EXPRO GROUP HOLDINGS N.V. - Quarter Report: 2014 March (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
þ Quarterly Report Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934
For the quarterly period ended March 31, 2014
OR
¨ Transition Report Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934
For the transition period from ______ to ______
Commission file number: 001-36053
Frank’s International N.V.
(Exact name of registrant as specified in its charter)
The Netherlands | 98-1107145 | |||
(State or other jurisdiction of incorporation or organization) | (IRS Employer Identification number) | |||
Prins Bernhardplein 200 | ||||
1097 JB Amsterdam, The Netherlands | Not Applicable | |||
(Address of principal executive offices) | (Zip Code) |
Registrant’s telephone number, including area code: +31 (0)20 693 8597
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§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 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.
Large accelerated filer | ¨ | Accelerated filer | ¨ |
Non-accelerated filer | þ (Do not check if a smaller reporting company) | Smaller reporting company | ¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ¨ No þ
As of May 5, 2014, there were 153,524,000 shares of common stock, €0.01 par value per share, outstanding.
TABLE OF CONTENTS | ||
Page | ||
PART I. FINANCIAL INFORMATION | ||
Item 1. | Financial Statements | |
Consolidated Balance Sheets at March 31, 2014 and December 31, 2013 | ||
Consolidated Statements of Income for the Three Months | ||
Ended March 31, 2014 and 2013 | ||
Consolidated Statements of Comprehensive Income for the Three Months | ||
Ended March 31, 2014 and 2013 | ||
Consolidated Statements of Stockholders' Equity for the Three Months | ||
Ended March 31, 2014 and 2013 | ||
Consolidated Statements of Cash Flows for the Three Months | ||
Ended March 31, 2014 and 2013 | ||
Notes to the Consolidated Financial Statements | ||
Item 2. | Management’s Discussion and Analysis of Financial Condition and | |
Results of Operations | ||
Item 3. | Quantitative and Qualitative Disclosures About Market Risk | |
Item 4. | Controls and Procedures | |
PART II. OTHER INFORMATION | ||
Item 1. | Legal Proceedings | |
Item 1A. | Risk Factors | |
Item 6. | Exhibits | |
Signatures |
2
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
FRANK'S INTERNATIONAL N.V. | |||||||
CONSOLIDATED BALANCE SHEETS | |||||||
(In thousands, except share data) | |||||||
(Unaudited) | |||||||
March 31, | December 31, | ||||||
2014 | 2013 | ||||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 427,898 | $ | 404,947 | |||
Accounts receivables, net | 350,088 | 364,817 | |||||
Inventories | 203,129 | 185,589 | |||||
Other current assets | 15,670 | 15,843 | |||||
Total current assets | 996,785 | 971,196 | |||||
Property, plant and equipment, net | 531,497 | 511,199 | |||||
Goodwill and intangible assets, net | 14,667 | 14,814 | |||||
Other assets | 65,678 | 63,986 | |||||
Total assets | $ | 1,608,627 | $ | 1,561,195 | |||
Liabilities and Equity | |||||||
Current liabilities: | |||||||
Current portion of long-term debt | $ | 358 | $ | 376 | |||
Accounts payable | 22,402 | 22,254 | |||||
Deferred revenue | 62,733 | 62,610 | |||||
Accrued and other current liabilities | 87,946 | 90,484 | |||||
Total current liabilities | 173,439 | 175,724 | |||||
Deferred tax liabilities | 13,107 | 13,114 | |||||
Other non-current liabilities | 39,416 | 38,325 | |||||
Total liabilities | 225,962 | 227,163 | |||||
Commitments and contingencies (Note 15) | |||||||
Series A preferred stock, €0.01 par value, 60,000,000 shares authorized; | |||||||
52,976,000 shares issued and outstanding | 705 | 705 | |||||
Stockholders' equity: | |||||||
Common stock, €0.01 par value, 180,000,000 shares authorized; | |||||||
153,524,000 shares issued and outstanding | 2,019 | 2,019 | |||||
Additional paid-in capital | 647,053 | 642,164 | |||||
Retained earnings | 485,981 | 455,632 | |||||
Accumulated other comprehensive loss | (2,702 | ) | (2,383 | ) | |||
Total stockholders' equity | 1,132,351 | 1,097,432 | |||||
Noncontrolling interest | 249,609 | 235,895 | |||||
Total equity | 1,381,960 | 1,333,327 | |||||
Total liabilities and equity | $ | 1,608,627 | $ | 1,561,195 |
The accompanying notes are an integral part of these consolidated financial statements.
3
FRANK'S INTERNATIONAL N.V. | |||||||
CONSOLIDATED STATEMENTS OF INCOME | |||||||
(In thousands, except per share data) | |||||||
(Unaudited) | |||||||
Three Months Ended | |||||||
March 31, | |||||||
2014 | 2013 | ||||||
Revenues: | |||||||
Equipment rentals and services | $ | 220,813 | $ | 205,864 | |||
Products | 43,679 | 26,709 | |||||
Total revenue | 264,492 | 232,573 | |||||
Operating expenses: | |||||||
Cost of revenues, exclusive of depreciation and amortization | |||||||
Equipment rentals and services | 83,991 | 67,577 | |||||
Products | 26,029 | 24,093 | |||||
General and administrative expenses | 59,451 | 43,925 | |||||
Depreciation and amortization | 21,193 | 17,693 | |||||
(Gain) loss on sale of assets | (241 | ) | 23 | ||||
Operating income | 74,069 | 79,262 | |||||
Other income (expense): | |||||||
Other income | 2,371 | 2,127 | |||||
Interest expense, net | (44 | ) | (202 | ) | |||
Foreign currency loss | (65 | ) | (3,587 | ) | |||
Total other income (expense) | 2,262 | (1,662 | ) | ||||
Income from continuing operations before income tax expense | 76,331 | 77,600 | |||||
Income tax expense | 15,969 | 6,303 | |||||
Income from continuing operations | 60,362 | 71,297 | |||||
Income from discontinued operations, net of tax | — | 1,748 | |||||
Net income | 60,362 | 73,045 | |||||
Net income attributable to noncontrolling interest | 18,499 | 18,845 | |||||
Net income attributable to Frank's International N.V. | $ | 41,863 | $ | 54,200 | |||
Basic earnings per common share: | |||||||
Continuing operations | $ | 0.27 | $ | 0.45 | |||
Discontinued operations | — | 0.01 | |||||
Total | $ | 0.27 | $ | 0.46 | |||
Diluted earnings per common share: | |||||||
Continuing operations | $ | 0.27 | $ | 0.41 | |||
Discontinued operations | — | 0.01 | |||||
Total | $ | 0.27 | $ | 0.42 | |||
Weighted average common shares outstanding: | |||||||
Basic | 153,524 | 119,024 | |||||
Diluted | 207,202 | 172,000 |
The accompanying notes are an integral part of these consolidated financial statements.
4
FRANK'S INTERNATIONAL N.V. | |||||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME | |||||||
(In thousands) | |||||||
(Unaudited) | |||||||
Three Months Ended | |||||||
March 31, | |||||||
2014 | 2013 | ||||||
Net income | $ | 60,362 | $ | 73,045 | |||
Other comprehensive income (loss): | |||||||
Foreign currency translation adjustments, net of tax | (57 | ) | (4,276 | ) | |||
Unrealized gain (loss) on marketable securities, net of tax | (372 | ) | 193 | ||||
Total other comprehensive loss | (429 | ) | (4,083 | ) | |||
Comprehensive income | 59,933 | 68,962 | |||||
Less: Comprehensive income attributable to noncontrolling interest | 18,389 | 17,798 | |||||
Comprehensive income attributable to Frank's International N.V. | $ | 41,544 | $ | 51,164 |
The accompanying notes are an integral part of these consolidated financial statements.
5
FRANK'S INTERNATIONAL N.V. | ||||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY | ||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||
Three Months Ended March 31, 2013 | ||||||||||||||||||||||||||
Accumulated | ||||||||||||||||||||||||||
Additional | Other | Total | ||||||||||||||||||||||||
Common Stock | Paid-In | Retained | Comprehensive | Noncontrolling | Stockholders' | |||||||||||||||||||||
Shares | Value | Capital | Earnings | Income (Loss) | Interest | Equity | ||||||||||||||||||||
Balances at December 31, 2012 | 119,024 | $ | 1,561 | $ | 651 | $ | 327,436 | $ | 3,254 | $ | 114,086 | $ | 446,988 | |||||||||||||
Net income | — | — | — | 54,200 | — | 18,845 | 73,045 | |||||||||||||||||||
Foreign currency translation | ||||||||||||||||||||||||||
adjustments | — | — | — | — | (3,179 | ) | (1,097 | ) | (4,276 | ) | ||||||||||||||||
Unrealized gain on marketable | ||||||||||||||||||||||||||
securities | — | — | — | — | 143 | 50 | 193 | |||||||||||||||||||
Distributions to stockholders | — | — | — | (16,579 | ) | — | (5,720 | ) | (22,299 | ) | ||||||||||||||||
Balances at March 31, 2013 | 119,024 | $ | 1,561 | $ | 651 | $ | 365,057 | $ | 218 | $ | 126,164 | $ | 493,651 | |||||||||||||
Three Months Ended March 31, 2014 | ||||||||||||||||||||||||||
Accumulated | ||||||||||||||||||||||||||
Additional | Other | Total | ||||||||||||||||||||||||
Common Stock | Paid-In | Retained | Comprehensive | Noncontrolling | Stockholders' | |||||||||||||||||||||
Shares | Value | Capital | Earnings | Income (Loss) | Interest | Equity | ||||||||||||||||||||
Balances at December 31, 2013 | 153,524 | $ | 2,019 | $ | 642,164 | $ | 455,632 | $ | (2,383 | ) | $ | 235,895 | $ | 1,333,327 | ||||||||||||
Net income | — | — | — | 41,863 | — | 18,499 | 60,362 | |||||||||||||||||||
Foreign currency translation | ||||||||||||||||||||||||||
adjustments | — | — | — | — | (42 | ) | (15 | ) | (57 | ) | ||||||||||||||||
Unrealized loss on marketable | ||||||||||||||||||||||||||
securities | — | — | — | — | (277 | ) | (95 | ) | (372 | ) | ||||||||||||||||
Stock-based compensation | ||||||||||||||||||||||||||
expense | — | — | 4,889 | — | — | — | 4,889 | |||||||||||||||||||
Distribution to | ||||||||||||||||||||||||||
noncontrolling interest | — | — | — | — | — | (4,675 | ) | (4,675 | ) | |||||||||||||||||
Common stock dividends | ||||||||||||||||||||||||||
($0.075 per share) | — | — | — | (11,514 | ) | — | — | (11,514 | ) | |||||||||||||||||
Balances at March 31, 2014 | 153,524 | $ | 2,019 | $ | 647,053 | $ | 485,981 | $ | (2,702 | ) | $ | 249,609 | $ | 1,381,960 |
The accompanying notes are an integral part of these consolidated financial statements.
6
FRANK'S INTERNATIONAL N.V. | |||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||
(In thousands) | |||||||
(Unaudited) | |||||||
Three Months Ended | |||||||
March 31, | |||||||
2014 | 2013 | ||||||
Cash flows from operating activities | |||||||
Net income | $ | 60,362 | $ | 73,045 | |||
Adjustments to reconcile net income to cash provided by operating activities | |||||||
Depreciation and amortization | 21,193 | 17,783 | |||||
Stock-based compensation expense | 4,889 | — | |||||
Amortization of deferred financing costs | 96 | — | |||||
Venezuelan currency devaluation charge | — | 1,755 | |||||
Deferred tax provision | 1,526 | (167 | ) | ||||
Provision for bad debts | (245 | ) | 1,343 | ||||
(Gain) loss on sale of assets | (241 | ) | 23 | ||||
Changes in fair value of marketable securities | (316 | ) | (1,314 | ) | |||
Increase in value of life insurance policies | — | (847 | ) | ||||
Changes in operating assets and liabilities | |||||||
Accounts receivable | 13,718 | (19,715 | ) | ||||
Inventories | (24,685 | ) | (26,421 | ) | |||
Other current assets | 1,727 | 1,112 | |||||
Other assets | (328 | ) | 119 | ||||
Accounts payable | 3,507 | (248 | ) | ||||
Deferred revenue | 123 | 14,693 | |||||
Accrued expenses and other current liabilities | (4,607 | ) | (12,922 | ) | |||
Other noncurrent liabilities | 1,091 | 2,425 | |||||
Net cash provided by operating activities | 77,810 | 50,664 | |||||
Cash flows from investing activities | |||||||
Purchases of property, plant and equipment | (36,902 | ) | (40,511 | ) | |||
Proceeds from sale of assets and equipment | 390 | 49 | |||||
Purchase of marketable securities | (1,539 | ) | (330 | ) | |||
Premiums on life insurance policies | — | (1,222 | ) | ||||
Net cash used in investing activities | (38,051 | ) | (42,014 | ) | |||
Cash flows from financing activities | |||||||
Repayments of borrowings | (18 | ) | (21,936 | ) | |||
Dividends paid on common stock | (11,514 | ) | — | ||||
Distribution to noncontrolling interest | (4,675 | ) | — | ||||
Distributions to stockholders | — | (22,299 | ) | ||||
Net cash used in financing activities | (16,207 | ) | (44,235 | ) | |||
Effect of exchange rate changes on cash due to Venezuelan devaluation | — | 575 | |||||
Effect of exchange rate changes on cash | (601 | ) | 5,457 | ||||
Net increase (decrease) in cash | 22,951 | (29,553 | ) | ||||
Cash and cash equivalents at beginning of period | 404,947 | 152,945 | |||||
Cash and cash equivalents at end of period | $ | 427,898 | $ | 123,392 |
The accompanying notes are an integral part of these consolidated financial statements.
7
FRANK’S INTERNATIONAL N.V.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Note 1—Basis of Presentation
Nature of Business
Frank’s International is a global provider of highly engineered tubular services to the oil and gas industry. Frank’s International provides services to leading exploration and production companies in both offshore and onshore environments with a focus on complex and technically demanding wells.
Basis of Presentation
The consolidated financial statements of Frank's International N.V. ("FINV"), a limited liability company organized under the laws of The Netherlands, for the three months ended March 31, 2014 and 2013 include the activities of Frank's International C.V. ("FICV") and its wholly owned subsidiaries (collectively, the "Company," "we," "us" or "our"). All intercompany accounts and transactions have been eliminated for purposes of preparing these consolidated financial statements.
Certain information and footnote disclosures required by generally accepted accounting principles in the United States of America ("GAAP") for complete annual financial statements have been omitted and, therefore, these interim financial statements should be read in conjunction with our audited consolidated financial statements and notes thereto for the year ended December 31, 2013, which are included in our Annual Report on Form 10-K filed with the Securities Exchange Commission ("SEC") on March 4, 2014. In the opinion of management, these financial statements, which have been prepared pursuant to the rules of the SEC and GAAP for interim financial reporting, reflect all adjustments, which consisted only of normal recurring adjustments that were necessary for a fair statement of the interim periods presented. The results of operations for interim periods are not necessarily indicative of those for a full year.
The consolidated financial statements have been prepared on a historical cost basis using the United States dollar as the reporting currency.
Reclassifications
In reporting periods prior to the fourth quarter of 2013, certain costs of equipment rentals and services and product sales were misclassified between the two line items. There was no impact to previously reported operating income, income from continuing operations, net income, earnings per share or cash flow. Corrections have been made to the relevant period presented in the financial statements included herein. These corrections resulted in reductions of cost of equipment rentals and services with corresponding increases to cost of products of $7.7 million for the three months ended March 31, 2013.
We have evaluated and concluded that the identified amount was not material to our previously filed quarterly financial statements as the effect in the prior period was not material.
Recent Accounting Pronouncements
Changes to GAAP are established by the Financial Accounting Standards Board ("FASB") in the form of accounting standards updates ("ASUs") to the FASB’s Accounting Standards Codification.
We consider the applicability and impact of all ASUs. ASUs not listed below were assessed and determined to be either not applicable or are expected to have minimal impact on our consolidated financial position or results of operations.
8
FRANK’S INTERNATIONAL N.V.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
In April 2014, the FASB issued amendments to guidance for reporting discontinued operations and disposals of components of an entity. The amended guidance requires that a disposal representing a strategic shift that has (or will have) a major effect on an entity’s financial results or a business activity classified as held for sale should be reported as discontinued operations. The amendments also expand the disclosure requirements for discontinued operations and add new disclosures for individually significant dispositions that do not qualify as discontinued operations. The amendments are effective prospectively for fiscal years, and interim reporting periods within those years, beginning after December 15, 2014 (early adoption is permitted only for disposals that have not been previously reported). The implementation of the amended guidance is not expected to have a material impact on our consolidated financial statements.
In July 2013, the FASB issued amendments to guidance on the financial statement presentation of an unrecognized tax benefit when a net operating loss carryforward, a similar tax loss, or a tax credit carryforward exists. The amendments require entities to present an unrecognized tax benefit netted against certain deferred tax assets when specific requirements are met. However, the amendments only affect gross versus net presentation and do not impact the calculation of the unrecognized tax benefit. We adopted this guidance on January 1, 2014 and the adoption did not have a material impact on our consolidated financial statements.
Note 2—Noncontrolling Interest
We hold an approximate 74.3% economic interest in FICV and are responsible for all operational, management and administrative decisions relating to FICV’s business. As a result, the financial results of FICV are consolidated with ours and we record a noncontrolling interest on our consolidated balance sheet with respect to the remaining approximately 25.7% economic interest in FICV held by Mosing Holdings, Inc. ("Mosing Holdings"). Net income attributable to noncontrolling interest on the statements of income represents the portion of earnings or loss attributable to the economic interest in FICV held by Mosing Holdings. The allocable domestic income from FICV to FINV is subject to U.S. taxation.
A reconciliation of net income attributable to noncontrolling interest is detailed as follows (in thousands):
Three Months Ended | |||||||
March 31, | |||||||
2014 | 2013 | ||||||
Net income | $ | 60,362 | $ | 73,045 | |||
Add: Provision for U.S. income taxes of FINV (1) | 11,424 | — | |||||
Less: Loss of FINV (2) | 335 | 424 | |||||
Net income subject to noncontrolling interest | 72,121 | 73,469 | |||||
Noncontrolling interest percentage | 25.7% | 25.7% | |||||
Net income attributable to noncontrolling interest | $ | 18,499 | $ | 18,845 |
(1) | Represents income tax expense attributable to U.S. operations of our 74.3% partnership interests in FICV. |
(2) | Represents results of operations for entities outside of FICV. |
Note 3—Discontinued Operations
On June 14, 2013, we sold a component of our Tubular Sales segment, which manufactured centralizers for sales to third parties. As a result, for the three months ended March 31, 2013, the operations from that component have been reported as discontinued operations on the consolidated statement of income.
Revenue and net income from the discontinued component were $4.2 million and $1.7 million, respectively, for the three months ended March 31, 2013. Net assets of $10.4 million as of June 14, 2013 were included in the disposition.
Cash flows from discontinued operations are included with cash flows from continuing operations in the consolidated statements of cash flows for the three months ended March 31, 2013.
9
FRANK’S INTERNATIONAL N.V.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Note 4—Accounts Receivable, net
Accounts receivable at March 31, 2014 and December 31, 2013 were as follows (in thousands):
March 31, | December 31, | ||||||
2014 | 2013 | ||||||
Trade accounts receivable, net of allowance | |||||||
of $13,331 and $13,614, respectively | $ | 260,433 | $ | 232,409 | |||
Unbilled receivables | 72,675 | 105,824 | |||||
Taxes receivable | 9,922 | 20,075 | |||||
Affiliated (1) | 3,983 | 3,921 | |||||
Other receivables | 3,075 | 2,588 | |||||
Total accounts receivable | $ | 350,088 | $ | 364,817 |
(1) | Amounts represent expenditures on behalf of non-consolidated affiliates and receivables for aircraft charter income. |
Note 5—Inventories
Inventories at March 31, 2014 and December 31, 2013 were as follows (in thousands):
March 31, | December 31, | ||||||
2014 | 2013 | ||||||
Pipe and connectors | $ | 185,253 | $ | 168,639 | |||
Finished goods | 6,655 | 4,114 | |||||
Work in progress | 2,477 | 2,284 | |||||
Raw materials, components and supplies | 8,744 | 10,552 | |||||
Total inventories | $ | 203,129 | $ | 185,589 |
10
FRANK’S INTERNATIONAL N.V.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Note 6—Property, Plant and Equipment
The following is a summary of property, plant and equipment at March 31, 2014 and December 31, 2013 (in thousands):
Estimated Useful Lives in Years | March 31, 2014 | December 31, 2013 | ||||||||
Land and land improvements (1) | 8-15 | $ | 22,989 | $ | 22,460 | |||||
Buildings and improvements | 39 | 63,610 | 63,412 | |||||||
Rental machinery and equipment | 7 | 686,961 | 669,729 | |||||||
Machinery and equipment - other | 7 | 66,723 | 55,306 | |||||||
Furniture, fixtures and computers | 5 | 18,152 | 18,265 | |||||||
Automobiles and other vehicles | 5 | 35,370 | 35,649 | |||||||
Aircraft | 7 | 14,868 | 14,868 | |||||||
Leasehold improvements | 7 | 5,805 | 5,729 | |||||||
Construction in progress - machinery | ||||||||||
and equipment and buildings | — | 96,842 | 88,801 | |||||||
1,011,320 | 974,219 | |||||||||
Less: Accumulated depreciation | (479,823 | ) | (463,020 | ) | ||||||
Total property, plant and equipment, net | $ | 531,497 | $ | 511,199 |
(1) The estimated useful life presented is only land improvements. Land does not have a depreciable life.
Note 7—Other Assets
Other assets at March 31, 2014 and December 31, 2013 consisted of the following (in thousands):
March 31, | December 31, | ||||||
2014 | 2013 | ||||||
Marketable securities held in Rabbi Trust (1) | $ | 44,039 | $ | 42,184 | |||
Deferred tax asset | 7,382 | 7,391 | |||||
Deposits | 3,587 | 3,132 | |||||
Other | 10,670 | 11,279 | |||||
Total other assets | $ | 65,678 | $ | 63,986 |
(1) | See Note 10 – Fair Value Measurements |
11
FRANK’S INTERNATIONAL N.V.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Note 8—Accrued and Other Current Liabilities
Accrued and other current liabilities at March 31, 2014 and December 31, 2013 consisted of the following (in thousands):
March 31, | December 31, | ||||||
2014 | 2013 | ||||||
Accrued compensation | $ | 23,883 | $ | 26,252 | |||
Accrued property and other taxes | 24,145 | 23,018 | |||||
Income taxes | 574 | 2,870 | |||||
Accrued inventory | 4,270 | 5,419 | |||||
Accrued capital expenditures | 6,024 | 4,188 | |||||
Accrued medical claims | 2,676 | 2,779 | |||||
Accrued purchase orders | 2,819 | 5,632 | |||||
Other | 23,555 | 20,326 | |||||
Total accrued and other current liabilities | $ | 87,946 | $ | 90,484 |
Note 9—Debt
We have two revolving credit facilities with certain financial institutions: (i) a $100.0 million revolving credit facility, including up to $20.0 million for letters of credit and up to $10.0 million in swingline loans, which matures in August 2018 (the “Five Year Facility”); and (ii) a $100.0 million revolving credit facility which matures in August 2014 (the “One Year Facility” and, together with the Five Year Facility, the “Credit Facilities”). Subject to the terms of the credit agreements, we have the ability to increase the commitments under the Credit Facilities by $150.0 million. At March 31, 2014 and December 31, 2013, we did not have any outstanding indebtedness under the Credit Facilities; and we had $9.6 million in letters of credit outstanding as of March 31, 2014.
Borrowings under the Credit Facilities bear interest, at our option, at either a base rate or an adjusted Eurodollar rate. Base rate loans under the credit facilities bear interest at a rate equal to the higher of (a) the prime rate as published in the Wall Street Journal, (b) the Federal Funds Effective Rate plus 0.50% or (c) the adjusted Eurodollar rate plus 1.00%, plus an applicable margin ranging from 0.50% to 1.50%, subject to adjustment based on the leverage ratio. Interest is in each case payable quarterly for base-rate loans. Eurodollar loans under the Credit Facilities bear interest at an adjusted Eurodollar rate equal to the Eurodollar rate for such interest period multiplied by the statutory reserves, plus an applicable margin ranging from 1.50% to 2.50%. Interest is payable at the end of applicable interest periods for Eurodollar loans, except that if the interest period for a Eurodollar loan is longer than three months, interest is paid at the end of each three-month period. The unused portion of the Five Year Facility is subject to a commitment fee of up to 0.375%.
The credit agreements contain various covenants that, among other things, limit our ability to grant certain liens, make certain loans and investments, enter into mergers or acquisition, enter into hedging transactions, change our lines of business, prepay certain indebtedness, enter into certain affiliate transactions, incur additional indebtedness or engage in certain asset dispositions.
The credit agreements also contain financial covenants, which, among other things, require us, on a consolidated basis, to maintain: (i) a ratio of total consolidated funded debt to adjusted EBITDA (as defined in the credit agreements) of not more than 2.50 to 1.0; and (ii) a ratio of EBITDA to interest expense of not less than 3.0 to 1.0. As of March 31, 2014, we were in compliance with all financial covenants under the credit agreements.
12
FRANK’S INTERNATIONAL N.V.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
In addition, the credit agreements contain customary events of default, including, among others, the failure to make required payments, the failure to comply with certain covenants or other agreements, breach of the representations and covenants contained in the agreements, default of certain other indebtedness, certain events of bankruptcy or insolvency and the occurrence of a change in control (as defined in the credit agreements).
Note 10—Fair Value Measurements
We follow fair value measurement authoritative accounting guidance for measuring fair values of assets and liabilities in financial statements. Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). We utilize market data or assumptions that market participants who are independent, knowledgeable, and willing and able to transact would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. We are able to classify fair value balances based on the observability of these inputs. The authoritative guidance for fair value measurements establishes three levels of the fair value hierarchy, defined as follows:
• | Level 1: Unadjusted, quoted prices for identical assets or liabilities in active markets. |
• | Level 2: Quoted prices in markets that are not considered to be active or financial instruments for which all significant inputs are observable, either directly or indirectly for substantially the full term of the asset or liability. |
• | Level 3: Significant, unobservable inputs for use when little or no market data exists, requiring a significant degree of judgment. |
The hierarchy gives the highest priority to Level 1 measurements and the lowest priority to Level 3 measurements. Depending on the particular asset or liability, input availability can vary depending on factors such as product type, longevity of a product in the market and other particular transaction conditions. In some cases, certain inputs used to measure fair value may be categorized into different levels of the fair value hierarchy. For disclosure purposes under the accounting guidance, the lowest level that contains significant inputs used in valuation should be chosen.
13
FRANK’S INTERNATIONAL N.V.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Financial Assets and Liabilities
A summary of financial assets and liabilities that are measured at fair value on a recurring basis, as of March 31, 2014 and December 31, 2013 were as follows (in thousands):
Quoted Prices in Active Markets | Significant Other Observable Inputs | Significant Unobservable Inputs | |||||||||||||
(Level 1) | (Level 2) | (Level 3) | Total | ||||||||||||
March 31, 2014 | |||||||||||||||
Assets: | |||||||||||||||
Investments available-for-sale: | |||||||||||||||
Marketable securities - deferred | |||||||||||||||
compensation plan | $ | — | $ | 44,039 | $ | — | $ | 44,039 | |||||||
Marketable securities - other | 6,666 | — | — | 6,666 | |||||||||||
Liabilities: | |||||||||||||||
Marketable securities - deferred | |||||||||||||||
compensation plan | — | 39,416 | — | 39,416 |
December 31, 2013 | |||||||||||||||
Assets: | |||||||||||||||
Investments available-for-sale: | |||||||||||||||
Marketable securities - deferred | |||||||||||||||
compensation plan | $ | — | $ | 42,184 | $ | — | $ | 42,184 | |||||||
Marketable securities - other | 7,038 | — | — | 7,038 | |||||||||||
Liabilities: | |||||||||||||||
Marketable securities - deferred | |||||||||||||||
compensation plan | — | 37,980 | — | 37,980 |
Our investments associated with our deferred compensation plan consist of marketable securities that are held in the form of investments in mutual funds and insurance contracts. Assets and liabilities measured using significant observable inputs are reported at fair value based on third-party broker statements which are derived from the fair value of the funds' underlying investments. Other marketable securities are included in other assets on the consolidated balance sheets.
Assets and Liabilities Measured at Fair Value on a Non-recurring Basis
We apply the provisions of the fair value measurement standard to our non-recurring, non-financial measurements including business combinations as well as impairment related to goodwill and other long-lived assets. For business combinations, the purchase price is allocated to the assets acquired and liabilities assumed based on a discounted cash flow model for most intangibles as well as market assumptions for the valuation of equipment and other fixed assets. We utilize a discounted cash flow model in evaluating impairment considerations related to goodwill and long-lived assets. Given the unobservable nature of the inputs, the discounted cash flow models are deemed to use Level 3 inputs. There were no non-recurring measurements during the interim periods presented.
Other Fair Value Considerations
The carrying values on our consolidated balance sheet of our cash and cash equivalents, trade accounts receivable, other current assets, accounts payable, accrued and other current liabilities and lines of credit approximates fair values due to their short maturities.
14
FRANK’S INTERNATIONAL N.V.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Note 11—Preferred Stock
At March 31, 2014, we had 52,976,000 shares of Preferred Stock issued and outstanding, which are held by Mosing Holdings. Each share of Preferred Stock has a liquidation preference equal to its par value of €0.01 per share and is entitled to an annual dividend equal to 0.25% of its par value. Additionally, each share of Preferred Stock entitles its holder to one vote. Preferred stockholders vote with the common stock as a single class on all matters presented to FINV's shareholders for their vote.
Mosing Holdings has the right to convert all or a portion of its Preferred Stock into shares of our common stock by delivery of an equivalent portion of its interest in FICV to us. Accordingly, the increase in our interest in FICV in connection with such conversion will decrease the noncontrolling interest in our financial statements that is attributable to Mosing Holdings' interest in FICV. As of March 31, 2014, there have been no redemptions of the Preferred Stock or conversions of the FICV limited partner interests. Exchanges are subject to customary conversion rate adjustments for stock splits, stock dividends and reclassifications.
The Preferred Stock is classified outside of permanent equity in our consolidated balance sheet at its redemption value of par plus accrued and unpaid dividends because the conversion provisions are not solely within our control.
Note 12—Related Party Transactions
We have engaged in certain transactions with other companies related to us by common ownership. We have entered into various operating leases to lease office space from an affiliated partnership. Rent expense related to these leases was $1.9 million and $0.9 million for the three months ended March 31, 2014 and 2013, respectively.
We are a party to certain agreements relating to the rental of aircraft to Western Airways ("WA"), an entity owned by the Mosing family. Prior to our initial public offering (the "IPO"), we had entered into agreements, whereby we leased the aircraft as needed for a rental fee per hour and reimbursed WA for a management fee and hangar rental. The rental fees exceeded the reimbursement costs and we recorded net charter income. Subsequent to the IPO, we entered into new agreements with WA for the aircraft that was retained by us whereby we are paid a flat monthly fee for dry lease rental and are charged block hours monthly. We recorded net charter expense of $0.3 million and net charter revenue of $0.1 million for the three months ended March 31, 2014 and 2013, respectively.
Note 13—Earnings Per Common Share
Basic earnings per common share is determined dividing net income, less preferred stock dividends, by the weighted average number of common shares outstanding during the period. Diluted earnings per share is determined by dividing net income attributable to common stockholders by the weighted average number of common shares outstanding, assuming all potentially dilutive shares were issued.
We apply the treasury stock method to determine the dilutive weighted average common shares represented by the unvested restricted stock units. The diluted earnings per share calculation assumes exchange of 100% of our outstanding Preferred Stock on an as if converted basis. Accordingly, the numerator is also adjusted to include the earnings allocated to the noncontrolling interest after taking into account the tax effect of such exchange.
15
FRANK’S INTERNATIONAL N.V.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
The following table summarizes the basic and diluted earnings per share calculations (in thousands, except per share amounts):
Three Months Ended | |||||||
March 31, | |||||||
2014 | 2013 | ||||||
Numerator - Basic | |||||||
Income from continuing operations | $ | 60,362 | $ | 71,297 | |||
Less: Net income attributable to noncontrolling interest | (18,499 | ) | (18,845 | ) | |||
Less: Preferred stock dividends | — | — | |||||
Discontinued operations attributable to noncontrolling interest | — | 448 | |||||
Income from continuing operations attributable to common shareholders | 41,863 | 52,900 | |||||
Income from discontinued operations attributable to FINV | — | 1,300 | |||||
Net income available to common shareholders | $ | 41,863 | $ | 54,200 | |||
Numerator - Diluted | |||||||
Income from continuing operations attributable to common shareholders | $ | 41,863 | $ | 52,900 | |||
Add: Net income attributable to noncontrolling interest (1) | 14,560 | 18,845 | |||||
Add: Preferred stock dividends | — | — | |||||
Diluted income from continuing operations attributable to common shareholders | 56,423 | 71,745 | |||||
Income from discontinued operations attributable to FINV | — | 1,300 | |||||
Dilutive net income available to common shareholders | $ | 56,423 | $ | 73,045 | |||
Denominator | |||||||
Basic weighted average common shares | 153,524 | 119,024 | |||||
Exchange of noncontrolling interest for common stock (Note 11) | 52,976 | 52,976 | |||||
Restricted stock units | 702 | — | |||||
Diluted weighted average common shares | 207,202 | 172,000 | |||||
Basic earnings per common share: | |||||||
Continuing operations | $ | 0.27 | $ | 0.45 | |||
Discontinued operations | — | 0.01 | |||||
Total | $ | 0.27 | $ | 0.46 | |||
Diluted earnings per common share: | |||||||
Continuing operations | $ | 0.27 | $ | 0.41 | |||
Discontinued operations | — | 0.01 | |||||
Total | $ | 0.27 | $ | 0.42 |
(1) | Adjusted for additional tax expense of $3.9 million for the three months ended March 31, 2014 upon the assumed conversion of the Preferred Stock. |
Note 14—Income Taxes
For interim financial reporting, we estimate the annual tax rate based on projected pre-tax income for the full year and record a quarterly income tax provision (benefit) in accordance with Accounting Standards Codification Topic 740-270, Income taxes—Interim Reporting. As the year progresses, we refine the estimate of the year's pre-tax income as new information becomes available. The continual estimation process often results in a change to the expected effective tax rate for the year. When this occurs, we adjust the income tax provision (benefit) during the quarter in which the change in estimate occurs so that the year to date provision reflects the expected annual tax rate.
16
FRANK’S INTERNATIONAL N.V.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Our effective tax rate on income from continuing operations before income taxes was 20.9% and 8.1% for the three months ended March 31, 2014 and 2013, respectively. The tax rate for the three months ended March 31, 2014 and 2013 is lower than the U.S. statutory income tax rate of 35% due to lower statutory tax rates in certain foreign jurisdictions where we operate; however, our 2014 effective tax rate is higher due to our U.S. operations becoming taxable subsequent to our restructuring concurrent with the IPO.
As of March 31, 2014, there were no significant changes to our unrecognized tax benefits as reported in our audited financial statements for the year ended December 31, 2013.
Note 15—Commitments and Contingencies
We are the subject of lawsuits and claims arising in the ordinary course of business. Management cannot predict the ultimate outcome of such lawsuits and claims. While the lawsuits and claims are asserted for amounts that may be material should an unfavorable outcome be the result, management does not expect that the currently pending matters will have a material adverse effect on our financial position, results of operations or cash flows.
Note 16—Segment Information
Reporting Segments
Operating segments are defined as components of an enterprise for which separate financial information is available that is regularly evaluated by the chief operating decision maker (“CODM”) in deciding how to allocate resources and assess performance. We are comprised of three reportable segments: International Services, U.S. Services and Tubular Sales.
The International Services segment provides tubular services in international offshore markets and in several onshore international regions. Our customers in these international markets are primarily large exploration and production companies, including integrated oil and gas companies and national oil and gas companies.
The U.S. Services segment provides tubular services in almost all of the active onshore oil and gas drilling regions in the U.S., including the Permian Basin, Bakken Shale, Barnett Shale, Eagleford Shale, Haynesville Shale, Marcellus Shale and Utica Shale, as well as in the U.S. Gulf of Mexico.
The Tubular Sales segment designs and manufactures certain products that we sell directly to external customers, including large outside diameter ("OD") pipe connectors and casing attachments. We also provide specialized fabrication and welding services in support of deep water projects in the U.S. Gulf of Mexico, including drilling and production risers, flowlines and pipeline end terminations, as well as long length tubulars (up to 300 feet in length) for use as caissons or pilings. In addition, we distribute large OD pipe manufactured by third parties that we have equipped with weld-on end connections. This segment also designs and manufactures proprietary equipment for use in our International and U.S. Services segments.
The operating results of the Tubular Sales component that was sold in June 2013 have been accounted for as discontinued operations and have been excluded from the segment results below.
Adjusted EBITDA
We define Adjusted EBITDA as income from continuing operations before net interest income or expense, depreciation and amortization, income tax benefit or expense, asset impairments, gain or loss on sale of assets, foreign currency gain or loss, stock-based compensation, other non-cash adjustments and unusual or non-recurring charges. Our CODM uses Adjusted EBITDA as the primary measure of segment reporting performance.
17
FRANK’S INTERNATIONAL N.V.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
The following table presents a reconciliation of Segment Adjusted EBITDA to income from continuing operations (in thousands):
Three Months Ended | |||||||
March 31, | |||||||
2014 | 2013 | ||||||
Segment Adjusted EBITDA: | |||||||
International Services | $ | 51,028 | $ | 49,959 | |||
U.S. Services | 41,879 | 42,793 | |||||
Tubular Sales | 9,374 | 6,501 | |||||
Corporate and other | — | (148 | ) | ||||
Adjusted EBITDA Total | 102,281 | 99,105 | |||||
Interest expense, net | (44 | ) | (202 | ) | |||
Income tax expense | (15,969 | ) | (6,303 | ) | |||
Depreciation and amortization | (21,193 | ) | (17,693 | ) | |||
Gain (loss) on sale of assets | 241 | (23 | ) | ||||
Foreign currency loss | (65 | ) | (3,587 | ) | |||
Stock-based compensation expense | (4,889 | ) | — | ||||
Income from continuing operations | $ | 60,362 | $ | 71,297 |
The following tables set forth certain financial information with respect to our reportable segments. Included in “Corporate and Other” are intersegment eliminations and costs associated with activities of a general nature (in thousands):
International Services | U.S. Services | Tubular Sales | Corporate and Other | Total | |||||||||||||||
Three Months Ended March 31, 2014 | |||||||||||||||||||
Revenue from external customers | $ | 118,585 | $ | 103,755 | $ | 42,152 | $ | — | $ | 264,492 | |||||||||
Inter-segment revenues | 141 | 5,100 | 16,096 | (21,337 | ) | — | |||||||||||||
Adjusted EBITDA | 51,028 | 41,879 | 9,374 | — | 102,281 | ||||||||||||||
Three Months Ended March 31, 2013 | |||||||||||||||||||
Revenue from external customers | $ | 110,489 | $ | 97,557 | $ | 24,527 | $ | — | $ | 232,573 | |||||||||
Inter-segment revenues | 815 | 5,165 | 16,248 | (22,228 | ) | — | |||||||||||||
Adjusted EBITDA | 49,959 | 42,793 | 6,501 | (148 | ) | 99,105 |
18
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q (this “Form 10-Q”) includes certain “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Forward-looking statements include those that express a belief, expectation or intention, as well as those that are not statements of historical fact. Forward-looking statements include information regarding our future plans and goals and our current expectations with respect to, among other things:
• | our business strategy and prospects for growth; |
• | our cash flows and liquidity; |
• | our financial strategy, budget, projections and operating results; |
• | the amount, nature and timing of capital expenditures; |
• | the availability and terms of capital; |
• | competition and government regulations; and |
• | general economic conditions. |
Our forward-looking statements are generally accompanied by words such as “estimate,” “project,” “predict,” “believe,” “expect,” “anticipate,” “potential,” “plan,” “goal” or other terms that convey the uncertainty of future events or outcomes, although not all forward-looking statements contain such identifying words. The forward-looking statements in this Form 10-Q speak only as of the date of this report; we disclaim any obligation to update these statements unless required by law, and we caution you not to rely on them unduly. Forward-looking statements are not assurances of future performance and involve risks and uncertainties. We have based these forward-looking statements on our current expectations and assumptions about future events. While our management considers these expectations and assumptions to be reasonable, they are inherently subject to significant business, economic, competitive, regulatory and other risks, contingencies and uncertainties, most of which are difficult to predict and many of which are beyond our control. These risks, contingencies and uncertainties include, but are not limited to, the following:
• | the level of activity in the oil and gas industry; |
• | the volatility of oil and gas prices; |
• | unique risks associated with our offshore operations; |
• | political, economic and regulatory uncertainties in our international operations; |
• | our ability to develop new technologies and products; |
• | our ability to protect our intellectual property rights; |
• | our ability to employ and retain skilled and qualified workers; |
• | the level of competition in our industry; |
• | operational safety laws and regulations; and |
• | weather conditions and natural disasters |
These and other important factors that could affect our operating results and performance are described in (1) “Risk Factors” in Part II, Item IA of this Form 10-Q, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part I, Item 2 of this Form 10-Q, and elsewhere within this Form 10-Q, (2) our Annual Report on Form 10-K for the year ended December 31, 2013 ("Annual Report"), (3) our other reports and filings we make with the SEC from time to time and (4) other announcements we make from time to time. Should one or more of the risks or uncertainties described in the documents above or in this Form 10-Q occur, or should underlying assumptions prove incorrect, our actual results, performance, achievements or plans could differ materially from those expressed or implied in any forward-looking statements.
19
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the unaudited consolidated financial statements and the related notes thereto included elsewhere in this Form 10-Q and the audited consolidated financial statements and notes thereto and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in our Annual Report.
This section contains forward-looking statements that involve risks and uncertainties. Our actual results may differ materially from those discussed in any forward-looking statement because of various factors, including those described in the sections titled “Cautionary Note Regarding Forward-Looking Statements” and “Risk Factors” of this Form
10-Q.
Overview of Business
We are a 75 year-old global provider of highly engineered tubular services to the oil and gas industry. We provide our services to leading exploration and production companies in both offshore and onshore environments, with a focus on complex and technically demanding wells.
We conduct our business through three operating segments:
• | International Services. We currently provide our services in approximately 60 countries on six continents. Our customers in these international markets are primarily large exploration and production companies, including integrated oil and gas companies and national oil and gas companies. |
• | U.S. Services. We service customers in the deep water areas of the U.S. Gulf of Mexico. In addition, we have a significant presence in almost all of the active onshore oil and gas drilling regions in the U.S., including the Permian Basin, Bakken Shale, Barnett Shale, Eagle Ford Shale, Haynesville Shale, Marcellus Shale and Utica Shale. |
• | Tubular Sales. We design and manufacture certain products that we sell directly to external customers, including large outside diameter ("OD") pipe connectors and casing attachments. We also provide specialized fabrication and welding services in support of deep water projects in the U.S. Gulf of Mexico, including drilling and production risers, flowlines and pipeline end terminations, as well as long length tubulars (up to 300 feet in length) for use as caissons or pilings. In addition, we distribute large OD pipe manufactured by third parties that we have equipped with weld-on end connections. This segment also designs and manufactures proprietary equipment for use in our International and U.S. Services segments. |
How We Generate Our Revenue
A significant majority of our services revenues are derived primarily from two sources:
• | personnel rates for our specially trained employees who perform tubular services for our customers; and |
• | rental rates for the suite of products and equipment that our employees use to perform tubular services. |
In addition, our customers typically reimburse us for transportation costs that we incur in connection with transporting our products and equipment from our staging areas to the customers’ job sites.
In contrast, our Tubular Sales revenues are derived from sales of certain products, including large OD pipe connectors, casing attachments and large OD pipe manufactured by third parties, directly to external customers.
20
How We Evaluate Our Operations
We use a number of financial and operational measures to routinely analyze and evaluate the performance of our business, including revenue, Adjusted EBITDA, Adjusted EBITDA margin and safety performance.
Revenue
We analyze our revenue growth by comparing actual monthly revenue to our internal projections for each month to assess our performance. We also assess incremental changes in our monthly revenue across our operating segments to identify potential areas for improvement.
Adjusted EBITDA and Adjusted EBITDA Margin
We define Adjusted EBITDA as income from continuing operations before net interest income or expense, depreciation and amortization, income tax benefit or expense, asset impairments, gain or loss on sale of assets, foreign currency gain or loss, stock-based compensation, other non-cash adjustments and unusual or non-recurring charges. Adjusted EBITDA margin reflects our Adjusted EBITDA as a percentage of our revenues. We review Adjusted EBITDA and Adjusted EBITDA margin on both a consolidated basis and on a segment basis. We use Adjusted EBITDA and Adjusted EBITDA margin to assess our financial performance because it allows us to compare our operating performance on a consistent basis across periods by removing the effects of our capital structure (such as varying levels of interest expense), asset base (such as depreciation and amortization) and items outside the control of our management team (such as income tax rates). Adjusted EBITDA and Adjusted EBITDA margin have limitations as analytical tools and should not be considered as an alternative to net income, operating income, cash flow from operating activities or any other measure of financial performance or liquidity presented in accordance with generally accepted accounting principles in the U.S. ("GAAP").
The following table presents a reconciliation of income from continuing operations to Adjusted EBITDA, our most directly comparable GAAP performance measure, for each of the periods presented (in thousands):
Three Months Ended | |||||||
March 31, | |||||||
2014 | 2013 | ||||||
Income from continuing operations | $ | 60,362 | $ | 71,297 | |||
Interest expense, net | 44 | 202 | |||||
Depreciation and amortization | 21,193 | 17,693 | |||||
Income tax expense | 15,969 | 6,303 | |||||
(Gain) loss on sale of assets | (241 | ) | 23 | ||||
Foreign currency loss | 65 | 3,587 | |||||
Stock-based compensation expense | 4,889 | — | |||||
Adjusted EBITDA | $ | 102,281 | $ | 99,105 |
For a reconciliation of our Adjusted EBITDA on a segment basis to the most comparable measure calculated in accordance with GAAP, see “—Operating Segment Results.”
21
Safety Performance
Maintaining a strong safety record is a critical component of our operational success. Many of our larger customers have safety standards we must satisfy before we can perform services for them. We continually monitor our safety culture through the use of employee safety surveys and trend analysis, and we modify existing programs or develop new programs according to the data obtained therefrom. We measure safety by tracking the total recordable incident rate (“TRIR”) and the lost time incident rate (“LTIR”), which are reviewed on both a monthly and rolling twelve-month basis.
Consolidated Results of Operations
The following table presents our consolidated results for the periods presented (in thousands):
Three Months Ended | |||||||
March 31, | |||||||
2014 | 2013 | ||||||
Revenues: | |||||||
Equipment rentals and services | $ | 220,813 | $ | 205,864 | |||
Products (1) | 43,679 | 26,709 | |||||
Total revenue | 264,492 | 232,573 | |||||
Operating expenses: | |||||||
Cost of revenues, exclusive of depreciation and amortization | |||||||
Equipment rentals and services | 83,991 | 67,577 | |||||
Products | 26,029 | 24,093 | |||||
General and administrative expenses | 59,451 | 43,925 | |||||
Depreciation and amortization | 21,193 | 17,693 | |||||
(Gain) loss on sale of assets | (241 | ) | 23 | ||||
Operating income | 74,069 | 79,262 | |||||
Other income (expense): | |||||||
Other income | 2,371 | 2,127 | |||||
Interest expense, net | (44 | ) | (202 | ) | |||
Foreign currency loss | (65 | ) | (3,587 | ) | |||
Total other income (expense) | 2,262 | (1,662 | ) | ||||
Income from continuing operations before income tax expense | 76,331 | 77,600 | |||||
Income tax expense | 15,969 | 6,303 | |||||
Income from continuing operations | 60,362 | 71,297 | |||||
Income from discontinued operations, net of tax | — | 1,748 | |||||
Net income | 60,362 | 73,045 | |||||
Less: Net income attributable to noncontrolling interest | 18,499 | 18,845 | |||||
Net income attributable to Frank's International N.V. | $ | 41,863 | $ | 54,200 |
(1) | Consolidated products revenue includes a small amount of revenues attributable to the U.S. Services and International Services segments. |
22
Three Months Ended March 31, 2014 Compared to Three Months Ended March 31, 2013
Revenues. Revenues from external customers for the three months ended March 31, 2014 increased by $31.9 million, or 13.7%, to $264.5 million from $232.6 million for the three months ended March 31, 2013. The increase was primarily attributable to higher revenues in all of our segments, most notably in our Tubular Sales segment, with revenues increasing $17.6 million due to an increase in demand for our pipe. Our International and U.S. Services segments experienced higher revenues as a result of an increase in drilling activity.
Cost of revenues, exclusive of depreciation and amortization. Cost of revenues for the three months ended March 31, 2014 increased by $18.4 million, or 20.0%, to $110.0 million from $91.7 million for the three months ended March 31, 2013. The increase was primarily attributable to increases in pipe costs of $17.0 million and compensation related costs of $7.5 million resulting from the increase in drilling activity described above, partially offset by various year-over-year cost decreases.
General and administrative expenses. G&A expenses for the three months ended March 31, 2014 increased by $15.5 million, or 35.3%, to $59.5 million from $43.9 million for the three months ended March 31, 2013 primarily due to stock based compensation expense of $4.9 million, compensation related costs of $4.6 million, and medical claims of $2.7 million. The increase in medical claims is a result of a change in estimate of incurred but not reported claims.
Depreciation and amortization. Depreciation and amortization for the three months ended March 31, 2014 increased by $3.5 million, or 19.8%, to $21.2 million from $17.7 million for the three months ended March 31, 2013. The increase was primarily attributable to a higher depreciable base resulting from property and equipment additions.
Foreign currency loss. Foreign currency loss was $0.1 million and $3.6 million for the three months ended March 31, 2014 and 2013, respectively. The decrease in foreign currency loss was due to favorable fluctuations in foreign currency exchange rates and a $1.8 million charge related to the devaluation of the Venezuelan Bolivar in the first quarter of 2013.
Income tax expense. Income tax expense for the three months ended March 31, 2014 increased by $9.7 million, or 153.4%, to $16.0 million from $6.3 million for the three months ended March 31, 2013 primarily due to our U.S. operations becoming taxable subsequent to the IPO, as well as a change in the mix of earnings among countries. We are subject to many U.S. and foreign tax jurisdictions and many tax agreements and treaties among the various taxing authorities. Our operations in these different jurisdictions are taxed on various bases such as income before taxes, deemed profits (which is generally determined using a percentage of revenues rather than profits), and withholding taxes based on revenues; consequently, the relationship between our pre-tax income from operations and our income tax provision varies from period to period.
Income from discontinued operations. The discussions above describe only continuing operations for the three months ended March 31, 2014 and 2013. See Note 3 - Discontinued Operations of Notes to Consolidated Financial Statements.
23
Operating Segment Results
The following table presents revenues and Adjusted EBITDA by segment, and a reconciliation of Adjusted EBITDA to net income from continuing operations, which is the most comparable GAAP financial measure (in thousands):
Three Months Ended | |||||||
March 31, | |||||||
2014 | 2013 | ||||||
Revenue: | |||||||
International Services | $ | 118,726 | $ | 111,304 | |||
U.S. Services | 108,855 | 102,722 | |||||
Tubular Sales | 58,248 | 40,775 | |||||
Intersegment sales | (21,337 | ) | (22,228 | ) | |||
Total | $ | 264,492 | $ | 232,573 | |||
Segment Adjusted EBITDA: | |||||||
International Services | $ | 51,028 | $ | 49,959 | |||
U.S. Services | 41,879 | 42,793 | |||||
Tubular Sales | 9,374 | 6,501 | |||||
Corporate and other (1) | — | (148 | ) | ||||
Adjusted EBITDA Total | 102,281 | 99,105 | |||||
Interest expense, net | (44 | ) | (202 | ) | |||
Income tax expense | (15,969 | ) | (6,303 | ) | |||
Depreciation and amortization | (21,193 | ) | (17,693 | ) | |||
Gain (loss) on sale of assets | 241 | (23 | ) | ||||
Foreign currency loss | (65 | ) | (3,587 | ) | |||
Stock-based compensation expense | (4,889 | ) | — | ||||
Income from continuing operations | $ | 60,362 | $ | 71,297 |
(1) | Corporate and other represents amounts not directly associated with an operating segment. |
Three Months Ended March 31, 2014 Compared to Three Months Ended March 31, 2013
International Services
Revenue for the International Services segment increased by $7.4 million for the three months ended March 31, 2014, or 6.7%, compared to the same period in 2013, primarily as a result of increased demand for our services in West Africa and the Middle and Far East. We experienced a decrease in Latin America due to the termination of certain contracts in late 2013.
Adjusted EBITDA for the International Services segment increased by $1.1 million for the three months ended March 31, 2014, or 2.1%, compared to the same period in 2013, primarily due to the $7.4 million increase in revenue, partially offset by higher compensation related costs of $5.7 million, which are included within cost of revenue and general and administrative expenses.
24
U.S. Services
Revenue for the U.S. Services segment increased by $6.1 million for the three months ended March 31, 2014, or 6.0%, compared to the same period in 2013 primarily due to $9.0 million of higher offshore revenue from our Lafayette and Houma locations, which provide mainly offshore services. This increase was partially offset by a $2.8 million decrease from our office locations that provide onshore services.
Adjusted EBITDA for the U.S. Services segment decreased by $0.9 million for the three months ended March 31, 2014, or 2.1%, compared to the same period in 2013 as a result of higher compensation related costs of $7.2 million which are included within cost of revenue and general and administrative expenses. The decrease was substantially offset by the $6.1 million increase in revenue.
Tubular Sales
Revenue for the Tubular Sales segment increased by $17.5 million for the three months ended March 31, 2014, or 42.9%, compared to the same period in 2013 primarily due to an increase of $16.4 million in pipe sales in deepwater markets and higher fabrication revenues of $2.1 million.
Adjusted EBITDA for the Tubular Sales segment increased by $2.9 million for the three months ended March 31, 2014, or 44.2%, compared to the same period in 2013 primarily as a result of the $17.5 million increase in revenue described above. Partially offsetting this increase was an increase in cost of revenues including higher material costs of approximately $13.3 million and higher supplies expenses of $0.7 million.
Liquidity and Capital Resources
Liquidity
Our primary sources of liquidity to date have been cash flows from operations and the net proceeds we received from our IPO in 2013 as well as our credit facilities. Our primary uses of capital have been for organic growth capital expenditures and acquisitions. We continually monitor potential capital sources, including equity and debt financing, in order to meet our investment and target liquidity requirements.
Our 2014 capital expenditures are estimated at $250.0 million, of which approximately $140.0 million is for the purchase and manufacture of equipment and the remainder for the purchase or construction of facilities. Our 2014 capital expenditures budget does not include any provision for acquisitions. While we have budgeted $250.0 million for the year ending December 31, 2014, the actual amount of capital expenditures for the manufacture of equipment may fluctuate based on market conditions. During the three months ended March 31, 2014 and 2013, we invested $36.9 million and $40.5 million, respectively, in capital expenditures, which was funded from internally generated funds. We believe the remaining net proceeds from our IPO, together with cash flows from operations and additional borrowings under our credit facilities, should be sufficient to fund our capital expenditure requirements for the remainder of 2014.
At March 31, 2014, we had a cash balance of $427.9 million, of which $388.3 million was held by foreign subsidiaries in order to fund their operations. Accordingly, our foreign unremitted earnings are considered permanently reinvested and unavailable for repatriation.
We paid dividends of $11.5 million, or $0.075 per common share, during the three months ended March 31, 2014. We expect to pay a regular cash dividend at an annual rate of $0.30 per common share; however, the timing, declaration, amount of, and payment of any dividends is within the discretion of our board of directors and will depend upon many factors, including our financial condition, earnings, capital requirements of our operating subsidiaries, covenants associated with certain of our debt service obligations, legal requirements, regulatory constraints, industry practice, ability to access capital markets, and other factors deemed relevant by our board of directors. We do not have a legal obligation to pay any dividend and there can be no assurance that we will be able to do so.
25
Credit Facilities
We have two revolving credit facilities with certain financial institutions: (i) a $100.0 million revolving credit facility, including up to $20.0 million for letters of credit and up to $10.0 million in swingline loans, which matures in August 2018 (the “Five Year Facility”); and (ii) a $100.0 million revolving credit facility which matures in August 2014 (the “One Year Facility” and, together with the Five Year Facility, the “Credit Facilities”). Subject to the terms of the credit agreements, we have the ability to increase the commitments under the Credit Facilities by $150.0 million. As of March 31, 2014 and December 31, 2013, we did not have any outstanding indebtedness under the Credit Facilities; and we had $9.6 million in letters of credit outstanding as of March 31, 2014.
Borrowings under the Credit Facilities bear interest, at our option, at either a base rate or an adjusted Eurodollar rate. Base rate loans under the credit facilities bear interest at a rate equal to the higher of (a) the prime rate as published in the Wall Street Journal, (b) the Federal Funds Effective Rate plus 0.50% or (c) the adjusted Eurodollar rate plus 1.00%, plus an applicable margin ranging from 0.50% to 1.50%, subject to adjustment based on the leverage ratio. Interest is in each case payable quarterly for base-rate loans. Eurodollar loans under the Credit Facilities bear interest at an adjusted Eurodollar rate equal to the Eurodollar rate for such interest period multiplied by the statutory reserves, plus an applicable margin ranging from 1.50% to 2.50%. Interest is payable at the end of applicable interest periods for Eurodollar loans, except that if the interest period for a Eurodollar loan is longer than three months, interest is paid at the end of each three-month period. The unused portion of the Five Year Facility is subject to a commitment fee of up to 0.375%.
The credit agreements contain various covenants that, among other things, limit our ability to grant certain liens, make certain loans and investments, enter into mergers or acquisition, enter into hedging transactions, change our lines of business, prepay certain indebtedness, enter into certain affiliate transactions, incur additional indebtedness or engage in certain asset dispositions.
The credit agreements also contain financial covenants, which, among other things, require us, on a consolidated basis, to maintain: (i) a ratio of total consolidated funded debt to adjusted EBITDA (as defined in the credit agreements) of not more than 2.50 to 1.0; and (ii) a ratio of EBITDA to interest expense of not less than 3.0 to 1.0. As of March 31, 2014, we were in compliance with all financial covenants under the credit agreements.
In addition, the credit agreements contain customary events of default, including, among others, the failure to make required payments, failure to comply with certain covenants or other agreements, breach of the representations and covenants contained in the agreements, default of certain other indebtedness, certain events of bankruptcy or insolvency and the occurrence of a change in control (as defined in the credit agreements).
Tax Receivable Agreement
On August 14, 2013, in connection with the completion of our initial public offering, we entered into a tax receivable agreement (the “TRA”) with FICV and Mosing Holdings. The TRA generally provides for the payment by us to Mosing Holdings of 85% of the amount of the actual reductions, if any, in payments of U.S. federal, state and local income tax or franchise tax in periods after the IPO (which reductions we refer to as "cash savings") as a result of (i) the tax basis increases resulting from the transfer of FICV interests to us in connection with a conversion of shares of Preferred Stock into shares of our common stock and (ii) imputed interest deemed to be paid by us as a result of, and additional tax basis arising from, payments under the TRA. In addition, the TRA will provide for interest earned from the due date (without extensions) of the corresponding tax return to the date of payment specified by the TRA. We will retain the remaining 15% of cash savings, if any, in realized income tax savings. The payment obligations under the TRA are our obligations and not obligations of FICV. The term of the TRA continues until all such tax benefits have been utilized or expired, unless we exercise our right to terminate the TRA.
If we elect to terminate the TRA early, we would be required to make an immediate payment equal to the present value of the anticipated future tax benefits subject to the TRA (based upon certain assumptions and deemed events set forth in the TRA, including the assumption that it has sufficient taxable income to fully utilize such benefits and that any FICV interests that Mosing Holdings or its transferees own on the termination date are deemed to be exchanged
26
on the termination date). In addition, payments due under the TRA will be similarly accelerated following certain mergers or other changes of control.
Cash Flows from Operating, Investing and Financing Activities
Cash flows provided by (used in) our operations, investing and financing activities are summarized below (in thousands):
Three Months Ended | |||||||||
March 31, | |||||||||
2014 | 2013 | ||||||||
Operating activities | $ | 77,810 | $ | 50,664 | |||||
Investing activities | (38,051 | ) | (42,014 | ) | |||||
Financing activities | (16,207 | ) | (44,235 | ) | |||||
23,552 | (35,585 | ) | |||||||
Effect of exchange rate changes on cash activities | (601 | ) | 6,032 | ||||||
Increase (decrease) in cash and cash equivalents | $ | 22,951 | $ | (29,553 | ) |
Statements of cash flows for entities with international operations that use the local currency as the functional currency exclude the effects of the changes in foreign currency exchange rates that occur during any given year, as these are noncash changes. As a result, changes reflected in certain accounts on the consolidated statements of cash flows may not reflect the changes in corresponding accounts on the consolidated balance sheets.
Operating Activities
Cash flow from operating activities was $77.8 million for the three months ended March 31, 2014 as compared to $50.7 million in the comparable period in 2013. The increase in 2014 was due to the increase in cash flows from the net change in our working capital accounts, primarily accounts receivable and accrued expenses and other current liabilities, partially offset by the decrease in net income.
Investing Activities
Cash flow used in investing activities was $38.1 million for the three months ended March 31, 2014 as compared to $42.0 million in the comparable period in 2013 as a result of a decrease in capital expenditures in the first quarter of 2014.
Financing Activities
Cash flow used in financing activities was $16.2 million for the three months ended March 31, 2014 as compared to $44.2 million in the comparable period in 2013. The decrease in 2014 was due primarily to the fact that we had a negligible amount of debt repayments in 2014 while repayments of borrowings were $21.9 million in the first quarter of 2013.
Off-Balance Sheet Arrangements
We do not have any off-balance sheet arrangements.
Critical Accounting Policies
There were no changes to our significant accounting policies from those disclosed in our Annual Report.
27
Impact of Recent Accounting Pronouncements
Refer to Note 1 to the consolidated financial statements under Item 1 of this Quarterly Report on Form 10-Q for a discussion of accounting standards we recently adopted or will be required to adopt.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
We are exposed to certain market risks that arise from changes in foreign currency exchange rates and interest rates. A discussion of our market risk exposure is presented below.
The primary objective of the following information is to provide forward-looking quantitative and qualitative information about our potential exposure to market risks. The disclosures are not meant to be precise indicators of expected future losses or gains, but rather indicators of reasonably possible losses or gains. This forward-looking information provides indicators of how we view and manage our ongoing market risk exposures.
Foreign Currency Exchange Rates
We operate in virtually every oil and natural gas exploration and production region in the world. In some parts of the world, the currency of our primary economic environment is the U.S. dollar, and we use the U.S. dollar as our functional currency. In other parts of the world, such as Europe, Norway, Venezuela and Brazil, we conduct our business in currencies other than the U.S. dollar, and the functional currency is the applicable local currency. Assets and liabilities of entities for which the functional currency is the local currency are translated into U.S. dollars using the exchange rates in effect at the balance sheet date, resulting in translation adjustments that are reflected in accumulated other comprehensive income (loss) in the shareholders’ equity section on our consolidated balance sheets. A portion of our net assets are impacted by changes in foreign currencies in relation to the U.S. dollar.
For the three months ended March 31, 2014, on a U.S. dollar-equivalent basis, approximately16% of our revenue was represented by currencies other than the U.S. dollar. However, no single foreign currency poses a primary risk to us. A hypothetical 10% decrease in the exchange rates for each of the foreign currencies in which a portion of our revenues is denominated would result in a 0.8% decrease in our overall revenues for the three months ended March 31, 2014.
In February 2013, the Venezuelan government announced a devaluation of the Bolivar Fuerte (“Bolivar”), resulting in the exchange rate declining from 4.3 to 6.3 Bolivars to the U.S. Dollar. As a result of the devaluation, we recorded a foreign currency loss of $1.8 million during the first quarter of 2013, related to the re-measurement of the Bolivar-denominated net monetary assets of our Venezuelan operations as of the date of the devaluation.
During 2014, Venezuela enacted certain changes to its foreign exchange system such that, in addition to the official rate of 6.3 Bolivars per U.S. Dollar, there are now two other legal exchange rates (approximately 11 and 51 Bolivars, respectively, to the U. S. Dollar as of March 31, 2014) that may be obtained via different exchange rate mechanisms. During the first quarter of 2014, we continued to remeasure local currency transactions and balances at the official exchange rate of 6.3 Bolivars per U.S. dollar.
At March 31, 2014, we had approximately $5.4 million in net monetary assets denominated in Bolivars, respectively. In the event of a devaluation of the official exchange rate or if we were to determine that it is more appropriate to utilize one of the other legal exchange rates for financial reporting purposes, it would result in our recording a devaluation charge in our consolidated statement of income.
Interest Rate Risk
As of March 31, 2014, we did not have any outstanding balances under the Credit Facilities. If we borrow under the Credit Facilities in the future, we will be exposed to changes in interest rates on our floating rate borrowings under the Credit Facilities. Although we do not currently utilize interest rate derivative instruments to reduce interest rate exposure, we may do so in the future.
28
Customer Credit Risk
Financial instruments that potentially subject us to concentrations of credit risk are trade receivables. We extend credit to customers and other parties in the normal course of business. We have established various procedures to manage our credit exposure, including credit evaluations and maintaining an allowance for doubtful accounts.
We are also exposed to credit risk because our customers are concentrated in the oil and natural gas industry. This concentration of customers may impact overall exposure to credit risk, either positively or negatively, because our customers may be similarly affected by changes in economic and industry conditions, including sensitivity to commodity prices. While current energy prices are important contributors to positive cash flow for our customers, expectations about future prices and price volatility are generally more important for determining future spending levels. However, any prolonged increase or decrease in oil and natural gas prices affects the levels of exploration, development and production activity, as well as the entire health of the oil and natural gas industry, and can therefore negatively impact spending by our customers.
Item 4. Controls and Procedures
(a) | Evaluation of Disclosure Controls and Procedures. |
As required by Rule 13a-15(b) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), we have evaluated, under the supervision and with the participation of our management, including our principal executive officer and principal financial officer, the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by this Form 10-Q. Our disclosure controls and procedures are designed to provide reasonable assurance that the information required to be disclosed by us in reports that we file under the Exchange Act is accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate, to allow timely decisions regarding required disclosure and is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the SEC. Based upon the evaluation, our principal executive officer and principal financial officer have concluded that our disclosure controls and procedures were effective as of March 31, 2014 at the reasonable assurance level.
(b) | Change in Internal Control Over Financial Reporting. |
There have been no changes in our internal control over financial reporting that occurred during the quarter ended March 31, 2014, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
29
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
See Part I, Item 1, Note 15 to our unaudited consolidated financial statements entitled “Commitments and Contingencies,” which is incorporated in this item by reference.
Item 1A. Risk Factors
In addition to the other information set forth in this report, you should carefully consider the risks under the heading “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2013, filed with the SEC on March 4, 2014, which risks could materially affect our business, financial condition or future results. These risks are not the only risks we face. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition or results of operations.
Item 6. Exhibits
The Exhibit Index, which follows the signature page to this report and is incorporated by reference herein, sets forth a list of exhibits to this report.
30
SIGNATURES
Pursuant to the requirements of Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
FRANK'S INTERNATIONAL N.V. | |||
Date: May 6, 2014 | By: | /s/ Mark G. Margavio | |
Mark G. Margavio | |||
Vice President, Chief Financial Officer and Treasurer | |||
(Principal Financial Officer) |
31
EXHIBIT INDEX
3.1 | Deed of Amendment to Articles of Association of Frank's International N.V., dated August 13, 2013 (incorporated by reference to Exhibit 3.1 to the Current Report on Form 8-K (File No. 001-36053), filed on August 19, 2013). |
†10.1 | Indemnification Agreement dated February 3, 2014, by and among Frank's International N.V. and Burney J. Latiolais, Jr. (incorporated by reference to Exhibit 10.12 to the Annual Report on Form 10-K (File No. 001-36053), filed on March 4, 2014). |
†10.2 | Indemnification Agreement dated February 3, 2014, by and among Frank's International N.V. and Victor C. Szabo (incorporated by reference to Exhibit 10.13 to the Annual Report on Form 10-K (File No. 001-36053), filed on March 4, 2014). |
†10.3 | Frank's International N.V. 2013 Long-Term Incentive Plan Restricted Stock Unit Agreement (Non-Employee Director Form) (incorporated by reference to Exhibit 10.18 to the Annual Report on Form 10-K (File No. 001-36053) filed on March 4, 2014). |
†10.4 | Frank's International N.V. 2013 Long-Term Incentive Plan Restricted Stock Unit Agreement (Employee Form) (incorporated by reference to Exhibit 10.20 to the Annual Report on Form 10-K (File No. 001-36053) filed on March 4, 2014). |
*31.1 | Certification of Chief Executive Officer pursuant to Rule 13a-14 (a) under the Securities Exchange Act of 1934. |
*31.2 | Certification of Chief Financial Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934. |
**32.1 | Certification by Chief Executive Officer pursuant to 18 U.S.C. Section 1350. |
**32.2 | Certification by Chief Financial Officer pursuant to 18 U.S.C. Section 1350. |
**101.INS | XBRL Instance Document. |
**101.SCH | XBRL Taxonomy Extension Schema Document. |
**101.CAL | XBRL Taxonomy Calculation Linkbase Document. |
**101.DEF | XBRL Taxonomy Definition Linkbase Document. |
**101.LAB | XBRL Taxonomy Extension Label Linkbase Document. |
**101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document. |
† | Represents management contract or compensatory plan or arrangement. |
* | Filed herewith. |
** | Furnished herewith. |
32