THE DIXIE GROUP, INC.
CONSOLIDATED CONDENSED BALANCE SHEETS
(amounts in thousands, except share data)
| | | | | | | | | | | |
| March 26, 2022 | | December 25, 2021 |
ASSETS | (Unaudited) | | |
CURRENT ASSETS | | | |
Cash and cash equivalents | $ | 902 | | | $ | 1,471 | |
Receivables, net | 38,521 | | | 40,291 | |
Inventories, net | 85,891 | | | 82,739 | |
Prepaids and other current assets | 7,944 | | | 9,925 | |
Current assets of discontinued operations | 4,695 | | | 5,991 | |
TOTAL CURRENT ASSETS | 137,953 | | | 140,417 | |
| | | |
PROPERTY, PLANT AND EQUIPMENT, NET | 47,004 | | | 48,658 | |
OPERATING LEASE RIGHT-OF-USE ASSETS | 21,724 | | | 22,534 | |
| | | |
OTHER ASSETS | 20,018 | | | 21,138 | |
LONG-TERM ASSETS OF DISCONTINUED OPERATIONS | 2,400 | | | 2,752 | |
TOTAL ASSETS | $ | 229,099 | | | $ | 235,499 | |
| | | |
LIABILITIES AND STOCKHOLDERS' EQUITY | | | |
CURRENT LIABILITIES | | | |
Accounts payable | $ | 18,006 | | | $ | 16,748 | |
Accrued expenses | 23,139 | | | 26,214 | |
Current portion of long-term debt | 2,564 | | | 3,361 | |
Current portion of operating lease liabilities | 2,493 | | | 2,528 | |
Current liabilities of discontinued operations | 2,744 | | | 5,362 | |
TOTAL CURRENT LIABILITIES | 48,946 | | | 54,213 | |
| | | |
LONG-TERM DEBT | 78,309 | | | 73,701 | |
OPERATING LEASE LIABILITIES | 20,078 | | | 20,692 | |
OTHER LONG-TERM LIABILITIES | 14,385 | | | 16,030 | |
LONG-TERM LIABILITIES OF DISCONTINUED OPERATIONS | 4,134 | | | 4,488 | |
TOTAL LIABILITIES | 165,852 | | | 169,124 | |
| | | |
COMMITMENTS AND CONTINGENCIES (See Note 18) | | | |
| | | |
STOCKHOLDERS' EQUITY | | | |
Common Stock ($3 par value per share): Authorized 80,000,000 shares, issued and outstanding - 14,948,937 shares for 2022 and 14,792,647 shares for 2021 | 44,847 | | | 44,378 | |
Class B Common Stock ($3 par value per share): Authorized 16,000,000 shares, issued and outstanding - 1,096,479 shares for 2022 and 1,004,975 shares for 2021 | 3,289 | | | 3,015 | |
Additional paid-in capital | 156,974 | | | 157,658 | |
Accumulated deficit | (142,063) | | | (138,706) | |
Accumulated other comprehensive loss | 200 | | | 30 | |
TOTAL STOCKHOLDERS' EQUITY | 63,247 | | | 66,375 | |
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 229,099 | | | $ | 235,499 | |
See accompanying notes to the consolidated condensed financial statements.
THE DIXIE GROUP, INC.
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
(UNAUDITED)
(amounts in thousands, except per share data)
| | | | | | | | | | | | | | | |
| Three Months Ended | | |
| March 26, 2022 | | March 27, 2021 | | | | |
| | | As Adjusted | | | | |
NET SALES | $ | 77,575 | | | $ | 72,747 | | | | | |
Cost of sales | 62,399 | | | 55,874 | | | | | |
GROSS PROFIT | 15,176 | | | 16,873 | | | | | |
| | | | | | | |
Selling and administrative expenses | 17,413 | | | 15,803 | | | | | |
Other operating (income) expense, net | 10 | | | 2 | | | | | |
Facility consolidation and severance expenses, net | — | | | 25 | | | | | |
| | | | | | | |
OPERATING INCOME (LOSS) | (2,247) | | | 1,043 | | | | | |
| | | | | | | |
Interest expense | 1,116 | | | 1,329 | | | | | |
Other income, net | (1) | | | (1) | | | | | |
| | | | | | | |
| | | | | | | |
LOSS FROM CONTINUING OPERATIONS BEFORE TAXES | (3,362) | | | (285) | | | | | |
Income tax benefit | (19) | | | (28) | | | | | |
LOSS FROM CONTINUING OPERATIONS | (3,343) | | | (257) | | | | | |
Loss from discontinued operations, net of tax | (14) | | | (1,771) | | | | | |
| | | | | | | |
NET LOSS | $ | (3,357) | | | $ | (2,028) | | | | | |
| | | | | | | |
BASIC EARNINGS (LOSS) PER SHARE: | | | | | | | |
Continuing operations | $ | (0.22) | | | $ | (0.02) | | | | | |
Discontinued operations | 0.00 | | | (0.12) | | | | | |
| | | | | | | |
Net loss | $ | (0.22) | | | $ | (0.14) | | | | | |
| | | | | | | |
BASIC SHARES OUTSTANDING | 15,141 | | | 15,085 | | | | | |
| | | | | | | |
DILUTED EARNINGS (LOSS) PER SHARE: | | | | | | | |
Continuing operations | $ | (0.22) | | | $ | (0.02) | | | | | |
Discontinued operations | 0.00 | | | (0.12) | | | | | |
| | | | | | | |
Net loss | $ | (0.22) | | | $ | (0.14) | | | | | |
| | | | | | | |
DILUTED SHARES OUTSTANDING | 15,141 | | | 15,085 | | | | | |
| | | | | | | |
DIVIDENDS PER SHARE: | | | | | | | |
Common Stock | $ | — | | | $ | — | | | | | |
Class B Common Stock | — | | | — | | | | | |
See accompanying notes to the consolidated condensed financial statements.
THE DIXIE GROUP, INC.
CONSOLIDATED CONDENSED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(UNAUDITED)
(amounts in thousands)
| | | | | | | | | | | | | | | |
| Three Months Ended | | |
| March 26, 2022 | | March 27, 2021 | | | | |
NET LOSS | $ | (3,357) | | | $ | (2,028) | | | | | |
| | | | | | | |
OTHER COMPREHENSIVE INCOME (LOSS), NET OF TAX: | | | | | | | |
Unrealized gain (loss) on interest rate swaps | — | | | 38 | | | | | |
Income taxes | — | | | — | | | | | |
Unrealized gain (loss) on interest rate swaps, net | — | | | 38 | | | | | |
| | | | | | | |
Reclassification of (gain) loss into earnings from interest rate swaps (1) | (7) | | | 34 | | | | | |
Income taxes | (2) | | | — | | | | | |
Reclassification of (gain) loss into earnings from interest rate swaps, net | (5) | | | 34 | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Reclassification of unrealized loss into earnings from dedesignated interest rate swaps (2) | 210 | | | 187 | | | | | |
Income taxes | 33 | | | 64 | | | | | |
Reclassification of unrealized loss into earnings from dedesignated interest rate swaps, net | 177 | | | 123 | | | | | |
| | | | | | | |
Reclassification of net actuarial gain into earnings from postretirement benefit plans (2) | (2) | | | (6) | | | | | |
Income taxes | — | | | — | | | | | |
Reclassification of net actuarial gain into earnings from postretirement benefit plans, net | (2) | | | (6) | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
TOTAL OTHER COMPREHENSIVE INCOME, NET OF TAX | 170 | | | 189 | | | | | |
| | | | | | | |
COMPREHENSIVE LOSS | $ | (3,187) | | | $ | (1,839) | | | | | |
(1) Amounts for cash flow hedges reclassified from accumulated other comprehensive income (loss) to net loss were included in interest expense in the Company's Consolidated Condensed Statements of Operations.
(2) Amounts for postretirement plans reclassified from accumulated other comprehensive income (loss) to net loss were included in selling and administrative expenses in the Company's Consolidated Condensed Statements of Operations.
See accompanying notes to the consolidated condensed financial statements.
THE DIXIE GROUP, INC.
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
(UNAUDITED)
(amounts in thousands)
| | | | | | | | | | | |
| Three Months Ended |
| March 26, 2022 | | March 27, 2021 |
| | | As Adjusted |
CASH FLOWS FROM OPERATING ACTIVITIES | | | |
Loss from continuing operations | $ | (3,343) | | | $ | (257) | |
Loss from discontinued operations | (14) | | | (1,771) | |
| | | |
Net loss | (3,357) | | | (2,028) | |
| | | |
Adjustments to reconcile net loss to net cash provided by operating activities: | | | |
Depreciation and amortization | 2,050 | | | 2,286 | |
| | | |
Provision for deferred income taxes | (50) | | | (64) | |
| | | |
| | | |
| | | |
Stock-based compensation expense | 154 | | | 72 | |
| | | |
Bad debt expense | 24 | | | — | |
| | | |
Changes in operating assets and liabilities: | | | |
Receivables | 1,746 | | | (1,105) | |
Inventories | (3,152) | | | (5,217) | |
Prepaids and other current assets | 1,981 | | | 1,463 | |
Accounts payable and accrued expenses | (1,950) | | | 8,179 | |
Other operating assets and liabilities | (151) | | | (266) | |
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES | (2,691) | | | 5,091 | |
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES - DISCONTINUED OPERATIONS | (1,338) | | | (3,460) | |
| | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | |
| | | |
| | | |
Purchase of property, plant and equipment | (345) | | | (364) | |
| | | |
| | | |
NET CASH USED IN INVESTING ACTIVITIES | (345) | | | (364) | |
NET CASH USED IN INVESTING ACTIVITIES - DISCONTINUED OPERATIONS | — | | | — | |
| | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | |
Net payments on revolving credit facility | (527) | | | (354) | |
Borrowings on notes payable - buildings | 11,000 | | | — | |
Payments on notes payable - buildings and other term loans | (5,538) | | | (140) | |
| | | |
| | | |
| | | |
Payments on notes payable - equipment and other | (578) | | | (910) | |
Payments on finance leases | (363) | | | (781) | |
Borrowings on finance leases | — | | | — | |
| | | |
Change in outstanding checks in excess of cash | 133 | | | 578 | |
| | | |
| | | |
Repurchases of Common Stock | (95) | | | (57) | |
| | | |
Payments for debt issuance costs | (227) | | | — | |
NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES | 3,805 | | | (1,664) | |
| | | |
DECREASE IN CASH AND CASH EQUIVALENTS | (569) | | | (397) | |
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD | 1,471 | | | 1,920 | |
CASH AND CASH EQUIVALENTS AT END OF PERIOD | $ | 902 | | | $ | 1,523 | |
| | | |
| |
| | | |
SUPPLEMENTAL CASH FLOW INFORMATION: | | | |
Interest paid | $ | 1,010 | | | $ | 812 | |
Interest paid for financing leases | 333 | | | 391 | |
Income taxes paid, net of tax refunds | 59 | | | 79 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
Accrued purchases of equipment | — | | | 238 | |
| | | |
| | | |
See accompanying notes to the consolidated condensed financial statements.
THE DIXIE GROUP, INC.
CONSOLIDATED CONDENSED STATEMENTS OF STOCKHOLDERS' EQUITY
(UNAUDITED)
(amounts in thousands, except share data)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common Stock | | Class B Common Stock | | Additional Paid-In Capital | | Accumulated Deficit | | Accumulated Other Comprehensive Income | | Total Stockholders' Equity |
Balance at December 25, 2021 | $ | 44,378 | | | $ | 3,015 | | | $ | 157,658 | | | $ | (138,706) | | | $ | 30 | | | $ | 66,375 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Repurchases of Common Stock - 35,160 shares | (105) | | | — | | | 10 | | | — | | | — | | | (95) | |
Restricted stock grants issued - 284,954 shares | 580 | | | 274 | | | (854) | | | — | | | — | | | — | |
Restricted stock grants forfeited - 2,000 shares | (6) | | | — | | | 6 | | | — | | | — | | | — | |
| | | | | | | | | | | |
Stock-based compensation expense | — | | | — | | | 154 | | | — | | | — | | | 154 | |
| | | | | | | | | | | |
Net loss | — | | | — | | | — | | | (3,357) | | | — | | | (3,357) | |
Other comprehensive income | — | | | — | | | — | | | — | | | 170 | | | 170 | |
Balance at March 26, 2022 | $ | 44,847 | | | $ | 3,289 | | | $ | 156,974 | | | $ | (142,063) | | | $ | 200 | | | $ | 63,247 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common Stock | | Class B Common Stock | | Additional Paid-In Capital | | Accumulated Deficit | | Accumulated Other Comprehensive Income (Loss) | | Total Stockholders' Equity |
Balance at December 26, 2020 | $ | 43,672 | | | $ | 2,641 | | | $ | 158,329 | | | $ | (140,321) | | | $ | (530) | | | $ | 63,791 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Repurchases of Common Stock - 17,359 shares | (52) | | | — | | | (4) | | | — | | | — | | | (56) | |
Restricted stock grants issued - 347,680 shares | 669 | | | 374 | | | (1,043) | | | — | | | — | | | — | |
Restricted stock grants forfeited - 7,477 shares | (22) | | | — | | | 18 | | | — | | | — | | | (4) | |
| | | | | | | | | | | |
Stock-based compensation expense | — | | | — | | | 75 | | | — | | | — | | | 75 | |
| | | | | | | | | | | |
Net loss | — | | | — | | | — | | | (2,028) | | | — | | | (2,028) | |
Other comprehensive income | — | | | — | | | — | | | — | | | 189 | | | 189 | |
Balance at March 27, 2021 | $ | 44,267 | | | $ | 3,015 | | | $ | 157,375 | | | $ | (142,349) | | | $ | (341) | | | $ | 61,967 | |
See accompanying notes to the consolidated condensed financial statements.
THE DIXIE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
(amounts in thousands, except per share data) (Continued)
NOTE 1 - BASIS OF PRESENTATION
The accompanying unaudited consolidated condensed financial statements have been prepared in accordance with U.S. generally accepted accounting principles ("U.S. GAAP") for interim financial statements which do not include all the information and notes required by such accounting principles for annual financial statements. In the opinion of management, all adjustments (generally consisting of normal recurring accruals) considered necessary for a fair presentation have been included in the accompanying financial statements. The accompanying financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in The Dixie Group, Inc.'s and its wholly-owned subsidiaries (the "Company") 2021 Annual Report on Form 10-K filed with the Securities and Exchange Commission for the fiscal year ended December 25, 2021. Operating results for the three month period ended March 26, 2022 are not necessarily indicative of the results that may be expected for the entire 2022 year.
Based on applicable accounting standards, the Company has determined that it has one reportable segment, Floorcovering.
On September 13, 2021, the Company acting by and through its wholly owned operating subsidiary, TDG Operations, LLC, sold its Atlas|Masland commercial business (the “Commercial Business”). We have classified the related assets and liabilities associated with our Commercial Business as held for discontinued operations in our consolidated balance sheet. The results of our Commercial Business have been presented as discontinued operations in our consolidated statement of income for all periods presented as the sale represents a shift in our business that has a major effect on our operations and financial results. Prior to the consummation of the sale, the Company was neither actively marketing the business for sale nor had intentions to abandon the Commercial Business and as a result did not present the results as assets held for sale or discontinued operations in prior filings. Interest expense and general and administrative expenses were not allocated to discontinued operations. Our consolidated financial statements and disclosures as of and for the year ended December 25, 2021 and the three month period ended March 27, 2021 have been adjusted to reflect such discontinued operations classifications. See Note 20 for further detail of the Company’s discontinued operations reporting.
Unless specifically noted otherwise, footnote disclosures reflect the results of continuing operations only. The results of discontinued operations are presented in footnote 20.
NOTE 2 - RECENT ACCOUNTING PRONOUNCEMENTS
Accounting Standards Yet to Be Adopted
In June 2016, the FASB issued ASU No. 2016-13, "Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments," which amends the impairment model to utilize an expected loss methodology in place of the current incurred loss methodology, which will result in the more timely recognition of losses. For smaller reporting entities, ASU 2016-13 is effective for annual periods beginning after December 15, 2022, including interim periods within those fiscal years. The ASU, including the subsequently issued codification improvements update ("Codification Improvements to Topic 326, Financial Instruments—Credit Losses, Topic 815, Derivatives and Hedging, and Topic 825, Financial Instruments," ASU 2019-04) and the targeted transition relief update ("Financial Instruments-Credit Losses (Topic 326)," ASU 2019-05), is not expected to have a significant impact on the consolidated financial statements due to the nature of the Company's customers and the limited amount of write-offs in past years.
NOTE 3 - REVENUE
Revenue Recognition Policy
The Company derives its revenues primarily from the sale of floorcovering products and processing services. Revenues are recognized when control of these products or services is transferred to its customers, in an amount that reflects the consideration the Company expects to be entitled to in exchange for those products and services. Sales, value add, and other taxes the Company collects concurrent with revenue-producing activities are excluded from revenue. Shipping and handling fees charged to customers are reported within revenue. Incidental items that are immaterial in the context of the contract are recognized as expense. The Company does not have any significant financing components as payment is received at or shortly after the point of sale. The Company determined revenue recognition through the following steps:
•Identification of the contract with a customer
•Identification of the performance obligations in the contract
•Determination of the transaction price
•Allocation of the transaction price to the performance obligations in the contract
•Recognition of revenue when, or as, the performance obligation is satisfied
THE DIXIE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
(amounts in thousands, except per share data) (Continued)
Disaggregation of Revenue from Contracts with Customers
The following table disaggregates the Company’s revenue by end-user markets for the three month periods ended March 26, 2022 and March 27, 2021:
| | | | | | | | | | | | | | | |
| Three Months Ended | | |
| March 26, 2022 | | March 27, 2021 | | | | |
| | | As Adjusted | | | | |
Residential floorcovering products, continuing operations | $ | 75,518 | | | $ | 72,178 | | | | | |
Commercial floorcovering products, discontinued operations | 5,009 | | | 13,554 | | | | | |
Other services, continuing operations | 2,057 | | | 569 | | | | | |
Total net sales, continuing and discontinued operations | $ | 82,584 | | | $ | 86,301 | | | | | |
Residential floorcovering products. Residential floorcovering products include broadloom carpet, rugs, luxury vinyl flooring and engineered hardwood. These products are sold into the designer, retailer, mass merchant and builder markets.
Commercial floorcovering products. Commercial floorcovering products include broadloom carpet, carpet tile, rugs, and luxury vinyl flooring. These products are sold into the corporate, hospitality, healthcare, government, and education markets through the use of designers, architects, flooring contractors and independent retailers.
Other services. Other services include carpet yarn processing and carpet dyeing services.
Contract Balances
Other than receivables that represent an unconditional right to consideration, which are presented separately (See Note 4), the Company does not recognize any contract assets which give conditional rights to receive consideration, as the Company does not incur costs to obtain customer contracts that are recoverable. The Company often receives cash payments from customers in advance of the Company’s performance for limited production run orders resulting in contract liabilities. These contract liabilities are classified in accrued expenses in the Consolidated Condensed Balance Sheets based on the timing of when the Company expects to recognize revenue, which is typically less than a year. The net decrease or increase in the contract liabilities is primarily driven by order activity for limited runs requiring deposits offset by the recognition of revenue and application of deposit on the receivables ledger for such activity during the period.
The activity in the advanced deposits for the three month periods ended March 26, 2022 and March 27, 2021 is as follows:
| | | | | | | | | | | | | | | |
| Three Months Ended | | |
| March 26, 2022 | | March 27, 2021 | | | | |
| | | As Adjusted | | | | |
Beginning contract liability | $ | 1,285 | | | $ | 1,005 | | | | | |
Revenue recognized from contract liabilities included in the beginning balance | (908) | | | (927) | | | | | |
Increases due to cash received, net of amounts recognized in revenue during the period | 921 | | | 1,131 | | | | | |
Ending contract liability | $ | 1,298 | | | $ | 1,209 | | | | | |
Performance Obligations
For performance obligations related to residential floorcovering products, control transfers at a point in time. To indicate the transfer of control, the Company must have a present right to payment, legal title must have passed to the customer and the customer must have the significant risks and rewards of ownership. The Company’s principal terms of sale are FOB Shipping Point and FOB Destination and the Company transfers control and records revenue for product sales either upon shipment or delivery to the customer, respectively. Revenue is allocated to each performance obligation based on its relative stand-alone
THE DIXIE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
(amounts in thousands, except per share data) (Continued)
selling prices. Stand-alone selling prices are based on observable prices at which the Company separately sells the products or services.
Variable Consideration
The nature of the Company’s business gives rise to variable consideration, including rebates, allowances, and returns that generally decrease the transaction price, which reduces revenue. These variable amounts are generally credited to the customer, based on achieving certain levels of sales activity, product returns, or price concessions.
Variable consideration is estimated at the most likely amount that is expected to be earned. Estimated amounts are included in the transaction price to the extent it is probable that a significant reversal of cumulative revenue recognized will not occur when the uncertainty associated with the variable consideration is resolved. Estimates of variable consideration are based upon historical experience and known trends.
Warranties
The Company generally provides product warranties related to manufacturing defects and specific performance standards for its products for a period of up to two years. The Company accrues for estimated future assurance warranty costs in the period in which the sale is recorded. The costs are included in Cost of Sales in the Consolidated Condensed Statements of Operations and the product warranty reserve is included in accrued expenses in the Consolidated Condensed Balance Sheets. The Company calculates its accrual using the portfolio approach based upon historical experience and known trends. The Company does not provide an additional service-type warranty.
NOTE 4 - RECEIVABLES, NET
Receivables are summarized as follows:
| | | | | | | | | | | |
| March 26, 2022 | | December 25, 2021 |
Customers, trade | $ | 35,682 | | | $ | 37,148 | |
Other receivables | 2,975 | | | 3,251 | |
Gross receivables | 38,657 | | | 40,399 | |
Less: allowance for doubtful accounts | (136) | | | (108) | |
Receivables, net | $ | 38,521 | | | $ | 40,291 | |
Bad debt expense was $24 for the three months ended March 26, 2022 and $0 for the three months ended March 27, 2021.
NOTE 5 - INVENTORIES, NET
Inventories are summarized as follows:
| | | | | | | | | | | |
| March 26, 2022 | | December 25, 2021 |
Raw materials | $ | 34,992 | | | $ | 35,337 | |
Work-in-process | 16,807 | | | 15,186 | |
Finished goods | 66,444 | | | 62,592 | |
Supplies and other | 115 | | | 122 | |
LIFO reserve | (32,467) | | | (30,498) | |
Inventories, net | $ | 85,891 | | | $ | 82,739 | |
THE DIXIE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
(amounts in thousands, except per share data) (Continued)
NOTE 6 - PROPERTY, PLANT AND EQUIPMENT, NET
Property, plant and equipment consists of the following:
| | | | | | | | | | | |
| March 26, 2022 | | December 25, 2021 |
Land and improvements | $ | 3,422 | | | $ | 3,422 | |
Buildings and improvements | 51,430 | | | 51,430 | |
Machinery and equipment | 158,462 | | | 158,248 | |
Assets under construction | 941 | | | 811 | |
| 214,255 | | | 213,911 | |
Accumulated depreciation | (167,251) | | | (165,253) | |
Property, plant and equipment, net | $ | 47,004 | | | $ | 48,658 | |
Depreciation of property, plant and equipment, including amounts for finance leases, totaled $1,999 in the three months ended March 26, 2022 and $2,235 in the three months ended March 27, 2021.
NOTE 7 - ACCRUED EXPENSES
Accrued expenses are summarized as follows:
| | | | | | | | | | | |
| March 26, 2022 | | December 25, 2021 |
Compensation and benefits | $ | 8,561 | | | $ | 10,703 | |
Provision for customer rebates, claims and allowances | 6,814 | | | 7,562 | |
Advanced customer deposits | 1,298 | | | 1,285 | |
Outstanding checks in excess of cash | 3,286 | | | 3,153 | |
Other | 3,180 | | | 3,511 | |
Accrued expenses | $ | 23,139 | | | $ | 26,214 | |
NOTE 8 - LONG-TERM DEBT AND CREDIT ARRANGEMENTS
Long-term debt consists of the following:
| | | | | | | | | | | |
| March 26, 2022 | | December 25, 2021 |
Revolving credit facility | $ | 32,631 | | | $ | 33,158 | |
Term Loans | 24,726 | | | 24,781 | |
Notes payable - buildings | 11,000 | | | 5,484 | |
Notes payable - equipment and other | 1,029 | | | 1,607 | |
Finance lease - buildings | 10,791 | | | 10,873 | |
Finance lease obligations | 2,633 | | | 2,913 | |
Deferred financing costs, net | (1,937) | | | (1,754) | |
Total debt | 80,873 | | | 77,062 | |
Less: current portion of long-term debt | 2,564 | | | 3,361 | |
Long-term debt | $ | 78,309 | | | $ | 73,701 | |
Revolving Credit Facility
During the fourth quarter of 2020, the Company entered into a $75,000 Senior Secured Revolving Credit Facility with Fifth Third Bank National Association as lender. The loan is secured by a first priority security interest on all accounts receivable, cash, and inventory, and provides for borrowing limited by certain percentages of values of the accounts receivable and inventory. The revolving credit facility matures on October 30, 2025.
THE DIXIE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
(amounts in thousands, except per share data) (Continued)
At the Company's election, advances of the revolving credit facility bear interest at annual rates equal to either (a) LIBOR for 1, 2, or 3 month periods, as defined with a floor of 0.75% or published LIBOR, plus an applicable margin ranging between 1.50% and 2.00%, or (b) the higher of the prime rate plus an applicable margin ranging between 0.50% and 1.00%. The applicable margin is determined based on availability under the revolving credit facility with margins increasing as availability decreases. As of March 26, 2022, the applicable margin on the Company's revolving credit facility was 1.75%. The Company pays an unused line fee on the average amount by which the aggregate commitments exceed utilization of the revolving credit facility equal to 0.25% per annum. The weighted-average interest rate on borrowings outstanding under the revolving credit facility was 2.64% at March 26, 2022 and 3.00% at December 25, 2021.
The agreement is subject to customary terms and conditions and annual administrative fees with pricing varying on excess availability and a fixed charge coverage ratio. The agreement is also subject to certain compliance, affirmative, and financial covenants. As of the reporting date, the Company is in compliance with all such applicable covenants or obtained an appropriate waiver for such applicable covenants. The Company is only subject to the financial covenants if borrowing availability is less than $9,375, which is equal to 12.5% of the total loan availability of $75,000, and remains until the availability is greater than 12.5% for thirty consecutive days. As of March 26, 2022, the unused borrowing availability under the revolving credit facility was $38,160.
Term Loans
Effective October 28, 2020, the Company entered into a $10,000 principal amount USDA Guaranteed term loan with AmeriState Bank as lender. The term of the loan is 25 years and bears interest at a minimum 5.00% rate or 4.00% above 5-year treasury, to be reset every 5 years at 3.5% above 5-year treasury. The loan is secured by a first mortgage on the Company’s Atmore, Alabama and Roanoke, Alabama facilities. The loan requires certain compliance, affirmative, and financial covenants and, as of the reporting date, the Company is in compliance with all such covenants.
Effective October 29, 2020, the Company entered into a $15,000 principal amount USDA Guaranteed term loan with the Greater Nevada Credit Union as lender. The term of the loan is 10 years and bears interest at a minimum 5.00% rate or 4.00% above 5-year treasury, to be reset after 5 years at 3.5% above 5-year treasury. The loan is secured by a first lien on a substantial portion of the Company’s machinery and equipment and a second lien on the Company’s Atmore and Roanoke facilities. The loan requires certain compliance, affirmative, and financial covenants and, as of the reporting date, the Company is in compliance with all such covenants. Payments on the loan are interest only over the first three years and principal and interest over the remaining seven years.
Notes Payable - Buildings
On March 16, 2022, the Company entered into a twenty year $11,000 note payable to refinance its existing note payable on its distribution facility in Adairsville, GA (the "Property"). The new note payable bears interest at a fixed annual rate of 3.81%. The note is secured by the property and a guarantee of the Company. The loan is subject to certain negative covenants and as of the reporting date the Company is in compliance with all such covenants. Concurrent with the closing of this note, the Company paid off existing loans secured by the Property in the amount of $5,456 and terminated an existing interest rate swap agreement.
Notes Payable - Equipment and Other
The Company's equipment financing notes have terms of up to 7 years, bear interest ranging from 2.54% to 3.09% and are due in monthly installments through their maturity dates. The Company's equipment financing notes are secured by the specific equipment financed and do not contain any financial covenants.
Finance Lease - Buildings
On January 14, 2019, the Company, entered into a purchase and sale agreement (the “Purchase and Sale Agreement”) with Saraland Industrial, LLC, an Alabama limited liability company (the “Purchaser”). Pursuant to the terms of the Purchase and Sale Agreement, the Company sold its Saraland facility, and approximately 17.12 acres of surrounding property located in Saraland, Alabama (the “Property”) to the Purchaser for a purchase price of $11,500. Concurrent with the sale of the Property, the Company and the Purchaser entered into a twenty-year lease agreement (the “Lease Agreement”), whereby the Company will lease back the Property at an annual rental rate of $977, subject to annual rent increases of 1.25%. Under the Lease Agreement, the Company has two (2) consecutive options to extend the term of the Lease by ten years for each such option. This transaction was recorded as a failed sale and leaseback. The Company recorded a liability for the amounts received, will continue to depreciate the asset, and has imputed an interest rate so that the net carrying amount of the financial liability and remaining assets will be zero at the end of the lease term. Concurrently with the sale, the Company paid off the approximately $5,000 mortgage on the property to First Tennessee Bank National Association and terminated the related fixed interest rate swap agreement.
THE DIXIE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
(amounts in thousands, except per share data) (Continued)
Finance Lease Obligations
The Company's finance lease obligations are due in monthly or quarterly installments through their maturity dates. The Company's finance lease obligations are secured by the specific equipment leased.
NOTE 9 - LEASES
Balance sheet information related to right-of-use assets and liabilities is as follows: | | | | | | | | | | | | | | |
| Balance Sheet Location | March 26, 2022 | | December 25, 2021 |
Operating Leases: | | | | |
Operating lease right-of-use assets | Operating lease right-of-use assets | $ | 21,724 | | | $ | 22,534 | |
| | | | |
Current portion of operating lease liabilities | Current portion of operating lease liabilities | 2,493 | | | 2,528 | |
Noncurrent portion of operating lease liabilities | Operating lease liabilities | 20,078 | | | 20,692 | |
Total operating lease liabilities | | $ | 22,571 | | | $ | 23,220 | |
| | | | |
Finance Leases: | | | | |
Finance lease right-of-use assets (1) | Property, plant, and equipment, net | $ | 6,546 | | | $ | 10,111 | |
| | | | |
Current portion of finance lease liabilities (1) | Current portion of long-term debt | 974 | | | 1,104 | |
Noncurrent portion of finance lease liabilities (1) | Long-term debt | 12,450 | | | 12,683 | |
| | $ | 13,424 | | | $ | 13,787 | |
(1) Includes leases classified as failed sale-leaseback transactions.
Lease cost recognized in the consolidated condensed financial statements is summarized as follows: | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | |
| | March 26, 2022 | | March 27, 2021 | | | | |
| | | | As Adjusted | | | | |
Operating lease cost | | $ | 1,078 | | | $ | 1,390 | | | | | |
| | | | | | | | |
Finance lease cost: | | | | | | | | |
Amortization of lease assets (1) | | 249 | | | 702 | | | | | |
Interest on lease liabilities (1) | | 333 | | | 391 | | | | | |
Total finance lease costs (1) | | $ | 582 | | | $ | 1,093 | | | | | |
(1) Includes leases classified as failed sale-leaseback transactions.
THE DIXIE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
(amounts in thousands, except per share data) (Continued)
Other supplemental information related to leases is summarized as follows:
| | | | | | | | | | | | | | |
| | March 26, 2022 | | March 27, 2021 |
| | | | As Restated |
Weighted average remaining lease term (in years): | | | | |
Operating leases | | 7.45 | | 7.76 |
Finance leases (1) | | 13.82 | | 12.79 |
| | | | |
Weighted average discount rate: | | | | |
Operating leases | | 6.31 | % | | 6.82 | % |
Finance leases (1) | | 9.73 | % | | 9.5 | % |
| | | | |
Cash paid for amounts included in the measurement of lease liabilities: | | | | |
Operating cash flows from operating leases | | 1,012 | | | 1,124 | |
Operating cash flows from finance leases (1) | | 333 | | | 391 | |
Financing cash flows from finance leases (1) | | 363 | | | 781 | |
(1) Includes leases classified as failed sale-leaseback transactions.
The following table summarizes the Company's future minimum lease payments under non-cancellable contractual obligations for operating and financing liabilities as of March 26, 2022:
| | | | | | | | | | | |
Fiscal Year | | Operating Leases | Finance Leases |
2022 | | 2,906 | | 1,711 | |
2023 | | 3,708 | | 3,409 | |
2024 | | 3,631 | | 1,045 | |
2025 | | 3,670 | | 1,053 | |
2026 | | 3,707 | | 1,066 | |
Thereafter | | 11,003 | | 13,918 | |
Total future minimum lease payments (undiscounted) | | 28,625 | | 22,202 | |
Less: Present value discount | | 6,054 | | 8,778 | |
Total lease liability | | 22,571 | | 13,424 | |
NOTE 10 - FAIR VALUE MEASUREMENTS
Fair value is defined as the exchange value of an asset or a liability in an orderly transaction between market participants. The fair value guidance outlines a valuation framework and establishes a fair value hierarchy in order to increase the consistency and comparability of fair value measurements and disclosures. The hierarchy consists of three levels as follows:
Level 1 - Quoted market prices in active markets for identical assets or liabilities as of the reported date;
Level 2 - Other than quoted market prices in active markets for identical assets or liabilities, quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, and other than quoted prices for assets or liabilities and prices that are derived principally from or corroborated by market data by correlation or other means; and
Level 3 - Measurements using management's best estimate of fair value, where the determination of fair value requires significant management judgment or estimation.
THE DIXIE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
(amounts in thousands, except per share data) (Continued)
The following table reflects the fair values of assets and liabilities measured and recognized at fair value on a recurring basis on the Company's Consolidated Condensed Balance Sheets as of March 26, 2022 and December 25, 2021:
| | | | | | | | | | | | | | | | | |
| March 26, 2022 | | December 25, 2021 | | Fair Value Hierarchy Level |
| | | | | |
| | | | | |
| | | | | |
Liabilities: | | | | | |
Interest rate swaps (1) | $ | — | | | $ | 210 | | | Level 2 |
| | | | | |
(1) The Company uses certain external sources in deriving the fair value of the interest rate swaps. The interest rate swaps were valued using observable inputs (e.g., LIBOR yield curves, credit spreads). Valuations of interest rate swaps may fluctuate considerably from period-to-period due to volatility in underlying interest rates, which are driven by market conditions and the duration of the instrument. Credit adjustments could have a significant impact on the valuations due to changes in credit ratings of the Company or its counterparties.
The carrying amounts and estimated fair values of the Company's financial instruments are summarized as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
| March 26, 2022 | | December 25, 2021 |
| Carrying | | Fair | | Carrying | | Fair |
| Amount | | Value | | Amount | | Value |
Financial assets: | | | | | | | |
Cash and cash equivalents | $ | 902 | | | $ | 902 | | | $ | 1,471 | | | $ | 1,471 | |
| | | | | | | |
| | | | | | | |
Financial liabilities: | | | | | | | |
Long-term debt, including current portion | 67,449 | | | 66,101 | | | 63,275 | | | 61,721 | |
Finance leases, including current portion | 13,424 | | | 15,012 | | | 13,787 | | | 16,389 | |
Interest rate swaps | — | | | — | | | 210 | | | 210 | |
The fair values of the Company's long-term debt and finance leases were estimated using market rates the Company believes would be available for similar types of financial instruments and represent level 2 measurements. The fair values of cash and cash equivalents and notes receivable approximate their carrying amounts due to the short-term nature of the financial instruments.
NOTE 11 - DERIVATIVES
The Company's earnings, cash flows and financial position are exposed to market risks relating to interest rates. It is the Company's policy to minimize its exposure to adverse changes in interest rates and manage interest rate risks inherent in funding the Company with debt. The Company addresses this risk by maintaining a mix of fixed and floating rate debt and evaluating opportunities to enter into interest rate swaps for portions of its variable rate debt to minimize interest rate volatility.
As of March 26, 2022, the Company had no interest rate swaps outstanding. The following is a summary of the Company's interest rate swap outstanding as of December 25, 2021:
| | | | | | | | | | | | | | |
Type | Notional Amount | Effective Date | Fixed Rate | Variable Rate |
Interest rate swap | $ | 5,796 | | November 7, 2014 through November 7, 2024 | 4.500% | 1 Month LIBOR |
The following table summarizes the fair values of derivative instruments included in the Company's consolidated condensed financial statements:
| | | | | | | | | | | | | | | | | |
| Location on Consolidated Balance Sheets | | Fair Value |
| | March 26, 2022 | | December 25, 2021 |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Liability Derivatives: | | | | | |
Derivatives designated as hedging instruments: | | | | | |
Interest rate swaps, current portion | Accrued expenses | | $ | — | | | $ | 110 | |
Interest rate swaps, long-term portion | Other long-term liabilities | | — | | | 100 | |
Total Liability Derivatives | | | $ | — | | | $ | 210 | |
THE DIXIE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
(amounts in thousands, except per share data) (Continued)
The following tables summarize the pre-tax impact of derivative instruments on the Company's consolidated condensed financial statements:
| | | | | | | | | | | | | | | |
| Amount of Gain or (Loss) Recognized in AOCIL on the effective portion of the Derivative |
| Three Months Ended | | |
| March 26, 2022 | | March 27, 2021 | | | | |
Derivatives designated as hedging instruments: | | | | | | | |
Cash flow hedges - interest rate swaps | $ | — | | | $ | 38 | | | | | |
| | | | | | | |
| Amount of Gain (Loss) Reclassified from AOCIL on the effective portion into Earnings (1)(2) |
| Three Months Ended | | |
| March 26, 2022 | | March 27, 2021 | | | | |
Derivatives designated as hedging instruments: | | | | | | | |
Cash flow hedges - interest rate swaps | $ | (7) | | | $ | 34 | | | | | |
| Amount of Gain or (Loss) Recognized on the Dedesignated Portion in Income on Derivative (3) |
| Three Months Ended | | |
| March 26, 2022 | | March 27, 2021 | | | | |
Derivatives dedesignated as hedging instruments: | | | | | | | |
Cash flow hedges - interest rate swaps | $ | 210 | | | $ | 187 | | | | | |
| | | | | | | |
(1)The amount of gain (loss) reclassified from AOCIL is included in interest expense on the Company's consolidated condensed financial statements.
(2)The amount of loss expected to be reclassified from AOCIL into earnings during the next 12 months subsequent to March 26, 2022 is $0.
(3)The amount of gain (loss) recognized in income on the dedesignated portion of interest rate swaps is included in other income or other expense on the Company's Consolidated Condensed Statements of Operations. The amount of expense recognized on the Company's Consolidated Statements of Operations for the terminated portion of interest rate swaps is included in interest expense.
On March 16, 2022, the Company terminated an interest rate swap agreement tied to a note payable secured by its facility in Adairsville, GA. The settlement payment to terminate the swap agreements was $73. Because it is probable that none of the remaining forecasted interest payments that were being hedged will occur, the related losses in the amount of $177, net of tax, that had been deferred in AOCIL were reclassified into interest expense during the period.
NOTE 12 - EMPLOYEE BENEFIT PLANS
Defined Contribution Plans
The Company sponsors a 401(k) defined contribution plan that covers approximately 88% of the Company's current associates. This plan includes a mandatory Company match on the first 1% of participants' contributions. The Company matches the next 2% of participants' contributions if the Company meets prescribed earnings levels. The plan also provides for additional Company contributions above the 3% level if the Company attains certain additional performance targets. Matching contribution expense for this 401(k) plan was $223 and $224 for the three months ended March 26, 2022 and March 27, 2021, respectively.
Additionally, the Company sponsors a 401(k) defined contribution plan that covers associates at one facility who are under a collective-bargaining agreement. The number of associates under the plan represents approximately 12% of the Company's total current associates. Under this plan, the Company generally matches participants' contributions, on a sliding scale, up to a maximum of 2.75% of the participant's earnings. Matching contribution expense for the collective-bargaining 401(k) plan was $25 and $21 for the three months ended March 26, 2022 and March 27, 2021, respectively.
Non-Qualified Retirement Savings Plan
The Company sponsors a non-qualified retirement savings plan that allows eligible associates to defer a specified percentage of their compensation. The obligations owed to participants under this plan were $14,249 at March 26, 2022 and $15,794 at December 25, 2021 and are included in other long-term liabilities in the Company's Consolidated Condensed Balance Sheets. The obligations are unsecured general obligations of the Company and the participants have no right, interest or claim in the assets of the Company, except as unsecured general creditors. The Company utilizes a Rabbi Trust to hold, invest and reinvest deferrals and contributions under the plan. Amounts are invested in Company-owned life insurance in the Rabbi Trust and the cash surrender value of the policies was $15,314 at March 26, 2022 and $16,608 at December 25, 2021 and is included in other assets in the Company's Consolidated Condensed Balance Sheets.
Multi-Employer Pension Plan
The Company contributes to a multi-employer pension plan under the terms of a collective-bargaining agreement that covers its union-represented employees. Expenses related to the multi-employer pension plan were $56 and $60 for the three months ended March 26, 2022 and March 27, 2021, respectively. If the Company were to withdraw from the multi-employer plan, a withdrawal liability would be due, the amount of which would be determined by the plan. The withdrawal liability, as determined by the plan, would be a function of contribution rates, fund status, discount rates and various other factors at the time of any such withdrawal.
NOTE 13 - INCOME TAXES
TE 13 - INCOME TAXES
The benefit rate for the three months ending March 26, 2022 was 0.6% compared with a benefit rate of 9.8% for the three months ending March 27, 2021. Because the Company maintains a full valuation allowance against its deferred income tax balances, the Company is only able to recognize refundable credits, a small amount of state taxes, and a benefit for the recognition of stranded tax effects within other comprehensive income (loss) related to the termination of certain derivative contracts in the tax benefit for the first three months of 2022. The Company is in a net deferred tax liability position of $91 at March 26, 2022 and December 25, 2021, respectively, which is included in other long-term liabilities in the Company's Consolidated Condensed Balance Sheets.
The Company accounts for uncertainty in income tax positions according to FASB guidance relating to uncertain tax positions. Unrecognized tax benefits were $497 and $494 at March 26, 2022 and December 25, 2021, respectively. Such benefits, if recognized, would affect the Company's effective tax rate. There were no significant interest or penalties accrued as of March 26, 2022 and December 25, 2021.
The Company and its subsidiaries are subject to United States federal income taxes, as well as income taxes in a number of state jurisdictions. The tax years subsequent to 2017 remain open to examination for U.S. federal income taxes. The majority of state jurisdictions remain open for tax years subsequent to 2017. A few state jurisdictions remain open to examination for tax years subsequent to 2016.
NOTE 14 - EARNINGS (LOSS) PER SHARE
The Company's unvested stock awards that contain non-forfeitable rights to dividends or dividend equivalents, whether paid or unpaid, are considered participating securities and are included in the computation of earnings (loss) per share. Accounting guidance requires additional disclosure of earnings (loss) per share for common stock and unvested share-based payment awards, separately disclosing distributed and undistributed earnings. Undistributed earnings represent earnings that were available for distribution but were not distributed. Common stock and unvested share-based payment awards earn dividends equally. All earnings were undistributed in all periods presented.
THE DIXIE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
(amounts in thousands, except per share data) (Continued)
The following table sets forth the computation of basic and diluted earnings (loss) per share from continuing operations:
| | | | | | | | | | | | | | | |
| Three Months Ended | | |
| March 26, 2022 | | March 27, 2021 | | | | |
| | | As Adjusted | | | | |
Basic earnings (loss) per share: | | | | | | | |
Loss from continuing operations | $ | (3,343) | | | $ | (257) | | | | | |
Less: Allocation of earnings to participating securities | — | | | — | | | | | |
Loss from continuing operations available to common shareholders - basic | $ | (3,343) | | | $ | (257) | | | | | |
Basic weighted-average shares outstanding (1) | 15,141 | | | 15,085 | | | | | |
Basic earnings (loss) per share - continuing operations | $ | (0.22) | | | $ | (0.02) | | | | | |
| | | | | | | |
Diluted earnings (loss) per share: | | | | | | | |
Loss from continuing operations available to common shareholders - basic | $ | (3,343) | | | $ | (257) | | | | | |
Add: Undistributed earnings reallocated to unvested shareholders | — | | | — | | | | | |
Loss from continuing operations available to common shareholders - basic | $ | (3,343) | | | $ | (257) | | | | | |
Basic weighted-average shares outstanding (1) | 15,141 | | | 15,085 | | | | | |
Effect of dilutive securities: | | | | | | | |
Stock options (2) | — | | | — | | | | | |
Directors' stock performance units (2) | — | | | — | | | | | |
Diluted weighted-average shares outstanding (1)(2) | 15,141 | | | 15,085 | | | | | |
Diluted earnings (loss) per share - continuing operations | $ | (0.22) | | | $ | (0.02) | | | | | |
(1)Includes Common and Class B Common shares, excluding unvested participating securities of 841 thousand as of March 26, 2022 and 641 thousand as of March 27, 2021.
(2)Shares issuable under stock option plans where the exercise price is greater than the average market price of the Company's Common Stock during the relevant period and directors' stock performance units have been excluded to the extent they are anti-dilutive. Aggregate shares excluded for the three months ended March 26, 2022 were 271 thousand and for the three months ended March 27, 2021 were 281 thousand.
NOTE 15 - STOCK COMPENSATION EXPENSE
The Company recognizes compensation expense relating to share-based payments based on the fair value of the equity instrument issued and records such expense in selling and administrative expenses in the Company's Consolidated Condensed Statements of Operations. The Company's stock compensation expense was $154 and $71 for the three months ended March 26, 2022 and March 27, 2021, respectively.
On March 12, 2022, the Company issued 284,954 shares of restricted stock to certain key employees. The grant-date fair value of the awards was $863, or $3.03 per share, and is expected to be recognized as stock compensation expense over a weighted-average period of 5.3 years from the date the awards were granted. Each award is subject to a continued service condition. The fair value of each share of restricted stock awarded was equal to the market value of a share of the Company's Common Stock on the grant date.
NOTE 16 - ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
THE DIXIE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
(amounts in thousands, except per share data) (Continued)
Components of accumulated other comprehensive loss, net of tax, are as follows:
| | | | | | | | | | | | | | | | | |
| Interest Rate Swaps | | Post-Retirement Liabilities | | Total |
Balance at December 25, 2021 | $ | (172) | | | $ | 202 | | | $ | 30 | |
Unrealized loss on interest rate swaps | — | | | — | | | — | |
Reclassification of loss into earnings from interest rate swaps, net of tax of $2 | (5) | | | — | | | (5) | |
Reclassification of unrealized loss into earnings from dedesignated interest rate swaps, net of tax of $33 | 177 | | | — | | | 177 | |
| | | | | |
Reclassification of net actuarial gain into earnings from postretirement benefit plans | — | | | (2) | | | (2) | |
| | | | | |
Balance at March 26, 2022 | $ | — | | | $ | 200 | | | $ | 200 | |
NOTE 17 - COMMITMENTS AND CONTINGENCIES
Contingencies
The Company assesses its exposure related to legal matters, including those pertaining to product liability, safety and health matters and other items that arise in the regular course of its business. If the Company determines that it is probable a loss has been incurred, the amount of the loss, or an amount within the range of loss, that can be reasonably estimated will be recorded.
Environmental Remediation
The Company accrues for losses associated with environmental remediation obligations when such losses are probable and estimable. Remediation obligations are accrued based on the latest available information and are recorded at undiscounted amounts. The Company regularly monitors the progress of environmental remediation. If studies indicate that the cost of remediation has changed from the previous estimate, an adjustment to the liability would be recorded in the period in which such determination is made.
Legal Proceedings
We have been sued, together with 3M Company and approximately 30 other named defendants and unnamed "fictitious defendants" including various carpet manufacturers and suppliers, in four lawsuits whereby the plaintiffs seek monetary damages and injunctive relief related to the manufacture, supply, and/or use of certain chemical products in the manufacture, finishing, and treatment of carpet products in the Dalton, Georgia area. These chemical products allegedly include without limitation perflourinated compounds ("PFC") such as perflourinated acid ("PFOA") and perfluorooctane sulfonate ("PFOS"). In each lawsuit, the plaintiff(s) alleged that, as a consequence of these actions, these chemical compounds have discharged or leached into the water systems around Dalton and then flow into the waters in or near the water bodies from which the plaintiff(s) draw for drinking water.
Two of these lawsuits were filed in Alabama. The first lawsuit in Alabama was filed on September 22, 2016 by The Water Works and Sewer Board of the City of Gadsden (Alabama) in the Circuit Court of Etowah County, Alabama (styled The Water Works and Sewer Board of the City of Gadsden v. 3M Company, et al., Civil Action No. 31-CV-2016-900676.00). The second lawsuit in Alabama was filed on May 15, 2017 by The Water Works and Sewer Board of the Town of Centre (Alabama) in the Circuit Court of Cherokee County, Alabama (styled The Water Works and Sewer Board of the Town of Centre v. 3M Company, et al., Civil Action No. 13-CV- 2017-900049.00). These lawsuits have been settled upon payment to the plaintiff of a sum deemed to be immaterial. Both lawsuits have been dismissed.
The other two lawsuits were filed in Georgia. The first lawsuit in Georgia was filed on November 19, 2019 by the City of Rome (Georgia) in the Superior Court of Floyd County, Georgia (styled The City of Rome, Georgia v. 3M Company, et al., No. 19CV02405JFL003). The second lawsuit in Georgia was originally filed on November 26, 2019 and is presented as a class action lawsuit by and on behalf of a class of persons who obtain drinking water from the City of Rome, Georgia and the Floyd County Water Department (and similarly situated persons) (generally, for these purposes, residents of Floyd County) (styled Jarrod Johnson v. 3M Company, et al., Civil Action No. 19-CV-02448-JFL-003) (the "Class Action Lawsuit"). On January 10, 2020, the Class Action Lawsuit was removed to the United States District Court for the Northern District of Georgia, Rome Division (styled Jarrod Johnson v. 3M Company, et al Civil Action No. 4:20-CV-0008-AT). We agreed to settle and obtain dismissal of these lawsuits. A payment for settlement was made after the end of the first quarter of 2022 to the plaintiff in the City of Rome matter. We deem the sum of the settlement to be immaterial to the Company.
THE DIXIE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
(amounts in thousands, except per share data) (Continued)
The two lawsuits filed in Alabama were settled and dismissed prior to year-end. The two pending lawsuits in Georgia were dismissed following the end of the first quarter; the Class Action Lawsuit was voluntarily dismissed by the plaintiff on April 13 (without prejudice) and the City of Rome lawsuit was dismissed with prejudice on May 2, 2022.
The Company has been sued, together with approximately 90 other defendants, in a lawsuit styled: Brenda E. Bostian, individually and as representative of the Estate of Hoyle Steven Bostian, deceased, case number 2021-CP-40-04877 South Carolina Court of Common Please, fifth Judicial Circuit- Richland County (Columbia SC), alleging that indirect exposure to asbestos at a plant in North Carolina contributed to the wrongful death of Mr. Bostian. The complaint alleges that Mr. Hoyle Bostian’s father worked at a facility in North Carolina where he was exposed to asbestos and that Mr. Bostian’s exposure indirectly caused Mr. Bostian (the decedent) to be exposed to asbestos. The plaintiff’s “secondary” exposure allegedly occurred in the 1950s - prior to the Company’s 1987 acquisition of China Grove Cotton Mills, the company that owned the facility. No damage amount has been alleged. The Company has denied liability and is vigorously defending the matter.
NOTE 18 - OTHER (INCOME) EXPENSE, NET
Other operating (income) expense, net is summarized as follows:
| | | | | | | | | | | | | | | |
| Three Months Ended | | |
| March 26, 2022 | | March 27, 2021 | | | | |
Other operating expense, net: | | | | | | | |
| | | | | | | |
Gain on currency exchanges | 34 | | | (5) | | | | | |
| | | | | | | |
Retirement expense | 200 | | | 72 | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Miscellaneous income | (224) | | | (65) | | | | | |
Other operating expense, net | $ | 10 | | | $ | 2 | | | | | |
Other income, net is summarized as follows:
| | | | | | | | | | | | | | | |
| Three Months Ended | | |
| March 26, 2022 | | March 27, 2021 | | | | |
Other income, net: | | | | | | | |
Post-retirement income | $ | (1) | | | $ | (2) | | | | | |
Interest income | — | | | — | | | | | |
| | | | | | | |
Miscellaneous expense | — | | | 1 | | | | | |
Other income, net | $ | (1) | | | $ | (1) | | | | | |
NOTE 19 - FACILITY CONSOLIDATION AND SEVERANCE EXPENSES, NET
2020 COVID-19 Continuity Plan
As the extent of the COVID-19 pandemic became apparent, the Company implemented a continuity plan to maintain the health and safety of associates, preserve cash, and minimize the impact on customers. The response included restrictions on travel, implementation of telecommuting where appropriate and limiting contact and maintaining social distancing between associates and with customers. Cost reductions were implemented including cutting non-essential expenditures, reducing capital expenditures, rotating layoffs and furloughs, selected job eliminations and temporary salary reductions. The Company also deferred new product introductions and reduced sample and marketing expenses in 2020. Initiatives were taken with suppliers, lenders and landlords to extend payment terms in the second quarter of 2020 for existing agreements. The Company took advantage of payment deferrals and credits related to payroll taxes under the Coronavirus Aid, Relief, and Economic Security ("CARES") Act as well as deferring payments into its defined contribution retirement plan.
THE DIXIE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
(amounts in thousands, except per share data) (Continued)
Costs related to the facility consolidation plans are summarized as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | As of March 26, 2022 | |
| Accrued Balance at December 25, 2021 | | 2022 Expenses To Date (1) | | 2022 Cash Payments | | Accrued Balance at March 26, 2022 | | Total Costs Incurred To Date | | Total Expected Costs | |
| | | | | | | | | | | | |
Profit Improvement Plan | — | | | — | | | — | | | — | | | 10,525 | | | 10,525 | | |
COVID-19 Continuity Plan | $ | 78 | | | $ | — | | | $ | 78 | | | $ | — | | | $ | 2,533 | | | $ | 2,533 | | |
Total All Plans | $ | 78 | | | $ | — | | | $ | 78 | | | $ | — | | | $ | 13,893 | | | $ | 13,893 | | |
| | | | | | | | | | | | |
Asset Impairments | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 3,323 | | | $ | 3,323 | | |
| | | | | | | | | | | | |
| Accrued Balance at December 26, 2020 | | 2021 Expenses To Date (1) | | 2021 Cash Payments | | Accrued Balance at March 27, 2021 | | | | | |
| | | | | | | | | | | | |
Profit Improvement Plan | 104 | | | — | | | 22 | | | 82 | | | | | | |
COVID-19 Continuity Plan | $ | 454 | | | $ | 25 | | | $ | 210 | | | $ | 269 | | | | | | |
Totals | $ | 558 | | | $ | 25 | | | $ | 232 | | | $ | 351 | | | | | | |
| | | | | | | | | | | | |
Asset Impairments | $ | — | | | $ | — | | | $ | — | | | $ | — | | | | | | |
(1) Costs incurred under these plans are classified as "facility consolidation and severance expenses, net" in the Company's Consolidated
Condensed Statements of Operations.
NOTE 20 - DISCONTINUED OPERATIONS
The Company has either sold or discontinued certain operations that are accounted for as "Discontinued Operations" under applicable accounting guidance. Discontinued operations are summarized as follows:
| | | | | | | | | | | | | | | |
| Three Months Ended | | |
| March 26, 2022 | | March 27, 2021 | | | | |
Workers' compensation costs from former textile operations | $ | (1) | | | $ | (30) | | | | | |
Environmental remediation costs from former textile operations | — | | | (31) | | | | | |
Commercial business operations | (13) | | | (1,710) | | | | | |
Loss from discontinued operations, before taxes | $ | (14) | | | $ | (1,771) | | | | | |
Income tax expense | — | | | — | | | | | |
(Loss) from discontinued operations, net of tax | $ | (14) | | | $ | (1,771) | | | | | |
Workers' compensation costs from former textile operations
Undiscounted reserves are maintained for the self-insured workers' compensation obligations related to the Company's former textile operations. These reserves are administered by a third-party workers' compensation service provider under the supervision of Company personnel. Such reserves are reassessed on a quarterly basis. Pre-tax cost incurred for workers' compensation as a component of discontinued operations primarily represents a change in estimate for each period from unanticipated medical costs associated with the Company's obligations.
Environmental remediation costs from former textile operations
Reserves for environmental remediation obligations are established on an undiscounted basis. The Company has an accrual for environmental remediation obligations related to discontinued operations of $1,817 as of March 26, 2022 and $1,913 as of December 25, 2021. The liability established represents the Company's best estimate of possible loss and is the reasonable amount to which there is any meaningful degree of certainty given the periods of estimated remediation and the dollars applicable to such remediation for those periods. The actual timeline to remediate, and thus, the ultimate cost to complete such remediation through these remediation efforts, may differ significantly from the Company's estimates. Pre-tax cost for environmental remediation obligations classified as discontinued operations were primarily a result of specific events requiring action and additional expense in each period.
Commercial business operations
In accordance with the Asset Purchase Agreement dated September 13, 2021, the Company sold assets that include certain inventory, certain items of machinery and equipment used exclusively in the Commercial Business, and related intellectual property for a purchase price of $20,500. The Purchaser also assumed the liability to fulfill the orders represented by advance customer deposit liabilities of $3,127. As a result of the transaction the Company recognized a gain of $2.7 million.
The Company retained the Commercial Business’ cash deposits, all accounts receivable, and certain inventory and equipment. Additionally, the Company agreed not to compete with the specified commercial business and the Atlas|Masland markets for a period of 5 years following September 13, 2021. The agreement allows for the Company to sell the commercial inventory retained by the company after the divestiture.
At closing, $2,100 of the proceeds were withheld and deposited in escrow to cover any claims arising with respect to the Commercial business for which the Company may be liable. The $2,100 was agreed to be released to the Company (net of claims paid, if any) in two installments with 50% of the escrow paid in 90 days from closing and the remaining amount paid 18 months from the closing date. The Company has received payment of the first installment and the remaining unpaid portion of $1,025 is recognized within non-current assets. As of March 26, 2022, the Company has not recognized amounts for potential indemnification settlements as those amounts cannot be reasonably estimated.
In order to release liens on certain fixed assets included in the Asset Purchase Agreement, the Company placed $2,100 in cash collateral in an account with the lender (Greater Nevada Credit Union). The remaining proceeds were applied to the Company's debt with its senior credit facility (Fifth Third Bank).
The Company reclassified the following assets and liabilities for discontinued operations in the accompanying consolidated balance sheets:
| | | | | | | | | | | |
| As of |
| March 26, 2022 | | December 25, 2021 |
Current Assets of Discontinued Operations: | | | |
Receivables, net | $ | 3,060 | | | $ | 3,406 | |
Inventories, net | 1,183 | | | 1,927 | |
Prepaid expenses | 452 | | | 658 | |
Current Assets Held for Discontinued Operations | 4,695 | | | 5,991 | |
| | | |
Long Term Assets of Discontinued Operations: | | | |
Property, plant and equipment, net | 292 | | | 292 | |
Operating lease right of use assets | 202 | | | 242 | |
Other assets | 1,906 | | | 2,218 | |
Long Term Assets Held for Discontinued Operations | 2,400 | | | 2,752 | |
| | | |
Current Liabilities of Discontinued Operations: | | | |
Accounts payable | 85 | | | 2,133 | |
Accrued expenses | 2,487 | | | 3,062 | |
Current portion of operating lease liabilities | 172 | | | 167 | |
Current Liabilities Held for Discontinued Operations | 2,744 | | | 5,362 | |
| | | |
Long Term Liabilities of Discontinued Operations | | | |
Operating lease liabilities | 30 | | | 75 | |
Other long term liabilities | 4,104 | | | 4,413 | |
Long Term Liabilities Held for Discontinued Operations | $ | 4,134 | | | $ | 4,488 | |
For the three months ended March 26, 2022 and March 27, 2021, the Company reclassified the following operations of the Commercial business included in discontinued operations in the accompanying consolidated statements of operations:
| | | | | | | | | | | |
| Three Months Ended |
| March 26, 2022 | | March 27, 2021 |
| | | |
Net Sales | $ | 5,009 | | | $ | 13,554 | |
Cost of sales | 4,106 | | | 10,953 | |
Gross Profit | 903 | | | 2,601 | |
| | | |
Selling and administrative expenses | 916 | | | 4,311 | |
Discontinued Income (Loss), related to the divestiture of the Commercial business | (13) | | | (1,710) | |
| | | |
| | | |
NOTE 21 - RELATED PARTY TRANSACTIONS
The Company purchases a portion of its product needs from Engineered Floors, an entity substantially controlled by Robert E. Shaw, a shareholder of the Company. An affiliate of Mr. Shaw holds approximately 7.6% of the Company's Common Stock, which represents approximately 3.2% of the total vote of all classes of the Company's Common Stock. Engineered Floors is one of several suppliers of such materials to the Company. Total purchases from Engineered Floors during the three months ended March 26, 2022 were approximately $702; or approximately 1.1% of the Company's cost of goods sold. Total purchases from Engineered Floors during the three months ended March 27, 2021 were approximately $977; or approximately 1.7% of the
Company's cost of goods sold. Purchases from Engineered Floors are based on market value negotiated prices. The Company has no contractual commitments with Mr. Shaw associated with its business relationship with Engineered Floors. Transactions with Engineered Floors are reviewed annually by the Company's board of directors.
NOTE 22 - SUBSEQUENT EVENTS