|
|
|
|
|
|
|
|
|
As of December 31, 2016 | As of March 31, 2016 | ||||||
(In thousands) | |||||||
Raw materials | $ | 2,399,270 | $ | 2,234,512 | |||
Work-in-progress | 436,289 | 561,282 | |||||
Finished goods | 658,058 | 695,862 | |||||
$ | 3,493,617 | $ | 3,491,656 |
HRS | CTG | IEI | CEC | Amount | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Balance, beginning of the year | $ | 439,336 | $ | 68,234 | $ | 322,803 | $ | 111,693 | $ | 942,066 | ||||||||||
Additions (1) | — | 39,791 | 17,727 | — | 57,518 | |||||||||||||||
Divestitures (2) | (1,787 | ) | — | (2,640 | ) | — | (4,427 | ) | ||||||||||||
Purchase accounting adjustments (3) | 794 | — | — | — | 794 | |||||||||||||||
Foreign currency translation adjustments (4) | (30,233 | ) | — | — | — | (30,233 | ) | |||||||||||||
Balance, end of the period | $ | 408,110 | $ | 108,025 | $ | 337,890 | $ | 111,693 | $ | 965,718 |
(1) | The goodwill generated from the Company’s business combinations completed during the nine-month period ended December 31, 2016 is primarily related to value placed on the acquired employee workforces, service offerings and capabilities of the acquired businesses. The goodwill is not deductible for income tax purposes. See note 12 for additional information. |
(2) | During the nine-month period ended December 31, 2016, the Company disposed of two non-strategic businesses within the IEI and HRS segments, and recorded an aggregate reduction of goodwill of $4.4 million accordingly, which is included in the loss on sale recorded in other charges, net on the condensed consolidated statement of operations. |
(3) | Includes adjustments to estimates resulting from the finalization of management's review of the valuation of assets acquired and liabilities assumed through certain business combinations completed in a period subsequent to the respective acquisition. These adjustments were not individually, nor in the aggregate, significant to the Company. |
(4) | During the nine-month period ended December 31, 2016, the Company recorded $30.2 million of foreign currency translation adjustments primarily related to the goodwill associated with the acquisition of Mirror Controls International ("MCi"), as the U.S. Dollar strengthened against the Euro. |
As of December 31, 2016 | As of March 31, 2016 | ||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | ||||||||||||||||||
(In thousands) | |||||||||||||||||||||||
Intangible assets: | |||||||||||||||||||||||
Customer-related intangibles | $ | 254,991 | $ | (96,655 | ) | $ | 158,336 | $ | 223,046 | $ | (66,473 | ) | $ | 156,573 | |||||||||
Licenses and other intangibles | 279,740 | (66,473 | ) | 213,267 | 285,053 | (37,872 | ) | 247,181 | |||||||||||||||
Total | $ | 534,731 | $ | (163,128 | ) | $ | 371,603 | $ | 508,099 | $ | (104,345 | ) | $ | 403,754 |
Fiscal Year Ending March 31, | Amount | ||
(In thousands) | |||
2017 (1) | $ | 17,977 | |
2018 | 66,810 | ||
2019 | 60,038 | ||
2020 | 51,054 | ||
2021 | 46,953 | ||
Thereafter | 128,771 | ||
Total amortization expense | $ | 371,603 |
(1) | Represents estimated amortization for the remaining three-month period ending March 31, 2017. |
|
Three-Month Periods Ended | Nine-Month Periods Ended | ||||||||||||||
December 31, 2016 | December 31, 2015 | December 31, 2016 | December 31, 2015 | ||||||||||||
(In thousands) | |||||||||||||||
Cost of sales | $ | 2,437 | $ | 2,407 | $ | 7,506 | $ | 6,440 | |||||||
Selling, general and administrative expenses | 18,344 | 21,826 | 59,805 | 50,119 | |||||||||||
Total share-based compensation expense | $ | 20,781 | $ | 24,233 | $ | 67,311 | $ | 56,559 |
|
Three-Month Periods Ended | Nine-Month Periods Ended | ||||||||||||||
December 31, 2016 | December 31, 2015 | December 31, 2016 | December 31, 2015 | ||||||||||||
(In thousands, except per share amounts) | |||||||||||||||
Net income | $ | 129,469 | $ | 148,910 | $ | 232,690 | $ | 382,737 | |||||||
Shares used in computation: | |||||||||||||||
Weighted-average ordinary shares outstanding | 539,638 | 554,919 | 542,780 | 561,070 | |||||||||||
Basic earnings per share | $ | 0.24 | $ | 0.27 | $ | 0.43 | $ | 0.68 | |||||||
Diluted earnings per share: | |||||||||||||||
Net income | $ | 129,469 | $ | 148,910 | $ | 232,690 | $ | 382,737 | |||||||
Shares used in computation: | |||||||||||||||
Weighted-average ordinary shares outstanding | 539,638 | 554,919 | 542,780 | 561,070 | |||||||||||
Weighted-average ordinary share equivalents from stock options and awards (1) (2) | 5,384 | 6,077 | 5,592 | 7,856 | |||||||||||
Weighted-average ordinary shares and ordinary share equivalents outstanding | 545,022 | 560,996 | 548,372 | 568,926 | |||||||||||
Diluted earnings per share | $ | 0.24 | $ | 0.27 | $ | 0.42 | $ | 0.67 |
|
As of December 31, 2016 | As of March 31, 2016 | ||||||
(In thousands) | |||||||
Term Loan, including current portion, due in installments through March 2019 | $ | 525,000 | $ | 547,500 | |||
4.625% Notes due February 2020 | 500,000 | 500,000 | |||||
Term Loan, including current portion, due in installments through November 2021 | 700,000 | 577,500 | |||||
5.000% Notes due February 2023 | 500,000 | 500,000 | |||||
4.75% Notes due June 2025 | 595,879 | 595,589 | |||||
Other | 62,448 | 71,317 | |||||
Debt issuance costs | (16,487 | ) | (17,351 | ) | |||
Total | $ | 2,866,840 | $ | 2,774,555 |
Fiscal Year Ending March 31, | Amount | ||
(In thousands) | |||
2017 (1) | $ | 11,579 | |
2018 | 58,504 | ||
2019 | 486,317 | ||
2020 | 517,567 | ||
2021 | 64,648 | ||
Thereafter | 1,744,712 | ||
Total | $ | 2,883,327 |
(1) | Represents scheduled repayment for the remaining three-month period ending March 31, 2017. |
|
|
|
Foreign Currency Amount | Notional Contract Value in USD | |||||||||||||
Currency | Buy | Sell | Buy | Sell | ||||||||||
(In thousands) | ||||||||||||||
Cash Flow Hedges | ||||||||||||||
CNY | 1,037,000 | — | $ | 148,969 | $ | — | ||||||||
EUR | 36,268 | 56,358 | 37,693 | 64,046 | ||||||||||
HUF | 16,053,300 | — | 54,006 | — | ||||||||||
ILS | 86,441 | — | 22,413 | — | ||||||||||
INR | 1,314,549 | — | 19,100 | — | ||||||||||
MXN | 1,775,000 | — | 85,636 | — | ||||||||||
MYR | 139,000 | 9,000 | 31,013 | 2,008 | ||||||||||
RON | 95,661 | — | 21,901 | — | ||||||||||
Other | N/A | N/A | 34,172 | 12,223 | ||||||||||
454,903 | 78,277 | |||||||||||||
Other Foreign Currency Contracts | ||||||||||||||
BRL | — | 443,000 | — | 134,946 | ||||||||||
CNY | 4,319,620 | 2,035,392 | 620,177 | 292,391 | ||||||||||
DKK | 187,400 | 157,200 | 26,201 | 21,979 | ||||||||||
EUR | 874,957 | 1,385,620 | 913,218 | 1,444,927 | ||||||||||
GBP | 35,110 | 65,145 | 42,969 | 79,940 | ||||||||||
HUF | 29,285,732 | 24,552,611 | 98,522 | 82,599 | ||||||||||
ILS | 62,640 | 59,420 | 16,241 | 15,407 | ||||||||||
INR | 4,040,788 | 677,800 | 59,242 | 10,000 | ||||||||||
MXN | 1,718,039 | 1,155,529 | 82,888 | 55,749 | ||||||||||
MYR | 383,028 | 89,800 | 85,459 | 20,036 | ||||||||||
PLN | 122,243 | 70,681 | 28,864 | 16,689 | ||||||||||
SGD | 44,800 | 11,150 | 30,846 | 7,677 | ||||||||||
Other | N/A | N/A | 54,729 | 67,304 | ||||||||||
2,059,356 | 2,249,644 | |||||||||||||
Total Notional Contract Value in USD | $ | 2,514,259 | $ | 2,327,921 |
Fair Values of Derivative Instruments | |||||||||||||||||||
Asset Derivatives | Liability Derivatives | ||||||||||||||||||
Fair Value | Fair Value | ||||||||||||||||||
Balance Sheet Location | December 31, 2016 | March 31, 2016 | Balance Sheet Location | December 31, 2016 | March 31, 2016 | ||||||||||||||
(In thousands) | |||||||||||||||||||
Derivatives designated as hedging instruments | |||||||||||||||||||
Foreign currency contracts | Other current assets | $ | 7,681 | $ | 5,510 | Other current liabilities | $ | 9,933 | $ | 2,446 | |||||||||
Derivatives not designated as hedging instruments | |||||||||||||||||||
Foreign currency contracts | Other current assets | $ | 20,254 | $ | 17,138 | Other current liabilities | $ | 12,995 | $ | 18,645 |
|
Three-Month Periods Ended | |||||||||||||||||||||||
December 31, 2016 | December 31, 2015 | ||||||||||||||||||||||
Unrealized loss on derivative instruments and other | Foreign currency translation adjustments | Total | Unrealized gain (loss) on derivative instruments and other | Foreign currency translation adjustments | Total | ||||||||||||||||||
(In thousands) | |||||||||||||||||||||||
Beginning balance | $ | (42,233 | ) | $ | (80,319 | ) | $ | (122,552 | ) | $ | (60,981 | ) | $ | (139,723 | ) | $ | (200,704 | ) | |||||
Other comprehensive gain (loss) before reclassifications | (1,354 | ) | (33,770 | ) | (35,124 | ) | 5,941 | 9,224 | 15,165 | ||||||||||||||
Net (gains) losses reclassified from accumulated other comprehensive loss | 1,153 | (2,642 | ) | (1,489 | ) | 4,556 | 20,839 | 25,395 | |||||||||||||||
Net current-period other comprehensive gain (loss) | (201 | ) | (36,412 | ) | (36,613 | ) | 10,497 | 30,063 | 40,560 | ||||||||||||||
Ending balance | $ | (42,434 | ) | $ | (116,731 | ) | $ | (159,165 | ) | $ | (50,484 | ) | $ | (109,660 | ) | $ | (160,144 | ) |
Nine-Month Periods Ended | |||||||||||||||||||||||
December 31, 2016 | December 31, 2015 | ||||||||||||||||||||||
Unrealized loss on derivative instruments and other | Foreign currency translation adjustments | Total | Unrealized gain (loss) on derivative instruments and other | Foreign currency translation adjustments | Total | ||||||||||||||||||
(In thousands) | |||||||||||||||||||||||
Beginning balance | $ | (41,522 | ) | $ | (94,393 | ) | $ | (135,915 | ) | $ | (68,266 | ) | $ | (112,239 | ) | $ | (180,505 | ) | |||||
Other comprehensive loss before reclassifications | (1,031 | ) | (19,471 | ) | (20,502 | ) | (8,478 | ) | (18,412 | ) | (26,890 | ) | |||||||||||
Net (gains) losses reclassified from accumulated other comprehensive loss | 119 | (2,867 | ) | (2,748 | ) | 26,260 | 20,991 | 47,251 | |||||||||||||||
Net current-period other comprehensive gain (loss) | (912 | ) | (22,338 | ) | (23,250 | ) | 17,782 | 2,579 | 20,361 | ||||||||||||||
Ending balance | $ | (42,434 | ) | $ | (116,731 | ) | $ | (159,165 | ) | $ | (50,484 | ) | $ | (109,660 | ) | $ | (160,144 | ) |
|
Three-Month Periods Ended | Nine-Month Periods Ended | ||||||||||||||
December 31, 2016 | December 31, 2015 | December 31, 2016 | December 31, 2015 | ||||||||||||
(In thousands) | |||||||||||||||
Beginning balance | $ | 461,544 | $ | 537,619 | $ | 501,097 | $ | 600,672 | |||||||
Transfers of receivables | 919,766 | 920,370 | 2,442,490 | 2,671,095 | |||||||||||
Collections | (712,392 | ) | (923,294 | ) | (2,274,669 | ) | (2,737,072 | ) | |||||||
Ending balance | $ | 668,918 | $ | 534,695 | $ | 668,918 | $ | 534,695 |
|
Three-Month Periods Ended | Nine-Month Periods Ended | ||||||||||||||
December 31, 2016 | December 31, 2015 | December 31, 2016 | December 31, 2015 | ||||||||||||
(In thousands) | |||||||||||||||
Beginning balance | $ | 75,614 | $ | 4,500 | $ | 73,423 | $ | 4,500 | |||||||
Additions to accrual | — | 81,000 | — | 81,000 | |||||||||||
Payments | (40,555 | ) | — | (42,776 | ) | — | |||||||||
Fair value adjustments | (6,997 | ) | 4,000 | (2,585 | ) | 4,000 | |||||||||
Ending balance | $ | 28,062 | $ | 89,500 | $ | 28,062 | $ | 89,500 |
Fair Value Measurements as of December 31, 2016 | |||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
(In thousands) | |||||||||||||||
Assets: | |||||||||||||||
Money market funds and time deposits (included in cash and cash equivalents of the condensed consolidated balance sheet) | $ | — | $ | 751,027 | $ | — | $ | 751,027 | |||||||
Deferred purchase price receivable (Note 10) | — | — | 668,918 | 668,918 | |||||||||||
Foreign exchange contracts (Note 8) | — | 27,935 | — | 27,935 | |||||||||||
Deferred compensation plan assets: | 0 | ||||||||||||||
Mutual funds, money market accounts and equity securities | 6,686 | 50,522 | — | 57,208 | |||||||||||
Liabilities: | 0 | ||||||||||||||
Foreign exchange contracts (Note 8) | $ | — | $ | (22,928 | ) | $ | — | $ | (22,928 | ) | |||||
Contingent consideration in connection with business acquisitions | — | — | (28,062 | ) | (28,062 | ) | |||||||||
Fair Value Measurements as of March 31, 2016 | |||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
(In thousands) | |||||||||||||||
Assets: | |||||||||||||||
Money market funds and time deposits (included in cash and cash equivalents of the condensed consolidated balance sheet) | $ | — | $ | 1,074,132 | $ | — | $ | 1,074,132 | |||||||
Deferred purchase price receivable (Note 10) | — | — | 501,097 | 501,097 | |||||||||||
Foreign exchange contracts (Note 8) | — | 22,648 | — | 22,648 | |||||||||||
Deferred compensation plan assets: | 0 | ||||||||||||||
Mutual funds, money market accounts and equity securities | 9,228 | 40,556 | — | 49,784 | |||||||||||
Liabilities: | 0 | ||||||||||||||
Foreign exchange contracts (Note 8) | $ | — | $ | (21,091 | ) | $ | — | $ | (21,091 | ) | |||||
Contingent consideration in connection with business acquisitions | — | — | (73,423 | ) | (73,423 | ) |
As of December 31, 2016 | As of March 31, 2016 | ||||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | Fair Value Hierarchy | |||||||||||||
(In thousands) | |||||||||||||||||
Term Loan, including current portion, due in installments through March 2019 | 525,000 | 524,675 | 547,500 | 542,709 | Level 1 | ||||||||||||
4.625% Notes due February 2020 | 500,000 | 525,740 | 500,000 | 524,735 | Level 1 | ||||||||||||
Term Loan, including current portion, due in installments through November 2021 (1) | 700,000 | 696,941 | 577,500 | 573,533 | Level 1 | ||||||||||||
5.000% Notes due February 2023 | 500,000 | 532,810 | 500,000 | 507,500 | Level 1 | ||||||||||||
4.750% Notes due June 2025 | 595,879 | 639,288 | 595,589 | 604,926 | Level 1 | ||||||||||||
Total | $ | 2,820,879 | $ | 2,919,454 | $ | 2,720,589 | $ | 2,753,403 |
|
|
|
|
Three-Month Periods Ended | Nine-Month Periods Ended | ||||||||||||||
December 31, 2016 | December 31, 2015 | December 31, 2016 | December 31, 2015 | ||||||||||||
(In thousands) | |||||||||||||||
Net sales: | |||||||||||||||
Communications & Enterprise Compute | $ | 2,102,321 | $ | 2,469,099 | $ | 6,400,233 | $ | 6,640,626 | |||||||
Consumer Technologies Group | 1,848,970 | 2,057,850 | 4,827,488 | 5,633,903 | |||||||||||
Industrial & Emerging Industries | 1,140,366 | 1,214,225 | 3,672,103 | 3,490,205 | |||||||||||
High Reliability Solutions | 1,023,342 | 1,022,003 | 3,100,513 | 2,881,453 | |||||||||||
$ | 6,114,999 | $ | 6,763,177 | $ | 18,000,337 | $ | 18,646,187 | ||||||||
Segment income and reconciliation of income before tax: | |||||||||||||||
Communications & Enterprise Compute | $ | 62,109 | $ | 75,578 | $ | 176,460 | $ | 198,400 | |||||||
Consumer Technologies Group | 59,282 | 49,032 | 139,230 | 129,045 | |||||||||||
Industrial & Emerging Industries | 39,681 | 49,230 | 127,020 | 110,498 | |||||||||||
High Reliability Solutions | 82,729 | 82,806 | 249,972 | 213,890 | |||||||||||
Corporate and Other | (20,695 | ) | (20,563 | ) | (82,395 | ) | (60,348 | ) | |||||||
Total segment income | 223,106 | 236,083 | 610,287 | 591,485 | |||||||||||
Reconciling items: | |||||||||||||||
Intangible amortization | 18,734 | 19,319 | 62,318 | 43,117 | |||||||||||
Stock-based compensation | 20,781 | 24,233 | 67,311 | 56,559 | |||||||||||
Inventory impairment and other (1) | — | — | 92,915 | — | |||||||||||
Restructuring (2) | 17,421 | — | 28,960 | — | |||||||||||
Other charges, net | 3,090 | 44,415 | 15,007 | 46,257 | |||||||||||
Interest and other, net | 22,838 | 21,566 | 71,869 | 60,106 | |||||||||||
Income before income taxes | $ | 140,242 | $ | 126,550 | $ | 271,907 | $ | 385,446 |
(1) | During the fourth quarter of fiscal year 2016, the Company accepted the return of previously shipped inventory from a former customer, SunEdison, Inc. ("SunEdison"), of approximately $90 million. On April 21, 2016, SunEdison filed a petition for reorganization under bankruptcy law, and as a result, the Company recognized a bad debt reserve of $61.0 million as of March 31, 2016, associated with its outstanding SunEdison receivables. |
(2) | During the second quarter of fiscal year 2017, the Company initiated a plan to rationalize the current footprint at existing sites including corporate SG&A functions and to continue to shift the talent base in support of its Sketch-to-Scaletm initiatives. As part of this plan, approximately $29.0 million was recognized during the nine-month period ended December 31, 2016. The Company expects to finalize the plan by the end of fiscal year 2017. |
|
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in thousands) | |||||||||||||||||||
ASSETS | |||||||||||||||||||
Current assets: | |||||||||||||||||||
Cash and cash equivalents | $ | 943,807 | $ | 63,698 | $ | 849,591 | $ | — | $ | 1,857,096 | |||||||||
Accounts receivable | — | 815,141 | 1,347,609 | — | 2,162,750 | ||||||||||||||
Inventories | — | 1,521,272 | 1,972,345 | — | 3,493,617 | ||||||||||||||
Inter company receivable | 10,504,971 | 7,802,175 | 14,601,712 | (32,908,858 | ) | — | |||||||||||||
Other current assets | 5,796 | 187,215 | 907,148 | — | 1,100,159 | ||||||||||||||
Total current assets | 11,454,574 | 10,389,501 | 19,678,405 | (32,908,858 | ) | 8,613,622 | |||||||||||||
Property and equipment, net | — | 584,382 | 1,737,154 | — | 2,321,536 | ||||||||||||||
Goodwill and other intangible assets, net | 1,214 | 85,894 | 1,250,213 | — | 1,337,321 | ||||||||||||||
Other assets | 2,211,872 | 276,492 | 2,000,849 | (3,958,643 | ) | 530,570 | |||||||||||||
Investment in subsidiaries | 2,562,818 | 3,456,295 | 17,947,038 | (23,966,151 | ) | — | |||||||||||||
Total assets | $ | 16,230,478 | $ | 14,792,564 | $ | 42,613,659 | $ | (60,833,652 | ) | $ | 12,803,049 | ||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||||||||||
Current liabilities: | |||||||||||||||||||
Bank borrowings and current portion of long-term debt | $ | 63,365 | $ | — | $ | 5,491 | $ | — | $ | 68,856 | |||||||||
Accounts payable | — | 1,734,186 | 2,965,548 | — | 4,699,734 | ||||||||||||||
Accrued payroll | — | 99,464 | 258,458 | — | 357,922 | ||||||||||||||
Inter company payable | 10,728,155 | 10,528,081 | 11,652,622 | (32,908,858 | ) | — | |||||||||||||
Other current liabilities | 28,349 | 785,866 | 937,030 | — | 1,751,245 | ||||||||||||||
Total current liabilities | 10,819,869 | 13,147,597 | 15,819,149 | (32,908,858 | ) | 6,877,757 | |||||||||||||
Long term liabilities | 2,810,714 | 2,042,092 | 2,389,632 | (3,958,643 | ) | 3,283,795 | |||||||||||||
Flex Ltd. shareholders’ equity (deficit) | 2,599,895 | (397,125 | ) | 24,363,276 | (23,966,151 | ) | 2,599,895 | ||||||||||||
Noncontrolling interests | — | — | 41,602 | — | 41,602 | ||||||||||||||
Total shareholders’ equity (deficit) | 2,599,895 | (397,125 | ) | 24,404,878 | (23,966,151 | ) | 2,641,497 | ||||||||||||
Total liabilities and shareholders’ equity | $ | 16,230,478 | $ | 14,792,564 | $ | 42,613,659 | $ | (60,833,652 | ) | $ | 12,803,049 |
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in thousands) | |||||||||||||||||||
ASSETS | |||||||||||||||||||
Current assets: | |||||||||||||||||||
Cash and cash equivalents | $ | 734,869 | $ | 148,201 | $ | 724,500 | $ | — | $ | 1,607,570 | |||||||||
Accounts receivable | — | 729,331 | 1,315,426 | — | 2,044,757 | ||||||||||||||
Inventories | — | 1,482,410 | 2,009,246 | — | 3,491,656 | ||||||||||||||
Inter company receivable | 9,105,728 | 5,568,392 | 12,404,722 | (27,078,842 | ) | — | |||||||||||||
Other current assets | 2,951 | 180,842 | 987,350 | — | 1,171,143 | ||||||||||||||
Total current assets | 9,843,548 | 8,109,176 | 17,441,244 | (27,078,842 | ) | 8,315,126 | |||||||||||||
Property and equipment, net | — | 553,072 | 1,704,561 | — | 2,257,633 | ||||||||||||||
Goodwill and other intangible assets, net | 175 | 60,895 | 1,284,750 | — | 1,345,820 | ||||||||||||||
Other assets | 2,249,145 | 267,034 | 2,004,437 | (4,054,214 | ) | 466,402 | |||||||||||||
Investment in subsidiaries | 2,815,426 | 3,038,002 | 18,175,348 | (24,028,776 | ) | — | |||||||||||||
Total assets | $ | 14,908,294 | $ | 12,028,179 | $ | 40,610,340 | $ | (55,161,832 | ) | $ | 12,384,981 | ||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||||||||||
Current liabilities: | |||||||||||||||||||
Bank borrowings and current portion of long-term debt | $ | 58,836 | $ | 946 | $ | 5,384 | $ | — | $ | 65,166 | |||||||||
Accounts payable | — | 1,401,835 | 2,846,457 | — | 4,248,292 | ||||||||||||||
Accrued payroll | — | 114,509 | 239,038 | — | 353,547 | ||||||||||||||
Inter company payable | 9,562,405 | 7,999,335 | 9,517,102 | (27,078,842 | ) | — | |||||||||||||
Other current liabilities | 33,008 | 869,470 | 1,002,722 | — | 1,905,200 | ||||||||||||||
Total current liabilities | 9,654,249 | 10,386,095 | 13,610,703 | (27,078,842 | ) | 6,572,205 | |||||||||||||
Long term liabilities | 2,683,173 | 2,063,988 | 2,514,299 | (4,054,214 | ) | 3,207,246 | |||||||||||||
Flex Ltd. shareholders’ equity (deficit) | 2,570,872 | (421,904 | ) | 24,450,680 | (24,028,776 | ) | 2,570,872 | ||||||||||||
Noncontrolling interests | — | — | 34,658 | — | 34,658 | ||||||||||||||
Total shareholders’ equity (deficit) | 2,570,872 | (421,904 | ) | 24,485,338 | (24,028,776 | ) | 2,605,530 | ||||||||||||
Total liabilities and shareholders’ equity | $ | 14,908,294 | $ | 12,028,179 | $ | 40,610,340 | $ | (55,161,832 | ) | $ | 12,384,981 |
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in thousands) | |||||||||||||||||||
Net sales | $ | — | $ | 4,186,855 | $ | 4,453,753 | $ | (2,525,609 | ) | $ | 6,114,999 | ||||||||
Cost of sales | — | 3,722,516 | 4,501,637 | (2,525,609 | ) | 5,698,544 | |||||||||||||
Gross profit (loss) | — | 464,339 | (47,884 | ) | — | 416,455 | |||||||||||||
Selling, general and administrative expenses | — | 66,738 | 164,813 | — | 231,551 | ||||||||||||||
Intangible amortization | 25 | 864 | 17,845 | — | 18,734 | ||||||||||||||
Interest and other, net | (370,703 | ) | 662,422 | (265,791 | ) | — | 25,928 | ||||||||||||
Income (loss) from continuing operations before income taxes | 370,678 | (265,685 | ) | 35,249 | — | 140,242 | |||||||||||||
Provision for (benefit from) income taxes | — | (4,018 | ) | 14,791 | — | 10,773 | |||||||||||||
Equity in earnings in subsidiaries | (241,209 | ) | (71,920 | ) | 4,401 | 308,728 | — | ||||||||||||
Net income (loss) | $ | 129,469 | $ | (333,587 | ) | $ | 24,859 | $ | 308,728 | $ | 129,469 |
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in thousands) | |||||||||||||||||||
Net sales | $ | — | $ | 4,597,684 | $ | 5,718,182 | $ | (3,552,689 | ) | $ | 6,763,177 | ||||||||
Cost of sales | — | 4,187,076 | 5,676,323 | (3,552,689 | ) | 6,310,710 | |||||||||||||
Gross profit | — | 410,608 | 41,859 | — | 452,467 | ||||||||||||||
Selling, general and administrative expenses | — | 83,346 | 157,271 | — | 240,617 | ||||||||||||||
Intangible amortization | 75 | 960 | 18,284 | — | 19,319 | ||||||||||||||
Interest and other, net | 49,358 | 316,345 | (299,722 | ) | — | 65,981 | |||||||||||||
Income (loss) from continuing operations before income taxes | (49,433 | ) | 9,957 | 166,026 | — | 126,550 | |||||||||||||
Benefit from income taxes | — | (8,071 | ) | (14,289 | ) | — | (22,360 | ) | |||||||||||
Equity in earnings in subsidiaries | 198,343 | (88,988 | ) | (10,534 | ) | (98,821 | ) | — | |||||||||||
Net income (loss) | $ | 148,910 | $ | (70,960 | ) | $ | 169,781 | $ | (98,821 | ) | $ | 148,910 |
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in thousands) | |||||||||||||||||||
Net sales | $ | — | $ | 12,008,455 | $ | 13,981,899 | $ | (7,990,017 | ) | $ | 18,000,337 | ||||||||
Cost of sales | — | 10,822,629 | 14,031,584 | (7,990,017 | ) | 16,864,196 | |||||||||||||
Gross profit (loss) | — | 1,185,826 | (49,685 | ) | — | 1,136,141 | |||||||||||||
Selling, general and administrative expenses | — | 212,059 | 502,981 | — | 715,040 | ||||||||||||||
Intangible amortization | 175 | 2,298 | 59,845 | — | 62,318 | ||||||||||||||
Interest and other, net | (561,290 | ) | 1,322,198 | (674,032 | ) | — | 86,876 | ||||||||||||
Income (loss) from continuing operations before income taxes | 561,115 | (350,729 | ) | 61,521 | — | 271,907 | |||||||||||||
Provision for (benefit from) income taxes | 11 | (947 | ) | 40,153 | — | 39,217 | |||||||||||||
Equity in earnings in subsidiaries | (328,414 | ) | (136,175 | ) | (69,935 | ) | 534,524 | — | |||||||||||
Net income (loss) | $ | 232,690 | $ | (485,957 | ) | $ | (48,567 | ) | $ | 534,524 | $ | 232,690 |
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in thousands) | |||||||||||||||||||
Net sales | $ | — | $ | 13,126,281 | $ | 15,168,232 | $ | (9,648,326 | ) | $ | 18,646,187 | ||||||||
Cost of sales | — | 11,972,388 | 15,120,401 | (9,648,326 | ) | 17,444,463 | |||||||||||||
Gross profit | — | 1,153,893 | 47,831 | — | 1,201,724 | ||||||||||||||
Selling, general and administrative expenses | — | 213,614 | 453,184 | — | 666,798 | ||||||||||||||
Intangible amortization | 225 | 2,881 | 40,011 | — | 43,117 | ||||||||||||||
Interest and other, net | (347,663 | ) | 929,730 | (475,704 | ) | — | 106,363 | ||||||||||||
Income from continuing operations before income taxes | 347,438 | 7,668 | 30,340 | — | 385,446 | ||||||||||||||
Provision for (benefit from) income taxes | — | (4,630 | ) | 7,339 | — | 2,709 | |||||||||||||
Equity in earnings in subsidiaries | 35,299 | (140,241 | ) | 42,225 | 62,717 | — | |||||||||||||
Net income (loss) | $ | 382,737 | $ | (127,943 | ) | $ | 65,226 | $ | 62,717 | $ | 382,737 |
Parent | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in thousands) | |||||||||||||||||||
Net income (loss) | $ | 129,469 | $ | (333,587 | ) | $ | 24,859 | $ | 308,728 | $ | 129,469 | ||||||||
Other comprehensive income: | |||||||||||||||||||
Foreign currency translation adjustments, net of zero tax | (36,412 | ) | 58,791 | 35,660 | (94,451 | ) | (36,412 | ) | |||||||||||
Unrealized gain (loss) on derivative instruments and other, net of zero tax | (201 | ) | 3,443 | (201 | ) | (3,242 | ) | (201 | ) | ||||||||||
Comprehensive income (loss) | $ | 92,856 | $ | (271,353 | ) | $ | 60,318 | $ | 211,035 | $ | 92,856 |
Parent | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in thousands) | |||||||||||||||||||
Net income (loss) | $ | 148,910 | $ | (70,960 | ) | $ | 169,781 | $ | (98,821 | ) | $ | 148,910 | |||||||
Other comprehensive income (loss): | |||||||||||||||||||
Foreign currency translation adjustments, net of zero tax | 30,063 | 62,209 | 50,828 | (113,037 | ) | 30,063 | |||||||||||||
Unrealized gain on derivative instruments and other, net of zero tax | 10,497 | 4,099 | 10,497 | (14,596 | ) | 10,497 | |||||||||||||
Comprehensive income (loss) | $ | 189,470 | $ | (4,652 | ) | $ | 231,106 | $ | (226,454 | ) | $ | 189,470 |
Parent | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in thousands) | |||||||||||||||||||
Net income (loss) | $ | 232,690 | $ | (485,957 | ) | $ | (48,567 | ) | $ | 534,524 | $ | 232,690 | |||||||
Other comprehensive income (loss): | 0 | ||||||||||||||||||
Foreign currency translation adjustments, net of zero tax | (22,338 | ) | 68,972 | 57,055 | (126,027 | ) | (22,338 | ) | |||||||||||
Unrealized gain (loss) on derivative instruments and other, net of zero tax | (912 | ) | 6,942 | (912 | ) | (6,030 | ) | (912 | ) | ||||||||||
Comprehensive income (loss) | $ | 209,440 | $ | (410,043 | ) | $ | 7,576 | $ | 402,467 | $ | 209,440 |
Parent | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in thousands) | |||||||||||||||||||
Net income (loss) | $ | 382,737 | $ | (127,943 | ) | $ | 65,226 | $ | 62,717 | $ | 382,737 | ||||||||
Other comprehensive income (loss): | |||||||||||||||||||
Foreign currency translation adjustments, net of zero tax | 2,579 | 5,025 | (703 | ) | (4,322 | ) | 2,579 | ||||||||||||
Unrealized gain on derivative instruments and other, net of zero tax | 17,782 | 9,884 | 17,782 | (27,666 | ) | 17,782 | |||||||||||||
Comprehensive income (loss) | $ | 403,098 | $ | (113,034 | ) | $ | 82,305 | $ | 30,729 | $ | 403,098 |
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | |||||||||||||||||||
Net cash provided by (used in) operating activities | $ | 520,709 | $ | (354,918 | ) | $ | 847,430 | $ | (33 | ) | $ | 1,013,188 | |||||||
Cash flows from investing activities: | |||||||||||||||||||
Purchases of property and equipment, net of proceeds from disposal | — | (134,755 | ) | (250,812 | ) | 27 | (385,540 | ) | |||||||||||
Acquisition of businesses, net of cash acquired | — | (73,469 | ) | (106,790 | ) | — | (180,259 | ) | |||||||||||
Proceeds from divestiture of businesses, net of cash held in divested businesses | — | 20,500 | 15,573 | — | 36,073 | ||||||||||||||
Investing cash flows to affiliates | (840,082 | ) | (3,334,220 | ) | (532,400 | ) | 4,706,702 | — | |||||||||||
Other investing activities, net | (61,213 | ) | (7,823 | ) | 19,332 | — | (49,704 | ) | |||||||||||
Net cash used in investing activities | (901,295 | ) | (3,529,767 | ) | (855,097 | ) | 4,706,729 | (579,430 | ) | ||||||||||
Cash flows from financing activities: | |||||||||||||||||||
Proceeds from bank borrowings and long-term debt | 204,916 | — | 602 | — | 205,518 | ||||||||||||||
Repayments of bank borrowings, long-term debt and capital lease obligations | (106,547 | ) | (4,460 | ) | (4,082 | ) | — | (115,089 | ) | ||||||||||
Payments for repurchases of ordinary shares | (259,658 | ) | — | — | — | (259,658 | ) | ||||||||||||
Net proceeds from issuance of ordinary shares | 11,978 | — | — | — | 11,978 | ||||||||||||||
Financing cash flows from affiliates | 790,398 | 3,813,276 | 103,022 | (4,706,696 | ) | — | |||||||||||||
Other financing activities, net | 30,000 | (11,347 | ) | (65,955 | ) | — | (47,302 | ) | |||||||||||
Net cash provided by financing activities | 671,087 | 3,797,469 | 33,587 | (4,706,696 | ) | (204,553 | ) | ||||||||||||
Effect of exchange rates on cash and cash equivalents | (81,563 | ) | 2,713 | 99,171 | — | 20,321 | |||||||||||||
Net increase (decrease) in cash and cash equivalents | 208,938 | (84,503 | ) | 125,091 | — | 249,526 | |||||||||||||
Cash and cash equivalents, beginning of period | 734,869 | 148,201 | 724,500 | — | 1,607,570 | ||||||||||||||
Cash and cash equivalents, end of period | $ | 943,807 | $ | 63,698 | $ | 849,591 | $ | — | $ | 1,857,096 |
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | |||||||||||||||||||
Net cash provided by (used in) operating activities | $ | 343,182 | $ | (93,746 | ) | $ | 690,336 | $ | — | $ | 939,772 | ||||||||
Cash flows from investing activities: | |||||||||||||||||||
Purchases of property and equipment, net of proceeds from disposal | — | (128,011 | ) | (285,928 | ) | 5 | (413,934 | ) | |||||||||||
Acquisition and divestiture of businesses, net of cash acquired and cash held in divested business | — | (809,233 | ) | (94,612 | ) | — | (903,845 | ) | |||||||||||
Proceeds from divestiture of business, net of cash held in divested business | — | — | 3,603 | — | 3,603 | ||||||||||||||
Investing cash flows to affiliates | (1,099,775 | ) | (923,812 | ) | (1,087,520 | ) | 3,111,107 | — | |||||||||||
Other investing activities, net | (2,046 | ) | (23,270 | ) | 26,713 | — | 1,397 | ||||||||||||
Net cash used in investing activities | (1,101,821 | ) | (1,884,326 | ) | (1,437,744 | ) | 3,111,112 | (1,312,779 | ) | ||||||||||
Cash flows from financing activities: | |||||||||||||||||||
Proceeds from bank borrowings and long-term debt | 695,309 | — | 60,375 | — | 755,684 | ||||||||||||||
Repayments of bank borrowings, long-term debt and capital lease obligations | (35,638 | ) | (1,333 | ) | (3,735 | ) | — | (40,706 | ) | ||||||||||
Payments for repurchases of ordinary shares | (331,690 | ) | — | — | — | (331,690 | ) | ||||||||||||
Net proceeds from issuance of ordinary shares | 52,950 | — | — | — | 52,950 | ||||||||||||||
Financing cash flows from affiliates | 632,750 | 1,996,352 | 482,010 | (3,111,112 | ) | — | |||||||||||||
Other financing activities, net | — | — | (49,742 | ) | — | (49,742 | ) | ||||||||||||
Net cash provided by financing activities | 1,013,681 | 1,995,019 | 488,908 | (3,111,112 | ) | 386,496 | |||||||||||||
Effect of exchange rates on cash and cash equivalents | 4,101 | 2,143 | (13,947 | ) | — | (7,703 | ) | ||||||||||||
Net decrease (increase) in cash and cash equivalents | 259,143 | 19,090 | (272,447 | ) | — | 5,786 | |||||||||||||
Cash and cash equivalents, beginning of period | 608,971 | 168,272 | 851,165 | — | 1,628,408 | ||||||||||||||
Cash and cash equivalents, end of period | $ | 868,114 | $ | 187,362 | $ | 578,718 | $ | — | $ | 1,634,194 |
|
|
As of December 31, 2016 | As of March 31, 2016 | ||||||
(In thousands) | |||||||
Raw materials | $ | 2,399,270 | $ | 2,234,512 | |||
Work-in-progress | 436,289 | 561,282 | |||||
Finished goods | 658,058 | 695,862 | |||||
$ | 3,493,617 | $ | 3,491,656 |
HRS | CTG | IEI | CEC | Amount | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Balance, beginning of the year | $ | 439,336 | $ | 68,234 | $ | 322,803 | $ | 111,693 | $ | 942,066 | ||||||||||
Additions (1) | — | 39,791 | 17,727 | — | 57,518 | |||||||||||||||
Divestitures (2) | (1,787 | ) | — | (2,640 | ) | — | (4,427 | ) | ||||||||||||
Purchase accounting adjustments (3) | 794 | — | — | — | 794 | |||||||||||||||
Foreign currency translation adjustments (4) | (30,233 | ) | — | — | — | (30,233 | ) | |||||||||||||
Balance, end of the period | $ | 408,110 | $ | 108,025 | $ | 337,890 | $ | 111,693 | $ | 965,718 |
(1) | The goodwill generated from the Company’s business combinations completed during the nine-month period ended December 31, 2016 is primarily related to value placed on the acquired employee workforces, service offerings and capabilities of the acquired businesses. The goodwill is not deductible for income tax purposes. See note 12 for additional information. |
(2) | During the nine-month period ended December 31, 2016, the Company disposed of two non-strategic businesses within the IEI and HRS segments, and recorded an aggregate reduction of goodwill of $4.4 million accordingly, which is included in the loss on sale recorded in other charges, net on the condensed consolidated statement of operations. |
(3) | Includes adjustments to estimates resulting from the finalization of management's review of the valuation of assets acquired and liabilities assumed through certain business combinations completed in a period subsequent to the respective acquisition. These adjustments were not individually, nor in the aggregate, significant to the Company. |
(4) | During the nine-month period ended December 31, 2016, the Company recorded $30.2 million of foreign currency translation adjustments primarily related to the goodwill associated with the acquisition of Mirror Controls International ("MCi"), as the U.S. Dollar strengthened against the Euro. |
As of December 31, 2016 | As of March 31, 2016 | ||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | ||||||||||||||||||
(In thousands) | |||||||||||||||||||||||
Intangible assets: | |||||||||||||||||||||||
Customer-related intangibles | $ | 254,991 | $ | (96,655 | ) | $ | 158,336 | $ | 223,046 | $ | (66,473 | ) | $ | 156,573 | |||||||||
Licenses and other intangibles | 279,740 | (66,473 | ) | 213,267 | 285,053 | (37,872 | ) | 247,181 | |||||||||||||||
Total | $ | 534,731 | $ | (163,128 | ) | $ | 371,603 | $ | 508,099 | $ | (104,345 | ) | $ | 403,754 |
Fiscal Year Ending March 31, | Amount | ||
(In thousands) | |||
2017 (1) | $ | 17,977 | |
2018 | 66,810 | ||
2019 | 60,038 | ||
2020 | 51,054 | ||
2021 | 46,953 | ||
Thereafter | 128,771 | ||
Total amortization expense | $ | 371,603 |
(1) | Represents estimated amortization for the remaining three-month period ending March 31, 2017. |
|
Three-Month Periods Ended | Nine-Month Periods Ended | ||||||||||||||
December 31, 2016 | December 31, 2015 | December 31, 2016 | December 31, 2015 | ||||||||||||
(In thousands) | |||||||||||||||
Cost of sales | $ | 2,437 | $ | 2,407 | $ | 7,506 | $ | 6,440 | |||||||
Selling, general and administrative expenses | 18,344 | 21,826 | 59,805 | 50,119 | |||||||||||
Total share-based compensation expense | $ | 20,781 | $ | 24,233 | $ | 67,311 | $ | 56,559 |
|
Three-Month Periods Ended | Nine-Month Periods Ended | ||||||||||||||
December 31, 2016 | December 31, 2015 | December 31, 2016 | December 31, 2015 | ||||||||||||
(In thousands, except per share amounts) | |||||||||||||||
Net income | $ | 129,469 | $ | 148,910 | $ | 232,690 | $ | 382,737 | |||||||
Shares used in computation: | |||||||||||||||
Weighted-average ordinary shares outstanding | 539,638 | 554,919 | 542,780 | 561,070 | |||||||||||
Basic earnings per share | $ | 0.24 | $ | 0.27 | $ | 0.43 | $ | 0.68 | |||||||
Diluted earnings per share: | |||||||||||||||
Net income | $ | 129,469 | $ | 148,910 | $ | 232,690 | $ | 382,737 | |||||||
Shares used in computation: | |||||||||||||||
Weighted-average ordinary shares outstanding | 539,638 | 554,919 | 542,780 | 561,070 | |||||||||||
Weighted-average ordinary share equivalents from stock options and awards (1) (2) | 5,384 | 6,077 | 5,592 | 7,856 | |||||||||||
Weighted-average ordinary shares and ordinary share equivalents outstanding | 545,022 | 560,996 | 548,372 | 568,926 | |||||||||||
Diluted earnings per share | $ | 0.24 | $ | 0.27 | $ | 0.42 | $ | 0.67 |
|
As of December 31, 2016 | As of March 31, 2016 | ||||||
(In thousands) | |||||||
Term Loan, including current portion, due in installments through March 2019 | $ | 525,000 | $ | 547,500 | |||
4.625% Notes due February 2020 | 500,000 | 500,000 | |||||
Term Loan, including current portion, due in installments through November 2021 | 700,000 | 577,500 | |||||
5.000% Notes due February 2023 | 500,000 | 500,000 | |||||
4.75% Notes due June 2025 | 595,879 | 595,589 | |||||
Other | 62,448 | 71,317 | |||||
Debt issuance costs | (16,487 | ) | (17,351 | ) | |||
Total | $ | 2,866,840 | $ | 2,774,555 |
Fiscal Year Ending March 31, | Amount | ||
(In thousands) | |||
2017 (1) | $ | 11,579 | |
2018 | 58,504 | ||
2019 | 486,317 | ||
2020 | 517,567 | ||
2021 | 64,648 | ||
Thereafter | 1,744,712 | ||
Total | $ | 2,883,327 |
(1) | Represents scheduled repayment for the remaining three-month period ending March 31, 2017. |
|
Foreign Currency Amount | Notional Contract Value in USD | |||||||||||||
Currency | Buy | Sell | Buy | Sell | ||||||||||
(In thousands) | ||||||||||||||
Cash Flow Hedges | ||||||||||||||
CNY | 1,037,000 | — | $ | 148,969 | $ | — | ||||||||
EUR | 36,268 | 56,358 | 37,693 | 64,046 | ||||||||||
HUF | 16,053,300 | — | 54,006 | — | ||||||||||
ILS | 86,441 | — | 22,413 | — | ||||||||||
INR | 1,314,549 | — | 19,100 | — | ||||||||||
MXN | 1,775,000 | — | 85,636 | — | ||||||||||
MYR | 139,000 | 9,000 | 31,013 | 2,008 | ||||||||||
RON | 95,661 | — | 21,901 | — | ||||||||||
Other | N/A | N/A | 34,172 | 12,223 | ||||||||||
454,903 | 78,277 | |||||||||||||
Other Foreign Currency Contracts | ||||||||||||||
BRL | — | 443,000 | — | 134,946 | ||||||||||
CNY | 4,319,620 | 2,035,392 | 620,177 | 292,391 | ||||||||||
DKK | 187,400 | 157,200 | 26,201 | 21,979 | ||||||||||
EUR | 874,957 | 1,385,620 | 913,218 | 1,444,927 | ||||||||||
GBP | 35,110 | 65,145 | 42,969 | 79,940 | ||||||||||
HUF | 29,285,732 | 24,552,611 | 98,522 | 82,599 | ||||||||||
ILS | 62,640 | 59,420 | 16,241 | 15,407 | ||||||||||
INR | 4,040,788 | 677,800 | 59,242 | 10,000 | ||||||||||
MXN | 1,718,039 | 1,155,529 | 82,888 | 55,749 | ||||||||||
MYR | 383,028 | 89,800 | 85,459 | 20,036 | ||||||||||
PLN | 122,243 | 70,681 | 28,864 | 16,689 | ||||||||||
SGD | 44,800 | 11,150 | 30,846 | 7,677 | ||||||||||
Other | N/A | N/A | 54,729 | 67,304 | ||||||||||
2,059,356 | 2,249,644 | |||||||||||||
Total Notional Contract Value in USD | $ | 2,514,259 | $ | 2,327,921 |
Fair Values of Derivative Instruments | |||||||||||||||||||
Asset Derivatives | Liability Derivatives | ||||||||||||||||||
Fair Value | Fair Value | ||||||||||||||||||
Balance Sheet Location | December 31, 2016 | March 31, 2016 | Balance Sheet Location | December 31, 2016 | March 31, 2016 | ||||||||||||||
(In thousands) | |||||||||||||||||||
Derivatives designated as hedging instruments | |||||||||||||||||||
Foreign currency contracts | Other current assets | $ | 7,681 | $ | 5,510 | Other current liabilities | $ | 9,933 | $ | 2,446 | |||||||||
Derivatives not designated as hedging instruments | |||||||||||||||||||
Foreign currency contracts | Other current assets | $ | 20,254 | $ | 17,138 | Other current liabilities | $ | 12,995 | $ | 18,645 |
|
Three-Month Periods Ended | |||||||||||||||||||||||
December 31, 2016 | December 31, 2015 | ||||||||||||||||||||||
Unrealized loss on derivative instruments and other | Foreign currency translation adjustments | Total | Unrealized gain (loss) on derivative instruments and other | Foreign currency translation adjustments | Total | ||||||||||||||||||
(In thousands) | |||||||||||||||||||||||
Beginning balance | $ | (42,233 | ) | $ | (80,319 | ) | $ | (122,552 | ) | $ | (60,981 | ) | $ | (139,723 | ) | $ | (200,704 | ) | |||||
Other comprehensive gain (loss) before reclassifications | (1,354 | ) | (33,770 | ) | (35,124 | ) | 5,941 | 9,224 | 15,165 | ||||||||||||||
Net (gains) losses reclassified from accumulated other comprehensive loss | 1,153 | (2,642 | ) | (1,489 | ) | 4,556 | 20,839 | 25,395 | |||||||||||||||
Net current-period other comprehensive gain (loss) | (201 | ) | (36,412 | ) | (36,613 | ) | 10,497 | 30,063 | 40,560 | ||||||||||||||
Ending balance | $ | (42,434 | ) | $ | (116,731 | ) | $ | (159,165 | ) | $ | (50,484 | ) | $ | (109,660 | ) | $ | (160,144 | ) |
Nine-Month Periods Ended | |||||||||||||||||||||||
December 31, 2016 | December 31, 2015 | ||||||||||||||||||||||
Unrealized loss on derivative instruments and other | Foreign currency translation adjustments | Total | Unrealized gain (loss) on derivative instruments and other | Foreign currency translation adjustments | Total | ||||||||||||||||||
(In thousands) | |||||||||||||||||||||||
Beginning balance | $ | (41,522 | ) | $ | (94,393 | ) | $ | (135,915 | ) | $ | (68,266 | ) | $ | (112,239 | ) | $ | (180,505 | ) | |||||
Other comprehensive loss before reclassifications | (1,031 | ) | (19,471 | ) | (20,502 | ) | (8,478 | ) | (18,412 | ) | (26,890 | ) | |||||||||||
Net (gains) losses reclassified from accumulated other comprehensive loss | 119 | (2,867 | ) | (2,748 | ) | 26,260 | 20,991 | 47,251 | |||||||||||||||
Net current-period other comprehensive gain (loss) | (912 | ) | (22,338 | ) | (23,250 | ) | 17,782 | 2,579 | 20,361 | ||||||||||||||
Ending balance | $ | (42,434 | ) | $ | (116,731 | ) | $ | (159,165 | ) | $ | (50,484 | ) | $ | (109,660 | ) | $ | (160,144 | ) |
|
Three-Month Periods Ended | Nine-Month Periods Ended | ||||||||||||||
December 31, 2016 | December 31, 2015 | December 31, 2016 | December 31, 2015 | ||||||||||||
(In thousands) | |||||||||||||||
Beginning balance | $ | 461,544 | $ | 537,619 | $ | 501,097 | $ | 600,672 | |||||||
Transfers of receivables | 919,766 | 920,370 | 2,442,490 | 2,671,095 | |||||||||||
Collections | (712,392 | ) | (923,294 | ) | (2,274,669 | ) | (2,737,072 | ) | |||||||
Ending balance | $ | 668,918 | $ | 534,695 | $ | 668,918 | $ | 534,695 |
|
Three-Month Periods Ended | Nine-Month Periods Ended | ||||||||||||||
December 31, 2016 | December 31, 2015 | December 31, 2016 | December 31, 2015 | ||||||||||||
(In thousands) | |||||||||||||||
Beginning balance | $ | 75,614 | $ | 4,500 | $ | 73,423 | $ | 4,500 | |||||||
Additions to accrual | — | 81,000 | — | 81,000 | |||||||||||
Payments | (40,555 | ) | — | (42,776 | ) | — | |||||||||
Fair value adjustments | (6,997 | ) | 4,000 | (2,585 | ) | 4,000 | |||||||||
Ending balance | $ | 28,062 | $ | 89,500 | $ | 28,062 | $ | 89,500 |
Fair Value Measurements as of December 31, 2016 | |||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
(In thousands) | |||||||||||||||
Assets: | |||||||||||||||
Money market funds and time deposits (included in cash and cash equivalents of the condensed consolidated balance sheet) | $ | — | $ | 751,027 | $ | — | $ | 751,027 | |||||||
Deferred purchase price receivable (Note 10) | — | — | 668,918 | 668,918 | |||||||||||
Foreign exchange contracts (Note 8) | — | 27,935 | — | 27,935 | |||||||||||
Deferred compensation plan assets: | 0 | ||||||||||||||
Mutual funds, money market accounts and equity securities | 6,686 | 50,522 | — | 57,208 | |||||||||||
Liabilities: | 0 | ||||||||||||||
Foreign exchange contracts (Note 8) | $ | — | $ | (22,928 | ) | $ | — | $ | (22,928 | ) | |||||
Contingent consideration in connection with business acquisitions | — | — | (28,062 | ) | (28,062 | ) | |||||||||
Fair Value Measurements as of March 31, 2016 | |||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
(In thousands) | |||||||||||||||
Assets: | |||||||||||||||
Money market funds and time deposits (included in cash and cash equivalents of the condensed consolidated balance sheet) | $ | — | $ | 1,074,132 | $ | — | $ | 1,074,132 | |||||||
Deferred purchase price receivable (Note 10) | — | — | 501,097 | 501,097 | |||||||||||
Foreign exchange contracts (Note 8) | — | 22,648 | — | 22,648 | |||||||||||
Deferred compensation plan assets: | 0 | ||||||||||||||
Mutual funds, money market accounts and equity securities | 9,228 | 40,556 | — | 49,784 | |||||||||||
Liabilities: | 0 | ||||||||||||||
Foreign exchange contracts (Note 8) | $ | — | $ | (21,091 | ) | $ | — | $ | (21,091 | ) | |||||
Contingent consideration in connection with business acquisitions | — | — | (73,423 | ) | (73,423 | ) |
As of December 31, 2016 | As of March 31, 2016 | ||||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | Fair Value Hierarchy | |||||||||||||
(In thousands) | |||||||||||||||||
Term Loan, including current portion, due in installments through March 2019 | 525,000 | 524,675 | 547,500 | 542,709 | Level 1 | ||||||||||||
4.625% Notes due February 2020 | 500,000 | 525,740 | 500,000 | 524,735 | Level 1 | ||||||||||||
Term Loan, including current portion, due in installments through November 2021 (1) | 700,000 | 696,941 | 577,500 | 573,533 | Level 1 | ||||||||||||
5.000% Notes due February 2023 | 500,000 | 532,810 | 500,000 | 507,500 | Level 1 | ||||||||||||
4.750% Notes due June 2025 | 595,879 | 639,288 | 595,589 | 604,926 | Level 1 | ||||||||||||
Total | $ | 2,820,879 | $ | 2,919,454 | $ | 2,720,589 | $ | 2,753,403 |
|
Three-Month Periods Ended | Nine-Month Periods Ended | ||||||||||||||
December 31, 2016 | December 31, 2015 | December 31, 2016 | December 31, 2015 | ||||||||||||
(In thousands) | |||||||||||||||
Net sales: | |||||||||||||||
Communications & Enterprise Compute | $ | 2,102,321 | $ | 2,469,099 | $ | 6,400,233 | $ | 6,640,626 | |||||||
Consumer Technologies Group | 1,848,970 | 2,057,850 | 4,827,488 | 5,633,903 | |||||||||||
Industrial & Emerging Industries | 1,140,366 | 1,214,225 | 3,672,103 | 3,490,205 | |||||||||||
High Reliability Solutions | 1,023,342 | 1,022,003 | 3,100,513 | 2,881,453 | |||||||||||
$ | 6,114,999 | $ | 6,763,177 | $ | 18,000,337 | $ | 18,646,187 | ||||||||
Segment income and reconciliation of income before tax: | |||||||||||||||
Communications & Enterprise Compute | $ | 62,109 | $ | 75,578 | $ | 176,460 | $ | 198,400 | |||||||
Consumer Technologies Group | 59,282 | 49,032 | 139,230 | 129,045 | |||||||||||
Industrial & Emerging Industries | 39,681 | 49,230 | 127,020 | 110,498 | |||||||||||
High Reliability Solutions | 82,729 | 82,806 | 249,972 | 213,890 | |||||||||||
Corporate and Other | (20,695 | ) | (20,563 | ) | (82,395 | ) | (60,348 | ) | |||||||
Total segment income | 223,106 | 236,083 | 610,287 | 591,485 | |||||||||||
Reconciling items: | |||||||||||||||
Intangible amortization | 18,734 | 19,319 | 62,318 | 43,117 | |||||||||||
Stock-based compensation | 20,781 | 24,233 | 67,311 | 56,559 | |||||||||||
Inventory impairment and other (1) | — | — | 92,915 | — | |||||||||||
Restructuring (2) | 17,421 | — | 28,960 | — | |||||||||||
Other charges, net | 3,090 | 44,415 | 15,007 | 46,257 | |||||||||||
Interest and other, net | 22,838 | 21,566 | 71,869 | 60,106 | |||||||||||
Income before income taxes | $ | 140,242 | $ | 126,550 | $ | 271,907 | $ | 385,446 |
(1) | During the fourth quarter of fiscal year 2016, the Company accepted the return of previously shipped inventory from a former customer, SunEdison, Inc. ("SunEdison"), of approximately $90 million. On April 21, 2016, SunEdison filed a petition for reorganization under bankruptcy law, and as a result, the Company recognized a bad debt reserve of $61.0 million as of March 31, 2016, associated with its outstanding SunEdison receivables. |
(2) | During the second quarter of fiscal year 2017, the Company initiated a plan to rationalize the current footprint at existing sites including corporate SG&A functions and to continue to shift the talent base in support of its Sketch-to-Scaletm initiatives. As part of this plan, approximately $29.0 million was recognized during the nine-month period ended December 31, 2016. |
|
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in thousands) | |||||||||||||||||||
ASSETS | |||||||||||||||||||
Current assets: | |||||||||||||||||||
Cash and cash equivalents | $ | 943,807 | $ | 63,698 | $ | 849,591 | $ | — | $ | 1,857,096 | |||||||||
Accounts receivable | — | 815,141 | 1,347,609 | — | 2,162,750 | ||||||||||||||
Inventories | — | 1,521,272 | 1,972,345 | — | 3,493,617 | ||||||||||||||
Inter company receivable | 10,504,971 | 7,802,175 | 14,601,712 | (32,908,858 | ) | — | |||||||||||||
Other current assets | 5,796 | 187,215 | 907,148 | — | 1,100,159 | ||||||||||||||
Total current assets | 11,454,574 | 10,389,501 | 19,678,405 | (32,908,858 | ) | 8,613,622 | |||||||||||||
Property and equipment, net | — | 584,382 | 1,737,154 | — | 2,321,536 | ||||||||||||||
Goodwill and other intangible assets, net | 1,214 | 85,894 | 1,250,213 | — | 1,337,321 | ||||||||||||||
Other assets | 2,211,872 | 276,492 | 2,000,849 | (3,958,643 | ) | 530,570 | |||||||||||||
Investment in subsidiaries | 2,562,818 | 3,456,295 | 17,947,038 | (23,966,151 | ) | — | |||||||||||||
Total assets | $ | 16,230,478 | $ | 14,792,564 | $ | 42,613,659 | $ | (60,833,652 | ) | $ | 12,803,049 | ||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||||||||||
Current liabilities: | |||||||||||||||||||
Bank borrowings and current portion of long-term debt | $ | 63,365 | $ | — | $ | 5,491 | $ | — | $ | 68,856 | |||||||||
Accounts payable | — | 1,734,186 | 2,965,548 | — | 4,699,734 | ||||||||||||||
Accrued payroll | — | 99,464 | 258,458 | — | 357,922 | ||||||||||||||
Inter company payable | 10,728,155 | 10,528,081 | 11,652,622 | (32,908,858 | ) | — | |||||||||||||
Other current liabilities | 28,349 | 785,866 | 937,030 | — | 1,751,245 | ||||||||||||||
Total current liabilities | 10,819,869 | 13,147,597 | 15,819,149 | (32,908,858 | ) | 6,877,757 | |||||||||||||
Long term liabilities | 2,810,714 | 2,042,092 | 2,389,632 | (3,958,643 | ) | 3,283,795 | |||||||||||||
Flex Ltd. shareholders’ equity (deficit) | 2,599,895 | (397,125 | ) | 24,363,276 | (23,966,151 | ) | 2,599,895 | ||||||||||||
Noncontrolling interests | — | — | 41,602 | — | 41,602 | ||||||||||||||
Total shareholders’ equity (deficit) | 2,599,895 | (397,125 | ) | 24,404,878 | (23,966,151 | ) | 2,641,497 | ||||||||||||
Total liabilities and shareholders’ equity | $ | 16,230,478 | $ | 14,792,564 | $ | 42,613,659 | $ | (60,833,652 | ) | $ | 12,803,049 |
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in thousands) | |||||||||||||||||||
ASSETS | |||||||||||||||||||
Current assets: | |||||||||||||||||||
Cash and cash equivalents | $ | 734,869 | $ | 148,201 | $ | 724,500 | $ | — | $ | 1,607,570 | |||||||||
Accounts receivable | — | 729,331 | 1,315,426 | — | 2,044,757 | ||||||||||||||
Inventories | — | 1,482,410 | 2,009,246 | — | 3,491,656 | ||||||||||||||
Inter company receivable | 9,105,728 | 5,568,392 | 12,404,722 | (27,078,842 | ) | — | |||||||||||||
Other current assets | 2,951 | 180,842 | 987,350 | — | 1,171,143 | ||||||||||||||
Total current assets | 9,843,548 | 8,109,176 | 17,441,244 | (27,078,842 | ) | 8,315,126 | |||||||||||||
Property and equipment, net | — | 553,072 | 1,704,561 | — | 2,257,633 | ||||||||||||||
Goodwill and other intangible assets, net | 175 | 60,895 | 1,284,750 | — | 1,345,820 | ||||||||||||||
Other assets | 2,249,145 | 267,034 | 2,004,437 | (4,054,214 | ) | 466,402 | |||||||||||||
Investment in subsidiaries | 2,815,426 | 3,038,002 | 18,175,348 | (24,028,776 | ) | — | |||||||||||||
Total assets | $ | 14,908,294 | $ | 12,028,179 | $ | 40,610,340 | $ | (55,161,832 | ) | $ | 12,384,981 | ||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||||||||||
Current liabilities: | |||||||||||||||||||
Bank borrowings and current portion of long-term debt | $ | 58,836 | $ | 946 | $ | 5,384 | $ | — | $ | 65,166 | |||||||||
Accounts payable | — | 1,401,835 | 2,846,457 | — | 4,248,292 | ||||||||||||||
Accrued payroll | — | 114,509 | 239,038 | — | 353,547 | ||||||||||||||
Inter company payable | 9,562,405 | 7,999,335 | 9,517,102 | (27,078,842 | ) | — | |||||||||||||
Other current liabilities | 33,008 | 869,470 | 1,002,722 | — | 1,905,200 | ||||||||||||||
Total current liabilities | 9,654,249 | 10,386,095 | 13,610,703 | (27,078,842 | ) | 6,572,205 | |||||||||||||
Long term liabilities | 2,683,173 | 2,063,988 | 2,514,299 | (4,054,214 | ) | 3,207,246 | |||||||||||||
Flex Ltd. shareholders’ equity (deficit) | 2,570,872 | (421,904 | ) | 24,450,680 | (24,028,776 | ) | 2,570,872 | ||||||||||||
Noncontrolling interests | — | — | 34,658 | — | 34,658 | ||||||||||||||
Total shareholders’ equity (deficit) | 2,570,872 | (421,904 | ) | 24,485,338 | (24,028,776 | ) | 2,605,530 | ||||||||||||
Total liabilities and shareholders’ equity | $ | 14,908,294 | $ | 12,028,179 | $ | 40,610,340 | $ | (55,161,832 | ) | $ | 12,384,981 |
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in thousands) | |||||||||||||||||||
Net sales | $ | — | $ | 12,008,455 | $ | 13,981,899 | $ | (7,990,017 | ) | $ | 18,000,337 | ||||||||
Cost of sales | — | 10,822,629 | 14,031,584 | (7,990,017 | ) | 16,864,196 | |||||||||||||
Gross profit (loss) | — | 1,185,826 | (49,685 | ) | — | 1,136,141 | |||||||||||||
Selling, general and administrative expenses | — | 212,059 | 502,981 | — | 715,040 | ||||||||||||||
Intangible amortization | 175 | 2,298 | 59,845 | — | 62,318 | ||||||||||||||
Interest and other, net | (561,290 | ) | 1,322,198 | (674,032 | ) | — | 86,876 | ||||||||||||
Income (loss) from continuing operations before income taxes | 561,115 | (350,729 | ) | 61,521 | — | 271,907 | |||||||||||||
Provision for (benefit from) income taxes | 11 | (947 | ) | 40,153 | — | 39,217 | |||||||||||||
Equity in earnings in subsidiaries | (328,414 | ) | (136,175 | ) | (69,935 | ) | 534,524 | — | |||||||||||
Net income (loss) | $ | 232,690 | $ | (485,957 | ) | $ | (48,567 | ) | $ | 534,524 | $ | 232,690 |
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in thousands) | |||||||||||||||||||
Net sales | $ | — | $ | 13,126,281 | $ | 15,168,232 | $ | (9,648,326 | ) | $ | 18,646,187 | ||||||||
Cost of sales | — | 11,972,388 | 15,120,401 | (9,648,326 | ) | 17,444,463 | |||||||||||||
Gross profit | — | 1,153,893 | 47,831 | — | 1,201,724 | ||||||||||||||
Selling, general and administrative expenses | — | 213,614 | 453,184 | — | 666,798 | ||||||||||||||
Intangible amortization | 225 | 2,881 | 40,011 | — | 43,117 | ||||||||||||||
Interest and other, net | (347,663 | ) | 929,730 | (475,704 | ) | — | 106,363 | ||||||||||||
Income from continuing operations before income taxes | 347,438 | 7,668 | 30,340 | — | 385,446 | ||||||||||||||
Provision for (benefit from) income taxes | — | (4,630 | ) | 7,339 | — | 2,709 | |||||||||||||
Equity in earnings in subsidiaries | 35,299 | (140,241 | ) | 42,225 | 62,717 | — | |||||||||||||
Net income (loss) | $ | 382,737 | $ | (127,943 | ) | $ | 65,226 | $ | 62,717 | $ | 382,737 |
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in thousands) | |||||||||||||||||||
Net sales | $ | — | $ | 4,186,855 | $ | 4,453,753 | $ | (2,525,609 | ) | $ | 6,114,999 | ||||||||
Cost of sales | — | 3,722,516 | 4,501,637 | (2,525,609 | ) | 5,698,544 | |||||||||||||
Gross profit (loss) | — | 464,339 | (47,884 | ) | — | 416,455 | |||||||||||||
Selling, general and administrative expenses | — | 66,738 | 164,813 | — | 231,551 | ||||||||||||||
Intangible amortization | 25 | 864 | 17,845 | — | 18,734 | ||||||||||||||
Interest and other, net | (370,703 | ) | 662,422 | (265,791 | ) | — | 25,928 | ||||||||||||
Income (loss) from continuing operations before income taxes | 370,678 | (265,685 | ) | 35,249 | — | 140,242 | |||||||||||||
Provision for (benefit from) income taxes | — | (4,018 | ) | 14,791 | — | 10,773 | |||||||||||||
Equity in earnings in subsidiaries | (241,209 | ) | (71,920 | ) | 4,401 | 308,728 | — | ||||||||||||
Net income (loss) | $ | 129,469 | $ | (333,587 | ) | $ | 24,859 | $ | 308,728 | $ | 129,469 |
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in thousands) | |||||||||||||||||||
Net sales | $ | — | $ | 4,597,684 | $ | 5,718,182 | $ | (3,552,689 | ) | $ | 6,763,177 | ||||||||
Cost of sales | — | 4,187,076 | 5,676,323 | (3,552,689 | ) | 6,310,710 | |||||||||||||
Gross profit | — | 410,608 | 41,859 | — | 452,467 | ||||||||||||||
Selling, general and administrative expenses | — | 83,346 | 157,271 | — | 240,617 | ||||||||||||||
Intangible amortization | 75 | 960 | 18,284 | — | 19,319 | ||||||||||||||
Interest and other, net | 49,358 | 316,345 | (299,722 | ) | — | 65,981 | |||||||||||||
Income (loss) from continuing operations before income taxes | (49,433 | ) | 9,957 | 166,026 | — | 126,550 | |||||||||||||
Benefit from income taxes | — | (8,071 | ) | (14,289 | ) | — | (22,360 | ) | |||||||||||
Equity in earnings in subsidiaries | 198,343 | (88,988 | ) | (10,534 | ) | (98,821 | ) | — | |||||||||||
Net income (loss) | $ | 148,910 | $ | (70,960 | ) | $ | 169,781 | $ | (98,821 | ) | $ | 148,910 |
Parent | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in thousands) | |||||||||||||||||||
Net income (loss) | $ | 129,469 | $ | (333,587 | ) | $ | 24,859 | $ | 308,728 | $ | 129,469 | ||||||||
Other comprehensive income: | |||||||||||||||||||
Foreign currency translation adjustments, net of zero tax | (36,412 | ) | 58,791 | 35,660 | (94,451 | ) | (36,412 | ) | |||||||||||
Unrealized gain (loss) on derivative instruments and other, net of zero tax | (201 | ) | 3,443 | (201 | ) | (3,242 | ) | (201 | ) | ||||||||||
Comprehensive income (loss) | $ | 92,856 | $ | (271,353 | ) | $ | 60,318 | $ | 211,035 | $ | 92,856 |
Parent | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in thousands) | |||||||||||||||||||
Net income (loss) | $ | 148,910 | $ | (70,960 | ) | $ | 169,781 | $ | (98,821 | ) | $ | 148,910 | |||||||
Other comprehensive income (loss): | |||||||||||||||||||
Foreign currency translation adjustments, net of zero tax | 30,063 | 62,209 | 50,828 | (113,037 | ) | 30,063 | |||||||||||||
Unrealized gain on derivative instruments and other, net of zero tax | 10,497 | 4,099 | 10,497 | (14,596 | ) | 10,497 | |||||||||||||
Comprehensive income (loss) | $ | 189,470 | $ | (4,652 | ) | $ | 231,106 | $ | (226,454 | ) | $ | 189,470 |
Parent | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in thousands) | |||||||||||||||||||
Net income (loss) | $ | 232,690 | $ | (485,957 | ) | $ | (48,567 | ) | $ | 534,524 | $ | 232,690 | |||||||
Other comprehensive income (loss): | 0 | ||||||||||||||||||
Foreign currency translation adjustments, net of zero tax | (22,338 | ) | 68,972 | 57,055 | (126,027 | ) | (22,338 | ) | |||||||||||
Unrealized gain (loss) on derivative instruments and other, net of zero tax | (912 | ) | 6,942 | (912 | ) | (6,030 | ) | (912 | ) | ||||||||||
Comprehensive income (loss) | $ | 209,440 | $ | (410,043 | ) | $ | 7,576 | $ | 402,467 | $ | 209,440 |
Parent | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in thousands) | |||||||||||||||||||
Net income (loss) | $ | 382,737 | $ | (127,943 | ) | $ | 65,226 | $ | 62,717 | $ | 382,737 | ||||||||
Other comprehensive income (loss): | |||||||||||||||||||
Foreign currency translation adjustments, net of zero tax | 2,579 | 5,025 | (703 | ) | (4,322 | ) | 2,579 | ||||||||||||
Unrealized gain on derivative instruments and other, net of zero tax | 17,782 | 9,884 | 17,782 | (27,666 | ) | 17,782 | |||||||||||||
Comprehensive income (loss) | $ | 403,098 | $ | (113,034 | ) | $ | 82,305 | $ | 30,729 | $ | 403,098 |
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | |||||||||||||||||||
Net cash provided by (used in) operating activities | $ | 520,709 | $ | (354,918 | ) | $ | 847,430 | $ | (33 | ) | $ | 1,013,188 | |||||||
Cash flows from investing activities: | |||||||||||||||||||
Purchases of property and equipment, net of proceeds from disposal | — | (134,755 | ) | (250,812 | ) | 27 | (385,540 | ) | |||||||||||
Acquisition of businesses, net of cash acquired | — | (73,469 | ) | (106,790 | ) | — | (180,259 | ) | |||||||||||
Proceeds from divestiture of businesses, net of cash held in divested businesses | — | 20,500 | 15,573 | — | 36,073 | ||||||||||||||
Investing cash flows to affiliates | (840,082 | ) | (3,334,220 | ) | (532,400 | ) | 4,706,702 | — | |||||||||||
Other investing activities, net | (61,213 | ) | (7,823 | ) | 19,332 | — | (49,704 | ) | |||||||||||
Net cash used in investing activities | (901,295 | ) | (3,529,767 | ) | (855,097 | ) | 4,706,729 | (579,430 | ) | ||||||||||
Cash flows from financing activities: | |||||||||||||||||||
Proceeds from bank borrowings and long-term debt | 204,916 | — | 602 | — | 205,518 | ||||||||||||||
Repayments of bank borrowings, long-term debt and capital lease obligations | (106,547 | ) | (4,460 | ) | (4,082 | ) | — | (115,089 | ) | ||||||||||
Payments for repurchases of ordinary shares | (259,658 | ) | — | — | — | (259,658 | ) | ||||||||||||
Net proceeds from issuance of ordinary shares | 11,978 | — | — | — | 11,978 | ||||||||||||||
Financing cash flows from affiliates | 790,398 | 3,813,276 | 103,022 | (4,706,696 | ) | — | |||||||||||||
Other financing activities, net | 30,000 | (11,347 | ) | (65,955 | ) | — | (47,302 | ) | |||||||||||
Net cash provided by financing activities | 671,087 | 3,797,469 | 33,587 | (4,706,696 | ) | (204,553 | ) | ||||||||||||
Effect of exchange rates on cash and cash equivalents | (81,563 | ) | 2,713 | 99,171 | — | 20,321 | |||||||||||||
Net increase (decrease) in cash and cash equivalents | 208,938 | (84,503 | ) | 125,091 | — | 249,526 | |||||||||||||
Cash and cash equivalents, beginning of period | 734,869 | 148,201 | 724,500 | — | 1,607,570 | ||||||||||||||
Cash and cash equivalents, end of period | $ | 943,807 | $ | 63,698 | $ | 849,591 | $ | — | $ | 1,857,096 |
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | |||||||||||||||||||
Net cash provided by (used in) operating activities | $ | 343,182 | $ | (93,746 | ) | $ | 690,336 | $ | — | $ | 939,772 | ||||||||
Cash flows from investing activities: | |||||||||||||||||||
Purchases of property and equipment, net of proceeds from disposal | — | (128,011 | ) | (285,928 | ) | 5 | (413,934 | ) | |||||||||||
Acquisition and divestiture of businesses, net of cash acquired and cash held in divested business | — | (809,233 | ) | (94,612 | ) | — | (903,845 | ) | |||||||||||
Proceeds from divestiture of business, net of cash held in divested business | — | — | 3,603 | — | 3,603 | ||||||||||||||
Investing cash flows to affiliates | (1,099,775 | ) | (923,812 | ) | (1,087,520 | ) | 3,111,107 | — | |||||||||||
Other investing activities, net | (2,046 | ) | (23,270 | ) | 26,713 | — | 1,397 | ||||||||||||
Net cash used in investing activities | (1,101,821 | ) | (1,884,326 | ) | (1,437,744 | ) | 3,111,112 | (1,312,779 | ) | ||||||||||
Cash flows from financing activities: | |||||||||||||||||||
Proceeds from bank borrowings and long-term debt | 695,309 | — | 60,375 | — | 755,684 | ||||||||||||||
Repayments of bank borrowings, long-term debt and capital lease obligations | (35,638 | ) | (1,333 | ) | (3,735 | ) | — | (40,706 | ) | ||||||||||
Payments for repurchases of ordinary shares | (331,690 | ) | — | — | — | (331,690 | ) | ||||||||||||
Net proceeds from issuance of ordinary shares | 52,950 | — | — | — | 52,950 | ||||||||||||||
Financing cash flows from affiliates | 632,750 | 1,996,352 | 482,010 | (3,111,112 | ) | — | |||||||||||||
Other financing activities, net | — | — | (49,742 | ) | — | (49,742 | ) | ||||||||||||
Net cash provided by financing activities | 1,013,681 | 1,995,019 | 488,908 | (3,111,112 | ) | 386,496 | |||||||||||||
Effect of exchange rates on cash and cash equivalents | 4,101 | 2,143 | (13,947 | ) | — | (7,703 | ) | ||||||||||||
Net decrease (increase) in cash and cash equivalents | 259,143 | 19,090 | (272,447 | ) | — | 5,786 | |||||||||||||
Cash and cash equivalents, beginning of period | 608,971 | 168,272 | 851,165 | — | 1,628,408 | ||||||||||||||
Cash and cash equivalents, end of period | $ | 868,114 | $ | 187,362 | $ | 578,718 | $ | — | $ | 1,634,194 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|