Exhibit 99.1
PART I − FINANCIAL INFORMATION
Item 1. Financial Statements.
DELUXE CORPORATION
CONSOLIDATED BALANCE SHEETS
(in thousands, except share par value)
(Unaudited)
June 30, 2011 | December 31, 2010 | |||||||
ASSETS | ||||||||
Current Assets: | ||||||||
Cash and cash equivalents | $ | 17,626 | $ | 17,383 | ||||
Trade accounts receivable (net of allowances for uncollectible accounts of $4,114 and $4,130, respectively) | 65,177 | 66,471 | ||||||
Inventories and supplies | 21,359 | 21,660 | ||||||
Deferred income taxes | 8,624 | 9,390 | ||||||
Funds held for customers | 43,404 | 35,720 | ||||||
Other current assets | 26,986 | 20,613 | ||||||
Total current assets | 183,176 | 171,237 | ||||||
Long-Term Investments (including $2,375 and $2,283 of investments at fair value, respectively) | 38,288 | 37,410 | ||||||
Property, Plant, and Equipment (net of accumulated depreciation of $343,845 and $338,419, respectively) | 117,081 | 120,221 | ||||||
Assets Held for Sale | 3,937 | 4,527 | ||||||
Intangibles (net of accumulated amortization of $442,158 and $413,412, respectively) | 152,525 | 155,112 | ||||||
Goodwill | 752,289 | 725,937 | ||||||
Other Non-Current Assets | 87,680 | 94,247 | ||||||
Total assets | $ | 1,334,976 | $ | 1,308,691 | ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
Current Liabilities: | ||||||||
Accounts payable | $ | 61,822 | $ | 60,478 | ||||
Accrued liabilities | 133,478 | 144,034 | ||||||
Short-term debt | 13,000 | 7,000 | ||||||
Total current liabilities | 208,300 | 211,512 | ||||||
Long-Term Debt | 739,966 | 748,122 | ||||||
Deferred Income Taxes | 49,596 | 46,752 | ||||||
Other Non-Current Liabilities | 71,471 | 76,107 | ||||||
Commitments and Contingencies (Notes 12, 13 and 16) | ||||||||
Shareholders’ Equity: | ||||||||
Common shares $1 par value (authorized: 500,000 shares; outstanding: 2011 – 51,026; 2010 – 51,338) | 51,026 | 51,338 | ||||||
Additional paid-in capital | 57,855 | 62,915 | ||||||
Retained earnings | 204,323 | 161,957 | ||||||
Accumulated other comprehensive loss | (47,561 | ) | (50,012 | ) | ||||
Total shareholders’ equity | 265,643 | 226,198 | ||||||
Total liabilities and shareholders’ equity | $ | 1,334,976 | $ | 1,308,691 |
See Condensed Notes to Unaudited Consolidated Financial Statements
1
DELUXE CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except per share amounts)
(Unaudited)
Quarter Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Revenue | $ | 346,274 | $ | 347,996 | $ | 696,026 | $ | 683,116 | ||||||||
Cost of goods sold, including restructuring charges | 120,687 | 121,940 | 240,849 | 240,303 | ||||||||||||
Gross Profit | 225,587 | 226,056 | 455,177 | 442,813 | ||||||||||||
Selling, general and administrative expense | 157,526 | 160,685 | 318,344 | 308,730 | ||||||||||||
Net restructuring charges | 4,075 | 2,151 | 5,502 | 1,908 | ||||||||||||
Net gain on sale of facility | — | — | (110 | ) | — | |||||||||||
Operating Income | 63,986 | 63,220 | 131,441 | 132,175 | ||||||||||||
Loss on early debt extinguishment | — | — | (6,995 | ) | — | |||||||||||
Interest expense | (12,054 | ) | (11,508 | ) | (24,092 | ) | (22,043 | ) | ||||||||
Other (expense) income | (69 | ) | (1,044 | ) | 86 | (1,400 | ) | |||||||||
Income Before Income Taxes | 51,863 | 50,668 | 100,440 | 108,732 | ||||||||||||
Income tax provision | 16,390 | 17,054 | 32,411 | 41,334 | ||||||||||||
Income From Continuing Operations | 35,473 | 33,614 | 68,029 | 67,398 | ||||||||||||
Net Loss From Discontinued Operations | — | — | — | (399 | ) | |||||||||||
Net Income | $ | 35,473 | $ | 33,614 | $ | 68,029 | $ | 66,999 | ||||||||
Basic Earnings Per Share: | ||||||||||||||||
Income from continuing operations | $ | 0.69 | $ | 0.65 | $ | 1.32 | $ | 1.31 | ||||||||
Net loss from discontinued operations | — | — | — | (0.01 | ) | |||||||||||
Basic earnings per share | 0.69 | 0.65 | 1.32 | 1.30 | ||||||||||||
Diluted Earnings Per Share: | ||||||||||||||||
Income from continuing operations | $ | 0.68 | $ | 0.65 | $ | 1.31 | $ | 1.31 | ||||||||
Net loss from discontinued operations | — | — | — | (0.01 | ) | |||||||||||
Diluted earnings per share | 0.68 | 0.65 | 1.31 | 1.30 | ||||||||||||
Cash Dividends Per Share | $ | 0.25 | $ | 0.25 | $ | 0.50 | $ | 0.50 | ||||||||
Total Comprehensive Income | $ | 36,365 | $ | 32,794 | $ | 70,480 | $ | 67,892 |
See Condensed Notes to Unaudited Consolidated Financial Statements
2
DELUXE CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(Unaudited)
Six Months Ended June 30, | |||||||||
2011 | 2010 | ||||||||
Cash Flows From Operating Activities: | |||||||||
Net income | $ | 68,029 | $ | 66,999 | |||||
Adjustments to reconcile net income to net cash provided by operating activities of continuing operations: | |||||||||
Net loss from discontinued operations | — | 399 | |||||||
Depreciation | 10,584 | 10,542 | |||||||
Amortization of intangibles | 28,099 | 24,742 | |||||||
Amortization of contract acquisition costs | 8,665 | 9,803 | |||||||
Deferred income taxes | 2,345 | 6,068 | |||||||
Employee share-based compensation expense | 3,127 | 3,084 | |||||||
Loss on early debt extinguishment | 6,995 | — | |||||||
Other non-cash items, net | 6,389 | 6,188 | |||||||
Changes in assets and liabilities, net of effect of acquisitions: | |||||||||
Trade accounts receivable | (304 | ) | 3,043 | ||||||
Inventories and supplies | (144 | ) | (36 | ) | |||||
Other current assets | (4,565 | ) | (2,131 | ) | |||||
Non-current assets | 3,116 | 3,029 | |||||||
Accounts payable | 1,566 | (234 | ) | ||||||
Contract acquisition payments | (5,615 | ) | (10,689 | ) | |||||
Other accrued and non-current liabilities | (24,105 | ) | (50,268 | ) | |||||
Net cash provided by operating activities of continuing operations | 104,182 | 70,539 | |||||||
Cash Flows From Investing Activities: | |||||||||
Purchases of capital assets | (19,296 | ) | (21,066 | ) | |||||
Payments for acquisitions, net of cash acquired | (35,000 | ) | (98,621 | ) | |||||
Proceeds from life insurance policies | — | 5,782 | |||||||
Proceeds from sales of marketable securities | — | 1,970 | |||||||
Other | (1,014 | ) | (1,818 | ) | |||||
Net cash used by investing activities of continuing operations | (55,310 | ) | (113,753 | ) | |||||
Cash Flows From Financing Activities: | |||||||||
Net proceeds from short-term debt | 6,000 | 73,000 | |||||||
Payments on long-term debt, including costs of debt reacquisition | (215,030 | ) | — | ||||||
Proceeds from issuing long-term debt | 200,000 | — | |||||||
Payments for debt issue costs | (3,429 | ) | (2,324 | ) | |||||
Change in book overdrafts | (905 | ) | (939 | ) | |||||
Proceeds from issuing shares under employee plans | 6,514 | 1,600 | |||||||
Excess tax benefit from share-based employee awards | 1,313 | 471 | |||||||
Payments for common shares repurchased | (17,986 | ) | — | ||||||
Cash dividends paid to shareholders | (25,663 | ) | (25,696 | ) | |||||
Net cash (used) provided by financing activities of continuing operations | (49,186 | ) | 46,112 | ||||||
Effect Of Exchange Rate Change On Cash | 557 | (174 | ) | ||||||
Net Change In Cash And Cash Equivalents | 243 | 2,724 | |||||||
Cash And Cash Equivalents: | Beginning Of Period | 17,383 | 12,789 | ||||||
End Of Period | $ | 17,626 | $ | 15,513 |
See Condensed Notes to Unaudited Consolidated Financial Statements
3
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Note 1: Consolidated financial statements
The consolidated balance sheet as of June 30, 2011, the consolidated statements of income for the quarters and six months ended June 30, 2011 and 2010 and the consolidated statements of cash flows for the six months ended June 30, 2011 and 2010 are unaudited. The consolidated balance sheet as of December 31, 2010 was derived from audited consolidated financial statements, but does not include all disclosures required by generally accepted accounting principles (GAAP) in the United States of America. In the opinion of management, all adjustments necessary for a fair statement of the consolidated financial statements are included. Adjustments consist only of normal recurring items, except for any discussed in the notes below. Interim results are not necessarily indicative of results for a full year. The consolidated financial statements and notes are presented in accordance with instructions for Form 10-Q, and do not contain certain information included in our annual consolidated financial statements and notes. The consolidated financial statements and notes appearing in this report should be read in conjunction with the consolidated audited financial statements and related notes included in our Annual Report on Form 10-K for the year ended December 31, 2010 (the “2010 Form 10-K”).
Note 2: New accounting pronouncements
In May 2011, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2011-04, Fair Value Measurement (Topic 820): Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs. The new guidance changes some fair value measurement principles and disclosure requirements. The changes in fair value measurement principles relate primarily to financial assets and do not impact our fair value measurements at this time. Effective January 1, 2012, we will adopt the new disclosure requirements.
In June 2011, the FASB issued ASU No. 2011-05, Presentation of Comprehensive Income. This standard eliminates the current option to report other comprehensive income and its components in the statement of shareholders’ equity. The standard also requires that the components of other comprehensive income be presented in interim financial statements. Currently, only the total of comprehensive income is required to be presented in interim reports. The new standard is effective for us on January 1, 2012.
Note 3: Supplemental balance sheet information
Inventories and supplies – Inventories and supplies were comprised of the following:
(in thousands) | June 30, 2011 | December 31, 2010 | ||||||
Raw materials | $ | 5,058 | $ | 4,879 | ||||
Semi-finished goods | 8,383 | 8,393 | ||||||
Finished goods | 4,867 | 5,083 | ||||||
Supplies, primarily production | 3,051 | 3,305 | ||||||
Inventories and supplies | $ | 21,359 | $ | 21,660 |
4
Marketable securities – Available-for-sale marketable securities included within funds held for customers and other current assets were comprised of the following:
June 30, 2011 | ||||||||||||||||
(in thousands) | Cost | Gross unrealized gains | Gross unrealized losses | Fair value | ||||||||||||
Corporate investments: | ||||||||||||||||
Money market securities | $ | 2,110 | $ | — | $ | — | $ | 2,110 | ||||||||
Funds held for customers:(1) | ||||||||||||||||
Money market securities | 5,277 | — | — | 5,277 | ||||||||||||
Canadian and provincial government securities | 5,403 | 37 | — | 5,440 | ||||||||||||
Marketable securities – funds held for customers | 10,680 | 37 | — | 10,717 | ||||||||||||
Total marketable securities | $ | 12,790 | $ | 37 | $ | — | $ | 12,827 |
(1) Funds held for customers, as reported on the consolidated balance sheet as of June 30, 2011, also included cash and cash equivalents of $32,687.
December 31, 2010 | ||||||||||||||||
(in thousands) | Cost | Gross unrealized gains | Gross unrealized losses | Fair value | ||||||||||||
Corporate investments: | ||||||||||||||||
Money market securities | $ | 2,029 | $ | — | $ | — | $ | 2,029 | ||||||||
Funds held for customers:(1) | ||||||||||||||||
Money market securities | 5,078 | — | — | 5,078 | ||||||||||||
Canadian and provincial government securities | 5,148 | 23 | — | 5,171 | ||||||||||||
Marketable securities – funds held for customers | 10,226 | 23 | — | 10,249 | ||||||||||||
Total marketable securities | $ | 12,255 | $ | 23 | $ | — | $ | 12,278 |
(1) Funds held for customers, as reported on the consolidated balance sheet as of December 31, 2010, also included cash and cash equivalents of $25,471.
Expected maturities of available-for-sale securities as of June 30, 2011 were as follows:
(in thousands) | Fair value | |||
Due in one year or less | $ | 7,388 | ||
Due in one to three years | 859 | |||
Due in three to five years | 2,166 | |||
Due after five years | 2,414 | |||
Total marketable securities | $ | 12,827 |
Further information regarding the fair value of marketable securities can be found in Note 8: Fair value measurements.
5
Intangibles – Intangibles were comprised of the following:
June 30, 2011 | December 31, 2010 | |||||||||||||||||||||||
(in thousands) | Gross carrying amount | Accumulated amortization | Net carrying amount | Gross carrying amount | Accumulated amortization | Net carrying amount | ||||||||||||||||||
Indefinite-lived: | ||||||||||||||||||||||||
Trade name | $ | 19,100 | $ | — | $ | 19,100 | $ | 19,100 | $ | — | $ | 19,100 | ||||||||||||
Amortizable intangibles: | ||||||||||||||||||||||||
Internal-use software | 391,325 | (330,382 | ) | 60,943 | 378,269 | (314,267 | ) | 64,002 | ||||||||||||||||
Customer lists/relationships | 82,138 | (53,072 | ) | 29,066 | 72,292 | (43,660 | ) | 28,632 | ||||||||||||||||
Distributor contracts | 30,900 | (27,297 | ) | 3,603 | 30,900 | (26,396 | ) | 4,504 | ||||||||||||||||
Trade names | 61,561 | (23,820 | ) | 37,741 | 59,361 | (22,009 | ) | 37,352 | ||||||||||||||||
Other | 9,659 | (7,587 | ) | 2,072 | 8,602 | (7,080 | ) | 1,522 | ||||||||||||||||
Amortizable intangibles | 575,583 | (442,158 | ) | 133,425 | 549,424 | (413,412 | ) | 136,012 | ||||||||||||||||
Intangibles | $ | 594,683 | $ | (442,158 | ) | $ | 152,525 | $ | 568,524 | $ | (413,412 | ) | $ | 155,112 |
Total amortization of intangibles was $13.5 million for the quarter ended June 30, 2011 and $14.3 million for the quarter ended June 30, 2010. Amortization of intangibles was $28.1 million for the six months ended June 30, 2011 and $24.7 million for the six months ended June 30, 2010. Based on the intangibles in service as of June 30, 2011, estimated future amortization expense is as follows:
(in thousands) | ||||
Remainder of 2011 | $ | 20,416 | ||
2012 | 28,420 | |||
2013 | 18,198 | |||
2014 | 8,731 | |||
2015 | 5,479 |
Goodwill – Changes in goodwill during the six months ended June 30, 2011 were as follows:
(in thousands) | Small Business Services | Financial Services | Direct Checks | Total | ||||||||||||
Balance, December 31, 2010: | ||||||||||||||||
Goodwill | $ | 596,534 | $ | 897 | $ | 148,506 | $ | 745,937 | ||||||||
Accumulated impairment charges | (20,000 | ) | — | — | (20,000 | ) | ||||||||||
576,534 | 897 | 148,506 | 725,937 | |||||||||||||
Acquisition of Banker’s Dashboard, LLC (see Note 5) | — | 26,281 | — | 26,281 | ||||||||||||
Currency translation adjustment | 71 | — | — | 71 | ||||||||||||
Balance, June 30, 2011: | ||||||||||||||||
Goodwill | 596,605 | 27,178 | 148,506 | 772,289 | ||||||||||||
Accumulated impairment charges | (20,000 | ) | — | — | (20,000 | ) | ||||||||||
$ | 576,605 | $ | 27,178 | $ | 148,506 | $ | 752,289 |
6
Other non-current assets – Other non-current assets were comprised of the following:
(in thousands) | June 30, 2011 | December 31, 2010 | ||||||
Contract acquisition costs | $ | 50,411 | $ | 57,476 | ||||
Deferred advertising costs | 14,859 | 15,832 | ||||||
Other | 22,410 | 20,939 | ||||||
Other non-current assets | $ | 87,680 | $ | 94,247 |
See Note 16 for a discussion of market risks related to contract acquisition costs. Changes in contract acquisition costs during the first six months of 2011 and 2010 were as follows:
Six Months Ended June 30, | ||||||||
(in thousands) | 2011 | 2010 | ||||||
Balance, beginning of year | $ | 57,476 | $ | 45,701 | ||||
Additions(1) | 1,770 | 21,728 | ||||||
Amortization | (8,665 | ) | (9,803 | ) | ||||
Write-off | — | (143 | ) | |||||
Other | (170 | ) | — | |||||
Balance, end of period | $ | 50,411 | $ | 57,483 |
(1) Contract acquisition costs are accrued upon contract execution. Cash payments made for contract acquisition costs were $5,615 for the six months ended June 30, 2011 and $10,689 for the six months ended June 30, 2010
Accrued liabilities – Accrued liabilities were comprised of the following:
(in thousands) | June 30, 2011 | December 31, 2010 | ||||||
Funds held for customers | $ | 43,067 | $ | 35,475 | ||||
Customer rebates | 19,885 | 19,201 | ||||||
Employee profit sharing/cash bonus and pension | 16,039 | 34,109 | ||||||
Wages, including vacation | 8,911 | 5,898 | ||||||
Interest | 8,740 | 5,227 | ||||||
Contract acquisition costs due within one year | 4,905 | 8,550 | ||||||
Restructuring due within one year (see Note 9) | 4,825 | 6,435 | ||||||
Other | 27,106 | 29,139 | ||||||
Accrued liabilities | $ | 133,478 | $ | 144,034 |
7
Note 4: Earnings per share
The following table reflects the calculation of basic and diluted earnings per share from continuing operations. During each period, certain options, as noted below, were excluded from the calculation of diluted earnings per share because their effect would have been antidilutive.
Quarter Ended June 30, | Six Months Ended June 30, | |||||||||||||||
(in thousands, except per share amounts) | 2011 | 2010 | 2011 | 2010 | ||||||||||||
Earnings per share – basic: | ||||||||||||||||
Income from continuing operations | $ | 35,473 | $ | 33,614 | $ | 68,029 | $ | 67,398 | ||||||||
Income allocated to participating securities | (211 | ) | (173 | ) | (325 | ) | (360 | ) | ||||||||
Income available to common shareholders | $ | 35,262 | $ | 33,441 | $ | 67,704 | $ | 67,038 | ||||||||
Weighted-average shares outstanding | 51,175 | 51,163 | 51,221 | 51,100 | ||||||||||||
Earnings per share – basic | $ | 0.69 | $ | 0.65 | $ | 1.32 | $ | 1.31 | ||||||||
Earnings per share – diluted: | ||||||||||||||||
Income from continuing operations | $ | 35,473 | $ | 33,614 | $ | 68,029 | $ | 67,398 | ||||||||
Income allocated to participating securities | (98 | ) | (173 | ) | (160 | ) | (360 | ) | ||||||||
Re-measurement of share-based awards classified as liabilities | (23 | ) | (4 | ) | 13 | 51 | ||||||||||
Income available to common shareholders | $ | 35,352 | $ | 33,437 | $ | 67,882 | $ | 67,089 | ||||||||
Weighted-average shares outstanding | 51,175 | 51,163 | 51,221 | 51,100 | ||||||||||||
Dilutive impact of potential common shares | 513 | 222 | 489 | 200 | ||||||||||||
Weighted-average shares and potential dilutive shares outstanding | 51,688 | 51,385 | 51,710 | 51,300 | ||||||||||||
Earnings per share – diluted | $ | 0.68 | $ | 0.65 | $ | 1.31 | $ | 1.31 | ||||||||
Antidilutive options excluded from calculation | 1,449 | 2,343 | 1,449 | 2,343 |
Earnings per share amounts for continuing operations, discontinued operations and net income, as presented on the consolidated statements of income, are calculated individually and may not sum due to rounding differences.
Note 5: Acquisition
During April 2011, we acquired substantially all of the assets of Banker’s Dashboard, LLC, for $39.7 million, comprised of $35.0 million of cash and $4.7 million for shares of our common stock plus related dividend equivalent payments. We funded the cash portion of the purchase price with cash on hand and a draw on our credit facility. The common stock amount represents the fair value of 193,498 shares that we will issue to the previous owners of Banker’s Dashboard at a future date, and which has been recorded as a component of additional paid-in capital in the consolidated balance sheet. The shares will be issued four years after the closing of the acquisition. The shares could potentially be issued two years after the closing of the transaction, depending on the retention of certain Banker’s Dashboard employees. Banker’s Dashboard is a provider of online financial management tools that provide banks with daily access to their financial position and general ledger information. The allocation of the purchase price based upon the estimated fair value of the assets acquired and liabilities assumed resulted in tax deductible goodwill of $26.3 million. We believe this acquisition resulted in goodwill as it extends the range of products and services we offer to our financial institution clients. Transaction costs related to this acquisition were expensed as incurred and were not significant to our consolidated statements of income for the quarter or six months ended June 30, 2011. The results of operations of this business from its acquisition date are included in our Financial Services segment.
Acquired intangible assets consisted primarily of a customer list valued at $9.3 million with a useful life of nine years and a trade name valued at $2.2 million with a useful life of eight years. The customer list is being amortized using an accelerated method and the trade name is being amortized using the straight-line method. Further information regarding the calculation of the estimated fair values of these assets can be found in Note 8.
8
Note 6: Assets held for sale and discontinued operations
Assets held for sale as of June 30, 2011 consisted of our facility located in Thorofare, New Jersey, which was closed in April 2009. Assets held for sale as of December 31, 2010 also included our facility located in Greensboro, North Carolina, which was closed in July 2009. Both facilities previously housed manufacturing operations, while the Thorofare location also housed a customer call center. The Greensboro facility was sold in January 2011 for net cash proceeds of $0.7 million, realizing a pre-tax gain of $0.1 million. We are actively marketing the Thorofare property and expect its selling price to exceed its carrying value.
Net loss from discontinued operations for the six months ended June 30, 2010 related to the finalization of purchase consideration related to a previously divested business.
Note 7: Derivative financial instruments
We have entered into interest rate swaps to hedge against changes in the fair value of a portion of our long-term debt. We entered into these swaps, which we designated as fair value hedges, to achieve a targeted mix of fixed and variable rate debt, where we receive a fixed rate and pay a variable rate based on the London Interbank Offered Rate (LIBOR). Changes in the fair value of the interest rate swaps and the related long-term debt are included in interest expense in the consolidated statements of income. When the change in the fair value of the interest rate swaps and the hedged debt are not equal (i.e., hedge ineffectiveness), the difference in the changes in fair value affects the reported amount of interest expense in our consolidated statements of income. Information regarding hedge ineffectiveness in each period is presented in Note 8. The fair value of the interest rate swaps is included in other non-current assets on the consolidated balance sheet. Information regarding the interest rate swaps as of June 30, 2011 is as follows:
(in thousands) | Notional amount | Fair value of interest rate swaps | Increase in debt due to fair value adjustment | |||||||||
Fair value hedge related to long-term debt due in 2012 | $ | 84,847 | $ | 2,043 | $ | 1,383 | ||||||
Fair value hedge related to long-term debt due in 2014 | 198,000 | 591 | 499 | |||||||||
Total fair value hedges | $ | 282,847 | $ | 2,634 | $ | 1,882 |
Information regarding the interest rate swaps as of December 31, 2010 is as follows:
(in thousands) | Notional amount | Fair value of interest rate swaps | Increase in debt due to fair value adjustment | |||||||||
Fair value hedge related to long-term debt due in 2012 | $ | 210,000 | $ | 5,456 | $ | 4,879 | ||||||
Fair value hedge related to long-term debt due in 2014 | — | — | — | |||||||||
Total fair value hedges | $ | 210,000 | $ | 5,456 | $ | 4,879 |
During the first quarter of 2011, we retired $195.5 million of our ten-year bonds due in 2012 (see Note 12). In conjunction with this debt retirement, a portion of the interest rate swaps was settled and we received cash payments of $2.5 million. We classify the cash flows from derivative instruments that have been designated as fair value or cash flow hedges in the same category as the cash flows from the items being hedged. As such, the $2.5 million cash received upon settlement of a portion of the interest rate swaps is included in net cash provided by operating activities of continuing operations on the consolidated statement of cash flows for the six months ended June 30, 2011. Interest rate swaps remaining after the settlement were redesignated as fair value hedges during March 2011.
9
In conjunction with the debt retirement during the quarter ended March 31, 2011, we recognized $3.1 million of the fair value adjustment to the hedged debt, decreasing the loss on early debt extinguishment. The $1.4 million remaining fair value adjustment to the hedged debt as of the date hedge accounting was discontinued is being recorded as a decrease to interest expense over the term of the remaining debt.
See Note 8 for further information regarding the fair value of these instruments.
Note 8: Fair value measurements
2011 acquisition – During April 2011, we acquired substantially all of the assets of Banker’s Dashboard, LLC. With the exception of goodwill and deferred income taxes, we were required to measure the fair value of the net identifiable tangible and intangible assets and liabilities acquired. The identifiable net assets acquired (excluding goodwill) were comprised primarily of a customer list and a trade name. The fair value of the customer list was estimated using the multi-period excess earnings method with an estimated annual customer retention rate based on historical data. The calculated fair value of the customer list was $9.3 million, which is being amortized over nine years using an accelerated method. The fair value of the trade name was estimated using a relief from royalty method, which calculates the cost savings associated with owning rather than licensing the trade names. An assumed royalty rate was applied to forecasted revenue and the resulting cash flows were discounted. The assumed royalty rate was based on market data and an analysis of the expected margins for Banker’s Dashboard’s operations. The calculated fair value of the trade name was $2.2 million, which is being amortized on the straight-line basis over eight years.
In addition to the cash consideration paid for the assets of Banker’s Dashboard, we will also be issuing 193,498 shares of our common stock at a later date. The fair value of this consideration was determined as the fair value of our common stock on the date of the acquisition, discounted to reflect the restrictions which prohibit the trade or transfer of the stock until the date of issuance. The estimated fair value of the stock consideration was $4.3 million, which is reflected in additional paid-in capital on the consolidated balance sheet as of June 30, 2011.
Recurring fair value measurements – We held an investment in a Canadian money market fund of $2.1 million as of June 30, 2011 and $2.0 million as of December 31, 2010. This investment is included in other current assets on the consolidated balance sheets. The money market fund is not traded in an active market and its fair value is determined by obtaining quoted prices in active markets for the underlying securities held by the fund. Because of the short-term nature of the underlying investments, the cost of these securities approximates their fair value. The cost of securities sold is determined using the average cost method. No gains or losses on sales of these marketable securities were realized during the quarters or six months ended June 30, 2011 and 2010.
Funds held for customers included available-for-sale marketable securities of $10.7 million as of June 30, 2011 and $10.2 million as of December 31, 2010. A portion of these assets represents an investment in a Canadian money market fund. The remainder of the assets relates to a mutual fund investment which invests in Canadian and provincial government securities. These funds are not traded in active markets and their fair values are determined by obtaining quoted prices in active markets for the underlying securities held by the funds. Unrealized gains and losses on these investments, net of tax, are included in other comprehensive loss on the consolidated balance sheets. Realized gains and losses are included in revenue on the consolidated statements of income and were not significant for the quarters or six months ended June 30, 2011 and 2010. The cost of securities sold is determined using the average cost method.
We have elected to account for a long-term investment in domestic mutual funds under the fair value option for financial assets and financial liabilities. The fair value option provides companies an irrevocable option to measure many financial assets and liabilities at fair value with changes in fair value recognized in earnings. The fair value of the investment is included in long-term investments on the consolidated balance sheets and was $2.4 million as of June 30, 2011 and $2.3 million as of December 31, 2010. Long-term investments also include cash surrender values of insurance contracts. Realized and unrealized gains and losses, as well as dividends earned by the mutual fund investment, are included in selling, general and administrative (SG&A) expense in the consolidated statements of income. This investment corresponds to a liability under an officers’ deferred compensation plan which is not available to new participants and is fully funded by the investment in mutual funds. The liability under the plan equals the fair value of the investment in mutual funds. Thus, as the value of the investment changes, the value of the liability changes accordingly. As changes in the liability are reflected within SG&A expense in the consolidated statements of income, the fair value option of accounting for the investment in mutual funds allows us to net changes in the investment and the related liability in the statements of income. The cost of securities sold is determined using the average cost method. We recognized a net unrealized gain on the investment in mutual funds of $0.1 million during the quarter ended June 30, 2011 and $0.2 million during the six months ended June 30, 2011. Net unrealized gains recognized during the quarter and six months ended June 30, 2010 and realized gains recognized during the quarters and six months ended June 30, 2011 and 2010 were not significant.
10
The fair value of interest rate swaps (see Note 7) is determined at each reporting date by means of a pricing model utilizing readily observable market interest rates. The change in fair value is determined as the change in the present value of estimated future cash flows discounted using the LIBOR rate. Changes in the fair value of the interest rate swaps, as well as changes in the fair value of the hedged debt, are included in interest expense in the consolidated statements of income and were as follows:
Quarter Ended June 30, | Six Months Ended June 30, | |||||||||||||||
(in thousands) | 2011 | 2010 | 2011 | 2010 | ||||||||||||
Gain (loss) from derivatives | $ | 771 | $ | 2,507 | $ | (274 | ) | $ | 4,969 | |||||||
Loss from change in fair value of hedged debt | (928 | ) | (2,355 | ) | (323 | ) | (4,643 | ) | ||||||||
Net (increase) decrease in interest expense | $ | (157 | ) | $ | 152 | $ | (597 | ) | $ | 326 |
Information regarding recurring fair value measurements completed during each period was as follows:
Fair value measurements using | ||||||||||||||||
(in thousands) | Fair value as of June 30, 2011 | Quoted prices in active markets for identical assets (Level 1) | Significant other observable inputs (Level 2) | Significant unobservable inputs (Level 3) | ||||||||||||
Marketable securities – funds held for customers | $ | 10,717 | $ | — | $ | 10,717 | $ | — | ||||||||
Marketable securities – corporate investments | 2,110 | — | 2,110 | — | ||||||||||||
Long-term investment in mutual funds | 2,375 | 2,375 | — | — | ||||||||||||
Derivative assets | 2,634 | — | 2,634 | — |
Fair value measurements using | ||||||||||||||||
(in thousands) | Fair value as of December 31, 2010 | Quoted prices in active markets for identical assets (Level 1) | Significant other observable inputs (Level 2) | Significant unobservable inputs (Level 3) | ||||||||||||
Marketable securities – funds held for customers | $ | 10,249 | $ | — | $ | 10,249 | $ | — | ||||||||
Marketable securities – corporate investments | 2,029 | — | 2,029 | — | ||||||||||||
Long-term investment in mutual funds | 2,283 | 2,283 | — | — | ||||||||||||
Derivative assets | 5,456 | — | 5,456 | — |
Fair value measurements of other financial instruments – The following methods and assumptions were used to estimate the fair value of each class of financial instrument for which it is practicable to estimate fair value.
Cash and cash equivalents, cash and cash equivalents included within funds held for customers, and short-term debt – The carrying amounts reported in the consolidated balance sheets approximate fair value because of the short-term nature of these items.
Long-term debt – The fair value of long-term debt is based on quoted prices for identical liabilities when traded as assets in an active market (Level 1 fair value measurement), with the exception of the debt issued in March 2011 which is not currently traded in an active market. The fair value of this debt is determined at each reporting date by means of a pricing model utilizing readily observable market interest rates (Level 2 fair value measurement). The fair value is estimated as the present value of estimated future cash flows discounted using the LIBOR rate. The fair value of long-term debt included in the table below does not reflect the impact of hedging activity. The carrying amount of long-term debt includes the change in fair value of hedged long-term debt.
11
The estimated fair values of these financial instruments were as follows:
June 30, 2011 | December 31, 2010 | |||||||||||||||
(in thousands) | Carrying amount | Fair value | Carrying amount | Fair value | ||||||||||||
Cash and cash equivalents | $ | 17,626 | $ | 17,626 | $ | 17,383 | $ | 17,383 | ||||||||
Cash and cash equivalents – funds held for customers | 32,687 | 32,687 | 25,471 | 25,471 | ||||||||||||
Short-term debt | 13,000 | 13,000 | 7,000 | 7,000 | ||||||||||||
Long-term debt | 739,966 | 748,849 | 748,122 | 751,978 |
Note 9: Restructuring charges
Net restructuring charges for each period consisted of the following components:
Quarter Ended June 30, | Six Months Ended June 30, | |||||||||||||||
(in thousands) | 2011 | 2010 | 2011 | 2010 | ||||||||||||
Severance accruals | $ | 2,027 | $ | 2,526 | $ | 2,823 | $ | 3,207 | ||||||||
Severance reversals | (171 | ) | (732 | ) | (909 | ) | (1,552 | ) | ||||||||
Operating lease obligations | — | — | — | 415 | ||||||||||||
Operating lease reversals | — | (308 | ) | — | (308 | ) | ||||||||||
Net restructuring accruals | 1,856 | 1,486 | 1,914 | 1,762 | ||||||||||||
Other costs | 2,748 | 607 | 4,164 | 709 | ||||||||||||
Net restructuring charges | $ | 4,604 | $ | 2,093 | $ | 6,078 | $ | 2,471 |
2011 restructuring charges – During the quarter and six months ended June 30, 2011, the net restructuring accruals included severance charges related to employee reductions across functional areas as we continue to reduce costs. The restructuring accruals included severance benefits for approximately 70 employees for the quarter ended June 30, 2011 and severance benefits for approximately 90 employees for the six months ended June 30, 2011. These charges were reduced by the reversal of restructuring accruals recorded primarily in 2010 as fewer employees received severance benefits than originally estimated. Other restructuring costs, which were expensed as incurred, included items such as employee and equipment moves, training and travel related to our restructuring activities. The net restructuring charges for the quarter ended June 30, 2011 were reflected as net restructuring charges of $0.5 million within cost of goods sold and net restructuring charges of $4.1 million within operating expenses in the consolidated statement of income. For the six months ended June 30, 2010, the net restructuring charges were reflected as net restructuring charges of $0.6 million within cost of goods sold and net restructuring charges of $5.5 million within operating expenses in the consolidated statement of income.
2010 restructuring charges – During the quarter and six months ended June 30, 2010, the net restructuring accruals included severance charges related to employee reductions primarily resulting from the acquisition of Custom Direct in April 2010, as well as employee reductions in various functional areas as we continue our cost reduction initiatives. The restructuring accruals included severance benefits for approximately 45 employees for the quarter ended June 30, 2010 and severance benefits for approximately 75 employees for the six months ended June 30, 2010. These charges were reduced by the reversal of restructuring accruals as fewer employees received severance benefits than originally estimated. Other restructuring costs, which were expensed as incurred, included items such as equipment moves, training and travel related to our restructuring activities. The net restructuring charges for the quarter ended June 30, 2010 were reflected as net restructuring reversals of $0.1 million within cost of goods sold and net restructuring charges of $2.2 million within operating expenses in the consolidated statement of income. For the six months ended June 30, 2010, the net restructuring charges were reflected as net restructuring charges of $0.6 million within cost of goods sold and net restructuring charges of $1.9 million within operating expenses in the consolidated statement of income.
12
Restructuring accruals of $5.0 million as of June 30, 2011 are reflected in the consolidated balance sheet as accrued liabilities of $4.8 million and other non-current liabilities of $0.2 million. Restructuring accruals of $6.8 million as of December 31, 2010 are reflected in the consolidated balance sheet as accrued liabilities of $6.4 million and other non-current liabilities of $0.4 million. The majority of the employee reductions are expected to be completed by the end of 2011. We expect most of the related severance payments to be fully paid by mid-2012, utilizing cash from operations. The remaining payments due under operating lease obligations will be paid through May 2013. As of June 30, 2011, approximately 220 employees had not yet started to receive severance benefits. Further information regarding our restructuring accruals can be found under the caption “Note 8: Restructuring charges” in the Notes to Consolidated Financial Statements appearing in the 2010 Form 10-K.
As of June 30, 2011, our restructuring accruals, by company initiative, were as follows:
(in thousands) | 2008 initiatives | 2009 initiatives | 2010 initiatives | 2011 initiatives | Total | |||||||||||||||
Balance, December 31, 2010 | $ | 117 | $ | 652 | $ | 6,029 | $ | — | $ | 6,798 | ||||||||||
Restructuring charges | — | — | 74 | 2,749 | 2,823 | |||||||||||||||
Restructuring reversals | (11 | ) | (55 | ) | (837 | ) | (6 | ) | (909 | ) | ||||||||||
Payments, primarily severance | (76 | ) | (335 | ) | (2,700 | ) | (597 | ) | (3,708 | ) | ||||||||||
Balance, June 30, 2011 | $ | 30 | $ | 262 | $ | 2,566 | $ | 2,146 | $ | 5,004 | ||||||||||
Cumulative amounts: | ||||||||||||||||||||
Restructuring charges | $ | 27,545 | $ | 11,015 | $ | 9,714 | $ | 2,749 | $ | 51,023 | ||||||||||
Restructuring reversals | (5,881 | ) | (1,668 | ) | (1,101 | ) | (6 | ) | (8,656 | ) | ||||||||||
Payments, primarily severance | (21,634 | ) | (9,085 | ) | (6,047 | ) | (597 | ) | (37,363 | ) | ||||||||||
Balance, June 30, 2011 | $ | 30 | $ | 262 | $ | 2,566 | $ | 2,146 | $ | 5,004 |
As of June 30, 2011, the components of our restructuring accruals, by segment, were as follows:
Employee severance benefits | Operating lease obligations | |||||||||||||||||||||||||||
(in thousands) | Small Business Services | Financial Services | Direct Checks | Corporate | Small Business Services | Direct Checks | Total | |||||||||||||||||||||
Balance, December 31, 2010 | $ | 1,248 | $ | 1,954 | $ | 252 | $ | 2,616 | $ | 236 | $ | 492 | $ | 6,798 | ||||||||||||||
Restructuring charges | 366 | 1,205 | 79 | 1,173 | — | — | 2,823 | |||||||||||||||||||||
Restructuring reversals | (579 | ) | (164 | ) | (14 | ) | (152 | ) | — | — | (909 | ) | ||||||||||||||||
Inter-segment transfer | 16 | 234 | 2 | (252 | ) | — | — | — | ||||||||||||||||||||
Payments | (647 | ) | (1,047 | ) | (184 | ) | (1,627 | ) | (101 | ) | (102 | ) | (3,708 | ) | ||||||||||||||
Balance, June 30, 2011 | $ | 404 | $ | 2,182 | $ | 135 | $ | 1,758 | $ | 135 | $ | 390 | $ | 5,004 | ||||||||||||||
Cumulative amounts(1): | ||||||||||||||||||||||||||||
Restructuring charges | $ | 14,376 | $ | 7,906 | $ | 2,898 | $ | 23,524 | $ | 1,810 | $ | 509 | $ | 51,023 | ||||||||||||||
Restructuring reversals | (2,346 | ) | (998 | ) | (139 | ) | (4,780 | ) | (393 | ) | — | (8,656 | ) | |||||||||||||||
Inter-segment transfer | 805 | 619 | 63 | (1,487 | ) | — | — | — | ||||||||||||||||||||
Payments | (12,431 | ) | (5,345 | ) | (2,687 | ) | (15,499 | ) | (1,282 | ) | (119 | ) | (37,363 | ) | ||||||||||||||
Balance, June 30, 2011 | $ | 404 | $ | 2,182 | $ | 135 | $ | 1,758 | $ | 135 | $ | 390 | $ | 5,004 |
(1) Includes accruals related to our cost reduction initiatives for 2008 through 2011.
13
Note 10: Pension and other postretirement benefits
We have historically provided certain health care benefits for a large number of retired U.S. employees. In addition to our retiree health care plan, we also have a supplemental executive retirement plan in the United States. Further information regarding our postretirement benefit plans can be found under the caption “Note 12: Pension and other postretirement benefits” in the Notes to Consolidated Financial Statements appearing in the 2010 Form 10-K. See Note 16 for discussion of the risks associated with the plan assets of our postretirement benefit plan.
Pension and postretirement benefit expense for the quarters ended June 30, 2011 and 2010 consisted of the following components:
Postretirement benefit plan | Pension plan | |||||||||||||||
(in thousands) | 2011 | 2010 | 2011 | 2010 | ||||||||||||
Interest cost | $ | 1,667 | $ | 1,820 | $ | 41 | $ | 45 | ||||||||
Expected return on plan assets | (1,963 | ) | (1,806 | ) | — | — | ||||||||||
Amortization of prior service credit | (936 | ) | (936 | ) | — | — | ||||||||||
Amortization of net actuarial losses | 1,354 | 1,352 | — | — | ||||||||||||
Total periodic benefit expense | $ | 122 | $ | 430 | $ | 41 | $ | 45 |
Pension and postretirement benefit expense for the six months ended June 30, 2011 and 2010 consisted of the following components:
Postretirement benefit plan | Pension plan | |||||||||||||||
(in thousands) | 2011 | 2010 | 2011 | 2010 | ||||||||||||
Interest cost | $ | 3,334 | $ | 3,641 | $ | 82 | $ | 90 | ||||||||
Expected return on plan assets | (3,926 | ) | (3,613 | ) | — | — | ||||||||||
Amortization of prior service credit | (1,871 | ) | (1,871 | ) | — | — | ||||||||||
Amortization of net actuarial losses | 2,708 | 2,703 | — | — | ||||||||||||
Total periodic benefit expense | $ | 245 | $ | 860 | $ | 82 | $ | 90 |
Note 11: Income tax provision
Our effective tax rate for the six months ended June 30, 2011 was 32.3%, compared to our 2010 annual effective tax rate of 35.0%. The 2011 effective tax rate was favorably impacted 1.0 point by actions taken to restore a portion of the deferred tax asset attributable to the receipt of Medicare Part D subsidies after 2012. Our 2011 tax rate also included discrete items, including a reduction in the valuation allowance related to foreign operating loss carryforwards, which decreased our effective tax rate by 1.1 points.
Our 2010 effective tax rate included a $4.1 million charge resulting from the Health Care and Education Reconciliation Act of 2010, which was signed into law in March 2010 and requires that certain tax deductions after 2012 be reduced by the amount of the Medicare Part D subsidy payments. Prior to this law change, the subsidy was to be disregarded in all future years when computing tax deductions. This resulted in a reduction in the deferred tax asset associated with our postretirement benefit plan and increased our 2010 effective tax rate 1.7 points. Our 2010 effective tax rate also included favorable adjustments related to accruals for uncertain tax positions, which lowered our effective tax rate 1.3 percentage points.
14
Note 12: Debt
Total debt outstanding was comprised of the following:
(in thousands) | June 30, 2011 | December 31, 2010 | ||||||
5.0% senior, unsecured notes due December 15, 2012, net of discount, including cumulative change in fair value of hedged debt: 2011 - $1,383 increase; 2010 - $4,879 increase | $ | 86,152 | $ | 284,843 | ||||
5.125% senior, unsecured notes due October 1, 2014, net of discount, including cumulative change in fair value of hedged debt: 2011 - $499 increase | 253,814 | 263,279 | ||||||
7.375% senior notes due June 1, 2015 | 200,000 | 200,000 | ||||||
7.0% senior notes due March 15, 2019 | 200,000 | — | ||||||
Long-term portion of debt | 739,966 | 748,122 | ||||||
Amounts drawn on credit facility | 13,000 | 7,000 | ||||||
Total debt | $ | 752,966 | $ | 755,122 |
Discounts from par value are being amortized ratably as increases to interest expense over the term of the related debt.
All of our notes, with the exception of those due in 2012, include covenants that place restrictions on the issuance of additional debt and limitations on certain liens. The notes due in 2019 and 2015 also include limitations on our ability to issue redeemable stock and preferred stock, make loans and investments, and consolidate, merge or sell all or substantially all of our assets.
In March 2011, we issued $200.0 million of 7.0% senior notes maturing on March 15, 2019. The notes were issued via a private placement under Rule 144A of the Securities Act of 1933. We anticipate registering the notes with the Securities and Exchange Commission (SEC) via a registration statement within 340 days of March 15, 2011. Interest payments are due each March and September. The notes are fully and unconditionally guaranteed by certain of our subsidiaries and place a limitation on restricted payments, including share repurchases and increases in dividend levels. The limitation on restricted payments does not apply if the notes are upgraded to an investment-grade credit rating. At any time prior to March 15, 2014, we may on any one or more occasions redeem up to 35% of the original principal amount of the notes with the proceeds of one or more equity offerings at a redemption price of 107% of the principal amount of the notes, together with accrued and unpaid interest. At any time prior to March 15, 2015, we may also redeem some or all of the notes at a price equal to 100% of the principal amount plus accrued and unpaid interest and a make-whole premium. At any time on or after March 15, 2015, we may redeem some or all of the notes at prices ranging from 100% to 103.5% of the principal amount. If at any time we sell certain of our assets or experience specific types of changes in control, we must offer to purchase the notes at 101% of the principal amount. Proceeds from the offering, net of offering costs, were $196.6 million. These proceeds were used to retire a portion of our senior, unsecured notes due in 2012. The fair value of the notes issued in March 2011 was $202.6 million as of June 30, 2011, based on a pricing model utilizing readily observable market interest rates.
In May 2007, we issued $200.0 million of 7.375% senior notes maturing on June 1, 2015. The notes were issued via a private placement under Rule 144A of the Securities Act of 1933. These notes were subsequently registered with the SEC via a registration statement which became effective on June 29, 2007. Interest payments are due each June and December. The notes place a limitation on restricted payments, including share repurchases and increases in dividend levels. This limitation does not apply if the notes are upgraded to an investment-grade credit rating. Principal redemptions may be made at our election at any time at redemption prices ranging from 100% to 103.688% of the principal amount. If we sell certain of our assets or experience specific types of changes in control, we must offer to purchase the notes at 101% of the principal amount. Proceeds from the offering, net of offering costs, were $196.3 million. These proceeds were used on October 1, 2007 as part of our repayment of $325.0 million of unsecured notes plus accrued interest. The fair value of the notes issued in May 2007 was $205.3 million as of June 30, 2011, based on quoted prices for identical liabilities when traded as assets.
In October 2004, we issued $275.0 million of 5.125% senior, unsecured notes maturing on October 1, 2014. The notes were issued via a private placement under Rule 144A of the Securities Act of 1933. These notes were subsequently registered with the SEC via a registration statement which became effective on November 23, 2004. Interest payments are due each April and October. Proceeds from the offering, net of offering costs, were $272.3 million. These proceeds were used to repay commercial paper borrowings used for the acquisition of New England Business Service, Inc. in 2004. During the quarter ended March 31, 2011, we retired $10.0 million of these notes, realizing a pre-tax loss of $0.2 million. As of June 30, 2011, the fair value of the $253.5 million remaining notes outstanding was $254.5 million, based on quoted prices for identical liabilities when traded as assets. As discussed in Note 7, we have entered into interest rate swaps to hedge a portion of these notes. The fair value of long-term debt disclosed here does not reflect the impact of these fair value hedges. The carrying amount of long-term debt has increased $0.5 million since the inception of the interest rate swaps due to changes in the fair value of the hedged long-term debt.
15
In December 2002, we issued $300.0 million of 5.0% senior, unsecured notes maturing on December 15, 2012. These notes were issued under our shelf registration statement covering up to $300.0 million in medium-term notes, thereby exhausting that registration statement. Interest payments are due each June and December. Principal redemptions may be made at our election prior to the stated maturity. Proceeds from the offering, net of offering costs, were $295.7 million. These proceeds were used for general corporate purposes, including funding share repurchases, capital asset purchases and working capital. During the quarter ended March 31, 2011, we completed a tender offer and retired $195.5 million of these notes, realizing a pre-tax loss of $6.8 million. As of June 30, 2011, the fair value of the $84.8 million remaining notes outstanding was $86.5 million, based on quoted prices for identical liabilities when traded as assets. As discussed in Note 7, we have entered into interest rate swaps to hedge these notes. The fair value of long-term debt disclosed here does not reflect the impact of these fair value hedges. The carrying amount of long-term debt has increased $1.4 million since the inception of the interest rate swaps due to changes in the fair value of the hedged long-term debt.
As of June 30, 2011, we had a $200.0 million credit facility, which expires in March 2013. Borrowings under the credit facility are collateralized by substantially all personal property. Our commitment fee ranges from 0.40% to 0.50% based on our leverage ratio. The credit agreement governing the credit facility contains customary covenants regarding limits on levels of subsidiary indebtedness and capital expenditures, liens, investments, acquisitions, certain mergers, and certain asset sales outside the ordinary course of business, as well as required repayments in the event of a change in control as defined in the agreement. The agreement also contains financial covenants regarding our leverage ratio, interest coverage and liquidity.
The daily average amount outstanding under our credit facility during the six months ended June 30, 2011 was $11.8 million at a weighted-average interest rate of 3.01%. As of June 30, 2011, $13.0 million outstanding under our credit facility at a weighted-average interest rate of 3.30%. During 2010, the daily average amount outstanding under our credit facility was $50.0 million at a weighted-average interest rate of 3.20%. As of December 31, 2010, $7.0 million was outstanding at a weighted-average interest rate of 5.25%. As of June 30, 2011, amounts were available for borrowing under our credit facility as follows:
(in thousands) | Total available | |||
Credit facility commitment | $ | 200,000 | ||
Amounts drawn on credit facility | (13,000 | ) | ||
Outstanding letters of credit | (8,762 | ) | ||
Net available for borrowing as of June 30, 2011 | $ | 178,238 |
Absent certain defined events of default under our debt instruments, and as long as our ratio of earnings before interest, taxes, depreciation and amortization (EBITDA) to interest expense is in excess of two to one, our debt covenants do not restrict our ability to pay cash dividends at our current rate, although we are limited to an annual amount of $70 million under the terms of our credit facility. If our ratio of EBITDA to interest expense falls below two to one, there would also be limitations on our ability to issue additional debt.
Note 13: Other commitments and contingencies
Information regarding indemnifications, environmental matters and self-insurance can be found under the caption “Note 14: Other commitments and contingencies” in the Notes to Consolidated Financial Statements appearing in the 2010 Form 10-K. No significant changes in these items occurred during the six months ended June 30, 2011.
16
Note 14: Shareholders’ equity
We have an outstanding authorization from our board of directors to purchase up to 10 million shares of our common stock. This authorization has no expiration date, and 5.5 million shares remain available for purchase under this authorization as of June 30, 2011. During the six months ended June 30, 2011, we repurchased 0.7 million shares for $18.0 million.
Changes in shareholders’ equity during the six months ended June 30, 2011 were as follows:
Common shares | Additional | Accumulated other | Total | |||||||||||||||||||||
(in thousands) | Number of shares | Par value | paid-in capital | Retained earnings | comprehensive loss | shareholders’ equity | ||||||||||||||||||
Balance, December 31, 2010 | 51,338 | $ | 51,338 | $ | 62,915 | $ | 161,957 | $ | (50,012 | ) | $ | 226,198 | ||||||||||||
Net income | — | — | — | 68,029 | — | 68,029 | ||||||||||||||||||
Cash dividends | — | — | — | (25,663 | ) | — | (25,663 | ) | ||||||||||||||||
Common shares issued | 423 | 423 | 6,371 | — | — | 6,794 | ||||||||||||||||||
Common shares to be issued for Banker’s Dashboard acquisition (see Note 5) | — | — | 4,300 | — | — | 4,300 | ||||||||||||||||||
Tax impact of share-based awards | — | — | 279 | — | — | 279 | ||||||||||||||||||
Common shares repurchased | (673 | ) | (673 | ) | (17,313 | ) | (17,986 | ) | ||||||||||||||||
Other common shares retired | (62 | ) | (62 | ) | (1,553 | ) | — | — | (1,615 | ) | ||||||||||||||
Fair value of share-based compensation | — | — | 2,856 | — | — | 2,856 | ||||||||||||||||||
Amortization of postretirement prior service credit, net of tax | — | — | — | — | (1,165 | ) | (1,165 | ) | ||||||||||||||||
Amortization of postretirement net actuarial losses, net of tax | — | — | — | — | 1,685 | 1,685 | ||||||||||||||||||
Amortization of loss on derivatives, net of tax(1) | — | — | — | — | 1,035 | 1,035 | ||||||||||||||||||
Net unrealized gain on marketable securities, net of tax | — | — | — | — | 10 | 10 | ||||||||||||||||||
Currency translation adjustment | — | — | — | — | 886 | 886 | ||||||||||||||||||
Balance, June 30, 2011 | 51,026 | $ | 51,026 | $ | 57,855 | $ | 204,323 | $ | (47,561 | ) | $ | 265,643 |
(1) Relates to interest rate locks executed in 2004 and 2002. See “Note 6: Derivative financial instruments” in the Notes to Consolidated Financial Statements appearing in the 2010 Form 10-K.
Accumulated other comprehensive loss was comprised of the following:
(in thousands) | June 30, 2011 | December 31, 2010 | ||||||
Postretirement and defined benefit pension plans: | ||||||||
Unrealized prior service credit | $ | 14,486 | $ | 15,651 | ||||
Unrealized net actuarial losses | (66,658 | ) | (68,343 | ) | ||||
Postretirement and defined benefit pension plans, net of tax | (52,172 | ) | (52,692 | ) | ||||
Loss on derivatives, net of tax | (3,487 | ) | (4,522 | ) | ||||
Unrealized gain on marketable securities, net of tax | 23 | 13 | ||||||
Currency translation adjustment | 8,075 | 7,189 | ||||||
Accumulated other comprehensive loss | $ | (47,561 | ) | $ | (50,012 | ) |
17
Note 15: Business segment information
We operate three reportable business segments: Small Business Services, Financial Services and Direct Checks. Small Business Services sells personalized printed products, which include business checks, printed forms, promotional products, marketing materials and related services, as well as retail packaging supplies and a suite of business services, including web design and hosting, fraud protection, payroll, logo design, search engine marketing and business networking, to small businesses. These products and services are promoted and sold through direct response advertising via mail and the internet, referrals from financial institutions and telecommunications clients, independent distributors and dealers, and outbound telemarketing groups. Financial Services’ products and services for financial institutions include comprehensive check programs for both personal and business checks, fraud prevention and monitoring services, customer acquisition campaigns, marketing communications, regulatory program services, customer loyalty programs and profitability offers that provide insight into financial institution financial performance. These products and services are sold through multiple channels, including a direct sales force. Direct Checks sells personal and business checks and related products and services directly to consumers through direct response marketing and the internet. All three segments operate primarily in the United States. Small Business Services also has operations in Canada and portions of Europe.
The accounting policies of the segments are the same as those described in the Notes to Consolidated Financial Statements included in the 2010 Form 10-K. We allocate corporate costs for our shared services functions to our business segments, including costs of our executive management, human resources, supply chain, finance, information technology and legal functions. Generally, where costs incurred are directly attributable to a business segment, primarily within the areas of information technology, supply chain and finance, those costs are charged directly to that segment. Because we use a shared services approach for many of our functions, certain costs are not directly attributable to a business segment. These costs are allocated to our business segments based on segment revenue, as revenue is a measure of the relative size and magnitude of each segment and indicates the level of corporate shared services consumed by each segment. Corporate assets are not allocated to the segments and consist of property, plant and equipment, internal-use software, inventories and supplies related to our corporate shared services functions of manufacturing, information technology and real estate, as well as long-term investments.
We are an integrated enterprise, characterized by substantial intersegment cooperation, cost allocations and the sharing of assets. Therefore, we do not represent that these segments, if operated independently, would report the operating income and other financial information shown.
The following is our segment information as of and for the quarters ended June 30, 2011 and 2010:
Reportable Business Segments | |||||||||||||||||||||
(in thousands) | Small Business Services | Financial Services | Direct Checks | Corporate | Consolidated | ||||||||||||||||
Revenue from external customers: | 2011 | $ | 203,156 | $ | 86,656 | $ | 56,462 | $ | — | $ | 346,274 | ||||||||||
2010 | 193,165 | 98,248 | 56,583 | — | 347,996 | ||||||||||||||||
Operating income: | 2011 | 34,329 | 13,214 | 16,443 | — | 63,986 | |||||||||||||||
2010 | 30,476 | 20,032 | 12,712 | — | 63,220 | ||||||||||||||||
Depreciation and amortization | 2011 | 11,398 | 3,412 | 4,130 | — | 18,940 | |||||||||||||||
expense: | 2010 | 11,693 | 3,068 | 5,076 | — | 19,837 | |||||||||||||||
Total assets: | 2011 | 778,740 | 96,847 | 173,928 | 285,461 | 1,334,976 | |||||||||||||||
2010 | 778,017 | 68,335 | 185,380 | 305,177 | 1,336,909 | ||||||||||||||||
Capital asset purchases: | 2011 | — | — | — | 10,874 | 10,874 | |||||||||||||||
2010 | — | — | — | 11,267 | 11,267 |
18
The following is our segment information as of and for the six months ended June 30, 2011 and 2010:
Reportable Business Segments | |||||||||||||||||||||
(in thousands) | Small Business Services | Financial Services | Direct Checks | Corporate | Consolidated | ||||||||||||||||
Revenue from external customers: | 2011 | $ | 403,159 | $ | 174,670 | $ | 118,197 | $ | — | $ | 696,026 | ||||||||||
2010 | 385,491 | 199,693 | 97,932 | — | 683,116 | ||||||||||||||||
Operating income: | 2011 | 70,099 | 28,911 | 32,431 | — | 131,441 | |||||||||||||||
2010 | 59,545 | 44,021 | 28,609 | — | 132,175 | ||||||||||||||||
Depreciation and amortization | 2011 | 22,533 | 6,165 | 9,985 | — | 38,683 | |||||||||||||||
expense: | 2010 | 23,131 | 5,969 | 6,184 | — | 35,284 | |||||||||||||||
Total assets: | 2011 | 778,740 | 96,847 | 173,928 | 285,461 | 1,334,976 | |||||||||||||||
2010 | 778,017 | 68,335 | 185,380 | 305,177 | 1,336,909 | ||||||||||||||||
Capital asset purchases: | 2011 | — | — | — | 19,296 | 19,296 | |||||||||||||||
2010 | — | — | — | 21,066 | 21,066 |
Note 16: Market risks
Due to the downturn in the U.S. economy, including the liquidity crisis in the credit markets, as well as failures and consolidations of companies within the financial services industry since 2008, we have identified certain market risks which may affect our future operating performance.
Economic conditions –During the quarter ended March 31, 2009, we recorded a goodwill impairment charge of $20.0 million in our Small Business Services segment related to one of our reporting units, as well as an impairment charge of $4.9 million in our Small Business Services segment related to an indefinite-lived trade name. These charges resulted from the continuing negative impact of the economic downturn on our expected operating results. The annual impairment analyses completed during the quarter ended September 30, 2010 indicated that the calculated fair values of our reporting units’ net assets exceeded their carrying values by amounts between $43 million and $546 million, or by amounts between 55% and 442% above the carrying values of their net assets. The calculated fair value of our indefinite-lived trade name exceeded its carrying value of $19.1 million by $5.0 million based on the analysis completed during the quarter ended September 30, 2010. Due to the ongoing uncertainty in market conditions, which may negatively impact our expected operating results or share price, we will continue to monitor whether additional impairment analyses are required with respect to the carrying value of goodwill and the indefinite-lived trade name.
Postretirement benefit plan – The fair value of our postretirement benefit plan assets is subject to various risks, including credit, interest and overall market volatility risks. During 2008, the equity markets experienced a significant decline in value. As such, the fair value of our plan assets decreased significantly during the year, resulting in a $29.9 million increase in the unfunded status of our plan as compared to the end of the previous year. This affected the amounts reported in the consolidated balance sheet as of December 31, 2008 and also contributed to an increase in postretirement benefit expense of $2.4 million in 2009, as compared to 2008. The fair value of our plan assets later recovered, increasing $21.6 million during 2009 and $11.0 million during 2010. If the equity and bond markets decline in future periods, the funded status of our plan could again be materially affected. This could result in higher postretirement benefit expense in the future, as well as the need to contribute increased amounts of cash to fund the benefits payable under the plan, although our obligation is limited to funding benefits as they become payable. We did not use plan assets to make benefit payments during the six months ended June 30, 2011 or during 2010. Rather, we used cash provided by operating activities to make these payments.
Financial institution clients – Continued turmoil in the financial services industry, including further bank failures and consolidations, could have a significant impact on our consolidated results of operations if we were to lose a significant amount of business and/or we were unable to recover the value of an unamortized contract acquisition cost or account receivable. As of June 30, 2011, unamortized contract acquisition costs totalled $50.4 million, while liabilities for contract acquisition costs not paid as of June 30, 2011 were $14.4 million. The inability to recover amounts paid to a larger financial institution client could have a significant negative impact on our consolidated results of operations.
19
Note 17: Subsequent event
During July 2011, we acquired substantially all of the assets of PsPrint, LLC for cash of approximately $45 million, which we funded with a draw on our credit facility. PsPrint is a web-to-print solutions company that provides online print marketing and promotional services for small businesses. Its results of operations will be included in our Small Business Services segment. Related transaction costs expensed during the quarter ended June 30, 2011 were not significant.
Note 18: Supplemental guarantor financial information
In March 2011, we issued $200.0 million of long-term notes due in March 2019. The notes were issued under a private placement under Rule 144A of the Securities Act of 1933. We anticipate registering the notes with the Securities and Exchange Commission via a registration statement within 340 days of March 15, 2011. These notes are jointly and severally guaranteed on a full and unconditional basis, subject to the release provisions described herein, by certain 100%-owned subsidiaries that guarantee any of our other indebtedness. These subsidiaries also guarantee our obligations under our credit facility and our long-term notes due in 2015. The subsidiary guarantees with respect to the notes due in March 2019 are subject to release upon the sale of all or substantially all of a subsidiary’s assets, when the requirements for legal defeasance of the guaranteed securities have been satisfied, when the subsidiary is declared an unrestricted subsidiary, or upon satisfaction and discharge of the indenture.
The following condensed supplemental consolidating financial information reflects the summarized financial information of Deluxe Corporation, the guarantors on a combined basis and the non-guarantor subsidiaries on a combined basis. Separate financial statements of the guarantors are not presented because the guarantors are jointly, severally, fully and unconditionally liable under the guarantees, subject to the release provisions described herein, and we believe that the condensed consolidating financial statements presented are sufficient to provide an understanding of the financial position, results of operations and cash flows of the guarantors.
We are an integrated enterprise, characterized by substantial intersegment cooperation, cost allocations and the sharing of assets. Therefore, we do not represent that the financial information presented is indicative of the financial position, results of operations or cash flows which the entities would have reported if they had operated independently. The condensed consolidating financial statements should be read in conjunction with our consolidated financial statements.
20
Deluxe Corporation
Condensed Consolidating Balance Sheet
June 30, 2011 | ||||||||||||||||||||
(in thousands) | Deluxe Corporation | Guarantor subsidiaries | Non- guarantor subsidiaries | Eliminations | Total | |||||||||||||||
ASSETS | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 585 | $ | 1,208 | $ | 15,833 | $ | — | $ | 17,626 | ||||||||||
Trade accounts receivable, net | — | 49,564 | 15,613 | — | 65,177 | |||||||||||||||
Inventories and supplies | — | 19,198 | 2,161 | — | 21,359 | |||||||||||||||
Deferred income taxes | 2,266 | 6,126 | 232 | — | 8,624 | |||||||||||||||
Funds held for customers | — | — | 43,404 | — | 43,404 | |||||||||||||||
Other current assets | 12,222 | 10,950 | 3,814 | — | 26,986 | |||||||||||||||
Total current assets | 15,073 | 87,046 | 81,057 | — | 183,176 | |||||||||||||||
Long-term Investments | 35,592 | 2,696 | — | — | 38,288 | |||||||||||||||
Property, Plant and Equipment, net | — | 99,847 | 17,234 | — | 117,081 | |||||||||||||||
Assets Held for Sale | — | 3,937 | — | — | 3,937 | |||||||||||||||
Intangibles, net | — | 148,871 | 3,654 | — | 152,525 | |||||||||||||||
Goodwill | — | 750,218 | 2,071 | — | 752,289 | |||||||||||||||
Investments In Consolidated Subsidiaries | 1,071,813 | 11,418 | — | (1,083,231 | ) | — | ||||||||||||||
Intercompany (Payable) Receivable | (108,339 | ) | 154,446 | (46,107 | ) | — | — | |||||||||||||
Other Non-Current Assets | 12,105 | 63,552 | 12,023 | — | 87,680 | |||||||||||||||
Total assets | $ | 1,026,244 | $ | 1,322,031 | $ | 69,932 | $ | (1,083,231 | ) | $ | 1,334,976 | |||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Accounts payable | $ | 10,865 | $ | 46,325 | $ | 4,632 | $ | — | $ | 61,822 | ||||||||||
Accrued liabilities | 13,925 | 71,479 | 48,074 | — | 133,478 | |||||||||||||||
Short-term debt | 13,000 | — | — | — | 13,000 | |||||||||||||||
Total current liabilities | 37,790 | 117,804 | 52,706 | — | 208,300 | |||||||||||||||
Long-Term Debt | 739,966 | — | — | — | 739,966 | |||||||||||||||
Deferred Income Taxes | (21,645 | ) | 68,473 | 2,768 | — | 49,596 | ||||||||||||||
Other Non-Current Liabilities | 4,490 | 63,941 | 3,040 | — | 71,471 | |||||||||||||||
Total Shareholders’ Equity | 265,643 | 1,071,813 | 11,418 | (1,083,231 | ) | 265,643 | ||||||||||||||
Total liabilities and shareholders’ equity | $ | 1,026,244 | $ | 1,322,031 | $ | 69,932 | $ | (1,083,231 | ) | $ | 1,334,976 |
21
Deluxe Corporation
Condensed Consolidating Balance Sheet
December 31, 2010 | ||||||||||||||||||||
(in thousands) | Deluxe orporation | Guarantor subsidiaries | Non- guarantor subsidiaries | Eliminations | Total | |||||||||||||||
ASSETS | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 3,197 | $ | 683 | $ | 13,503 | $ | — | $ | 17,383 | ||||||||||
Trade accounts receivable, net | — | 53,679 | 12,792 | — | 66,471 | |||||||||||||||
Inventories and supplies | — | 19,350 | 2,310 | — | 21,660 | |||||||||||||||
Deferred income taxes | 2,854 | 6,303 | 233 | — | 9,390 | |||||||||||||||
Funds held for customers | — | — | 35,720 | — | 35,720 | |||||||||||||||
Other current assets | 9,463 | 8,047 | 3,103 | — | 20,613 | |||||||||||||||
Total current assets | 15,514 | 88,062 | 67,661 | — | 171,237 | |||||||||||||||
Long-term Investments | 34,905 | 2,427 | 78 | 37,410 | ||||||||||||||||
Property, Plant and Equipment, net | — | 102,427 | 17,794 | — | 120,221 | |||||||||||||||
Assets Held for Sale | — | 4,527 | — | — | 4,527 | |||||||||||||||
Intangibles, net | — | 151,512 | 3,600 | — | 155,112 | |||||||||||||||
Goodwill | — | 723,938 | 1,999 | — | 725,937 | |||||||||||||||
Investments In Consolidated Subsidiaries | 986,484 | 615 | — | (987,099 | ) | — | ||||||||||||||
Intercompany (Payable) Receivable | (68,348 | ) | 114,299 | (45,951 | ) | — | — | |||||||||||||
Other Non-Current Assets | 12,337 | 71,032 | 10,878 | — | 94,247 | |||||||||||||||
Total assets | $ | 980,892 | $ | 1,258,839 | $ | 56,059 | $ | (987,099 | ) | $ | 1,308,691 | |||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Accounts payable | $ | 11,697 | $ | 42,798 | $ | 5,983 | $ | — | $ | 60,478 | ||||||||||
Accrued liabilities | 9,440 | 92,038 | 42,556 | — | 144,034 | |||||||||||||||
Short-term debt | 7,000 | — | — | — | 7,000 | |||||||||||||||
Total current liabilities | 28,137 | 134,836 | 48,539 | — | 211,512 | |||||||||||||||
Long-Term Debt | 748,122 | — | — | — | 748,122 | |||||||||||||||
Deferred Income Taxes | (25,898 | ) | 68,794 | 3,856 | — | 46,752 | ||||||||||||||
Other Non-Current Liabilities | 4,333 | 68,725 | 3,049 | — | 76,107 | |||||||||||||||
Total Shareholders’ Equity | 226,198 | 986,484 | 615 | (987,099 | ) | 226,198 | ||||||||||||||
Total liabilities and shareholders’ equity | $ | 980,892 | $ | 1,258,839 | $ | 56,059 | $ | (987,099 | ) | $ | 1,308,691 |
22
Deluxe Corporation
Condensed Consolidating Statement of Income
Quarter Ended June 30, 2011 | ||||||||||||||||||||
(in thousands) | Deluxe Corporation | Guarantor subsidiaries | Non- guarantor subsidiaries | Eliminations | Total | |||||||||||||||
Revenue | $ | 2,128 | $ | 310,901 | $ | 68,389 | $ | (35,144 | ) | $ | 346,274 | |||||||||
Total cost of goods sold | — | 111,595 | 39,925 | (30,833 | ) | 120,687 | ||||||||||||||
Gross Profit | 2,128 | 199,306 | 28,464 | (4,311 | ) | 225,587 | ||||||||||||||
Selling, general and administrative expense, including net restructuring charges | 2,333 | 141,051 | 22,528 | (4,311 | ) | 161,601 | ||||||||||||||
Operating (Loss) Income | (205 | ) | 58,255 | 5,936 | — | 63,986 | ||||||||||||||
Interest expense | (12,006 | ) | (3,079 | ) | (431 | ) | 3,462 | (12,054 | ) | |||||||||||
Other income (expense) | 3,057 | 127 | 209 | (3,462 | ) | (69 | ) | |||||||||||||
(Loss) Income Before Income Taxes | (9,154 | ) | 55,303 | 5,714 | — | 51,863 | ||||||||||||||
Income tax (benefit) provision | (4,209 | ) | 19,864 | 735 | — | 16,390 | ||||||||||||||
(Loss) Income From Continuing Operations Before Equity In Earnings Of Consolidated Subsidiaries | (4,945 | ) | 35,439 | 4,979 | — | 35,473 | ||||||||||||||
Equity In Earnings Of Consolidated Subsidiaries | 40,418 | 4,979 | — | (45,397 | ) | — | ||||||||||||||
Income From Continuing Operations | 35,473 | 40,418 | 4,979 | (45,397 | ) | 35,473 | ||||||||||||||
Net Loss From Discontinued Operations | — | — | — | — | — | |||||||||||||||
Net Income | $ | 35,473 | $ | 40,418 | $ | 4,979 | $ | (45,397 | ) | $ | 35,473 |
23
Deluxe Corporation
Condensed Consolidating Statement of Income
Quarter Ended June 30, 2010 | ||||||||||||||||||||
(in thousands) | Deluxe Corporation | Guarantor subsidiaries | Non- guarantor subsidiaries | Eliminations | Total | |||||||||||||||
Revenue | $ | 2,329 | $ | 315,038 | $ | 66,634 | $ | (36,005 | ) | $ | 347,996 | |||||||||
Total cost of goods sold | — | 113,571 | 39,984 | (31,615 | ) | 121,940 | ||||||||||||||
Gross Profit | 2,329 | 201,467 | 26,650 | (4,390 | ) | 226,056 | ||||||||||||||
Selling, general and administrative expense, including net restructuring charges | 2,030 | 141,757 | 23,439 | (4,390 | ) | 162,836 | ||||||||||||||
Operating Income | 299 | 59,710 | 3,211 | — | 63,220 | |||||||||||||||
Interest expense | (11,477 | ) | (2,230 | ) | (337 | ) | 2,536 | (11,508 | ) | |||||||||||
Other income (expense) | 2,389 | 203 | (1,100 | ) | (2,536 | ) | (1,044 | ) | ||||||||||||
(Loss) Income Before Income Taxes | (8,789 | ) | 57,683 | 1,774 | — | 50,668 | ||||||||||||||
Income tax (benefit) provision | (4,638 | ) | 21,057 | 635 | — | 17,054 | ||||||||||||||
(Loss) Income From Continuing Operations Before Equity In Earnings Of Consolidated Subsidiaries | (4,151 | ) | 36,626 | 1,139 | — | 33,614 | ||||||||||||||
Equity In Earnings Of Consolidated Subsidiaries | 37,765 | 1,139 | — | (38,904 | ) | — | ||||||||||||||
Income From Continuing Operations | 33,614 | 37,765 | 1,139 | (38,904 | ) | 33,614 | ||||||||||||||
Net Loss From Discontinued Operations | — | — | — | — | — | |||||||||||||||
Net Income | $ | 33,614 | $ | 37,765 | $ | 1,139 | $ | (38,904 | ) | $ | 33,614 |
24
Deluxe Corporation
Condensed Consolidating Statement of Income
Six Months Ended June 30, 2011 | ||||||||||||||||||||
(in thousands) | Deluxe Corporation | Guarantor subsidiaries | Non- guarantor subsidiaries | Eliminations | Total | |||||||||||||||
Revenue | $ | 4,256 | $ | 624,496 | $ | 139,836 | $ | (72,562 | ) | $ | 696,026 | |||||||||
Total cost of goods sold | — | 222,941 | 81,559 | (63,651 | ) | 240,849 | ||||||||||||||
Gross Profit | 4,256 | 401,555 | 58,277 | (8,911 | ) | 455,177 | ||||||||||||||
Selling, general and administrative expense, including net restructuring charges | 6,784 | 280,578 | 45,395 | (8,911 | ) | 323,846 | ||||||||||||||
Net gain on sale of facility | — | (110 | ) | — | — | (110 | ) | |||||||||||||
Operating (Loss) Income | (2,528 | ) | 121,087 | 12,882 | — | 131,441 | ||||||||||||||
Loss on early debt extinguishment | (6,995 | ) | — | — | — | (6,995 | ) | |||||||||||||
Interest expense | (24,011 | ) | (5,256 | ) | (725 | ) | 5,900 | (24,092 | ) | |||||||||||
Other income | 4,820 | 587 | 579 | (5,900 | ) | 86 | ||||||||||||||
(Loss) Income Before Income Taxes | (28,714 | ) | 116,418 | 12,736 | — | 100,440 | ||||||||||||||
Income tax (benefit) provision | (12,311 | ) | 41,816 | 2,906 | — | 32,411 | ||||||||||||||
(Loss) Income From Continuing Operations Before Equity In Earnings Of Consolidated Subsidiaries | (16,403 | ) | 74,602 | 9,830 | — | 68,029 | ||||||||||||||
Equity In Earnings Of Consolidated Subsidiaries | 84,432 | 9,830 | — | (94,262 | ) | — | ||||||||||||||
Income From Continuing Operations | 68,029 | 84,432 | 9,830 | (94,262 | ) | 68,029 | ||||||||||||||
Net Loss From Discontinued Operations | — | — | — | — | — | |||||||||||||||
Net Income | $ | 68,029 | $ | 84,432 | $ | 9,830 | $ | (94,262 | ) | $ | 68,029 |
25
Deluxe Corporation
Condensed Consolidating Statement of Income
Six Months Ended June 30, 2010 | ||||||||||||||||||||
(in thousands) | Deluxe Corporation | Guarantor subsidiaries | Non- guarantor subsidiaries | Eliminations | Total | |||||||||||||||
Revenue | $ | 4,657 | $ | 616,731 | $ | 136,663 | $ | (74,935 | ) | $ | 683,116 | |||||||||
Total cost of goods sold | — | 223,845 | 82,500 | (66,042 | ) | 240,303 | ||||||||||||||
Gross Profit | 4,657 | 392,886 | 54,163 | (8,893 | ) | 442,813 | ||||||||||||||
Selling, general and administrative expense, including net restructuring charges | 2,259 | 268,946 | 48,326 | (8,893 | ) | 310,638 | ||||||||||||||
Operating Income | 2,398 | 123,940 | 5,837 | — | 132,175 | |||||||||||||||
Interest expense | (21,999 | ) | (3,374 | ) | (526 | ) | 3,856 | (22,043 | ) | |||||||||||
Other income (expense) | 2,917 | 84 | (545 | ) | (3,856 | ) | (1,400 | ) | ||||||||||||
(Loss) Income Before Income Taxes | (16,684 | ) | 120,650 | 4,766 | — | 108,732 | ||||||||||||||
Income tax (benefit) provision | (4,076 | ) | 43,649 | 1,761 | — | 41,334 | ||||||||||||||
(Loss) Income From Continuing Operations Before Equity In Earnings Of Consolidated Subsidiaries | (12,608 | ) | 77,001 | 3,005 | — | 67,398 | ||||||||||||||
Equity In Earnings Of Consolidated Subsidiaries | 79,607 | 3,005 | — | (82,612 | ) | — | ||||||||||||||
Income From Continuing Operations | 66,999 | 80,006 | 3,005 | (82,612 | ) | 67,398 | ||||||||||||||
Net Loss From Discontinued Operations | — | (399 | ) | — | — | (399 | ) | |||||||||||||
Net Income | $ | 66,999 | $ | 79,607 | $ | 3,005 | $ | (82,612 | ) | $ | 66,999 |
26
Deluxe Corporation
Condensed Consolidating Statement of Cash Flows
Six Months Ended June 30, 2011 | ||||||||||||||||
(in thousands) | Deluxe Corporation | Guarantor subsidiaries | Non- guarantor subsidiaries | Total | ||||||||||||
Net Cash (Used) Provided By Operating Activities of Continuing Operations | $ | (851 | ) | $ | 101,313 | $ | 3,720 | $ | 104,182 | |||||||
Cash Flows From Investing Activities: | ||||||||||||||||
Purchases of capital assets | — | (18,791 | ) | (505 | ) | (19,296 | ) | |||||||||
Payments for acquisitions, net of cash acquired | — | (35,000 | ) | — | (35,000 | ) | ||||||||||
Other | (170 | ) | 683 | (1,527 | ) | (1,014 | ) | |||||||||
Net cash used by investing activities of continuing operations | (170 | ) | (53,108 | ) | (2,032 | ) | (55,310 | ) | ||||||||
Cash Flows From Financing Activities: | ||||||||||||||||
Net proceeds from short-term debt | 6,000 | — | — | 6,000 | ||||||||||||
Payments on long-term debt, including costs of debt reacquisition | (215,030 | ) | — | — | (215,030 | ) | ||||||||||
Proceeds from issuing long-term debt | 200,000 | — | — | 200,000 | ||||||||||||
Payments for debt issue costs | (3,429 | ) | — | — | (3,429 | ) | ||||||||||
Change in book overdrafts | (765 | ) | (140 | ) | — | (905 | ) | |||||||||
Proceeds from issuing shares under employee plans | 6,514 | — | — | 6,514 | ||||||||||||
Excess tax benefit from share-based employee awards | 1,313 | — | — | 1,313 | ||||||||||||
Payments for common shares repurchased | (17,986 | ) | — | — | (17,986 | ) | ||||||||||
Cash dividends paid to shareholders | (25,663 | ) | — | — | (25,663 | ) | ||||||||||
Advances from (to) consolidated subsidiaries | 47,455 | (47,540 | ) | 85 | — | |||||||||||
Net cash (used) provided by financing activities of continuing operations | (1,591 | ) | (47,680 | ) | 85 | (49,186 | ) | |||||||||
Effect Of Exchange Rate Change on Cash | — | — | 557 | 557 | ||||||||||||
Net Change In Cash And Cash Equivalents | (2,612 | ) | 525 | 2,330 | 243 | |||||||||||
Cash And Cash Equivalents: Beginning Of Period | 3,197 | 683 | 13,503 | 17,383 | ||||||||||||
End Of Period | $ | 585 | $ | 1,208 | $ | 15,833 | $ | 17,626 |
27
Deluxe Corporation
Condensed Consolidating Statement of Cash Flows
Six Months Ended June 30, 2010 | ||||||||||||||||
(in thousands) | Deluxe Corporation | Guarantor subsidiaries | Non- guarantor subsidiaries | Total | ||||||||||||
Net Cash (Used) Provided By Operating Activities of Continuing Operations | $ | (6,242 | ) | $ | 77,196 | $ | (415 | ) | $ | 70,539 | ||||||
Cash Flows From Investing Activities: | ||||||||||||||||
Purchases of capital assets | — | (20,618 | ) | (448 | ) | (21,066 | ) | |||||||||
Payments for acquisitions, net of cash acquired | — | (98,621 | ) | — | (98,621 | ) | ||||||||||
Proceeds from life insurance policies | 5,782 | — | — | 5,782 | ||||||||||||
Proceeds from sales of marketable securities | — | — | 1,970 | 1,970 | ||||||||||||
Other | (1,673 | ) | (141 | ) | (4 | ) | (1,818 | ) | ||||||||
Net cash provided (used) by investing activities of continuing operations | 4,109 | (119,380 | ) | 1,518 | (113,753 | ) | ||||||||||
Cash Flows From Financing Activities: | ||||||||||||||||
Net proceeds from short-term debt | 73,000 | — | — | 73,000 | ||||||||||||
Payments for debt issue costs | (2,324 | ) | — | — | (2,324 | ) | ||||||||||
Change in book overdrafts | (879 | ) | (60 | ) | — | (939 | ) | |||||||||
Proceeds from issuing shares under employee plans | 1,600 | — | — | 1,600 | ||||||||||||
Excess tax benefit from share-based employee awards | 471 | — | — | 471 | ||||||||||||
Cash dividends paid to shareholders | (25,696 | ) | — | — | (25,696 | ) | ||||||||||
Advances (to) from consolidated subsidiaries | (43,236 | ) | 42,293 | 943 | — | |||||||||||
Net cash provided by financing activities of continuing operations | 2,936 | 42,233 | 943 | 46,112 | ||||||||||||
Effect Of Exchange Rate Change on Cash | — | — | (174 | ) | (174 | ) | ||||||||||
Net Change In Cash And Cash Equivalents | 803 | 49 | 1,872 | 2,724 | ||||||||||||
Cash And Cash Equivalents: Beginning Of Period | 2,725 | 497 | 9,567 | 12,789 | ||||||||||||
End Of Period | $ | 3,528 | $ | 546 | $ | 11,439 | $ | 15,513 |
28