UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 29, 2013
Commission File No. 001-12561
BELDEN INC.
(Exact name of registrant as specified in its charter)
Delaware | 36-3601505 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
7733 Forsyth Boulevard, Suite 800
St. Louis, Missouri 63105
(Address of principal executive offices)
(314) 854-8000
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 Act during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No ¨.
Indicate by check mark whether the Registrant has submitted electronically and posted on its corporate website, if any, every interactive data file required to be submitted and posted pursuant to Rule 405 of Regulation S-T (section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes þ No ¨.
Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No þ.
Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filerþ | Accelerated filer¨ | |||
Non-accelerated filer¨ | (Do not check if a smaller reporting company) | Smaller reporting company ¨ |
As of November 1, 2013, the Registrant had 43,453,757 outstanding shares of common stock.
PART I | FINANCIAL INFORMATION |
Item 1. | Financial Statements |
BELDEN INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
September 29, 2013 | December 31, 2012 | |||||||
(Unaudited) | ||||||||
(In thousands) | ||||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 503,837 | $ | 395,095 | ||||
Receivables, net | 326,597 | 300,864 | ||||||
Inventories, net | 211,827 | 215,282 | ||||||
Income tax receivable | 30,193 | — | ||||||
Deferred income taxes | 21,545 | 19,885 | ||||||
Other current assets | 20,435 | 28,456 | ||||||
|
|
|
| |||||
Total current assets | 1,114,434 | 959,582 | ||||||
Property, plant and equipment, less accumulated depreciation | 301,290 | 307,048 | ||||||
Goodwill | 778,640 | 778,708 | ||||||
Intangible assets, less accumulated amortization | 392,146 | 428,273 | ||||||
Deferred income taxes | 32,624 | 46,970 | ||||||
Other long-lived assets | 80,276 | 64,002 | ||||||
|
|
|
| |||||
$ | 2,699,410 | $ | 2,584,583 | |||||
|
|
|
| |||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 194,715 | $ | 183,672 | ||||
Accrued liabilities | 174,013 | 166,272 | ||||||
Current maturities of long-term debt | 21,260 | 15,678 | ||||||
Current liabilities of discontinued operations | — | 86,860 | ||||||
|
|
|
| |||||
Total current liabilities | 389,988 | 452,482 | ||||||
Long-term debt | 1,322,524 | 1,135,527 | ||||||
Postretirement benefits | 141,139 | 144,320 | ||||||
Other long-term liabilities | 41,241 | 40,394 | ||||||
Stockholders’ equity: | ||||||||
Preferred stock | — | — | ||||||
Common stock | 503 | 503 | ||||||
Additional paid-in capital | 582,878 | 598,180 | ||||||
Retained earnings | 535,898 | 461,756 | ||||||
Accumulated other comprehensive loss | (37,752 | ) | (30,565 | ) | ||||
Treasury stock | (277,009 | ) | (218,014 | ) | ||||
|
|
|
| |||||
Total stockholders’ equity | 804,518 | 811,860 | ||||||
|
|
|
| |||||
$ | 2,699,410 | $ | 2,584,583 | |||||
|
|
|
|
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements
-1-
BELDEN INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
(Unaudited)
Three Months Ended | Nine Months Ended | |||||||||||||||
September 29, 2013 | September 30, 2012 | September 29, 2013 | September 30, 2012 | |||||||||||||
(In thousands, except per share data) | ||||||||||||||||
Revenues | $ | 522,478 | $ | 465,234 | $ | 1,559,442 | $ | 1,363,052 | ||||||||
Cost of sales | (339,637 | ) | (326,421 | ) | (1,030,052 | ) | (946,792 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Gross profit | 182,841 | 138,813 | 529,390 | 416,260 | ||||||||||||
Selling, general and administrative expenses | (96,197 | ) | (98,273 | ) | (281,682 | ) | (256,137 | ) | ||||||||
Research and development | (21,141 | ) | (18,812 | ) | (62,497 | ) | (47,434 | ) | ||||||||
Amortization of intangibles | (12,326 | ) | (7,646 | ) | (38,408 | ) | (13,145 | ) | ||||||||
Income from equity method investment | 758 | 2,553 | 5,285 | 7,254 | ||||||||||||
Asset impairment | — | (29,904 | ) | — | (29,904 | ) | ||||||||||
|
|
|
|
|
|
|
| |||||||||
Operating income (loss) | 53,935 | (13,269 | ) | 152,088 | 76,894 | |||||||||||
Interest expense | (19,259 | ) | (13,890 | ) | (53,509 | ) | (38,308 | ) | ||||||||
Interest income | 92 | 171 | 349 | 733 | ||||||||||||
Loss on debt extinguishment | — | (50,585 | ) | — | (50,585 | ) | ||||||||||
|
|
|
|
|
|
|
| |||||||||
Income (loss) from continuing operations before taxes | 34,768 | (77,573 | ) | 98,928 | (11,266 | ) | ||||||||||
Income tax benefit (expense) | (5,700 | ) | 21,887 | (18,123 | ) | 15,024 | ||||||||||
|
|
|
|
|
|
|
| |||||||||
Income (loss) from continuing operations | 29,068 | (55,686 | ) | 80,805 | 3,758 | |||||||||||
Gain on disposal of discontinued operations, net of tax | — | 9,783 | — | 9,783 | ||||||||||||
Income from discontinued operations, net of tax | — | 7,125 | — | 14,346 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net income (loss) | $ | 29,068 | $ | (38,778 | ) | $ | 80,805 | $ | 27,887 | |||||||
|
|
|
|
|
|
|
| |||||||||
Weighted average number of common shares and equivalents: | ||||||||||||||||
Basic | 43,694 | 44,787 | 44,013 | 45,410 | ||||||||||||
Diluted | 44,537 | 44,787 | 44,916 | 46,249 | ||||||||||||
Basic income (loss) per share: | ||||||||||||||||
Continuing operations | $ | 0.67 | $ | (1.24 | ) | $ | 1.84 | $ | 0.08 | |||||||
Disposal of discontinued operations | — | 0.22 | — | 0.21 | ||||||||||||
Discontinued operations | — | 0.15 | — | 0.32 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net income (loss) | $ | 0.67 | $ | (0.87 | ) | $ | 1.84 | $ | 0.61 | |||||||
|
|
|
|
|
|
|
| |||||||||
Diluted income (loss) per share: | ||||||||||||||||
Continuing operations | $ | 0.65 | $ | (1.24 | ) | $ | 1.80 | $ | 0.08 | |||||||
Disposal of discontinued operations | — | 0.22 | — | 0.21 | ||||||||||||
Discontinued operations | — | 0.15 | — | 0.31 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net income (loss) | $ | 0.65 | $ | (0.87 | ) | $ | 1.80 | $ | 0.60 | |||||||
|
|
|
|
|
|
|
| |||||||||
Comprehensive income (loss) | $ | 34,776 | $ | (24,687 | ) | $ | 73,618 | $ | 24,366 | |||||||
|
|
|
|
|
|
|
| |||||||||
Dividends declared per share | $ | 0.05 | $ | 0.05 | $ | 0.15 | $ | 0.15 |
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements
-2-
BELDEN INC.
CONDENSED CONSOLIDATED CASH FLOW STATEMENTS
(Unaudited)
Nine Months Ended | ||||||||
September 29, 2013 | September 30, 2012 | |||||||
(In thousands) | ||||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 80,805 | $ | 27,887 | ||||
Adjustments to reconcile net income to net cash provided by (used for) operating activities: | ||||||||
Depreciation and amortization | 71,863 | 40,541 | ||||||
Share-based compensation | 11,126 | 9,373 | ||||||
Provision for inventory obsolescence | 2,541 | 3,341 | ||||||
Pension funding less than pension expense | 2,876 | 730 | ||||||
Loss on debt extinguishment | — | 50,585 | ||||||
Asset impairment | — | 29,998 | ||||||
Gain from disposal of discontinued operations | — | (9,783 | ) | |||||
Deferred income tax benefit | (1,984 | ) | (11,284 | ) | ||||
Income from equity method investment | (5,285 | ) | (7,254 | ) | ||||
Tax benefit related to share-based compensation | (10,581 | ) | (3,947 | ) | ||||
Changes in operating assets and liabilities, net of the effects of currency exchange rate changes and acquired businesses: | ||||||||
Receivables | (40,214 | ) | (8,855 | ) | ||||
Inventories | 1,172 | 11,701 | ||||||
Accounts payable | 7,812 | (7,197 | ) | |||||
Accrued liabilities | 9,875 | 870 | ||||||
Accrued taxes | (84,189 | ) | (20,866 | ) | ||||
Other assets | 2,565 | (6,549 | ) | |||||
Other liabilities | 2,421 | (5,956 | ) | |||||
|
|
|
| |||||
Net cash provided by operating activities | 50,803 | 93,335 | ||||||
Cash flows from investing activities: | ||||||||
Capital expenditures | (31,405 | ) | (31,788 | ) | ||||
Cash used to acquire businesses, net of cash acquired | (9,979 | ) | (341,942 | ) | ||||
Proceeds from disposal of tangible assets | 3,155 | 1,236 | ||||||
Proceeds from disposal of business | 3,735 | — | ||||||
|
|
|
| |||||
Net cash used for investing activities | (34,494 | ) | (372,494 | ) | ||||
Cash flows from financing activities: | ||||||||
Borrowings under credit arrangements | 388,220 | 945,250 | ||||||
Payments under borrowing arrangements | (200,220 | ) | (575,784 | ) | ||||
Payments under share repurchase program | (93,750 | ) | (75,000 | ) | ||||
Debt issuance costs paid | (7,817 | ) | (15,116 | ) | ||||
Cash dividends paid | (4,488 | ) | (6,990 | ) | ||||
Proceeds from exercise of stock options, net of withholding tax payments | (2,274 | ) | 2,372 | |||||
Proceeds from settlement of derivatives | — | 4,024 | ||||||
Tax benefit related to share-based compensation | 10,581 | 3,947 | ||||||
|
|
|
| |||||
Net cash provided by financing activities | 90,252 | 282,703 | ||||||
Effect of foreign currency exchange rate changes on cash and cash equivalents | 2,181 | (621 | ) | |||||
|
|
|
| |||||
Increase in cash and cash equivalents | 108,742 | 2,923 | ||||||
Cash and cash equivalents, beginning of period | 395,095 | 382,716 | ||||||
|
|
|
| |||||
Cash and cash equivalents, end of period | $ | 503,837 | $ | 385,639 | ||||
|
|
|
|
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements
-3-
BELDEN INC.
CONDENSED CONSOLIDATED STOCKHOLDERS’ EQUITY STATEMENT
NINE MONTHS ENDED SEPTEMBER 29, 2013
(Unaudited)
Accumulated Other | ||||||||||||||||||||||||||||||||||||
Comprehensive Income (Loss) | ||||||||||||||||||||||||||||||||||||
Additional Paid-In Capital | Foreign Currency Translation Component | Pension and Other Postretirement Benefit Plans | Total | |||||||||||||||||||||||||||||||||
Common Stock | Retained Earnings | Treasury Stock | ||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | |||||||||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||||||
Balance at December 31, 2012 | 50,335 | $ | 503 | $ | 598,180 | $ | 461,756 | (6,167 | ) | $ | (218,014 | ) | $ | 28,516 | $ | (59,081 | ) | $ | 811,860 | |||||||||||||||||
Net income | — | — | — | 80,805 | — | — | — | — | 80,805 | |||||||||||||||||||||||||||
Foreign currency translation | — | — | — | — | — | — | (10,733 | ) | — | (10,733 | ) | |||||||||||||||||||||||||
Amortization of pension and other postretirement benefit plan losses, net of $2.2 million tax | — | — | — | — | — | — | — | 3,546 | 3,546 | |||||||||||||||||||||||||||
Exercise of stock options, net of tax withholding | — | — | (29,997 | ) | — | 865 | 30,558 | — | — | 561 | ||||||||||||||||||||||||||
Conversion of restricted stock units into common stock, net of tax withholding | — | — | (7,012 | ) | — | 120 | 4,197 | — | — | (2,815 | ) | |||||||||||||||||||||||||
Share repurchase program | — | — | — | — | (1,712 | ) | (93,750 | ) | — | — | (93,750 | ) | ||||||||||||||||||||||||
Share-based compensation | — | — | 21,707 | — | — | — | — | — | 21,707 | |||||||||||||||||||||||||||
Dividends ($0.15 per share) | — | — | — | (6,663 | ) | — | — | — | — | (6,663 | ) | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Balance at September 29, 2013 | 50,335 | $ | 503 | $ | 582,878 | $ | 535,898 | (6,894 | ) | $ | (277,009 | ) | $ | 17,783 | $ | (55,535 | ) | $ | 804,518 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements
-4-
BELDEN INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 1: Summary of Significant Accounting Policies
Basis of Presentation
The accompanying Condensed Consolidated Financial Statements include Belden Inc. and all of its subsidiaries (the Company, Belden, us, we, or our). We eliminate all significant affiliate accounts and transactions in consolidation.
The accompanying Condensed Consolidated Financial Statements presented as of any date other than December 31, 2012:
— | Are prepared from the books and records without audit, and |
— | Are prepared in accordance with the instructions for Form 10-Q and do not include all of the information required by accounting principles generally accepted in the United States for complete statements, but |
— | Include all adjustments, consisting only of normal recurring adjustments, necessary for a fair presentation of the financial statements. |
These Condensed Consolidated Financial Statements should be read in conjunction with the Consolidated Financial Statements and Supplementary Data contained in our 2012 Annual Report on Form 10-K.
Business Description
Belden designs, manufactures, and markets signal transmission solutions for the broadcast, enterprise, and industrial markets. Our products are designed and manufactured to strict quality standards resulting in an industry leading reputation for worldwide reliability.
Reporting Periods
Our fiscal year and fiscal fourth quarter both end on December 31. Our fiscal first quarter ends on the Sunday falling closest to 91 days after December 31, which was March 31, 2013, the 90th day of our fiscal year 2013. Our fiscal second quarter has 91 days and ended on June 30, 2013. Our fiscal third quarter has 91 days and ended on September 29, 2013. The nine months ended September 29, 2013 and September 30, 2012 included 272 and 274 days, respectively.
Reclassifications
We have made certain reclassifications to the 2012 Condensed Consolidated Financial Statements with no impact to reported net income in order to conform to the 2013 presentation, primarily related to discontinued operations of a disposed business.
Fair Value Measurement
Accounting guidance for fair value measurements specifies a hierarchy of valuation techniques based upon whether the inputs to those valuation techniques reflect assumptions other market participants would use based upon market data obtained from independent sources or reflect our own assumptions of market participant valuation. The hierarchy is broken down into three levels based on the reliability of the inputs as follows:
-5-
— | Level 1 – Quoted prices in active markets that are unadjusted and accessible at the measurement date for identical, unrestricted assets or liabilities; |
— | Level 2 – Quoted prices for identical assets and liabilities in markets that are not active, quoted prices for similar assets and liabilities in active markets, or financial instruments for which significant inputs are observable, either directly or indirectly; |
— | Level 3 – Prices or valuations that require inputs that are both significant to the fair value measurement and unobservable. |
As of and for the three and nine months ended September 29, 2013 and September 30, 2012, we utilized Level 1 inputs to determine the fair value of cash equivalents. As of and for the three and nine months ended September 30, 2012, we utilized level 2 inputs to determine the fair value of certain long-lived assets (see Note 6). For the three and nine months ended September 30, 2012, we utilized Level 2 inputs to determine the fair value of derivatives and hedging instruments (see Note 9). We did not have any transfers between Level 1 and Level 2 fair value measurements during the year.
Cash and Cash Equivalents
We classify cash on hand and deposits in banks, including commercial paper, money market accounts, and other investments with an original maturity of three months or less, that we hold from time to time, as cash and cash equivalents. We periodically have cash equivalents consisting of short-term money market funds and other investments. The primary objective of our investment activities is to preserve our capital for the purpose of funding operations. We do not enter into investments for trading or speculative purposes. The fair value of these cash equivalents as of September 29, 2013 was $70.4 million and is based on quoted market prices in active markets (i.e., Level 1 valuation).
Contingent Liabilities
We have established liabilities for environmental and legal contingencies that are probable of occurrence and reasonably estimable, the amounts of which are currently not material. We accrue environmental remediation costs based on estimates of known environmental remediation exposures developed in consultation with our environmental consultants and legal counsel. We are, from time to time, subject to routine litigation incidental to our business. These lawsuits primarily involve claims for damages arising out of the use of our products, allegations of patent or trademark infringement, and litigation and administrative proceedings involving employment matters and commercial disputes. Based on facts currently available, we believe the disposition of the claims that are pending or asserted will not have a materially adverse effect on our financial position, results of operations or cash flow.
As of September 29, 2013, we were party to standby letters of credit, bank guaranties, and surety bonds totaling $7.0 million, $4.9 million, and $1.7 million, respectively.
Revenue Recognition
We recognize revenue when all of the following circumstances are satisfied: (1) persuasive evidence of an arrangement exists, (2) price is fixed or determinable, (3) collectability is reasonably assured, and (4) delivery has occurred. Delivery occurs in the period in which the customer takes title and assumes the risks and rewards of ownership of the products specified in the customer’s purchase order or sales agreement. At times, we enter into arrangements that involve the delivery of multiple products. For these arrangements, revenue is allocated to each deliverable based on that element’s relative selling price and recognized based on the period of delivery for each element.
-6-
We record revenue net of estimated rebates, price allowances, invoicing adjustments, and product returns. We record revisions to these estimates in the period in which the facts that give rise to each revision become known.
Discontinued Operations
In 2012, we sold our Thermax and Raydex cable business, and the results of operations of Thermax and Raydex in 2012 are reported in discontinued operations. Operating results from discontinued operations for the three and nine months ended September 30, 2012 include revenues of $25.1 million and $75.6 million, respectively, and income of $5.7 million ($4.5 million net of tax) and $17.8 million ($11.7 million net of tax), respectively, from Thermax and Raydex.
In 2010, we completed the sale of Trapeze Networks, Inc. (Trapeze) for $152.1 million. At the time the transaction closed, we received $136.9 million in cash, and the remaining $15.2 million was placed in escrow as partial security for our indemnity obligations under the sale agreement. Based on the status of the negotiations at the time, we reduced the carrying value of the escrow receivable and recognized a loss of $7.0 million ($4.3 million net of tax) for both the three and nine months ended September 30, 2012, which is included in our gain from disposal of discontinued operations. As of September 29, 2013, we have collected a partial settlement of $4.2 million from the escrow, and we remain in negotiations with the buyer of Trapeze regarding the status of the escrow and certain claims raised by the buyer. Based on the current status of the negotiations, the amount of the escrow receivable on our Condensed Consolidated Balance Sheet is $3.8 million, which is our best estimate of the remaining amount to be collected.
During 2005, we completed the sale of our discontinued communications cable operation in Phoenix, Arizona. In connection with this sale and related tax deductions, we established a liability for uncertain tax positions. The statute of limitations associated with the tax positions expired during our fiscal third quarter of 2012. Therefore, we reversed the uncertain tax position liability and the associated accrued interest and penalties. For both the three and nine months ended September 30, 2012, we recognized a net gain of $14.1 million due to the reversal of the uncertain tax position liability, which is included in our gain from disposal of discontinued operations. For both the three and nine months ended September 30, 2012, we recognized a gain of $4.0 million ($2.6 million net of tax) due to the reversal of the accrued interest and penalties, which is included in our income from discontinued operations.
Subsequent Events
We have evaluated subsequent events after the balance sheet date through the financial statement issuance date for appropriate accounting and disclosure. See Note 14.
Current-Year Adoption of Accounting Pronouncements
On January 1, 2013, we adopted new accounting guidance issued by the FASB with regard to the presentation and disclosure of changes in accumulated other comprehensive income (loss). The adoption of this guidance did not have a material impact on our financial statements.
Pending Adoption of Recent Accounting Pronouncements
In July 2013, the FASB issued guidance which requires the presentation of unrecognized tax benefits net of deferred tax assets for net operating loss carryforwards, similar tax losses, or tax credit carryforwards in cases where these carryforwards and losses are available at the balance sheet date. When carryforwards or losses are not available at the balance sheet date, an entity must present the liability separately, rather than on a net basis with deferred tax assets. The new guidance is effective for annual and interim periods beginning after December 15, 2013. We do not expect the adoption of this guidance to have a material impact on our financial statements.
-7-
Note 2: Acquisitions
Softel Limited
We acquired Softel Limited (Softel) for $9.1 million, net of cash acquired, on January 25, 2013. Softel is a key technology supplier to the media sector with a portfolio of technologies well aligned with industry trends and growing demand. Softel is located in the United Kingdom. The results of Softel have been included in our Consolidated Financial Statements from January 25, 2013, and are reported within the Broadcast segment. The Softel acquisition was not material to our financial position or results of operations reported as of and for the three and nine months ended September 29, 2013.
PPC Broadband, Inc.
We acquired 100% of the outstanding shares of PPC Broadband, Inc. (PPC) in exchange for cash of $522.4 million on December 10, 2012. PPC is a leading manufacturer and developer of advanced connectivity technologies for the broadband market and expands our solution offerings in the broadband end-market. PPC is headquartered in Syracuse, New York. PPC’s strong brands and technology enhance our portfolio of broadband products. The results of PPC have been included in our Consolidated Financial Statements from December 10, 2012, and are reported within the Broadcast segment. The following table summarizes the estimated fair value of the assets acquired and the liabilities assumed as of December 10, 2012 (in thousands).
Cash | $ | 6,874 | ||
Receivables | 27,007 | |||
Inventories | 45,415 | |||
Other current assets | 468 | |||
Property, plant and equipment | 27,760 | |||
Goodwill | 277,295 | |||
Intangible assets | 164,500 | |||
Other non-current assets | 134 | |||
|
| |||
Total assets | $ | 549,453 | ||
|
| |||
Accounts payable | $ | 22,499 | ||
Accrued liabilities | 3,916 | |||
Other long-term liabilities | 646 | |||
|
| |||
Total liabilities | 27,061 | |||
|
| |||
Net assets | $ | 522,392 | ||
|
|
The above purchase price allocation has been determined provisionally, and is subject to revision as additional information about the fair value of individual assets and liabilities becomes available and we ensure our accounting policies are applied at PPC. The provisional measurement of receivables, inventories, property, plant, and equipment, goodwill, deferred income taxes, and other assets and liabilities are subject to change. Any change in the acquisition date fair value of the acquired net assets will change the amount of the purchase price allocable to goodwill.
A single estimate of fair value results from a complex series of judgments about future events and uncertainties and relies heavily on estimates and assumptions. The judgments we have used in estimating the fair values assigned to each class of acquired assets and assumed liabilities could materially affect the results of our operations.
The fair value of acquired receivables is $27.0 million, with a gross contractual amount of $27.7 million. We do not expect to collect $0.7 million of the acquired receivables.
-8-
For purposes of the above allocation, we have estimated a fair value adjustment for inventories based on the estimated selling price of the work-in-process and finished goods acquired at the closing date less the sum of the costs to complete the work-in-process, the costs of disposal, and a reasonable profit allowance for our post acquisition selling efforts. We based our estimate of the fair value for the acquired property, plant, and equipment on a valuation study performed by a third party valuation firm. We used various valuation methods including discounted cash flows to estimate the fair value of the identifiable intangible assets.
Goodwill and other intangible assets reflected above were determined to meet the criterion for recognition apart from tangible assets acquired and liabilities assumed. The goodwill is primarily attributable to expected synergies and the assembled workforce. Our tax basis in the acquired goodwill is $277.3 million. The goodwill balance we recorded is deductible for tax purposes up to the amount of the tax basis. Intangible assets related to the PPC acquisition consisted of the following:
Estimated Fair Value | Amortization Period | |||||||
(In thousands) | (In years) | |||||||
Intangible assets subject to amortization: | ||||||||
Developed technologies | $ | 76,000 | 5.0 | |||||
Customer relationships | 55,000 | 20.0 | ||||||
Backlog | 1,500 | 0.5 | ||||||
|
| |||||||
Total intangible assets subject to amortization | 132,500 | |||||||
|
| |||||||
Intangible assets not subject to amortization: | ||||||||
Goodwill | 277,295 | |||||||
In-process research and development | 5,000 | |||||||
Trademarks | 27,000 | |||||||
|
| |||||||
Total intangible assets not subject to amortization | 309,295 | |||||||
|
| |||||||
Total intangible assets | $ | 441,795 | ||||||
|
|
|
| |||||
Weighted average amortization period | 11.2 | |||||||
|
|
Trademarks have been determined by us to have indefinite lives and are not being amortized, based on our expectation that the trademarked products will generate cash flows for us for an indefinite period. We expect to maintain use of trademarks on existing products and introduce new products in the future that will also display the trademarks, thus extending their lives indefinitely. In-process research and development assets are considered indefinite-lived intangible assets until the completion or abandonment of the associated research and development efforts. Upon completion of the development process, we will make a determination of the useful life of the asset and begin amortizing it over that period. If the project is abandoned, we will write-off the asset at such time.
The amortizable intangible assets reflected in the table above were determined by us to have finite lives. The useful life for the developed technologies intangible asset was based on the estimated time that the technology provides us with a competitive advantage and thus approximates the period of consumption of the intangible asset. The useful life for the customer relationship intangible asset was based on our forecasts of customer turnover. The useful life of the backlog intangible asset was based on our estimate of when the ordered items would ship.
Miranda Technologies Inc.
We acquired Miranda Technologies Inc. (Miranda) for cash of $374.7 million in July 2012. The results of Miranda are reported within the Broadcast segment. The purchase price allocation was finalized with no significant changes as compared to December 31, 2012.
Pro forma – PPC and Miranda
-9-
The following table illustrates the unaudited pro forma effect on operating results as if the Miranda and PPC acquisitions had been completed as of January 1, 2011.
Three Months Ended September 30, 2012 | Nine Months Ended September 30, 2012 | |||||||
(In thousands, except per share data) | ||||||||
(Unaudited) | ||||||||
Revenues | $ | 538,149 | $ | 1,634,729 | ||||
Income (loss) from continuing operations | (42,290 | ) | 12,017 | |||||
Diluted income (loss) per share from continuing operations | $ | (0.94 | ) | $ | 0.26 |
For purposes of the unaudited pro forma disclosures, the three and nine months ended September 30, 2012 include interest expense from the term loan borrowed to finance the acquisition of Miranda and from the borrowings under our senior secured credit facility to finance the acquisition of PPC.
The above unaudited pro forma financial information is presented for informational purposes only and does not purport to represent what our results of operations would have been had we completed the acquisitions on the date assumed, nor is it necessarily indicative of the results that may be expected in future periods. Pro forma adjustments exclude cost savings from any synergies resulting from the acquisitions.
Note 3: Operating Segments
In 2013, we re-organized the Company around four global business platforms: Broadcast, Enterprise Connectivity, Industrial Connectivity, and Industrial IT. Previously, we were organized around geographic regions. The re-organization was executed as a result of our transformation into a global provider of comprehensive signal transmission solutions. We believe the new organization will allow us to better capitalize on market opportunities and meet customer demands. We have determined that each of the global business platforms represents a reportable segment. We have revised the prior period segment information to conform to the change in the composition of our reportable segments. The All Other segment represents the financial results of our cable operations that primarily conducted business in the consumer electronics end market, which we sold in December 2012.
We allocate corporate expenses to the segments for purposes of measuring segment operating income. Corporate expenses are allocated on the basis of each segment’s relative operating income prior to the allocation, adjusted for certain items including asset impairment, severance and other restructuring costs, purchase accounting effects related to acquisitions, accelerated depreciation, and amortization of intangible assets.
-10-
Broadcast Solutions | Enterprise Connectivity Solutions | Industrial Connectivity Solutions | Industrial IT Solutions | All Other | Total Segments | |||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
As of and for the three months ended September 29, 2013 | ||||||||||||||||||||||||
Revenues | $ | 176,062 | $ | 123,406 | $ | 167,008 | $ | 56,002 | $ | — | $ | 522,478 | ||||||||||||
Affiliate revenues | 118 | 1,930 | 475 | 228 | — | 2,751 | ||||||||||||||||||
Operating income | 7,541 | 13,984 | 22,926 | 9,193 | — | 53,644 | ||||||||||||||||||
Total assets | 293,260 | 222,800 | 237,366 | 57,172 | — | 810,598 | ||||||||||||||||||
As of and for the three months ended September 30, 2012 | ||||||||||||||||||||||||
Revenues | $ | 96,549 | $ | 128,715 | $ | 159,342 | $ | 56,309 | $ | 24,319 | $ | 465,234 | ||||||||||||
Affiliate revenues | 128 | 1,953 | 310 | 153 | — | 2,544 | ||||||||||||||||||
Operating income (loss) | (11,334 | ) | 8,311 | 7,017 | 8,446 | (27,659 | ) | (15,219 | ) | |||||||||||||||
Total assets | 182,470 | 236,213 | 236,840 | 58,530 | 52,829 | 766,882 | ||||||||||||||||||
As of and for the nine months ended September 29, 2013 | ||||||||||||||||||||||||
Revenues | $ | 498,199 | $ | 372,962 | $ | 515,621 | $ | 172,660 | $ | — | $ | 1,559,442 | ||||||||||||
Affiliate revenues | 754 | 6,938 | 1,254 | 288 | — | 9,234 | ||||||||||||||||||
Operating income | 10,900 | 37,494 | 71,719 | 27,935 | 1,278 | 149,326 | ||||||||||||||||||
Total assets | 293,260 | 222,800 | 237,366 | 57,172 | — | 810,598 | ||||||||||||||||||
As of and for the nine months ended September 30, 2012 | ||||||||||||||||||||||||
Revenues | $ | 240,941 | $ | 382,542 | $ | 502,615 | $ | 163,422 | $ | 73,532 | $ | 1,363,052 | ||||||||||||
Affiliate revenues | 634 | 5,370 | 911 | 249 | — | 7,164 | ||||||||||||||||||
Operating income (loss) | (7,699 | ) | 32,347 | 52,715 | 23,941 | (29,839 | ) | 71,465 | ||||||||||||||||
Total assets | 182,470 | 236,213 | 236,840 | 58,530 | 52,829 | 766,882 |
Total segment assets do not include cash, goodwill and intangible assets, deferred tax assets, or corporate assets.
The following table is a reconciliation of the total of the reportable segments’ operating income (loss) to consolidated income (loss) from continuing operations before taxes.
Three Months Ended | Nine Months Ended | |||||||||||||||
September 29, 2013 | September 30, 2012 | September 29, 2013 | September 30, 2012 | |||||||||||||
(In thousands) | ||||||||||||||||
Segment operating income (loss) | $ | 53,644 | $ | (15,219 | ) | $ | 149,326 | $ | 71,465 | |||||||
Income from equity method investment | 758 | 2,553 | 5,285 | 7,254 | ||||||||||||
Eliminations | (467 | ) | (603 | ) | (2,523 | ) | (1,825 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Total operating income (loss) | 53,935 | (13,269 | ) | 152,088 | 76,894 | |||||||||||
Interest expense | (19,259 | ) | (13,890 | ) | (53,509 | ) | (38,308 | ) | ||||||||
Interest income | 92 | 171 | 349 | 733 | ||||||||||||
Loss on debt extinguishment | — | (50,585 | ) | — | (50,585 | ) | ||||||||||
|
|
|
|
|
|
|
| |||||||||
Income (loss) from continuing operations before taxes | $ | 34,768 | $ | (77,573 | ) | $ | 98,928 | $ | (11,266 | ) | ||||||
|
|
|
|
|
|
|
|
Note 4: Income per Share
The following table presents the basis for the income (loss) per share computations:
-11-
Three Months Ended | Nine Months Ended | |||||||||||||||
September 29, 2013 | September 30, 2012 | September 29, 2013 | September 30, 2012 | |||||||||||||
(In thousands) | ||||||||||||||||
Numerator: | ||||||||||||||||
Income (loss) from continuing operations | $ | 29,068 | $ | (55,686 | ) | $ | 80,805 | $ | 3,758 | |||||||
Gain from disposal of discontinued operations, net of tax | — | 9,783 | — | 9,783 | ||||||||||||
Income from discontinued operations, net of tax | — | 7,125 | — | 14,346 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net income (loss) | $ | 29,068 | $ | (38,778 | ) | $ | 80,805 | $ | 27,887 | |||||||
|
|
|
|
|
|
|
| |||||||||
Denominator: | ||||||||||||||||
Weighted average shares outstanding, basic | 43,694 | 44,787 | 44,013 | 45,410 | ||||||||||||
Effect of dilutive common stock equivalents | 843 | — | 903 | 839 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Weighted average shares outstanding, diluted | 44,537 | 44,787 | 44,916 | 46,249 | ||||||||||||
|
|
|
|
|
|
|
|
For both the three and nine months ended September 29, 2013, diluted weighted average shares outstanding do not include outstanding equity awards of 0.3 million, because to do so would have been anti-dilutive. For the three and nine months ended September 30, 2012, diluted weighted average shares outstanding do not include outstanding equity awards of 1.8 million and 1.0 million, respectively, because to do so would have been anti-dilutive.
For purposes of calculating basic earnings per share, unvested restricted stock units are not included in the calculation of basic weighted average shares outstanding until all necessary conditions have been satisfied and issuance of the shares underlying the restricted stock units is no longer contingent. Necessary conditions are not satisfied until the vesting date, at which time holders of our restricted stock units receive shares of our common stock.
For purposes of calculating diluted earnings per share, unvested restricted stock units are included to the extent that they are dilutive. In determining whether unvested restricted stock units are dilutive, each issuance of restricted stock units is considered separately.
Once a restricted stock unit has vested, it is included in the calculation of both basic and diluted weighted average shares outstanding.
Note 5: Inventories
The major classes of inventories were as follows:
September 29, 2013 | December 31, 2012 | |||||||
(In thousands) | ||||||||
Raw materials | $ | 87,379 | $ | 92,072 | ||||
Work-in-process | 38,251 | 34,391 | ||||||
Finished goods | 106,515 | 110,280 | ||||||
Perishable tooling and supplies | 2,204 | 2,493 | ||||||
|
|
|
| |||||
Gross inventories | 234,349 | 239,236 | ||||||
Obsolescence and other reserves | (22,522 | ) | (23,954 | ) | ||||
|
|
|
| |||||
Net inventories | $ | 211,827 | $ | 215,282 | ||||
|
|
|
|
Note 6: Long-Lived Assets
Disposals
During the nine months ended September 29, 2013, we sold certain real estate of the Broadcast segment for $1.0 million and recognized a $0.3 million loss on the sale. We also sold certain real estate of the Enterprise Connectivity segment for $2.1 million. There was no gain or loss on the sale.
-12-
In 2012, we sold our cable operations that primarily conducted business in the consumer electronics end market in China. For the nine months ended September 29, 2013, we recorded a $1.3 million gain on the sale due to a favorable resolution with the buyer of those assets regarding the closing date working capital. See further discussion below.
During the nine months ended September 30, 2012, we sold certain real estate of the Enterprise Connectivity segment for $0.8 million. There was no gain or loss recognized on the sale.
Impairment
During our fiscal third quarter of 2012, we recognized an impairment loss of $26.0 million on certain net assets of our Chinese cable operations that primarily conducted business in the consumer electronics end market. We subsequently sold the assets in our fiscal fourth quarter of 2012. The impairment loss is included in the operating results of the All Other segment. Of the total impairment loss, $10.6 million, $6.8 million, and $5.2 million related to property, plant, and equipment, customer relationships, and trademarks, respectively. We estimated the fair market value of these assets based upon the purchase price per the terms of the sale agreement. The remainder of the impairment loss was due to the accrual of estimated costs to sell, including such items as investment banker fees, legal fees, and other closing costs.
For both the three and nine months ended September 30, 2012, we recognized an impairment loss on property, plant and equipment of $2.5 million and $1.5 million in the operating results of our Industrial Connectivity and Enterprise Connectivity segments, respectively. Of the total impairment loss, approximately $1.5 million related to real estate retained by us from a German cable business we sold in 2009 and leased to the purchasers, $1.4 million related to manufacturing equipment, and $1.1 million related to other property, plant, and equipment. We estimated the fair value of these assets based upon bids received from third parties to potentially buy the assets, quoted prices in active markets or quoted prices for similar assets.
Depreciation and Amortization Expense
We recognized depreciation expense in income from continuing operations of $11.7 million and $33.5 million in the three and nine months ended September 29, 2013, respectively. Depreciation expense for the three and nine months ended September 29, 2013 included $2.2 million and $4.9 million, respectively, of accelerated depreciation expense. The accelerated depreciation expense related to a change in useful lives of certain assets as a result of our decision to consolidate manufacturing facilities as we integrate PPC. We recognized depreciation expense in income from continuing operations of $8.8 million and $26.1 million in the three and nine months ended September 30, 2012, respectively.
We recognized amortization expense in income from continuing operations related to our intangible assets of $12.3 million and $38.4 million in the three and nine months ended September 29, 2013, respectively. We recognized amortization expense in income from continuing operations related to our intangible assets of $7.6 million and $13.1 million in the three and nine months ended September 30, 2012, respectively.
Note 7: Restructuring Activities
For the three and nine months ended September 29, 2013, we recorded severance and other restructuring costs of $3.8 million and $9.5 million, respectively. The majority of these costs were recorded in our Broadcast segment, which recognized $3.2 million and $7.6 million of severance and other restructuring costs for the three and nine months ended September 29, 2013, respectively. The other restructuring costs included relocation, equipment transfer, and other costs. These costs were incurred primarily as a result of facility consolidation in New York for recently acquired locations and other acquisition integration activities. The majority of the remaining severance and other restructuring costs were recorded in our Industrial IT segment.
-13-
Of the total severance and other restructuring costs recognized for the three months ended September 29, 2013, $1.9 million, $1.6 million, and $0.3 million were included in cost of sales, selling, general and administrative expenses, and research and development, respectively. Of the total severance and other restructuring costs recognized for the nine months ended September 29, 2013, $5.0 million, $3.2 million, and $1.3 million were included in cost of sales, selling, general and administrative expenses, and research and development, respectively. We expect the majority of the costs related to these actions will be paid in 2013.
We expect to incur additional severance and other restructuring costs in 2013 of approximately $4 million as a result of the Broadcast activities discussed above. We continue to review our business strategies and evaluate potential new restructuring actions. This could result in additional restructuring costs in future periods.
In our fiscal third quarter of 2012, we implemented certain restructuring actions in response to the uncertain global economic environment. For both the three and nine months ended September 30, 2012, we recognized severance and other restructuring costs in our Broadcast, Enterprise Connectivity, Industrial Connectivity, and Industrial IT segments of $4.4 million, $3.2 million, $9.2 million, and $0.5 million, respectively. The other restructuring costs consisted primarily of contract termination costs related to our supply chain. Of the total severance and other restructuring costs recognized, $6.4 million, $10.0 million, and $0.9 million were included in cost of sales, selling, general and administrative expenses, and research and development, respectively.
Note 8: Long-Term Debt and Other Borrowing Arrangements
The carrying values of our long-term debt and other borrowing arrangements were as follows:
September 29, 2013 | December 31, 2012 | |||||||
(In thousands) | ||||||||
Senior secured credit faciliy: | ||||||||
Term Loan | $ | 233,863 | $ | 247,714 | ||||
Revolving credit component | — | 198,270 | ||||||
|
|
|
| |||||
Total senior secured credit facility | 233,863 | 445,984 | ||||||
Senior subordinated notes: | ||||||||
5.5% Senior subordinated notes due 2022 | 700,000 | 700,000 | ||||||
5.5% Senior subordinated notes due 2023 | 404,700 | — | ||||||
9.25% Senior subordinated notes due 2019 | 5,221 | 5,221 | ||||||
|
|
|
| |||||
Total senior subordinated notes | 1,109,921 | 705,221 | ||||||
|
|
|
| |||||
Total debt and other borrowing arrangements | 1,343,784 | 1,151,205 | ||||||
Less current maturities of Term Loan | (21,260 | ) | (15,678 | ) | ||||
|
|
|
| |||||
Long-term debt | $ | 1,322,524 | $ | 1,135,527 | ||||
|
|
|
|
Senior Secured Facility
In 2012, we amended our senior secured credit facility (Senior Secured Facility) and borrowed a CAD$250.0 million term loan (the Term Loan). The Term Loan was scheduled to mature in 2017 and requires quarterly amortization payments. Interest on the Term Loan was variable, based upon the three-month Canadian money-market rate plus an applicable spread (3.82% at September 29, 2013).
The borrowing capacity under the revolving credit component of our Senior Secured Facility was $400.0 million, and it was scheduled to mature on April 25, 2016. Under the revolving credit component, we were permitted to borrow and re-pay funds in various currencies. Interest on outstanding borrowings was variable,
-14-
based on either the three month LIBOR rate or the prime rate. As of September 29, 2013, there were no borrowings outstanding under the revolving credit component, and we had $386.4 million in available borrowing capacity, as our borrowing capacity was also reduced by outstanding credit instruments of $13.6 million. We paid a commitment fee on our available borrowing capacity, which ranges from 0.25% to 0.50%, depending on our leverage ratio.
Borrowings under our Senior Secured Facility were secured by certain of our assets in the United States as well as the capital stock of certain of our subsidiaries. The Senior Secured Facility contained a leverage ratio covenant and a fixed charge coverage ratio covenant. As of September 29, 2013, we were in compliance with all of the covenants of the Senior Secured Facility.
Subsequent to September 29, 2013, we refinanced our Senior Secured Facility. See Note 14.
Senior Subordinated Notes
In March 2013, we issued €300.0 million ($388.2 million at issuance) aggregate principal amount of 5.5% senior subordinated notes due 2023. The carrying value of the notes as of September 29, 2013 is $404.7 million. The notes are guaranteed on a senior subordinated basis by certain of our subsidiaries. The notes rank equal in right of payment with our senior subordinated notes due 2022 and 2019 and with any future subordinated debt, and they are subordinated to all of our senior debt and the senior debt of our subsidiary guarantors, including our Senior Secured Facility. Interest is payable semiannually on April 15 and October 15 of each year, beginning October 15, 2013. We paid $7.8 million of fees associated with the issuance of the notes, which are being amortized over the life of the notes using the effective interest method. We used the net proceeds from the transaction to repay amounts outstanding under the revolving credit component of our Senior Secured Facility and for general corporate purposes.
As of September 29, 2013, we have $700.0 million aggregate principal amount of 5.5% senior subordinated notes due 2022 outstanding. The notes are guaranteed on a senior subordinated basis by certain of our subsidiaries. The notes rank equal in right of payment with our senior subordinated notes due 2019 and 2023 and with any future subordinated debt, and they are subordinated to all of our senior debt and the senior debt of our subsidiary guarantors, including our Senior Secured Facility. Interest is payable semiannually on March 1 and September 1 of each year.
As of September 29, 2013, $5.2 million aggregate principal amount of our senior subordinated notes due 2019 remain outstanding. The senior subordinated notes due 2019 have a coupon interest rate of 9.25%, and an effective interest rate of 9.75%. The interest on the 2019 notes is payable semiannually on June 15 and December 15. The notes are guaranteed on a senior subordinated basis by certain of our subsidiaries. The notes rank equal in right of payment with our senior subordinated notes due 2022 and 2023 and with any future subordinated debt, and they are subordinated to all of our senior debt and the senior debt of our subsidiary guarantors, including our Senior Secured Facility.
Fair Value of Long-Term Debt
The fair value of our senior subordinated notes at September 29, 2013 was approximately $1,081.3 million based on quoted prices of the debt instruments in inactive markets (Level 2 valuation). This amount represents the fair values of our senior subordinated notes with a carrying value of $1,109.9 million as of September 29, 2013. We believe the fair value of our variable rate Term Loan approximates book value.
Note 9: Derivatives and Hedging Activities
During 2012, we entered into foreign currency forward contracts that were formally designated and qualified as net investment hedges. We recognized a $1.5 million and $4.0 million pre-tax gain in Accumulated Other Comprehensive Income for the three and nine months ended September 30, 2012, respectively, related to these hedges. We collected $4.0 million in proceeds upon the settlement of foreign currency forward contracts for
-15-
the nine months ended September 30, 2012. There were no outstanding derivatives as of December 31, 2012 or as of or for the three and nine months ended September 29, 2013.
Note 10: Income Taxes
Income tax expense was $5.7 million and $18.1 million for the three and nine months ended September 29, 2013, respectively. The most significant factor in the difference between the effective tax rate of 16.4% and 18.3% for the three and nine months ended September 29, 2013, respectively, and the amount determined by applying the applicable statutory United States tax rate of 35% is the tax rate differential associated with our foreign earnings.
Income tax expense for the nine months ended September 29, 2013 included a $5.2 million tax benefit due to the impact of tax law changes in the U.S. In addition, for the nine months ended September 29, 2013, we recorded $3.7 million of income tax expense for an uncertain tax position liability related to a foreign tax audit. Income tax expense for the nine months ended September 30, 2012 included a tax benefit of $5.2 million due to reductions in our deferred tax asset valuation allowance associated with net operating losses in certain foreign tax jurisdictions.
For the nine months ended September 29, 2013, we made planned payments of two significant tax items. First, we paid $41.8 million of our estimated 2012 tax liability related to the sale of the Thermax and Raydex cable business in 2012. We recognized a $211.6 million pre-tax gain on the sale of this business in 2012. Second, we paid $30.0 million to settle a tax sharing agreement dispute with Cooper Industries. We reached the settlement and recognized a $21.0 million tax benefit in 2012.
Note 11: Pension and Other Postretirement Obligations
The following table provides the components of net periodic benefit costs for our pension and other postretirement benefit plans:
Pension Obligations | Other Postretirement Obligations | |||||||||||||||
September 29, 2013 | September 30, 2012 | September 29, 2013 | September 30, 2012 | |||||||||||||
(In thousands) | ||||||||||||||||
Three Months Ended | ||||||||||||||||
Service cost | $ | 1,677 | $ | 1,435 | $ | 33 | $ | 32 | ||||||||
Interest cost | 2,924 | 3,018 | 517 | 580 | ||||||||||||
Expected return on plan assets | (3,396 | ) | (3,171 | ) | — | — | ||||||||||
Amortization of prior service credit | (8 | ) | (20 | ) | (27 | ) | (29 | ) | ||||||||
Actuarial losses | 1,662 | 1,493 | 278 | 252 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net periodic benefit cost | $ | 2,859 | $ | 2,755 | $ | 801 | $ | 835 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Nine Months Ended | ||||||||||||||||
Service cost | $ | 5,040 | $ | 4,299 | $ | 101 | $ | 94 | ||||||||
Interest cost | 8,786 | 9,065 | 1,600 | 1,713 | ||||||||||||
Expected return on plan assets | (10,193 | ) | (9,504 | ) | — | — | ||||||||||
Amortization of prior service credit | (23 | ) | (59 | ) | (82 | ) | (87 | ) | ||||||||
Actuarial losses | 4,995 | 4,475 | 876 | 738 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net periodic benefit cost | $ | 8,605 | $ | 8,276 | $ | 2,495 | $ | 2,458 | ||||||||
|
|
|
|
|
|
|
|
Note 12: Comprehensive Income (Loss) and Accumulated Other Comprehensive Income (Loss)
The following table summarizes total comprehensive income (loss):
-16-
Three Months Ended | Nine Months Ended | |||||||||||||||
September 29, 2013 | September 30, 2012 | September 29, 2013 | September 30, 2012 | |||||||||||||
(In thousands) | ||||||||||||||||
Net income (loss) | $ | 29,068 | $ | (38,778 | ) | $ | 80,805 | $ | 27,887 | |||||||
Foreign currency translation gain (loss) | 4,536 | 13,084 | (10,733 | ) | (5,988 | ) | ||||||||||
Foreign currency hedging instruments, net of $0.0 million, $0.5 million, $0.0 million, and $1.6 million tax, respectively | — | 1,007 | — | 2,467 | ||||||||||||
Amortization of pension and other postretirement benefit plan losses, net of $0.7 million, $0.0 million, $2.2 million, and $0.0 million tax, respectively | 1,172 | — | 3,546 | — | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total comprehensive income (loss) | $ | 34,776 | $ | (24,687 | ) | $ | 73,618 | $ | 24,366 | |||||||
|
|
|
|
|
|
|
|
The accumulated balances related to each component of other comprehensive income (loss), net of tax, are as follows:
Foreign Currency Translation Component | Pension and Other Postretirement Benefit Plans | Accumulated Other Comprehensive Income (Loss) | ||||||||||
(In thousands) | ||||||||||||
Balance at December 31, 2012 | $ | 28,516 | $ | (59,081 | ) | $ | (30,565 | ) | ||||
Other comprehensive loss before reclassifications | (10,733 | ) | — | (10,733 | ) | |||||||
Amounts reclassified from accumulated other comprehensive income (loss) | — | 3,546 | 3,546 | |||||||||
|
|
|
|
|
| |||||||
Net current period other comprehensive income (loss) | (10,733 | ) | 3,546 | (7,187 | ) | |||||||
|
|
|
|
|
| |||||||
Balance at September 29, 2013 | $ | 17,783 | $ | (55,535 | ) | $ | (37,752 | ) | ||||
|
|
|
|
|
|
The following table summarizes the effects of reclassifications from accumulated other comprehensive income (loss) for the nine months ended September 29, 2013:
Amount Reclassified from Accumulated Other Comprehensive Income (Loss) | Affected Line Item in the Consolidated Statements of Operations and Comprehensive Income | |||||
(In thousands) | ||||||
Amortization of pension and other postretirement benefit plan items: | ||||||
Actuarial losses | $ | 5,871 | (1) | |||
Amortization of prior service credit | (105 | ) | (1) | |||
|
| |||||
Total before tax | 5,766 | |||||
Tax benefit | (2,220 | ) | ||||
|
| |||||
Total net of tax | $ | 3,546 | ||||
|
|
(1) | The amortization of these accumulated other comprehensive income (loss) components are included in the computation of net periodic benefit costs (see Note 11). |
Note 13: Share Repurchases
In 2011, our Board of Directors authorized a share repurchase program, which allows us to purchase up to $150.0 million of our common stock through open market repurchases, negotiated transactions, or other means, in accordance with applicable securities laws and other restrictions. In 2012, our Board of Directors authorized an extension of the share repurchase program, which allows us to purchase up to an additional $200.0 million of our common stock. The program does not have an expiration date and may be suspended at any time at the discretion of the Company. This program is funded by cash on hand and cash flows from operating activities.
-17-
During the three months ended September 29, 2013, we entered into a prepaid variable share repurchase agreement for $31.25 million. Under this agreement, we repurchased 0.3 million shares as of September 29, 2013 and an additional 0.3 million shares subsequent to the end of our fiscal third quarter on September 30, 2013, for a total of 0.5 million shares repurchased at an average price per share of $60.71. Our treasury stock balance as of September 29, 2013 includes a receivable of $15.9 million for the amount of the shares repurchased subsequent to the end of our fiscal third quarter. In 2013, we repurchased 1.7 million shares of our common stock under the program through prepaid variable share repurchase agreements for an aggregate cost of $93.8 million and an average price per share of $54.76. From inception of the program through September 30, 2013, we have repurchased 5.4 million shares of our common stock under the programs for an aggregate cost of $218.8 million and an average price of $40.37.
Note 14: Subsequent Event
Subsequent to September 29, 2013, we entered into a Credit Agreement that provides a new $400 million multi-currency asset-based revolving credit facility. The Credit Agreement is secured by assets of Belden Inc. and certain of its U.S. and foreign subsidiaries, and it matures in 2018. In addition, we borrowed $250.0 million under a new Term Loan Credit Agreement. The borrowings under the new Term Loan Credit Agreement are scheduled to mature in 2020 and require quarterly amortization payments. Interest under the Term Loan Credit Agreement is variable, based upon the three-month LIBOR plus an applicable spread.
The Credit Agreement replaced our existing Senior Secured Facility. There were no outstanding borrowings under the revolver component of our Senior Secured Facility at the time of the refinancing. We utilized the proceeds from the new Term Loan Credit Agreement to repay the amounts outstanding under the Term Loan of our Senior Secured Facility. We expect to incur a loss on these refinancing activities of approximately $2 million in our fiscal fourth quarter for the write-off of certain unamortized debt issuance costs.
-18-
Item 2: | Management’s Discussion and Analysis of Financial Condition and Results of Operations |
Overview
Belden designs, manufactures, and markets signal transmission solutions for the broadcast, enterprise, and industrial markets. Our products are designed and manufactured to strict quality standards resulting in an industry leading reputation for worldwide reliability.
We consider revenue growth, operating margin, cash flows, return on invested capital, and working capital management metrics to be our key operating performance indicators.
Trends and Events
The following trends and events during 2013 have had varying effects on our financial condition, results of operations, and cash flows.
Change in Segments
In 2013, we re-organized the Company around four global business platforms: Broadcast, Enterprise Connectivity, Industrial Connectivity, and Industrial IT. The re-organization was executed as a result of our transformation into a global provider of comprehensive signal transmission solutions. We have determined that each of the global business platforms represents a reportable segment. We have revised the prior period segment information to conform to the change in the composition of our reportable segments.
Commodity Prices
Our operating results can be affected by changes in prices of commodities, primarily copper and compounds, which are components in some of the products we sell. Generally, as the costs of inventory purchases increase due to higher commodity prices, we raise selling prices to customers to cover the increase in costs, resulting in higher sales revenue but a lower gross profit percentage. Conversely, a decrease in commodity prices would result in lower sales revenue but a higher gross profit percentage. Selling prices of our products are affected by many factors, including end market demand, capacity utilization, overall economic conditions, and commodity prices. Importantly, however, there is no exact measure of the effect of changing commodity prices, as there are thousands of transactions in any given quarter, each of which has various factors involved in the individual pricing decisions. Therefore, all references to the effect of copper prices or other commodity prices are estimates.
Channel Inventory
Our operating results also can be affected by the levels of Belden products held as inventory by our channel partners and customers. Our channel partners and customers purchase and hold our products in their inventory in order to meet the service and on-time delivery requirements of their customers. Generally, as our channel partners and customers change the level of Belden products owned and held in their inventory, it impacts our revenues. Comparisons of our results between periods can be impacted by changes in the levels of channel inventory. All references to the effect of channel inventory changes are estimates.
Acquisitions and Dispositions
We completed the acquisitions of Miranda Technologies Inc. (Miranda) in July 2012, PPC Broadband, Inc. (PPC) in December 2012, and Softel Limited (Softel) in January 2013. The results of Miranda, PPC, and Softel have been included in our Consolidated Financial Statements from their respective acquisition dates and are reported within the Broadcast segment. We sold our cable operations that primarily conducted business in the consumer electronics end market on December 31, 2012.
-19-
Restructuring Activities
As a result of recently completed acquisitions, we are consolidating certain operating facilities. For the nine months ended September 29, 2013, we recognized $9.5 million of severance and other restructuring costs, such as relocation and equipment transfer costs, and $4.9 million of accelerated depreciation expense, primarily as a result of facility consolidation in New York and other acquisition integration activities. We expect to incur additional severance and other restructuring costs in 2013 of approximately $4 million as a result of these activities. We continue to review our business strategies and evaluate potential new restructuring actions. This could result in additional restructuring costs in future periods.
Off-Balance Sheet Arrangements
We have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, results of operations, or cash flows that are or would be considered material to investors.
Critical Accounting Policies
During the nine months ended September 29, 2013:
• | We did not change any of our existing critical accounting policies from those listed in our 2012 Annual Report on Form 10-K; |
• | No existing accounting policies became critical accounting policies because of an increase in the materiality of associated transactions or changes in the circumstances to which associated judgments and estimates relate; and |
• | There were no significant changes in the manner in which critical accounting policies were applied or in which related judgments and estimates were developed. |
Results of Operations
Consolidated Continuing Operations
Three Months Ended | % | Nine Months Ended | % | |||||||||||||||||||||
September 29, 2013 | September 30, 2012 | Change | September 29, 2013 | September 30, 2012 | Change | |||||||||||||||||||
(In thousands, except percentages) | ||||||||||||||||||||||||
Revenues | $ | 522,478 | $ | 465,234 | 12.3 | % | $ | 1,559,442 | $ | 1,363,052 | 14.4 | % | ||||||||||||
Gross profit | 182,841 | 138,813 | 31.7 | % | 529,390 | 416,260 | 27.2 | % | ||||||||||||||||
Selling, general and administrative expenses | 96,197 | 98,273 | -2.1 | % | 281,682 | 256,137 | 10.0 | % | ||||||||||||||||
Research and development | 21,141 | 18,812 | 12.4 | % | 62,497 | 47,434 | 31.8 | % | ||||||||||||||||
Operating income (loss) | 53,935 | (13,269 | ) | 506.5 | % | 152,088 | 76,894 | 97.8 | % | |||||||||||||||
Income (loss) from continuing operations before taxes | 34,768 | (77,573 | ) | 144.8 | % | 98,928 | (11,266 | ) | 978.1 | % | ||||||||||||||
Income (loss) from continuing operations | 29,068 | (55,686 | ) | 152.2 | % | 80,805 | 3,758 | 2050.2 | % |
Revenues increased in the three and nine months ended September 29, 2013 from the comparable periods of 2012 primarily due to acquisitions, which contributed $81.3 million and $278.6 million of the increases, respectively.
Revenues were also impacted by the following factors:
• | Increases in unit sales volume, including changes in channel inventory, resulted in approximately a $3.2 million increase in revenues for the three months ended September 29, 2013. We believe market share gains in industrial end markets partially mitigated the impact of uncertain economic conditions in enterprise end markets, including weak spending on non-residential construction and information technology projects. Additionally, we believe market share gains in the United States partially offset decreases in volume in China. Decreases in unit sales volume, including changes in channel inventory, |
-20-
resulted in approximately a $1.4 million decrease in revenues for the nine months ended September 29, 2013. |
• | Favorable currency translation resulted in revenue increases of approximately $2.0 million and $1.7 million for the three and nine months ended September 29, 2013, respectively. |
• | The disposal of our cable operations that primarily conducted business in the consumer electronics end market in 2012 resulted in decreases in revenues of $24.3 million and $73.5 million for the three and nine months ended September 29, 2013, respectively. |
• | Decreases in sales prices due to lower copper costs resulted in estimated revenue decreases of approximately $5.0 million and $9.0 million for the three and nine months ended September 29, 2013, respectively. |
Gross profit increased in the three and nine months ended September 29, 2013 from the comparable periods of 2012 due to the increases in revenues as discussed above. In addition, the increase in our gross profit was due to the impact of our acquisitions of Miranda and PPC, improved product mix, favorable input costs, and improved productivity due to our Lean Enterprise initiatives. Gross profit for the three months ended September 29, 2013 was negatively impacted by $2.2 million of accelerated depreciation expense and $1.9 million of severance and other restructuring costs. Gross profit for the nine months ended September 29, 2013 was negatively impacted by $6.6 million of cost of sales arising from the adjustment of inventory to fair value related to our acquisition of PPC, $5.0 million of severance and other restructuring costs, and $4.9 million of accelerated depreciation expense. The severance and other restructuring costs and accelerated depreciation expense primarily resulted from our decision to consolidate manufacturing facilities as we integrate PPC. Gross profit for both the three and nine months ended September 30, 2012 was negatively impacted by $7.2 million of cost of sales arising from the adjustment of inventory to fair value related to our acquisition of Miranda and $6.4 million of severance and other restructuring costs. The decrease in the costs discussed above contributed to the increase in gross profit in the three months ended September 29, 2013 from the comparable period of 2012.
Selling, general and administrative expenses decreased in the three months ended September 29, 2013 and increased in the nine months ended September 29, 2013 from the comparable periods of 2012. Selling, general and administrative expenses for the three and nine months ended September 29, 2013 included $1.6 million and $3.2 million of severance and other restructuring costs, respectively, compared to $10.0 million of severance and other restructuring costs for both the three and nine months ended September 30, 2012. Excluding the impact of the severance and other restructuring costs, the increase in selling, general and administrative expenses was primarily due to the impact of our acquisitions completed in 2012. Excluding the impact of the costs discussed above and the selling, general and administrative costs of the companies acquired in 2012, our selling, general and administrative expenses decreased due to improved productivity and our previously completed restructuring activities.
The increases in research and development costs in the three and nine months ended September 29, 2013 from the comparable periods of 2012 were primarily due to increased investments in new product development and our recent technology intensive acquisitions.
Amortization of intangibles increased by $4.7 million and $25.3 million in the three and nine months ended September 29, 2013, respectively, from the comparable periods of 2012 due to the impact of our acquisitions completed in 2012.
Operating income increased in the three and nine months ended September 29, 2013 from the comparable periods of 2012 due to the increases in revenues and gross profit as discussed above. Operating income for the three months ended September 29, 2013 included $3.8 million of severance and other restructuring costs and $2.2 million of accelerated depreciation expense. Operating income for the nine months ended September 29, 2013 included $9.5 million of severance and other restructuring costs, $6.6 million of cost of sales arising from the adjustment of inventory to fair value related to our acquisition of PPC, and $4.9 million of accelerated depreciation expense. Operating income (loss) for both the three and nine months ended September 30, 2012
-21-
included $29.9 million of asset impairments, $17.4 million of severance and other restructuring costs, and $7.2 million of cost of sales arising from the adjustment of inventory to fair value related to our acquisition of Miranda. The decrease in the costs discussed above contributed to the increase in operating income in the three and nine months ended September 29, 2013 from the comparable periods of 2012. In addition, operating income increased due to an improved business portfolio, improved end-market mix, improved productivity as a result of the successful execution of our Lean Enterprise strategies, and our previously completed restructuring activities.
Interest expense increased in the three and nine months ended September 29, 2013 from the comparable periods of 2012 due to our increase in total debt incurred to finance our 2012 acquisitions. Our effective interest rate on outstanding borrowings as of September 29, 2013 was 5.2%. Interest expense for the nine months ended September 29, 2013 includes $1.5 million of interest expense associated with an uncertain tax position for a foreign tax audit.
Income from continuing operations before taxes increased in the three and nine months September 29, 2013 from the comparable periods of 2012 due to the increases in operating income discussed above. In addition, both the three and nine months ended September 30, 2012 included a loss on debt extinguishment of $50.6 million in income (loss) from continuing operations before taxes. There were no debt extinguishment losses in the three and nine months ended September 29, 2013.
Our effective tax rate for the nine months ended September 29, 2013 was 18.3%, compared to (133.4%) for the nine months ended September 30, 2012. Income tax expense for the nine months ended September 29, 2013 included a $5.2 million tax benefit due to the impact of tax law changes in the U.S and $3.7 million of income tax expense for an uncertain tax position liability related to a foreign tax audit. For the nine months ended September 30, 2012, we recorded tax benefits of $5.2 million due to reductions of our valuation allowance for certain deferred tax assets.
Broadcast Solutions
Three Months Ended | % | Nine Months Ended | % | |||||||||||||||||||||
September 29, 2013 | September 30, 2012 | Change | September 29, 2013 | September 30, 2012 | Change | |||||||||||||||||||
(In thousands, except percentages) | ||||||||||||||||||||||||
Revenues | $ | 176,062 | $ | 96,549 | 82.4 | % | $ | 498,199 | $ | 240,941 | 106.8 | % | ||||||||||||
Operating income (loss) | 7,541 | (11,334 | ) | 166.5 | % | 10,900 | (7,699 | ) | 241.6 | % | ||||||||||||||
as a percent of total revenues | 4.3 | % | -11.7 | % | 2.2 | % | -3.2 | % |
Broadcast revenues increased in the three and nine months ended September 29, 2013 from the comparable periods of 2012 primarily due to acquisitions, which contributed $81.3 million and $278.6 million to the increases in revenues, respectively. The increases in revenues were partially offset by decreases in unit sales volume, including the impact of changes in channel inventory, of approximately $0.9 million and $19.0 million for the three and nine months ended September 29, 2013, respectively. The decreases in volume were due in part to the favorable impact of the Olympics and the U.S. presidential election cycle in 2012. In addition, the decreases in volume for the nine months ended September 29, 2013 were due to product rationalization decisions made as we integrate acquired companies. Decreases in sales prices due to lower copper costs resulted in estimated revenue decreases of approximately $1.0 million and $2.0 million for the three and nine months ended September 29, 2013, respectively. Unfavorable currency translation resulted in approximately a $0.3 million decrease in revenues for the nine months ended September 29, 2013. Favorable currency translation resulted in approximately a $0.1 million increase in revenues for the three months ended September 29, 2013.
Operating income increased in the three and nine months ended September 29, 2013 from the comparable periods of 2012 due to the increases in revenues discussed above. In addition, operating income increased due to the impact of our acquisitions of Miranda and PPC, improved productivity as a result of the successful execution of our Lean Enterprise strategies, and our previously completed restructuring activities.
-22-
Operating income for the three months ended September 29, 2013 was negatively impacted by $11.2 million of amortization of intangibles, $3.2 million of severance and other restructuring costs, and $2.2 million of accelerated depreciation expense. Operating income for the nine months ended September 29, 2013 was negatively impacted by $34.9 million of amortization of intangibles, $7.6 million of severance and other restructuring costs, $6.6 million of cost of sales arising from the adjustment of inventory to fair value related to our acquisition of PPC, and $4.9 million of accelerated depreciation expense. The severance and other restructuring costs and accelerated depreciation expense primarily resulted from our decision to consolidate manufacturing facilities as we integrate PPC. Operating loss for both the three and nine months ended September 30, 2012 included $7.2 million of cost of sales arising from the adjustment of inventory to fair value related to our acquisition of Miranda and $4.4 million of severance and other restructuring costs. Operating loss for the three and nine months ended September 30, 2012 included $6.4 million and $8.4 million of amortization of intangibles, respectively.
Enterprise Connectivity Solutions
Three Months Ended | % Change | Nine Months Ended | % Change | |||||||||||||||||||||
September 29, 2013 | September 30, 2012 | September 29, 2013 | September 30, 2012 | |||||||||||||||||||||
(In thousands, except percentages) | ||||||||||||||||||||||||
Revenues | $ | 123,406 | $ | 128,715 | -4.1 | % | $ | 372,962 | $ | 382,542 | -2.5 | % | ||||||||||||
Operating income | 13,984 | 8,311 | 68.3 | % | 37,494 | 32,347 | 15.9 | % | ||||||||||||||||
as a percent of total revenues | 11.3 | % | 6.5 | % | 10.1 | % | 8.5 | % |
Enterprise Connectivity revenues decreased in the three and nine months ended September 29, 2013 from the comparable periods of 2012 due to decreases in unit sales volume of approximately $3.4 million and $7.0 million, respectively. The decreases in unit sales volume were due in part to uncertain economic conditions, including weak spending on non-residential construction and information technology projects, and changes in channel inventory. Lower copper costs resulted in estimated revenue decreases of approximately $2.0 million and $3.0 million for the three and nine months ended September 29, 2013, respectively. These revenue decreases were partially offset by favorable currency translation, which resulted in revenue increases of approximately $0.1 million and $0.4 million for the three and nine months ended September 29, 2013, respectively.
Operating income increased in the three and nine months ended September 29, 2013 from the comparable periods of 2012. Operating income in both the three and nine months ended September 30, 2012 included $3.2 million of severance and other restructuring costs and $1.5 million of asset impairment. There were no significant severance and other restructuring costs in the three and nine months ended September 29, 2013. The decrease in the costs discussed above contributed to the increase in operating income in the three and nine months ended September 29, 2013 from the comparable periods of 2012. In addition, operating income increased due to improved productivity due to our Lean Enterprise initiatives and favorable input costs.
Industrial Connectivity Solutions
Three Months Ended | % Change | Nine Months Ended | % Change | |||||||||||||||||||||
September 29, 2013 | September 30, 2012 | September 29, 2013 | September 30, 2012 | |||||||||||||||||||||
(In thousands, except percentages) | ||||||||||||||||||||||||
Revenues | $ | 167,008 | $ | 159,342 | 4.8 | % | $ | 515,621 | $ | 502,615 | 2.6 | % | ||||||||||||
Operating income | 22,926 | 7,017 | 226.7 | % | 71,719 | 52,715 | 36.1 | % | ||||||||||||||||
as a percent of total revenues | 13.7 | % | 4.4 | % | 13.9 | % | 10.5 | % |
Industrial Connectivity revenues increased in the three and nine months ended September 29, 2013 from the comparable periods of 2012 due to increases in unit sales volume, including changes in channel inventory, of approximately $10.0 million and $18.5 million, respectively. We believe sales volume benefited from gains in market share due to the execution of our Market Delivery System. Decreases in sales prices due to lower copper costs partially offset the increases in revenues by an estimated $2.0 million and $4.0 million for the three and nine months ended September 29, 2013, respectively. Unfavorable currency translation resulted in
-23-
decreases in revenues of approximately $0.3 million and $1.5 million for the three and nine months ended September 29, 2013, respectively.
Operating income increased in the three and nine months ended September 29, 2013 from the comparable periods of 2012 due to leveraging the increases in revenues discussed above. Operating income in both the three and nine months ended September 30, 2012 included $9.2 million of severance and other restructuring costs and $2.4 million of asset impairment. There were no significant severance and other restructuring costs in the three and nine months ended September 29, 2013. The decrease in the costs discussed above contributed to the increase in operating income in the three and nine months ended September 29, 2013 from the comparable periods of 2012. In addition, operating income increased due to improved productivity due to our Lean Enterprise initiatives and favorable input costs.
Industrial IT Solutions
Three Months Ended | % | Nine Months Ended | % | |||||||||||||||||||||
September 29, 2013 | September 30, 2012 | Change | September 29, 2013 | September 30, 2012 | Change | |||||||||||||||||||
(In thousands, except percentages) | ||||||||||||||||||||||||
Revenues | $ | 56,002 | $ | 56,309 | -0.5 | % | $ | 172,660 | $ | 163,422 | 5.7 | % | ||||||||||||
Operating income | 9,193 | 8,446 | 8.8 | % | 27,935 | 23,941 | 16.7 | % | ||||||||||||||||
as a percent of total revenues | 16.4 | % | 15.0 | % | 16.2 | % | 14.6 | % |
Industrial IT revenues decreased in the three months ended September 29, 2013 from the comparable period of 2012 due to a decrease in unit sales volume of approximately $2.3 million. The decrease in sales volume was due in part to the favorable impact of several significant projects in China in 2012. Favorable currency translation partially offset the decrease in revenues by approximately $2.0 million for the three months ended September 29, 2013.
Operating income increased in the three months ended September 29, 2013 from the comparable period of 2012. Operating income in the three months ended September 30, 2012 included $0.5 million of severance and other restructuring costs. There were no significant severance and other restructuring costs in the three months ended September 29, 2013. The decrease in severance and other restructuring costs contributed to the increase in operating income in the three months ended September 29, 2013 from the comparable period of 2012. In addition, operating income increased due to improved productivity due to our Lean Enterprise initiatives.
Industrial IT revenues increased in the nine months ended September 29, 2013 from the comparable period of 2012 due to increases in unit sales volume, including changes in channel inventory, of approximately $6.2 million. We believe sales volume benefited from gains in market share due to the execution of our Market Delivery System. Revenues also increased by approximately $3.0 million due to favorable currency translation for the nine months ended September 29, 2013.
Operating income increased in the nine months ended September 29, 2013 from the comparable period of 2012 due to leveraging the increase in revenues discussed above and improved productivity due to our Lean Enterprise initiatives. Operating income in the nine months ended September 29, 2013 included $1.5 million of severance and other restructuring costs, compared to $0.5 million of severance and other restructuring costs in the comparable period of 2012.
All Other
Three Months Ended | % | Nine Months Ended | % | |||||||||||||||||||||
September 29, 2013 | September 30, 2012 | Change | September 29, 2013 | September 30, 2012 | Change | |||||||||||||||||||
(In thousands, except percentages) | ||||||||||||||||||||||||
Revenues | $ | — | $ | 24,319 | -100.0 | % | $ | — | $ | 73,532 | -100.0 | % | ||||||||||||
Operating income (loss) | — | (27,659 | ) | 100.0 | % | 1,278 | (29,839 | ) | 104.3 | % | ||||||||||||||
as a percent of total revenues | n/a | -113.7 | % | n/a | -40.6 | % |
-24-
All Other includes the results of our cable operations that primarily conducted business in the consumer electronics end market in China, which we sold in 2012. For the nine months ended September 29, 2013, we recorded $1.3 million of operating income due to a favorable resolution with the buyer of those assets regarding the closing date working capital.
Discontinued Operations
In 2012, we sold our Thermax and Raydex cable business, and the results of operations of Thermax and Raydex in 2012 are reported in discontinued operations. Operating results from discontinued operations for the three and nine months ended September 30, 2012 include revenues of $25.1 million and $75.6 million, respectively, and income of $5.7 million ($4.5 million net of tax) and $17.8 million ($11.7 million net of tax), respectively, from Thermax and Raydex.
In 2010, we completed the sale of Trapeze Networks, Inc. (Trapeze) for $152.1 million. At the time the transaction closed, we received $136.9 million in cash, and the remaining $15.2 million was placed in escrow as partial security for our indemnity obligations under the sale agreement. As of September 29, 2013, we have collected a partial settlement of $4.2 million from the escrow, and we remain in negotiations with the buyer of Trapeze regarding the status of the escrow and certain claims raised by the buyer. Based on the current status of the negotiations, the amount of the escrow receivable on our Condensed Consolidated Balance Sheet is $3.8 million, which is our best estimate of the remaining amount to be collected.
During 2005, we completed the sale of our discontinued communications cable operation in Phoenix, Arizona. In connection with this sale and related tax deductions, we established a liability for uncertain tax positions. The statute of limitations associated with the tax positions expired during our fiscal third quarter of 2012. Therefore, we reversed the uncertain tax position liability and the associated accrued interest and penalties. For both the three and nine months ended September 30, 2012, we recognized a net gain of $14.1 million due to the reversal of the uncertain tax position liability, which is included in our gain from disposal of discontinued operations. For both the three and nine months ended September 30, 2012, we recognized a gain of $4.0 million ($2.6 million net of tax) due to the reversal of the accrued interest and penalties, which is included in our income from discontinued operations.
Liquidity and Capital Resources
Significant factors affecting our cash liquidity include (1) cash from operating activities, (2) disposals of businesses and tangible assets, (3) exercises of stock options, (4) cash used for acquisitions, restructuring actions, capital expenditures, share repurchases, dividends, and senior subordinated note repurchases, and (5) our available credit facilities and other borrowing arrangements. We expect our operating activities to generate cash in 2013 and believe our sources of liquidity are sufficient to fund current working capital requirements, capital expenditures, contributions to our retirement plans, share repurchases, senior subordinated note repurchases, quarterly dividend payments, and our short-term operating strategies. However, we would require external financing were we to complete a significant acquisition. Our ability to continue to fund our future needs from business operations could be affected by many factors, including, but not limited to: economic conditions worldwide, customer demand, competitive market forces, customer acceptance of our product mix, and commodities pricing.
The following table is derived from our Condensed Consolidated Cash Flow Statements:
-25-
Nine Months Ended | ||||||||
September 29, 2013 | September 30, 2012 | |||||||
(In thousands) | ||||||||
Net cash provided by (used for): | ||||||||
Operating activities | $ | 50,803 | $ | 93,335 | ||||
Investing activities | (34,494 | ) | (372,494 | ) | ||||
Financing activities | 90,252 | 282,703 | ||||||
Effects of currency exchange rate changes on cash and cash equivalents | 2,181 | (621 | ) | |||||
|
|
|
| |||||
Increase in cash and cash equivalents | 108,742 | 2,923 | ||||||
Cash and cash equivalents, beginning of period | 395,095 | 382,716 | ||||||
|
|
|
| |||||
Cash and cash equivalents, end of period | $ | 503,837 | $ | 385,639 | ||||
|
|
|
|
Net cash provided by operating activities totaled $50.8 million for the nine months ended September 29, 2013, compared to $93.3 million for the nine months ended September 30, 2012. The most significant factor impacting the decrease in cash provided by operating activities was the change in operating assets and liabilities. For the nine months ended September 29, 2013, changes in operating assets and liabilities were a use of cash of $100.6 million, compared to $36.9 million for the comparable period of 2012.
The most significant use of cash for operating activities in 2013 related to taxes. Accrued taxes were a use of cash of $84.2 million for the nine months ended September 29, 2013, compared to $20.9 million for the nine months ended September 30, 2012. The primary reason for the increase in cash used for taxes for the nine months ended September 29, 2013 was the planned payments of two significant tax items. First, we paid $41.8 million of our estimated 2012 tax liability related to the sale of the Thermax and Raydex cable business in 2012. We recognized a $211.6 million pre-tax gain on the sale of this business in 2012. Second, we paid $30.0 million to settle a tax sharing agreement dispute with Cooper Industries. We reached the settlement and recognized a $21.0 million tax benefit in 2012.
Net cash used for investing activities totaled $34.5 million for the nine months ended September 29, 2013 compared to $372.5 million for the nine months ended September 30, 2012. Investing activities for the nine months ended September 29, 2013 included capital expenditures of $31.4 million, payments for acquisitions, net of cash acquired, of $10.0 million, the receipt of proceeds from previously disposed businesses of $3.7 million, and the receipt of $3.2 million of proceeds from the sale of tangible assets, primarily real estate in the Broadcast and Enterprise Connectivity segments. The most significant investing activity for the nine months ended September 30, 2012 was payments, net of cash acquired, for the acquisition of Miranda of $341.4 million. Other investing activities for the nine months ended September 30, 2012 included capital expenditures of $31.8 million, the receipt of $1.2 million of proceeds from the sale of tangible assets, primarily real estate in the Enterprise Connectivity segment, and payments for a previous acquisition of $0.6 million.
Net cash provided by financing activities for the nine months ended September 29, 2013 totaled $90.3 million compared to $282.7 million for the nine months ended September 30, 2012. The most significant financing activities for the nine months ended September 30, 2013 were the issuance of $388.2 million of 5.5% senior subordinated notes due 2023 and the subsequent repayment of $194.1 million of borrowings outstanding under the revolving credit component of our senior secured credit facility. Financing activities for the nine months ended September 29, 2013 also included payments under our share repurchase program of $93.8 million, payments of debt issuance costs of $7.8 million, and repayments under our Term Loan of $6.2 million. The most significant financing activities for the nine months ended September 30, 2012 were borrowings of $945.3 million, debt repayments of $575.8 million, and payments under our share repurchase program of $75.0 million.
Our cash and cash equivalents balance was $503.8 million as of September 29, 2013. Of this amount, $169.5 million was held outside of the U.S. in our foreign operations. Substantially all of the foreign cash and cash equivalents are readily convertible into U.S. dollars or other foreign currencies. Our strategic plan does not
-26-
require the repatriation of foreign cash in order to fund our operations in the U.S., and it is our current intention to permanently reinvest the foreign cash and cash equivalents outside of the U.S. If we were to repatriate the foreign cash to the U.S., we may be required to accrue and pay U.S. taxes in accordance with applicable U.S. tax rules and regulations as a result of the repatriation.
As of September 29, 2013, there were no outstanding borrowings under the revolving credit component of our Senior Secured Facility, we were in compliance with all of the covenants of the facility, and we had $386.4 million in available borrowing capacity. Our total liquidity, consisting of our cash and available borrowing capacity, is limited by the leverage ratio covenant of the facility, which is based on debt net of cash.
Our outstanding debt obligations as of September 29, 2013 consisted of $700.0 million aggregate principal of 5.5% senior subordinated notes due 2022, $404.7 million aggregate principal of 5.5% senior subordinated notes due 2023, $233.9 million of term loan borrowings due 2017, and $5.2 million aggregate principal of 9.25% senior subordinated notes due 2019. Additional discussion regarding our various borrowing arrangements is included in Note 8 to the Condensed Consolidated Financial Statements. Subsequent to September 29, 2013, we refinanced our Senior Secured Facility, including the revolving credit component and the outstanding term loan. See Note 14 to the Condensed Consolidated Financial Statements for further discussion.
Forward-Looking Statements
This report contains “forward looking statements.” Forward looking statements include any statements regarding future revenues, costs and expenses, operating income, earnings per share, margins, cash flows, dividends, and capital expenditures. These forward looking statements are based on forecasts and projections about the markets and industries which we serve and about general economic conditions. They reflect management’s beliefs and expectations and are not guarantees of future performance. Our actual results may differ materially from these expectations for a number of reasons, including: changes in the global economy may impact our results; turbulence in financial markets may increase our borrowing costs; our reliance on key distributors in marketing products; our ability to execute and realize the expected benefits from strategic initiatives (including revenue growth, cost control and productivity improvement programs); changes in the level of economic activity in our major geographic markets; difficulties in realigning manufacturing capacity and capabilities among our global manufacturing facilities; the competitiveness of the global broadcast, enterprise, and industrial markets; variability in our quarterly and annual effective tax rates; changes in accounting rules and interpretations of those rules which may affect our reported earnings; changes in currency exchange rates and political and economic uncertainties in the countries where we conduct business; demand for our products; the cost and availability of materials including copper, plastic compounds derived from fossil fuels, electronic components, and other materials; energy costs; our ability to achieve acquisition performance expectations and to integrate acquired businesses successfully; our ability to develop and introduce new products; having to recognize charges that would reduce income as a result of impairing goodwill and other intangible assets; security risks and the potential for business interruption from operating in volatile countries; disruptions or failures of our (or our suppliers or customers) systems or operations in the event of a major earthquake, weather event, cyber-attack, terrorist attack, or other catastrophic event that could cause delays in completing sales, providing services, or performing other mission-critical functions; and other factors.
For a more complete discussion of risk factors, please see our Annual Report on Form 10-K for the year ended December 31, 2012 filed with the Securities and Exchange Commission on February 28, 2013. We disclaim any duty to update any forward-looking statements as a result of new information, future developments, or otherwise, except as required by law.
-27-
Item 3: | Quantitative and Qualitative Disclosures about Market Risks |
The following table provides information about our financial instruments that are sensitive to changes in interest rates. The table presents principal amounts by expected maturity dates and fair values as of September 29, 2013.
Principal Amount by Expected Maturity | Fair Value | |||||||||||||||
2013 | Thereafter | Total | ||||||||||||||
(In thousands, except interest rates) | ||||||||||||||||
Variable-rate term loan | $ | 9,112 | $ | 224,751 | $ | 233,863 | $ | 233,863 | ||||||||
Average interest rate | 3.82 | % | ||||||||||||||
Fixed-rate senior subordinated notes due 2022 | $ | — | $ | 700,000 | $ | 700,000 | $ | 682,262 | ||||||||
Average interest rate | 5.50 | % | ||||||||||||||
Fixed-rate senior subordinated notes due 2023 | $ | — | $ | 404,700 | $ | 404,700 | $ | 393,320 | ||||||||
Average interest rate | 5.50 | % | ||||||||||||||
Fixed-rate senior subordinated notes due 2019 | $ | — | $ | 5,221 | $ | 5,221 | $ | 5,710 | ||||||||
Average interest rate | 9.75 | % | ||||||||||||||
|
|
|
| |||||||||||||
Total | $ | 1,343,784 | $ | 1,315,155 | ||||||||||||
|
|
|
|
Item 7A of our 2012 Annual Report on Form 10-K provides more information as to the practices and instruments that we use to manage market risks. There were no material changes in our exposure to market risks since December 31, 2012.
Item 4: | Controls and Procedures |
As of the end of the period covered by this report, we conducted an evaluation, under the supervision and with the participation of the principal executive officer and principal financial officer, of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934). Based on this evaluation, the principal executive officer and principal financial officer concluded that our disclosure controls and procedures were effective as of the end of the period covered by this report.
There was no change in our internal control over financial reporting during our most recently completed fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
-28-
PART II OTHER INFORMATION
Item 1: | Legal Proceedings |
We are a party to various legal proceedings and administrative actions that are incidental to our operations. These proceedings include personal injury cases, 90 of which were pending as of October 24, 2013, in which we are one of many defendants. Electricians have filed a majority of these cases, primarily in Pennsylvania and Illinois, generally seeking compensatory, special, and punitive damages. Typically in these cases, the claimant alleges injury from alleged exposure to a heat-resistant asbestos fiber. Our alleged predecessors had a small number of products that contained the fiber, but ceased production of such products more than 20 years ago. Through October 24, 2013, we have been dismissed, or reached agreement to be dismissed, in more than 500 similar cases without any going to trial, and with only a relatively small number of these involving any payment to the claimant. In our opinion, the proceedings and actions in which we are involved should not, individually or in the aggregate, have a material adverse effect on our financial condition, operating results, or cash flows. However, since the trends and outcome of this litigation are inherently uncertain, we cannot give absolute assurance regarding the future resolution of such litigation, or that such litigation may not become material in the future.
We are a former owner of a property located in Kingston, Canada. The Ontario, Canada Ministry of the Environment is seeking to require current and former owners of the Kingston property to delineate and remediate soil and groundwater contamination at the site, which we believe was caused by Nortel (a former owner of the site). We are in the process of assessing whether we have any liability for the site, as well as the scope of contamination, cost of remediation, allocation of costs among the parties, and the other parties’ financial viability. Based on our current information, we do not believe this matter should have a material adverse effect on our financial condition, operating results, or cash flows. However, since the outcome of this matter is uncertain, we cannot give absolute assurance regarding its future resolution, or that such matter may not become material in the future.
Item 1A: | Risk Factors |
There have been no material changes with respect to risk factors as previously disclosed in our 2012 Annual Report on Form 10-K.
Item 2: | Unregistered Sales of Equity Securities and Use of Proceeds |
Set forth below is information regarding our stock repurchases for the three months ended September 29, 2013.
Period | Total Number of Shares Purchased | Average Price Paid per Share | Total Number of Shares Repurchased as Part of Publicly Announced Plans or Programs (1) | Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs | ||||||||||||
July 1, 2013 through August 4, 2013 | — | $ | — | — | $ | 162,500,000 | ||||||||||
August 5, 2013 through September 1, 2013 | — | — | — | 162,500,000 | ||||||||||||
September 2, 2013 through September 29, 2013 | 252,227 | 60.71 | 252,227 | 147,187,173 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total | 252,227 | $ | 60.71 | 252,227 | $ | 147,187,173 | ||||||||||
|
|
|
|
|
|
|
|
(1) | In July 2011, our Board of Directors authorized a share repurchase program, which allows us to purchase up to $150.0 million of our common stock through open market repurchases, negotiated transactions, or other means, in accordance with applicable securities laws and other restrictions. The program does not have an expiration date and may be suspended at any time at the discretion of the Company. In November 2012, our Board of Directors authorized an extension of the share repurchase program, which allows us to purchase up to an additional $200.0 million of our common stock through open market repurchases, negotiated transactions, or other means, in accordance with applicable securities laws and other restrictions. This program will be funded by cash on hand and free cash flow. From inception of the program to September 29, 2013, we have repurchased 5.2 million shares of our common stock under the programs for an aggregate cost of $202.8 million and an average price of $39.33. |
-29-
Item 6: | Exhibits |
Exhibits
Exhibit 4.1 | Second Supplemental Indenture, dated as of October 17, 2013, relating to 5.5% Senior Subordinated Notes due 2022 | |
Exhibit 4.2 | First Supplemental Indenture, dated as of October 17, 2013, relating to 5.5% Senior Subordinated Notes due 2023 | |
Exhibit 10.1 | Executive Employment Agreement with Doug Zink | |
Exhibit 31.1 | Certificate of the Chief Executive Officer pursuant to § 302 of the Sarbanes-Oxley Act of 2002. | |
Exhibit 31.2 | Certificate of the Chief Financial Officer pursuant to § 302 of the Sarbanes-Oxley Act of 2002. | |
Exhibit 32.1 | Certificate of the Chief Executive Officer pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002. | |
Exhibit 32.2 | Certificate of the Chief Financial Officer pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002. | |
Exhibit 101.INS | XBRL Instance Document | |
Exhibit 101.SCH | XBRL Taxonomy Extension Schema | |
Exhibit 101.CAL | XBRL Taxonomy Extension Calculation | |
Exhibit 101.DEF | XBRL Taxonomy Extension Definition | |
Exhibit 101.LAB | XBRL Taxonomy Extension Label | |
Exhibit 101.PRE | XBRL Taxonomy Extension Presentation |
-30-
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
BELDEN INC. | ||||||
Date: November 6, 2013 | By: | /s/ John S. Stroup | ||||
John S. Stroup | ||||||
President, Chief Executive Officer and Director | ||||||
Date: November 6, 2013 | By: | /s/ Henk Derksen | ||||
Henk Derksen | ||||||
Senior Vice President, Finance, and Chief Financial Officer | ||||||
Date: November 6, 2013 | By: | /s/ Douglas R. Zink | ||||
Douglas R. Zink | ||||||
Vice President and Chief Accounting Officer |
-31-