|
| |
| |
|
Skyline Corporation (NYSE:
SKY) Snapshot
Updated April 5, 2010 |
|
 |
Company
Profile
Skyline Corporation is a producer of manufactured homes
and recreational vehicles. Skyline Corporation manufactures towable
recreational vehicles under the Nomad, Aljo, Layton, Seaview, Forest
Brook, Weekender, Rampage, Trailrider and Freestyle brand names. |
|
Consolidated
Statements |
|
|
Quarter Ending |
|
|
|
SKY Income Statement |
Q1-07 |
Q2-07 |
Q3-07 |
Q4-07 |
Q1-08 |
Q2-08 |
Q3-08 |
Q4-08 |
Q1-09 |
Q2-09 |
Q3-09 |
Q4-09 |
Q1-10 |
Q2-10 |
|
|
|
|
Aug-06 |
Nov-06 |
Feb-07 |
May-07 |
Aug-07 |
Nov-07 |
Feb-08 |
May-08 |
Aug-08 |
Nov-08 |
Feb-09 |
May-09 |
Aug-09 |
Nov-09 |
|
ttm |
|
Revenue |
    
|
94,786 |
66,345 |
88,536 |
96,394 |
77,198 |
57,314 |
70,859 |
62,597 |
47,210 |
24,386 |
32,483 |
35,874 |
34,246 |
|
126,989 |
|
Cost of Goods Sold |
    
|
84,477 |
62,004 |
78,283 |
86,075 |
71,375 |
57,020 |
64,486 |
60,394 |
46,381 |
27,768 |
31,079 |
35,597 |
33,180 |
|
127,624 |
|
Gross Margin |
13,056 |
10,309 |
4,341 |
10,253 |
10,319 |
5,823 |
294 |
6,373 |
2,203 |
829 |
(3,382) |
1,404 |
277 |
1,066 |
|
(635) |
|
As a % of Sales |
11.3% |
10.9% |
6.5% |
11.6% |
10.7% |
7.5% |
0.5% |
9.0% |
3.5% |
1.8% |
-13.9% |
4.3% |
0.8% |
3.1% |
|
-0.5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
R&D |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
- |
|
SG&A |
    
|
10,779 |
9,315 |
8,808 |
10,603 |
9,747 |
9,123 |
7,297 |
9,064 |
8,165 |
7,726 |
5,780 |
6,426 |
7,609 |
|
27,541 |
|
Non Recurring |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(3,776) |
- |
- |
- |
|
(3,776) |
|
Others |
        
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
- |
|
Operating Expenses |
11,470 |
10,779 |
9,315 |
8,808 |
10,603 |
9,747 |
9,123 |
7,297 |
9,064 |
8,165 |
3,950 |
5,780 |
6,426 |
7,609 |
|
23,765 |
|
As a % of Sales |
9.9% |
11.4% |
14.0% |
9.9% |
11.0% |
12.6% |
15.9% |
10.3% |
14.5% |
17.3% |
16.2% |
17.8% |
17.9% |
22.2% |
|
18.7% |
|
|
  |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
1,586 |
(470) |
(4,974) |
1,445 |
(284) |
(3,924) |
(8,829) |
(924) |
(6,861) |
(7,336) |
(7,332) |
(4,376) |
(6,149) |
(6,543) |
|
(24,400) |
|
As a % of Sales |
1.4% |
-0.5% |
-7.5% |
1.6% |
-0.3% |
-5.1% |
-15.4% |
-1.3% |
-11.0% |
-15.5% |
-30.1% |
-13.5% |
-17.1% |
-19.1% |
|
-19.2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Other Income/Expenses Net |
    
|
1,476 |
1,455 |
1,421 |
1,383 |
1,158 |
1,683 |
599 |
390 |
710 |
(233) |
44 |
36 |
421 |
|
268 |
|
Earnings Before Interest And Taxes |
3,046 |
1,006 |
(3,519) |
2,866 |
1,099 |
(2,766) |
(7,146) |
(325) |
(6,471) |
(6,626) |
(7,565) |
(4,332) |
(6,113) |
(6,122) |
|
(24,132) |
|
Interest Expense |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
- |
|
Income Before Tax |
3,046 |
1,006 |
(3,519) |
2,866 |
1,099 |
(2,766) |
(7,146) |
(325) |
(6,471) |
(6,626) |
(7,565) |
(4,332) |
(6,113) |
(6,122) |
|
(24,132) |
|
Income Tax Expense |
    
|
381 |
(1,344) |
619 |
390 |
(880) |
(2,576) |
(516) |
(2,325) |
(2,528) |
(2,740) |
(1,967) |
(2,206) |
(2,314) |
|
(9,227) |
|
Minority Interest |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
- |
|
Net Income From Continuing Ops |
1,896 |
625 |
(2,175) |
2,247 |
709 |
(1,886) |
(4,570) |
191 |
(4,146) |
(4,098) |
(4,825) |
(2,365) |
(3,907) |
(3,808) |
|
(14,905) |
|
|
   |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-recurring Events |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued Operations |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
- |
|
Extraordinary Items |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
- |
|
Effect Of Accounting Changes |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
- |
|
Other Items |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
- |
|
Net Income |
1,896 |
625 |
(2,175) |
2,247 |
709 |
(1,886) |
(4,570) |
191 |
(4,146) |
(4,098) |
(4,825) |
(2,365) |
(3,907) |
(3,808) |
|
(14,905) |
|
Preferred Stock And Other Adjustments |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
- |
|
Net Income Applicable To Common Shares |
1,896 |
625 |
(2,175) |
2,247 |
709 |
(1,886) |
(4,570) |
191 |
(4,146) |
(4,098) |
(4,825) |
(2,365) |
(3,907) |
(3,808) |
|
(14,905) |
|
As a % of Sales |
1.6% |
0.7% |
-3.3% |
2.5% |
0.7% |
-2.4% |
-8.0% |
0.3% |
-6.6% |
-8.7% |
-19.8% |
-7.3% |
-10.9% |
-11.1% |
|
-11.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
       
|
1,745 |
(3,509) |
3,697 |
1,852 |
(2,015) |
(6,296) |
502 |
(5,766) |
(5,971) |
(6,854) |
(3,699) |
(5,579) |
(5,583) |
|
(21,715) |
|
As a % of Sales |
3.3% |
1.8% |
-5.3% |
4.2% |
1.9% |
-2.6% |
-11.0% |
0.7% |
-9.2% |
-12.6% |
-28.1% |
-11.4% |
-15.6% |
-16.3% |
|
-17.1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SKY Balance Sheet |
Quarter Ending |
|
|
|
|
Aug-06 |
Nov-06 |
Feb-07 |
May-07 |
Aug-07 |
Nov-07 |
Feb-08 |
May-08 |
Aug-08 |
Nov-08 |
Feb-09 |
May-09 |
Aug-09 |
Nov-09 |
|
ttm |
|
Current Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash And Cash Equivalents |
   
|
10,902 |
6,889 |
8,376 |
8,051 |
8,314 |
8,234 |
10,557 |
10,077 |
6,564 |
8,316 |
9,836 |
9,094 |
7,540 |
|
7,540 |
|
Short Term Investments |
   
|
123,756 |
118,680 |
115,864 |
113,325 |
115,740 |
107,993 |
101,022 |
96,050 |
96,845 |
90,950 |
84,950 |
79,987 |
74,997 |
|
74,997 |
|
Net Receivables |
   
|
18,938 |
21,418 |
22,760 |
24,252 |
13,995 |
16,929 |
18,244 |
15,700 |
8,351 |
5,415 |
6,443 |
5,887 |
5,907 |
|
5,907 |
|
Inventory |
   
|
11,966 |
12,076 |
10,561 |
10,618 |
10,978 |
10,642 |
10,150 |
9,683 |
9,800 |
8,254 |
6,502 |
6,306 |
6,131 |
|
6,131 |
|
Other Current Assets |
   
|
10,281 |
11,412 |
11,381 |
11,240 |
11,783 |
13,970 |
14,234 |
16,509 |
18,454 |
20,327 |
12,028 |
13,840 |
18,849 |
|
18,849 |
|
Total Current Assets |
180,972 |
175,843 |
170,475 |
168,942 |
167,486 |
160,810 |
157,768 |
154,207 |
148,019 |
140,014 |
133,262 |
119,759 |
115,114 |
113,424 |
|
113,424 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long Term Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long Term Investments |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
- |
|
Property Plant and Equipment |
   
|
35,234 |
35,643 |
35,806 |
35,686 |
35,508 |
32,876 |
32,535 |
32,041 |
31,862 |
30,855 |
30,598 |
30,220 |
29,918 |
|
29,918 |
|
Goodwill |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
- |
|
Intangible Assets |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
- |
|
Accumulated Amortization |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
- |
|
Other Long Term Assets |
   
|
10,268 |
10,353 |
10,192 |
10,280 |
10,365 |
10,491 |
10,257 |
10,313 |
10,466 |
10,835 |
5,911 |
5,459 |
5,484 |
|
5,484 |
|
Deferred Long Term Asset Charges |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
11,851 |
12,171 |
9,322 |
|
9,322 |
|
Total Long Term Assets |
44,987 |
45,502 |
45,996 |
45,998 |
45,966 |
45,873 |
43,367 |
42,792 |
42,354 |
42,328 |
41,690 |
48,360 |
47,850 |
44,724 |
|
44,724 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
225,959 |
221,345 |
216,471 |
214,940 |
213,452 |
206,683 |
201,135 |
196,999 |
190,373 |
182,342 |
174,952 |
168,119 |
162,964 |
158,148 |
|
158,148 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable |
   
|
3,494 |
3,917 |
27,114 |
26,449 |
23,113 |
23,868 |
21,613 |
20,889 |
18,475 |
17,422 |
15,385 |
15,649 |
15,562 |
|
15,562 |
|
Short/Long Term Debt |
- |
- |
- |
- |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
- |
|
Other Current Liabilities |
 
|
26,678 |
25,199 |
- |
|
|
|
- |
- |
- |
- |
- |
- |
- |
|
- |
|
Total Current Liabilities |
34,122 |
30,172 |
29,116 |
27,114 |
26,449 |
23,113 |
23,868 |
21,613 |
20,889 |
18,475 |
17,422 |
15,385 |
15,649 |
15,562 |
|
15,562 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long Term Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long Term Debt |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
- |
|
Other Long Term Liabilities |
 
|
- |
- |
3,300 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
- |
|
Deferred Long Term Liability Charges |
10,481 |
10,702 |
10,549 |
6,711 |
9,989 |
9,952 |
9,730 |
9,168 |
8,923 |
8,914 |
8,912 |
7,992 |
7,991 |
8,580 |
|
8,580 |
|
Minority Interest |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
- |
|
Negative Goodwill |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
- |
|
Total Long Term Liabilities |
10,481 |
10,702 |
10,549 |
10,011 |
9,989 |
9,952 |
9,730 |
9,168 |
8,923 |
8,914 |
8,912 |
7,992 |
7,991 |
8,580 |
|
8,580 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | |