<PAGE> 1
FORM 10-Q
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
For the quarterly period ended September 29, 1996
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
For the transition period from to
--------------- --------------
------------------------------
Commission File Number 0-17297
BTU INTERNATIONAL, INC.
(Exact name of Registrant as specified in its charter)
DELAWARE 04-2781248
(State or Other Jurisdiction of (I.R.S. Employer
Incorporation or Organization) Identification Number)
23 Esquire Road, North Billerica, Massachusetts 01862-2596
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code: (508) 667-4111
Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
Registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes (X) No ( )
Indicate the number of shares outstanding of the Registrant's Common Stock,
par value $.01 per share, as of the latest practicable date: As of November 11,
1996: 7,336,295 shares.
<PAGE> 2
BTU INTERNATIONAL, INC.
TABLE OF CONTENTS
PART I. FINANCIAL INFORMATION
Condensed Consolidated Balance Sheets 1-2
Condensed Consolidated Statements of Operations 3
Condensed Consolidated Statement of Stockholders' Investment 4
Condensed Consolidated Statements of Cash Flows 5
Notes to Condensed Consolidated Financial Statements 6-7
Management's Discussion and Analysis of Financial Condition
and Results of Operations 8-10
PART II. OTHER INFORMATION
Signatures 11
Exhibits and Reports on Form 8-K 12
Calculation of Net Income per Common and Common
Equivalent Share 13
<PAGE> 3
BTU INTERNATIONAL, INC.
<TABLE>
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
<CAPTION>
ASSETS
(Unaudited)
September 29, December 31,
1996 1995
- ----------------------------------------------------------------------------------------------------
<S> <C> <C>
Current assets
Cash and cash equivalents $10,686 $ 6,145
Accounts receivable, less reserves of
$110 in 1996 and $191 in 1995 10,620 11,508
Inventories (Note 2) 9,912 9,899
Other current assets 435 429
- ----------------------------------------------------------------------------------------------------
Total current assets 31,653 27,981
- ----------------------------------------------------------------------------------------------------
Property, plant and equipment, at cost
Land 210 210
Buildings and improvements 5,552 5,526
Machinery and equipment 5,013 4,473
Furniture and fixtures 735 734
- ----------------------------------------------------------------------------------------------------
11,510 10,943
Less-Accumulated depreciation 7,271 6,804
- ----------------------------------------------------------------------------------------------------
Net property, plant and equipment 4,239 4,139
Investment in joint venture (Note 5) -- 3,476
Other assets, net of accumulated amortization of $417
in 1996 and $409 in 1995 232 238
- ----------------------------------------------------------------------------------------------------
$36,124 $35,834
====================================================================================================
</TABLE>
The accompanying notes are an integral part of these condensed
consolidated financial statements.
1
<PAGE> 4
BTU INTERNATIONAL, INC.
<TABLE>
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
LIABILITIES AND STOCKHOLDERS' INVESTMENT
<CAPTION>
(Unaudited)
September 29, December 31,
1996 1995
- ----------------------------------------------------------------------------------------------------
<S> <C> <C>
Current liabilities
Current maturities of long-term debt and
capital lease obligations (Note 3) $ 5,780 $ 336
Accounts payable 4,963 6,157
Other current liabilities 1,655 3,483
- ----------------------------------------------------------------------------------------------------
Total current liabilities 12,398 9,976
- ----------------------------------------------------------------------------------------------------
Long-term debt and capital lease obligations, less
current maturities (Note 3) 22 5,715
Deferred income taxes 1,447 1,447
- ----------------------------------------------------------------------------------------------------
13,867 17,138
- ----------------------------------------------------------------------------------------------------
Stockholders' investment (Note 4)
Preferred stock, $1 par value-
Authorized - 5,000,000 shares
Issued and outstanding - none -- --
Common stock, $.01 par value-
Authorized - 25,000,000 shares;
Issued - 7,626,156 shares at 1996 and
7,569,687 shares at 1995 76 76
Additional paid-in capital 20,043 19,972
Retained earnings/(accumulated deficit) 2,775 (749)
Treasury stock - 290,281 shares in 1996
and 279,281 shares in 1995, at cost (990) (935)
- ----------------------------------------------------------------------------------------------------
21,904 18,364
Cumulative foreign currency translation adjustment 353 332
- ----------------------------------------------------------------------------------------------------
Total stockholders' investment 22,257 18,696
- ----------------------------------------------------------------------------------------------------
$36,124 $35,834
====================================================================================================
</TABLE>
The accompanying notes are an integral part of these condensed
consolidated financial statements.
2
<PAGE> 5
BTU INTERNATIONAL, INC.
<TABLE>
CONDENSED CONSOLIDATED STATEMENTS OF OPERATION
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 29, 1996 AND OCTOBER 1, 1995
(Dollars in thousands, except share and per share data)
(Unaudited)
<CAPTION>
Three Months Ended Nine Months Ended
------------------------ -----------------------
Sept. 29, October 1, Sept. 29, October 1,
1996 1995 1996 1995
- ----------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Net sales $10,373 $16,100 $33,867 $44,024
Cost of goods sold 6,093 8,969 19,578 23,945
- ----------------------------------------------------------------------------------------------------------
Gross profit 4,280 7,131 14,289 20,079
Operating expenses:
Selling, general and administrative 3,284 4,169 10,441 11,799
Research, development and engineering 879 1,119 2,820 3,179
- ----------------------------------------------------------------------------------------------------------
Income from operations 117 1,843 1,028 5,101
- ----------------------------------------------------------------------------------------------------------
Interest income 126 57 223 228
Interest expense (183) (137) (456) (430)
Net gain on sale of investment (note 5) -- -- 3,400 --
Other income, net 17 9 66 49
- ----------------------------------------------------------------------------------------------------------
Income before taxes 77 1,772 4,261 4,948
Income tax provision 3 290 737 951
- ----------------------------------------------------------------------------------------------------------
Net income 74 1,482 3,524 3,997
Dividends accrued - Class A and
Class AA redeemable preferred stock -- 5 -- 93
- ----------------------------------------------------------------------------------------------------------
Net income applicable to common
==========================================================================================================
stockholders $74 $1,477 $3,524 $3,904
==========================================================================================================
Net income per share $ 0.01 $ 0.20 $ 0.48 $ 0.53
==========================================================================================================
Weighted average number of shares
and share equivalents outstanding 7,361,268 7,382,335 7,337,700 7,314,140
==========================================================================================================
</TABLE>
The accompanying notes are an integral part of these condensed
consolidated financial statements.
3
<PAGE> 6
BTU INTERNATIONAL, INC.
<TABLE>
CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' INVESTMENT
FOR THE NINE MONTHS ENDED SEPTEMBER 29, 1996
(Dollars in thousands)
(Unaudited)
<CAPTION>
RETAINED
ADDITIONAL EARNINGS/ CUMULATIVE TOTAL
COMMON PAID-IN (ACCUMULATED TREASURY TRANSLATION STOCKHOLDERS'
STOCK CAPITAL DEFICIT) STOCK ADJUSTMENT INVESTMENT
- ------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Balance, beginning of the period $76 $19,972 $ (749) $(935) $332 $18,696
Net income -- -- 3,524 -- -- 3,524
Sales of common stock -- 71 -- -- -- 71
Translation adjustment -- -- -- -- 21 21
Purchases of treasury stock -- -- -- (55) -- (55)
- ------------------------------------------------------------------------------------------------------------------------------
Balance, end of the period $76 $20,043 $2,775 $(990) $353 $22,257
==============================================================================================================================
</TABLE>
The accompanying notes are an integral part of these condensed
consolidated financial statements.
4
<PAGE> 7
BTU INTERNATIONAL, INC.
<TABLE>
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE NINE MONTHS ENDED SEPTEMBER 29, 1996 AND OCTOBER 1, 1995
(Dollars in thousands)
(Unaudited)
<CAPTION>
SEPTEMBER 29, OCTOBER 1,
1996 1995
- ----------------------------------------------------------------------------------------------------
<S> <C> <C>
Cash flows from operating activities:
Net income $ 3,524 $ 3,997
Adjustments to reconcile net income to net cash from
operating activities -
Depreciation and amortization 613 526
Accounts receivable 888 (4,570)
Inventories (13) (3,533)
Other current assets (6) 768
Accounts payable (1,194) 2,102
Other current liabilities (1,828) (304)
Other assets (2) (6)
Net gain on sale of investment (note 5) (3,400) --
- ----------------------------------------------------------------------------------------------------
Net cash provided by (used in) operating activities (1,418) (1,020)
- ----------------------------------------------------------------------------------------------------
Cash flows from investing activities:
Purchases of property, plant and equipment, net (705) (989)
Net proceeds from sale of investment (note 5) 6,876 --
- ----------------------------------------------------------------------------------------------------
Net cash provided by (used in) investing activities 6,171 (989)
- ----------------------------------------------------------------------------------------------------
Cash flows from financing activities:
Principal payments under long-term debt and capital lease
obligations (249) (228)
Proceeds from issuance of common stock 71 215
Purchase of treasury stock (55) --
Redemption of Class A Preferred Stock (567)
Payments of preferred stock dividends -- (363)
- ----------------------------------------------------------------------------------------------------
Net cash used in financing activities (233) (943)
- ----------------------------------------------------------------------------------------------------
Effect of exchange rates on cash 21 7
- ----------------------------------------------------------------------------------------------------
Net increase (decrease) in cash and cash equivalents 4,541 (2,945)
Cash and cash equivalents, at beginning of the period 6,145 6,896
- ----------------------------------------------------------------------------------------------------
Cash and cash equivalents, at end of the period $10,686 $ 3,951
====================================================================================================
Supplemental disclosures of cash flow information
Cash paid (received/refunded) during the periods for -
Interest $ 456 $ 430
Income taxes 1,371 3
Supplemental schedule of noncash investing and financing activities
Accrual of preferred stock dividend $ -- $ 93
Class AA Preferred Stock converted to common stock -- 1,200
</TABLE>
The accompanying notes are an integral part of these condensed
consolidated financial statements.
5
<PAGE> 8
BTU INTERNATIONAL, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(1) Basis for presentation
The condensed consolidated balance sheet as of September 29, 1996, the
condensed consolidated statement of stockholders' investment for the nine months
ended September 29, 1996, the condensed consolidated statement of cash flows for
the nine months ended September 29, 1996 and October 1, 1995, and the related
condensed consolidated statements of operations for the three and nine months
ended September 29, 1996, and October 1, 1995, are unaudited. In the opinion of
management, all adjustments necessary for the fair presentation of such
financial statements have been included. Such adjustments consisted only of
normal recurring items. Interim results are not necessarily indicative of
results for the full year. These financial statements do not include all
disclosures associated with annual financial statements, and accordingly, should
be read in conjunction with the footnotes contained in the Company's
consolidated financial statements for the period ended December 31, 1995,
together with the auditors' report, included in the Company's "1995 Annual
Report," and filed in conjunction with Form 10K.
(2) Inventories
<TABLE>
Inventories at September 29, 1996 and December 31, 1995 consisted of:
<CAPTION>
($000)
------------------------------
September 29, December 31,
1996 1995
- -------------------------------------------------------------------------------
<S> <C> <C>
Raw materials and manufactured components $5,619 $5,445
Work-in-process 2,712 3,712
Finished goods 1,581 742
===============================================================================
$9,912 $9,899
===============================================================================
</TABLE>
(3) Debt
<TABLE>
Debt at September 29, 1996 and December 31, 1995 consisted of:
<CAPTION>
($000)
------------------------------
September 29, December 31,
1996 1995
- -------------------------------------------------------------------------------------------------------
<S> <C> <C>
9.0% Mortgage note payable $5,741 $5,962
Capital lease obligations, interest rates ranging from 6.9% to 15.6%,
net of interest of $5,000 and $10,000 in 1996 and 1995, respectively 61 89
- -------------------------------------------------------------------------------------------------------
5,802 6,051
Less-current maturities 5,780 336
- -------------------------------------------------------------------------------------------------------
$ 22 $5,715
=======================================================================================================
</TABLE>
The mortgage has a balloon payment of $5,664,000 due at maturity on April 1,
1997. As of April 1, 1996 this entire obligation became short term. As a result,
the outstanding balance on the mortgage obligation has been re-classified as a
short term liability. The Company intends to refinance this note before it
becomes due in 1997.
6
<PAGE> 9
BTU INTERNATIONAL, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
(4) Stock Option and Purchase Plans
The Company's 1993 Equity Incentive Plan provides for stock options for
selected key employees. Under the plan, options have been granted at prices not
less than fair market value at the date of the grant. A total of 321,363 shares
are eligible for future stock option grants, pursuant to the plan. Options
granted under the plan will expire over periods not to exceed ten years. Also
under the terms of the plan, other stock awards can be granted at the discretion
of the Company's Board of Directors. On April 16, 1996, 115,100 options were
granted at a price of $4.44 per share, and 12,000 options were granted at $4.88
per share. These options are exercisable in equal installments over the next
four years and expire on April 16, 2001. A total of 230,000 options have been
granted under this plan, since its inception in 1993.
Prior to 1993, the Company had a stock option plan for selected key
employees. As of September 29, 1996, no options were outstanding under this
plan, and no additional options can be granted under this plan.
The Company also has a stock option plan for certain directors of the
Company. The options are exercisable at a price not less than fair market value
at the date of grant. The options expire over seven years. As of September 29,
1996, 11,975 options were outstanding and 4,500 were available for future
grants.
During the three months ended September 29, 1996, 12,110 options were
exercised at $2.00 per share. As of September 29, 1996, there were 39,530
options exercisable, at prices ranging from $1.38 to $5.88.
Net income per share has been calculated based on the weighted average
number of common and common equivalent shares outstanding during the periods
using the treasury stock method. Common equivalent shares include the assumed
exercise of stock options when the effect of such options is dilutive. The
proceeds from the exercise of options are deemed to be used to repurchase
outstanding common stock at fair market value.
The Company has an Employee Stock Purchase Plan. Under the terms of the
plan, employees are entitled to purchase shares of common stock at the lower of
85% of fair market value at the beginning or the end of each six month option
period. A total of 300,000 shares have been reserved for issuance under this
plan, of which 83,590 remain available at September 29, 1996. A total of 216,410
shares have been purchased at prices ranging from $0.85 to $4.83 per share.
(5) Investments in Joint Venture
The Company had a 19.4% ownership interest in Bruce Technologies
International, Inc. (BTI), which was accounted for using the cost method. On
June 8, 1996 the Company sold this investment for $7,000,000, which resulted in
proceeds after direct expenses of $6,876,000. As a result, the Company
recognized a gain on this investment of $3,400,000, net of direct costs.
7
<PAGE> 10
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS
RESULTS OF OPERATIONS
Net Sales - For the third quarter of 1996, net sales decreased by
$5,727,000, a decrease of 36% when compared to the third quarter of 1995. For
the first nine months of 1996 sales decreased by $10,157,000, or 23%, when
compared to the same period in 1995. The major decrease in sales for the third
quarter of 1996 and the first nine months of 1996 occurred in the high-end
surface mount technology products, which are primarily used by our large
customers; most of which have significantly decreased their capital
expenditures, in line with the slowdown in the electronic industry during 1996.
Sales for the Company's mid-range surface mount technology products increased
substantially, in part through sales to a significant number of new customers.
There have been no material variations in the geographic dispersion of sales for
the first nine months of 1996, as compared to the same period in 1995.
Gross Profit - For the third quarter gross profit decreased by $2,851,000,
or 40%, versus the third quarter of 1995. As a percentage of sales, gross profit
decreased 3.0%, from 44.3% to 41.3%, for the third quarter of 1996, versus the
same quarter in 1995. For the first nine months of 1996, gross profit decreased
by $5,790,000, or 29%, and gross profit as a percentage of sales decreased by
3.4%, from 45.6% to 42.2%, as compared to the first nine months of 1995. The
decrease in margin dollars for the comparative periods was primarily due to the
overall decrease in revenues versus 1995; and to a lesser degree, due to
competitive pricing pressure. The decrease in margin percentage earned was
primarily due to the change in the mix of products sold in 1996, versus 1995;
from high-end to mid-range surface mount technology products, as well as higher
overhead costs due to lower revenues..
Selling, General and Administrative - For the third quarter of 1996,
selling, general and administrative expense decreased by $885,000, or 21%, to
$3,284,000, as compared to the same period in 1995. For the first nine months of
1996, selling, general and administrative expense decreased by $1,358,000, or
12%, when compared to the first nine months of 1995. The net decrease in these
expenses was the result of increases or decreases in certain components of
expense, as follows: profit sharing bonuses decreased by $194,000 for the third
quarter and $428,000 for the first nine months of 1996, as the Company did not
reach the profitability target for these bonuses and no amounts have been earned
in the current year; lower sales commissions were incurred related to the lower
sales volumes for the third quarter and first nine months of 1996, and as a
result, commissions expense decreased by $852,000 for the third quarter and
$1,348,000 for the first nine months, as compared to 1995; an increase in
advertising and trade show costs of $61,000 for the third quarter and $187,000
for the first nine months of 1996 when compared to like periods in 1995, and; an
increase in travel for service and installation to support our increasing
international presence of $52,000 for the third quarter and $172,000 for the
first nine months, when comparing like periods in 1996 versus 1995.
Research, Development and Engineering - Expenses for the third quarter and
first nine months of 1996 decreased by $240,000, or 21%, and $359,000, or 11%,
as compared to the same periods in 1995. The decrease in expense in the third
quarter of 1996 (and its impact on the first nine months of 1996) is due to the
costs associated with the timing of new product development and introduction.
The Company continues to focus its development on new products to meet its
customer's needs.
Interest Income - In the third quarter of 1996 interest income increased by
$69,000, or 121%, when compared to the third quarter of 1995. For the first nine
months of 1996 interest income decreased by $5,000 or 2%, when compared to the
same periods in 1995. The increase in the third quarter was due primarily to the
additional cash invested, resulting from the sale of the Company's investment in
BTI in June 1996.
Interest Expense - Interest expense increased by $46,000, or 34%, for the
third quarter of 1996, and by $26,000, or 6%, for the first nine months, as
compared to the same periods in 1995. The increase is due to the interest
expense incurred during the third quarter as the result of the settlement of a
tax audit.
8
<PAGE> 11
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS (continued)
Net Gain on Sale of Investment - During the second quarter of 1996 the
Company sold its 19.4% interest in Bruce Technologies International (BTI) for
$7,000,000. The result was a net gain of $3,400,000 on this transaction.
Income Taxes - Income tax expense decreased by $287,000, or 99%, for the
third quarter of 1996, and by $214,000, or 23%, for the first nine months of
1996, as compared to the same periods in 1995. The decreases relate directly to
the decreased earnings of the Company. The effective tax rate for the third
quarter of 1996 was 4%, as compared to an effective tax rate for the third
quarter of 1995 of 16%. The effective tax rate for the first nine months in 1996
and 1995 was 17% and 19%, respectively. During the first nine months of 1996 and
1995, the Company has recorded the benefit of net operating losses (NOL)
utilized, resulting in rates that are lower than the combined statutory tax
rates.
Since the Company has generated income over the past few years, the ability
to utilize a portion of the NOL carryforward in the future continues to be
demonstrated. During the nine months ended September 29, 1996 and October 1,
1995, the Company reduced its valuation reserve related to the net operating
loss based on this factor. The Company will continue to monitor the
realizability of this asset in the future.
LIQUIDITY AND CAPITAL RESOURCES
During the third quarter of 1996, the Company's cash position decreased by
$1.6 million, to $10.7 million. The primary decrease resulted from the payment
of taxes on the gain from the sale of the Company's investment in BTI.
The Company has an unsecured revolving line of credit with a bank which
allows for the aggregate of borrowings and/or letters of credit of up to
$5,000,000, at either the Bank's base rate or the Eurodollar Revolving Credit
rate, as elected by the Company. This loan agreement is available to the Company
until July 1, 1998, and is subject to certain financial covenants. In addition,
the Company has a secured equipment loan facility with the same bank, with the
ability to borrow up to $1,000,000 for purchases of equipment. This facility is
available to fund up to 75% of the cost of qualifying equipment purchases, with
a collateralized first security interest on the equipment, at either the Bank's
prime rate or the Eurodollar rate, and must be repaid over a period not to
exceed 84 months. At September 29, 1996, no amounts were outstanding under
either of these loan agreements.
The current mortgage had an outstanding balance of $5,741,000 at September
29, 1996. This mortgage has an annual interest rate of 9% with a balloon payment
of $5,664,000 due at maturity on April 1, 1997. As of April 1, 1996 this
obligation became short term. As a result, the obligation has been re-classified
as a short term liability. The Company intends to refinance this note before it
becomes due in 1997.
During the first quarter of 1996, the Company expanded its product line by
introducing a new high end SMT system. Additionally, the Company's operating
plan, at that time, prepared for a greater level of revenue than actually
occurred. The combination of these two factors resulted in an increase in
inventories of over $1.3 million at the end of the first quarter. During the
second and third quarters the Company restricted its funding of inventory
purchases and successfully reduced its overall inventory level by $1.3 million,
back to the total inventory level at December 31, 1995. However, the level of
finished goods inventory increased by $0.8 million in the first nine months of
1996; reflecting an expansion in the number of product lines offered, and
compounded by lower than anticipated sales for the first three quarters. The
accounts receivable balance has decreased by $0.9 million in the first nine
months of 1996, as a result of the decrease in sales volume for the period. In
addition, as of September 29, 1996, the Company's accounts payable balance
decreased by $1.2 million from the December 31, 1995, levels which reflects the
second and third quarters reduction in inventory purchases, as well as the
results of efforts to
9
<PAGE> 12
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS (continued)
minimize other operating costs. Accrued expenses decreased by $1.8 million in
the first nine months as a result of payments made during the period on certain
obligations related to bonuses payments for the year 1995, and income taxes. The
Company does not presently have any outstanding commitments for capital
expenditures which would have a material impact on the Company's liquidity and
future capital resources.
The Company expects its current cash position, ability to borrow necessary
funds, as well as cash flows from operations will be sufficient to meet its
corporate, operating and capital requirements through 1997.
10
<PAGE> 13
SIGNATURES
Pursuant to the requirements 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.
BTU INTERNATIONAL, INC.
DATE: November 11, 1996 BY: /s/ Paul J. van der Wansem
--------------------------
Paul J. van der Wansem
President, Chief Executive Officer
(principal executive officer) and Director
DATE: November 11, 1996 BY: /s/ Thomas P. Kealy
-------------------
Thomas P. Kealy
Vice President, Corporate Controller and
Chief Accounting Officer (principal
financial and accounting officer)
11
<PAGE> 14
PART II. OTHER INFORMATION
Item 6. Exhibits and Reports on Form 8-K
- ----------------------------------------
(a) Exhibits
Exhibit 11.0 - Calculation of net income per common and common
equivalent share.
Exhibit 27 - Financial Data Schedule.
(b) Reports on Form 8-K
No reports on Form 8-K were filed by the Company during the
period covered by this report.
12
<PAGE> 1
Exhibit 11.0
BTU INTERNATIONAL , INC.
<TABLE>
CALCULATION OF NET INCOME PER COMMON AND COMMON EQUIVALENT SHARE
(Dollars in thousands, except share and per share data)
<CAPTION>
For the Three Months Ended For the Nine Months Ended
--------------------------- --------------------------
September 29, October 1, September 29, October 1,
1996 1995 1996 1995
- ----------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Net income $ 74 $1,482 $3,524 $3,997
Dividends accrued - Class A and
Class AA preferred stock -- (5) -- (93)
- ----------------------------------------------------------------------------------------------------
Net income applicable to
common stockholders $ 74 $1,477 $3,524 $3,904
====================================================================================================
Weighted average shares and share equivalents outstanding:
Common stock 7,331,162 7,279,686 7,305,562 7,211,888
Class AA convertible preferred stock -- -- -- --
Stock options 30,106 102,649 32,138 102,252
- ----------------------------------------------------------------------------------------------------
Weighted average shares and share
equivalents outstanding 7,361,268 7,382,335 7,337,700 7,314,140
====================================================================================================
Net income per common and common
equivalent share $0.01 $ 0.20 $0.48 $ 0.53
====================================================================================================
</TABLE>
13
<TABLE> <S> <C>
<ARTICLE> 5
<MULTIPLIER> 1,000
<CURRENCY> U.S. DOLLARS
<S> <C>
<PERIOD-TYPE> 9-MOS
<FISCAL-YEAR-END> DEC-31-1996
<PERIOD-START> JAN-01-1996
<PERIOD-END> SEP-29-1996
<EXCHANGE-RATE> 1
<CASH> 10,686
<SECURITIES> 0
<RECEIVABLES> 10,730
<ALLOWANCES> 110
<INVENTORY> 9,912
<CURRENT-ASSETS> 31,653
<PP&E> 11,510
<DEPRECIATION> 7,271
<TOTAL-ASSETS> 36,124
<CURRENT-LIABILITIES> 12,398
<BONDS> 22
<COMMON> 76
0
0
<OTHER-SE> 22,181
<TOTAL-LIABILITY-AND-EQUITY> 36,124
<SALES> 33,867
<TOTAL-REVENUES> 33,867
<CGS> 19,578
<TOTAL-COSTS> 19,578
<OTHER-EXPENSES> 2,820
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 456
<INCOME-PRETAX> 4,261
<INCOME-TAX> 737
<INCOME-CONTINUING> 3,524
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 3,524
<EPS-PRIMARY> 0.48
<EPS-DILUTED> 0.48
</TABLE>
