UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
Current Report Pursuant to Section 13 or 15(d) of
The Securities Exchange Act of 1934
Date of Report (Date of Earliest Event Reported) May 1, 2020
TWIN DISC, INCORPORATED
(exact name of registrant as specified in its charter)
WISCONSIN |
001-7635 |
39-0667110 |
(State or other jurisdiction |
(Commission |
(IRS Employer |
of incorporation) |
File Number) |
Identification No.) |
1328 Racine Street Racine, Wisconsin 53403
(Address of principal executive offices)
Registrant's telephone number, including area code: (262)638-4000
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
☐ |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
☐ |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
☐ |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Exchange Act:
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered |
Common Stock (No Par Value) |
TWIN |
The NASDAQ Stock Market LLC |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 |
Results of Operations and Financial Condition |
Twin Disc, Incorporated (the “Company”) has reported its third quarter 2020 financial results. The Company's press release dated May 1, 2020 announcing the results is attached hereto as Exhibit 99.1 and is incorporated herein in its entirety by reference.
The information set forth in this Item 2.02 of Form 8-K, including Exhibit 99.1, is furnished pursuant to Item 2.02 and shall not be deemed "filed" for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall such information be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
Item 7.01 |
Regulation FD Disclosure |
The information set forth under Item 2.02 of this report is incorporated herein by reference solely for the purposes of this Item 7.01.
The information set forth in this Item 7.01 of Form 8-K is furnished pursuant to Item 7.01 and shall not be deemed "filed" for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall such information be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
FORWARD LOOKING STATEMENTS
The disclosures in this report on Form 8-K and in the documents incorporated herein by reference contain or may contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. The words “believes,” “expects,” “intends,” “plans,” “anticipates,” “hopes,” “likely,” “will,” and similar expressions identify such forward-looking statements. Such forward-looking statements involve known and unknown risks, uncertainties and other important factors that could cause the actual results, performance or achievements of the Company (or entities in which the Company has interests), or industry results, to differ materially from future results, performance or achievements expressed or implied by such forward-looking statements. Certain factors that could cause the Company’s actual future results to differ materially from those discussed are noted in connection with such statements, but other unanticipated factors could arise. Readers are cautioned not to place undue reliance on these forward-looking statements which reflect management’s view only as of the date of this Form 8-K. The Company undertakes no obligation to publicly release any revisions to these forward-looking statements to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events, conditions or circumstances.
Item 9.01 |
Financial Statements and Exhibits |
(d) |
Exhibits |
EXHIBIT NUMBER |
DESCRIPTION |
99.1 |
Press Release announcing third quarter 2020 financial results. |
SIGNATURE
Pursuant to the requirements of section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: May 1, 2020 |
Twin Disc, Inc. |
/s/ JEFFREY S. KNUTSON |
|
Jeffrey S. Knutson |
|
Vice President-Finance, Chief Financial Officer, Treasurer & Secretary |
Exhibit 99.1
FOR IMMEDIATE RELEASE | |
Contact: Jeffrey S. Knutson (262) 638-4242 |
TWIN DISC, INC. ANNOUNCES FISCAL 2020
THIRD QUARTER FINANCIAL RESULTS
● Third quarter sales up sequentially driven primarily by stable marine demand |
● Generated $5.3 million of cash from operating activities during the third quarter |
● Recorded a non-cash goodwill impairment of $27.6 million |
● Recently implemented annualized expense reductions of $4.1 million in response to the COVID-19 crisis |
RACINE, WISCONSIN—May 1, 2020— Twin Disc, Inc. (NASDAQ: TWIN), today reported financial results for the fiscal 2020 third quarter ended March 27, 2020.
“We are focused on successfully navigating the near-term challenges created by the unprecedented COVID-19 crisis and the significant decline in global oil and gas prices, while protecting the health and safety of our customers, employees, and communities,” commented John H. Batten, Chief Executive Officer. “Over five years ago we started pursuing strategies to limit the capital requirements of our business, improve manufacturing efficiency, reduce costs, and diversify our geographic footprint and end market concentration. These initiatives have created a more agile, efficient, and modern platform helping us withstand current global market trends.”
“Unfortunately, gross profit was impacted by an additional $2.2 million expense for the continuation of a product performance issue related to one of our pressure pumping transmission models that was initially recorded in the fiscal 2020 first quarter. Due to high rig utilization, it was difficult for us to get rigs out of service for repair in the first calendar quarter, resulting in higher cost repairs than anticipated. With the recent decline in utilization, we expect the incident rate to improve significantly, allowing for less expensive repair costs. We continue to work with this customer and address their installed base of Twin Disc oil and gas transmission systems. Gross margin, adjusted for the product performance accrual, represents the third consecutive quarter of higher sequential gross margin reflecting our success improving efficiencies and overall profitability.”
Mr. Batten continued: “Our six-month backlog at March 27, 2020, was $87.4 million, compared to $99.6 million at June 30, 2019 and $113.7 million at March 29, 2019. Stable marine and propulsion demand primarily associated with the 2018 Veth Propulsion acquisition is helping support our six-month backlog. Many of our global markets are expected to remain challenging over the next several quarters as a result of the COVID-19 crisis and the historic decline in oil and gas prices. While the adverse economic effects of the outbreak are not fully known, management has already seen significant order cancellations and a decline in North American incoming orders, with April orders down more than 60% from the year to date run rate. Throughout this period, we will continue making the necessary adjustments to our operations and cost structure, while remaining focused on pursuing our long-term diversification and operational strategies. We remain confident that the acquisition of Veth Propulsion will continue to provide profitable growth and remain committed to this strategy of profitable diversification. As noted in our April 8, 2020 press release, we have already taken significant actions that will drive $4.1 million in annualized savings. For over 100 years, Twin Disc has successfully navigated various economic and market cycles and we are confident we will withstand the impacts of the COVID-19 crisis and related downturn in the global energy markets.”
Sales for the fiscal 2020 third quarter decreased to $68.6 million, from $77.4 million for the same period last year. The 11.3% decrease in 2020 third quarter sales was primarily due to continued softness in the Company’s oil and gas markets along with weaker demand for industrial products compared to the same period the prior fiscal year. Year-to-date, sales were $187.5 million, compared to $230.2 million for the fiscal 2019 nine months. Foreign currency exchange had a $1.3 million unfavorable impact on fiscal 2020 third quarter sales and a $3.9 million unfavorable impact on fiscal 2020 year-to-date sales.
Gross profit for the fiscal 2020 third quarter was 24.1%, compared to 29.9% in the fiscal 2019 third quarter. The 580-basis point decrease in gross profit percent for the fiscal 2020 third quarter compared to the fiscal 2019 third quarter was primarily due to the $2.2 million expense related to the product performance issue noted above, as well as lower sales and volume shifting to lower margin products. Gross profit, as a percent of fiscal 2020 third quarter sales, adjusted for the product performance accrual was 27.4%, which represents the third consecutive quarter of sequential gross margin improvement.
For the fiscal 2020 third quarter, marketing, engineering and administrative (ME&A) expenses decreased $2.0 million to $15.3 million. The 11.7% decrease in ME&A expenses in the quarter was primarily due to reduced bonus expense ($0.5 million), stock based compensation ($0.6 million), professional fees ($0.3 million), the impact of the Mill Log divestiture ($0.6 million) and general cost containment actions ($0.4 million). These decreases were partially offset by an increase to amortization expense due to a change in assumptions ($0.4 million). As a percent of revenues, ME&A expenses were 22.4% for the fiscal 2020 third quarter, compared to 22.4% for the same period last fiscal year. Year-to-date, ME&A expenses were $48.1 million, compared to $55.3 million for the fiscal 2019 nine-month period. As a percent of revenues, year-to-date ME&A expenses were 25.7%, compared to 24.0% for the same period last fiscal year.
Twin Disc recorded restructuring charges of $0.5 million in the fiscal 2020 third quarter, compared to restructuring charges of $0.1 million in the same period last fiscal year. Restructuring activities during the fiscal 2020 third quarter related primarily to ongoing cost reduction and productivity actions at the Company’s European operations. Year-to-date, the Company recorded restructuring charges of $4.9 million, compared to $0.7 million for the same period last fiscal year.
The Company recorded a $27.6 million non-cash goodwill and long-lived asset impairment charge in the fiscal 2020 third quarter related to the unprecedented uncertainty in the Company’s markets due to the global COVID-19 pandemic, along with an historic decline in oil prices impacting the global energy market.
The fiscal 2020 nine-month tax rate of 8.9% was significantly lower than the prior year nine month rate of 24.6%. The current year rate was significantly impacted by the $27.6 million non-cash goodwill impairment charge booked in the third quarter, which resulted in a 13.8% decrease to the effective rate. The current year rate was also impacted by the GILTI (Global Intangible Low-Taxed Income) provisions of the Tax Cuts and Jobs Act, which require the inclusion of foreign income but prohibit certain foreign deductions and credits when in a domestic loss position. The impact of the GILTI provision was to reduce the current year effective rate by 2.7%. Income generated in foreign jurisdictions and other tax preference items also impacted the rate.
Net loss attributable to Twin Disc for the fiscal 2020 third quarter was $(25.2 million), or ($1.92) per share, compared to net income attributable to Twin Disc of $4.6 million, or $0.34 per diluted share, for the fiscal 2019 third quarter. Year-to-date, net loss attributable to Twin Disc was $(38.1 million), or ($2.89) per share, compared to net income attributable to Twin Disc of $11.5 million, or $0.90 per diluted share, for the fiscal 2019 nine months.
Jeffrey S. Knutson, Vice President – Finance, Chief Financial Officer, Treasurer and Secretary stated, “We are focused on strengthening our balance sheet by proactively reducing working capital levels, generating positive operating cash flow, and lowering debt. During the third quarter, we generated $5.3 million of cash from operating activities, and proactively paid down $9.6 million of debt from second quarter levels. Working capital at March 27, 2020 was $110.3 million, compared to $127.3 million at June 30, 2019. In addition, we have deferred all non-essential spending and capital expenditures for the remainder of this year to conserve cash until the economic environment becomes clearer.”
Twin Disc will be hosting a conference call to discuss these results and to answer questions at 11:00 a.m. Eastern Time on May 1, 2020. To participate in the conference call, please dial
866-548-4713 five to ten minutes before the call is scheduled to begin. A replay will be available from 2:00 p.m. May 1, 2020 until midnight May 8, 2020. The number to hear the teleconference replay is 844-512-2921. The access code for the replay is 1556831.
The conference call will also be broadcast live over the Internet. To listen to the call via the Internet, access Twin Disc's website at http://ir.twindisc.com and follow the instructions at the web cast link. The archived webcast will be available shortly after the call on the Company's website.
About Twin Disc, Inc.
Twin Disc, Inc. designs, manufactures and sells marine and heavy-duty off-highway power transmission equipment. Products offered include marine transmissions, azimuth drives, surface drives, propellers and boat management systems, as well as power-shift transmissions, hydraulic torque converters, power take-offs, industrial clutches and control systems. The Company sells its products to customers primarily in the pleasure craft, commercial and military marine markets, as well as in the energy and natural resources, government and industrial markets. The Company’s worldwide sales to both domestic and foreign customers are transacted through a direct sales force and a distributor network. For more information, please visit www.twindisc.com.
Forward-Looking Statements
This press release may contain statements that are forward looking as defined by the Securities and Exchange Commission in its rules, regulations and releases. The Company intends that such forward-looking statements be subject to the safe harbors created thereby. All forward-looking statements are based on current expectations regarding important risk factors including those identified in the Company’s most recent periodic report and other filings with the Securities and Exchange Commission. Accordingly, actual results may differ materially from those expressed in the forward-looking statements, and the making of such statements should not be regarded as a representation by the Company or any other person that the results expressed therein will be achieved. Risk factors also include the effects of the COVID-19 pandemic, and any impact the COVID-19 pandemic may have on the Company’s business operations, as well as its impact on general economic and financial market conditions.
*Non-GAAP Financial Disclosures
Financial information excluding the impact of asset impairments, restructuring charges, foreign currency exchange rate changes and the impact of acquisitions, if any, in this press release are not measures that are defined in U.S. Generally Accepted Accounting Principles (“GAAP”). These items are measures that management believes are important to adjust for in order to have a meaningful comparison to prior and future periods and to provide a basis for future projections and for estimating our earnings growth prospects. Non-GAAP measures are used by management as a performance measure to judge profitability of our business absent the impact of foreign currency exchange rate changes and acquisitions. Management analyzes the company’s business performance and trends excluding these amounts. These measures, as well as EBITDA, provide a more consistent view of performance than the closest GAAP equivalent for management and investors. Management compensates for this by using these measures in combination with the GAAP measures. The presentation of the non-GAAP measures in this press release are made alongside the most directly comparable GAAP measures.
Definition – Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA)
The sum of, net earnings and adding back provision for income taxes, interest expense, depreciation and amortization expenses: this is a financial measure of the profit generated excluding the above-mentioned items.
--Financial Results Follow--
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE (LOSS) INCOME (In thousands, except per-share data; unaudited) |
For the Quarter Ended |
For the Three Quarters Ended |
|||||||||||||||
March 27, 2020 |
March 29, 2019 |
March 27, 2020 |
March 29, 2019 |
|||||||||||||
Net sales |
$ | 68,636 | $ | 77,420 | $ | 187,462 | $ | 230,216 | ||||||||
Cost of goods sold |
52,087 | 54,303 | 145,566 | 157,026 | ||||||||||||
Gross profit |
16,549 | 23,117 | 41,896 | 73,190 | ||||||||||||
Marketing, engineering and administrative expenses |
15,349 | 17,375 | 48,106 | 55,269 | ||||||||||||
Restructuring expenses |
532 | 131 | 4,902 | 738 | ||||||||||||
Goodwill and other impairment charge |
27,603 | - | 27,603 | - | ||||||||||||
Other operating income |
- | (1,357 | ) | - | (1,357 | ) | ||||||||||
(Loss) income from operations |
(26,935 | ) | 6,968 | (38,715 | ) | 18,540 | ||||||||||
Interest expense |
488 | 449 | 1,324 | 1,583 | ||||||||||||
Other expense, net |
898 | 490 | 1,618 | 1,608 | ||||||||||||
(Loss) income before income taxes and noncontrolling interest |
(28,321 | ) | 6,029 | (41,657 | ) | 15,349 | ||||||||||
Income tax (benefit) expense |
(3,145 | ) | 1,442 | (3,722 | ) | 3,780 | ||||||||||
Net (loss) income |
(25,176 | ) | 4,587 | (37,935 | ) | 11,569 | ||||||||||
Less: Net earnings attributable to noncontrolling interest, net of tax |
(54 | ) | (27 | ) | (122 | ) | (75 | ) | ||||||||
Net (loss) income attributable to Twin Disc |
$ | (25,230 | ) | $ | 4,560 | $ | (38,057 | ) | $ | 11,494 | ||||||
(Loss) income per share data: |
||||||||||||||||
Basic (loss) income per share attributable to Twin Disc common shareholders |
$ | (1.92 | ) | $ | 0.35 | $ | (2.89 | ) | $ | 0.91 | ||||||
Diluted (loss) income per share attributable to Twin Disc common shareholders |
$ | (1.92 | ) | $ | 0.34 | $ | (2.89 | ) | $ | 0.90 | ||||||
Weighted average shares outstanding data: |
||||||||||||||||
Basic shares outstanding |
13,175 | 12,914 | 13,147 | 12,437 | ||||||||||||
Diluted shares outstanding |
13,175 | 13,146 | 13,147 | 12,652 | ||||||||||||
Comprehensive (loss) income |
||||||||||||||||
Net (loss) income |
$ | (25,176 | ) | $ | 4,587 | $ | (37,935 | ) | $ | 11,569 | ||||||
Benefit plan adjustments, net of taxes of $490, $146, $828, and $437, respectively |
1,593 | 478 | 2,698 | 1,427 | ||||||||||||
Foreign currency translation adjustment |
(1,266 | ) | (869 | ) | (2,615 | ) | (3,217 | ) | ||||||||
Unrealized loss on cash flow hedge, net of income taxes of $178, $0, $177 and $0, respectively |
(582 | ) | - | (579 | ) | - | ||||||||||
Comprehensive (loss) income |
(25,431 | ) | 4,196 | (38,431 | ) | 9,779 | ||||||||||
Less: Comprehensive income attributable to noncontrolling interest |
(46 | ) | (44 | ) | (132 | ) | (52 | ) | ||||||||
Comprehensive (loss) income attributable to Twin Disc |
$ | (25,477 | ) | $ | 4,152 | $ | (38,563 | ) | $ | 9,727 |
CONDENSED CONSOLIDATED BALANCE SHEETS |
||
(In thousands; except share amounts, unaudited) |
March 27, |
June 30, |
|||||||
2020 |
2019 |
|||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash |
$ | 8,434 | $ | 12,362 | ||||
Trade accounts receivable, net |
31,514 | 44,013 | ||||||
Inventories |
127,615 | 125,893 | ||||||
Prepaid expenses |
6,681 | 11,681 | ||||||
Other |
8,128 | 8,420 | ||||||
Total current assets |
182,372 | 202,369 | ||||||
Property, plant and equipment, net |
72,863 | 71,258 | ||||||
Goodwill, net |
- | 25,954 | ||||||
Intangible assets, net |
19,925 | 25,353 | ||||||
Deferred income taxes |
22,848 | 18,178 | ||||||
Other assets |
3,152 | 3,758 | ||||||
TOTAL ASSETS |
$ | 301,160 | $ | 346,870 | ||||
LIABILITIES AND EQUITY |
||||||||
Current liabilities: |
||||||||
Current maturities of long-term debt |
$ | 2,000 | $ | 2,000 | ||||
Accounts payable |
27,909 | 31,468 | ||||||
Accrued liabilities |
42,160 | 41,646 | ||||||
Total current liabilities |
72,069 | 75,114 | ||||||
Long-term debt |
40,874 | 40,491 | ||||||
Lease obligations |
13,340 | 12,646 | ||||||
Accrued retirement benefits |
22,502 | 25,878 | ||||||
Deferred income taxes |
5,780 | 7,429 | ||||||
Other long-term liabilities |
2,560 | 2,494 | ||||||
Total liabilities |
157,125 | 164,052 | ||||||
Twin Disc shareholders’ equity: |
||||||||
Preferred shares authorized: 200,000; issued: none; no par value |
- | - | ||||||
Common shares authorized: 30,000,000; Issued: 14,632,802; no par value |
42,286 | 45,047 | ||||||
Retained earnings |
158,415 | 196,472 | ||||||
Accumulated other comprehensive loss |
(38,476 | ) | (37,971 | ) | ||||
162,225 | 203,548 | |||||||
Less treasury stock, at cost (1,226,809 and 1,392,524 shares, respectively) |
18,796 | 21,332 | ||||||
Total Twin Disc shareholders' equity |
143,429 | 182,216 | ||||||
Noncontrolling interest |
606 | 602 | ||||||
Total equity |
144,035 | 182,818 | ||||||
TOTAL LIABILITIES AND EQUITY |
$ | 301,160 | $ | 346,870 |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands, unaudited) |
For the Three Quarters Ended |
||||||||
March 27, 2020 |
March 29, 2019 |
|||||||
Cash flows from operating activities: |
||||||||
Net (loss) income |
$ | (37,935 | ) | $ | 11,569 | |||
Adjustments to reconcile net (loss) income to net cash provided (used) by operating activities, net of acquired assets: |
||||||||
Depreciation and amortization |
8,917 | 6,974 | ||||||
Restructuring expenses |
2,556 | 28 | ||||||
Goodwill and other impairment charge |
27,603 | - | ||||||
Provision for deferred income taxes |
(6,225 | ) | 1,158 | |||||
Stock compensation expense and other non-cash changes, net |
859 | 2,123 | ||||||
Amortization of inventory fair value step-up |
- | 3,223 | ||||||
Gain on sale of Mill Log |
- | (865 | ) | |||||
Gain on contingent consideration of Veth Propulsion acquisition |
- | (492 | ) | |||||
Net change in operating assets and liabilities |
9,556 | (35,876 | ) | |||||
Net cash provided (used) by operating activities |
5,331 | (12,158 | ) | |||||
Cash flows from investing activities: |
||||||||
Acquisitions of fixed assets |
(9,155 | ) | (8,911 | ) | ||||
Proceeds from sale of fixed assets |
109 | 145 | ||||||
Other, net |
(27 | ) | (229 | ) | ||||
Proceeds from sale of Mill Log, net of costs to sell |
- | 5,158 | ||||||
Acquisition of Veth Propulsion, less cash acquired |
- | (60,195 | ) | |||||
Net cash used by investing activities |
(9,073 | ) | (64,032 | ) | ||||
Cash flows from financing activities: |
||||||||
Borrowings under revolving loan arrangement |
78,597 | 123,904 | ||||||
Repayments of revolver loans |
(76,805 | ) | (99,156 | ) | ||||
Repayments of long-term debt |
(1,164 | ) | (23,872 | ) | ||||
Dividends paid to noncontrolling interest |
(127 | ) | (115 | ) | ||||
Payments of withholding taxes on stock compensation |
(913 | ) | (926 | ) | ||||
Proceeds from issuance of common stock, net |
- | 32,210 | ||||||
Proceeds from exercise of stock options |
- | 36 | ||||||
Borrowings under term debt arrangement |
- | 44,151 | ||||||
Net cash (used) provided by financing activities |
(412 | ) | 76,232 | |||||
Effect of exchange rate changes on cash |
226 | 544 | ||||||
Net change in cash |
(3,928 | ) | 586 | |||||
Cash: |
||||||||
Beginning of period |
12,362 | 15,171 | ||||||
End of period |
$ | 8,434 | $ | 15,757 |
Reconciliation of Consolidated net (LOSS) InCOME to EBITDA (In thousands; unaudited) |
For the Quarter Ended |
For the Three Quarters Ended |
|||||||||||||||
March 27, 2020 |
March 29, 2019 |
March 27, 2020 |
March 29, 2019 |
|||||||||||||
Net (loss) income attributable to Twin Disc |
$ | (25,230 | ) | $ | 4,560 | $ | (38,057 | ) | $ | 11,494 | ||||||
Interest expense |
488 | 449 | 1,324 | 1,583 | ||||||||||||
Income taxes |
(3,145 | ) | 1,442 | (3,722 | ) | 3,780 | ||||||||||
Depreciation and amortization |
2,991 | 3,514 | 8,917 | 10,197 | ||||||||||||
Earnings before interest, taxes, depreciation and amortization |
$ | (24,896 | ) | $ | 9,965 | $ | (31,538 | ) | $ | 27,054 |
####