BELDEN INC. - Quarter Report: 2014 June (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 29, 2014
Commission File No. 001-12561
BELDEN INC.
(Exact name of registrant as specified in its charter)
Delaware | 36-3601505 | |||||||
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
1 North Brentwood Boulevard
15th Floor
St. Louis, Missouri 63105
(Address of principal executive offices)
(314) 854-8000
Registrants telephone number, including area code
Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Act 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 þ No ¨.
Indicate by check mark whether the Registrant has submitted electronically and posted on its corporate website, if any, every interactive data file required to be submitted and posted pursuant to Rule 405 of Regulation S-T (section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes þ No ¨.
Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No þ .
Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer þ Accelerated filer ¨ Non-accelerated filer ¨ Smaller reporting company ¨ |
(Do not check if a smaller reporting company) |
As of August 1, 2014, the Registrant had 43,242,305 outstanding shares of common stock.
PART I | FINANCIAL INFORMATION |
Item 1. | Financial Statements |
BELDEN INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
June 29, 2014 | December 31, 2013 | |||||||
(Unaudited) | ||||||||
(In thousands) | ||||||||
ASSETS | ||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 444,965 | $ | 613,304 | ||||
Receivables, net |
416,998 | 304,204 | ||||||
Inventories, net |
228,443 | 207,980 | ||||||
Deferred income taxes |
28,630 | 28,767 | ||||||
Other current assets |
59,645 | 41,243 | ||||||
|
|
|
|
|||||
Total current assets |
1,178,681 | 1,195,498 | ||||||
Property, plant and equipment, less accumulated depreciation |
328,039 | 300,835 | ||||||
Goodwill |
934,285 | 773,048 | ||||||
Intangible assets, less accumulated amortization |
482,967 | 376,976 | ||||||
Deferred income taxes |
27,246 | 26,034 | ||||||
Other long-lived assets |
99,168 | 79,362 | ||||||
|
|
|
|
|||||
$ | 3,050,386 | $ | 2,751,753 | |||||
|
|
|
|
|||||
LIABILITIES AND STOCKHOLDERS EQUITY | ||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 248,095 | $ | 199,897 | ||||
Accrued liabilities |
224,430 | 199,169 | ||||||
Current maturities of long-term debt |
2,500 | 2,500 | ||||||
|
|
|
|
|||||
Total current liabilities |
475,025 | 401,566 | ||||||
Long-term debt |
1,559,071 | 1,364,536 | ||||||
Postretirement benefits |
120,856 | 105,924 | ||||||
Other long-term liabilities |
60,658 | 43,186 | ||||||
Stockholders equity: |
||||||||
Preferred stock |
- | - | ||||||
Common stock |
503 | 503 | ||||||
Additional paid-in capital |
588,320 | 585,753 | ||||||
Retained earnings |
576,403 | 556,214 | ||||||
Accumulated other comprehensive loss |
(26,615) | (29,181) | ||||||
Treasury stock |
(303,835) | (276,748) | ||||||
|
|
|
|
|||||
Total stockholders equity |
834,776 | 836,541 | ||||||
|
|
|
|
|||||
$ | 3,050,386 | $ | 2,751,753 | |||||
|
|
|
|
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements
-1-
BELDEN INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
(Unaudited)
Three Months Ended | Six Months Ended | |||||||||||||||
June 29, 2014 | June 30, 2013 | June 29, 2014 | June 30, 2013 | |||||||||||||
(In thousands, except per share data) | ||||||||||||||||
Revenues |
$ | 600,891 | $ | 529,491 | $ | 1,088,581 | $ | 1,036,964 | ||||||||
Cost of sales |
(396,506) | (350,295) | (708,479) | (690,415) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross profit |
204,385 | 179,196 | 380,102 | 346,549 | ||||||||||||
Selling, general and administrative expenses |
(145,902) | (93,503) | (240,750) | (185,485) | ||||||||||||
Research and development |
(31,618) | (20,931) | (52,189) | (41,356) | ||||||||||||
Amortization of intangibles |
(15,795) | (13,105) | (27,536) | (26,082) | ||||||||||||
Income from equity method investment |
1,256 | 2,256 | 2,210 | 4,527 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income |
12,326 | 53,913 | 61,837 | 98,153 | ||||||||||||
Interest expense |
(18,203) | (18,345) | (37,023) | (34,250) | ||||||||||||
Interest income |
111 | 149 | 261 | 257 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) from continuing operations before taxes |
(5,766) | 35,717 | 25,075 | 64,160 | ||||||||||||
Income tax benefit (expense) |
5,781 | (6,225) | 96 | (12,423) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from continuing operations |
15 | 29,492 | 25,171 | 51,737 | ||||||||||||
Loss from disposal of discontinued operations, net of tax |
- | - | (562) | - | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ | 15 | $ | 29,492 | $ | 24,609 | $ | 51,737 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average number of common shares and equivalents: |
||||||||||||||||
Basic |
43,603 | 43,928 | 43,559 | 44,173 | ||||||||||||
Diluted |
44,292 | 44,790 | 44,293 | 45,107 | ||||||||||||
Basic income (loss) per share: |
||||||||||||||||
Continuing operations |
$ | - | $ | 0.67 | $ | 0.58 | $ | 1.17 | ||||||||
Discontinued operations |
- | - | (0.01) | - | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ | - | $ | 0.67 | $ | 0.57 | $ | 1.17 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted income (loss) per share: |
||||||||||||||||
Continuing operations |
$ | - | $ | 0.66 | $ | 0.57 | $ | 1.15 | ||||||||
Discontinued operations |
- | - | (0.01) | - | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ | - | $ | 0.66 | $ | 0.56 | $ | 1.15 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive income |
$ | 13,894 | $ | 23,950 | $ | 27,175 | $ | 38,842 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Dividends declared per share |
$ | 0.05 | $ | 0.05 | $ | 0.10 | $ | 0.10 |
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements
-2-
BELDEN INC.
CONDENSED CONSOLIDATED CASH FLOW STATEMENTS
(Unaudited)
Six Months Ended | ||||||||
June 29, 2014 | June 30, 2013 | |||||||
(In thousands) | ||||||||
Cash flows from operating activities: |
||||||||
Net income |
$ | 24,609 | $ | 51,737 | ||||
Adjustments to reconcile net income to net cash provided by (used for) operating activities: |
||||||||
Depreciation and amortization |
48,433 | 47,787 | ||||||
Share-based compensation |
9,524 | 7,366 | ||||||
Provision for inventory obsolescence |
4,119 | 963 | ||||||
Pension funding less than pension expense |
1,721 | 1,723 | ||||||
Income from equity method investment |
(2,210) | (4,527) | ||||||
Deferred income tax benefit |
(4,787) | (897) | ||||||
Tax benefit related to share-based compensation |
(4,894) | (5,362) | ||||||
Changes in operating assets and liabilities, net of the effects of currency exchange rate changes and acquired businesses: |
||||||||
Receivables |
(33,762) | (43,370) | ||||||
Inventories |
3,486 | 6,312 | ||||||
Accounts payable |
(4,584) | 5,500 | ||||||
Accrued liabilities |
(32,271) | (1,854) | ||||||
Accrued taxes |
(8,439) | (85,769) | ||||||
Other assets |
7,212 | 232 | ||||||
Other liabilities |
2,398 | 3,659 | ||||||
|
|
|
|
|||||
Net cash provided by (used for) operating activities |
10,555 | (16,500) | ||||||
Cash flows from investing activities: |
||||||||
Cash used to acquire businesses, net of cash acquired |
(311,467) | (9,979) | ||||||
Capital expenditures |
(20,963) | (20,266) | ||||||
Proceeds from (payments for) disposal of business |
(956) | 3,735 | ||||||
Proceeds from disposal of tangible assets |
13 | 3,136 | ||||||
|
|
|
|
|||||
Net cash used for investing activities |
(333,373) | (23,374) | ||||||
Cash flows from financing activities: |
||||||||
Borrowings under credit arrangements |
200,000 | 388,220 | ||||||
Payments under share repurchase program |
(31,197) | (62,500) | ||||||
Proceeds (payments) from exercise of stock options, net of withholding tax payments |
(7,741) | (1,186) | ||||||
Debt issuance costs paid |
(5,702) | (7,817) | ||||||
Cash dividends paid |
(4,358) | (2,310) | ||||||
Payments under borrowing arrangements |
(625) | (197,191) | ||||||
Tax benefit related to share-based compensation |
4,894 | 5,362 | ||||||
|
|
|
|
|||||
Net cash provided by financing activities |
155,271 | 122,578 | ||||||
Effect of foreign currency exchange rate changes on cash and cash equivalents |
(792) | (1,598) | ||||||
|
|
|
|
|||||
Increase (decrease) in cash and cash equivalents |
(168,339) | 81,106 | ||||||
Cash and cash equivalents, beginning of period |
613,304 | 395,095 | ||||||
|
|
|
|
|||||
Cash and cash equivalents, end of period |
$ | 444,965 | $ | 476,201 | ||||
|
|
|
|
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements
-3-
BELDEN INC.
CONDENSED CONSOLIDATED STOCKHOLDERS EQUITY STATEMENT
SIX MONTHS ENDED JUNE 29, 2014
(Unaudited)
Common Stock | Additional Paid-In |
Retained | Treasury Stock | Accumulated Other |
||||||||||||||||||||||||||||
Shares | Amount | Capital | Earnings | Shares | Amount | Income (Loss) | Total | |||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||
Balance at December 31, 2013 |
50,335 | $ | 503 | $ | 585,753 | $ | 556,214 | (6,880) | $ | (276,748) | $ | (29,181) | $ | 836,541 | ||||||||||||||||||
Net income |
- | - | - | 24,609 | - | - | - | 24,609 | ||||||||||||||||||||||||
Foreign currency translation, net of $0.2 million tax |
- | - | - | - | - | - | 261 | 261 | ||||||||||||||||||||||||
Adjustment to pension and postretirement liability, net of $1.4 million tax |
- | - | - | - | - | - | 2,305 | 2,305 | ||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
Other comprehensive income, net of tax |
2,566 | |||||||||||||||||||||||||||||||
Exercise of stock options, net of tax withholding forfeitures |
- | - | (8,130) | - | 136 | 2,320 | - | (5,810) | ||||||||||||||||||||||||
Conversion of restricted stock units into common stock, net of tax withholding forfeitures |
- | - | (3,721) | - | 72 | 1,790 | - | (1,931) | ||||||||||||||||||||||||
Share repurchase program |
- | - | - | - | (424) | (31,197) | - | (31,197) | ||||||||||||||||||||||||
Share-based compensation |
- | - | 14,418 | - | - | - | - | 14,418 | ||||||||||||||||||||||||
Dividends ($0.10 per share) |
- | - | - | (4,420) | - | - | - | (4,420) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance at June 29, 2014 |
50,335 | $ | 503 | $ | 588,320 | $ | 576,403 | (7,096) | $ | (303,835) | $ | (26,615) | $ | 834,776 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements
-4-
BELDEN INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 1: Summary of Significant Accounting Policies
Basis of Presentation
The accompanying Condensed Consolidated Financial Statements include Belden Inc. and all of its subsidiaries (the Company, us, we, or our). We eliminate all significant affiliate accounts and transactions in consolidation.
The accompanying Condensed Consolidated Financial Statements presented as of any date other than December 31, 2013:
| Are prepared from the books and records without audit, and |
| Are prepared in accordance with the instructions for Form 10-Q and do not include all of the information required by accounting principles generally accepted in the United States for complete statements, but |
| Include all adjustments, consisting only of normal recurring adjustments, necessary for a fair presentation of the financial statements. |
These Condensed Consolidated Financial Statements should be read in conjunction with the Consolidated Financial Statements and Supplementary Data contained in our 2013 Annual Report on Form 10-K.
Business Description
We are an innovative signal transmission solutions provider built around four global business platforms Broadcast Solutions, Enterprise Connectivity Solutions, Industrial Connectivity Solutions, and Industrial IT Solutions. Our comprehensive portfolio of signal transmission solutions provides industry leading secure and reliable transmission of data, sound and video for mission critical applications.
Reporting Periods
Our fiscal year and fiscal fourth quarter both end on December 31. Our fiscal first quarter ends on the Sunday falling closest to 91 days after December 31, which was March 30, 2014, the 89th day of our fiscal year 2014. Our fiscal second and third quarters each have 91 days. The six months ended June 29, 2014 and June 30, 2013 included 180 and 181 days, respectively.
Reclassifications
We have made certain reclassifications to the 2013 Condensed Consolidated Financial Statements with no impact to reported net income in order to conform to the 2014 presentation.
Fair Value Measurement
Accounting guidance for fair value measurements specifies a hierarchy of valuation techniques based upon whether the inputs to those valuation techniques reflect assumptions other market participants would use based upon market data obtained from independent sources or reflect our own assumptions of market participant valuation. The hierarchy is broken down into three levels based on the reliability of the inputs as follows:
| Level 1 Quoted prices in active markets that are unadjusted and accessible at the measurement date for identical, unrestricted assets or liabilities; |
-5-
| Level 2 Quoted prices for identical assets and liabilities in markets that are not active, quoted prices for similar assets and liabilities in active markets, or financial instruments for which significant inputs are observable, either directly or indirectly; and |
| Level 3 Prices or valuations that require inputs that are both significant to the fair value measurement and unobservable. |
As of and during the three and six months ended June 29, 2014 and June 30, 2013, we utilized Level 1 inputs to determine the fair value of cash equivalents. We did not have any transfers between Level 1 and Level 2 fair value measurements during the six months ended June 29, 2014 and June 30, 2013.
Cash and Cash Equivalents
We classify cash on hand and deposits in banks, including commercial paper, money market accounts, and other investments with an original maturity of three months or less, that we hold from time to time, as cash and cash equivalents. We periodically have cash equivalents consisting of short-term money market funds and other investments. The primary objective of our investment activities is to preserve our capital for the purpose of funding operations. We do not enter into investments for trading or speculative purposes. The fair value of these cash equivalents as of June 29, 2014 was $162.8 million and is based on quoted market prices in active markets (i.e., Level 1 valuation).
Contingent Liabilities
We have established liabilities for environmental and legal contingencies that are probable of occurrence and reasonably estimable, the amounts of which are currently not material. We accrue environmental remediation costs based on estimates of known environmental remediation exposures developed in consultation with our environmental consultants and legal counsel. We are, from time to time, subject to routine litigation incidental to our business. These lawsuits primarily involve claims for damages arising out of the use of our products, allegations of patent or trademark infringement, and litigation and administrative proceedings involving employment matters and commercial disputes. Based on facts currently available, we believe the disposition of the claims that are pending or asserted will not have a materially adverse effect on our financial position, results of operations, or cash flow.
As of June 29, 2014, we were party to standby letters of credit, bank guaranties, and surety bonds totaling $7.5 million, $2.3 million, and $1.7 million, respectively.
Revenue Recognition
We recognize revenue when all of the following circumstances are satisfied: (1) persuasive evidence of an arrangement exists, (2) price is fixed or determinable, (3) collectability is reasonably assured, and (4) delivery has occurred. Delivery occurs in the period in which the customer takes title and assumes the risks and rewards of ownership of the products specified in the customers purchase order or sales agreement. At times, we enter into arrangements that involve the delivery of multiple elements. For these arrangements, when the elements can be separated, the revenue is allocated to each deliverable based on that elements relative selling price and recognized based on the period of delivery for each element. Generally, we determine relative selling price using our best estimate of selling price, as we do not have vendor specific objective evidence or third party evidence of fair value for such arrangements.
We record revenue net of estimated rebates, price allowances, invoicing adjustments, and product returns. We record revisions to these estimates in the period in which the facts that give rise to each revision become known.
-6-
Discontinued Operations
In 2012, we sold our Thermax and Raydex cable business for $265.6 million in cash and recognized a pre-tax gain of $211.6 million ($124.7 million net of tax). At the time the transaction closed, we received $265.6 million in cash, subject to a working capital adjustment. We recognized a $0.9 million ($0.6 million net of tax) loss from disposal of discontinued operations related to this business in the six months ended June 29, 2014 as a result of settling the working capital adjustment and other matters.
In 2010, we completed the sale of Trapeze Networks, Inc. (Trapeze) for $152.1 million and recognized a pre-tax gain of $88.3 million ($44.8 million net of tax). At the time the transaction closed, we received $136.9 million in cash, and the remaining $15.2 million was placed in escrow as partial security for our indemnity obligations under the sale agreement. In 2013, we collected a partial settlement of $4.2 million from the escrow. We remain in negotiations with the buyer of Trapeze regarding the status of the escrow and certain claims raised by the buyer. Based on the current status of the negotiations, the amount of the escrow receivable on our Condensed Consolidated Balance Sheet is $3.8 million, which is our best estimate of the remaining amount to be collected.
Subsequent Events
We have evaluated subsequent events after the balance sheet date through the financial statement issuance date for appropriate accounting and disclosure.
Current-Year Adoption of Accounting Pronouncements
On January 1, 2014, we adopted new accounting guidance issued by the Financial Accounting Standards Board (the FASB) with regard to the presentation of liabilities for unrecognized tax benefits. The adoption of this guidance did not have a material impact on our financial statements.
Pending Adoption of Recent Accounting Pronouncements
In May 2014, the FASB issued Accounting Standards Update No. 2014-09, Revenue from Contracts with Customers (the ASU), which will replace most existing revenue recognition guidance in U.S. GAAP. The core principle of the ASU is that an entity should recognize revenue for the transfer of goods or services equal to the amount that it expects to be entitled to receive for those goods or services. The ASU requires additional disclosure about the nature, amount, timing and uncertainty of revenue and cash flows arising from customer contracts, including significant judgments and changes in judgments. The ASU will be effective for us beginning January 1, 2017, and allows for both retrospective and prospective methods of adoption. We are in the process of determining the method of adoption and assessing the impact of this ASU on our Consolidated Financial Statements.
-7-
Note 2: Acquisitions
ProSoft Technology, Inc.
We acquired 100% of the outstanding shares of ProSoft Technology, Inc. (ProSoft) on June 11, 2014 for cash of $105.0 million. The purchase price remains subject to a working capital adjustment. ProSoft is a leading manufacturer of industrial networking products that translate between disparate automation systems, including the various protocols used by different automation vendors. The results of ProSoft have been included in our Condensed Consolidated Financial Statements from June 11, 2014, and are reported within the Industrial IT segment. ProSoft is headquartered in Bakersfield, California. The following table summarizes the estimated fair value of the assets acquired and the liabilities assumed as of June 11, 2014 (in thousands).
Cash |
$ | 2,492 | ||
Receivables |
6,026 | |||
Inventories |
7,001 | |||
Other current assets |
615 | |||
Property, plant and equipment |
1,151 | |||
Goodwill |
55,281 | |||
Intangible assets |
37,400 | |||
Other non-current assets |
78 | |||
|
|
|||
Total assets |
$ | 110,044 | ||
|
|
|||
Accounts payable |
$ | 2,455 | ||
Accrued liabilities |
1,654 | |||
Other non-current liabilities |
935 | |||
|
|
|||
Total liabilities |
$ | 5,044 | ||
|
|
|||
Net assets |
$ | 105,000 | ||
|
|
The above purchase price allocation is preliminary and is subject to revision as additional information about the fair value of individual assets and liabilities becomes available. We are in the process of finalizing third party valuations of certain tangible and intangible assets and ensuring our accounting policies are applied at ProSoft. The preliminary measurement of receivables, inventories, property, plant, and equipment, intangible assets, goodwill, deferred income taxes, and other assets and liabilities are subject to change. Any change in the acquisition date fair value of the acquired net assets will change the amount of the purchase price allocable to goodwill.
The fair value of acquired receivables is $6.0 million, with a gross contractual amount of $6.1 million. We do not expect to collect $0.1 million of the acquired receivables.
A single estimate of fair value results from a complex series of judgments about future events and uncertainties and relies heavily on estimates and assumptions. The judgments we have used in estimating the fair values assigned to each class of acquired assets and assumed liabilities could materially affect the results of our operations.
For purposes of the above allocation, we have estimated a fair value adjustment for inventories based on the estimated selling price of the work-in-process and finished goods acquired at the closing date less the sum of the costs to complete the work-in-process, the costs of disposal, and a reasonable profit allowance for our post acquisition selling efforts. We used various valuation methods including discounted cash flows to estimate the fair value of the identifiable intangible assets.
-8-
Goodwill and other intangible assets reflected above were determined to meet the criterion for recognition apart from tangible assets acquired and liabilities assumed. The goodwill is primarily attributable to expected synergies and the assembled workforce. The expected synergies for the ProSoft acquisition primarily consist of cost savings from the ability to consolidate management and other support functions and expanded access to the Industrial IT market and channel partners. Our tax basis in the acquired goodwill is $55.3 million. The goodwill balance we recorded is deductible for tax purposes over a period of 15 years up to the amount of the tax basis. The preliminary intangible assets related to the acquisition consisted of the following:
Preliminary Estimated Fair Value |
Amortization Period |
|||||||||
(In thousands) | (In years) | |||||||||
Intangible assets subject to amortization: |
||||||||||
Customer relationships |
$ | 22,000 | 10.0 | |||||||
Developed technologies |
10,000 | 4.0 | ||||||||
Backlog |
400 | 0.3 | ||||||||
|
|
|||||||||
Total intangible assets subject to amortization |
32,400 | |||||||||
|
|
|||||||||
Intangible assets not subject to amortization: |
||||||||||
Goodwill |
55,281 | |||||||||
Trademarks |
5,000 | |||||||||
|
|
|||||||||
Total intangible assets not subject to amortization |
60,281 | |||||||||
|
|
|||||||||
Total intangible assets |
$ | 92,681 | ||||||||
|
|
|
|
|||||||
Weighted average amortization period |
8.0 | |||||||||
|
|
Trademarks have been determined by us to have indefinite lives and are not being amortized, based on our expectation that the trademarked products will generate cash flows for us for an indefinite period. We expect to maintain use of trademarks on existing products and introduce new products in the future that will also display the trademarks, thus extending their lives indefinitely.
The amortizable intangible assets reflected in the table above were determined by us to have finite lives. The useful life for the developed technologies intangible asset was based on the estimated time that the technology provides us with a competitive advantage and thus approximates the period of consumption of the intangible asset. The useful life for the customer relationship intangible asset was based on our forecasts of customer turnover. The useful life of the backlog intangible asset was based on our estimate of when the ordered items would ship.
Our revenues and income (loss) from continuing operations before taxes for both the three and six months ended June 29, 2014 included $2.7 million and $(0.4) million, respectively, from ProSoft. Included in our income (loss) from continuing operations before taxes for both the three and six months ended June 29, 2014 are $0.5 million of cost of sales related to the preliminary adjustment of inventory to fair value and $0.3 million of amortization of intangible assets. In addition, we recognized $0.6 million of transaction costs associated with the acquisition for both the three and six months ended June 29, 2014, which are included in our selling, general, and administrative expenses.
-9-
Grass Valley
We acquired 100% of the outstanding ownership interest in Grass Valley USA, LLC and GVBB Holdings S.a.r.l., (collectively, Grass Valley) on March 31, 2014 for cash of $218.0 million. Grass Valley is a leading provider of innovative technologies for the broadcast industry, including production switchers, cameras, servers, and editing solutions. Grass Valley is headquartered in Hillsboro, Oregon, with significant locations throughout the United States, Europe, and Asia. The results of Grass Valley have been included in our Condensed Consolidated Financial Statements from March 31, 2014, and are reported within the Broadcast segment. The following table summarizes the estimated fair value of the assets acquired and the liabilities assumed as of March 31, 2014 (in thousands).
Cash |
$ | 9,397 | ||
Receivables |
73,324 | |||
Inventories |
19,777 | |||
Other current assets |
4,172 | |||
Property, plant and equipment |
23,071 | |||
Goodwill |
106,176 | |||
Intangible assets |
95,500 | |||
Other non-current assets |
26,919 | |||
|
|
|||
Total assets |
$ | 358,336 | ||
|
|
|||
Accounts payable |
$ | 50,870 | ||
Accrued liabilities |
58,633 | |||
Deferred revenue |
14,000 | |||
Postretirement benefits |
15,604 | |||
Other non-current liabilities |
1,199 | |||
|
|
|||
Total liabilities |
$ | 140,306 | ||
|
|
|||
Net assets |
$ | 218,030 | ||
|
|
The above purchase price allocation is preliminary, and is subject to revision as additional information about the fair value of individual assets and liabilities becomes available. We are in the process of finalizing third party valuations of certain tangible and intangible assets and ensuring our accounting policies are applied at Grass Valley. The preliminary measurement of receivables, inventories, property, plant, and equipment, intangible assets, goodwill, deferred income taxes, deferred revenue, and other assets and liabilities are subject to change. Any change in the acquisition date fair value of the acquired net assets will change the amount of the purchase price allocable to goodwill.
The fair value of acquired receivables is $73.3 million, with a gross contractual amount of $79.0 million. We do not expect to collect $5.7 million of the acquired receivables.
A single estimate of fair value results from a complex series of judgments about future events and uncertainties and relies heavily on estimates and assumptions. The judgments we have used in estimating the fair values assigned to each class of acquired assets and assumed liabilities could materially affect the results of our operations.
For purposes of the above allocation, we have estimated a fair value adjustment for inventories based on the estimated selling price of the work-in-process and finished goods acquired at the closing date less the sum of the costs to complete the work-in-process, the costs of disposal, and a reasonable profit allowance for our post acquisition selling efforts. We based our estimate of the fair value for the acquired property, plant, and equipment on a preliminary valuation study performed by a third party valuation firm. We used various valuation methods including discounted cash flows to estimate the fair value of the identifiable intangible assets.
-10-
Goodwill and other intangible assets reflected above were determined to meet the criterion for recognition apart from tangible assets acquired and liabilities assumed. The goodwill is primarily attributable to expected synergies and the assembled workforce. The expected synergies for the Grass Valley acquisition primarily consist of cost savings from the ability to consolidate existing and acquired operating facilities and other support functions, as well as expanded access to the Broadcast market. Our estimated tax basis in the acquired goodwill is $106.2 million. Our preliminary analysis indicates that the goodwill balance we recorded is deductible for tax purposes over a period of 15 years up to the amount of the tax basis. The preliminary intangible assets related to the acquisition consisted of the following:
Preliminary Estimated Fair Value |
Amortization Period |
|||||||||
(In thousands) | (In years) | |||||||||
Intangible assets subject to amortization: |
||||||||||
Developed technologies |
$ | 37,000 | 5.0 | |||||||
Customer relationships |
27,000 | 15.0 | ||||||||
Backlog |
1,500 | 0.3 | ||||||||
|
|
|||||||||
Total intangible assets subject to amortization |
65,500 | |||||||||
|
|
|||||||||
Intangible assets not subject to amortization: |
||||||||||
Goodwill |
106,176 | |||||||||
Trademarks |
22,000 | |||||||||
In-process research and development |
8,000 | |||||||||
|
|
|||||||||
Total intangible assets not subject to amortization |
136,176 | |||||||||
|
|
|||||||||
Total intangible assets |
$ | 201,676 | ||||||||
|
|
|
|
|||||||
Weighted average amortization period |
9.0 | |||||||||
|
|
Trademarks have been determined by us to have indefinite lives and are not being amortized, based on our expectation that the trademarked products will generate cash flows for us for an indefinite period. We expect to maintain use of trademarks on existing products and introduce new products in the future that will also display the trademarks, thus extending their lives indefinitely. In-process research and development assets are considered indefinite-lived intangible assets until the completion or abandonment of the associated research and development efforts. Upon completion of the development process, we will make a determination of the useful life of the asset and begin amortizing the assets over that period. If the project is abandoned, we will write-off the asset at such time.
The amortizable intangible assets reflected in the table above were determined by us to have finite lives. The useful life for the developed technologies intangible asset was based on the estimated time that the technology provides us with a competitive advantage and thus approximates the period of consumption of the intangible asset. The useful life for the customer relationship intangible asset was based on our forecasts of customer turnover. The useful life of the backlog intangible asset was based on our estimate of when the ordered items would ship.
Our revenues and income (loss) from continuing operations before taxes for both the three and six months ended June 29, 2014 included $66.8 million and $(22.9) million, respectively, from Grass Valley. Included in our income (loss) from continuing operations before taxes for both the three and six months ended June 29, 2014 are $6.9 million of cost of sales related to the preliminary adjustment of inventory to fair value and $3.8 million of amortization of intangible assets. In addition, we recognized $0.1 million and $1.0 million of transaction costs associated with the acquisition for the three and six months ended June 29, 2014, respectively, which are included in our selling, general, and administrative expenses. We also recognized certain severance, restructuring, and acquisition integration costs in the three and six months ended June 29, 2014 related to Grass Valley. See Note 7.
-11-
The following table illustrates the unaudited pro forma effect on operating results as if the Grass Valley and ProSoft acquisitions had been completed as of January 1, 2013.
Three Months Ended | Six Months Ended | |||||||||||||||
June 29, 2014 | June 30, 2013 | June 29, 2014 | June 30, 2013 | |||||||||||||
(In thousands, except per share data) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Revenues |
$ | 614,635 | $ | 620,291 | $ | 1,178,259 | $ | 1,202,101 | ||||||||
Income from continuing operations |
10,718 | 19,937 | 12,625 | 9,924 | ||||||||||||
Diluted income per share from continuing operations |
$ | 0.24 | $ | 0.45 | $ | 0.29 | $ | 0.22 |
For purposes of the pro forma disclosures, the six months ended June 30, 2013 include nonrecurring expenses from the effects of purchase accounting, including the cost of sales arising from the adjustment of inventory to fair value of $10.2 million, amortization of the sales backlog intangible asset of $1.9 million, and Beldens transaction costs of $1.6 million.
The above unaudited pro forma financial information is presented for informational purposes only and does not purport to represent what our results of operations would have been had we completed the acquisition on the date assumed, nor is it necessarily indicative of the results that may be expected in future periods. Pro forma adjustments exclude cost savings from any synergies resulting from the acquisition.
Softel Limited
We acquired Softel Limited (Softel) for $9.1 million, net of cash acquired, on January 25, 2013. Softel is a key technology supplier to the media sector with a portfolio of technologies well aligned with industry trends and growing demand. Softel is located in the United Kingdom. The results of Softel are reported within the Broadcast segment. The Softel acquisition was not material to our financial position or results of operations.
Note 3: Operating Segments
We are organized around four global business platforms: Broadcast, Enterprise Connectivity, Industrial Connectivity, and Industrial IT. Each of the global business platforms represents a reportable segment. The All Other segment represents the financial results of our cable operations that primarily conducted business in the consumer electronics end market which we sold in December 2012.
We allocate corporate expenses to the segments for purposes of measuring segment operating income. Corporate expenses are allocated on the basis of each segments relative operating income prior to the allocation, adjusted for certain items including asset impairment, severance and other restructuring costs, purchase accounting effects related to acquisitions, accelerated depreciation, amortization of intangible assets, and other costs.
Our measure of segment assets does not include cash, goodwill, intangible assets, deferred tax assets, or corporate assets. All goodwill is allocated to reporting units of our segments for purposes of impairment testing.
-12-
Broadcast Solutions |
Enterprise Connectivity Solutions |
Industrial Connectivity Solutions |
Industrial IT Solutions |
All Other | Total Segments |
|||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
As of and for the three months ended June 29, 2014 |
||||||||||||||||||||||||
Revenues |
$ | 248,115 | $ | 121,272 | $ | 178,244 | $ | 53,260 | $ | - | $ | 600,891 | ||||||||||||
Affiliate revenues |
84 | 1,628 | 485 | 6 | - | 2,203 | ||||||||||||||||||
Operating income (loss) |
(26,302) | 13,733 | 18,339 | 6,002 | - | 11,772 | ||||||||||||||||||
Total assets |
419,814 | 236,860 | 282,874 | 70,998 | - | 1,010,546 | ||||||||||||||||||
As of and for the three months ended June 30, 2013 |
||||||||||||||||||||||||
Revenues |
$ | 166,551 | $ | 132,929 | $ | 171,892 | $ | 58,119 | $ | - | $ | 529,491 | ||||||||||||
Affiliate revenues |
526 | 2,539 | 415 | 30 | - | 3,510 | ||||||||||||||||||
Operating income |
3,505 | 14,675 | 24,344 | 9,225 | 1,278 | 53,027 | ||||||||||||||||||
Total assets |
272,506 | 242,120 | 272,974 | 60,521 | - | 848,121 | ||||||||||||||||||
As of and for the six months ended June 29, 2014 |
||||||||||||||||||||||||
Revenues |
$ | 413,983 | $ | 229,666 | $ | 337,562 | $ | 107,370 | $ | - | $ | 1,088,581 | ||||||||||||
Affiliate revenues |
283 | 3,704 | 1,841 | 8 | - | 5,836 | ||||||||||||||||||
Operating income (loss) |
(15,734) | 23,901 | 39,089 | 14,149 | - | 61,405 | ||||||||||||||||||
Total assets |
419,814 | 236,860 | 282,874 | 70,998 | - | 1,010,546 | ||||||||||||||||||
As of and for the six months ended June 30, 2013 |
||||||||||||||||||||||||
Revenues |
$ | 322,137 | $ | 249,556 | $ | 348,613 | $ | 116,658 | $ | - | $ | 1,036,964 | ||||||||||||
Affiliate revenues |
636 | 5,008 | 779 | 60 | - | 6,483 | ||||||||||||||||||
Operating income |
3,359 | 23,510 | 48,793 | 18,742 | 1,278 | 95,682 | ||||||||||||||||||
Total assets |
272,506 | 242,120 | 272,974 | 60,521 | - | 848,121 |
The following table is a reconciliation of the total of the reportable segments operating income to consolidated income (loss) from continuing operations before taxes.
Three Months Ended | Six Months Ended | |||||||||||||||
June 29, 2014 | June 30, 2013 | June 29, 2014 | June 30, 2013 | |||||||||||||
(In thousands) | ||||||||||||||||
Segment operating income |
$ | 11,772 | $ | 53,027 | $ | 61,405 | $ | 95,682 | ||||||||
Income from equity method investment |
1,256 | 2,256 | 2,210 | 4,527 | ||||||||||||
Eliminations |
(702) | (1,370) | (1,778) | (2,056) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating income |
12,326 | 53,913 | 61,837 | 98,153 | ||||||||||||
Interest expense |
(18,203) | (18,345) | (37,023) | (34,250) | ||||||||||||
Interest income |
111 | 149 | 261 | 257 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) from continuing operations before taxes |
$ | (5,766) | $ | 35,717 | $ | 25,075 | $ | 64,160 | ||||||||
|
|
|
|
|
|
|
|
-13-
Note 4: Income per Share
The following table presents the basis for the income per share computations:
Three Months Ended | Six Months Ended | |||||||||||||||
June 29, 2014 | June 30, 2013 | June 29, 2014 | June 30, 2013 | |||||||||||||
(In thousands) | ||||||||||||||||
Numerator: |
||||||||||||||||
Income from continuing operations |
$ | 15 | $ | 29,492 | $ | 25,171 | $ | 51,737 | ||||||||
Loss from discontinued operations, net of tax |
- | - | (562) | - | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ | 15 | $ | 29,492 | $ | 24,609 | $ | 51,737 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Denominator: |
||||||||||||||||
Weighted average shares outstanding, basic |
43,603 | 43,928 | 43,559 | 44,173 | ||||||||||||
Effect of dilutive common stock equivalents |
689 | 862 | 734 | 934 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average shares outstanding, diluted |
44,292 | 44,790 | 44,293 | 45,107 | ||||||||||||
|
|
|
|
|
|
|
|
For the three and six months ended June 29, 2014, diluted weighted average shares outstanding do not include outstanding equity awards of 0.2 million and 0.1 million, respectively, because to do so would have been anti-dilutive. For both the three and six months ended June 30, 2013, diluted weighted average shares outstanding do not include outstanding equity awards of 0.3 million, because to do so would have been anti-dilutive.
For purposes of calculating basic earnings per share, unvested restricted stock units are not included in the calculation of basic weighted average shares outstanding until all necessary conditions have been satisfied and issuance of the shares underlying the restricted stock units is no longer contingent. Necessary conditions are not satisfied until the vesting date, at which time holders of our restricted stock units receive shares of our common stock.
For purposes of calculating diluted earnings per share, unvested restricted stock units are included to the extent that they are dilutive. In determining whether unvested restricted stock units are dilutive, each issuance of restricted stock units is considered separately.
Once a restricted stock unit has vested, it is included in the calculation of both basic and diluted weighted average shares outstanding.
Note 5: Inventories
The major classes of inventories were as follows:
June 29, 2014 |
December 31, 2013 |
|||||||
(In thousands) | ||||||||
Raw materials |
$ | 97,039 | $ | 85,379 | ||||
Work-in-process |
39,163 | 34,671 | ||||||
Finished goods |
123,141 | 107,091 | ||||||
Perishable tooling and supplies |
1,885 | 2,156 | ||||||
|
|
|
|
|||||
Gross inventories |
261,228 | 229,297 | ||||||
Obsolescence and other reserves |
(32,785) | (21,317) | ||||||
|
|
|
|
|||||
Net inventories |
$ | 228,443 | $ | 207,980 | ||||
|
|
|
|
-14-
Note 6: Long-Lived Assets
Disposals
During the six months ended June 30, 2013, we sold certain real estate of the Broadcast segment for $1.0 million, and recognized a $0.3 million loss on the sale. We also sold certain real estate of the Enterprise Connectivity segment for $2.1 million. There was no gain or loss on the sale.
Depreciation and Amortization Expense
We recognized depreciation expense of $11.4 million and $20.9 million in the three and six months ended June 29, 2014, respectively. We recognized depreciation expense of $12.1 million and $21.7 million in the three and six months ended June 30, 2013, respectively.
We recognized amortization expense related to our intangible assets of $15.8 million and $27.5 million in the three and six months ended June 29, 2014, respectively. We recognized amortization expense related to our intangible assets of $13.1 million and $26.1 million in the three and six months ended June 30, 2013, respectively.
Note 7: Severance, Restructuring, and Acquisition Integration Activities
During the six months ended June 29, 2014, we incurred severance, restructuring, and acquisition integration costs primarily related to a productivity improvement program and the integration of our acquisition of Grass Valley. The productivity improvement program is focused on improving the productivity of our sales, marketing, finance, and human resources functions relative to our peers. The majority of the expected costs for the productivity improvement program relate to the Industrial Connectivity, Enterprise, and Industrial IT segments. The restructuring and integration activities related to our acquisition of Grass Valley are focused on achieving desired cost savings by consolidating existing and acquired operating facilities and other support functions. The Grass Valley costs relate to our Broadcast segment.
For the three and six months ended June 29, 2014, we recorded severance, restructuring, and integration costs of $38.2 million and $39.7 million, respectively, related to these programs. The following table summarizes the costs by segment:
Three Months Ended June 29, 2014 |
Severance | Other Restructuring and Integration Costs |
Total Costs | |||||||||
(In thousands)
|
||||||||||||
Broadcast Solutions |
$ | 16,819 | $ | 10,705 | $ | 27,524 | ||||||
Enterprise Connectivity Solutions |
1,592 | 229 | 1,821 | |||||||||
Industrial Connectivity Solutions |
8,111 | 33 | 8,144 | |||||||||
Industrial IT Solutions |
586 | 133 | 719 | |||||||||
|
|
|||||||||||
Total |
27,108 | 11,100 | 38,208 | |||||||||
|
|
|||||||||||
Six Months Ended June 29, 2014 |
||||||||||||
Broadcast Solutions |
$ | 18,102 | $ | 10,865 | $ | 28,967 | ||||||
Enterprise Connectivity Solutions |
1,592 | 229 | 1,821 | |||||||||
Industrial Connectivity Solutions |
8,111 | 33 | 8,144 | |||||||||
Industrial IT Solutions |
586 | 133 | 719 | |||||||||
|
|
|
|
|
|
|||||||
Total |
$ | 28,391 | $ | 11,260 | $ | 39,651 | ||||||
|
|
|
|
|
|
The other restructuring and integration costs included retention bonuses, relocation, recruitment, travel, and reserves for inventory obsolescence as a result of product line integration. We expect the majority of the other restructuring and integration costs related to these actions will be paid in 2014.
-15-
The table below sets forth severance activity that occurred during 2014 for the two significant programs described above. The balances are included in accrued liabilities.
Productivity Improvement Program |
Grass Valley Integration |
|||||||
(In thousands) |
||||||||
Balance at December 31, 2013 |
$ | - | $ | - | ||||
New charges |
|
10,507 |
|
|
16,528 |
| ||
Cash payments |
(1,774) | (4,497) | ||||||
Foreign currency translation |
(62) | 82 | ||||||
|
|
|
|
|||||
Balance at June 29, 2014 |
$ | 8,671 | $ | 12,113 | ||||
|
|
|
|
Of the total severance, restructuring, and acquisition integration costs recognized for the three months ended June 29, 2014, $8.0 million, $28.9 million, and $1.3 million were included in cost of sales, selling, general and administrative expenses, and research and development, respectively. Of the total severance, restructuring, and acquisition integration costs recognized for the six months ended June 29, 2014, $8.0 million, $30.0 million, and $1.7 million were included in cost of sales, selling, general and administrative expenses, and research and development, respectively.
We expect to incur additional severance, restructuring, and acquisition integration costs in the second half of 2014 of approximately $32 million as a result of the activities discussed above, as well as the integration of our acquisition of ProSoft.
We continue to review our business strategies and evaluate potential new restructuring actions. This could result in additional restructuring costs in future periods.
For the three and six months ended June 30, 2013, we recorded severance and other restructuring costs of $5.0 million and $5.8 million, respectively. The majority of these costs were recorded in our Broadcast segment, which recognized $3.5 million and $4.3 million of severance and other restructuring costs for the three and six months ended June 30, 2013, respectively. The other restructuring costs included relocation, equipment transfer, and other costs. These costs were incurred primarily as a result of facility consolidation in New York for recently acquired locations and other acquisition integration activities. The Industrial IT segment also recognized $1.3 million of severance expense for both the three and six months ended June 30, 2013. These activities have been completed, and the costs have been paid.
Of the total severance and other restructuring costs recognized for the three months ended June 30, 2013, $3.1 million, $1.0 million, and $0.9 million were included in cost of sales, selling, general and administrative expenses, and research and development, respectively. Of the total severance and other restructuring costs recognized for the six months ended June 30, 2013, $3.2 million, $1.6 million, and $1.0 million were included in cost of sales, selling, general and administrative expenses, and research and development, respectively.
-16-
Note 8: Long-Term Debt and Other Borrowing Arrangements
The carrying values of our long-term debt and other borrowing arrangements were as follows:
June 29, 2014 |
December 31, 2013 |
|||||||
(In thousands) | ||||||||
Revolving credit agreement due 2018 |
$ | - | $ | - | ||||
Term Loan due 2020 |
248,200 | 248,775 | ||||||
Senior subordinated notes: |
||||||||
5.5% Senior subordinated notes due 2022 |
700,000 | 700,000 | ||||||
5.5% Senior subordinated notes due 2023 |
408,150 | 413,040 | ||||||
5.25% Senior subordinated notes due 2024 |
200,000 | - | ||||||
9.25% Senior subordinated notes due 2019 |
5,221 | 5,221 | ||||||
|
|
|
|
|||||
Total senior subordinated notes |
1,313,371 | 1,118,261 | ||||||
|
|
|
|
|||||
Total debt and other borrowing arrangements |
1,561,571 | 1,367,036 | ||||||
Less current maturities of Term Loan |
(2,500) | (2,500) | ||||||
|
|
|
|
|||||
Long-term debt |
$ | 1,559,071 | $ | 1,364,536 | ||||
|
|
|
|
Revolving Credit Agreement due 2018
In 2013, we entered into a revolving credit agreement that provides a $400 million multi-currency asset-based revolving credit facility (the Revolver). The borrowing base under the Revolver includes eligible accounts receivable, inventory, and property, plant, and equipment of certain of our subsidiaries in the United States, Canada, Germany, the Netherlands, and the United Kingdom. As of June 29, 2014, our borrowing base was $335.0 million. The Revolver matures in 2018. Interest on outstanding borrowings is variable, based upon LIBOR or other similar indices in foreign jurisdictions, plus a spread that ranges from 1.25% - 1.75%, depending upon our leverage position. We pay a commitment fee on our available borrowing capacity of 0.375%. In the event we borrow more than 90% of our borrowing base, we are subject to a fixed charge coverage ratio covenant. We paid approximately $7.0 million of fees associated with the Revolver, which are being amortized over the life of the Revolver.
Term Loan due 2020
In 2013, we borrowed $250.0 million under a new Term Loan Credit Agreement (the Term Loan). The Term Loan is secured on a second lien basis by the assets securing the Revolving Credit Agreement due 2018 discussed above and on a first lien basis by the stock of certain of our subsidiaries. The borrowings under the Term Loan are scheduled to mature in 2020 and require quarterly amortization payments. Interest under the Term Loan is variable, based upon the three-month LIBOR plus an applicable spread. The interest rate as of June 29, 2014 was 3.25%. We utilized the proceeds from the Term Loan to repay amounts outstanding under the term loan of our prior senior secured credit facility. We paid approximately $3.6 million of fees associated with the Term Loan, which are being amortized over the life of the Term Loan using the effective interest method.
Senior Subordinated Notes
In June 2014, we issued $200.0 million aggregate principal amount of 5.25% senior subordinated notes due 2024. The notes are guaranteed on a senior subordinated basis by certain of our subsidiaries. The notes rank equal in right of payment with our senior subordinated notes due 2023, 2022 and 2019 and with any future subordinated debt, and they are subordinated to all of our senior debt and the senior debt of our subsidiary guarantors, including our Term Loan. Interest is payable semiannually on January 15 and July 15 of each year, beginning January 15, 2015. We paid approximately $4.0 million of fees associated with the issuance of the notes in 2014, which are being amortized over the life of the notes using the effective interest method. We intend to use the net proceeds from the transaction for general corporate purposes.
-17-
In 2013, we issued 300.0 million ($388.2 million at issuance) aggregate principal amount of 5.5% senior subordinated notes due 2023. The carrying value of the notes as of June 29, 2014 is $408.2 million. The notes are guaranteed on a senior subordinated basis by certain of our subsidiaries. The notes rank equal in right of payment with our senior subordinated notes due 2024, 2022, and 2019 and with any future subordinated debt, and they are subordinated to all of our senior debt and the senior debt of our subsidiary guarantors, including our Term Loan. Interest is payable semiannually on April 15 and October 15 of each year. We paid $8.5 million of fees associated with the issuance of the notes in 2013, which are being amortized over the life of the notes using the effective interest method. We used the net proceeds from the transaction to repay amounts outstanding under the revolving credit component of our prior senior secured credit facility and for general corporate purposes.
As of June 29, 2014, we have $700.0 million aggregate principal amount of 5.5% senior subordinated notes due 2022 outstanding. The notes are guaranteed on a senior subordinated basis by certain of our subsidiaries. The notes rank equal in right of payment with our senior subordinated notes due 2019, 2023, and 2024 and with any future subordinated debt, and they are subordinated to all of our senior debt and the senior debt of our subsidiary guarantors, including our Term Loan. Interest is payable semiannually on March 1 and September 1 of each year.
As of June 29, 2014, $5.2 million aggregate principal amount of our senior subordinated notes due 2019 remain outstanding. The senior subordinated notes due 2019 have a coupon interest rate of 9.25% and an effective interest rate of 9.75%. The interest on the 2019 notes is payable semiannually on June 15 and December 15. The notes are guaranteed on a senior subordinated basis by certain of our subsidiaries. The notes rank equal in right of payment with our senior subordinated notes due 2022, 2023, and 2024, and with any future senior subordinated debt, and are subordinated to all of our senior debt and the senior debt of our subsidiary guarantors, including our Term Loan.
Fair Value of Long-Term Debt
The fair value of our senior subordinated notes as of June 29, 2014 was approximately $1,345.2 million based on quoted prices of the debt instruments in inactive markets (Level 2 valuation). This amount represents the fair values of our senior subordinated notes with a carrying value of $1,313.4 million as of June 29, 2014. We believe the fair value of our Term Loan approximates book value.
Note 9: Income Taxes
We recognized income tax benefits of $5.8 million and $0.1 million for the three and six months ended June 29, 2014, respectively. The effective tax rate for the three and six months ended June 29, 2014 was a benefit of 100.3% and 0.4%, respectively. We realized income tax benefits due to several items. First, our estimated full year effective tax rate, exclusive of discrete items, decreased due to the acquisitions of Grass Valley and ProSoft. The addition of the forecasted income (loss) by tax jurisdiction for those acquired companies resulted in a decrease in the estimated full year effective tax rate. Second, our income tax benefit for the three and six months ended June 29, 2014 included $1.5 million and $3.7 million, respectively, for the reduction of uncertain tax position liabilities, primarily due to favorable developments with a foreign tax audit.
In addition to the factors noted above, the tax rate differential associated with our foreign earnings contributed to the difference between the effective tax rate and the amount determined by applying the applicable statutory United States tax rate of 35%.
-18-
Note 10: Pension and Other Postretirement Obligations
The following table provides the components of net periodic benefit costs for our pension and other postretirement benefit plans:
Pension Obligations | Other Postretirement Obligations | |||||||||||||||
Three Months Ended |
June 29, 2014 | June 30, 2013 | June 29, 2014 | June 30, 2013 | ||||||||||||
(In thousands) | ||||||||||||||||
Service cost |
$ | 2,072 | $ | 1,676 | $ | 30 | $ | 35 | ||||||||
Interest cost |
4,121 | 2,914 | 525 | 557 | ||||||||||||
Expected return on plan assets |
(5,134) | (3,391) | - | - | ||||||||||||
Amortization of prior service credit |
- | (8) | (27) | (28) | ||||||||||||
Actuarial losses |
1,723 | 1,665 | 164 | 320 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net periodic benefit cost |
$ | 2,782 | $ | 2,856 | $ | 692 | $ | 884 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Six Months Ended |
||||||||||||||||
Service cost |
$ | 4,091 | $ | 3,364 | $ | 60 | $ | 68 | ||||||||
Interest cost |
8,202 | 5,862 | 1,077 | 1,083 | ||||||||||||
Expected return on plan assets |
(10,251) | (6,797) | - | - | ||||||||||||
Amortization of prior service cost (credit) |
1 | (16) | (53) | (55) | ||||||||||||
Actuarial losses |
3,446 | 3,333 | 353 | 598 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net periodic benefit cost |
$ | 5,489 | $ | 5,746 | $ | 1,437 | $ | 1,694 | ||||||||
|
|
|
|
|
|
|
|
Note 11: Comprehensive Income and Accumulated Other Comprehensive Income (Loss)
The following table summarizes total comprehensive income:
Three Months Ended | Six Months Ended | |||||||||||||||
June 29, 2014 | June 30, 2013 | June 29, 2014 | June 30, 2013 | |||||||||||||
(In thousands)
|
||||||||||||||||
Net income |
$ | 15 | $ | 29,492 | $ | 24,609 | $ | 51,737 | ||||||||
Foreign currency translation income (loss), net of $1.5 million, $0.0 million, $0.2 million, and $0.0 million tax, respectively |
12,734 | (6,743) | 261 | (15,269) | ||||||||||||
Adjustments to pension and postretirement liability, net of $0.7 million, $0.8 million, $1.4 million, and $1.5 million tax, respectively |
1,145 | 1,201 | 2,305 | 2,374 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total comprehensive income |
$ | 13,894 | $ | 23,950 | $ | 27,175 | $ | 38,842 | ||||||||
|
|
|
|
|
|
|
|
-19-
The accumulated balances related to each component of other comprehensive income (loss), net of tax, are as follows:
Foreign Currency Translation Component |
Pension and Other Postretirement Benefit Plans |
Accumulated Other Comprehensive Income (Loss) |
||||||||||
(In thousands) | ||||||||||||
Balance at December 31, 2013 |
$ | 7,796 | $ | (36,977) | $ | (29,181) | ||||||
Other comprehensive income before reclassifications |
261 | - | 261 | |||||||||
Amounts reclassified from accumulated other comprehensive income (loss) |
- | 2,305 | 2,305 | |||||||||
|
|
|
|
|
|
|||||||
Net current period other comprehensive income |
261 | 2,305 | 2,566 | |||||||||
|
|
|
|
|
|
|||||||
Balance at June 29, 2014 |
$ | 8,057 | $ | (34,672) | $ | (26,615) | ||||||
|
|
|
|
|
|
The following table summarizes the effects of reclassifications from accumulated other comprehensive income (loss) for the six months ended June 29, 2014:
Amount Reclassified from Accumulated Other Comprehensive Income (Loss) |
Affected Line Item in the Consolidated Statements of Operations and Comprehensive Income | |||||
(In thousands) | ||||||
Amortization of pension and other postretirement benefit plan items: |
||||||
Actuarial losses |
$ | 3,799 | (1) | |||
Prior service credit |
(52) | (1) | ||||
|
|
|||||
Total before tax |
3,747 | |||||
Tax benefit |
(1,442) | |||||
|
|
|||||
Net of tax |
$ | 2,305 | ||||
|
|
(1) The amortization of these accumulated other comprehensive income (loss) components are included in the computation of net periodic benefit costs (see Note 10).
Note 12: Share Repurchases
In July 2011, our Board of Directors authorized a share repurchase program, which allows us to purchase up to $150.0 million of our common stock through open market repurchases, negotiated transactions, or other means, in accordance with applicable securities laws and other restrictions. In November 2012, our Board of Directors authorized an extension of the share repurchase program, which allows us to purchase up to an additional $200.0 million of our common stock. This program is funded by cash on hand and cash flows from operating activities. The program does not have an expiration date and may be suspended at any time at the discretion of the Company.
During both the three and six months ended June 29, 2014, we repurchased 0.4 million shares of our common stock under the share repurchase program for an aggregate cost of $31.2 million and an average price per share of $73.50. From inception of the program to June 29, 2014, we have repurchased 5.8 million shares of our common stock under the program for an aggregate cost of $249.9 million and an average price of $42.77.
-20-
Item 2: | Managements Discussion and Analysis of Financial Condition and Results of Operations |
Overview
Belden Inc. (the Company, us, we, or our) is an innovative signal transmission solutions company built around four global business platforms Broadcast Solutions, Enterprise Connectivity Solutions, Industrial Connectivity Solutions, and Industrial IT Solutions. Our comprehensive portfolio of signal transmission solutions provides industry leading secure and reliable transmission of data, sound and video for mission critical applications.
We believe our business system, balance across markets and geographies, systematic go-to-market approach, extensive portfolio of innovative solutions, commitment to Lean principles, and improving margins present a unique value proposition that increases shareholder value.
We use a set of tools and processes that are designed to continuously improve business performance in the critical areas of quality, delivery, cost, and innovation. We consider revenue growth, operating margin, free cash flows, and return on invested capital to be our key operating performance indicators. We also seek to acquire businesses that we believe can help us achieve these objectives. The extent to which appropriate acquisitions are made and integrated can affect our overall growth, operating results, financial condition, and cash flows.
Trends and Events
The following trends and events during 2014 have had varying effects on our financial condition, results of operations, and cash flows.
Commodity prices
Our operating results can be affected by changes in prices of commodities, primarily copper and compounds, which are components in some of the products we sell. Generally, as the costs of inventory purchases increase due to higher commodity prices, we raise selling prices to customers to cover the increase in costs, resulting in higher sales revenue but a lower gross profit percentage. Conversely, a decrease in commodity prices would result in lower sales revenue but a higher gross profit percentage. Selling prices of our products are affected by many factors, including end market demand, capacity utilization, overall economic conditions, and commodity prices. Importantly, however, there is no exact measure of the effect of changing commodity prices, as there are thousands of transactions in any given quarter, each of which has various factors involved in the individual pricing decisions. Therefore, all references to the effect of copper prices or other commodity prices are estimates.
Channel Inventory
Our operating results also can be affected by the levels of Belden products purchased and held as inventory by our channel partners and customers. Our channel partners and customers purchase and hold our products in their inventory in order to meet the service and on-time delivery requirements of their customers. Generally, as our channel partners and customers change the level of Belden products owned and held in their inventory, it impacts our revenues. Comparisons of our results between periods can be impacted by changes in the levels of channel inventory. All references to the effect of channel inventory changes are estimates.
Market Growth and Market Share
The broadcast, enterprise, and industrial markets in which we operate can generally be characterized as highly competitive and highly fragmented, with many players. Based on available data for our served markets, we estimate that our market share ranges from approximately 15% - 20%. A substantial acquisition in one of our
-21-
served markets would be necessary to meaningfully change our estimated market share percentage. We monitor available data regarding market growth, including independent market research reports, publicly available indices, and the financial results of our direct and indirect peer companies, in order to estimate the extent to which our served markets grew or contracted during a particular period. We expect that our unit sales volume will increase or decrease consistently with the market growth rate. Our strategic goal is to utilize our Market Delivery System to target faster growing geographies, applications, and trends within our end markets, in order to achieve growth that is higher than the general market growth rate. To the extent that we exceed the market growth rates, we consider it to be the result of capturing market share.
Acquisitions
We completed the acquisitions of Grass Valley USA, LLC and GVBB Holdings S.a.r.l., (collectively, Grass Valley) on March 31, 2014 and ProSoft Technology, Inc. (ProSoft) on June 11, 2014. The results of Grass Valley and ProSoft have been included in our Consolidated Financial Statements from their respective acquisitions dates and are reported in the Broadcast and Industrial IT segments, respectively.
Productivity Improvement Program and Acquisition Integration
During the six months ended June 29, 2014, we incurred severance, restructuring, and acquisition integration costs primarily related to a productivity improvement program and the integration of our acquisition of Grass Valley. The productivity improvement program is focused on improving the cost structure of our sales, marketing, finance, and human resources functions relative to our peers. The majority of the expected costs for the productivity improvement program relate to the Industrial Connectivity, Enterprise, and Industrial IT segments. We expect the productivity improvement actions to reduce our operating expenses by approximately $18 million on an annualized basis. The benefits of the productivity improvement program are expected to be realized beginning in the second half of fiscal 2014. The restructuring and integration activities related to our acquisition of Grass Valley are focused on achieving desired cost savings by consolidating existing and acquired operating facilities and other support functions. The Grass Valley costs relate to our Broadcast segment.
For the three and six months ended June 29, 2014, we recorded severance, restructuring, and integration costs of $38.2 million and $39.7 million, respectively, related to these programs. Severance costs represented $27.1 million and $28.4 million of the total costs recognized for the three and six months ended June 29, 2014, respectively. The other restructuring and integration costs included retention bonuses, relocation, recruitment, travel, and reserves for inventory obsolescence as a result of product line integration.
We expect to incur additional severance, restructuring, and integration costs in the second half of 2014 of approximately $32 million as a result of the activities discussed above, as well as the integration of ProSoft.
For the six months ended June 30, 2013, we recorded severance and other restructuring costs of $5.8 million. The majority of these costs were recorded in our Broadcast segment, primarily as a result of facility consolidation in New York and other acquisition integration activities for our 2012 acquisition of PPC Broadband, Inc. (PPC). The other restructuring costs included relocation, equipment transfer, and other costs. The Industrial IT segment also recognized $1.3 million of severance expense in the six months ended June 30, 2013. We expected the results of these activities to generate annualized cost savings of approximately $8 - $10 million beginning in 2014, and we are substantially realizing those savings.
We continuously review our business strategies. In order to remain competitive, our goal is to improve productivity on an annual basis. To the extent that market growth rates are low, we may need to restructure aspects of our business in order to meet our annual productivity targets. This could result in additional restructuring costs in future periods. The magnitude of restructuring costs in the future could be influenced by statutory requirements in the countries in which we operate and our internal policies with regard to providing severance benefits in the absence of statutory requirements.
-22-
Off-Balance Sheet Arrangements
We have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, results of operations, or cash flows that are or would be considered material to investors.
Critical Accounting Policies
During the six months ended June 29, 2014:
| We did not change any of our existing critical accounting policies from those listed in our 2013 Annual Report on Form 10-K; |
| No existing accounting policies became critical accounting policies because of an increase in the materiality of associated transactions or changes in the circumstances to which associated judgments and estimates relate; and |
| There were no significant changes in the manner in which critical accounting policies were applied or in which related judgments and estimates were developed. |
Results of Operations
Consolidated Income (Loss) from Continuing Operations before Taxes
Three Months Ended | % | Six Months Ended | % | |||||||||||||||||||||
June 29, 2014 | June 30, 2013 | Change | June 29, 2014 | June 30, 2013 | Change | |||||||||||||||||||
(In thousands, except percentages) |
||||||||||||||||||||||||
Revenues |
$ | 600,891 | $ | 529,491 | 13.5% | $ | 1,088,581 | $ | 1,036,964 | 5.0% | ||||||||||||||
Gross profit |
204,385 | 179,196 | 14.1% | 380,102 | 346,549 | 9.7% | ||||||||||||||||||
Selling, general and administrative expenses |
145,902 | 93,503 | 56.0% | 240,750 | 185,485 | 29.8% | ||||||||||||||||||
Research and development |
31,618 | 20,931 | 51.1% | 52,189 | 41,356 | 26.2% | ||||||||||||||||||
Operating income |
12,326 | 53,913 | -77.1% | 61,837 | 98,153 | -37.0% | ||||||||||||||||||
Income (loss) from continuing operations before taxes |
(5,766) | 35,717 | -116.1% | 25,075 | 64,160 | -60.9% |
Revenues increased in the three and six months ended June 29, 2014 from the comparable periods of 2013 due to the following factors:
| Acquisitions contributed $69.5 million of the increase in revenues in both the three and six months ended June 29, 2014. |
| For the three months ended June 29, 2014, an increase in unit sales volume, including an increase in channel inventory, resulted in an increase in revenues of approximately $4.9 million. For the six months ended June 29, 2014, a decrease in unit sales volume, including a decrease in channel inventory, resulted in a decrease in revenues of approximately $8.8 million. The decrease in channel inventory resulted in part from shorter lead times stemming from our Lean Enterprise initiatives, which allow our channel partners to maintain lower levels of Belden products in their inventory. Additionally, sales volume in the prior year benefited from several non-recurring projects in our industrial businesses. |
| Decreases in sales prices primarily due to lower copper costs resulted in revenue decreases of approximately $6.2 million and $11.9 million for the three and six months ended June 29, 2014, respectively. |
| Favorable currency translation resulted in increases in revenues of approximately $3.2 million and $2.8 million for the three and six months ended June 29, 2014, respectively. |
Gross profit for both the three and six months ended June 29, 2014 included $8.0 million of severance, restructuring, and integration costs and $7.4 million of cost of sales arising from the preliminary adjustment of
-23-
inventory to fair value related to our acquisitions of Grass Valley and ProSoft. Gross profit for the three months ended June 30, 2013 included $3.1 million of severance, restructuring, and integration costs and $2.7 million of accelerated depreciation expense related to the integration of our 2012 acquisition of PPC. Gross profit for the six months ended June 30, 2013 included $6.6 million of cost of sales arising from the adjustment of inventory to fair value related to our acquisition of PPC, $3.2 million of severance, restructuring, and integration costs, and $2.7 million of accelerated depreciation expense. Excluding these costs, gross profit for the three and six months ended June 29, 2014 increased by $34.9 million and $36.6 million from the comparable periods of 2013, respectively. The most significant factor was the impact of our acquisitions of Grass Valley and ProSoft, which contributed approximately $32.1 million of gross profit for both the three and six months ended June 29, 2014. The remainder of the increase was due to favorable currency translation and improved productivity, partially offset by unfavorable product mix.
Selling, general and administrative expenses increased in the three and six months ended June 29, 2014 due to an increase in severance, restructuring, and integration costs of $27.9 million and $28.4 million, respectively. In addition, selling, general and administrative expenses increased by $22.6 million for both the three and six months ended June 29, 2014 due to our acquisitions of Grass Valley and ProSoft. Selling, general and administrative expenses also increased due to acquisition transaction costs of $0.7 million and $1.6 million in the three and six months ended June 29, 2014, respectively.
Research and development expenses increased in the three and six months ended June 29, 2014 primarily due to our acquisitions. Grass Valley and ProSoft recognized $9.7 million of research and development expenses for both the three and six months ended June 29, 2014. In addition, research and development expenses increased due to an increase in severance, restructuring, and integration costs of $0.4 million and $0.7 million in the three and six months ended June 29, 2014, respectively.
Operating income for the three months ended June 29, 2014 included $38.2 million of severance, restructuring, and integration costs, $15.8 million of amortization of intangibles, and $7.4 million of cost of sales arising from the preliminary adjustment of inventory to fair value related to our acquisitions of Grass Valley and ProSoft. Operating income for the three months ended June 30, 2013 included $13.1 million of amortization of intangibles, $5.0 million of severance, restructuring, and integration costs, and $2.7 million of accelerated depreciation expense. Excluding these costs, operating income decreased by approximately $0.9 million due to the initial impact of the acquisition of Grass Valley and unfavorable product mix.
Operating income for the six months ended June 29, 2014 included $39.7 million of severance, restructuring, and integration costs, $27.5 million of amortization of intangibles, and $7.4 million of cost of sales arising from the preliminary adjustment of inventory to fair value related to our acquisitions of Grass Valley and ProSoft. Operating income for the six months ended June 30, 2013 included $26.1 million of amortization of intangibles, $6.6 million of cost of sales arising from the adjustment of inventory to fair value related to our acquisition of PPC, $5.8 million of severance, restructuring, and integration costs, and $2.7 million of accelerated depreciation expense. Excluding these costs, operating income decreased by $2.8 million due to the initial impact of the acquisition of Grass Valley and unfavorable product mix.
Interest expense increased in the six months ended June 29, 2014 from the comparable period of 2013 due to our refinancing activities in 2013. Interest expense for the six months ended June 30, 2013 also includes $1.5 million of interest expense associated with an uncertain tax position for a foreign tax audit.
Income from continuing operations before taxes decreased in the three and six months ended June 29, 2014 from the comparable periods of 2013 primarily due to the decreases in operating income discussed above.
-24-
Income Taxes
Three Months Ended | % | Six Months Ended | % | |||||||||||||||||||||
June 29, 2014 | June 30, 2013 | Change | June 29, 2014 | June 30, 2013 | Change | |||||||||||||||||||
(In thousands, except percentages) |
||||||||||||||||||||||||
Income (loss) from continuing operations before taxes |
$ (5,766) | $ 35,717 | -116.1% | $ 25,075 | $ 64,160 | -60.9% | ||||||||||||||||||
Income tax benefit (expense) |
5,781 | (6,225) | 192.9% | 96 | (12,423) | 100.8% | ||||||||||||||||||
Effective tax rate |
100.3% | 17.4% | -0.4% | 19.4% |
We recognized income tax benefits of $5.8 million and $0.1 million for the three and six months ended June 29, 2014, respectively, representing effective tax rates of 100.3% and (0.4%), respectively. We realized income tax benefits due to several items. First, our estimated full year effective tax rate, exclusive of discrete items, decreased due to the acquisitions of Grass Valley and ProSoft. The addition of the forecasted income (loss) by tax jurisdiction for those acquired companies resulted in a decrease in the estimated full year effective tax rate. Second, our income tax benefits for the three and six months ended June 29, 2014 included $1.5 million and $3.7 million, respectively, for the reduction of uncertain tax position liabilities, primarily due to favorable developments with a foreign tax audit.
Our effective tax rate for the six months ended June 30, 2013 was 19.4%. Income tax expense for the six months ended June 30, 2013 included a $5.2 million tax benefit due to the impact of tax law changes in the U.S. In addition, for the six months ended June 30, 2013, we recorded $3.7 million of income tax expense for an uncertain tax position liability related to a foreign tax audit.
Our income tax expense was also impacted by foreign tax rate differences. The statutory tax rates associated with our foreign earnings generally are lower than the statutory U.S. tax rate of 35%. This had the greatest impact on our income from continuing operations before taxes that is generated in Germany, Canada, and the Netherlands, which have statutory tax rates of approximately 28%, 26%, and 25%, respectively. Foreign tax rate differences reduced our income tax expense by approximately $3.9 million and $5.0 million for the six months ended June 29, 2014 and June 30, 2013, respectively.
Our income tax expense and effective tax rate in future periods may be impacted by many factors, including our geographic mix of income and changes in tax laws.
Broadcast Solutions
Three Months Ended | % | Six Months Ended | % | |||||||||||||||||||||
June 29, 2014 | June 30, 2013 | Change | June 29, 2014 | June 30, 2013 | Change | |||||||||||||||||||
(In thousands, except percentages) |
||||||||||||||||||||||||
Revenues |
$ 248,115 | $ 166,551 | 49.0% | $ 413,983 | $ 322,137 | 28.5% | ||||||||||||||||||
Operating income (loss) |
(26,302) | 3,505 | -850.4% | (15,734) | 3,359 | -568.4% | ||||||||||||||||||
as a percent of revenues |
-10.6% | 2.1% | -3.8% | 1.0% |
Broadcast revenues increased in the three and six months ended June 29, 2014 from the comparable periods of 2013. Acquisitions contributed $66.8 million of the increase in revenues for both the three and six months ended June 29, 2014. Increases in unit sales volume, net of changes in channel inventory, resulted in increases in revenues of approximately $13.7 million and $23.6 million, respectively. We believe sales volume benefited from market share gains due to the execution of our Market Delivery System. Favorable currency translation resulted in increases in revenues of approximately $2.0 million and $3.0 million, respectively. Lower copper costs resulted in revenue decreases of approximately $0.9 million and $1.6 million, respectively.
Operating loss for the three months ended June 29, 2014 included $27.5 million of severance, restructuring, and integration costs, $14.4 million of amortization of intangibles, and $6.9 million of cost of sales arising from the preliminary adjustment of inventory to fair value related to our acquisition of Grass Valley.
-25-
Operating income in the three months ended June 30, 2013 included $11.9 million of amortization of intangibles, $3.5 million of severance, restructuring, and integration costs, and $2.7 million of accelerated depreciation expense.
Operating loss for the six months ended June 29, 2014 included $29.0 million of severance, restructuring, and integration costs, $24.9 million of amortization of intangibles, and $6.9 million of cost of sales arising from the preliminary adjustment of inventory to fair value related to our acquisition of Grass Valley. Operating income in the six months ended June 30, 2013 included $23.7 million of amortization of intangibles, $6.6 million of cost of sales arising from the adjustment of inventory to fair value related to our acquisition of PPC, $4.3 million of severance, restructuring, and integration costs, and $2.7 million of accelerated depreciation expense.
Excluding these costs, operating income for the three and six months ended June 29, 2014 increased by $0.9 million and $4.4 million from the comparable periods of 2013. The increase in operating income is primarily due to leveraging the increase in revenues. These factors were partially offset by the initial impact of the acquisition of Grass Valley, unfavorable product mix, and unfavorable currency translation.
Enterprise Connectivity Solutions
Three Months Ended | % | Six Months Ended | % | |||||||||||||||||||||
June 29, 2014 | June 30, 2013 | Change | June 29, 2014 | June 30, 2013 | Change | |||||||||||||||||||
(In thousands, except percentages) |
||||||||||||||||||||||||
Revenues |
$ 121,272 | $ 132,929 | -8.8% | $ 229,666 | $ 249,556 | -8.0% | ||||||||||||||||||
Operating income |
13,733 | 14,675 | -6.4% | 23,901 | 23,510 | 1.7% | ||||||||||||||||||
as a percent of revenues |
11.3% | 11.0% | 10.4% | 9.4% |
Enterprise Connectivity revenues decreased in the three and six months ended June 29, 2014 from the comparable periods of 2013 due to decreases in unit sales volume of approximately $9.2 million and $14.5 million, respectively. The decreases in volume were partially due to decreases in channel inventory. Additionally, sales volume declined due to product portfolio decisions to emphasize higher value solutions rather than lower margin cable products. Decreases in sales prices primarily due to lower copper costs resulted in revenue decreases of approximately $2.2 million and $4.3 million for the three and six months ended June 29, 2014, respectively. Unfavorable currency translation resulted in revenue decreases of approximately $0.3 million and $1.1 million, respectively.
Operating income in the three months ended June 29, 2014 included $1.8 million of severance and other restructuring costs. There were no significant severance and other restructuring costs recognized in the comparable period of 2013. Excluding these costs, operating income increased in the three months ended June 29, 2014 due to improved productivity, favorable product mix, and favorable currency translation. These factors were partially offset by the impact of the decrease in revenues discussed above.
Operating income increased in the six months ended June 29, 2014 from the comparable period of 2013 due to improved productivity, favorable product mix, and favorable currency translation. These factors more than offset the impact of the decrease in revenues and the $1.8 million of severance and other restructuring costs recognized in the six months ended June 29, 2014. There were no significant severance and other restructuring costs recognized in the comparable period of 2013.
Industrial Connectivity Solutions
Three Months Ended | % | Six Months Ended | % | |||||||||||||||||||||
June 29, 2014 | June 30, 2013 | Change | June 29, 2014 | June 30, 2013 | Change | |||||||||||||||||||
(In thousands, except percentages) |
||||||||||||||||||||||||
Revenues |
$ 178,244 | $ 171,892 | 3.7% | $ 337,562 | $ 348,613 | -3.2% | ||||||||||||||||||
Operating income |
18,339 | 24,344 | -24.7% | 39,089 | 48,793 | -19.9% | ||||||||||||||||||
as a percent of revenues |
10.3% | 14.2% | 11.6% | 14.0% |
-26-
Industrial Connectivity revenues increased in the three months ended June 29, 2014 and decreased in the six months ended June 29, 2014 from the comparable periods of 2013. The increase in the three months ended June 29, 2014 is primarily due to an increase in unit sales volume of approximately $9.9 million. A decrease in unit sales volume, partially due to a reduction in channel inventory, resulted in a revenue decrease of approximately $2.7 million in the six months ended June 29, 2014. Decreases in sales prices due to lower copper costs resulted in revenue decreases of approximately $3.1 million and $5.9 million for the three and six months ended June 29, 2014, respectively. Unfavorable currency translation resulted in revenue decreases of approximately $0.4 million and $2.5 million, respectively.
Operating income in the three months ended June 29, 2014 included $8.1 million of severance and other restructuring costs. There were no significant severance and other restructuring costs recognized in the comparable period of 2013. Excluding these costs, operating income increased in the three months ended June 29, 2014 due to the increase in revenues discussed above.
Operating income decreased in the six months ended June 29, 2014 due to the decrease in revenues discussed above. In addition, operating income decreased due to $8.1 million of severance and other restructuring costs recognized in the six months ended June 29, 2014. There were no significant severance and other restructuring costs recognized in the comparable period of 2013.
Industrial IT Solutions
Three Months Ended | % | Six Months Ended | % | |||||||||||||||||||||
June 29, 2014 | June 30, 2013 | Change | June 29, 2014 | June 30, 2013 | Change | |||||||||||||||||||
(In thousands, except percentages) |
||||||||||||||||||||||||
Revenues |
$ 53,260 | $ 58,119 | -8.4% | $ 107,370 | $ 116,658 | -8.0% | ||||||||||||||||||
Operating income |
6,002 | 9,225 | -34.9% | 14,149 | 18,742 | -24.5% | ||||||||||||||||||
as a percent of revenues |
11.3% | 15.9% | 13.2% | 16.1% |
Industrial IT revenues decreased in the three and six months ended June 29, 2014 from the comparable periods of 2013 due to decreases in unit sales volume, partially a result of reductions in channel inventory, of approximately $9.4 million and $15.3 million, respectively. Also, sales volume decreased due to the timing of shipments, as orders were greater than shipments in the three months ended June 29, 2014. Sales volume in the prior year benefited from several non-recurring projects. Acquisitions contributed $2.7 million of revenues in both the three and six months ended June 29, 2014. Favorable currency translation resulted in increases in revenues of approximately $1.8 million and $3.3 million in the three and six months ended June 29, 2014, respectively.
Operating income decreased in the three and six months ended June 29, 2014 from the comparable periods of 2013 due to the decreases in revenues discussed above. Favorable currency translation of approximately $0.9 million and $1.8 million in the three and six months ended June 29, 2014, respectively, partially offset the impact of the decreases in revenues.
All Other
Three Months Ended | % | Six Months Ended | % | |||||||||||||||||||||
June 29, 2014 | June 30, 2013 | Change | June 29, 2014 | June 30, 2013 | Change | |||||||||||||||||||
(In thousands, except percentages) | ||||||||||||||||||||||||
Revenues |
$ - | $ - | n/a | $ - | $ - | n/a | ||||||||||||||||||
Operating income |
- | 1,278 | -100.0% | - | 1,278 | -100.0% | ||||||||||||||||||
as a percent of revenues |
n/a | n/a | n/a | n/a |
All Other included the results of our cable operations that conducted business in the consumer electronics end market in China, which we sold in 2012. In the three and six months ended June 30, 2013, we recorded $1.3 million of operating income due to a favorable resolution with the buyer of those assets regarding the closing date working capital.
-27-
Discontinued Operations
In 2012, we sold our Thermax and Raydex cable business for $265.6 million in cash and recognized a pre-tax gain of $211.6 million ($124.7 million net of tax). At the time the transaction closed, we received $265.6 million in cash, subject to a working capital adjustment. We recognized a $0.9 million ($0.6 million net of tax) loss from disposal of discontinued operations related to this business in the six months ended June 29, 2014 as a result of settling the working capital adjustment and other matters.
Liquidity and Capital Resources
Significant factors affecting our cash liquidity include (1) cash from operating activities, (2) disposals of businesses and tangible assets, (3) cash used for acquisitions, restructuring actions, capital expenditures, share repurchases, dividends, and senior subordinated note repurchases, and (4) our available credit facilities and other borrowing arrangements. In the first quarter of each year, cash from operating activities reflects the payments of annual rebates to our channel partners and incentive compensation to our associates. We expect our operating activities to generate cash in 2014 and believe our sources of liquidity are sufficient to fund current working capital requirements, capital expenditures, contributions to our retirement plans, share repurchases, senior subordinated note repurchases, quarterly dividend payments, and our short-term operating strategies. However, we may require external financing were we to complete a significant acquisition. Our ability to continue to fund our future needs from business operations could be affected by many factors, including, but not limited to: economic conditions worldwide, customer demand, competitive market forces, customer acceptance of our product mix, and commodities pricing.
The following table is derived from our Condensed Consolidated Cash Flow Statements:
Six Months Ended | ||||||||
June 29, 2014 | June 30, 2013 | |||||||
(In thousands) | ||||||||
Net cash provided by (used for): |
||||||||
Operating activities |
$ | 10,555 | $ | (16,500) | ||||
Investing activities |
(333,373) | (23,374) | ||||||
Financing activities |
155,271 | 122,578 | ||||||
Effects of currency exchange rate changes on cash and cash equivalents |
(792) | (1,598) | ||||||
|
|
|
|
|||||
Increase (decrease) in cash and cash equivalents |
(168,339) | 81,106 | ||||||
Cash and cash equivalents, beginning of period |
613,304 | 395,095 | ||||||
|
|
|
|
|||||
Cash and cash equivalents, end of period |
$ | 444,965 | $ | 476,201 | ||||
|
|
|
|
Net cash provided by operating activities totaled $10.6 million for the six months ended June 29, 2014, compared to a cash usage of $16.5 million for the comparable period of 2013. The most significant factor impacting the improvement in cash used for operating activities was the change in operating assets and liabilities. For the six months ended June 29, 2014, changes in operating assets and liabilities were a use of cash of $66.0 million, compared to $115.3 million for the comparable period of 2013.
The most significant use of cash for operating activities in 2013 related to taxes. Accrued taxes were a use of cash of $85.8 million for the six months ended June 30, 2013, compared to a use of cash of $8.4 million for the six months ended June 29, 2014. For the six months ended June 30, 2013, we made planned payments of two significant tax items. First, we paid $41.8 million of our estimated 2012 tax liability related to the sale of the Thermax and Raydex cable business in 2012. We recognized a $211.6 million pre-tax gain on the sale of this
-28-
business in late 2012. Second, we paid $30.0 million to settle a tax sharing agreement dispute with Cooper Industries. We reached the settlement and recognized a $21.0 million tax benefit in 2012. There were no significant tax payments made for the six months ended June 29, 2014.
Net cash used for investing activities totaled $333.4 million for the six months ended June 29, 2014 compared to $23.4 million for the six months ended June 30, 2013. Investing activities for the six months ended June 29, 2014 included payments for acquisitions, net of cash acquired, of $311.5 million, capital expenditures of $21.0 million, and payments related to a previously disposed business of $1.0 million. Investing activities for the six months ended June 30, 2013 included capital expenditures of $20.3 million, payments for acquisitions, net of cash acquired, of $10.0 million, the receipt of proceeds from previously disposed businesses of $3.7 million, and the receipt of $3.1 million of proceeds from the sale of tangible assets, primarily real estate in the Broadcast and Enterprise Connectivity segments.
Net cash provided by financing activities for the six months ended June 29, 2014 totaled $155.3 million, compared to $122.6 million for the six months ended June 30, 2013. The most significant financing activities for the six months ended June 29, 2014 were the issuance of $200.0 million of 5.25% senior subordinated notes due 2024 and payments under our share repurchase program of $31.2 million. The most significant financing activities for the six months ended June 30, 2013 were the issuance of $388.2 million of 5.5% senior subordinated notes due 2023 and the subsequent repayment of $194.1 million of borrowings outstanding under the revolving credit component of our prior senior secured credit facility. Financing activities for the six months ended June 30, 2013 also included payments under our share repurchase program of $62.5 million.
Our cash and cash equivalents balance was $445.0 million as of June 29, 2014. Of this amount, $126.1 million was held outside of the U.S. in our foreign operations. Substantially all of the foreign cash and cash equivalents are readily convertible into U.S. dollars or other foreign currencies. Our strategic plan does not require the repatriation of foreign cash in order to fund our operations in the U.S., and it is our current intention to permanently reinvest the foreign cash and cash equivalents outside of the U.S. If we were to repatriate the foreign cash to the U.S., we may be required to accrue and pay U.S. taxes in accordance with applicable U.S. tax rules and regulations as a result of the repatriation.
Our outstanding debt obligations as of June 29, 2014 consisted of $700.0 million aggregate principal of 5.5% senior subordinated notes due 2022, $408.2 million aggregate principal of 5.5% senior subordinated notes due 2023, $248.2 million of term loan borrowings due 2020, $200.0 million aggregate principal of 5.25% senior subordinated notes due 2024, and $5.2 million aggregate principal of 9.25% senior subordinated notes due 2019. Additional discussion regarding our various borrowing arrangements is included in Note 8 to the Condensed Consolidated Financial Statements. As of June 29, 2014, there were no outstanding borrowings under our revolver, and we had $335.0 million in available borrowing capacity.
Forward-Looking Statements
Statements in this report other than historical facts are forward looking statements made in reliance upon the safe harbor of the Private Securities Litigation Reform Act of 1995. Forward looking statements include any statements regarding future revenues, costs and expenses, operating income, earnings per share, margins, cash flows, dividends, and capital expenditures. These forward looking statements are based on forecasts and projections about the markets and industries which we serve and about general economic conditions. They reflect managements current beliefs and expectations. They are not guarantees of future performance, and they involve risk and uncertainty. Our actual results may differ materially from these expectations. Changes in the global economy may impact our results. Turbulence in financial markets may increase our borrowing costs. Additional factors that may cause actual results to differ from our expectations include: our reliance on key distributors in marketing products; our ability to execute and realize the expected benefits from strategic initiatives (including revenue growth, cost control and productivity improvement programs); changes in the level of economic activity in our major geographic markets; difficulties in realigning manufacturing capacity and capabilities among our global manufacturing facilities; the competitiveness of the global broadcast,
-29-
enterprise, and industrial markets; variability in our quarterly and annual effective tax rates; changes in accounting rules and interpretations of those rules which may affect our reported earnings; changes in currency exchange rates and political and economic uncertainties in the countries where we conduct business; demand for our products; the cost and availability of materials including copper, plastic compounds derived from fossil fuels, electronic components, and other materials; energy costs; our ability to achieve acquisition performance expectations and to integrate acquired businesses successfully; our ability to develop and introduce new products; having to recognize charges that would reduce income as a result of impairing goodwill and other intangible assets; security risks and the potential for business interruption from operating in volatile countries; disruptions or failures of our (or our suppliers or customers) systems or operations in the event of a major earthquake, weather event, cyber-attack, terrorist attack, or other catastrophic event that could cause delays in completing sales, providing services, or performing other mission-critical functions; and other factors.
For a more complete discussion of risk factors, please see our Annual Report on Form 10-K for the year ended December 31, 2013 filed with the Securities and Exchange Commission on February 27, 2014. We disclaim any duty to update any forward-looking statements as a result of new information, future developments, or otherwise.
Item 3: | Quantitative and Qualitative Disclosures about Market Risks |
The following table provides information about our financial instruments that are sensitive to changes in interest rates. The table presents principal amounts by expected maturity dates and fair values as of June 29, 2014.
Principal Amount by Expected Maturity | Fair Value |
|||||||||||||||
2014 | Thereafter | Total | ||||||||||||||
(In thousands, except interest rates) | ||||||||||||||||
Variable-rate term loan due 2020 |
$ | 1,875 | $ | 246,325 | $ | 248,200 | $ | 248,200 | ||||||||
Average interest rate |
3.25% | 3.25% | ||||||||||||||
Fixed-rate senior subordinated notes due 2022 |
$ | - | $ | 700,000 | $ | 700,000 | $ | 714,000 | ||||||||
Average interest rate |
5.50% | |||||||||||||||
Fixed-rate senior subordinated notes due 2023 |
$ | - | $ | 408,150 | $ | 408,150 | $ | 425,700 | ||||||||
Average interest rate |
5.50% | |||||||||||||||
Fixed-rate senior subordinated notes due 2024 |
$ | - | $ | 200,000 | $ | 200,000 | $ | 200,000 | ||||||||
Average interest rate |
5.25% | |||||||||||||||
Fixed-rate senior subordinated notes due 2019 |
$ | - | $ | 5,221 | $ | 5,221 | $ | 5,508 | ||||||||
Average interest rate |
9.25% | |||||||||||||||
|
|
|
|
|||||||||||||
Total |
$ | 1,561,571 | $ | 1,593,408 | ||||||||||||
|
|
|
|
Item 7A of our 2013 Annual Report on Form 10-K provides information as to the practices and instruments that we use to manage market risks. There were no material changes in our exposure to market risks since December 31, 2013.
Item 4: | Controls and Procedures |
As of the end of the period covered by this report, we conducted an evaluation, under the supervision and with the participation of the principal executive officer and principal financial officer, of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934). Based on this evaluation, the principal executive officer and principal financial officer concluded that our disclosure controls and procedures were effective as of the end of the period covered by this report.
-30-
There was no change in our internal control over financial reporting during our most recently completed fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
PART II OTHER INFORMATION
Item 1: | Legal Proceedings |
We are a former owner of a property located in Kingston, Canada. The Ontario, Canada Ministry of the Environment is seeking to require current and former owners of the Kingston property to delineate and remediate soil and groundwater contamination at the site, which we believe was caused by Nortel (a former owner of the site). We are in the process of assessing whether we have any liability for the site, as well as the scope of contamination, cost of remediation, allocation of costs among the parties, and the other parties financial viability. Based on our current information, we do not believe this matter should have a material adverse effect on our financial condition, operating results, or cash flows. However, since the outcome of this matter is uncertain, we cannot give absolute assurance regarding its future resolution, or that such matter may not become material in the future.
Item 1A: | Risk Factors |
There have been no material changes with respect to risk factors as previously disclosed in our 2013 Annual Report on Form 10-K.
Item 2: | Unregistered Sales of Equity Securities and Use of Proceeds |
Set forth below is information regarding our stock repurchases for the three months ended June 29, 2014.
Period | Total Number of Shares Purchased |
Average Price Paid per Share |
Total Number of Shares Repurchased as Part of Publicly Announced Plans or Programs (1) |
Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs |
||||||||||||
March 31, 2014 through May 4, 2014 |
- | $ | - | - | $ | 131,250,000 | ||||||||||
May 5, 2014 through June 1, 2014 |
- | - | - | 131,250,000 | ||||||||||||
June 2, 2014 through June 29, 2014 |
424,469 | 73.50 | 424,469 | 100,053,228 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
424,469 | $ | 73.50 | 424,469 | $ | 100,053,228 | ||||||||||
|
|
|
|
|
|
|
|
(1) In July 2011, our Board of Directors authorized a share repurchase program, which allows us to purchase up to $150.0 million of our common stock through open market repurchases, negotiated transactions, or other means, in accordance with applicable securities laws and other restrictions. The program does not have an expiration date and may be suspended at any time at the discretion of the Company. In November 2012, our Board of Directors authorized an extension of the share repurchase program, which allows us to purchase up to an additional $ 200.0 million of our common stock through open market repurchases, negotiated transactions, or other means, in accordance with applicable securities laws and other restrictions. This program will be funded by cash on hand and free cash flow. From inception of the program to June 29, 2014, we have repurchased 5.8 million shares of our common stock under the programs for an aggregate cost of $249.9 million and an average price of $42.77.
Item 6: | Exhibits |
Exhibits
Exhibit 10.1 |
Executive Employment Agreement with Ross Rosenberg | |
Exhibit 10.2 |
Executive Employment Agreement with Roel Vestjens |
-31-
Exhibit 31.1 |
Certificate of the Chief Executive Officer pursuant to § 302 of the Sarbanes-Oxley Act of 2002. | |
Exhibit 31.2 |
Certificate of the Chief Financial Officer pursuant to § 302 of the Sarbanes-Oxley Act of 2002. | |
Exhibit 32.1 |
Certificate of the Chief Executive Officer pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002. | |
Exhibit 32.2 |
Certificate of the Chief Financial Officer pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002. | |
Exhibit 101.INS |
XBRL Instance Document | |
Exhibit 101.SCH |
XBRL Taxonomy Extension Schema | |
Exhibit 101.CAL |
XBRL Taxonomy Extension Calculation | |
Exhibit 101.DEF |
XBRL Taxonomy Extension Definition | |
Exhibit 101.LAB |
XBRL Taxonomy Extension Label | |
Exhibit 101.PRE |
XBRL Taxonomy Extension Presentation |
-32-
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.
BELDEN INC. | ||||||||
Date: | August 5, 2014 | By: | /s/ John S. Stroup | |||||
John S. Stroup | ||||||||
President, Chief Executive Officer and Director | ||||||||
Date: | August 5, 2014 | By: | /s/ Henk Derksen | |||||
Henk Derksen | ||||||||
Senior Vice President, Finance, and Chief Financial Officer | ||||||||
Date: | August 5, 2014 | By: | /s/ Douglas R. Zink | |||||
Douglas R. Zink | ||||||||
Vice President and Chief Accounting Officer |
-33-