UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10-Q
(Mark One)
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended July 2, 2011
OR
¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the transition period from _____________ to ______________
COMMISSION FILE NUMBER 0-28579
UNITEK GLOBAL SERVICES, INC.
(Exact Name of Registrant as Specified in Its Charter)
Delaware | 75-2233445 | |
(State or Other Jurisdiction of Incorporation) | (I.R.S. Employer Identification No.) |
1777 Sentry Parkway West, Gwynedd Hall, Suite 302
Blue Bell, Pennsylvania 19422
(Address of Principal Executive Offices)
(267) 464-1700
(Registrant’s Telephone Number, Including Area Code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate 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 during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x 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 definition of “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Larger accelerated filer ¨ | Accelerated filer ¨ | |
Non-accelerated filer ¨ | Smaller reporting company x |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ¨ No x
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date:
On August 9, 2011, 16,251,254 shares of the registrant's common stock, $0.00002 par value per share, were outstanding.
UNITEK GLOBAL SERVICES, INC. AND SUBSIDIARIES
QUARTERLY REPORT ON FORM 10-Q
INDEX
PAGE NO. | |||
PART I: | FINANCIAL INFORMATION | ||
Item 1. | Financial Statements | ||
Condensed Consolidated Balance Sheets (Unaudited) as of July 2, 2011 and December 31, 2010 | 3 | ||
Condensed Consolidated Statements of Operations (Unaudited) for the three and six months ended July 2, 2011 and July 3, 2010 | 4 | ||
Condensed Consolidated Statements of Cash Flows (Unaudited) for the six months ended July 2, 2011 and July 3, 2010 | 5 | ||
Notes to Condensed Consolidated Financial Statements (Unaudited) | 7 | ||
Item 2. | Management's Discussion and Analysis of Financial Condition and Results of Operations | 23 | |
Item 4. | Controls and Procedures | 33 | |
PART II: | OTHER INFORMATION | ||
Item 1. | Legal Proceedings | 34 | |
Item 1A. | Risk Factors | 34 | |
Item 2. | Unregistered Sale of Equity Securities and Use of Proceeds | 34 | |
Item 3. | Defaults Upon Senior Securities | 34 | |
Item 4. | (Removed and Reserved) | 34 | |
Item 5. | Other Information | 34 | |
Item 6. | Exhibits | 34 | |
SIGNATURES | 36 |
2
UNITEK GLOBAL SERVICES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Amounts in thousands, except share and per share amounts)
(Unaudited)
July 2, | December 31, | |||||||
2011 | 2010 | |||||||
ASSETS | ||||||||
CURRENT ASSETS | ||||||||
Cash and cash equivalents | $ | 7,522 | $ | 17,716 | ||||
Restricted cash | 43 | - | ||||||
Accounts receivable and unbilled revenue, net of allowances | 77,240 | 66,525 | ||||||
Inventories | 10,577 | 10,374 | ||||||
Prepaid expenses and other current assets | 3,407 | 3,820 | ||||||
Total current assets | 98,789 | 98,435 | ||||||
Property and equipment, net | 29,594 | 29,346 | ||||||
Amortizable intangible assets, net | 38,414 | 16,570 | ||||||
Goodwill | 161,303 | 146,547 | ||||||
Deferred tax assets, net | 433 | 223 | ||||||
Other assets | 5,195 | 4,933 | ||||||
Total assets | $ | 333,728 | $ | 296,054 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
CURRENT LIABILITIES | ||||||||
Accounts payable | $ | 29,623 | $ | 29,604 | ||||
Accrued liabilities | 34,627 | 30,974 | ||||||
Current portion of contingent consideration | 21,181 | 160 | ||||||
Current portion of long-term debt | 1,000 | 2,940 | ||||||
Current income taxes | 102 | 123 | ||||||
Current portion of capital lease obligations | 7,769 | 7,681 | ||||||
Total current liabilities | 94,302 | 71,482 | ||||||
Long-term debt, net of current portion | 112,407 | 96,462 | ||||||
Long-term capital lease obligations, net of current portion | 8,989 | 10,833 | ||||||
Deferred income taxes | 3,476 | 1,845 | ||||||
Contingent consideration, net of current portion | 2,854 | - | ||||||
Other long-term liabilities | 2,096 | 3,225 | ||||||
Total liabilities | 224,124 | 183,847 | ||||||
STOCKHOLDERS' EQUITY | ||||||||
Preferred Stock $0.00002 par value (20 million shares authorized, no shares issued or outstanding) | - | - | ||||||
Common Stock $0.00002 par value (200 million shares authorized, 16,187,487 and 15,154,081 issued and outstanding at July 2, 2011 and December 31, 2010, respectively) | - | - | ||||||
Additional paid-in capital | 248,578 | 237,009 | ||||||
Accumulated other comprehensive income | 230 | 164 | ||||||
Accumulated deficit | (139,204 | ) | (124,966 | ) | ||||
Total stockholders' equity | 109,604 | 112,207 | ||||||
Total liabilities and stockholders' equity | $ | 333,728 | $ | 296,054 |
The accompanying notes are an integral part of these unaudited financial statements.
3
UNITEK GLOBAL SERVICES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Amounts in thousands, except per share amounts)
(Unaudited)
Three Months Ended | Six Months Ended | |||||||||||||||
July 2, 2011 | July 3, 2010 | July 2, 2011 | July 3, 2010 | |||||||||||||
Revenues | $ | 106,416 | $ | 104,224 | $ | 198,264 | $ | 192,024 | ||||||||
Costs of revenues | 84,825 | 87,486 | 162,350 | 162,195 | ||||||||||||
Gross profit | 21,591 | 16,738 | 35,914 | 29,829 | ||||||||||||
Selling, general and administrative expenses | 13,078 | 9,166 | 23,946 | 18,551 | ||||||||||||
Depreciation and amortization | 7,149 | 7,098 | 13,522 | 13,651 | ||||||||||||
Operating income (loss) | 1,364 | 474 | (1,554 | ) | (2,373 | ) | ||||||||||
Interest expense | 3,486 | 6,241 | 7,959 | 11,413 | ||||||||||||
Loss on extinguishment of debt | 3,466 | - | 3,466 | - | ||||||||||||
Other (income) expense, net | (112 | ) | 146 | (141 | ) | 146 | ||||||||||
Loss from continuing operations before income taxes | (5,476 | ) | (5,913 | ) | (12,838 | ) | (13,932 | ) | ||||||||
Income tax expense | (889 | ) | (34 | ) | (1,401 | ) | (102 | ) | ||||||||
Loss from continuing operations | (6,365 | ) | (5,947 | ) | (14,239 | ) | (14,034 | ) | ||||||||
Loss from discontinued operations | - | (196 | ) | - | (548 | ) | ||||||||||
Net loss | $ | (6,365 | ) | $ | (6,143 | ) | $ | (14,239 | ) | $ | (14,582 | ) | ||||
Net loss per share – basic and diluted: | ||||||||||||||||
Continuing operations | $ | (0.40 | ) | $ | (2.44 | ) | $ | (0.91 | ) | $ | (5.93 | ) | ||||
Discontinued operations | - | (0.08 | ) | - | (0.23 | ) | ||||||||||
Net loss | $ | (0.40 | ) | $ | (2.52 | ) | $ | (0.91 | ) | $ | (6.16 | ) | ||||
Weighted average shares of common stock outstanding: | ||||||||||||||||
Basic and diluted | 16,019 | 2,442 | 15,584 | 2,368 |
The accompanying notes are an integral part of these unaudited financial statements.
4
UNITEK GLOBAL SERVICES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands)
(Unaudited)
Six Months Ended | ||||||||
July 2, | July 3, | |||||||
2011 | 2010 | |||||||
Cash flows from operating activities: | ||||||||
Net loss | $ | (14,239 | ) | $ | (14,582 | ) | ||
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | ||||||||
Loss from discontinued operations | - | 548 | ||||||
Provision for doubtful accounts | 661 | (305 | ) | |||||
Depreciation and amortization | 13,522 | 13,651 | ||||||
Amortization of deferred financing fees | 798 | 1,588 | ||||||
Change in fair value of warrants and interest-rate collar | 40 | 184 | ||||||
Accretion of debt discount | 447 | - | ||||||
Loss on extinguishment of debt | 3,466 | - | ||||||
Stock-based compensation | 3,589 | 821 | ||||||
Interest added to debt principal | - | 1,807 | ||||||
(Gain) loss on sale of fixed assets | (102 | ) | 83 | |||||
Deferred tax assets, net | 1,421 | 212 | ||||||
Changes in assets and liabilities: | ||||||||
Accounts receivable and unbilled revenue | (6,646 | ) | (15,371 | ) | ||||
Inventories | 641 | (1,227 | ) | |||||
Prepaid expenses and other assets | 225 | 2,095 | ||||||
Accounts payable and accrued liabilities | (508 | ) | 7,668 | |||||
Net cash provided by (used in) operating activities – continuing operations | 3,315 | (2,828 | ) | |||||
Net cash used in operating activities – discontinued operations | - | (379 | ) | |||||
Net cash provided by (used in) operating activities | 3,315 | (3,207 | ) | |||||
Cash flows from investing activities: | ||||||||
Acquisition of property and equipment | (2,788 | ) | (1,805 | ) | ||||
Proceeds from sale of property and equipment | 357 | 118 | ||||||
Cash restricted for acquisition of business | - | 133 | ||||||
Cash paid for acquisition of businesses, net of cash acquired | (12,581 | ) | (35 | ) | ||||
Net cash used in investing activities | (15,012 | ) | (1,589 | ) | ||||
Cash flows from financing activities: | ||||||||
Proceeds from issuance of common shares | - | 420 | ||||||
Proceeds from issuance of preferred shares | - | 12,500 | ||||||
Proceeds from prior revolving credit facilities | 6,000 | 6,500 | ||||||
Proceeds from existing revolving credit facilities, net | 16,566 | - | ||||||
Proceeds from the issuance of long-term debt, net of debt discount | 97,000 | - | ||||||
Repayment and extinguishment of prior long-term debt | (108,900 | ) | (3,170 | ) | ||||
Repayment of capital leases | (4,594 | ) | (2,768 | ) | ||||
Repayment of existing long term debt | (250 | ) | - | |||||
Repayment of acquired debt, net of cash acquired | - | (7,246 | ) | |||||
Financing fees | (3,824 | ) | (1,598 | ) | ||||
Other financing activities | (515 | ) | - | |||||
Net cash provided by financing activities | 1,483 | 4,638 | ||||||
Effect of exchange rate on cash and cash equivalents | 20 | (107 | ) | |||||
Net decrease in cash and cash equivalents | (10,194 | ) | (265 | ) | ||||
Cash and cash equivalents at beginning of period | 17,716 | 2,263 | ||||||
Cash and cash equivalents at end of period | $ | 7,522 | $ | 1,998 |
The accompanying notes are an integral part of these unaudited financial statements.
5
UNITEK GLOBAL SERVICES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
(Amounts in thousands)
(Unaudited)
Six Months Ended | ||||||||
July 2, | July 3, | |||||||
2011 | 2010 | |||||||
Supplemental cash flow information: | ||||||||
Interest paid | $ | 8,018 | $ | 8,673 | ||||
Income taxes paid | $ | 244 | $ | 88 | ||||
Significant noncash items: | ||||||||
Fair value of equity paid for acquisition | $ | 8,453 | $ | 19,927 | ||||
Acquisition of property and equipment financed by capital leases | $ | 2,521 | $ | 154 | ||||
Credit support fee paid in shares of Series B Preferred Stock | $ | - | $ | 317 |
The accompanying notes are an integral part of these unaudited financial statements.
6
UniTek Global Services, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
(Amounts in thousands, except share and per share amounts)
(Unaudited)
1. Business
UniTek Global Services, Inc. (“UniTek,” the “Company,” “we,” “our,” or “us”) is a provider of engineering, construction management and installation fulfillment services to companies specializing in the telecommunications, broadband cable, wireless, two-way radio, transportation, public safety and satellite industries. UniTek has created a scalable platform through which it can rapidly deploy a highly skilled workforce across the United States and Canada, delivering a comprehensive end-to-end suite of permanently outsourced infrastructure services. The Company operates in two reportable segments: (1) Fulfillment, which includes fulfillment work for the pay television industry (both satellite and broadband cable), and (2) Engineering and Construction, which include both wireless and wired telecommunications and public safety networks.
2. Basis of Presentation
The accompanying unaudited condensed consolidated financial statements as of July 2, 2011, and for the three and six months ended July 2, 2011 and July 3, 2010, have been prepared by us in accordance with accounting standards generally accepted in the United States (“GAAP”) for interim financial statements and pursuant to the rules and regulations of the United States Securities and Exchange Commission (“SEC”). In the Company’s opinion, the accompanying unaudited condensed consolidated financial statements include all adjustments, which are of a normal and recurring nature, necessary to present fairly the results of its operations and cash flows at the dates and for the periods indicated. The results of operations for the interim periods are not necessarily indicative of the results for the full fiscal year. The condensed consolidated financial statements include the amounts of the Company and its wholly-owned subsidiaries. All intercompany accounts have been eliminated in consolidation. Certain prior period amounts have been reclassified to conform to the current presentation.
The accompanying unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2010 filed with the SEC on March 30, 2011.
3. Accounting Policies
The following is a summary of significant accounting policies followed in the preparation of the accompanying consolidated financial statements. The guidelines and numbering system prescribed by the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) are used when referring to GAAP in these financial statements.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires the Company to make estimates and assumptions that affect the reported amounts of certain assets and liabilities, amounts contained in certain of the notes to the condensed consolidated financial statements, and the revenues and expenses reported for the periods covered by the financial statements. Although such assumptions are based on management’s best knowledge of current events and actions the Company may undertake in the future, actual results could differ significantly from those estimates and assumptions. The Company’s more significant estimates relate to revenue recognition, allowances for bad debts, accruals for legal obligations, medical insurance and workers’ compensation insurance and valuation of goodwill and intangible assets.
In the ordinary course of accounting for items discussed above, the Company makes changes in estimates as appropriate and as the Company becomes aware of circumstances surrounding those estimates. Such changes in estimates are reflected in reported results of operations in the period in which the changes are made and, if material, their effects are disclosed in the notes to the condensed consolidated financial statements.
Cash and Cash Equivalents
The Company considers all highly liquid instruments purchased with an original maturity of three months or less to be cash equivalents. Cash and cash equivalents are stated at cost, which approximates fair value. The Company’s cash and cash equivalents are invested in investment-grade, short-term investment instruments with high quality financial institutions.
7
UniTek Global Services, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
(Amounts in thousands, except share and per share amounts)
(Unaudited)
Accounts Receivable and Unbilled Revenue, Net of Allowance for Doubtful Accounts
Accounts receivable are customer obligations for services rendered to such customers under normal trade terms. The Company’s customers are primarily communications carriers, corporate and governmental entities, located primarily in the U.S. and Canada. The Company performs periodic credit evaluations of its customers’ financial condition. Trade accounts receivable are recorded at the invoiced amount and do not bear interest. Unbilled revenue represents revenue on uncompleted infrastructure equipment construction and installation contracts that are not yet billed or billable and revenue recognized on completed projects that are not yet billed pursuant to contract terms. Deferred revenues are classified as current liabilities and principally represent the value of services to customers that have been billed as of the balance sheet date but for which the requisite services have not yet been rendered. Any costs in excess of billings are deferred and recorded as a component of accrued liabilities.
The allowance for doubtful accounts is the Company’s best estimate of the amount of probable credit losses in its existing accounts receivable. A specific reserve for bad debts is recorded for known or suspected doubtful accounts receivable. For all other accounts, the Company recognizes a general reserve for bad debts based on the length of time receivables are past due and historical write-off experience. The adequacy of the reserve is evaluated using several factors including length of time a receivable is past due, changes in the customer’s credit worthiness, the customer’s payment history, the length of the customer’s relationship with the Company, current industry trends and the current economic climate. Account balances are charged off against the allowance when the Company believes it is probable that the receivable will not be recovered. Provisions for doubtful accounts are recorded in selling, general and administrative expenses.
Inventories
Inventories consist primarily of materials and supplies purchased from the customer and other suppliers used for installation fulfillment services and wireless construction. Inventories are stated at the lower of cost or market, as determined by the first-in, first-out method for the Fulfillment segment and the average cost method for the Engineering and Construction segment.
Property and Equipment
Property and equipment consist of vehicles, equipment, computer equipment and software, furniture and fixtures, buildings, land and leasehold improvements. Each class of asset is recorded at cost and depreciated using the straight-line method over the estimated useful lives, which range from a period of three to five years, except as follows. Leasehold improvements are depreciated over the term of the lease or the estimated useful life, whichever is shorter. Buildings are depreciated over 27.5 years. Assets under capital leases are depreciated over the lesser of the lease term or the asset’s estimated useful life. Maintenance and repairs are charged to expense as incurred. Significant renewals and betterments are capitalized. The Company capitalizes certain costs incurred in connection with the developing or obtaining internal use software, which are included within computers and equipment. At the time of retirement or other disposition of property and equipment, the cost and accumulated depreciation or amortization are removed from the accounts and any resulting gain or loss is reflected in our consolidated statements of operations. All depreciation of property and equipment is included in the consolidated statements of operations in depreciation and amortization.
Impairment of Long-Lived Assets
The Company periodically reviews long-lived assets, consisting primarily of property and equipment and intangible assets with finite lives, for impairment whenever events or changes in circumstances indicate that the carrying value of the assets may not be recoverable. In analyzing potential impairment, management uses projections of future undiscounted cash flows from the assets. These projections are based on management’s view of growth rates for the related business, anticipated future economic conditions and estimates of residual values and are considered to be impaired when the undiscounted net cash flows are less than its carrying value. The impairment recognized is the amount by which the carrying value exceeds the fair value based on assumptions that marketplace participants would use in their estimates of fair value.
Leases
The Company leases vehicles primarily for performing fulfillment services to the pay television industry. Leases are accounted for either as operating or capital depending on the terms of the lease. Each lease is evaluated and a determination is made whether the lease is an operating or capital lease. Operating lease payments are expensed as incurred. Capital leases are included on the consolidated balance sheets as property and equipment and capital lease obligations.
Goodwill and Other Intangible Assets
Goodwill is subject to an assessment for impairment using a two-step, fair value-based test with the first step performed at least annually, or more frequently if events or circumstances exist that indicate that goodwill may be impaired. The Company completes an annual analysis of the reporting units at the beginning of the fourth quarter of each fiscal year. The first step requires the Company to determine the fair value of each reporting unit and compare it to its carrying value, including goodwill. If the carrying amount of the reporting unit exceeds its fair value, an impairment test is performed to determine the implied value of goodwill for that reporting unit. If the implied value is less than the carrying amount of goodwill for that reporting unit, an impairment loss is recognized for that reporting unit.
8
UniTek Global Services, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
(Amounts in thousands, except share and per share amounts)
(Unaudited)
The Company amortizes intangible assets, consisting of customer relationships and non-compete agreements from acquired businesses, on a straight-line basis over the 12- to 129-month lives of those agreements (see Note 6).
Other Assets
Costs associated with obtaining long-term debt are deferred and amortized to interest expense on a straight-line basis, which approximates the effective interest method, over the term of the related debt (see Note 7). At July 2, 2011 and December 31, 2010, $3.7 million and $4.2 million (net), respectively, is included in other assets related to deferred financing fees.
Revenue Recognition
The Company applies the revenue recognition principles set forth under the SEC Staff Accounting Bulletin 104 with respect to all of its revenue. Accordingly, revenue is recognized when persuasive evidence of an agreement exists, delivery has occurred or services have been rendered, the price is fixed and determinable and collection is reasonably assured. Revenue is recognized net of estimated allowances.
Revenues from fulfillment services provided to the pay television industry are recognized as the services are rendered. Fulfillment services are generally performed under master or other services agreements and are billed on a contractually agreed price per unit, work order basis. Under master service and similar type service agreements, the Company furnishes specified units of service for a separate fixed price per unit of service. The Company recognizes revenue from fulfillment services net of equipment costs payable to the customer because the Company has determined that it acts as an agent specific to the equipment costs.
Within the Engineering and Construction segment, the Company enters into contracts that require the installation or construction of specified units within an infrastructure system. Under these contracts, revenue is recognized at the contractually agreed price per unit as the units are completed, which best reflects the pattern in which the obligation to the customer is fulfilled. In the wireless portion of the Engineering and Construction segment, revenue for site acquisition and zoning services is based upon output measures using contract milestones as the basis. Revenue from infrastructure equipment construction and installation contracts is recorded under the percentage-of-completion method based on the percentage that the total direct costs incurred to date compared to estimated total costs at completion. Direct costs typically include direct materials, labor and subcontractor costs and indirect costs related to contract performance, such as indirect labor, supplies, tools and repairs. Direct materials are primarily purchased from third-party vendors and are therefore included as a component of direct costs in estimating the percentage-of-completion. Losses relating to Engineering and Construction work are recognized when such losses become known.
Certain contracts within the Engineering and Construction segment include multiple deliverables, typically involving the design, construction and implementation of public safety radio networks with a separate maintenance component for a specific period of time following implementation. The maintenance component of these contracts is typically for a period of one to five years. The Company accounts for the maintenance component of these contracts as a separate unit of accounting with the revenue being recognized on a pro-rata basis over the term of the maintenance period. The revenue for the remaining portion of the contract is recognized on the percentage of completion method. The value assigned to each unit of accounting is objectively determined and obtained primarily from sources such as the separate selling price for that item or a similar item or from competitor prices for similar items.
Revenues from fixed-price and modified fixed-price contracts are recognized on the percentage of completion method, measured by the percentage of actual costs incurred to the estimated total costs from each contract.
The Company is also subject to costs arising from vendor and subcontractor change orders, which may or may not be pre-approved by the customer. The Company determines the likelihood that such costs will be recovered based upon past practices with the customer or specific discussions, correspondence or negotiation with the customer. The Company accounts for costs relating to change orders as contract costs to be expensed in the period incurred, unless persuasive evidence exists that the costs will be recovered.
Net Loss per Share
Basic net loss per share is computed by dividing net loss by the weighted average number of shares of common stock outstanding during the periods presented. Diluted net income (loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during the periods adjusted for the dilutive effect, if any, of the exercise or conversion of any instruments into common stock, such as stock options, restricted stock units (“RSUs”) or warrants. Any outstanding stock options, warrants, or other instruments that are convertible to common stock could potentially be dilutive should the Company report income from continuing operations in a future period.
9
UniTek Global Services, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
(Amounts in thousands, except share and per share amounts)
(Unaudited)
The following table sets forth the computations of basic and diluted loss per share:
Three Months Ended | Six Months Ended | |||||||||||||||
July 2, | July 3, | July 2, | July 3, | |||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Basic and diluted earnings per share: | ||||||||||||||||
Numerator: | ||||||||||||||||
Net loss from continuing operations | $ | (6,365 | ) | $ | (5,947 | ) | (14,239 | ) | $ | (14,034 | ) | |||||
Net loss from discontinued operations | - | (196 | ) | - | (548 | ) | ||||||||||
Denominator: | ||||||||||||||||
Weighted average common shares outstanding – basic and diluted | 16,019 | 2,442 | 15,584 | 2,368 | ||||||||||||
Net loss per share from continuing operations - basic and diluted | $ | (0.40 | ) | $ | (2.44 | ) | $ | (0.91 | ) | $ | (5.93 | ) | ||||
Net loss per share from discontinued operations - basic and diluted | $ | - | $ | (0.08 | ) | $ | - | $ | (0.23 | ) |
Common stock equivalents consist of stock options and warrants using the treasury stock method. For the three months and six months ended July 2, 2011, 0.2 million vested stock options and warrants were excluded from the computation of diluted net loss per share because the effect is anti-dilutive as a result of the loss from continuing operations.
Insurance Reserves
The Company maintains a high-deductible casualty insurance program, subject to per claim deductibles of $0.35 million for its workers’ compensation policy, $0.25 million for its general liability policy and $0.35 million for its automobile liability policy. The Company also has excess umbrella coverage up to $50.0 million per claim and in the aggregate subject to policy terms and conditions. Because most claims do not exceed the deductibles under its insurance policies, the Company is effectively self-insured for substantially all claims. The Company also has a self-insured plan for medical and dental claims. The Company determines any liabilities for unpaid claims and associated expenses, including incurred but not reported losses, and reflects the undiscounted value of those liabilities in the balance sheet within accrued liabilities. The determination of such claims and expenses and the appropriateness of the related liability is reviewed and updated quarterly. As of July 2, 2011 and December 31, 2010, the liability for insurance reserves was $12.6 million and $11.1 million, respectively. Known amounts for claims that are in the process of being settled, but have been paid in periods subsequent to those being reported, are recorded in the subsequent reporting period. The Company’s insurance accruals are based upon known facts, historical trends and its reasonable estimate of future expenses.
Income Taxes
The Company follows the asset and liability method of accounting for income taxes. Income taxes consist of taxes currently due plus deferred taxes related primarily to differences between the basis of assets and liabilities for financial and income tax reporting. Deferred tax assets and liabilities represent the future tax return consequences of those differences, which will either be deductible or taxable when the assets and liabilities are recovered or settled. Deferred taxes are also recognized for operating losses that are available to offset future taxable income. Deferred tax assets and liabilities are reflected at income tax rates applicable to the period in which the deferred tax assets and liabilities are expected to be realized or settled. As changes in tax laws or rates are enacted, deferred tax assets and liabilities are adjusted through the provision for income taxes. A valuation allowance is recorded against a deferred tax asset when it is determined to be more-likely-than-not that the asset will not be realized.
The Company recognizes uncertain tax positions in its financial statements when minimum recognition criteria are met in accordance with current accounting guidance. The Company did not have any unrecognized tax benefits as of July 2, 2011 or December 31, 2010 and does not expect this to change significantly over the next 12 months. The Company recognizes interest and penalties accrued on any unrecognized tax benefits as a component of income tax expense. As of July 2, 2011 and December 31, 2010, the Company has not accrued any interest or penalties related to uncertain tax positions. The Company’s tax returns for the years ended December 31, 2008 through December 31, 2010 are still subject to examination by tax jurisdictions.
The Company provides an intra-period tax allocation of the income tax expense or benefit for the year to continuing operations and discontinued operations.
10
UniTek Global Services, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
(Amounts in thousands, except share and per share amounts)
(Unaudited)
Stock-based Compensation
The Company measures and recognizes compensation expense for all share-based awards made to employees and directors including employee stock options based on estimated grant-date fair values.
The condensed consolidated financial statements include stock-based compensation expense of $1.1 million and $0.4 million, respectively for the three months ended July 2, 2011 and July 3, 2010 and $3.6 million and $0.8 million, respectively, for the six months ended July 2, 2011 and July 3, 2010 within selling, general, and administrative expenses in the condensed consolidated statements of operations.
Stock-based compensation expense is based on the fair value of awards ultimately expected to vest, net of estimated forfeitures. The Company estimates the fair value of stock-based awards on the date of grant primarily using the Black-Scholes option-pricing model and recognizes compensation expense on a straight-line basis over the requisite service periods. Stock-based compensation expense recognized during the current period is based on the value of the portion of stock-based awards that is ultimately expected to vest. The Company estimates forfeitures at the time of grant in order to estimate the amount of stock-based awards that will ultimately vest. Limited historical forfeiture data is available. As such, management has based the estimated forfeiture rate on expected employee turnover and reevaluates its estimates each period. The Company records the cash flows resulting from the tax deductions in excess of the compensation cost recognized for those options (excess tax benefit) as financing cash flows.
Fair Value Measurements
ASC 820, “Fair Value Measurements and Disclosures” (“ASC 820”) defines fair value, establishes a framework for measuring fair value and requires disclosures about fair value measurements. ASC 820 emphasizes that fair value is a market-based measurement, not an entity-specific measurement, and defines fair value as the price that would be received to sell an asset or transfer a liability in an orderly transaction between market participants at the measurement date. ASC 820 discusses valuation techniques, such as the market approach (comparable market prices), the income approach (present value of future income or cash flow), and the cost approach (cost to replace the service capacity of an asset or replacement cost), which are each based upon observable and unobservable inputs. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect the Company’s market assumptions.
The Company uses a three-tier valuation hierarchy based upon observable and non-observable inputs, as described below:
Level 1 - Quoted market prices in active markets for identical assets or liabilities at the measurement date.
Level 2 - Observable market based inputs or other observable inputs corroborated by market data at the measurement date, other than quoted prices included in Level 1, either directly or indirectly.
Level 3 - Significant unobservable inputs that cannot be corroborated by observable market data and reflect the use of significant management judgment. These values are generally determined using valuation models for which the assumptions utilize management’s estimates of market participant assumptions.
The Company determines the estimated fair value of assets and liabilities using available market information and commonly accepted valuation methodologies. However, considerable judgment is required in interpreting market data to develop the estimates of fair value. The use of different assumptions or estimation methodologies could have a material effect on the estimated fair values. The fair value estimates are based on information available as of July 2, 2011 and December 31, 2010.
Concentration of Credit Risk
Financial instruments which potentially subject the Company to concentration of credit risk consist principally of temporary cash investments and accounts receivable. The Company does not enter into financial instruments for trading or speculative purposes.
Comprehensive Loss
Comprehensive loss is a measure of net loss and all other changes in equity that result from transactions other than those with shareholders. Comprehensive loss consists of net loss and foreign currency translation adjustments.
11
UniTek Global Services, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
(Amounts in thousands, except share and per share amounts)
(Unaudited)
Comprehensive loss consisted of the following:
Three Months Ended | Six Months Ended | |||||||||||||||
July 2, 2011 | July 3, 2010 | July 2, 2011 | July 3, 2010 | |||||||||||||
Net loss | $ | (6,365 | ) | $ | (6,143 | ) | $ | (14,239 | ) | $ | (14,582 | ) | ||||
Foreign currency translation gain | 5 | (159 | ) | 66 | (96 | ) | ||||||||||
Comprehensive loss | $ | (6,360 | ) | $ | (6,302 | ) | $ | (14,173 | ) | $ | (14,678 | ) |
Recent Accounting Pronouncements
Receivables . In July 2010, the FASB issued Accounting Standards Update (“ASU”) No. 2010-20, “Disclosures about the Credit Quality of Financing Receivables and the Allowance for Credit Losses” (“ASU No. 2010-20”), an update to ASC 310, “Receivables” (“ASC 310”). This update enhances the disclosure requirements of ASC 310 regarding the credit quality of financing receivables and the allowance for credit losses and requires entities to provide a greater level of disaggregated information about the credit quality of financing receivables and the allowance for credit losses. In addition, ASU No. 2010-20 requires disclosure of credit quality indicators, past due information, and modifications of its financing receivables. The disclosure requirements under ASU No. 2010-20 as of the end of a reporting period were effective for the Company for the period ending on December 31, 2010. The disclosures about activity that occurs during a reporting period are effective for interim and annual reporting periods beginning on or after December 15, 2010. The adoption of ASU No. 2010-20 did not have a significant impact on the condensed consolidated financial statements.
Goodwill. In December 2010, the FASB issued ASU No. 2010-28, “When to Perform Step 2 of the Goodwill Impairment Test for Reporting Units with Zero or Negative Carrying Amounts” (“ASU No. 2010-28”), an update to ASC 350, “Intangibles—Goodwill and Other” (“ASC 350”). ASC 350 requires that entities perform a two-step test when evaluating goodwill impairment by first assessing whether the carrying value of the reporting unit exceeds the fair value (Step 1) and, if it does, perform additional procedures to determine if goodwill has been impaired (Step 2). This update amends ASC 350 to require entities performing the goodwill impairment test to perform Step 2 of the test for reporting units with zero or negative carrying amounts if it is more likely than not that a goodwill impairment exists based on qualitative considerations. ASU No. 2010-28 was effective for fiscal years and interim periods beginning after December 15, 2010. The adoption of ASU No. 2010-20 did not have a significant impact on the condensed consolidated financial statements.
Business Combinations. In December 2010, the FASB issued ASU No. 2010-29, “Disclosure of Supplementary Pro Forma Information for Business Combinations” (“ASU No. 2010-29”), an update to ASC 805, “Business Combinations” (“ASC 805”). This update amends ASC 805 to require a public entity that presents comparative financial statements to disclose revenue and earnings of the combined entity as though the business combination that occurred during the current year had occurred as of the beginning of the comparable prior annual reporting period only. The amendments in this update also expand the supplemental pro-forma disclosures under ASC 805 to include a description of the nature and amount of material, nonrecurring pro forma adjustments directly attributable to the business combination included in the reported pro forma revenue and earnings. ASU No. 2010-29 was effective prospectively for business combinations for which the acquisition date is on or after the beginning of the first annual reporting period beginning on or after December 15, 2010. See pro forma disclosure associated with the acquisition of Pinnacle Wireless, Inc. in Note 4- Pinnacle Acquisition.
Revenue Recognition. In October 2009, the FASB issued new guidance for revenue recognition with multiple deliverables. This new guidance impacts the determination of when the individual deliverables included in a multiple-element arrangement may be treated as separate units for accounting purposes. Additionally, this new guidance modifies the manner in which the arrangement consideration is allocated across the separately identified deliverables and no longer permits the residual method of allocating arrangement consideration. The Company adopted this new guidance effective January 1, 2011. The adoption of this guidance did not have a significant impact on the Company’s condensed consolidated financial statements.
Fair Value. In May 2011, the FASB issued ASU 2011-04, Fair Value Measurement (Topic 820): Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and International Financial Reporting Standards (“ASU 2011-04”). The objective of ASU 2011-04 is to converge guidance of the FASB and the International Accounting Standards Board on fair value measurement and disclosure. This update changes the wording used to describe many of the requirements in U.S. GAAP for measuring fair value and disclosing information about fair value measurements; clarifies the FASB’s intent about the application of existing fair value measurement requirements; and changes particular principles or requirements for measuring fair value or for disclosing information about fair value measurements. ASU 2011-04 is effective prospectively for interim and annual periods beginning after December 15, 2011. The Company is currently evaluating the potential impact of this standard on the Company’s consolidated financial statements.
Comprehensive Income. In June 2011, the FASB issued ASU 2011-05, Comprehensive Income (Topic 220): Presentation of Comprehensive Income (“ASU 2011-05”). The objective of ASU 2011-05 is to improve the comparability, consistency and transparency of financial reporting and to increase the prominence of items reported in other comprehensive income. ASU 2011-05 provides the option to present the total of comprehensive income, the components of net income and the components of other comprehensive income either in a single continuous statement of comprehensive income or in two separate, but consecutive, statements. ASU 2011-05 eliminates the option to present the components of other comprehensive income as part of the statement of changes in shareholders’ equity. ASU 2011-05 is effective retrospectively for fiscal years, and for interim periods within those years, beginning after December 15, 2011. The Company is currently evaluating the potential impact of this standard on the Company’s consolidated financial statements.
12
UniTek Global Services, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
(Amounts in thousands, except share and per share amounts)
(Unaudited)
4. Pinnacle Acquisition
Effective April 3, 2011, UniTek completed the acquisition of Pinnacle Wireless Inc. (“Pinnacle”) pursuant to an Asset Purchase Agreement, dated as of March 30, 2011 (the “Asset Purchase Agreement”), by and among UniTek and Pinnacle and its former owners (the “Sellers”). In accordance with the Asset Purchase Agreement, UniTek agreed to pay the Sellers an aggregate purchase price of up to $50.7 million, subject to certain conditions and adjustments as set forth in the Asset Purchase Agreement, consisting of a base purchase price of $20.7 million and earnout payments of up to $30.0 million. The base purchase price of $20.7 million consisted of $12.7 million in cash and $8.0 million in shares of UniTek common stock, par value $0.00002 per share. The number of shares of common stock was determined using the volume-weighted average of the closing prices of the common stock as quoted on the Nasdaq Global Market for the 20 days prior to March 31, 2011, which was $8.65, resulting in the issuance of 924,856 shares of the Company’s common stock. Of the consideration paid in shares of the Company’s common stock, 578,037 shares were delivered to the Sellers at closing and 346,819 shares were delivered to an escrow agent, to be held until their release in accordance with the terms of the Asset Purchase Agreement. Pinnacle specializes in large-scale communications projects for transportation, public safety, entertainment, hospitality and enterprise-grade commercial real estate, which will expand the Company’s presence in the two-way radio and wireless communications systems integration markets.
The preliminary total fair value of the consideration paid for Pinnacle was $45.1 million, consisting of $12.7 million in cash (net of cash acquired), $8.5 million in equity and contingent consideration of $23.9 million. The fair value of the 924,856 shares of common stock issued as consideration was determined based upon the Company’s closing stock price on the last business day prior to April 3, 2011, which was $9.14 per share. The contingent consideration is in the form of earnout payments based upon the achievement of incremental earnings before interest, taxes, depreciation and amortization (“EBITDA”) performance targets as defined in the Asset Purchase Agreement. The earnout payments of up to $30.0 million will be payable 60% in cash and 40% in shares of UniTek common stock, for which the number of shares of common stock will be determined using the volume-weighted average of the closing prices of the common stock as quoted on the Nasdaq Global Market for the 20 days prior to the EBITDA measurement date giving rise to the earnout payment being made. The earnout is to be paid out in three payments based upon the achievement of certain EBITDA thresholds after six months (September 30, 2011), one year (March 31, 2012), and two years (March 31, 2013). The portion of the contingent consideration earned as of each of these measurement dates is expected to be paid out within 60 days of each measurement date. The current portion of contingent consideration represents the expected earnout payments to be made at the six month and one year measurement dates. The fair value of the contingent consideration was determined using a binomial option pricing model applied to the Company’s estimate of Pinnacle’s expected EBITDA performance at each of the measurement dates. The significant assumptions used in this calculation include forecasted revenue and earnings, an estimate of the volatility of Pinnacle’s earnings based upon a selected peer group and a risk-free interest rate equal to that of U.S. Treasury bonds with terms approximating the earnout periods. Utilizing the estimated peer group volatility and a range of projected EBITDA outcomes between 80% and 120% of the current estimated EBITDA, the estimated range of outcomes on an undiscounted basis are expected to be between $20.3 million and $26.2 million.
The following allocation of the purchase price to the fair value of tangible and intangible assets, and the useful lives of these assets, remains preliminary as the Company continues to assess the valuation of acquired assets and liabilities and any adjustments to the purchase price based on the final net working capital. The following table summarizes the preliminary allocation of the purchase price to the fair value of assets acquired and liabilities assumed at the date of acquisition:
Cash | $ | 451 | ||
Accounts receivable | 4,730 | |||
Inventories | 844 | |||
Prepaid expenses and other assets | 192 | |||
Property and equipment | 2,541 | |||
Amortizable intangible assets | 27,791 | |||
Goodwill | 14,639 | |||
Other assets | 445 | |||
Accounts payable and accrued expenses | (3,077 | ) | ||
Billings in excess of costs | (654 | ) | ||
Deferred revenue | (2,462 | ) | ||
Capital lease obligations | (316 | ) | ||
Total fair value of net assets acquired | $ | 45,124 |
13
UniTek Global Services, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
(Amounts in thousands, except share and per share amounts)
(Unaudited)
During the three months ended July 2, 2011, the acquisition of Pinnacle contributed revenue of approximately $6.4 million and operating income of $0.4 million. Acquisition related costs for the three and six month periods ended July 2, 2011, were $0.1 million, which were recorded as a component of Selling, General and Administrative expenses. The Company has recognized goodwill of $14.6 million, which is not tax-deductible, arising from the acquisition representing the value of the existing workforce as well as expected synergies from the combination of operations. The goodwill associated with the acquisition of Pinnacle is included in the engineering and construction segment’s assets. The amortizable intangible assets acquired in the acquisition consisted of the following as of the date of acquisition:
Estimated | Weighted-average | ||||
fair value | amortization period | ||||
Customer relationships | $ | 22,780 | 10.5 Years | ||
Non-compete agreements | 377 | 2.0 years | |||
Technology and trade names | 4,634 | 6.2 years | |||
Total | $ | 27,791 | 9.6 years |
The following pro forma data presents revenue and loss from continuing operations as if the Pinnacle acquisition had occurred on January 1, 2010.
Three Months Ended | Six Months Ended | |||||||||||
July 3, 2010 | July 2, 2011 | July 3, 2010 | ||||||||||
Revenue | $ | 106,584 | $ | 201,067 | $ | 197,305 | ||||||
Net loss | (7,123 | ) | (16,604 | ) | (17,523 | ) |
These pro forma combined historical results also include an adjustment for the increase in amortization and depreciation expense due to the incremental intangible assets and adjusted fair value of the fixed assets recorded in relation to the acquisition. The increase in amortization and depreciation expense for the three months ended July 3, 2010 was $0.9 million. The increase in amortization and depreciation expense for the six months ended July 2, 2011 and July 3, 2010 was $0.8 million and $2.1 million, respectively.
5. Accounts Receivable and Concentration of Credit Risk
Accounts receivable and unbilled revenue, net of allowances, at July 2, 2011 and December 31, 2010, consist of the following:
July 2, | December 31, | |||||||
2011 | 2010 | |||||||
Accounts receivable | $ | 51,775 | $ | 44,880 | ||||
Unbilled revenue | 28,558 | 24,837 | ||||||
80,333 | 69,717 | |||||||
Allowance for doubtful accounts | (3,093 | ) | (3,192 | ) | ||||
Total | $ | 77,240 | $ | 66,525 |
Credit risk with respect to accounts receivable was concentrated with four customers at July 2, 2011. These customers accounted for approximately $39.6 million (51%) of the accounts receivable at July 2, 2011. For the three and six months ended July 2, 2011, the Company derived approximately $64.4 million (61%) and $124.9 million (63%), respectively, of its total net revenue from its two largest customers. Each of these customers represented in excess of 5% of the Company’s total net revenue. For the three and six months ended July 3, 2010, the Company derived $61.7 million (58%) and $116.3 million (61%), respectively, of its total net revenue from its two largest customers. These revenues were reported as a component of the Fulfillment segment revenues.
14
UniTek Global Services, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
(Amounts in thousands, except share and per share amounts)
(Unaudited)
6. Goodwill and Intangible Assets
The following table summarizes the changes in the carrying amount of the Company’s goodwill for the six months ended July 2, 2011:
Fulfillment | Engineering & Construction | Total | ||||||||||
Beginning balance, December 31, 2010 | $ | 104,878 | $ | 41,669 | $ | 146,547 | ||||||
Goodwill associated with acquisitions | 89 | 14,639 | 14,728 | |||||||||
Other adjustments | 25 | 3 | 28 | |||||||||
Ending balance, July 2, 2011 | $ | 104,992 | $ | 56,311 | $ | 161,303 |
Accumulated impairment losses at July 2, 2011 and December 31, 2010 were $32.4 million, resulting from the wireline impairment charge incurred during the year ended December 31, 2009
Other intangible assets consisted of the following:
July 2, | December 31, | |||||||
2011 | 2010 | |||||||
Amortizable intangible assets: | ||||||||
Customer relationships | $ | 97,846 | $ | 74,958 | ||||
Non-compete agreements | 1,885 | 1,433 | ||||||
Technology and trade names | 4,634 | - | ||||||
Total amortizable intangible assets | 104,365 | 76,391 | ||||||
Accumulated amortization: | ||||||||
Customer relationships | 64,501 | 58,711 | ||||||
Non-compete agreements | 1,246 | 1,110 | ||||||
Technology and trade names | 204 | - | ||||||
Total accumulated amortization | 65,951 | 59,821 | ||||||
Amortizable intangible assets, net | $ | 38,414 | $ | 16,570 |
The amortization expense for the three months ended July 2, 2011 and July 3, 2010, was $3.3 million and $4.2 million, respectively. The amortization expense for the six months ended July 2, 2011 and July 3, 2010, was $6.1 million and $8.1 million, respectively. The estimated amortization expense for the six months ending December 31, 2011 and in each of the following four years, and thereafter is as follows:
Six months ending December 31, 2011 | $ | 4,914 | ||
2012 | 9,390 | |||
2013 | 4,001 | |||
2014 | 3,280 | |||
2015 | 3,280 | |||
Thereafter | 13,549 | |||
Total | $ | 38,414 |
7. Long-Term Debt
On April 15, 2011, the Company completed a refinancing of all of its existing debt by entering into (i) a Credit Agreement (the “Term Loan Agreement”) by and among UniTek, the several banks and other financial institutions or entities that are parties to the Term Loan Agreement (collectively, the “Term Lenders”); and (ii) a Revolving Credit and Security Agreement (the “Revolving Loan Agreement”), by and among UniTek (and certain subsidiaries of UniTek) and PNC Bank, National Association, (the “Revolving Lender”).
The Term Loan Agreement provides for a $100.0 million term loan (the “Term Loan”) and the Revolving Loan Agreement provides for a $75.0 million revolving credit facility (“Revolving Loan”). Both the Term Loan and the Revolving Loan may be used for general business purposes. The Term Loan is to be repaid in installments beginning on June 30, 2011 and ending in 2018. The Term Loan Agreement was subject to a three percent (3%) debt discount totaling $3.0 million, which will be amortized over the life of the loan. The Term Loan bears interest at LIBOR (with a floor of 1.50%) plus a margin of 7.50%. The Revolving Loan matures in 2016. UniTek may draw on the Revolving Loan and repay amounts borrowed in unlimited repetition up to the maximum allowed amount so long as no event of default has occurred and is continuing. The interest rate on the Revolving Loan is LIBOR (with no floor) plus a margin of between 2.25% and 2.75%. Subject to certain terms and conditions, the Term Loan Agreement and the Revolving Loan Agreement include accordion features of $50.0 million and $25.0 million, respectively.
The Term Loan Agreement and the Revolving Loan Agreement contain customary representations and warranties of UniTek as well as provisions for repayment, guarantees, other security and customary events of default. Specifically, the Revolving Loan Agreement and the Term Loan Agreement provide the Revolving Lender and the Term Lenders, respectively, with security interests in the collateral of UniTek (and certain subsidiaries of UniTek). As of July 2, 2011, the Company had $15.1 million in letters of credit outstanding under the Revolving Loan Agreement.
15
UniTek Global Services, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
(Amounts in thousands, except share and per share amounts)
(Unaudited)
Long-term debt consisted of the following:
July 2, | ||||
2011 | ||||
Revolving Loan Agreement | $ | 16,567 | ||
Term Loan, net of debt discount of $2,910 | 96,840 | |||
Total debt | 113,407 | |||
Less current portion | 1,000 | |||
Long-term debt, net of current portion | $ | 112,407 |
Future maturities of long-term debt excluding $2,910 of debt discount are as follows:
Six months ending December 31, 2011 | $ | 500 | ||
2012 | 1,000 | |||
2013 | 1,000 | |||
2014 | 1,000 | |||
2015 | 1,000 | |||
Thereafter | 111,817 | |||
Total | $ | 116,317 |
The Term Loan Agreement and the Revolving Loan Agreement require the Company to be in compliance with specified financial covenants, including (i) a “Consolidated Leverage Ratio” (as such term is respectively defined and applied in the Term Loan Agreement and the Revolving Loan Agreement) of less than a range of 4.75-3.00 to 1.00 (such ratio declining over time); (ii) a “Fixed Charge Coverage Ratio” (as such term is defined in the Term Loan Agreement and the Revolving Loan Agreement) not less than 1.2 to 1.0 for every fiscal quarter ended after the end of fiscal year 2011 (and a ratio of not less than 1.1 to 1.0 for every fiscal quarter ended in fiscal year 2011); and (iii) certain other covenants related to the operation of UniTek’s business in the ordinary course. In the event of noncompliance with these financial covenants and other defined events of default, the Term Lenders and the Revolving Lender are entitled to certain remedies, including acceleration of the repayment of amounts outstanding on the Term Loan and the Revolving Loan.
As of December 31, 2010 and prior to the refinancing of its debt on April 15, 2011, the Company’s debt consisted of the following:
December 31, | ||||
2010 | ||||
First Lien Credit Agreement: | ||||
Revolving Credit Facility | $ | - | ||
Term B Credit Facility, net of debt discount of $2,498 | 72,152 | |||
Term C Credit Facility | 19,500 | |||
91,652 | ||||
Second Lien Credit Agreement: | ||||
Term Facility | 7,750 | |||
Total debt | 99,402 | |||
Less current portion | 2,940 | |||
Long-term debt, net of current portion | $ | 96,462 |
First Lien Credit Agreement
The Company was party to the First Lien Credit Agreement, by and among certain subsidiaries of UniTek, the lenders party thereto, and Royal Bank of Canada, as collateral agent and as administrative agent, dated September 27, 2007 (as amended, the “First Lien Credit Agreement”), which provided for a First Lien Revolving Credit Facility (the “Revolving Credit Facility”), a First Lien Term B Credit Facility (the “Term B Credit Facility”) and a First Lien Term C Credit Facility (the “Term C Credit Facility”). The Revolving Credit Facility provided loans in a maximum amount of $20.0 million and would mature on September 27, 2012. As of December 31, 2010, the Company had zero borrowings outstanding under the Revolving Credit Facility. Borrowings under the Revolving Credit Facility were secured by the assets of the Company. As of December 31, 2010, there was $2.6 million in letters of credit issued under the Revolving Credit Facility.
16
UniTek Global Services, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
(Amounts in thousands, except share and per share amounts)
(Unaudited)
The Term B Credit Facility, as amended, provided for borrowings up to $93.0 million, including the Third Incremental Term B Facility of up to $20.0 million. As of December 31, 2010, $72.2 million (net of the debt discount of $2.5 million) was outstanding under the Term B Credit Facility. The Term B Credit Facility was secured by substantially all of the assets of the Company. In connection with the closing of the Third Incremental Term B Facility on July 16, 2010, the lenders received warrants to purchase an aggregate of 53,572 shares of common stock of the Company with an exercise price of $0.56 per share, vested 25% upon issuance, and the remaining warrants vested ratably through September 1, 2012. The Company also agreed to pay to the Third Incremental Term B Facility lenders a deferred fee in cash up to a maximum of $3.5 million, which would be earned by the lenders through July 12, 2012 and was payable on March 26, 2013, or earlier under certain circumstances contained in the amendment. The deferred fee payable in cash was to be reduced by an amount calculated based on value realized by or ascribed to the exercise of the warrants described above. Additionally, payment of the deferred fee in cash, would result in the termination of the related warrants.
The Term C Credit Facility was for $19.5 million, which was the outstanding balance as of December 31, 2010.
Second Lien Credit Agreement
The Company was party to the Second Lien Credit Agreement, by and among certain subsidiaries of UniTek, the lenders party thereto, and Royal Bank of Canada, as collateral agent and as administrative agent, dated September 27, 2007 (as amended, the “Second Lien Credit Agreement”), which provided for a $25.0 million term facility that would mature on September 27, 2012 and was repayable in full at that date. The Second Lien Credit Agreement was secured by substantially all of the assets of the Company. The Second Lien Credit Agreement included various covenants, the most significant of which required the Company to maintain certain quarterly financial ratios and limits capital expenditures. The Company was not in violation of any of its covenants at December 31, 2010 or the date of refinancing on April 15, 2011.
Termination of First Lien Credit Agreement and Second Lien Credit Agreement
The First Lien Credit Agreement and Second Lien Credit Agreement were terminated on April 15, 2011 as part of the Company’s debt refinancing described above. All outstanding amounts owed by UniTek and its subsidiaries under the First Lien Credit Agreement and the Second Lien Credit Agreement were re-paid in full and all corresponding security interests under the First Lien Credit Agreement and the Second Lien Credit Agreement were released. In conjunction with the debt refinancing, the earned portion of the deferred fee related to the Third Incremental Term B Facility was paid in the amount of $1.0 million and all warrants and future obligations were terminated.
8. Fair Value Measurements
As defined by ASC 820, the fair value of an asset or liability would be based on an “exit price” basis rather than an “entry price” basis. Additionally, the fair value should be market-based and not an entity-based measurement. ASC 820 also establishes a fair value hierarchy that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 820 describes three levels of input that may be used to measure fair value.
The carrying values of cash and cash equivalents, restricted cash, accounts receivable and unbilled revenue, accounts payable, accrued liabilities and financial instruments included in other assets and other liabilities are reflected in the consolidated balance sheet at historical cost, which is materially representative of their fair value due to the relatively short-term maturities of these assets and liabilities. The carrying value of the capital lease obligations approximates fair value because they bear interest at rates currently available to the Company for debt with similar terms and remaining maturities. The carrying values of the Company’s notes payable and long-term debt is determined by comparison to rates currently available for debt with similar terms, credit risk and maturities. The fair value of the Company’s long-term debt at July 2, 2011 and December 31, 2010 is $113.4 and $97.2 million, respectively. Fair value has been estimated based on the present value of future cash flows using market interest rates for the same contractual terms and considering the Company’s credit risk.
17
UniTek Global Services, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
(Amounts in thousands, except share and per share amounts)
(Unaudited)
The following table summarizes our financial assets and liabilities measured at fair value on a recurring basis as of July 2, 2011:
Fair Value Measurements at July 2, 2011 | ||||||||||||||||
Fair Value at July 2, 2011 | Quoted Prices in Active Markets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||
Assets | ||||||||||||||||
Cash and cash equivalents | $ | 7,522 | $ | 7,522 | $ | - | $ | - | ||||||||
Total | $ | 7,522 | $ | 7,522 | $ | - | $ | - | ||||||||
Liabilities | ||||||||||||||||
Warrant liability | $ | 26 | $ | - | $ | 26 | $ | - | ||||||||
Contingent consideration | 24,035 | - | - | 24,035 | ||||||||||||
Total | $ | 24,061 | $ | - | $ | 26 | $ | 24,035 |
The following table summarizes our financial assets and liabilities measured at fair value on a recurring basis as of December 31, 2010:
Fair Value Measurements at December 31, 2010 | ||||||||||||||||
Fair Value at December 31, 2010 | Quoted Prices in Active Markets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||
Assets | ||||||||||||||||
Cash and cash equivalents | $ | 17,716 | $ | 17,716 | $ | - | $ | - | ||||||||
Total | $ | 17,716 | $ | 17,716 | $ | - | $ | - | ||||||||
Liabilities | ||||||||||||||||
Warrant liability | $ | 26 | $ | - | $ | 26 | $ | - | ||||||||
Deferred fee | 3,225 | - | - | 3,225 | ||||||||||||
Contingent consideration | 160 | - | - | 160 | ||||||||||||
Total | $ | 3,411 | $ | - | $ | 26 | $ | 3,385 |
The change in the fair value of the deferred fee from December 31, 2010 to the date of settlement on April 15, 2011, was a loss of approximately $0.04 million, which is reflected as a component of other income within the consolidated results of operations. The change in fair value of the deferred fee is the result of changes in the present value of the expected future cash flows due to the passage of time. On April 15, 2011, the earned portion of the deferred fee was paid in full in connection with the refinancing of the Company’s outstanding debt.
The fair value of the contingent consideration was determined based upon an income approach utilizing the expected future cash flows associated with the contingent liabilities and a binomial option pricing model. The change in fair value of the contingent consideration during the three months ended July 2, 2011 was due to the payment of cash in satisfaction of a portion of the contingent liability.
The activity in liabilities classified within Level Three of the valuation hierarchy consisted of the following:
Deferred Fee | Contingent Consideration | |||||||
Liabilities | ||||||||
Balance as of December 31, 2010 | $ | 3,225 | $ | 160 | ||||
Changes in fair value | 40 | - | ||||||
Balance as of April 2, 2011 | 3,265 | 160 | ||||||
Acquisition of Pinnacle | - | 23,940 | ||||||
Deferred fee settlement | (3,265 | ) | - | |||||
Changes in fair value | - | (65 | ) | |||||
Balance as of July 2, 2011 | $ | - | $ | 24,035 |
18
UniTek Global Services, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
(Amounts in thousands, except share and per share amounts)
(Unaudited)
9. Legal Proceedings
From time to time, the Company is a party to various lawsuits, claims, or other legal proceedings and is subject, due to the nature of its business, to governmental agency oversight, audits, investigations and review. Such actions may seek, among other things, compensation for alleged personal injury, breach of contract, property damage, punitive damages, civil penalties or other losses, or injunctive or declaratory relief. Under such governmental audits and investigations, the Company may become subject to fines and penalties or other monetary damages. With respect to such lawsuits, claims, proceedings and governmental investigations and audits, the Company accrues reserves when it is probable a liability has been incurred and the amount of loss can be reasonably estimated. The Company does not believe any of the pending proceedings, individually or in the aggregate, will have a material adverse effect on its consolidated results of operations, cash flows or financial condition.
10. Warrants
At July 2, 2011, the Company had outstanding warrants to purchase up to 102,521 shares of its common stock. The warrants’ exercise prices range from $30.80 to $140.00 per share and the warrants expire between December 29, 2011 and December 2, 2020. The weighted average price is $127.13 per share. During the three months ended July 2, 2011 and July 3, 2010, no warrants to purchase shares were exercised and there were no new issuances of warrants. In conjunction with the April 2011 debt refinancing described in Note 7, 53,572 warrants issued in connection with the Third Incremental Term B Facility were terminated.
11. Stock Options and Restricted Stock Units
As of July 2, 2011, the Company sponsored four stock option plans, the 1999 Securities Plan (the “1999 Plan”), the 2001 Equity Incentive Plan (the “2001 Plan”), the 2007 Equity Incentive Plan (the “2007 Plan”) and the 2009 Omnibus Securities Plan (the “2009 Plan”) (collectively, (the “Plans”). The Company accounts for the Plans pursuant to ASC 718, “Stock-Based Compensation” (“ASC 718”).
The Plans provide for the grant of incentive stock options and non-qualified stock options. The terms of the options are set by our board of directors (the “Board”). The options expire no later than ten years after the date the stock option is granted. As of July 2, 2011, a total of 1.8 million shares of the Company’s common stock had been reserved for issuance under the Plans including 1.2 million shares remaining eligible for the grant of awards under the Plans.
On December 9, 2010, the Company commenced a tender offer to exchange certain eligible options to purchase shares of its common stock that were currently outstanding under the following stock option plans: (i) the 1999 Plan; (ii) the 2007 Plan; and (iii) the 2009 Plan. Eligible options fell within one of the following three groups: (i) non-Homerun Portion (as defined below) stock options that were granted under the 2007 Plan and were vested as of December 31, 2010 (“Group 1”), (ii) non-Homerun Portion stock options that were unvested as of December 31, 2010 and any Homerun Portion stock options (whether vested or unvested) that were granted under the 2007 Plan (“Group 2”) and (iii) vested and unvested stock options granted under the 1999 Plan and the 2009 Plan (“Group 3”). The “Homerun Portion” of a 2007 Plan stock option grant was the 40% portion of each stock option grant, whether vested or unvested, that becomes exercisable (at its then current exercise price) only if and when the fair market value of the Company’s common stock is at least $168.00 per share.
Each tendered eligible option was cancelled in exchange for either a grant of RSUs or a replacement option, depending on whether the tendered eligible option was in Group 1, Group 2 or Group 3. In exchange for each tendered eligible option in Group 1 and Group 3, the holder was granted a replacement option with an exercise price per share equal to the fair market value of the Company’s common stock on the first business day following the expiration of the tender offer, January 10, 2011. Except for the exercise price and the date of grant, all other material terms and provisions (including post-termination exercise periods) of the eligible options remained unchanged. In exchange for the tender of all eligible options in Group 2, each holder received a grant of RSUs under the 2009 Plan. RSUs represent the right to receive one share of the Company’s common stock for each vested RSU.
The tender offer expired on Friday, January 7, 2011, and pursuant to the tender offer, eligible options to purchase an aggregate of 296,833 shares of the Company’s common stock were validly tendered and not withdrawn, and the Company accepted for repurchase these eligible options. The holders of eligible options who validly tendered eligible options received an aggregate of 688,976 RSUs and 96,204 replacement options, repriced at an exercise price of $9.42 per share. For more information, refer to the Company’s Tender Offer Statement on Schedule TO, as filed with the SEC on December 9, 2010, as amended on December 28, 2010 and January 10, 2011. The Company issued an additional 74,202 RSUs on January 10, 2011 to eligible employees and members of the Board who were not eligible to participate in the tender offer or that did not hold any Group 2 options.
During the six months ended July 2, 2011, the Company also issued an additional 60,487 RSUs to eligible employees and directors.
19
UniTek Global Services, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
(Amounts in thousands, except share and per share amounts)
(Unaudited)
The following table represents stock options and RSUs under each of the Plans as of July 2, 2011:
2001 Plan | 2007 Plan | 2009 Plan and 1999 Plan | RSUs | |||||||||||||||||||||||||||||
Number of Shares | Weighted Average Exercise Price | Number of Shares | Weighted Average Exercise Price | Number of Shares | Weighted Average Exercise Price | Number of Shares | Weighted Average Price | |||||||||||||||||||||||||
Outstanding at December 31, 2010 | 302 | $ | 77,700 | 278,363 | $ | 56.00 | 36,759 | $ | 56.68 | - | - | |||||||||||||||||||||
Cancelled / Forfeited in Tender Offer | - | - | (278,363 | ) | 56.00 | (17,136 | ) | $ | 56.68 | - | - | |||||||||||||||||||||
Granted – New | - | - | - | - | - | - | 134,689 | $ | 9.60 | |||||||||||||||||||||||
Granted – Tender Offer | - | - | - | - | 96,204 | $ | 9.42 | 688,976 | $ | 9.42 | ||||||||||||||||||||||
Exercised / Vested | - | - | - | - | - | - | (317,908 | ) | $ | 9.44 | ||||||||||||||||||||||
Cancelled / Forfeited | (302 | ) | 77,700 | - | - | (12,093 | ) | $ | 24.94 | (7,143 | ) | $ | 9.42 | |||||||||||||||||||
Stock Options and RSUs outstanding at July 2, 2011 | - | $ | - | - | $ | - | 103,734 | $ | 17.01 | 498,614 | $ | 9.47 |
Pursuant to ASC 718, the Company accounted for the tender offer as a modification of the existing stock options. For Group 1 and Group 3 vested options, the Company recorded stock-based compensation expense of $0.4 million for the aggregate difference between the fair value of the stock options before and after the modification. For Group 2 options, the Company recorded $1.9 million of stock-based compensation expense in the quarter ended April 2, 2011 for the incremental fair value of the replacement RSUs and the amortization of the unrecognized original grant date fair value of the stock options tendered in the exchange.
During the three and six months ended July 2, 2011, the Company recorded stock-based compensation expense of $1.1 million and $3.6 million, respectively. During the three and six months ended July 3, 2010, the Company recorded stock-based compensation expense of $0.4 million and $0.8 million, respectively. As of July 2, 2011, there was $7.5 million of total unrecognized compensation cost related to the non-vested share-based compensation arrangements granted under the Plans (Group 2 and new RSUs granted). That cost is expected to be recognized over a weighted-average period of 3.0 years.
12. Related-Party Transactions
The Company maintains certain policies and procedures for the review, approval, and ratification of related-party transactions to ensure that all transactions with selected parties are fair, reasonable and in the Company’s best interest. All significant relationships and transactions are separately identified by management if they meet the definition of a related party or a related-party transaction. Related-party transactions include transactions that occurred during the year, or are currently proposed, in which the Company was or will be a participant and in which any related person had or will have a direct or indirect material interest. All related-party transactions are reviewed, approved and documented by the appropriate level of the Company’s management in accordance with these policies and procedures.
On January 27, 2010, the Company entered into an Amended and Restated Monitoring and Oversight Agreement (the “M&O Agreement”) with HM Capital Partners LP (“HM LP”). Pursuant to the M&O Agreement, the Company agreed to pay HM LP an annual fee of $0.7 million in calendar year 2010 in consideration for HM LP’s provision of financial oversight and monitoring services to the Company as they may be requested from time to time. In connection with the closing of the Company’s equity offering of common stock (the “Equity Offering”) on November 16, 2010, the parties to the M&O Agreement agreed to terminate the M&O Agreement. For the three and six months ended July 3, 2010, the Company incurred $0.2 million and 0.4 million, respectively in monitoring and oversight fees, including expenses. In connection with the termination of the M&O Agreement the Company also agreed pay a termination fee of $4.3 million (payable in cash or stock, as described below) that will become payable once the following two conditions are met:
· | The Sector Performance Fund, which is an affiliate of HM LP, sells its entire ownership stake in the Company, and |
· | The average price per share of common stock realized by the Sector Performance Fund is above its basis, which was calculated as of the closing of the Equity Offering and includes the conversion of our Series B Convertible Preferred Stock, par value $0.00002 per share and all other shares owned by Sector Performance Fund prior to the Equity Offering. Subsequent to the Equity Offering and as of July 2, 2011, the Sector Performance Fund’s basis in its stock was significantly above the quoted market price of the Company’s common stock. |
If the two conditions above are met and the termination payment becomes payable, the Company will be entitled to satisfy this obligation in either cash or shares of its common stock, at its sole discretion. If payment is made in shares of common stock, the stock price would be calculated using the 20-day trailing average share price as of the date that the two conditions above are met and the termination payment becomes payable.
20
UniTek Global Services, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
(Amounts in thousands, except share and per share amounts)
(Unaudited)
The termination fee resulting from the termination of the M&O Agreement represents a loss contingency under ASC 450, “Contingencies”. As of July 2, 2011, the Company believes the termination payment does not yet meet the requirements to be recorded as a liability since the Company’s quoted stock price is currently trading well below the Sector Performance Fund basis and a sale of their stock would not meet the conditions precedent required to trigger payment of the termination fee. The Company will continue to evaluate this loss contingency on an ongoing basis and as of each reporting period in order to determine the probability of the triggering conditions being met.
13. Income Taxes
For the three months ended July 2, 2011, the Company’s income tax expense of $0.9 million consisted primarily of a current tax benefit of $0.1 million related to the Company’s Canadian operations, a deferred tax expense of $0.8 million related to tax deductible goodwill and $0.2 million for state income taxes. For the six months ended July 2, 2011, the Company recorded income tax expense of $1.4 million, which consisted primarily of a current tax benefit of $0.2 million related to its Canadian operations and a deferred tax expense of $1.3 million related to tax deductible goodwill and $0.3 million for state income taxes.
Because the Company has not yet achieved profitable operations outside of Canada, management believes the potential tax benefits from other deferred tax assets do not satisfy the recognition criteria set forth in ASC 740, “Accounting for Income Taxes” and accordingly, has recorded a valuation allowance for substantially its entire gross deferred tax asset. Additionally, for tax purposes, certain goodwill is being amortized. In periods when the book basis of tax deductible goodwill exceeds its respective tax basis, a net deferred tax liability is recorded in the consolidated financial statements, since the basis difference will not reverse within the periods that the Company’s deferred tax assets will be recognized.
During the three and six months ended July 3, 2010, the Company’s income tax expense consisted primarily of a current tax expense related to the Company’s Canadian operations.
14. Discontinued Operations
Discontinued operations for the three and six months ended July 3, 2010, consisted of certain cable markets that were exited for operational reasons as well as wireless service locations that were shut down and discontinued due to lack of continuing revenues and operational reasons. Discontinued operations did not impact the Company’s operating results for the three and six months ended July 2, 2011. The following table summarizes the results for the Company’s discontinued operations for the three and six months ended July 3, 2010:
Three Months Ended | Six Months Ended | |||||||
July 3, 2010 | July 3, 2010 | |||||||
Revenues | $ | 1,616 | $ | 3,036 | ||||
Cost of revenues | 1,769 | 3,490 | ||||||
Gross margin | (153 | ) | (454 | ) | ||||
Depreciation and amortization | 43 | 94 | ||||||
Operating loss | (196 | ) | (548 | ) | ||||
Gain on sale of assets | - | - | ||||||
Loss from discontinued operations before income taxes | (196 | ) | (548 | ) | ||||
Tax benefit from discontinued operations | - | - | ||||||
Loss from discontinued operations | $ | (196 | ) | $ | (548 | ) |
15. Segment Reporting
ASC 280 “Segment Reporting” establishes standards for reporting information about operating segments in annual financial statements of public business enterprises and requires that those enterprises report selected information about operating segments in interim financial reports issued to shareholders. Operating segments are components of an enterprise about which separate financial information is available and regularly evaluated by the chief operating decision makers of an enterprise. The Company reports its financial results on the basis of two reportable segments: (1) Fulfillment and (2) Engineering and Construction. The Fulfillment segment consists of installation and other services for the pay television industry. This reportable segment includes the aggregation of the satellite and broadband cable operating segments of the Company. The Engineering and Construction segment consists of engineering and construction services for the wired and wireless telecommunications industry, including public safety networks, on a project basis. This reportable segment includes the aggregation of the wireline, wireless and public safety operating segments of the Company. Transactions within and between segments are generally made on a basis to reflect the market value of the services and have been eliminated in consolidation.
21
UniTek Global Services, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
(Amounts in thousands, except share and per share amounts)
(Unaudited)
The Company evaluates the performance of its operating segments based on several factors of which the primary financial measure is segment EBITDA. Management believes segment operating income (loss) represents the closest GAAP measure to segment EBITDA. Selected segment financial information for the three months ended July 2, 2011 and July 3, 2010 is presented below:
Three Months Ended | ||||||||||||||||||||||||
July 2, 2011 | July 3, 2010 | |||||||||||||||||||||||
Fulfillment | Engineering & Construction | Total | Fulfillment | Engineering & Construction | Total | |||||||||||||||||||
Revenue | $ | 68,845 | $ | 37,571 | $ | 106,416 | $ | 66,640 | $ | 37,584 | $ | 104,224 | ||||||||||||
Cost of revenue | 52,513 | 32,312 | 84,825 | 53,731 | 33,755 | 87,486 | ||||||||||||||||||
Gross profit | 16,332 | 5,259 | 21,591 | 12,909 | 3,829 | 16,738 | ||||||||||||||||||
Selling, general and administrative expenses | 7,266 | 5,812 | 13,078 | 5,596 | 3,570 | 9,166 | ||||||||||||||||||
Depreciation and amortization | 4,808 | 2,341 | 7,149 | 5,753 | 1,345 | 7,098 | ||||||||||||||||||
Operating income (loss) | $ | 4,258 | $ | (2,894 | ) | $ | 1,364 | $ | 1,560 | $ | (1,086 | ) | $ | 474 | ||||||||||
Interest expense | 3,486 | 6,241 | ||||||||||||||||||||||
Loss on extinguishment of debt | 3,466 | - | ||||||||||||||||||||||
Other (income) expense, net | (112 | ) | 146 | |||||||||||||||||||||
Loss from continuing operations before income taxes | $ | (5,476 | ) | $ | (5,913 | ) |
Six Months Ended | ||||||||||||||||||||||||
July 2, 2011 | July 3, 2010 | |||||||||||||||||||||||
Fulfillment | Engineering & Construction | Total | Fulfillment | Engineering & Construction | Total | |||||||||||||||||||
Revenue | $ | 132,784 | $ | 65,480 | $ | 198,264 | $ | 128,210 | $ | 63,814 | $ | 192,024 | ||||||||||||
Cost of revenue | 103,716 | 58,634 | 162,350 | 104,905 | 57,290 | 162,195 | ||||||||||||||||||
Gross profit | 29,068 | 6,846 | 35,914 | 23,305 | 6,524 | 29,829 | ||||||||||||||||||
Selling, general and administrative expenses | 14,410 | 9,536 | 23,946 | 11,184 | 7,367 | 18,551 | ||||||||||||||||||
Depreciation and amortization | 10,041 | 3,481 | 13,522 | 11,299 | 2,352 | 13,651 | ||||||||||||||||||
Operating income (loss) | $ | 4,617 | $ | (6,171 | ) | $ | (1,554 | ) | $ | 822 | $ | (3,195 | ) | $ | (2,373 | ) | ||||||||
Interest expense | 7,959 | 11,413 | ||||||||||||||||||||||
Loss on extinguishment of debt | 3,466 | - | ||||||||||||||||||||||
Other (income) expense, net | (141 | ) | 146 | |||||||||||||||||||||
Loss from continuing operations before income taxes | $ | (12,838 | ) | $ | (13,932 | ) |
At July 2, 2011, the total assets of the Fulfillment segment were $187.6 million and the Engineering and Construction segment was $146.1 million. This compares to $186.6 million and $109.4 million at December 31, 2010 for the Fulfillment segment and the Engineering and Construction segment, respectively. The increase of $1.0 million in the assets of the Fulfillment segment was primarily the result of higher accounts receivable due to timing of revenue as of July 2, 2011. The increase of $36.7 million in the Engineering and Construction assets compared to December 31, 2010 is primarily due to the acquisition of Pinnacle.
22
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
The information included in this quarterly report contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), the attainment of which involves various risks and uncertainties. All statements other than statements of historical fact included in this quarterly report are forward-looking statements. Forward-looking statements may be identified by the use of forward-looking terminology, such as “may,” “will,” “expects,” “believes,” “estimates,” “anticipates,” “planned,” “scheduled,” “continue” or similar terms, variations of those terms or the negative of those terms.
These forward-looking statements are based on assumptions that we have made in light of our experience in the industry in which we operate, as well as our perceptions of historical trends, current conditions, expected future developments and other factors we believe are appropriate under the circumstances. As you read and consider this quarterly report, you should understand that these statements are not guarantees of performance or results. They involve risks, uncertainties (some of which are beyond our control) and assumptions. Although we believe that these forward-looking statements are based on reasonable assumptions, you should be aware that many factors could affect our actual financial condition or results of operations and cause actual results to differ materially from those in the forward-looking statements. These factors include, among other things:
· | our financial condition and strategic direction; |
· | our future capital requirements and our ability to satisfy our capital needs; |
· | the potential generation of future revenues and/or earnings and our ability to manage and control costs; |
· | changes in our ability to adequately staff our service offerings; |
· | opportunities for us from new and emerging technologies in our industries; |
· | changes in our ability to obtain additional financing and the potential for restrictive covenants within our credit agreements; |
· | our growth strategy and our ability to consummate acquisitions and integrate them into our existing operations; |
· | trends in the satellite television, broadband cable and telecommunications industries; |
· | key drivers of change in our business, as identified in this quarterly report; |
· | our competitive position and the competitive landscape; |
· | shortages in fuel supply or increase in fuel prices could increase operating expense; and |
· | other statements that contain words like “believe,” “anticipate,” “expect” and similar expressions that are also used to identify forward-looking statements. |
It is important to note that all of our forward-looking statements are subject to a number of risks, assumptions and uncertainties, such as risks:
· | related to a concentration in revenues from a small number of customers; |
· | associated with the consolidation of our customers; |
· | associated with competition in the satellite television, broadband cable and telecommunications industries; |
· | that we will not be able to generate positive cash flow; and |
· | that we may not be able to obtain additional financing. |
This list is only an example of the risks that may affect the forward-looking statements. If any of these risks or uncertainties materialize or fail to materialize, or if the underlying assumptions are incorrect, then actual results may differ materially from those projected in the forward-looking statements.
Additional factors that could cause actual results to differ materially from those reflected in the forward-looking statements include, without limitation, those discussed elsewhere in this quarterly report. It is important not to place undue reliance on these forward-looking statements, which reflect our analysis, judgment, belief or expectation only as of the date of this quarterly report. We undertake no obligation to publicly revise these forward-looking statements to reflect events or circumstances that arise after the date of this quarterly report.
23
Critical Accounting Policies and Estimates
There have been no changes to our critical accounting policies and estimates, except as noted below:
As a result of the acquisition of Pinnacle, certain customer contracts within our Engineering and Construction segment include multiple deliverables, typically involving the design, construction and implementation of public safety radio networks with a separate maintenance component for a specific period of time following implementation. The maintenance component of these contracts is typically for a period of one to five years. We account for the maintenance component of these contracts as a separate unit of accounting with the revenue being recognized on a pro-rata basis over the term of the maintenance period. The revenue for the remaining portion of the contract is recognized on the percentage of completion method. The value assigned to each unit of accounting is objectively determined and obtained primarily from sources such as the separate selling price for that item or a similar item or from competitor prices for similar items.
Summary of Operating Results
The following table presents consolidated selected financial information. The statement of operations data for the three months ended July 2, 2011 and July 3, 2010, has been derived from our unaudited condensed consolidated financial statements that, in the opinion of management, include all adjustments, consisting only of normal recurring adjustments, necessary to state fairly the data for such period. We operate in two reportable segments: (1) Fulfillment and (2) Engineering and Construction.
Effective April 3, 2011, we completed the acquisition of Pinnacle Wireless Inc. (“Pinnacle”) pursuant to an Asset Purchase Agreement, dated as of March 30, 2011 (the “Asset Purchase Agreement”), by and among UniTek and Pinnacle and its former owners (the “Sellers”). In accordance with the Asset Purchase Agreement, we agreed to pay the Sellers an aggregate purchase price of up to $50.7 million, subject to certain conditions and adjustments as set forth in the Asset Purchase Agreement, consisting of a base purchase price of $20.7 million and earnout payments of up to $30.0 million. The base purchase price of $20.7 million consisted of $12.7 million in cash and $8.0 million in shares of UniTek common stock, par value $0.00002 per share. Pinnacle specializes in large-scale communications projects for transportation, public safety, entertainment, hospitality and enterprise-grade commercial real estate, which will expand the Company’s presence in the two-way radio and wireless communications systems integration markets. The operating results of Pinnacle are included in our consolidated results as a component of the Engineering and Construction segment for the period beginning April 3, 2011.
Results of Operations – Three Months Ended July 2, 2011 Compared to Three Months Ended July 3, 2010
The following table presents, for the periods indicated, a summary of our condensed consolidated statement of operations information.
Three Months Ended | ||||||||
July 2, 2011 | July 3, 2010 | |||||||
(in thousands, except per share data) | (unaudited) | (unaudited) | ||||||
Revenues | $ | 106,416 | $ | 104,224 | ||||
Cost of revenues | 84,825 | 87,486 | ||||||
Gross profit | 21,591 | 16,738 | ||||||
Selling, general and administrative expenses | 13,078 | 9,166 | ||||||
Depreciation and amortization | 7,149 | 7,098 | ||||||
Operating income | 1,364 | 474 | ||||||
Interest expense | 3,486 | 6,241 | ||||||
Loss on extinguishment of debt | 3,466 | - | ||||||
Other (income) loss, net | (112 | ) | 146 | |||||
Loss from continuing operations before income taxes | (5,476 | ) | (5,913 | ) | ||||
Income tax expense | (889 | ) | (34 | ) | ||||
Loss from continuing operations | (6,365 | ) | (5,947 | ) | ||||
Loss from discontinued operations | - | (196 | ) | |||||
Net loss | $ | (6,365 | ) | $ | (6,143 | ) | ||
Net loss per share- basic and diluted: | ||||||||
Continuing operations | $ | (0.40 | ) | $ | (2.44 | ) | ||
Discontinued operations | $ | 0.00 | $ | (0.08 | ) | |||
Weighted average shares of common stock outstanding –basic and diluted | 16,019 | 2,442 | ||||||
Adjusted EBITDA (1) | $ | 10,007 | $ | 7,932 |
(1) See description of “Adjusted EBITDA” below.
24
The following table presents, for the dates indicated, a summary of our condensed consolidated balance sheet information.
(Amounts in thousands) | July 2, 2011 (unaudited) | December 31, 2010 | ||||||
Current assets | $ | 98,789 | $ | 98,435 | ||||
Total assets | 333,728 | 296,054 | ||||||
Current liabilities | 94,302 | 71,482 | ||||||
Long-term debt and capital lease obligations, net of current portion | 121,396 | 107,295 | ||||||
Stockholders’ equity | 109,604 | 112,207 |
Revenues
The following table sets forth information regarding our revenues by segment for the three months ended July 2, 2011 and July 3, 2010.
Three Months Ended (unaudited) | ||||||||||||||||||||
July 2, 2011 | July 3, 2010 | |||||||||||||||||||
(Amounts in thousands) | Amount | % of Revenues | Amount | % of Revenues | Increase / (Decrease) | |||||||||||||||
Fulfillment | $ | 68,845 | 64.7 | % | $ | 66,640 | 63.9 | % | $ | 2,205 | ||||||||||
Engineering and Construction | 37,571 | 35.3 | % | 37,584 | 36.1 | % | (13 | ) | ||||||||||||
Total | $ | 106,416 | 100 | % | $ | 104,224 | 100 | % | $ | 2,192 |
We had revenue of $106.4 million for the three months ended July 2, 2011, compared to $104.2 million for the three months ended July 3, 2010. This represents an increase of $2.2 million, or 2.1%.
Revenue for the Fulfillment segment increased by $2.2 million, or 3.3%, from $66.6 million for the three months ended July 3, 2010 to $68.8 million for the three months ended July 2, 2011. The increase in revenues from our Fulfillment segment is primarily attributable to increased revenues from our cable operations due to higher cable maintenance and construction during the second quarter of 2011.
Revenue for the Engineering and Construction segment was $37.6 million for the three months ended July 3, 2010 and for the three months ended July 2, 2011. The wireline portion of the Engineering and Construction segment increased $6.5 million primarily the result of higher wireline construction project revenue and the Pinnacle acquisition contributed $6.4 million in the quarter ended July 2, 2011. These increases in revenue were offset by the impact of the continuing restructuring of our legacy wireless business.
Gross Profit
The following table sets forth information regarding our gross profit by segment for the three months ended July 2, 2011 and July 3, 2010.
Three Months Ended (unaudited) | ||||||||||||||||||||
July 2, 2011 | July 3, 2010 | |||||||||||||||||||
(Amounts in thousands) | Amount | % of Revenues | Amount | % of Revenues | Increase | |||||||||||||||
Fulfillment | $ | 16,332 | 23.7 | % | $ | 12,909 | 19.4 | % | $ | 3,423 | ||||||||||
Engineering and Construction | 5,259 | 14.0 | % | 3,829 | 10.2 | % | $ | 1,430 | ||||||||||||
Total | $ | 21,591 | 20.3 | % | $ | 16,738 | 16.1 | % | $ | 4,853 |
Our gross profit for the three months ended July 2, 2011 was $21.6 million compared to $16.7 million for the three months ended July 3, 2010, representing an increase of $4.9 million, or 29.0%. Our gross profit as a percentage of revenue was approximately 20.3% for the three months ended July 2, 2011, as compared to 16.1% for the three months ended July 3, 2010.
For the Fulfillment segment, gross margin increased from 19.4% for the three months ended July 3, 2010 to 23.7% for the three months ended July 2, 2011. The increase is primarily related to the operational improvements in various fulfillment markets and profitability improvements from the use of technology in the field, dispatch cost reduction programs and other cost savings initiatives.
For the Engineering and Construction segment, gross margin increased from 10.2% for the three months ended July 3, 2010 to 14.0% for the three months ended July 2, 2011. The increase is primarily the result of volume leverage in our wireline business and the increased margins in the Pinnacle business.
25
Selling, General and Administrative Expenses
SG&A for the three months ended July 2, 2011 were $13.1 million as compared to $9.2 million for the three months ended July 3, 2010, representing an overall increase of $3.9 million. Our stock compensation expense for the three months ended July 2, 2011 increased by approximately $0.7 million as compared to the prior year due to the restricted stock units granted on January 10, 2011 and the tender offer completed on that date. During the three months ended July 2, 2011, the Pinnacle acquisition added $1.1 million in SG&A. Additionally, we incurred $0.4 million of acquisition diligence costs, $0.5 million in incremental public filing costs and the remaining is various other incremental costs associated with compensation and infrastructure growth.
Adjusted EBITDA and Net income (loss) after certain non-cash adjustments
Adjusted earnings before interest, taxes, depreciation and amortization (“Adjusted EBITDA”) is a key indicator used by our management to evaluate operating performance of our company and to make decisions regarding compensation and other operational matters. While this Adjusted EBITDA is not intended to replace any presentation included in our consolidated financial statements under generally accepted accounting principles, or GAAP, and should not be considered an alternative to operating performance, we believe this measure is useful to investors in assessing our performance with other companies in our industry. This calculation may differ in method of calculation from similarly titled measures used by other companies. We compensate for these limitations by relying primarily on our GAAP results and using Adjusted EBITDA only as supplemental information. Adjusted EBITDA is our EBITDA adding back transaction costs, certain restructuring costs and other non-cash charges.
Net income (loss) after certain non-cash adjustments is a key indicator used by our management to evaluate operating performance of our company. While the net income (loss) after certain non-cash adjustments is not intended to replace any presentation included in our consolidated financial statements under GAAP, and should not be considered an alternative to operating performance, we believe this measure is useful to investors in assessing our performance in comparison with other companies in our industry. Specifically, (i) non-cash compensation expense may vary due to factors influencing the estimated fair value of performance based rewards, estimated forfeiture rates and amounts granted, (ii) non-cash interest expense varies depending on the timing of amendments to our debt and changes to our debt structure and (iii) amortization of intangible assets is impacted by the Company’s acquisition strategy and timing of acquisitions.
A reconciliation of adjusted EBITDA and net income after certain non-cash adjustments to net loss for the three month periods set forth below is as follows:
Three Months Ended (unaudited) | ||||||||
(Amounts in thousands) | July 2, 2011 | July 3, 2010 | ||||||
Net loss | $ | (6,365 | ) | $ | (6,143 | ) | ||
Non-cash stock based compensation | 1,078 | 423 | ||||||
Loss on extinguishment of debt | 3,466 | - | ||||||
Non-cash interest expense | 376 | 2,212 | ||||||
Non-cash amortization | 3,321 | 4,178 | ||||||
Net income after certain non-cash adjustments | $ | 1,876 | $ | 670 | ||||
Loss from discontinued operations | - | 196 | ||||||
Income tax expense | 889 | 34 | ||||||
Cash interest expense | 3,110 | 4,029 | ||||||
Other (income) expense, non cash | (112 | ) | 146 | |||||
Depreciation | 3,828 | 2,920 | ||||||
Transaction costs | 416 | (63 | ) | |||||
Adjusted EBITDA | $ | 10,007 | $ | 7,932 |
Adjusted EBITDA increased by 26.2% to $10.0 million for the three months ended July 2, 2011 from $7.9 million for the three months ended July 3, 2010. Our year over year improvement of $4.9 million in gross profit was the main contributor to this increase, offset by an increase of $2.8 million in SG&A, excluding stock-based compensation expense and transaction costs.
26
Depreciation and Amortization
Depreciation of fixed assets totaled approximately $3.8 million for the three months ended July 2, 2011 compared to $2.9 million for the three months ended July 3, 2010. Of this increase, $0.2 million is attributable to Pinnacle, with the remaining increase due to the conversion of a portion of our vehicle fleet from operating leases to capital leases in the fourth quarter of 2010.
Amortization of intangible assets recorded as a result of acquisitions resulted in amortization expense of approximately $3.3 million for the three months ended July 2, 2011 compared to $4.2 million for the three months ended July 3, 2010. A portion of our customer related intangible assets arising from acquisitions completed in prior years reached the end of their estimated useful lives resulting in a decrease in amortization expense of $1.9 million partially offset by amortization of intangible assets resulting from the Pinnacle acquisition of $1.0 million.
Interest Expense
We recognized $3.5 million and $6.2 million of interest expense during the three months ended July 2, 2011 and July 3, 2010, respectively. The decrease of $2.7 million was attributable to lower interest expense resulting from the debt refinancing ($0.4 million) and the reduction of debt from the proceeds of the November 2010 Equity Offering ($2.3 million).
Loss on extinguishment of debt
The refinancing of our debt on April 15, 2011 resulted in a net loss on extinguishment of debt of $3.5 million. This includes the write-off of unamortized deferred financing fees of $3.6 million, offset by a $0.1 million gain from the settlement of the deferred fee payable.
Income Taxes
During the three months ended July 2, 2011, we recorded income tax expense of $0.9 million, which consisted primarily of a current tax benefit of $0.1 million related to our Canadian operations, a deferred tax expense of $0.8 million related to tax deductible goodwill and $0.2 million for state income taxes. Because we have not yet achieved profitable operations outside of Canada, management believes the potential tax benefits from other deferred tax assets do not satisfy the recognition criteria set forth in ASC 740, “Accounting for Income Taxes” (“ASC 740”), and accordingly, has recorded a valuation allowance for substantially its entire gross deferred tax asset. Additionally, for tax purposes, certain goodwill is being amortized. In periods when the book basis of tax deductible goodwill exceeds its respective tax basis, a net deferred tax liability is recorded in the consolidated financial statements, since the basis difference will not reverse within the periods that our deferred tax assets will be recognized.
During the three months ended July 3, 2010, our income tax expense of $34 thousand consisted primarily of a current tax expense related to our Canadian operations.
Net Loss
We had a net loss of $6.4 million for the three months ended July 2, 2011, compared to a net loss of $6.1 million for three months ended July 3, 2010. The net loss for the three months ended July 3, 2010, includes a loss from discontinued operations of $0.2 million. The loss from discontinued operations was the result of the closure of certain cable installation and wireless locations.
27
Results of Operations – Six Months Ended July 2, 2011 Compared to Six Months Ended July 3, 2010
The following table presents, for the periods indicated, a summary of our condensed consolidated statement of operations information.
Six Months Ended | ||||||||
July 2, 2011 | July 3, 2010 | |||||||
(in thousands, except per share data) | (unaudited) | (unaudited) | ||||||
Revenues | $ | 198,264 | $ | 192,024 | ||||
Cost of revenues | 162,350 | 162,195 | ||||||
Gross profit | 35,914 | 29,829 | ||||||
Selling, general and administrative expenses | 23,946 | 18,551 | ||||||
Depreciation and amortization | 13,522 | 13,651 | ||||||
Operating loss | (1,554 | ) | (2,373 | ) | ||||
Interest expense | 7,959 | 11,413 | ||||||
Loss on extinguishment of debt | 3,466 | |||||||
Other (income) expense, net | (141 | ) | 146 | |||||
Loss from continuing operations before income taxes | (12,838 | ) | (13,932 | ) | ||||
Income tax expense | (1,401 | ) | (102 | ) | ||||
Loss from continuing operations | (14,239 | ) | (14,034 | ) | ||||
Loss from discontinued operations | - | (548 | ) | |||||
Net loss | $ | (14,239 | ) | $ | (14,582 | ) | ||
Net loss per share- basic and diluted: | ||||||||
Continuing operations | $ | (0.91 | ) | $ | (5.93 | ) | ||
Discontinued operations | $ | 0.00 | $ | (0.23 | ) | |||
Weighted average shares of common stock outstanding –basic and diluted | 15,584 | 2,368 | ||||||
Adjusted EBITDA (1) | $ | 15,973 | $ | 13,456 |
(1) See description of “Adjusted EBITDA” above.
Revenues
The following table sets forth information regarding our revenues by segment for the six months ended July 2, 2011 and July 3, 2010.
Six Months Ended (unaudited) | ||||||||||||||||||||
July 2, 2011 | July 3, 2010 | |||||||||||||||||||
(Amounts in thousands) | Amount | % of Revenues | Amount | % of Revenues | Increase | |||||||||||||||
Fulfillment | $ | 132,784 | 67.0 | % | $ | 128,210 | 66.8 | % | $ | 4,574 | ||||||||||
Engineering and Construction | 65,480 | 33.0 | % | 63,814 | 33.2 | % | 1,666 | |||||||||||||
Total | $ | 198,264 | 100 | % | $ | 192,024 | 100 | % | $ | 6,240 |
We had revenue of $198.2 million for the six months ended July 2, 2011, compared to $192.0 million for the six months ended July 3, 2010. This represents an increase of $6.2 million, or 3.2%.
Revenue for the Fulfillment segment increased by $4.6 million, or 3.6%, from $128.2 million for the six months ended July 3, 2010 to $132.8 million for the six months ended July 2, 2011. The increase in revenues from our Fulfillment segment is primarily attributable to increased revenues from our satellite operations of $2.9 million and a $1.7 million increase from maintenance and construction revenue in our cable operations in the second quarter of 2011.
Revenue for the Engineering and Construction segment increased $1.7 million, or 2.6%, from $63.8 million for the six months ended July 3, 2010 to $65.5 million for the six months ended July 2, 2011. The increase is primarily the result of higher wireline revenues which increased by $10.4 million due to growth in our wireline maintenance and service business, and the acquisition of Pinnacle for $6.4 million partially offset by a decrease of revenue from our wireless operations due to the timing of projects.
28
Gross Profit
The following table sets forth information regarding our gross profit by segment for the six months ended July 2, 2011 and July 3, 2010.
Six Months Ended (unaudited) | ||||||||||||||||||||
July 2, 2011 | July 3, 2010 | |||||||||||||||||||
(Amounts in thousands) | Amount | % of Revenues | Amount | % of Revenues | Increase | |||||||||||||||
Fulfillment | $ | 29,068 | 21.9 | % | $ | 23,305 | 18.2 | % | $ | 5,763 | ||||||||||
Engineering and Construction | 6,846 | 10.5 | % | 6,524 | 10.2 | % | $ | 322 | ||||||||||||
Total | $ | 35,914 | 18.1 | % | $ | 29,829 | 15.5 | % | $ | 6,085 |
Our gross profit for the six months ended July 2, 2011 was $35.9 million compared to $29.8 million for the six months ended July 3, 2010, representing an increase of $6.1 million, or 20.4%. Our gross profit as a percentage of revenue was approximately 18.1% for the six months ended July 2, 2011, as compared to 15.5% for the six months ended July 3, 2010.
For the Fulfillment segment, gross margin increased from 18.2% for the six months ended July 3, 2010 to 21.9% for the six months ended July 2, 2011. The increase is primarily related to the operational improvements in various fulfillment markets and profitability improvements from the use of technology in the field, dispatch cost reduction programs and other cost savings initiatives.
For the Engineering and Construction segment, gross margin increased from 10.2% for the three months ended July 3, 2010 to 10.5% for the three months ended July 2, 2011. The increase is primarily the result of the acquisition of Pinnacle partially offset by lower volume leverage in our wireless business.
Selling, General and Administrative Expenses
Selling, general and administrative expenses for the six months ended July 2, 2011 were $23.9 million as compared to $18.6 million for the six months ended July 3, 2010, representing an overall increase of $5.3 million. Our stock compensation expense for the six months ended July 2, 2011 increased by approximately $2.8 million as compared to the prior year due to the restricted stock units granted on January 10, 2011 and the tender offer completed on that date. During the six months ended July 2, 2011, the Pinnacle acquisition added $1.1 million in SG&A costs and we incurred a net increase of $1.4 million in additional costs related to legal expenses, public company costs and investments in infrastructure for growth partially offset by lower transaction costs.
Adjusted EBITDA and Net income (loss) after certain non-cash adjustments
A reconciliation of adjusted EBITDA and net income (loss) after certain non-cash adjustments to net loss for the six month periods set forth below is as follows (amounts in thousands):
Six Months Ended (unaudited) | ||||||||
(Amounts in thousands) | July 2, 2011 | July 3, 2010 | ||||||
Net loss | $ | (14,239 | ) | $ | (14,582 | ) | ||
Non-cash stock based compensation | 3,589 | 821 | ||||||
Loss on extinguishment of debt | 3,466 | - | ||||||
Non-cash interest expense | 1,285 | 3,579 | ||||||
Non-cash amortization | 6,130 | 8,055 | ||||||
Net income (loss) after certain non-cash adjustments | $ | 231 | $ | (2,127 | ) | |||
Loss from discontinued operations | - | 548 | ||||||
Income tax expense | 1,401 | 102 | ||||||
Cash interest expense | 6,674 | 7,834 | ||||||
Other (income) expense, non cash | (141 | ) | 146 | |||||
Depreciation | 7,392 | 5,596 | ||||||
Transaction costs | 416 | 1,357 | ||||||
Adjusted EBITDA | $ | 15,973 | $ | 13,456 |
29
Adjusted EBITDA increased by 18.7% to $16.0 million for the six months ended July 2, 2011 from $13.5 million for the six months ended July 3, 2010. Our year over year improvement of $6.1 million in gross profit was the main contributor to this increase, offset by an increase of $3.6 million in SG&A, excluding stock-based compensation expense and transaction costs.
Depreciation and Amortization
Depreciation of fixed assets totaled approximately $7.4 million for the six months ended July 2, 2011 compared to $5.6 million for the six months ended July 3, 2010. Of this increase, $0.1 million is attributable to the merger with Berliner Communications, Inc. (“Berliner”) with in January 2010 and $0.2 million for the Pinnacle acquisition in April 2011, with the remaining increase due to the conversion of a portion of our vehicle fleet from operating leases to capital leases in the fourth quarter of 2010.
Amortization of intangible assets recorded as a result of acquisitions resulted in amortization expense of approximately $6.1 million for the six months ended July 2, 2011 compared to $8.1 million for the six months ended July 3, 2010. The Pinnacle acquisition in April 2011 resulted in $1.0 million of additional amortization of intangible assets in the quarter ended July 2, 2011. This increase is being more than offset by a portion of our customer related intangible assets arising from satellite and broadband cable acquisitions completed in prior years reaching the end of their estimated useful lives.
Interest Expense
We recognized $8.0 and $11.4 million in interest expense during the six month periods ended July 2, 2011 and July 3, 2010, respectively. The decrease in interest expense of $3.4 million is primarily attributable to the lower outstanding debt resulting from the paydown of our former credit facilities in the fourth quarter of 2010 ($3.0 million) and the lower interest rate resulting from the refinancing of our debt in April 2011 ($0.4 million).
Loss on extinguishment of debt
The refinancing of our debt on April 15, 2011 resulted in a net loss on extinguishment of debt of $3.5 million. This includes the write-off of unamortized deferred financing fees of $3.6 million, offset by a $0.1 million gain from the settlement of the deferred fee payable.
Income Taxes
During the six months ended July 2, 2011, we recorded income tax expense of $1.4 million, which consisted primarily of a current tax benefit of $0.2 million related to our Canadian operations, a deferred tax expense of $1.3 million related to tax deductible goodwill and $0.3 million for state income taxes. Because we have not yet achieved profitable operations outside of Canada, management believes the potential tax benefits from other deferred tax assets do not satisfy the recognition criteria set forth in ASC 740, and accordingly, has recorded a valuation allowance for substantially its entire gross deferred tax asset. Additionally, for tax purposes, certain goodwill is being amortized. In periods when the book basis of tax deductible goodwill exceeds its respective tax basis, a net deferred tax liability is recorded in the consolidated financial statements, since the basis difference will not reverse within the periods that our deferred tax assets will be recognized.
During the six months ended July 3, 2010, our income tax expense of $0.1 million consisted primarily of a current tax expense related to our Canadian operations.
Net Loss
We had a net loss of $14.2 million for the six months ended July 2, 2011, compared to a net loss of $14.6 million for six months ended July 3, 2010. The net loss for the six months ended July 3, 2010, includes a loss from discontinued operations of $0.5 million. The loss from discontinued operations was the result of the closure of certain cable installation and wireless locations.
30
LIQUIDITY AND CAPITAL RESOURCES
At July 2, 2011, we had consolidated current assets of approximately $98.8 million, including cash and cash equivalents of approximately $7.5 million. Historically, we have funded our operations primarily through operating cash flows and borrowings under loan arrangements. Our primary liquidity needs are for working capital, debt service, insurance collateral in the form of cash and letters of credit and capital expenditures. In the past we have also used our capital resources to fund our growth through strategic mergers and acquisitions. The principal uses of cash during the quarter ended July 2, 2011 were for the acquisition of Pinnacle, which used $12.4 million of cash (net of cash acquired), and for working capital purposes.
We need working capital primarily to support the expected growth in our business, particularly in our Engineering and Construction segment as a result of wireless growth, fiber deployment and cable fulfillment related construction. We are also subject to seasonal variations in our business, which occur primarily due to the impact of weather on our Engineering and Construction work, as well as seasonal fluctuations within our Fulfillment segment. Our business is typically slower during the first quarter and second half of the fourth quarter of each calendar year. As a result, we generally experience seasonal working capital needs from approximately July through November of each calendar year in order to support growth in accounts receivable and unbilled revenue. Our billing terms are generally 30 days, and in addition, we also maintain inventory to meet the material requirements of certain of our contracts, primarily within the Fulfillment segment. Our vendors typically offer us terms ranging from 30 to 90 days, while our agreements with subcontractors are generally 14 to 21 days, with some terms as long as 35 to 45 days.
Debt Refinancing
On April 15, 2011, we completed a refinancing of all of our existing debt (the “Debt Refinancing”) by entering into (i) a Credit Agreement (the “Term Loan Agreement”) by and among UniTek, the several banks and other financial institutions or entities that are parties to the Term Loan Agreement (collectively, the “Term Lenders”), FBR Capital Markets LT, Inc., as documentation agent, as syndication agent and as administrative agent; and (ii) the Revolving Credit and Security Agreement (the “Revolving Loan Agreement”), by and among UniTek (and certain subsidiaries of UniTek) and PNC Bank, National Association, as agent for the lenders under the Revolving Loan Agreement (collectively, the “Revolving Lenders”). The Term Loan Agreement provides for a $100.0 million term loan (the “Term Loan”) and the Revolving Loan Agreement provides for a $75.0 million revolving credit facility (“Revolving Loan”). Both the Term Loan and the Revolving Loan may be used for general business purposes.
The Term Loan is to be repaid in installments beginning on June 30, 2011 and ending in 2018. The Term Loan Agreement was subject to a three percent (3%) debt discount totaling $3.0 million, which will be amoritized over the life of the loan. The Term Loan bears interest at LIBOR (with a floor of 1.50%) plus a margin of 7.50%. The Revolving Loan matures in 2016. We may draw on the Revolving Loan and repay amounts borrowed in unlimited repetition up to the maximum allowed amount so long as no event of default has occurred and is continuing. The interest rate on the Revolving Loan is LIBOR (with no floor) plus a margin of between 2.25% and 2.75%. Subject to certain terms and conditions, the Term Loan Agreement and the Revolving Loan Agreement include accordion features of $50.0 million and $25.0 million, respectively.
As of July 2, 2011, we had $16.6 million outstanding on the Revolving Loan and $99.8 million on the Term Loan. As of July 2, 2011, we also had $15.1 million in letters of credit outstanding under the Revolving Loan Agreement.
The Term Loan Agreement and the Revolving Loan Agreement contain customary representations and warranties of the Company as well as provisions for repayment, guarantees, other security and customary events of default. Specifically, the Revolving Loan Agreement and the Term Loan Agreement provide the Revolving Lenders and the Term Lenders, respectively, with security interests in the collateral of UniTek (and certain subsidiaries of UniTek).
The Term Loan Agreement and the Revolving Loan Agreement require us to be in compliance with specified financial covenants, including (i) a “Consolidated Leverage Ratio” (as such term is respectively defined and applied in the Term Loan Agreement and the Revolving Loan Agreement) of less than a range of 4.75-3.00 to 1.00 (such ratio declining over time); (ii) a “Fixed Charge Coverage Ratio” (as such term is defined in the Term Loan Agreement and the Revolving Loan Agreement) not less than 1.2 to 1.0 for every fiscal quarter ended after the end of fiscal year 2011 (and a ratio of not less than 1.1 to 1.0 for every fiscal quarter ended in fiscal year 2011); and (iii) certain other covenants related to the operation of UniTek’s business in the ordinary course. In the event of noncompliance with these financial covenants and other defined events of default, the Term Lenders and the Revolving Lenders are entitled to certain remedies, including acceleration of the repayment of amounts outstanding on the Term Loan and the Revolving Loan.
We believe that our cash, cash equivalents and availability under our new credit facilities will be sufficient to meet our anticipated cash requirements within our existing businesses for at least the next 12 months. If we make additional acquisitions or our growth in revenues exceeds our current projections, we may need to seek additional sources of liquidity. If our available cash and cash equivalents are insufficient to satisfy our liquidity requirements, we may seek to sell additional equity or debt securities or obtain an additional credit facility. The sale of additional equity and debt securities may result in additional dilution to our stockholders. If we raise additional funds through the issuance of debt securities or preferred stock, these securities could have rights senior to those of our common stock and could contain covenants that would restrict our operations. We may require additional capital beyond our currently forecast amounts. Any such required additional capital may not be available on reasonable terms, if at all. If we are unable to obtain additional financing, we may be required to reduce the scope of, delay or eliminate some or all of our planned development and operations, which could harm our business.
31
Capital Leases and Other Contractual Obligations
We rent office space, equipment and trucks under noncancelable operating and capital leases, certain of which contain purchase option terms. Operating lease payments are expensed as incurred. Leases meeting certain criteria are capitalized, with the related asset being recorded in property and equipment and an offsetting amount recorded as a liability. These capital leases are non-cash transactions and, accordingly, have been excluded from the consolidated statements of cash flows. As of July 2, 2011 and December 31, 2010, the total cost of the assets under capital leases was approximately $27.0 million and $24.8 million, respectively, and the related accumulated depreciation was approximately $10.7 million and $7.1 million, respectively.
Summary of Cash Flows
The following table summarizes our cash flows for the six months ended July 2, 2011 and July 3, 2010:
Six months Ended (unaudited) | ||||||||
(Amounts in thousands) | July 2, 2011 | July 3, 2010 | ||||||
Net cash provided by (used) in operating activities | $ | 3,315 | $ | (3,207 | ) | |||
Net cash used in investing activities | $ | (15,012 | ) | $ | (1,589 | ) | ||
Net cash provided by financing activities | $ | 1,483 | $ | 4,638 |
Net cash provided by (used in) operating activities.
Net cash provided by (used in) operating activities for the six months ended July 2, 2011 and July 3, 2010, was approximately $3.3 million and ($3.2) million, respectively. During the six months ended July 2, 2011, cash flows resulting from operating activities were impacted primarily by an increase in accounts receivable of $6.6 million, which is the result of higher project-based receivables within the wireline business, the addition of Pinnacle and timing within the Fulfillment segment. We also had a decrease in accounts payable and accrued liabilities of $0.5 million as a result of the timing of the payment of outstanding payables. Inventory decreased by $0.6 million as a result of improved inventory management within the Fulfillment segment.
During the six months ended July 3, 2010, cash flow used in operating activities primarily resulted from an increase in our working capital due to the addition of Berliner and an increase in our revenues. Accounts receivable increased by approximately $15.4 million and accounts payable and accrued expenses increased by approximately $7.7 million due to increased revenue during the six months ended July 3, 2010. For the six months ended July 3, 2010, cash used in operating activities from discontinued operations was approximately $0.4 million.
Net cash used in investing activities.
Net cash used in investing activities for the six months ended July 2, 2011 and July 3, 2010 was approximately $15.0 million and $1.6 million, respectively. Cash paid for acquisitions during the six months ended July 2, 2011, was approximately $12.6 million, primarily for the Pinnacle acquisition which was $12.4 million, net of cash acquired, with the remaining $0.3 million used for the acquisition of a cable installation business. Cash used for the purchase of fixed assets was $2.8 million and $1.8 million for the six months ended July 2, 2011 and July 3, 2010, respectively. Proceeds from the sale of fixed assets were $0.4 million and $0.1 million for the six months ended July 2, 2011 and July 3, 2010, respectively.
Net cash provided by financing activities.
Net cash provided by financing activities for the six months ended July 2, 2011 and July 3, 2010 was approximately $1.5 million and $4.6 million, respectively. During the six months ended July 2, 2011, we had proceeds of $97.0 million from the refinancing of our long-term debt, net of the debt discount, and $16.6 million of net proceeds from our new Revolving Credit Facility, of which $108.9 million was used to repay the existing debt. Under our new Term Loan Agreement we repaid $0.3 million. Repayment of capital leases was $4.6 million and we used $3.8 million of cash for deferred financing fees in connection with the refinancing of our long-term debt.
During the six months ended July 3, 2010, net cash provided by financing activities consisted primarily of $12.5 million from issuance of preferred stock. As part of the merger with Berliner, existing Berliner debt of $7.2 million was paid and $2.0 million was paid on the Term B Credit Facility. During the six months ended July 3, 2010 we also borrowed $6.5 million from the revolving credit facility. Cash used for the repayment of our capital leases and long-term debt for the six months ended July 3, 2010 was $3.9 million, excluding the payment made in conjunction with the Merger. For the six months ended July 3, 2010, we also used $1.6 million of cash for deferred financing fees related to our term debt and revolving credit facilities.
32
Off-Balance Sheet Arrangements
We provide letters of credit to secure our obligations related to our insurance arrangements and bonding requirements. Total letters of credit issued as of August 15, 2011 were $16.6 million, which were issued under the Revolving Loan Agreement (see Note 7 to our accompanying Condensed Consolidated Financial Statements).
Effect of Inflation
We do not believe that our businesses are impacted by inflation to a significantly different extent than the general economy. However, there can be no assurance that inflation will not have a material effect on our operations in the future.
Item 4. Controls and Procedures
Our management, with the participation of our Principal Executive Officer and Principal Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures as defined in Rule 13a-15(e) and 15(d)-15(e) of the Exchange Act. Based upon that evaluation, such officers have concluded that our disclosure controls and procedures were effective, as of the end of the period covered by this report, to provide reasonable assurance that the information required to be disclosed by us in reports filed under the Exchange Act, is recorded, processed, summarized and reported within the time periods specified in the Security and Exchange Commission’s rules and forms, and that information required to be disclosed by us in the reports we file or submit under the Exchange Act, is accumulated and communicated to our management, including our principal executive and financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.
Changes in Internal Control Over Financial Reporting
There were no changes in our internal control over financial reporting identified in connection with the evaluation required by paragraph (d) of Exchange Act Rules 13a-15 or 15d-15 that occurred during the period covered by this report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
33
PART II: OTHER INFORMATION
Item 1. Legal Proceedings
We are subject to various litigation claims that occur in the ordinary course of business, which the Company believes, even if decided adversely to us, would not have a material adverse effect on our business, financial condition, results of operations and liquidity.
Item 1A. Risk Factors
There have been no material changes to any of the risk factors disclosed in our Annual Report on Form 10-K for the year ended December 31, 2010.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
None.
Item 3. Defaults Upon Senior Securities
None.
Item 4. (Removed and Reserved)
Item 5. Other Information
None.
Item 6. Exhibits.
(a) Exhibits
*10.1 | Credit Agreement by and among UniTek, the several banks and other financial institutions or entities from time to time parties thereto, and FBR Capital Markets LT, Inc., dated as of April 15, 2011. | |
*#10.2 | Revolving Credit and Security Agreement, by and among UniTek (and certain subsidiaries of UniTek) and PNC Bank, National Association, dated as of April 15, 2011. | |
*31.1 | Certification of the Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
*31.2 | Certification of the Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
**32.1 | Certification of our Principal Executive Officer and Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
**101.INS | XBRL Instance Document | |
**101.SCH | XBRL Taxonomy Extension Schema | |
**101.CAL | XBRL Taxonomy Extension Calculation Linkbase | |
**101.LAB | XBRL Taxonomy Extension Label Linkbase | |
**101.PRE | XBRL Taxonomy Extension Presentation Linkbase | |
**101.DEF | XBRL Taxonomy Extension Definition Linkbase |
34
# Certain information in this exhibit has been omitted and has been filed separately with the Securities and Exchange Commission pursuant to an application for confidential treatment.
* Filed herewith.
** Furnished herewith.
35
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
UNITEK GLOBAL SERVICES, INC.
Date: August 16, 2011 | By: | /s/ C. Scott Hisey | |
C. Scott Hisey | |||
Chief Executive Officer | |||
(Principal Executive Officer) |
Date: August 16, 2011 | By: | /s/ Ronald J. Lejman | |
Ronald J. Lejman | |||
Chief Financial Officer and Treasurer | |||
(Principal Financial and Accounting Officer) |
36