility costs, and a recovery in the recycling market.
Selling, general and administrative (SG&A) expense was down 7.4% to $1.71 million, or 13.8% of total revenue, in the third quarter of 2010 when compared with $1.84 million, or 14.6% of total revenue, in the same period the prior year. Lower labor costs due to reduced administrative headcount from streamlining functions combined with tight cost control and lower commission expense drove the decrease.
Adjusted earnings before interest, asset impairment, taxes, depreciation and amortization, and non-cash option expense (Adjusted EBITDA) was $1.82 million in the third quarter of 2010, up 20.1%, or $0.30 million, from $1.51 million in the 2009 third quarter and up 94.4%, or $0.88 million, from $0.94 million in the trailing second quarter. The Company believes that when used in conjunction with GAAP measures, Adjusted EBITDA, which is a non-GAAP measure, helps in the understanding of operating performance. (See the Reconciliation of Net Income (loss) to Adjusted EBITDA in the attached table.)
The Companya™s effective tax rate for the third quarter of 2010 was 0.4% as a result of federal and state minimum taxes. The Company has approximately $0.1 million in net operating loss carry forwards that can be applied to future income.
Mr. David B. Lupp, Chief Operating Officer and Chief Financial Officer commented, aThe performance we achieved in the third quarter was a direct result of the successful implementation of our strategies. Looking ahead, we expect our improved operating leverage and the benefits of our cost reduction initiatives to contribute to our financial performance. Our focus remains on growing our top line, driven primarily by market share gains in folding cartons.a
Liquidity
Cash and cash equivalents were $2.24 million at October 2, 2010, a significant increase from $0.32 million at October 3, 2009, but down from the 2009 year-end balance of $3.78 million. The decrease through the first nine months of 2010 was primarily the result of capital expenditures, increased working capital requirements, particularly with inventory, a reduction in long-term debt and the repurchase of stock.
The Company increased inventory $1.11 million, or 26.0%, to $5.37 million at October 2, 2010, from $4.26 million at 2009 year-end in order to continue to meet demand and customer schedules as supplier lead times have increased.
Capital expenditures in the third quarter and first nine months of 2010 were $0.28 million and $1.24 million, respectively, compared with $0.14 million and $0.84 million in the corresponding periods of the prior year. Infrastructure improvements and custom folding carton equipment made up the bulk of the year-to-date 2010 expenditures. Fiscal year 2010 capital expenditures are expected to be between $1.6 million to $1.8 million.
The Company repurchased 53,970 shares in the third quarter of 2010 at an average price of $4.23. MOD-PAC has authorization to repurchase up to an additional 196,532 shares.
Depreciation and amortization for the first nine months of 2010 was $2.08 million compared with $2.53 million during the prior year period. The decline was a result of the product line rationalization, as most assets associated with that line were sold in the latter part of fiscal 2009.
MOD-PAC has access to a $3.0 million revolving credit facility with a commercial bank. At the end of the third quarter, only $0.2 million of the line was in use through standby letters of credit. The Company believes its cash on hand and the cash it generates from operations will be sufficient for its working capital and capital spending requirements in 2010.
Nine-Month Review
Total revenue for the nine months of 2010 was $35.92 million, down slightly from the nine months of 2009 despite the $1.52 million in sales related to the rationalized product line in last yeara™s first nine months. Excluding that, total revenue for the nine months of 2010 grew $1.31 million, or 3.8%, over the corresponding period of 2009 reflecting improved folding carton sales.
Custom folding carton sales were up $1.08 million, or 4.2%, to $26.97 million for the 2010 nine-month period compared with $25.89 million in the nine months of 2009, as the Company has successfully increased its market share from existing customers. Stock packaging sales increased 6.2%, or $0.37 million, to $6.25 million over the same corresponding period, while personalized print sales were down $116 thousand, or 4.8%, to $2.32 million reflecting the weakness in the economy.
Gross profit and margin increased in the first nine months of 2010, to $6.51 million, and 18.1%, respectively, on relatively flat sales primarily due to the rationalization and other productivity enhancements.
SG&A expense was $5.36 million, or 14.9% of total revenue, in the first nine months of 2010 compared with $5.80 million, or 16.1% of total revenue, in the first nine months of 2009. The lower SG&A for the period was primarily due to lower labor costs and other efficiency enhancements implemented during the period.
Included in the first nine months of 2009, was $1.81 million of expense that was associated with the write-down of impaired assets in the second quarter of 2009 due to the Company's rationalization of the specialty print and direct mail product line.
For the nine-month period, Adjusted EBITDA increased 146.7% to $3.66 million in 2010 compared with $1.48 million in 2009. (See the Reconciliation of Net Income (Loss) to Adjusted EBITDA in the attached table.)
Webcast and Conference Call
MOD-PAC CORP. will host a conference call and webcast at 10:00 a.m. ET on Wednesday, November 3, 2010. During the call, Daniel G. Keane, President and Chief Executive Officer, and David B. Lupp, Chief Operating Officer and Chief Financial Officer will review the financial and operating results for the period. A question-and-answer session will follow.
The conference call can be accessed by dialing (201) 689-8562 and entering conference ID number 359334. The listen-only audio webcast can be monitored at [ www.modpac.com ]. To listen to the archived call, dial (858) 384-5517, and enter conference ID number 359334. The telephonic replay will be available from 1:00 p.m. ET the day of the call until 11:59 p.m. ET on Wednesday, November 10, 2010. A transcript will also be posted to the Companya™s Web site, once available.
ABOUT MOD-PAC CORP.
MOD-PAC CORP. is a high value-added, on demand print services firm providing products and services in two product categories: folding cartons and personalized print. Within folding cartons, MOD-PAC provides CUSTOM FOLDING CARTONS for branded and private label consumer products in the food and food service, healthcare, medical and automotive industries. The Company also offers a line of STOCK PACKAGING primarily to the retail confectionary industry. MOD-PACa™s PERSONALIZED PRINT product line is a comprehensive offering for consumer and corporate social occasions.
MOD-PACa™s strategy for growth is to leverage its capabilities to innovate and aggressively integrate technology into its production operations providing cost-effective solutions for its customers. Through its large, centralized facility, the Company has captured significant economies of scale by channeling large numbers of small-to-medium-sized orders through its operations due to its rapid order change out skills. Applying its lean manufacturing processes coupled with state-of-the-art printing technologies, MOD-PAC is able to address short-run, highly variable content needs of its customers with quick turn around times relative to industry standards.
Additional information on MOD-PAC can be found at its website: [ http://www.modpac.com ].
Safe Harbor Statement:
This press release contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. One can identify these forward-looking statements by the use of the words such as "expect," "anticipate," "plan," "may," "will," "estimate" or other similar expressions. Because such statements apply to future events, they are subject to risks and uncertainties that could cause the actual results to differ materially. Important factors, which could cause actual results to differ materially, include market events, competitive pressures, changes in technology, customers preferences and choices, success at entering new markets, the execution of its strategy, marketing and sales plans, the rate of growth of internet related sales, the effectiveness of agreements with print distributors and other factors which are described in MOD-PACa™s annual report on Form 10K on file with the Securities and Exchange Commission. The Company assumes no obligation to update forward-looking information in this press release whether to reflect changed assumptions, the occurrence of unanticipated events or changes in future operating results, financial conditions or prospects, or otherwise.
FINANCIAL TABLES FOLLOW.
MOD-PAC CORP. | ||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||
(unaudited) | ||||||||||||||||
(in thousands except per share data) | ||||||||||||||||
Three months ended | Nine months ended | |||||||||||||||
10/2/2010 | 10/3/2009 | 10/2/2010 | 10/3/2009 | |||||||||||||
Revenue | ||||||||||||||||
Product sales | $ | 12,267 | $ | 12,446 | $ | 35,535 | $ | 35,727 | ||||||||
Rent | 113 | 141 | 382 | 399 | ||||||||||||
Total Revenue | 12,380 | 12,587 | 35,917 | 36,126 | ||||||||||||
Cost of products sold | 9,638 | 10,071 | 29,405 | 31,732 | ||||||||||||
Gross profit | 2,742 | 2,516 | 6,512 | 4,394 | ||||||||||||
Gross profit margin | 22.1 | % | 20.0 | % | 18.1 | % | 12.2 | % | ||||||||
Selling, general and administrative expense | 1,705 | 1,841 | 5,362 | 5,799 | ||||||||||||
Net (write-up) write-down of impaired assets | (367 | ) | 1,808 | |||||||||||||
Income (Loss) from operations | 1,037 | 1,042 | 1,150 | (3,213 | ) | |||||||||||
Operating margin | 8.4 | % | 8.3 | % | 3.2 | % | -8.9 | % | ||||||||
Interest expense, net | (44 | ) | (64 | ) | (148 | ) | (194 | ) | ||||||||
Other income | 11 | 33 | 83 | 43 | ||||||||||||
Income (Loss) before taxes | 1,004 | 1,011 | 1,085 | (3,364 | ) | |||||||||||
Income tax expense (benefit) | 4 | 19 | (118 | ) | ||||||||||||
Net income (loss) | $ | 1,000 | $ | 1,011 | $ | 1,066 | $ | (3,246 | ) | |||||||
Basic income (loss) per share: | $ | 0.29 | $ | 0.29 | $ | 0.31 | $ | (0.95 | ) | |||||||
Diluted income (loss) per share: | $ | 0.28 | $ | 0.29 | $ | 0.30 | $ | (0.95 | ) | |||||||
Weighted average diluted shares outstanding | 3,529 | 3,470 | 3,559 | 3,430 |
MOD-PAC CORP. | |||||||||||||||||||||
PRODUCT LINE REVENUE DATA | |||||||||||||||||||||
(unaudited) | |||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||
Three Months Ended | % | Nine Months Ended | % | 2010 YTD % of | |||||||||||||||||
10/2/2010 | 10/3/2009 | change | 10/2/2010 | 10/3/2009 | change | Total | |||||||||||||||
FOLDING CARTONS | |||||||||||||||||||||
Custom folding cartons | $ | 9,251 | $ | 9,408 | -1.7 | % | $ | 26,966 | $ | 25,888 | 4.2 | % | 75.9 | % | |||||||
Stock packaging | 2,259 | 2,239 | 0.9 | % | 6,253 | 5,888 | 6.2 | % | 17.6 | % | |||||||||||
Folding cartons subtotal | 11,510 | 11,647 | -1.2 | % | 33,219 | 31,776 | 4.5 | % | 93.5 | % | |||||||||||
PRINT SERVICES | |||||||||||||||||||||
Specialty print & direct mail | N/A | 1,519 | -100 | % | % | ||||||||||||||||
Personalized | 757 | 799 | -5.3 | % | 2,316 | 2,432 | -4.8 | % | 6.5 | % | |||||||||||
Print services subtotal | 757 | 799 | -5.3 | % | 2,316 | 3,951 | -41.4 | % | 6.5 | % | |||||||||||
Total product revenue | $ | 12,267 | $ | 12,446 | -1.4 | % | $ | 35,535 | $ | 35,727 | -0.5 | % | 100.0 | % |
MOD-PAC CORP. | ||||||||||
CONSOLIDATED BALANCE SHEETS | ||||||||||
(dollars in thousands) | ||||||||||
(Unaudited) | ||||||||||
October 2, 2010 | December 31, 2009 | |||||||||
Current assets: | ||||||||||
Cash and cash equivalents | $ | 2,237 | $ | 3,780 | ||||||
Accounts receivable | 5,833 | 4,975 | ||||||||
Allowance for doubtful accounts | (108 | ) | (155 | ) | ||||||
Net accounts receivable | 5,725 | 4,820 | ||||||||
Inventories | 5,367 | 4,258 | ||||||||
Prepaid expenses | 527 | 297 | ||||||||
Total current assets | 13,856 | 13,155 | ||||||||
Property, plant and equipment, at cost: | ||||||||||
Land | 1,170 | 1,170 | ||||||||
Buildings and equipment | 12,406 | 12,389 | ||||||||
Machinery and equipment | 48,235 | 49,129 | ||||||||
Construction in progress | 193 | 990 | ||||||||
62,004 | 63,678 | |||||||||
Less accumulated depreciation | (47,409 | ) | (48,262 | ) | ||||||
Net property, plant and equipment | 14,595 | 15,416 | ||||||||
Assets held for sale | 63 | 171 | ||||||||
Other assets | 479 | 459 | ||||||||
Total assets | $ | 28,993 | $ | 29,201 | ||||||
Current liabilities: | ||||||||||
Current maturities of long-term debt | $ | 108 | $ | 202 | ||||||
Accounts payable | 1,614 | 2,567 | ||||||||
Accrued expenses | 779 | 803 | ||||||||
Total current liabilities | 2,501 | 3,572 | ||||||||
Long-term debt | 1,986 | 2,292 | ||||||||
Other liabilities | 25 | 38 | ||||||||
Total liabilities | 4,512 | 5,902 | ||||||||
Shareholders' equity: | ||||||||||
Common stock, $.01 par value, authorized 20,000,000 shares, issued 3,462,392 in 2010, 3,453,863 in 2009 | 35 | 35 | ||||||||
Class B common stock, $.01 par value, authorized 5,000,000 shares, issued 619,856 in 2010, 628,385 in 2009 | 6 | 6 | ||||||||
Additional paid-in capital | 3,002 | 2,654 | ||||||||
Retained earnings | 27,885 | 26,819 | ||||||||
30,928 | 29,514 | |||||||||
Less treasury stock at cost, 704,668 shares in 2010 and 650,698 in 2009 | (6,447 | ) | (6,215 | ) | ||||||
Total shareholders' equity | 24,481 | 23,299 | ||||||||
Total liabilities and shareholders' equity | $ | 28,993 | $ | 29,201 |
MOD-PAC CORP. | ||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
(unaudited) | ||||||||
($ in thousands) | ||||||||
Nine Months Ended | ||||||||
10/2/2010 | 10/3/2009 | |||||||
Cash flows from operating activities: | ||||||||
Net Income (loss) | $ | 1,066 | $ | (3,246 | ) | |||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 2,079 | 2,531 | ||||||
Provision for doubtful accounts | (29 | ) | 45 | |||||
Stock option compensation expense | 347 | 210 | ||||||
Deferred income taxes | - | (118 | ) | |||||
Net write-down of impaired assets | - | 1,808 | ||||||
(Gain) Loss on disposal of assets | (34 | ) | 24 | |||||
Cash flow from change in operating assets and liabilities: | ||||||||
Accounts receivables | (875 | ) | (752 | ) | ||||
Inventories | (1,109 | ) | 195 | |||||
Prepaid expenses | (230 | ) | (49 | ) | ||||
Other liabilities | (13 | ) | 15 | |||||
Accounts payable | (952 | ) | (320 | ) | ||||
Accrued expenses | (24 | ) | 148 | |||||
Net cash provided by operating activities | $ | 226 | $ | 491 | ||||
Cash flows from investing activities | ||||||||
Proceeds from sale of assets | $ | 131 | $ | 212 | ||||
Proceeds from the cash surrender value of officersa™ life insurance | - | 857 | ||||||
Change in other assets | (5 | ) | (78 | ) | ||||
Capital expenditures | (1,242 | ) | (841 | ) | ||||
Net cash (used in) provided by investing activities | $ | (1,116 | ) | $ | 150 | |||
Cash flows from financing activities | ||||||||
Principal payments on long-term debt | $ | (400 | ) | $ | (126 | ) | ||
Deferred financing fees | (21 | ) | - | |||||
Purchase of treasury stock | (232 | ) | - | |||||
Decrease in line of credit | - | (400 | ) | |||||
Net cash used in financing activities | $ | (653 | ) | $ | (526 | ) | ||
Net (decrease) increase in cash and cash equivalents | (1,543 | ) | 115 | |||||
Cash and cash equivalents at beginning of year | 3,780 | 200 | ||||||
Cash and cash equivalents at end of period | $ | 2,237 | $ | 315 |
MOD-PAC CORP. | ||||||||||||||
Reconciliation between Net Income (Loss) and Adjusted EBITDA | ||||||||||||||
(in thousands) | Three Months Ended | Nine Months Ended | ||||||||||||
10/2/2010 | 10/3/2009 | 10/2/2010 | 10/3/2009 | |||||||||||
Net Income (Loss) | $ | 1,000 | $ | 1,011 | $ | 1,066 | $ | (3,246 | ) | |||||
Interest | 44 | 63 | 148 | 194 | ||||||||||
Net (write-up) write-down of impaired assets | (367 | ) | 1,808 | |||||||||||
Gain on Disposal of Assets Held for Sale | 104 | 104 | ||||||||||||
Taxes | 4 | 19 | (118 | ) | ||||||||||
Depreciation and amortization | 705 | 662 | 2,079 | 2,531 | ||||||||||
Stock-based compensation | 65 | 41 | 347 | 210 | ||||||||||
Adjusted EBITDA | $ | 1,818 | $ | 1,514 | $ | 3,659 | $ | 1,483 | ||||||
Adjusted EBITDA = earnings before interest, asset impairment, taxes, depreciation and amortization and non-cash option expense. |
MOD-PAC CORP. | ||||||||||||||
Reconciliation between Net Income (Loss) and Adjusted Net Income (Loss) | ||||||||||||||
(in thousands) | Three Months Ended | Nine Months Ended | ||||||||||||
10/2/2010 | 10/3/2009 | 10/2/2010 | 10/3/2009 | |||||||||||
Net Income (Loss) | $ | 1,000 | $ | 1,011 | $ | 1,066 | $ | (3,246 | ) | |||||
Net (write-up) write-down of impaired assets | (367 | ) | 1,808 | |||||||||||
Workforce reduction charges | 65 | |||||||||||||
Change in useful life of assets | 40 | |||||||||||||
Other rationalization charges | 134 | |||||||||||||
Total one-time charges | (367 | ) | 2,047 | |||||||||||
Adjusted Net Income (Loss) | $ | 1,000 | $ | 644 | $ | 1,066 | $ | (1,199 | ) |
MOD-PAC CORP. | ||||||||||||||
Reconciliation between Diluted Earnings (Loss) Per Share and Adjusted Diluted Earnings (Loss) Per Share | ||||||||||||||
(in thousands) | Three Months Ended | Nine Months Ended | ||||||||||||
10/2/2010 | 10/3/2009 | 10/2/2010 | 10/3/2009 | |||||||||||
Diluted Earnings (Loss) Per Share | $ | 0.28 | $ | 0.29 | $ | 0.30 | $ | (0.95 | ) | |||||
Net (write-up) write-down of impaired assets | (0.11 | ) | 0.53 | |||||||||||
Workforce reduction charges | 0.02 | |||||||||||||
Change in useful life of assets | 0.01 | |||||||||||||
Other rationalization charges | 0.04 | |||||||||||||
Total one-time charges | (0.11 | ) | 0.60 | |||||||||||
Adjusted Diluted Earnings (Loss) Per Share | $ | 0.28 | $ | 0.18 | $ | 0.30 | $ | (0.35 | ) |