| June 30, | September 30, | |||||||
| 2005 | 2004 | |||||||
ASSETS |
||||||||
Current Assets: |
||||||||
Cash and cash equivalents |
$ | 6,336 | $ | 12,580 | ||||
Accounts receivable, net |
31,263 | 47,050 | ||||||
Inventories |
46,457 | 48,514 | ||||||
Prepaid royalties |
5,608 | 2,774 | ||||||
Taxes receivable |
1,132 | 306 | ||||||
Deferred income taxes |
9,700 | 7,006 | ||||||
Prepaid expenses and other |
4,140 | 5,740 | ||||||
Assets to be disposed |
13,846 | 24,068 | ||||||
Total current assets |
118,482 | 148,038 | ||||||
Long-Term Assets: |
||||||||
Property and equipment, net |
57,275 | 64,691 | ||||||
Goodwill |
85,472 | 86,056 | ||||||
Licenses and other intangibles, net |
40,931 | 52,302 | ||||||
Other |
2,092 | 3,196 | ||||||
Total long-term assets |
185,770 | 206,245 | ||||||
| $ | 304,252 | $ | 354,283 | |||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||
Current Liabilities: |
||||||||
Accounts payable |
$ | 15,597 | $ | 28,044 | ||||
Accrued royalties |
10,388 | 10,002 | ||||||
Accrued expenses |
6,270 | 8,453 | ||||||
Taxes payable |
2,312 | 1,742 | ||||||
Current portion of long-term debt |
373 | 4,009 | ||||||
Liabilities related to assets to be disposed |
1,954 | 1,729 | ||||||
Total current liabilities |
36,894 | 53,979 | ||||||
Long-Term Liabilities: |
||||||||
Long-term debt |
3,908 | 11,882 | ||||||
Deferred income taxes |
22,313 | 24,979 | ||||||
Other |
241 | 298 | ||||||
Total long-term liabilities |
26,462 | 37,159 | ||||||
Commitments and Contingencies |
||||||||
Minority Interests |
2,466 | 2,518 | ||||||
Shareholders Equity |
238,430 | 260,627 | ||||||
| $ | 304,252 | $ | 354,283 | |||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| 2005 | 2004 | 2005 | 2004 | |||||||||||||
Net sales |
$ | 72,693 | $ | 88,334 | $ | 216,050 | $ | 232,662 | ||||||||
Cost of sales |
50,583 | 58,827 | 155,999 | 164,135 | ||||||||||||
Gross profit |
22,110 | 29,507 | 60,051 | 68,527 | ||||||||||||
Operating expenses: |
||||||||||||||||
Selling, general, and administrative |
21,037 | 20,307 | 62,489 | 57,346 | ||||||||||||
Amortization of licenses and other intangibles |
892 | 937 | 2,640 | 2,715 | ||||||||||||
Impairment losses on trademark and licenses |
12,674 | | 12,674 | | ||||||||||||
Total operating expenses |
34,603 | 21,244 | 77,803 | 60,061 | ||||||||||||
Operating income (loss) |
(12,493 | ) | 8,263 | (17,752 | ) | 8,466 | ||||||||||
Interest expense |
(303 | ) | (468 | ) | (1,000 | ) | (1,370 | ) | ||||||||
Foreign exchange gains (losses) |
(1,122 | ) | (196 | ) | (214 | ) | 957 | |||||||||
Earnings (losses) from joint venture |
(59 | ) | 204 | 343 | 966 | |||||||||||
Other income |
25 | 47 | 106 | 159 | ||||||||||||
Other expense |
(540 | ) | (280 | ) | (1,309 | ) | (1,060 | ) | ||||||||
Total other expense |
(1,999 | ) | (693 | ) | (2,074 | ) | (348 | ) | ||||||||
Income (loss) from continuing operations before
income taxes |
(14,492 | ) | 7,570 | (19,826 | ) | 8,118 | ||||||||||
Income taxes |
(5,014 | ) | 2,869 | (6,012 | ) | 3,042 | ||||||||||
Income (loss) from continuing operations |
(9,478 | ) | 4,701 | (13,814 | ) | 5,076 | ||||||||||
Loss from discontinued operations, net of income
taxes |
(5,972 | ) | (868 | ) | (8,089 | ) | (1,660 | ) | ||||||||
Net income (loss) |
$ | (15,450 | ) | $ | 3,833 | $ | (21,903 | ) | $ | 3,416 | ||||||
Earnings (Loss) Per Common Share: |
||||||||||||||||
Basic |
||||||||||||||||
Income (loss) from continuing operations |
$ | (0.51 | ) | $ | 0.26 | $ | (0.75 | ) | $ | 0.28 | ||||||
Loss from discontinued operations |
(0.32 | ) | (0.05 | ) | (0.43 | ) | (0.09 | ) | ||||||||
Net income (loss) |
$ | (0.83 | ) | $ | 0.21 | $ | (1.18 | ) | $ | 0.19 | ||||||
Diluted |
||||||||||||||||
Income (loss) from continuing operations |
$ | (0.51 | ) | $ | 0.26 | $ | (0.75 | ) | $ | 0.27 | ||||||
Loss from discontinued operations |
(0.32 | ) | (0.05 | ) | (0.43 | ) | (0.09 | ) | ||||||||
Net income (loss) |
$ | (0.83 | ) | $ | 0.21 | $ | (1.18 | ) | $ | 0.18 | ||||||
Weighted Average Shares Outstanding: |
||||||||||||||||
Basic |
18,574 | 18,336 | 18,516 | 18,315 | ||||||||||||
Diluted |
18,574 | 18,606 | 18,516 | 18,619 | ||||||||||||
| 2005 | 2004 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||
Net income (loss) |
$ | (21,903 | ) | $ | 3,416 | |||
Adjustments
to reconcile net income (loss) to cash provided by
operations |
||||||||
Discontinued operations and related impairment charges |
11,002 | (3,810 | ) | |||||
Depreciation and amortization |
24,612 | 21,473 | ||||||
Impairment losses on trademark and licenses |
12,674 | | ||||||
Provision for doubtful accounts |
2,741 | 991 | ||||||
Deferred taxes |
(6,400 | ) | 690 | |||||
Other |
921 | 170 | ||||||
Changes in
assets and liabilities, net of businesses acquired and disposed |
||||||||
Accounts receivable |
12,967 | 15,172 | ||||||
Accounts payable and accrued expenses |
(10,624 | ) | (3,264 | ) | ||||
Taxes payable and receivable, net |
(199 | ) | (394 | ) | ||||
Inventories |
1,927 | (12,173 | ) | |||||
Prepaid royalties and accrued royalties |
(2,421 | ) | 1,524 | |||||
Other |
2,487 | (4,433 | ) | |||||
Net cash provided by operating activities |
27,784 | 19,362 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||
Capital expenditures, net |
(18,787 | ) | (20,208 | ) | ||||
Acquisition of businesses and intangibles, net of costs |
(2,103 | ) | (2,890 | ) | ||||
Other |
675 | 265 | ||||||
Net cash used in investing activities |
(20,215 | ) | (22,833 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||
Net borrowings under line-of-credit |
| 11,700 | ||||||
Long-term debt repayments |
(11,636 | ) | (478 | ) | ||||
Dividends paid common shareholders |
(1,842 | ) | (2,746 | ) | ||||
Dividends paid minority interest shareholders |
(1,115 | ) | (1,414 | ) | ||||
Stock option and other exercise proceeds |
918 | 270 | ||||||
Net cash provided by (used in) financing activities |
(13,675 | ) | 7,332 | |||||
Effect of exchange rates on cash and cash equivalents |
(138 | ) | 178 | |||||
Net change in cash and cash equivalents |
(6,244 | ) | 4,039 | |||||
Cash and cash equivalents, beginning of period |
12,580 | 49,462 | ||||||
Cash and cash equivalents, end of period |
$ | 6,336 | $ | 53,501 | ||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| 2005 | 2004 | 2005 | 2004 | |||||||||||||
Domestic Die-cast: |
||||||||||||||||
Wholesale distribution and promotion |
$ | 19,234 | $ | 25,651 | $ | 43,264 | $ | 48,973 | ||||||||
Wholesale to mass-merchant retailers |
4,492 | 9,389 | 29,859 | 40,884 | ||||||||||||
Retail through collectors catalog club |
4,009 | 5,701 | 11,878 | 13,750 | ||||||||||||
Total domestic die-cast |
27,735 | 40,741 | 85,001 | 103,607 | ||||||||||||
Foreign Die-cast wholesale
distribution and promotion |
9,430 | 8,698 | 29,530 | 27,135 | ||||||||||||
Total die-cast |
37,165 | 49,439 | 114,531 | 130,742 | ||||||||||||
Domestic Apparel and Memorabilia: |
||||||||||||||||
Wholesale distribution and promotion |
9,278 | 14,705 | 32,769 | 39,520 | ||||||||||||
Wholesale to mass-merchant retailers |
6,887 | 6,745 | 28,646 | 26,462 | ||||||||||||
Total apparel and memorabilia |
16,165 | 21,450 | 61,415 | 65,982 | ||||||||||||
Retail at Trackside |
18,715 | 16,695 | 37,698 | 33,617 | ||||||||||||
Royalties and Other |
648 | 750 | 2,406 | 2,321 | ||||||||||||
Net Sales |
$ | 72,693 | $ | 88,334 | $ | 216,050 | $ | 232,662 | ||||||||