| Debt
|
|
|
|
|
|
|
|
|
• | Fair value of Viad’s reporting units used to perform annual impairment testing of recorded goodwill; |
• | Allowances for uncollectible accounts receivable; |
• | Provisions for income taxes, including uncertain tax positions; |
• | Valuation allowances related to deferred tax assets; |
• | Liabilities for losses related to self-insured liability claims; |
• | Liabilities for losses related to environmental remediation obligations; |
• | Sublease income associated with restructuring liabilities; |
• | Assumptions used to measure pension and postretirement benefit costs and obligations; |
• | Assumptions used to determine share-based compensation costs under the fair value method and |
• | Allocation of purchase price of acquired businesses. |
|
(in thousands) | ||||||||
Purchase price paid as: | ||||||||
Cash | $ | 16,544 | ||||||
Working capital adjustment payable | 320 | |||||||
Total purchase price | 16,864 | |||||||
Fair value of net assets acquired: | ||||||||
Prepaid expenses | $ | 24 | ||||||
Inventory | 1,374 | |||||||
Property and equipment, net | 14,510 | |||||||
Intangible assets | 189 | |||||||
Total assets acquired | 16,097 | |||||||
Accrued liabilities | 35 | |||||||
Customer deposits | 402 | |||||||
Other liabilities | 64 | |||||||
Total liabilities acquired | 501 | |||||||
Total fair value of net assets acquired | 15,596 | |||||||
Excess purchase price over fair value of net assets acquired (“goodwill”) | $ | 1,268 |
(in thousands) | ||||||||
Purchase price paid as: | ||||||||
Cash | $ | 24,416 | ||||||
Cash acquired | (190 | ) | ||||||
Purchase price, net of cash acquired | $ | 24,226 | ||||||
Fair value of net assets acquired: | ||||||||
Accounts receivable, net | $ | 264 | ||||||
Inventory | 433 | |||||||
Prepaid expenses | 410 | |||||||
Property and equipment, net | 5,902 | |||||||
Intangible assets | 8,708 | |||||||
Total assets acquired | 15,717 | |||||||
Accounts payable | 1,232 | |||||||
Accrued liabilities | 2,246 | |||||||
Customer deposits | 199 | |||||||
Deferred tax liability | 241 | |||||||
Revolving credit facility | 488 | |||||||
Accrued dilapidations | 589 | |||||||
Total liabilities acquired | 4,995 | |||||||
Total fair value of net assets acquired | 10,722 | |||||||
Excess purchase price over fair value of net assets acquired (“goodwill”) | $ | 13,504 |
(in thousands) | ||||||||
Purchase price paid as: | ||||||||
Cash | $ | 42,950 | ||||||
Cash acquired | (4,064 | ) | ||||||
Purchase price, net of cash acquired | $ | 38,886 | ||||||
Fair value of net assets acquired: | ||||||||
Accounts receivable, net | $ | 4,008 | ||||||
Prepaid expenses | 640 | |||||||
Property and equipment, net | 2,450 | |||||||
Other non-current assets | 309 | |||||||
Intangible assets | 14,300 | |||||||
Total assets acquired | 21,707 | |||||||
Accounts payable | 738 | |||||||
Accrued liabilities | 3,341 | |||||||
Customer deposits | 4,225 | |||||||
Deferred tax liability | 1,614 | |||||||
Other liabilities | 309 | |||||||
Total liabilities acquired | 10,227 | |||||||
Total fair value of net assets acquired | 11,480 | |||||||
Excess purchase price over fair value of net assets acquired (“goodwill”) | $ | 27,406 |
(in thousands) | ||||||||
Purchase price paid as: | ||||||||
Cash | $ | 33,674 | ||||||
Additional purchase price payable upon tax election | 1,300 | |||||||
Working capital receivable | (279 | ) | ||||||
Cash acquired | (4,204 | ) | ||||||
Purchase price, net of cash acquired | $ | 30,491 | ||||||
Fair value of net assets acquired: | ||||||||
Accounts receivable, net | $ | 1,450 | ||||||
Prepaid expenses | 120 | |||||||
Property and equipment, net | 93 | |||||||
Intangible assets | 15,000 | |||||||
Total assets acquired | 16,663 | |||||||
Accounts payable | 488 | |||||||
Accrued liabilities | 1,557 | |||||||
Customer deposits | 4,525 | |||||||
Other liabilities | 128 | |||||||
Total liabilities acquired | 6,698 | |||||||
Total fair value of net assets acquired | 9,965 | |||||||
Excess purchase price over fair value of net assets acquired (“goodwill”) | $ | 20,526 |
(in thousands) | ||||||||
Purchase price paid as: | ||||||||
Cash | $ | 12,068 | ||||||
Contingent consideration | 1,244 | |||||||
Cash acquired | (943 | ) | ||||||
Purchase price, net of cash acquired | $ | 12,369 | ||||||
Fair value of net assets acquired: | ||||||||
Accounts receivable, net | $ | 1,747 | ||||||
Inventory | 46 | |||||||
Prepaid expenses | 115 | |||||||
Property and equipment, net | 1,280 | |||||||
Intangible assets | 3,595 | |||||||
Total assets acquired | 6,783 | |||||||
Accounts payable | 421 | |||||||
Accrued liabilities | 990 | |||||||
Customer deposits | 569 | |||||||
Deferred tax liability | 891 | |||||||
Other liabilities | 106 | |||||||
Total liabilities acquired | 2,977 | |||||||
Total fair value of net assets acquired | 3,806 | |||||||
Excess purchase price over fair value of net assets acquired (“goodwill”) | $ | 8,563 |
(in thousands, except per share data) | 2014 | 2013 | ||||||
Revenue | $ | 1,109,629 | $ | 1,015,275 | ||||
Depreciation and amortization | 38,452 | 38,981 | ||||||
Income from continuing operations | 44,360 | 15,317 | ||||||
Net income attributable to Viad | 55,557 | 17,510 | ||||||
Diluted net income per share | 2.76 | 0.86 | ||||||
Basic net income per share | 2.76 | 0.86 |
|
(in thousands) | 2014 | 2013 | |||||
Raw materials | $ | 16,749 | $ | 14,825 | |||
Work in process | 15,652 | 13,168 | |||||
Inventories | $ | 32,401 | $ | 27,993 |
|
(in thousands) | 2014 | 2013 | |||||
Prepaid vendor payments | $ | 2,689 | $ | 2,008 | |||
Prepaid insurance | 2,170 | 2,260 | |||||
Prepaid software maintenance | 1,934 | 1,946 | |||||
Income tax receivable | 1,869 | 2,035 | |||||
Prepaid taxes | 1,416 | 752 | |||||
Prepaid other | 4,427 | 4,563 | |||||
Other | 2,935 | 3,578 | |||||
Other current assets | $ | 17,440 | $ | 17,142 |
|
(in thousands) | 2014 | 2013 | |||||
Land and land interests | $ | 30,360 | $ | 23,646 | |||
Buildings and leasehold improvements | 138,104 | 139,889 | |||||
Equipment and other | 319,435 | 294,409 | |||||
Gross property and equipment | 487,899 | 457,944 | |||||
Accumulated depreciation | (288,328 | ) | (267,614 | ) | |||
Property and equipment, net | $ | 199,571 | $ | 190,330 |
|
(in thousands) | 2014 | 2013 | |||||
Cash surrender value of life insurance | $ | 20,866 | $ | 19,690 | |||
Self-insured liability receivable | 7,728 | 5,009 | |||||
Workers’ compensation insurance security deposits | 4,250 | 3,350 | |||||
Other | 7,830 | 6,977 | |||||
Total other investments and assets | $ | 40,674 | $ | 35,026 |
|
(in thousands) | Marketing & Events U.S. | Marketing & Events International | Travel & Recreation Group | Total | |||||||||||
Balance at December 31, 2012 | $ | 62,686 | $ | 23,054 | $ | 52,080 | $ | 137,820 | |||||||
Goodwill impairment charge | — | — | (4,461 | ) | (4,461 | ) | |||||||||
Business acquisitions | — | 158 | — | 158 | |||||||||||
Foreign currency translation adjustments | — | (601 | ) | (3,373 | ) | (3,974 | ) | ||||||||
Balance at December 31, 2013 | 62,686 | 22,611 | 44,246 | 129,543 | |||||||||||
Acquisition of Blitz | — | 13,504 | — | 13,504 | |||||||||||
Acquisition of the West Glacier Properties | — | — | 1,268 | 1,268 | |||||||||||
Acquisition of onPeak LLC | 27,406 | — | — | 27,406 | |||||||||||
Acquisition of Travel Planners, Inc. | 20,526 | — | — | 20,526 | |||||||||||
Acquisition of N200 | — | 8,563 | — | 8,563 | |||||||||||
Foreign currency translation adjustments | — | (2,457 | ) | (4,156 | ) | (6,613 | ) | ||||||||
Balance at December 31, 2014 | $ | 110,618 | $ | 42,221 | $ | 41,358 | $ | 194,197 |
(in thousands) | 2014 | 2013 | |||||
Marketing & Events Group: | |||||||
Marketing & Events U.S. | $ | 110,618 | $ | 62,686 | |||
Marketing & Events International: | |||||||
GES United Kingdom | 34,396 | 14,049 | |||||
GES Canada | 7,825 | 8,562 | |||||
Total Marketing & Events Group | 152,839 | 85,297 | |||||
Travel & Recreation Group: | |||||||
Brewster | 36,906 | 41,062 | |||||
Alaska Denali Travel | 3,184 | 3,184 | |||||
Glacier Park | 1,268 | — | |||||
Total Travel & Recreation Group | 41,358 | 44,246 | |||||
Total Goodwill | $ | 194,197 | $ | 129,543 |
(in thousands) | Gross Carrying Value | Accumulated Amortization | Net Carrying Value | ||||||||
Amortized intangible assets: | |||||||||||
Customer contracts and relationships | $ | 41,624 | $ | (2,961 | ) | $ | 38,663 | ||||
Other | 4,576 | (732 | ) | 3,844 | |||||||
Total amortized intangible assets | 46,200 | (3,693 | ) | 42,507 | |||||||
Unamortized intangible assets: | |||||||||||
Business licenses | 460 | — | 460 | ||||||||
Total | $ | 46,660 | $ | (3,693 | ) | $ | 42,967 |
(in thousands) | Gross Carrying Value | Accumulated Amortization | Net Carrying Value | ||||||||
Amortized intangible assets: | |||||||||||
Customer contracts and relationships | $ | 5,537 | $ | (2,521 | ) | $ | 3,016 | ||||
Other | 1,280 | (276 | ) | 1,004 | |||||||
Total amortized intangible assets | 6,817 | (2,797 | ) | 4,020 | |||||||
Unamortized intangible assets: | |||||||||||
Business licenses | 460 | — | 460 | ||||||||
Total | $ | 7,277 | $ | (2,797 | ) | $ | 4,480 |
(in thousands) | |||
2015 | $ | 7,585 | |
2016 | $ | 6,765 | |
2017 | $ | 5,915 | |
2018 | $ | 4,942 | |
2019 | $ | 4,546 | |
Thereafter | $ | 12,754 |
|
(in thousands) | 2014 | 2013 | |||||
Continuing operations: | |||||||
Self-insured liability | $ | 6,297 | $ | 7,603 | |||
Accrued sales and use taxes | 3,624 | 1,609 | |||||
Accrued employee benefit costs | 3,215 | 2,751 | |||||
Accrued dividends | 2,107 | 2,192 | |||||
Accrued foreign income taxes | 2,370 | 565 | |||||
Accrued professional fees | 1,228 | 1,832 | |||||
Accrued restructuring | 1,154 | 3,877 | |||||
Other | 6,861 | 7,741 | |||||
Total continuing operations | 26,856 | 28,170 | |||||
Discontinued operations: | |||||||
Self-insured liability | 173 | 469 | |||||
Environmental remediation liabilities | 350 | 353 | |||||
Other | 408 | 177 | |||||
Total discontinued operations | 931 | 999 | |||||
Total other current liabilities | $ | 27,787 | $ | 29,169 |
|
(in thousands) | 2014 | 2013 | |||||
Continuing operations: | |||||||
Self-insured liability | $ | 13,525 | $ | 12,307 | |||
Self-insured excess liability | 7,728 | 5,009 | |||||
Accrued compensation | 6,824 | 8,349 | |||||
Foreign deferred tax liability | 2,135 | 1,989 | |||||
Accrued restructuring | 555 | 1,919 | |||||
Other | 7,904 | 7,552 | |||||
Total continuing operations | 38,671 | 37,125 | |||||
Discontinued operations: | |||||||
Environmental remediation liabilities | 4,395 | 4,666 | |||||
Self-insured liability | 4,327 | 4,489 | |||||
Accrued income taxes | 1,119 | 1,085 | |||||
Other | 1,250 | 1,254 | |||||
Total discontinued operations | 11,091 | 11,494 | |||||
Total other deferred items and liabilities | $ | 49,762 | $ | 48,619 |
|
(in thousands, except interest rates) | 2014 | 2013 | |||||
Revolving credit agreement, 2.4% (2014) and 2.2% (2013) weighted-average interest rate at December 31 | $ | 139,500 | $ | 10,000 | |||
Capital lease obligations, 6.0% (2014) and 6.9% (2013) weighted-average interest rate at December 31, due through 2018 | 1,520 | 1,668 | |||||
Total debt | 141,020 | 11,668 | |||||
Current portion | (27,856 | ) | (10,903 | ) | |||
Long-term debt and capital lease obligations | $ | 113,164 | $ | 765 |
(in thousands) | Revolving Credit Agreement | Capital Lease Obligations | |||||
2015 | $ | 27,000 | $ | 937 | |||
2016 | 18,750 | 507 | |||||
2017 | 18,750 | 211 | |||||
2018 | 18,750 | 3 | |||||
2019 | 56,250 | — | |||||
Total | $ | 139,500 | 1,658 | ||||
Less: Amount representing interest | (138 | ) | |||||
Present value of minimum lease payments | $ | 1,520 |
|
Fair Value Measurements at Reporting Date Using | |||||||||||||||
(in thousands) | December 31, 2014 | Quoted Prices in Active Markets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobserved Inputs (Level 3) | |||||||||||
Assets: | |||||||||||||||
Money market funds | $ | 8,518 | $ | 8,518 | $ | — | $ | — | |||||||
Other mutual funds | 2,536 | 2,536 | — | — | |||||||||||
Total assets at fair value on a recurring basis | $ | 11,054 | $ | 11,054 | $ | — | $ | — | |||||||
Liabilities: | |||||||||||||||
Earnout contingent consideration liability | (1,210 | ) | — | — | (1,210 | ) | |||||||||
Total liabilities at fair value on a recurring basis | $ | (1,210 | ) | $ | — | $ | — | $ | (1,210 | ) | |||||
Fair Value Measurements at Reporting Date Using | |||||||||||||||
(in thousands) | December 31, 2013 | Quoted Prices in Active Markets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobserved Inputs (Level 3) | |||||||||||
Assets: | |||||||||||||||
Money market funds | $ | 118 | $ | 118 | $ | — | $ | — | |||||||
Other mutual funds | 2,023 | 2,023 | — | — | |||||||||||
Total assets at fair value on a recurring basis | $ | 2,141 | $ | 2,141 | $ | — | $ | — |
|
(in thousands) | 2014 | 2013 | 2012 | ||||||||
Amounts paid by ESOP for: | |||||||||||
Debt repayment | $ | 44 | $ | 1,280 | $ | 1,647 | |||||
Interest | — | 1 | 5 | ||||||||
Amounts received from Viad as: | |||||||||||
Contributions | 44 | 1,202 | 1,604 | ||||||||
Dividends | — | 79 | 48 |
|
|
(in thousands) | Unrealized Gains on Investments | Cumulative Foreign Currency Translation Adjustments | Unrecognized Net Actuarial Loss and Service Credit | Accumulated Other Comprehensive Income | ||||||||||||
Balance at December 31, 2012 | $ | 275 | $ | 42,158 | $ | (14,968 | ) | $ | 27,465 | |||||||
Other comprehensive income before reclassifications | 215 | (11,311 | ) | 3,421 | (7,675 | ) | ||||||||||
Amounts reclassified from AOCI, net of tax | (61 | ) | — | 288 | 227 | |||||||||||
Net other comprehensive income (loss) | 154 | (11,311 | ) | 3,709 | (7,448 | ) | ||||||||||
Balance at December 31, 2013 | $ | 429 | $ | 30,847 | $ | (11,259 | ) | $ | 20,017 | |||||||
Other comprehensive income before reclassifications | 98 | (18,432 | ) | — | (18,334 | ) | ||||||||||
Amounts reclassified from AOCI, net of tax | (56 | ) | — | (2,021 | ) | (2,077 | ) | |||||||||
Net other comprehensive income (loss) | 42 | (18,432 | ) | (2,021 | ) | (20,411 | ) | |||||||||
Balance at December 31, 2014 | $ | 471 | $ | 12,415 | $ | (13,280 | ) | $ | (394 | ) |
(in thousands) | 2014 | 2013 | Affected Line Item in the Statement Where Net Income is Presented | |||||||
Unrealized gains on investments | $ | 90 | $ | 99 | Interest income | |||||
Tax effect | (34 | ) | (38 | ) | Income taxes | |||||
$ | 56 | $ | 61 | |||||||
Recognized net actuarial loss | $ | (3,821 | ) | $ | (1,349 | ) | ||||
Amortization of prior service credit | 565 | 902 | ||||||||
Tax effect | 1,235 | 159 | Income taxes | |||||||
$ | (2,021 | ) | $ | (288 | ) |
|
(in thousands) | 2014 | 2013 | 2012 | ||||||||
Net periodic benefit cost: | |||||||||||
Service cost | $ | 87 | $ | 66 | $ | 104 | |||||
Interest cost | 1,079 | 1,030 | 1,150 | ||||||||
Expected return on plan assets | (436 | ) | (400 | ) | (406 | ) | |||||
Recognized net actuarial loss | 407 | 583 | 491 | ||||||||
Net periodic benefit cost | 1,137 | 1,279 | 1,339 | ||||||||
Other changes in plan assets and benefit obligations recognized in other comprehensive income: | |||||||||||
Net actuarial loss (gain) | 3,418 | (2,565 | ) | 1,942 | |||||||
Reversal of amortization item: | |||||||||||
Net actuarial loss | (407 | ) | (583 | ) | (491 | ) | |||||
Total recognized in other comprehensive income (loss) | 3,011 | (3,148 | ) | 1,451 | |||||||
Total recognized in net periodic benefit cost and other comprehensive income (loss) | $ | 4,148 | $ | (1,869 | ) | $ | 2,790 |
(in thousands) | 2014 | 2013 | 2012 | ||||||||
Net periodic benefit cost: | |||||||||||
Service cost | $ | 129 | $ | 156 | $ | 146 | |||||
Interest cost | 640 | 663 | 814 | ||||||||
Expected return on plan assets | — | — | (74 | ) | |||||||
Amortization of prior service credit | (593 | ) | (902 | ) | (1,113 | ) | |||||
Recognized net actuarial loss | 166 | 518 | 547 | ||||||||
Net periodic benefit cost | 342 | 435 | 320 | ||||||||
Other changes in plan assets and benefit obligations recognized in other comprehensive income: | |||||||||||
Net actuarial loss (gain) | 1,045 | (1,496 | ) | 224 | |||||||
Prior service credit | (1,283 | ) | (40 | ) | — | ||||||
Reversal of amortization item: | |||||||||||
Net actuarial loss | (166 | ) | (518 | ) | (547 | ) | |||||
Prior service credit | 593 | 902 | 1,113 | ||||||||
Total recognized in other comprehensive income (loss) | 189 | (1,152 | ) | 790 | |||||||
Total recognized in net periodic benefit cost and other comprehensive income (loss) | $ | 531 | $ | (717 | ) | $ | 1,110 |
Postretirement Benefit Plans | |||||||||||||||||||||||
Funded Plans | Unfunded Plans | ||||||||||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | |||||||||||||||||
Change in benefit obligation: | |||||||||||||||||||||||
Benefit obligation at beginning of year | $ | 13,435 | $ | 15,348 | $ | 10,536 | $ | 11,570 | $ | 16,919 | $ | 18,701 | |||||||||||
Service cost | — | — | 87 | 66 | 129 | 156 | |||||||||||||||||
Interest cost | 644 | 608 | 435 | 422 | 640 | 663 | |||||||||||||||||
Actuarial adjustments | 2,700 | (1,530 | ) | 649 | (856 | ) | 1,011 | (1,631 | ) | ||||||||||||||
Plan amendments | — | — | — | — | (1,283 | ) | (40 | ) | |||||||||||||||
Benefits paid | (767 | ) | (991 | ) | (580 | ) | (666 | ) | (1,181 | ) | (930 | ) | |||||||||||
Benefit obligation at end of year | 16,012 | 13,435 | 11,127 | 10,536 | 16,235 | 16,919 | |||||||||||||||||
Change in plan assets: | |||||||||||||||||||||||
Fair value of plan assets at beginning of year | 10,872 | 10,624 | — | — | 520 | 1,397 | |||||||||||||||||
Actual return on plan assets | 364 | 580 | — | — | (34 | ) | (135 | ) | |||||||||||||||
Company contributions | 729 | 659 | 580 | 666 | 695 | 188 | |||||||||||||||||
Benefits paid | (767 | ) | (991 | ) | (580 | ) | (666 | ) | (1,181 | ) | (930 | ) | |||||||||||
Fair value of plan assets at end of year | 11,198 | 10,872 | — | — | — | 520 | |||||||||||||||||
Funded status at end of year | $ | (4,814 | ) | $ | (2,563 | ) | $ | (11,127 | ) | $ | (10,536 | ) | $ | (16,235 | ) | $ | (16,399 | ) |
Postretirement Benefit Plans | |||||||||||||||||||||||
Funded Plans | Unfunded Plans | ||||||||||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | |||||||||||||||||
Other current liabilities | $ | — | $ | — | $ | 635 | $ | 713 | $ | 1,094 | $ | 928 | |||||||||||
Non-current liabilities | 4,814 | 2,563 | 10,492 | 9,823 | 15,141 | 15,471 | |||||||||||||||||
Net amount recognized | $ | 4,814 | $ | 2,563 | $ | 11,127 | $ | 10,536 | $ | 16,235 | $ | 16,399 |
(in thousands) | Funded Plans | Unfunded Plans | Postretirement Benefit Plans | Total | |||||||||||
Net actuarial loss | $ | 9,442 | $ | 4,020 | $ | 5,571 | $ | 19,033 | |||||||
Prior service credit | — | — | (2,729 | ) | (2,729 | ) | |||||||||
Subtotal | 9,442 | 4,020 | 2,842 | 16,304 | |||||||||||
Less tax effect | (3,581 | ) | (1,525 | ) | (1,078 | ) | (6,184 | ) | |||||||
Total | $ | 5,861 | $ | 2,495 | $ | 1,764 | $ | 10,120 |
(in thousands) | Funded Plans | Unfunded Plans | Postretirement Benefit Plans | Total | |||||||||||
Net actuarial loss | $ | 6,972 | $ | 3,480 | $ | 4,692 | $ | 15,144 | |||||||
Prior service credit | — | — | (2,038 | ) | (2,038 | ) | |||||||||
Subtotal | 6,972 | 3,480 | 2,654 | 13,106 | |||||||||||
Less tax effect | (2,644 | ) | (1,320 | ) | (1,006 | ) | (4,970 | ) | |||||||
Total | $ | 4,328 | $ | 2,160 | $ | 1,648 | $ | 8,136 |
Fair Value Measurements at December 31, 2014 | |||||||||||||||
Quoted Prices in Active Markets | Significant Other Observable Inputs | Significant Unobserved Inputs | |||||||||||||
(in thousands) | Total | (Level 1) | (Level 2) | (Level 3) | |||||||||||
Domestic pension plans: | |||||||||||||||
Fixed income securities | $ | 6,534 | $ | 6,534 | $ | — | $ | — | |||||||
U.S. equity securities | 3,855 | 3,855 | — | — | |||||||||||
Cash | 552 | 552 | — | — | |||||||||||
Other | 257 | — | 257 | — | |||||||||||
Total | $ | 11,198 | $ | 10,941 | $ | 257 | $ | — |
Fair Value Measurements at December 31, 2013 | |||||||||||||||
Quoted Prices in Active Markets | Significant Other Observable Inputs | Significant Unobserved Inputs | |||||||||||||
(in thousands) | Total | (Level 1) | (Level 2) | (Level 3) | |||||||||||
Domestic pension plans: | |||||||||||||||
Fixed income securities | $ | 5,966 | $ | 5,966 | $ | — | $ | — | |||||||
U.S. equity securities | 4,542 | 4,542 | — | — | |||||||||||
Cash | 147 | 147 | — | — | |||||||||||
Other | 217 | — | 217 | — | |||||||||||
Total | $ | 10,872 | $ | 10,655 | $ | 217 | $ | — | |||||||
Postretirement benefit plans: | |||||||||||||||
Fixed income securities | $ | 407 | $ | 407 | $ | — | $ | — | |||||||
U.S. equity securities | 109 | 109 | — | — | |||||||||||
Cash | 4 | 4 | — | — | |||||||||||
Total | $ | 520 | $ | 520 | $ | — | $ | — |
(in thousands) | Funded Plans | Unfunded Plans | Postretirement Benefit Plans | ||||||||
2015 | $ | 872 | $ | 647 | $ | 1,116 | |||||
2016 | 845 | 745 | 1,159 | ||||||||
2017 | 888 | 781 | 1,175 | ||||||||
2018 | 908 | 802 | 1,185 | ||||||||
2019 | 889 | 812 | 1,161 | ||||||||
2020-2024 | 5,046 | 3,869 | 5,441 |
(in thousands) | 2014 | 2013 | 2012 | ||||||||
Net periodic benefit cost: | |||||||||||
Service cost | $ | 413 | $ | 534 | $ | 491 | |||||
Interest cost | 631 | 702 | 737 | ||||||||
Expected return on plan assets | (640 | ) | (698 | ) | (622 | ) | |||||
Recognized net actuarial loss | 145 | 248 | 201 | ||||||||
Net periodic benefit cost | 549 | 786 | 807 | ||||||||
Other changes in plan assets and benefit obligations recognized in other comprehensive income: | |||||||||||
Net actuarial loss (gain) | 361 | (1,214 | ) | 958 | |||||||
Reversal of amortization of net actuarial loss | 145 | (248 | ) | (201 | ) | ||||||
Total recognized in other comprehensive income (loss) | 506 | (1,462 | ) | 757 | |||||||
Total recognized in net periodic benefit cost and other comprehensive income (loss) | $ | 1,055 | $ | (676 | ) | $ | 1,564 |
Funded Plans | Unfunded Plans | ||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | |||||||||||
Change in benefit obligation: | |||||||||||||||
Benefit obligation at beginning of year | $ | 11,460 | $ | 15,387 | $ | 2,911 | $ | 3,032 | |||||||
Service cost | 413 | 534 | — | — | |||||||||||
Interest cost | 507 | 582 | 124 | 120 | |||||||||||
Actuarial adjustments | 1,042 | (473 | ) | 234 | 44 | ||||||||||
Benefits paid | (344 | ) | (3,644 | ) | (211 | ) | (219 | ) | |||||||
Translation adjustment | (1,062 | ) | (926 | ) | (302 | ) | (66 | ) | |||||||
Benefit obligation at end of year | 12,016 | 11,460 | 2,756 | 2,911 | |||||||||||
Change in plan assets: | |||||||||||||||
Fair value of plan assets at beginning of year | 11,560 | 12,997 | — | — | |||||||||||
Actual return on plan assets | 983 | 1,148 | — | ||||||||||||
Company contributions | 604 | 1,892 | 211 | 219 | |||||||||||
Benefits paid | (344 | ) | (3,644 | ) | (211 | ) | (219 | ) | |||||||
Translation adjustment | (1,056 | ) | (833 | ) | — | ||||||||||
Fair value of plan assets at end of year | 11,747 | 11,560 | — | — | |||||||||||
Funded status at end of year | $ | (269 | ) | $ | 100 | $ | (2,756 | ) | $ | (2,911 | ) |
Fair Value Measurements at December 31, 2014 | |||||||||||||||
(in thousands) | Total | Quoted Prices in Active Markets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobserved Inputs (Level 3) | |||||||||||
Assets: | |||||||||||||||
Canadian fixed income securities | $ | 5,367 | $ | 5,367 | $ | — | |||||||||
International equity securities | 4,693 | 4,273 | 420 | — | |||||||||||
U.S. equity securities | 1,236 | 1,236 | — | ||||||||||||
Other | 451 | 451 | — | ||||||||||||
Total | $ | 11,747 | $ | 11,327 | $ | 420 | $ | — |
Fair Value Measurements at December 31, 2013 | ||||||||||||||||
(in thousands) | Total | Quoted Prices in Active Markets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobserved Inputs (Level 3) | ||||||||||||
Assets: | ||||||||||||||||
Canadian fixed income securities | $ | 5,174 | $ | 5,174 | $ | — | $ | — | ||||||||
International equity securities | 4,781 | 4,386 | 395 | — | ||||||||||||
U.S. equity securities | 1,269 | 1,269 | — | — | ||||||||||||
Other | 336 | 33.0 | 336 | — | — | |||||||||||
Total | $ | 11,560 | $ | 11,165 | $ | 395 | $ | — |
(in thousands) | Funded Plans | Unfunded Plans | |||||
2015 | $ | 357 | $ | 187 | |||
2016 | 431 | 187 | |||||
2017 | 434 | 186 | |||||
2018 | 456 | 186 | |||||
2019 | 517 | 186 | |||||
2020-2024 | 3,055 | 918 |
Domestic Plans | |||||||||||||||
Funded Plans | Unfunded Plans | ||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | |||||||||||
Projected benefit obligation | $ | 16,012 | $ | 13,435 | $ | 11,127 | $ | 10,536 | |||||||
Accumulated benefit obligation | 16,012 | 13,435 | 11,014 | 10,227 | |||||||||||
Fair value of plan assets | 11,200 | 10,872 | — | — |
Foreign Plans | |||||||||||||||
Funded Plans | Unfunded Plans | ||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | |||||||||||
Projected benefit obligation | $ | 12,016 | $ | 11,460 | $ | 2,756 | $ | 2,911 | |||||||
Accumulated benefit obligation | 11,268 | 10,823 | 2,656 | 2,911 | |||||||||||
Fair value of plan assets | 11,747 | 11,560 | — | — |
Domestic Plans | |||||||||||||||||||||||
Funded Plans | Unfunded Plans | Postretirement Benefit Plans | Foreign Plans | ||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||
Discount rate | 4.01 | % | 4.89 | % | 3.90 | % | 4.60 | % | 4.00 | % | 4.65 | % | 3.85 | % | 4.67 | % | |||||||
Rate of compensation increase | N/A | N/A | 3.00 | % | 3.00 | % | N/A | N/A | 3.00 | % | 3.00 | % |
Domestic Plans | |||||||||||||||||||||||
Postretirement Benefit Plans | |||||||||||||||||||||||
Funded Plans | Unfunded Plans | Foreign Plans | |||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||
Discount rate | 4.90 | % | 4.09 | % | 4.60 | % | 3.80 | % | 4.65 | % | 3.85 | % | 4.67 | % | 4.03 | % | |||||||
Expected return on plan assets | 4.15 | % | 3.90 | % | N/A | N/A | 0.00 | % | 0.00 | % | 5.69 | % | 5.44 | % | |||||||||
Rate of compensation increase | N/A | N/A | 3.00 | % | 4.50 | % | N/A | N/A | 3.00 | % | 3.00 | % |
Plan | Pension Protection Act Zone Status | FIP/RP Status Pending/ Implemented | Viad Contributions | Surcharge Paid | Expiration Date of Collective- Bargaining Agreement(s) | |||||||||||||||||||||
(in thousands) | EIN | No. | 2014 | 2013 | 2014 | 2013 | 2012 | |||||||||||||||||||
Pension Fund: | ||||||||||||||||||||||||||
Western Conference of Teamsters Pension Plan | 91-6145047 | 1 | Green | Green | No | $ | 6,369 | $ | 5,524 | $ | 5,694 | No | 5/31/2015 | |||||||||||||
Southern California Local 831—Employer Pension Fund(1) | 95-6376874 | 1 | Green | Green | No | 2,481 | 2,244 | 2,358 | No | 8/31/17 | ||||||||||||||||
Chicago Regional Council of Carpenters Pension Fund | 36-6130207 | 1 | Yellow | Yellow | Yes | 1,946 | 1,614 | 1,749 | No | 5/31/18 | ||||||||||||||||
National Electrical Benefit Fund | 53-0181657 | 1 | Green | Green | No | 1,457 | 1,631 | 1,814 | No | 6/16/15 | ||||||||||||||||
Electrical Contractors Assoc. Chicago Local Union 134, IBEW Joint Pension Trust of Chicago Plan #2 | 51-6030753 | 2 | Green | Green | No | 1,081 | 957 | 108 | No | 6/3/17 | ||||||||||||||||
Central States, Southeast and Southwest Areas Pension Plan | 36-6044243 | 1 | Red | Red | Yes | 1,018 | 836 | 874 | No | 7/31/15 | ||||||||||||||||
Machinery Movers Riggers & Mach Erect Local 136 Supplemental Retirement Plan(1), | 36-1416355 | 1 | Red | Red | Yes | 993 | 430 | 930 | No | 6/30/19 | ||||||||||||||||
Southwest Carpenters Pension Trust | 95-6042875 | 1 | Green | Green | No | 885 | 812 | 944 | No | 6/30/15 | ||||||||||||||||
Southern California IBEW-NECA Pension Fund | 95-6392774 | 1 | Yellow | Yellow | Yes | 768 | 184 | 62 | No | continuous | ||||||||||||||||
All other funds(2) | 4,097 | 2,592 | 2,468 | |||||||||||||||||||||||
Total contributions to defined benefit plans | 21,095 | 16,824 | 17,001 | |||||||||||||||||||||||
Total contributions to other plans | 2,057 | 3,489 | 3,668 | |||||||||||||||||||||||
Total contributions to multi-employer plans | $ | 23,152 | $ | 20,313 | $ | 20,669 |
|
(in thousands) | 2014 | 2013 | 2012 | ||||||||
Foreign | $ | 33,349 | $ | 25,010 | $ | 29,645 | |||||
United States | 7,938 | 2,620 | (6,514 | ) | |||||||
Income from continuing operations before income taxes | $ | 41,287 | $ | 27,630 | $ | 23,131 |
(in thousands) | 2014 | 2013 | 2012 | ||||||||
Current: | |||||||||||
United States: | |||||||||||
Federal | $ | — | $ | (3,308 | ) | $ | (1,537 | ) | |||
State | 16 | (286 | ) | 2,189 | |||||||
Foreign | 9,824 | 9,606 | 7,652 | ||||||||
Total current | 9,840 | 6,012 | 8,304 | ||||||||
Deferred: | |||||||||||
United States: | |||||||||||
Federal | (9,486 | ) | 2,007 | 11,127 | |||||||
State | (125 | ) | 651 | 40 | |||||||
Foreign | (120 | ) | (360 | ) | 107 | ||||||
Total deferred | (9,731 | ) | 2,298 | 11,274 | |||||||
Income tax expense | $ | 109 | $ | 8,310 | $ | 19,578 |
(in thousands) | 2014 | 2013 | 2012 | |||||||||||||||||
Computed income tax expense at statutory federal income tax rate of 35% | $ | 14,450 | 35.0 | % | $ | 9,670 | 35.0 | % | $ | 8,096 | 35.0 | % | ||||||||
State income taxes, net of federal provision | 227 | 0.5 | % | 345 | 1.2 | % | 470 | 2.0 | % | |||||||||||
Foreign tax rate differentials | (1,262 | ) | (3.1 | )% | 77 | 0.3 | % | (2,031 | ) | (8.8 | )% | |||||||||
U.S. tax on foreign earnings (net of foreign tax credits) | (2,168 | ) | (5.3 | )% | (1,831 | ) | (6.6 | )% | (595 | ) | (2.6 | )% | ||||||||
Change in valuation allowance | (11,650 | ) | (28.2 | )% | (2,184 | ) | (7.9 | )% | 14,220 | 61.5 | % | |||||||||
Proceeds from life insurance | (133 | ) | (0.3 | )% | (196 | ) | (0.7 | )% | (472 | ) | (2.0 | )% | ||||||||
Return to provision and other adjustments | (1,401 | ) | (3.4 | )% | 1,664 | 6.0 | % | (371 | ) | (1.6 | )% | |||||||||
Other, net | 2,046 | 5.0 | % | 765 | 2.8 | % | 261 | 1.1 | % | |||||||||||
Income tax expense | $ | 109 | 0.2 | % | $ | 8,310 | 30.1 | % | $ | 19,578 | 84.6 | % |
(in thousands) | 2014 | 2013 | |||||
Deferred tax assets: | |||||||
Tax credit carryforwards | $ | 21,783 | $ | 26,945 | |||
Pension, compensation and other employee benefits | 23,501 | 23,835 | |||||
Provisions for losses | 12,127 | 13,674 | |||||
Net operating loss carryforward | 4,886 | 4,794 | |||||
State income taxes | 2,979 | 2,170 | |||||
Other deferred income tax assets | 3,927 | 5,552 | |||||
Total deferred tax assets | 69,203 | 76,970 | |||||
Valuation allowance | (3,781 | ) | (12,393 | ) | |||
Foreign deferred tax assets included above | (1,536 | ) | (1,713 | ) | |||
Net deferred tax assets | 63,886 | 62,864 | |||||
Deferred tax liabilities: | |||||||
Property and equipment | (5,856 | ) | (7,861 | ) | |||
Deferred tax related to life insurance | (4,962 | ) | (4,842 | ) | |||
Goodwill and other intangible assets | (2,705 | ) | (959 | ) | |||
Unremitted foreign earnings | — | (398 | ) | ||||
Other deferred income tax liabilities | (1,452 | ) | (393 | ) | |||
Total deferred tax liabilities | (14,975 | ) | (14,453 | ) | |||
Foreign deferred tax liabilities included above | 3,671 | 1,989 | |||||
United States deferred tax assets | $ | 52,582 | $ | 50,400 |
(in thousands) | Continuing Operations | Discontinued Operations | Total | ||||||||
Balance, December 31, 2011 | $ | — | $ | 636 | $ | 636 | |||||
Net additions and reductions | — | — | — | ||||||||
Balance at December 31, 2012 | — | 636 | 636 | ||||||||
Additions for tax positions taken in prior years | 736 | — | 736 | ||||||||
Balance at December 31, 2013 | 736 | 636 | 1,372 | ||||||||
Additions for tax positions taken in prior years | 1,019 | — | 1,019 | ||||||||
Reductions for lapse of applicable statutes | (472 | ) | — | (472 | ) | ||||||
Balance at December 31, 2014 | $ | 1,283 | $ | 636 | $ | 1,919 |
|
Marketing & Events Group Consolidation | Other Restructurings | ||||||||||||||||||
(in thousands) | Severance & Employee Benefits | Facilities | Severance & Employee Benefits | Facilities | Total | ||||||||||||||
Balance at December 31, 2011 | $ | 831 | $ | 4,819 | $ | 24 | $ | 1,276 | $ | 6,950 | |||||||||
Restructuring charges | 2,506 | 2,346 | 90 | — | 4,942 | ||||||||||||||
Cash payments | (2,670 | ) | (1,567 | ) | (114 | ) | (343 | ) | (4,694 | ) | |||||||||
Adjustment to liability | 51 | (27 | ) | — | — | 24 | |||||||||||||
Foreign currency translation adjustment | 2 | — | — | — | 2 | ||||||||||||||
Balance at December 31, 2012 | 720 | 5,571 | — | 933 | 7,224 | ||||||||||||||
Restructuring charges (recoveries) | 2,931 | (315 | ) | 1,869 | (692 | ) | 3,793 | ||||||||||||
Cash payments | (2,411 | ) | (1,691 | ) | (498 | ) | (241 | ) | (4,841 | ) | |||||||||
Adjustment to liability | — | — | (478 | ) | — | (478 | ) | ||||||||||||
Balance at December 31, 2013 | 1,240 | 3,565 | 893 | — | 5,698 | ||||||||||||||
Restructuring charges (recoveries) | 2,358 | (828 | ) | 107 | — | 1,637 | |||||||||||||
Cash payments | (3,055 | ) | (1,376 | ) | (845 | ) | — | (5,276 | ) | ||||||||||
Adjustment to liability | — | (200 | ) | 85 | — | (115 | ) | ||||||||||||
Balance at December 31, 2014 | $ | 543 | $ | 1,161 | $ | 240 | $ | — | $ | 1,944 |
|
(in thousands) | Rental Payments | Receivable Under Subleases | |||||
2015 | $ | 16,343 | $ | 1,372 | |||
2016 | 14,115 | 1,232 | |||||
2017 | 12,709 | 1,021 | |||||
2018 | 10,888 | 1,023 | |||||
2019 | 7,739 | 622 | |||||
Thereafter | 9,755 | 926 | |||||
Total | $ | 71,549 | $ | 6,196 |
(in thousands) | 2014 | 2013 | 2012 | ||||||||
Minimum rentals | $ | 37,707 | $ | 34,201 | $ | 36,309 | |||||
Sublease rentals | (6,884 | ) | (6,815 | ) | (6,501 | ) | |||||
Total rentals, net | $ | 30,823 | $ | 27,386 | $ | 29,808 |
|
|
(in thousands) | 2014 | 2013 | 2012 | ||||||||
Revenues: | |||||||||||
Marketing & Events Group: | |||||||||||
U.S. | $ | 710,835 | $ | 628,856 | $ | 676,772 | |||||
International | 249,649 | 229,312 | 240,137 | ||||||||
Intersegment eliminations | (16,016 | ) | (13,264 | ) | (14,869 | ) | |||||
Total Marketing & Events Group | 944,468 | 844,904 | 902,040 | ||||||||
Travel & Recreation Group | 120,519 | 108,443 | 104,604 | ||||||||
Total revenue | $ | 1,064,987 | $ | 953,347 | $ | 1,006,644 | |||||
Segment operating income: | |||||||||||
Marketing & Events Group: | |||||||||||
U.S. | $ | 21,400 | $ | 11,024 | $ | 5,579 | |||||
International | 10,339 | 9,068 | 12,321 | ||||||||
Total Marketing & Events Group | 31,739 | 20,092 | 17,900 | ||||||||
Travel & Recreation Group | 28,127 | 21,819 | 20,291 | ||||||||
Segment operating income | 59,866 | 41,911 | 38,191 | ||||||||
Corporate activities | (14,348 | ) | (6,755 | ) | (9,408 | ) | |||||
Operating income | 45,518 | 35,156 | 28,783 | ||||||||
Interest income | 305 | 550 | 593 | ||||||||
Interest expense | (2,015 | ) | (1,234 | ) | (1,303 | ) | |||||
Restructuring recoveries (charges): | |||||||||||
Marketing & Events U.S. | 278 | 409 | (3,479 | ) | |||||||
Marketing & Events International | (1,808 | ) | (2,362 | ) | (1,373 | ) | |||||
Travel & Recreation Group | 41 | (809 | ) | (79 | ) | ||||||
Corporate | (148 | ) | (1,031 | ) | (11 | ) | |||||
Impairment charges: | |||||||||||
Marketing & Events U.S. | — | (658 | ) | — | |||||||
Marketing & Events International | (884 | ) | (294 | ) | — | ||||||
Travel & Recreation Group | — | (2,097 | ) | — | |||||||
Income from continuing operations before income taxes | $ | 41,287 | $ | 27,630 | $ | 23,131 |
(in thousands) | 2014 | 2013 | 2012 | ||||||||
Assets: | |||||||||||
Marketing & Events Group: | |||||||||||
U.S. | $ | 304,727 | $ | 194,422 | $ | 203,145 | |||||
International | 116,842 | 81,058 | 100,387 | ||||||||
Travel & Recreation Group | 199,986 | 209,611 | 223,199 | ||||||||
Corporate and other | 93,388 | 76,841 | 123,846 | ||||||||
$ | 714,943 | $ | 561,932 | $ | 650,577 | ||||||
Depreciation and amortization: | |||||||||||
Marketing & Events Group: | |||||||||||
U.S. | $ | 16,066 | $ | 14,906 | $ | 17,643 | |||||
International | 6,311 | 5,566 | 5,162 | ||||||||
Travel & Recreation Group | 8,232 | 7,319 | 7,183 | ||||||||
Corporate and other | 183 | 176 | 145 | ||||||||
$ | 30,792 | $ | 27,967 | $ | 30,133 | ||||||
Capital expenditures: | |||||||||||
Marketing & Events Group: | |||||||||||
U.S. | $ | 14,515 | $ | 8,278 | $ | 7,525 | |||||
International | 4,134 | 4,332 | 4,913 | ||||||||
Travel & Recreation Group | 10,740 | 23,108 | 15,201 | ||||||||
Corporate and other | — | 401 | 36 | ||||||||
$ | 29,389 | $ | 36,119 | $ | 27,675 |
(in thousands) | 2014 | 2013 | 2012 | ||||||||
Revenues: | |||||||||||
United States | $ | 718,538 | $ | 637,482 | $ | 681,827 | |||||
United Kingdom | 174,127 | 151,217 | 153,027 | ||||||||
Canada | 153,775 | 148,934 | 151,070 | ||||||||
Other international | 18,547 | 15,714 | 20,720 | ||||||||
Total revenues | $ | 1,064,987 | $ | 953,347 | $ | 1,006,644 | |||||
Long-lived assets: | |||||||||||
United States | $ | 130,401 | $ | 132,315 | $ | 141,727 | |||||
Canada | 78,193 | 82,986 | 76,067 | ||||||||
United Kingdom | 13,973 | 9,631 | 9,757 | ||||||||
Other international | 242 | 424 | 2,163 | ||||||||
Total long-lived assets | $ | 222,809 | $ | 225,356 | $ | 229,714 |
|
|
(in thousands) | 2014 | 2013 | 2012 | |||||||||
Total revenue | $ | 19,445 | $ | 18,587 | ||||||||
Costs (recoveries) and expenses | (93 | ) | (15,462 | ) | (14,916 | ) | ||||||
Impairment charges | — | (2,364 | ) | — | ||||||||
Restructuring charges | — | (98 | ) | — | ||||||||
Income from discontinued operations, before income taxes | (93 | ) | 1,521 | 3,671 | ||||||||
Income tax (expense) benefit | 45 | (280 | ) | (1,265 | ) | |||||||
Income from discontinued operations, net of tax | (48 | ) | 1,241 | 2,406 | ||||||||
Gain on sale of discontinued operations, net of tax | 13,343 | — | — | |||||||||
Income from discontinued operations | 13,295 | 1,241 | 2,406 | |||||||||
Income from discontinued operations attributable to noncontrolling interest | (2,825 | ) | (248 | ) | (481 | ) | ||||||
Income from discontinued operations attributable to Viad | $ | 10,470 | $ | 993 | $ | 1,925 |
(in thousands) | 2014 | 2013 | 2012 | |||||||||
Income (loss) from continuing operations | $ | 388 | $ | (117 | ) | $ | 205 | |||||
Income from discontinued operations | 2,825 | 248 | 481 | |||||||||
Net income attributable to noncontrolling interest | $ | 3,213 | $ | 131 | $ | 686 |
|
2014 | 2013 | ||||||||||||||||||||||||||||||
(in thousands, except per share data) | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |||||||||||||||||||||||
Revenues: | $ | 285,641 | $ | 256,391 | $ | 299,802 | $ | 223,155 | $ | 285,159 | $ | 246,180 | $ | 220,167 | $ | 201,842 | |||||||||||||||
Operating income (loss): | |||||||||||||||||||||||||||||||
Ongoing operations(1) | $ | 13,361 | $ | 14,136 | $ | 33,013 | $ | (644 | ) | $ | 13,595 | $ | 11,455 | $ | 18,723 | $ | (1,862 | ) | |||||||||||||
Corporate activities | (2,039 | ) | (1,991 | ) | (3,468 | ) | (6,850 | ) | (806 | ) | (1,167 | ) | (2,034 | ) | (2,748 | ) | |||||||||||||||
Restructuring (charges) recoveries | (211 | ) | (1,369 | ) | (234 | ) | 177 | (720 | ) | (773 | ) | (639 | ) | (1,661 | ) | ||||||||||||||||
Impairment charges | — | (884 | ) | — | — | — | — | (3,049 | ) | — | |||||||||||||||||||||
Operating income (loss) | $ | 11,111 | $ | 9,892 | $ | 29,311 | $ | (7,317 | ) | $ | 12,069 | $ | 9,515 | $ | 13,001 | $ | (6,271 | ) | |||||||||||||
Income (loss) from continuing operations attributable to Viad(2) | $ | 9,312 | $ | 7,978 | $ | 30,755 | $ | (7,255 | ) | $ | 8,453 | $ | 6,516 | $ | 8,871 | $ | (4,403 | ) | |||||||||||||
Net income (loss) attributable to Viad(2) | $ | 21,882 | $ | 6,742 | $ | 29,620 | $ | (5,889 | ) | $ | 8,065 | $ | 6,253 | $ | 11,855 | $ | (4,618 | ) | |||||||||||||
Income (loss) per common share-Diluted(2),(3): | |||||||||||||||||||||||||||||||
Income (loss) from continuing operations attributable to Viad | $ | 0.46 | $ | 0.39 | $ | 1.53 | $ | (0.37 | ) | $ | 0.42 | $ | 0.32 | $ | 0.44 | $ | (0.22 | ) | |||||||||||||
Net income (loss) attributable to Viad | $ | 1.08 | $ | 0.33 | $ | 1.48 | $ | (0.30 | ) | $ | 0.40 | $ | 0.31 | $ | 0.58 | $ | (0.23 | ) | |||||||||||||
Income (loss) per common share-Basic(2),(3): | |||||||||||||||||||||||||||||||
Income (loss) from continuing operations attributable to Viad | $ | 0.46 | $ | 0.39 | $ | 1.53 | $ | (0.37 | ) | $ | 0.42 | $ | 0.32 | $ | 0.44 | $ | (0.22 | ) | |||||||||||||
Net income (loss) attributable to Viad | $ | 1.08 | $ | 0.33 | $ | 1.48 | $ | (0.30 | ) | $ | 0.40 | $ | 0.31 | $ | 0.58 | $ | (0.23 | ) |
|
|
Additions | Deductions | ||||||||||||||||||
Balance at Beginning | Charged to | Charged to Other | Credited to Other | Balance at | |||||||||||||||
(in thousands) | of Year | Expense | Accounts | Write Offs | Accounts | End of Year | |||||||||||||
Allowance for doubtful accounts: | |||||||||||||||||||
December 31, 2012 | $ | 1,072 | 708 | — | (630 | ) | — | $ | 1,150 | ||||||||||
December 31, 2013 | 1,150 | 313 | — | (586 | ) | — | 877 | ||||||||||||
December 31, 2014 | 877 | 821 | — | (440 | ) | — | 1,258 | ||||||||||||
Deferred tax valuation allowance: | |||||||||||||||||||
December 31, 2012 | $ | 356 | 14,220 | — | — | — | $ | 14,576 | |||||||||||
December 31, 2013 | 14,576 | 1,917 | — | (4,100 | ) | — | 12,393 | ||||||||||||
December 31, 2014 | 12,393 | 95 | 2,589 | (11,782 | ) | — | 3,295 |
|
• | Fair value of Viad’s reporting units used to perform annual impairment testing of recorded goodwill; |
• | Allowances for uncollectible accounts receivable; |
• | Provisions for income taxes, including uncertain tax positions; |
• | Valuation allowances related to deferred tax assets; |
• | Liabilities for losses related to self-insured liability claims; |
• | Liabilities for losses related to environmental remediation obligations; |
• | Sublease income associated with restructuring liabilities; |
• | Assumptions used to measure pension and postretirement benefit costs and obligations; |
• | Assumptions used to determine share-based compensation costs under the fair value method and |
• | Allocation of purchase price of acquired businesses. |
|
(in thousands) | ||||||||
Purchase price paid as: | ||||||||
Cash | $ | 12,068 | ||||||
Contingent consideration | 1,244 | |||||||
Cash acquired | (943 | ) | ||||||
Purchase price, net of cash acquired | $ | 12,369 | ||||||
Fair value of net assets acquired: | ||||||||
Accounts receivable, net | $ | 1,747 | ||||||
Inventory | 46 | |||||||
Prepaid expenses | 115 | |||||||
Property and equipment, net | 1,280 | |||||||
Intangible assets | 3,595 | |||||||
Total assets acquired | 6,783 | |||||||
Accounts payable | 421 | |||||||
Accrued liabilities | 990 | |||||||
Customer deposits | 569 | |||||||
Deferred tax liability | 891 | |||||||
Other liabilities | 106 | |||||||
Total liabilities acquired | 2,977 | |||||||
Total fair value of net assets acquired | 3,806 | |||||||
Excess purchase price over fair value of net assets acquired (“goodwill”) | $ | 8,563 |
(in thousands) | ||||||||
Purchase price paid as: | ||||||||
Cash | $ | 24,416 | ||||||
Cash acquired | (190 | ) | ||||||
Purchase price, net of cash acquired | $ | 24,226 | ||||||
Fair value of net assets acquired: | ||||||||
Accounts receivable, net | $ | 264 | ||||||
Inventory | 433 | |||||||
Prepaid expenses | 410 | |||||||
Property and equipment, net | 5,902 | |||||||
Intangible assets | 8,708 | |||||||
Total assets acquired | 15,717 | |||||||
Accounts payable | 1,232 | |||||||
Accrued liabilities | 2,246 | |||||||
Customer deposits | 199 | |||||||
Deferred tax liability | 241 | |||||||
Revolving credit facility | 488 | |||||||
Accrued dilapidations | 589 | |||||||
Total liabilities acquired | 4,995 | |||||||
Total fair value of net assets acquired | 10,722 | |||||||
Excess purchase price over fair value of net assets acquired (“goodwill”) | $ | 13,504 |
(in thousands) | ||||||||
Purchase price paid as: | ||||||||
Cash | $ | 42,950 | ||||||
Cash acquired | (4,064 | ) | ||||||
Purchase price, net of cash acquired | $ | 38,886 | ||||||
Fair value of net assets acquired: | ||||||||
Accounts receivable, net | $ | 4,008 | ||||||
Prepaid expenses | 640 | |||||||
Property and equipment, net | 2,450 | |||||||
Other non-current assets | 309 | |||||||
Intangible assets | 14,300 | |||||||
Total assets acquired | 21,707 | |||||||
Accounts payable | 738 | |||||||
Accrued liabilities | 3,341 | |||||||
Customer deposits | 4,225 | |||||||
Deferred tax liability | 1,614 | |||||||
Other liabilities | 309 | |||||||
Total liabilities acquired | 10,227 | |||||||
Total fair value of net assets acquired | 11,480 | |||||||
Excess purchase price over fair value of net assets acquired (“goodwill”) | $ | 27,406 |
(in thousands) | ||||||||
Purchase price paid as: | ||||||||
Cash | $ | 33,674 | ||||||
Additional purchase price payable upon tax election | 1,300 | |||||||
Working capital receivable | (279 | ) | ||||||
Cash acquired | (4,204 | ) | ||||||
Purchase price, net of cash acquired | $ | 30,491 | ||||||
Fair value of net assets acquired: | ||||||||
Accounts receivable, net | $ | 1,450 | ||||||
Prepaid expenses | 120 | |||||||
Property and equipment, net | 93 | |||||||
Intangible assets | 15,000 | |||||||
Total assets acquired | 16,663 | |||||||
Accounts payable | 488 | |||||||
Accrued liabilities | 1,557 | |||||||
Customer deposits | 4,525 | |||||||
Other liabilities | 128 | |||||||
Total liabilities acquired | 6,698 | |||||||
Total fair value of net assets acquired | 9,965 | |||||||
Excess purchase price over fair value of net assets acquired (“goodwill”) | $ | 20,526 |
(in thousands) | ||||||||
Purchase price paid as: | ||||||||
Cash | $ | 16,544 | ||||||
Working capital adjustment payable | 320 | |||||||
Total purchase price | 16,864 | |||||||
Fair value of net assets acquired: | ||||||||
Prepaid expenses | $ | 24 | ||||||
Inventory | 1,374 | |||||||
Property and equipment, net | 14,510 | |||||||
Intangible assets | 189 | |||||||
Total assets acquired | 16,097 | |||||||
Accrued liabilities | 35 | |||||||
Customer deposits | 402 | |||||||
Other liabilities | 64 | |||||||
Total liabilities acquired | 501 | |||||||
Total fair value of net assets acquired | 15,596 | |||||||
Excess purchase price over fair value of net assets acquired (“goodwill”) | $ | 1,268 |
(in thousands, except per share data) | 2014 | 2013 | ||||||
Revenue | $ | 1,109,629 | $ | 1,015,275 | ||||
Depreciation and amortization | 38,452 | 38,981 | ||||||
Income from continuing operations | 44,360 | 15,317 | ||||||
Net income attributable to Viad | 55,557 | 17,510 | ||||||
Diluted net income per share | 2.76 | 0.86 | ||||||
Basic net income per share | 2.76 | 0.86 |
|
(in thousands) | 2014 | 2013 | |||||
Raw materials | $ | 16,749 | $ | 14,825 | |||
Work in process | 15,652 | 13,168 | |||||
Inventories | $ | 32,401 | $ | 27,993 |
|
(in thousands) | 2014 | 2013 | |||||
Prepaid vendor payments | $ | 2,689 | $ | 2,008 | |||
Prepaid insurance | 2,170 | 2,260 | |||||
Prepaid software maintenance | 1,934 | 1,946 | |||||
Income tax receivable | 1,869 | 2,035 | |||||
Prepaid taxes | 1,416 | 752 | |||||
Prepaid other | 4,427 | 4,563 | |||||
Other | 2,935 | 3,578 | |||||
Other current assets | $ | 17,440 | $ | 17,142 |
|
(in thousands) | 2014 | 2013 | |||||
Land and land interests | $ | 30,360 | $ | 23,646 | |||
Buildings and leasehold improvements | 138,104 | 139,889 | |||||
Equipment and other | 319,435 | 294,409 | |||||
Gross property and equipment | 487,899 | 457,944 | |||||
Accumulated depreciation | (288,328 | ) | (267,614 | ) | |||
Property and equipment, net | $ | 199,571 | $ | 190,330 |
|
(in thousands) | 2014 | 2013 | |||||
Cash surrender value of life insurance | $ | 20,866 | $ | 19,690 | |||
Self-insured liability receivable | 7,728 | 5,009 | |||||
Workers’ compensation insurance security deposits | 4,250 | 3,350 | |||||
Other | 7,830 | 6,977 | |||||
Total other investments and assets | $ | 40,674 | $ | 35,026 |
|
(in thousands) | Marketing & Events U.S. | Marketing & Events International | Travel & Recreation Group | Total | |||||||||||
Balance at December 31, 2012 | $ | 62,686 | $ | 23,054 | $ | 52,080 | $ | 137,820 | |||||||
Goodwill impairment charge | — | — | (4,461 | ) | (4,461 | ) | |||||||||
Business acquisitions | — | 158 | — | 158 | |||||||||||
Foreign currency translation adjustments | — | (601 | ) | (3,373 | ) | (3,974 | ) | ||||||||
Balance at December 31, 2013 | 62,686 | 22,611 | 44,246 | 129,543 | |||||||||||
Acquisition of Blitz | — | 13,504 | — | 13,504 | |||||||||||
Acquisition of the West Glacier Properties | — | — | 1,268 | 1,268 | |||||||||||
Acquisition of onPeak LLC | 27,406 | — | — | 27,406 | |||||||||||
Acquisition of Travel Planners, Inc. | 20,526 | — | — | 20,526 | |||||||||||
Acquisition of N200 | — | 8,563 | — | 8,563 | |||||||||||
Foreign currency translation adjustments | — | (2,457 | ) | (4,156 | ) | (6,613 | ) | ||||||||
Balance at December 31, 2014 | $ | 110,618 | $ | 42,221 | $ | 41,358 | $ | 194,197 |
(in thousands) | 2014 | 2013 | |||||
Marketing & Events Group: | |||||||
Marketing & Events U.S. | $ | 110,618 | $ | 62,686 | |||
Marketing & Events International: | |||||||
GES United Kingdom | 34,396 | 14,049 | |||||
GES Canada | 7,825 | 8,562 | |||||
Total Marketing & Events Group | 152,839 | 85,297 | |||||
Travel & Recreation Group: | |||||||
Brewster | 36,906 | 41,062 | |||||
Alaska Denali Travel | 3,184 | 3,184 | |||||
Glacier Park | 1,268 | — | |||||
Total Travel & Recreation Group | 41,358 | 44,246 | |||||
Total Goodwill | $ | 194,197 | $ | 129,543 |
(in thousands) | Gross Carrying Value | Accumulated Amortization | Net Carrying Value | ||||||||
Amortized intangible assets: | |||||||||||
Customer contracts and relationships | $ | 41,624 | $ | (2,961 | ) | $ | 38,663 | ||||
Other | 4,576 | (732 | ) | 3,844 | |||||||
Total amortized intangible assets | 46,200 | (3,693 | ) | 42,507 | |||||||
Unamortized intangible assets: | |||||||||||
Business licenses | 460 | — | 460 | ||||||||
Total | $ | 46,660 | $ | (3,693 | ) | $ | 42,967 |
(in thousands) | Gross Carrying Value | Accumulated Amortization | Net Carrying Value | ||||||||
Amortized intangible assets: | |||||||||||
Customer contracts and relationships | $ | 5,537 | $ | (2,521 | ) | $ | 3,016 | ||||
Other | 1,280 | (276 | ) | 1,004 | |||||||
Total amortized intangible assets | 6,817 | (2,797 | ) | 4,020 | |||||||
Unamortized intangible assets: | |||||||||||
Business licenses | 460 | — | 460 | ||||||||
Total | $ | 7,277 | $ | (2,797 | ) | $ | 4,480 |
(in thousands) | |||
2015 | $ | 7,585 | |
2016 | $ | 6,765 | |
2017 | $ | 5,915 | |
2018 | $ | 4,942 | |
2019 | $ | 4,546 | |
Thereafter | $ | 12,754 |
|
(in thousands) | 2014 | 2013 | |||||
Continuing operations: | |||||||
Self-insured liability | $ | 6,297 | $ | 7,603 | |||
Accrued sales and use taxes | 3,624 | 1,609 | |||||
Accrued employee benefit costs | 3,215 | 2,751 | |||||
Accrued dividends | 2,107 | 2,192 | |||||
Accrued foreign income taxes | 2,370 | 565 | |||||
Accrued professional fees | 1,228 | 1,832 | |||||
Accrued restructuring | 1,154 | 3,877 | |||||
Other | 6,861 | 7,741 | |||||
Total continuing operations | 26,856 | 28,170 | |||||
Discontinued operations: | |||||||
Self-insured liability | 173 | 469 | |||||
Environmental remediation liabilities | 350 | 353 | |||||
Other | 408 | 177 | |||||
Total discontinued operations | 931 | 999 | |||||
Total other current liabilities | $ | 27,787 | $ | 29,169 |
|
(in thousands) | 2014 | 2013 | |||||
Continuing operations: | |||||||
Self-insured liability | $ | 13,525 | $ | 12,307 | |||
Self-insured excess liability | 7,728 | 5,009 | |||||
Accrued compensation | 6,824 | 8,349 | |||||
Foreign deferred tax liability | 2,135 | 1,989 | |||||
Accrued restructuring | 555 | 1,919 | |||||
Other | 7,904 | 7,552 | |||||
Total continuing operations | 38,671 | 37,125 | |||||
Discontinued operations: | |||||||
Environmental remediation liabilities | 4,395 | 4,666 | |||||
Self-insured liability | 4,327 | 4,489 | |||||
Accrued income taxes | 1,119 | 1,085 | |||||
Other | 1,250 | 1,254 | |||||
Total discontinued operations | 11,091 | 11,494 | |||||
Total other deferred items and liabilities | $ | 49,762 | $ | 48,619 |
|
(in thousands, except interest rates) | 2014 | 2013 | |||||
Revolving credit agreement, 2.4% (2014) and 2.2% (2013) weighted-average interest rate at December 31 | $ | 139,500 | $ | 10,000 | |||
Capital lease obligations, 6.0% (2014) and 6.9% (2013) weighted-average interest rate at December 31, due through 2018 | 1,520 | 1,668 | |||||
Total debt | 141,020 | 11,668 | |||||
Current portion | (27,856 | ) | (10,903 | ) | |||
Long-term debt and capital lease obligations | $ | 113,164 | $ | 765 |
(in thousands) | Revolving Credit Agreement | Capital Lease Obligations | |||||
2015 | $ | 27,000 | $ | 937 | |||
2016 | 18,750 | 507 | |||||
2017 | 18,750 | 211 | |||||
2018 | 18,750 | 3 | |||||
2019 | 56,250 | — | |||||
Total | $ | 139,500 | 1,658 | ||||
Less: Amount representing interest | (138 | ) | |||||
Present value of minimum lease payments | $ | 1,520 |
|
Fair Value Measurements at Reporting Date Using | |||||||||||||||
(in thousands) | December 31, 2014 | Quoted Prices in Active Markets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobserved Inputs (Level 3) | |||||||||||
Assets: | |||||||||||||||
Money market funds | $ | 8,518 | $ | 8,518 | $ | — | $ | — | |||||||
Other mutual funds | 2,536 | 2,536 | — | — | |||||||||||
Total assets at fair value on a recurring basis | $ | 11,054 | $ | 11,054 | $ | — | $ | — | |||||||
Liabilities: | |||||||||||||||
Earnout contingent consideration liability | (1,210 | ) | — | — | (1,210 | ) | |||||||||
Total liabilities at fair value on a recurring basis | $ | (1,210 | ) | $ | — | $ | — | $ | (1,210 | ) | |||||
Fair Value Measurements at Reporting Date Using | |||||||||||||||
(in thousands) | December 31, 2013 | Quoted Prices in Active Markets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobserved Inputs (Level 3) | |||||||||||
Assets: | |||||||||||||||
Money market funds | $ | 118 | $ | 118 | $ | — | $ | — | |||||||
Other mutual funds | 2,023 | 2,023 | — | — | |||||||||||
Total assets at fair value on a recurring basis | $ | 2,141 | $ | 2,141 | $ | — | $ | — |
|
(in thousands) | 2014 | 2013 | 2012 | ||||||||
Amounts paid by ESOP for: | |||||||||||
Debt repayment | $ | 44 | $ | 1,280 | $ | 1,647 | |||||
Interest | — | 1 | 5 | ||||||||
Amounts received from Viad as: | |||||||||||
Contributions | 44 | 1,202 | 1,604 | ||||||||
Dividends | — | 79 | 48 |
|
(in thousands) | Unrealized Gains on Investments | Cumulative Foreign Currency Translation Adjustments | Unrecognized Net Actuarial Loss and Service Credit | Accumulated Other Comprehensive Income | ||||||||||||
Balance at December 31, 2012 | $ | 275 | $ | 42,158 | $ | (14,968 | ) | $ | 27,465 | |||||||
Other comprehensive income before reclassifications | 215 | (11,311 | ) | 3,421 | (7,675 | ) | ||||||||||
Amounts reclassified from AOCI, net of tax | (61 | ) | — | 288 | 227 | |||||||||||
Net other comprehensive income (loss) | 154 | (11,311 | ) | 3,709 | (7,448 | ) | ||||||||||
Balance at December 31, 2013 | $ | 429 | $ | 30,847 | $ | (11,259 | ) | $ | 20,017 | |||||||
Other comprehensive income before reclassifications | 98 | (18,432 | ) | — | (18,334 | ) | ||||||||||
Amounts reclassified from AOCI, net of tax | (56 | ) | — | (2,021 | ) | (2,077 | ) | |||||||||
Net other comprehensive income (loss) | 42 | (18,432 | ) | (2,021 | ) | (20,411 | ) | |||||||||
Balance at December 31, 2014 | $ | 471 | $ | 12,415 | $ | (13,280 | ) | $ | (394 | ) |
(in thousands) | 2014 | 2013 | Affected Line Item in the Statement Where Net Income is Presented | |||||||
Unrealized gains on investments | $ | 90 | $ | 99 | Interest income | |||||
Tax effect | (34 | ) | (38 | ) | Income taxes | |||||
$ | 56 | $ | 61 | |||||||
Recognized net actuarial loss | $ | (3,821 | ) | $ | (1,349 | ) | ||||
Amortization of prior service credit | 565 | 902 | ||||||||
Tax effect | 1,235 | 159 | Income taxes | |||||||
$ | (2,021 | ) | $ | (288 | ) |
|
(in thousands) | 2014 | 2013 | 2012 | ||||||||
Net periodic benefit cost: | |||||||||||
Service cost | $ | 413 | $ | 534 | $ | 491 | |||||
Interest cost | 631 | 702 | 737 | ||||||||
Expected return on plan assets | (640 | ) | (698 | ) | (622 | ) | |||||
Recognized net actuarial loss | 145 | 248 | 201 | ||||||||
Net periodic benefit cost | 549 | 786 | 807 | ||||||||
Other changes in plan assets and benefit obligations recognized in other comprehensive income: | |||||||||||
Net actuarial loss (gain) | 361 | (1,214 | ) | 958 | |||||||
Reversal of amortization of net actuarial loss | 145 | (248 | ) | (201 | ) | ||||||
Total recognized in other comprehensive income (loss) | 506 | (1,462 | ) | 757 | |||||||
Total recognized in net periodic benefit cost and other comprehensive income (loss) | $ | 1,055 | $ | (676 | ) | $ | 1,564 |
(in thousands) | 2014 | 2013 | 2012 | ||||||||
Net periodic benefit cost: | |||||||||||
Service cost | $ | 87 | $ | 66 | $ | 104 | |||||
Interest cost | 1,079 | 1,030 | 1,150 | ||||||||
Expected return on plan assets | (436 | ) | (400 | ) | (406 | ) | |||||
Recognized net actuarial loss | 407 | 583 | 491 | ||||||||
Net periodic benefit cost | 1,137 | 1,279 | 1,339 | ||||||||
Other changes in plan assets and benefit obligations recognized in other comprehensive income: | |||||||||||
Net actuarial loss (gain) | 3,418 | (2,565 | ) | 1,942 | |||||||
Reversal of amortization item: | |||||||||||
Net actuarial loss | (407 | ) | (583 | ) | (491 | ) | |||||
Total recognized in other comprehensive income (loss) | 3,011 | (3,148 | ) | 1,451 | |||||||
Total recognized in net periodic benefit cost and other comprehensive income (loss) | $ | 4,148 | $ | (1,869 | ) | $ | 2,790 |
(in thousands) | 2014 | 2013 | 2012 | ||||||||
Net periodic benefit cost: | |||||||||||
Service cost | $ | 129 | $ | 156 | $ | 146 | |||||
Interest cost | 640 | 663 | 814 | ||||||||
Expected return on plan assets | — | — | (74 | ) | |||||||
Amortization of prior service credit | (593 | ) | (902 | ) | (1,113 | ) | |||||
Recognized net actuarial loss | 166 | 518 | 547 | ||||||||
Net periodic benefit cost | 342 | 435 | 320 | ||||||||
Other changes in plan assets and benefit obligations recognized in other comprehensive income: | |||||||||||
Net actuarial loss (gain) | 1,045 | (1,496 | ) | 224 | |||||||
Prior service credit | (1,283 | ) | (40 | ) | — | ||||||
Reversal of amortization item: | |||||||||||
Net actuarial loss | (166 | ) | (518 | ) | (547 | ) | |||||
Prior service credit | 593 | 902 | 1,113 | ||||||||
Total recognized in other comprehensive income (loss) | 189 | (1,152 | ) | 790 | |||||||
Total recognized in net periodic benefit cost and other comprehensive income (loss) | $ | 531 | $ | (717 | ) | $ | 1,110 |
Funded Plans | Unfunded Plans | ||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | |||||||||||
Change in benefit obligation: | |||||||||||||||
Benefit obligation at beginning of year | $ | 11,460 | $ | 15,387 | $ | 2,911 | $ | 3,032 | |||||||
Service cost | 413 | 534 | — | — | |||||||||||
Interest cost | 507 | 582 | 124 | 120 | |||||||||||
Actuarial adjustments | 1,042 | (473 | ) | 234 | 44 | ||||||||||
Benefits paid | (344 | ) | (3,644 | ) | (211 | ) | (219 | ) | |||||||
Translation adjustment | (1,062 | ) | (926 | ) | (302 | ) | (66 | ) | |||||||
Benefit obligation at end of year | 12,016 | 11,460 | 2,756 | 2,911 | |||||||||||
Change in plan assets: | |||||||||||||||
Fair value of plan assets at beginning of year | 11,560 | 12,997 | — | — | |||||||||||
Actual return on plan assets | 983 | 1,148 | — | ||||||||||||
Company contributions | 604 | 1,892 | 211 | 219 | |||||||||||
Benefits paid | (344 | ) | (3,644 | ) | (211 | ) | (219 | ) | |||||||
Translation adjustment | (1,056 | ) | (833 | ) | — | ||||||||||
Fair value of plan assets at end of year | 11,747 | 11,560 | — | — | |||||||||||
Funded status at end of year | $ | (269 | ) | $ | 100 | $ | (2,756 | ) | $ | (2,911 | ) |
Postretirement Benefit Plans | |||||||||||||||||||||||
Funded Plans | Unfunded Plans | ||||||||||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | |||||||||||||||||
Change in benefit obligation: | |||||||||||||||||||||||
Benefit obligation at beginning of year | $ | 13,435 | $ | 15,348 | $ | 10,536 | $ | 11,570 | $ | 16,919 | $ | 18,701 | |||||||||||
Service cost | — | — | 87 | 66 | 129 | 156 | |||||||||||||||||
Interest cost | 644 | 608 | 435 | 422 | 640 | 663 | |||||||||||||||||
Actuarial adjustments | 2,700 | (1,530 | ) | 649 | (856 | ) | 1,011 | (1,631 | ) | ||||||||||||||
Plan amendments | — | — | — | — | (1,283 | ) | (40 | ) | |||||||||||||||
Benefits paid | (767 | ) | (991 | ) | (580 | ) | (666 | ) | (1,181 | ) | (930 | ) | |||||||||||
Benefit obligation at end of year | 16,012 | 13,435 | 11,127 | 10,536 | 16,235 | 16,919 | |||||||||||||||||
Change in plan assets: | |||||||||||||||||||||||
Fair value of plan assets at beginning of year | 10,872 | 10,624 | — | — | 520 | 1,397 | |||||||||||||||||
Actual return on plan assets | 364 | 580 | — | — | (34 | ) | (135 | ) | |||||||||||||||
Company contributions | 729 | 659 | 580 | 666 | 695 | 188 | |||||||||||||||||
Benefits paid | (767 | ) | (991 | ) | (580 | ) | (666 | ) | (1,181 | ) | (930 | ) | |||||||||||
Fair value of plan assets at end of year | 11,198 | 10,872 | — | — | — | 520 | |||||||||||||||||
Funded status at end of year | $ | (4,814 | ) | $ | (2,563 | ) | $ | (11,127 | ) | $ | (10,536 | ) | $ | (16,235 | ) | $ | (16,399 | ) |
Postretirement Benefit Plans | |||||||||||||||||||||||
Funded Plans | Unfunded Plans | ||||||||||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | |||||||||||||||||
Other current liabilities | $ | — | $ | — | $ | 635 | $ | 713 | $ | 1,094 | $ | 928 | |||||||||||
Non-current liabilities | 4,814 | 2,563 | 10,492 | 9,823 | 15,141 | 15,471 | |||||||||||||||||
Net amount recognized | $ | 4,814 | $ | 2,563 | $ | 11,127 | $ | 10,536 | $ | 16,235 | $ | 16,399 |
(in thousands) | Funded Plans | Unfunded Plans | Postretirement Benefit Plans | Total | |||||||||||
Net actuarial loss | $ | 9,442 | $ | 4,020 | $ | 5,571 | $ | 19,033 | |||||||
Prior service credit | — | — | (2,729 | ) | (2,729 | ) | |||||||||
Subtotal | 9,442 | 4,020 | 2,842 | 16,304 | |||||||||||
Less tax effect | (3,581 | ) | (1,525 | ) | (1,078 | ) | (6,184 | ) | |||||||
Total | $ | 5,861 | $ | 2,495 | $ | 1,764 | $ | 10,120 |
(in thousands) | Funded Plans | Unfunded Plans | Postretirement Benefit Plans | Total | |||||||||||
Net actuarial loss | $ | 6,972 | $ | 3,480 | $ | 4,692 | $ | 15,144 | |||||||
Prior service credit | — | — | (2,038 | ) | (2,038 | ) | |||||||||
Subtotal | 6,972 | 3,480 | 2,654 | 13,106 | |||||||||||
Less tax effect | (2,644 | ) | (1,320 | ) | (1,006 | ) | (4,970 | ) | |||||||
Total | $ | 4,328 | $ | 2,160 | $ | 1,648 | $ | 8,136 |
Fair Value Measurements at December 31, 2014 | |||||||||||||||
Quoted Prices in Active Markets | Significant Other Observable Inputs | Significant Unobserved Inputs | |||||||||||||
(in thousands) | Total | (Level 1) | (Level 2) | (Level 3) | |||||||||||
Domestic pension plans: | |||||||||||||||
Fixed income securities | $ | 6,534 | $ | 6,534 | $ | — | $ | — | |||||||
U.S. equity securities | 3,855 | 3,855 | — | — | |||||||||||
Cash | 552 | 552 | — | — | |||||||||||
Other | 257 | — | 257 | — | |||||||||||
Total | $ | 11,198 | $ | 10,941 | $ | 257 | $ | — |
Fair Value Measurements at December 31, 2013 | |||||||||||||||
Quoted Prices in Active Markets | Significant Other Observable Inputs | Significant Unobserved Inputs | |||||||||||||
(in thousands) | Total | (Level 1) | (Level 2) | (Level 3) | |||||||||||
Domestic pension plans: | |||||||||||||||
Fixed income securities | $ | 5,966 | $ | 5,966 | $ | — | $ | — | |||||||
U.S. equity securities | 4,542 | 4,542 | — | — | |||||||||||
Cash | 147 | 147 | — | — | |||||||||||
Other | 217 | — | 217 | — | |||||||||||
Total | $ | 10,872 | $ | 10,655 | $ | 217 | $ | — | |||||||
Postretirement benefit plans: | |||||||||||||||
Fixed income securities | $ | 407 | $ | 407 | $ | — | $ | — | |||||||
U.S. equity securities | 109 | 109 | — | — | |||||||||||
Cash | 4 | 4 | — | — | |||||||||||
Total | $ | 520 | $ | 520 | $ | — | $ | — |
Fair Value Measurements at December 31, 2014 | |||||||||||||||
(in thousands) | Total | Quoted Prices in Active Markets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobserved Inputs (Level 3) | |||||||||||
Assets: | |||||||||||||||
Canadian fixed income securities | $ | 5,367 | $ | 5,367 | $ | — | |||||||||
International equity securities | 4,693 | 4,273 | 420 | — | |||||||||||
U.S. equity securities | 1,236 | 1,236 | — | ||||||||||||
Other | 451 | 451 | — | ||||||||||||
Total | $ | 11,747 | $ | 11,327 | $ | 420 | $ | — |
Fair Value Measurements at December 31, 2013 | ||||||||||||||||
(in thousands) | Total | Quoted Prices in Active Markets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobserved Inputs (Level 3) | ||||||||||||
Assets: | ||||||||||||||||
Canadian fixed income securities | $ | 5,174 | $ | 5,174 | $ | — | $ | — | ||||||||
International equity securities | 4,781 | 4,386 | 395 | — | ||||||||||||
U.S. equity securities | 1,269 | 1,269 | — | — | ||||||||||||
Other | 336 | 33.0 | 336 | — | — | |||||||||||
Total | $ | 11,560 | $ | 11,165 | $ | 395 | $ | — |
(in thousands) | Funded Plans | Unfunded Plans | Postretirement Benefit Plans | ||||||||
2015 | $ | 872 | $ | 647 | $ | 1,116 | |||||
2016 | 845 | 745 | 1,159 | ||||||||
2017 | 888 | 781 | 1,175 | ||||||||
2018 | 908 | 802 | 1,185 | ||||||||
2019 | 889 | 812 | 1,161 | ||||||||
2020-2024 | 5,046 | 3,869 | 5,441 |
(in thousands) | Funded Plans | Unfunded Plans | |||||
2015 | $ | 357 | $ | 187 | |||
2016 | 431 | 187 | |||||
2017 | 434 | 186 | |||||
2018 | 456 | 186 | |||||
2019 | 517 | 186 | |||||
2020-2024 | 3,055 | 918 |
Domestic Plans | |||||||||||||||
Funded Plans | Unfunded Plans | ||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | |||||||||||
Projected benefit obligation | $ | 16,012 | $ | 13,435 | $ | 11,127 | $ | 10,536 | |||||||
Accumulated benefit obligation | 16,012 | 13,435 | 11,014 | 10,227 | |||||||||||
Fair value of plan assets | 11,200 | 10,872 | — | — |
Foreign Plans | |||||||||||||||
Funded Plans | Unfunded Plans | ||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | |||||||||||
Projected benefit obligation | $ | 12,016 | $ | 11,460 | $ | 2,756 | $ | 2,911 | |||||||
Accumulated benefit obligation | 11,268 | 10,823 | 2,656 | 2,911 | |||||||||||
Fair value of plan assets | 11,747 | 11,560 | — | — |
Domestic Plans | |||||||||||||||||||||||
Funded Plans | Unfunded Plans | Postretirement Benefit Plans | Foreign Plans | ||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||
Discount rate | 4.01 | % | 4.89 | % | 3.90 | % | 4.60 | % | 4.00 | % | 4.65 | % | 3.85 | % | 4.67 | % | |||||||
Rate of compensation increase | N/A | N/A | 3.00 | % | 3.00 | % | N/A | N/A | 3.00 | % | 3.00 | % |
Domestic Plans | |||||||||||||||||||||||
Postretirement Benefit Plans | |||||||||||||||||||||||
Funded Plans | Unfunded Plans | Foreign Plans | |||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||
Discount rate | 4.90 | % | 4.09 | % | 4.60 | % | 3.80 | % | 4.65 | % | 3.85 | % | 4.67 | % | 4.03 | % | |||||||
Expected return on plan assets | 4.15 | % | 3.90 | % | N/A | N/A | 0.00 | % | 0.00 | % | 5.69 | % | 5.44 | % | |||||||||
Rate of compensation increase | N/A | N/A | 3.00 | % | 4.50 | % | N/A | N/A | 3.00 | % | 3.00 | % |
Plan | Pension Protection Act Zone Status | FIP/RP Status Pending/ Implemented | Viad Contributions | Surcharge Paid | Expiration Date of Collective- Bargaining Agreement(s) | |||||||||||||||||||||
(in thousands) | EIN | No. | 2014 | 2013 | 2014 | 2013 | 2012 | |||||||||||||||||||
Pension Fund: | ||||||||||||||||||||||||||
Western Conference of Teamsters Pension Plan | 91-6145047 | 1 | Green | Green | No | $ | 6,369 | $ | 5,524 | $ | 5,694 | No | 5/31/2015 | |||||||||||||
Southern California Local 831—Employer Pension Fund(1) | 95-6376874 | 1 | Green | Green | No | 2,481 | 2,244 | 2,358 | No | 8/31/17 | ||||||||||||||||
Chicago Regional Council of Carpenters Pension Fund | 36-6130207 | 1 | Yellow | Yellow | Yes | 1,946 | 1,614 | 1,749 | No | 5/31/18 | ||||||||||||||||
National Electrical Benefit Fund | 53-0181657 | 1 | Green | Green | No | 1,457 | 1,631 | 1,814 | No | 6/16/15 | ||||||||||||||||
Electrical Contractors Assoc. Chicago Local Union 134, IBEW Joint Pension Trust of Chicago Plan #2 | 51-6030753 | 2 | Green | Green | No | 1,081 | 957 | 108 | No | 6/3/17 | ||||||||||||||||
Central States, Southeast and Southwest Areas Pension Plan | 36-6044243 | 1 | Red | Red | Yes | 1,018 | 836 | 874 | No | 7/31/15 | ||||||||||||||||
Machinery Movers Riggers & Mach Erect Local 136 Supplemental Retirement Plan(1), | 36-1416355 | 1 | Red | Red | Yes | 993 | 430 | 930 | No | 6/30/19 | ||||||||||||||||
Southwest Carpenters Pension Trust | 95-6042875 | 1 | Green | Green | No | 885 | 812 | 944 | No | 6/30/15 | ||||||||||||||||
Southern California IBEW-NECA Pension Fund | 95-6392774 | 1 | Yellow | Yellow | Yes | 768 | 184 | 62 | No | continuous | ||||||||||||||||
All other funds(2) | 4,097 | 2,592 | 2,468 | |||||||||||||||||||||||
Total contributions to defined benefit plans | 21,095 | 16,824 | 17,001 | |||||||||||||||||||||||
Total contributions to other plans | 2,057 | 3,489 | 3,668 | |||||||||||||||||||||||
Total contributions to multi-employer plans | $ | 23,152 | $ | 20,313 | $ | 20,669 |
|
(in thousands) | 2014 | 2013 | 2012 | |||||||||||||||||
Computed income tax expense at statutory federal income tax rate of 35% | $ | 14,450 | 35.0 | % | $ | 9,670 | 35.0 | % | $ | 8,096 | 35.0 | % | ||||||||
State income taxes, net of federal provision | 227 | 0.5 | % | 345 | 1.2 | % | 470 | 2.0 | % | |||||||||||
Foreign tax rate differentials | (1,262 | ) | (3.1 | )% | 77 | 0.3 | % | (2,031 | ) | (8.8 | )% | |||||||||
U.S. tax on foreign earnings (net of foreign tax credits) | (2,168 | ) | (5.3 | )% | (1,831 | ) | (6.6 | )% | (595 | ) | (2.6 | )% | ||||||||
Change in valuation allowance | (11,650 | ) | (28.2 | )% | (2,184 | ) | (7.9 | )% | 14,220 | 61.5 | % | |||||||||
Proceeds from life insurance | (133 | ) | (0.3 | )% | (196 | ) | (0.7 | )% | (472 | ) | (2.0 | )% | ||||||||
Return to provision and other adjustments | (1,401 | ) | (3.4 | )% | 1,664 | 6.0 | % | (371 | ) | (1.6 | )% | |||||||||
Other, net | 2,046 | 5.0 | % | 765 | 2.8 | % | 261 | 1.1 | % | |||||||||||
Income tax expense | $ | 109 | 0.2 | % | $ | 8,310 | 30.1 | % | $ | 19,578 | 84.6 | % |
(in thousands) | Continuing Operations | Discontinued Operations | Total | ||||||||
Balance, December 31, 2011 | $ | — | $ | 636 | $ | 636 | |||||
Net additions and reductions | — | — | — | ||||||||
Balance at December 31, 2012 | — | 636 | 636 | ||||||||
Additions for tax positions taken in prior years | 736 | — | 736 | ||||||||
Balance at December 31, 2013 | 736 | 636 | 1,372 | ||||||||
Additions for tax positions taken in prior years | 1,019 | — | 1,019 | ||||||||
Reductions for lapse of applicable statutes | (472 | ) | — | (472 | ) | ||||||
Balance at December 31, 2014 | $ | 1,283 | $ | 636 | $ | 1,919 |
(in thousands) | 2014 | 2013 | |||||
Deferred tax assets: | |||||||
Tax credit carryforwards | $ | 21,783 | $ | 26,945 | |||
Pension, compensation and other employee benefits | 23,501 | 23,835 | |||||
Provisions for losses | 12,127 | 13,674 | |||||
Net operating loss carryforward | 4,886 | 4,794 | |||||
State income taxes | 2,979 | 2,170 | |||||
Other deferred income tax assets | 3,927 | 5,552 | |||||
Total deferred tax assets | 69,203 | 76,970 | |||||
Valuation allowance | (3,781 | ) | (12,393 | ) | |||
Foreign deferred tax assets included above | (1,536 | ) | (1,713 | ) | |||
Net deferred tax assets | 63,886 | 62,864 | |||||
Deferred tax liabilities: | |||||||
Property and equipment | (5,856 | ) | (7,861 | ) | |||
Deferred tax related to life insurance | (4,962 | ) | (4,842 | ) | |||
Goodwill and other intangible assets | (2,705 | ) | (959 | ) | |||
Unremitted foreign earnings | — | (398 | ) | ||||
Other deferred income tax liabilities | (1,452 | ) | (393 | ) | |||
Total deferred tax liabilities | (14,975 | ) | (14,453 | ) | |||
Foreign deferred tax liabilities included above | 3,671 | 1,989 | |||||
United States deferred tax assets | $ | 52,582 | $ | 50,400 |
(in thousands) | 2014 | 2013 | 2012 | ||||||||
Current: | |||||||||||
United States: | |||||||||||
Federal | $ | — | $ | (3,308 | ) | $ | (1,537 | ) | |||
State | 16 | (286 | ) | 2,189 | |||||||
Foreign | 9,824 | 9,606 | 7,652 | ||||||||
Total current | 9,840 | 6,012 | 8,304 | ||||||||
Deferred: | |||||||||||
United States: | |||||||||||
Federal | (9,486 | ) | 2,007 | 11,127 | |||||||
State | (125 | ) | 651 | 40 | |||||||
Foreign | (120 | ) | (360 | ) | 107 | ||||||
Total deferred | (9,731 | ) | 2,298 | 11,274 | |||||||
Income tax expense | $ | 109 | $ | 8,310 | $ | 19,578 |
(in thousands) | 2014 | 2013 | 2012 | ||||||||
Foreign | $ | 33,349 | $ | 25,010 | $ | 29,645 | |||||
United States | 7,938 | 2,620 | (6,514 | ) | |||||||
Income from continuing operations before income taxes | $ | 41,287 | $ | 27,630 | $ | 23,131 |
|
Marketing & Events Group Consolidation | Other Restructurings | ||||||||||||||||||
(in thousands) | Severance & Employee Benefits | Facilities | Severance & Employee Benefits | Facilities | Total | ||||||||||||||
Balance at December 31, 2011 | $ | 831 | $ | 4,819 | $ | 24 | $ | 1,276 | $ | 6,950 | |||||||||
Restructuring charges | 2,506 | 2,346 | 90 | — | 4,942 | ||||||||||||||
Cash payments | (2,670 | ) | (1,567 | ) | (114 | ) | (343 | ) | (4,694 | ) | |||||||||
Adjustment to liability | 51 | (27 | ) | — | — | 24 | |||||||||||||
Foreign currency translation adjustment | 2 | — | — | — | 2 | ||||||||||||||
Balance at December 31, 2012 | 720 | 5,571 | — | 933 | 7,224 | ||||||||||||||
Restructuring charges (recoveries) | 2,931 | (315 | ) | 1,869 | (692 | ) | 3,793 | ||||||||||||
Cash payments | (2,411 | ) | (1,691 | ) | (498 | ) | (241 | ) | (4,841 | ) | |||||||||
Adjustment to liability | — | — | (478 | ) | — | (478 | ) | ||||||||||||
Balance at December 31, 2013 | 1,240 | 3,565 | 893 | — | 5,698 | ||||||||||||||
Restructuring charges (recoveries) | 2,358 | (828 | ) | 107 | — | 1,637 | |||||||||||||
Cash payments | (3,055 | ) | (1,376 | ) | (845 | ) | — | (5,276 | ) | ||||||||||
Adjustment to liability | — | (200 | ) | 85 | — | (115 | ) | ||||||||||||
Balance at December 31, 2014 | $ | 543 | $ | 1,161 | $ | 240 | $ | — | $ | 1,944 |
|
(in thousands) | Rental Payments | Receivable Under Subleases | |||||
2015 | $ | 16,343 | $ | 1,372 | |||
2016 | 14,115 | 1,232 | |||||
2017 | 12,709 | 1,021 | |||||
2018 | 10,888 | 1,023 | |||||
2019 | 7,739 | 622 | |||||
Thereafter | 9,755 | 926 | |||||
Total | $ | 71,549 | $ | 6,196 |
(in thousands) | 2014 | 2013 | 2012 | ||||||||
Minimum rentals | $ | 37,707 | $ | 34,201 | $ | 36,309 | |||||
Sublease rentals | (6,884 | ) | (6,815 | ) | (6,501 | ) | |||||
Total rentals, net | $ | 30,823 | $ | 27,386 | $ | 29,808 |
|
(in thousands) | 2014 | 2013 | 2012 | ||||||||
Revenues: | |||||||||||
Marketing & Events Group: | |||||||||||
U.S. | $ | 710,835 | $ | 628,856 | $ | 676,772 | |||||
International | 249,649 | 229,312 | 240,137 | ||||||||
Intersegment eliminations | (16,016 | ) | (13,264 | ) | (14,869 | ) | |||||
Total Marketing & Events Group | 944,468 | 844,904 | 902,040 | ||||||||
Travel & Recreation Group | 120,519 | 108,443 | 104,604 | ||||||||
Total revenue | $ | 1,064,987 | $ | 953,347 | $ | 1,006,644 | |||||
Segment operating income: | |||||||||||
Marketing & Events Group: | |||||||||||
U.S. | $ | 21,400 | $ | 11,024 | $ | 5,579 | |||||
International | 10,339 | 9,068 | 12,321 | ||||||||
Total Marketing & Events Group | 31,739 | 20,092 | 17,900 | ||||||||
Travel & Recreation Group | 28,127 | 21,819 | 20,291 | ||||||||
Segment operating income | 59,866 | 41,911 | 38,191 | ||||||||
Corporate activities | (14,348 | ) | (6,755 | ) | (9,408 | ) | |||||
Operating income | 45,518 | 35,156 | 28,783 | ||||||||
Interest income | 305 | 550 | 593 | ||||||||
Interest expense | (2,015 | ) | (1,234 | ) | (1,303 | ) | |||||
Restructuring recoveries (charges): | |||||||||||
Marketing & Events U.S. | 278 | 409 | (3,479 | ) | |||||||
Marketing & Events International | (1,808 | ) | (2,362 | ) | (1,373 | ) | |||||
Travel & Recreation Group | 41 | (809 | ) | (79 | ) | ||||||
Corporate | (148 | ) | (1,031 | ) | (11 | ) | |||||
Impairment charges: | |||||||||||
Marketing & Events U.S. | — | (658 | ) | — | |||||||
Marketing & Events International | (884 | ) | (294 | ) | — | ||||||
Travel & Recreation Group | — | (2,097 | ) | — | |||||||
Income from continuing operations before income taxes | $ | 41,287 | $ | 27,630 | $ | 23,131 |
(in thousands) | 2014 | 2013 | 2012 | ||||||||
Assets: | |||||||||||
Marketing & Events Group: | |||||||||||
U.S. | $ | 304,727 | $ | 194,422 | $ | 203,145 | |||||
International | 116,842 | 81,058 | 100,387 | ||||||||
Travel & Recreation Group | 199,986 | 209,611 | 223,199 | ||||||||
Corporate and other | 93,388 | 76,841 | 123,846 | ||||||||
$ | 714,943 | $ | 561,932 | $ | 650,577 | ||||||
Depreciation and amortization: | |||||||||||
Marketing & Events Group: | |||||||||||
U.S. | $ | 16,066 | $ | 14,906 | $ | 17,643 | |||||
International | 6,311 | 5,566 | 5,162 | ||||||||
Travel & Recreation Group | 8,232 | 7,319 | 7,183 | ||||||||
Corporate and other | 183 | 176 | 145 | ||||||||
$ | 30,792 | $ | 27,967 | $ | 30,133 | ||||||
Capital expenditures: | |||||||||||
Marketing & Events Group: | |||||||||||
U.S. | $ | 14,515 | $ | 8,278 | $ | 7,525 | |||||
International | 4,134 | 4,332 | 4,913 | ||||||||
Travel & Recreation Group | 10,740 | 23,108 | 15,201 | ||||||||
Corporate and other | — | 401 | 36 | ||||||||
$ | 29,389 | $ | 36,119 | $ | 27,675 |
(in thousands) | 2014 | 2013 | 2012 | ||||||||
Revenues: | |||||||||||
United States | $ | 718,538 | $ | 637,482 | $ | 681,827 | |||||
United Kingdom | 174,127 | 151,217 | 153,027 | ||||||||
Canada | 153,775 | 148,934 | 151,070 | ||||||||
Other international | 18,547 | 15,714 | 20,720 | ||||||||
Total revenues | $ | 1,064,987 | $ | 953,347 | $ | 1,006,644 | |||||
Long-lived assets: | |||||||||||
United States | $ | 130,401 | $ | 132,315 | $ | 141,727 | |||||
Canada | 78,193 | 82,986 | 76,067 | ||||||||
United Kingdom | 13,973 | 9,631 | 9,757 | ||||||||
Other international | 242 | 424 | 2,163 | ||||||||
Total long-lived assets | $ | 222,809 | $ | 225,356 | $ | 229,714 |
|
(in thousands) | 2014 | 2013 | 2012 | |||||||||
Total revenue | $ | 19,445 | $ | 18,587 | ||||||||
Costs (recoveries) and expenses | (93 | ) | (15,462 | ) | (14,916 | ) | ||||||
Impairment charges | — | (2,364 | ) | — | ||||||||
Restructuring charges | — | (98 | ) | — | ||||||||
Income from discontinued operations, before income taxes | (93 | ) | 1,521 | 3,671 | ||||||||
Income tax (expense) benefit | 45 | (280 | ) | (1,265 | ) | |||||||
Income from discontinued operations, net of tax | (48 | ) | 1,241 | 2,406 | ||||||||
Gain on sale of discontinued operations, net of tax | 13,343 | — | — | |||||||||
Income from discontinued operations | 13,295 | 1,241 | 2,406 | |||||||||
Income from discontinued operations attributable to noncontrolling interest | (2,825 | ) | (248 | ) | (481 | ) | ||||||
Income from discontinued operations attributable to Viad | $ | 10,470 | $ | 993 | $ | 1,925 |
(in thousands) | 2014 | 2013 | 2012 | |||||||||
Income (loss) from continuing operations | $ | 388 | $ | (117 | ) | $ | 205 | |||||
Income from discontinued operations | 2,825 | 248 | 481 | |||||||||
Net income attributable to noncontrolling interest | $ | 3,213 | $ | 131 | $ | 686 |
|
2014 | 2013 | ||||||||||||||||||||||||||||||
(in thousands, except per share data) | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |||||||||||||||||||||||
Revenues: | $ | 285,641 | $ | 256,391 | $ | 299,802 | $ | 223,155 | $ | 285,159 | $ | 246,180 | $ | 220,167 | $ | 201,842 | |||||||||||||||
Operating income (loss): | |||||||||||||||||||||||||||||||
Ongoing operations(1) | $ | 13,361 | $ | 14,136 | $ | 33,013 | $ | (644 | ) | $ | 13,595 | $ | 11,455 | $ | 18,723 | $ | (1,862 | ) | |||||||||||||
Corporate activities | (2,039 | ) | (1,991 | ) | (3,468 | ) | (6,850 | ) | (806 | ) | (1,167 | ) | (2,034 | ) | (2,748 | ) | |||||||||||||||
Restructuring (charges) recoveries | (211 | ) | (1,369 | ) | (234 | ) | 177 | (720 | ) | (773 | ) | (639 | ) | (1,661 | ) | ||||||||||||||||
Impairment charges | — | (884 | ) | — | — | — | — | (3,049 | ) | — | |||||||||||||||||||||
Operating income (loss) | $ | 11,111 | $ | 9,892 | $ | 29,311 | $ | (7,317 | ) | $ | 12,069 | $ | 9,515 | $ | 13,001 | $ | (6,271 | ) | |||||||||||||
Income (loss) from continuing operations attributable to Viad(2) | $ | 9,312 | $ | 7,978 | $ | 30,755 | $ | (7,255 | ) | $ | 8,453 | $ | 6,516 | $ | 8,871 | $ | (4,403 | ) | |||||||||||||
Net income (loss) attributable to Viad(2) | $ | 21,882 | $ | 6,742 | $ | 29,620 | $ | (5,889 | ) | $ | 8,065 | $ | 6,253 | $ | 11,855 | $ | (4,618 | ) | |||||||||||||
Income (loss) per common share-Diluted(2),(3): | |||||||||||||||||||||||||||||||
Income (loss) from continuing operations attributable to Viad | $ | 0.46 | $ | 0.39 | $ | 1.53 | $ | (0.37 | ) | $ | 0.42 | $ | 0.32 | $ | 0.44 | $ | (0.22 | ) | |||||||||||||
Net income (loss) attributable to Viad | $ | 1.08 | $ | 0.33 | $ | 1.48 | $ | (0.30 | ) | $ | 0.40 | $ | 0.31 | $ | 0.58 | $ | (0.23 | ) | |||||||||||||
Income (loss) per common share-Basic(2),(3): | |||||||||||||||||||||||||||||||
Income (loss) from continuing operations attributable to Viad | $ | 0.46 | $ | 0.39 | $ | 1.53 | $ | (0.37 | ) | $ | 0.42 | $ | 0.32 | $ | 0.44 | $ | (0.22 | ) | |||||||||||||
Net income (loss) attributable to Viad | $ | 1.08 | $ | 0.33 | $ | 1.48 | $ | (0.30 | ) | $ | 0.40 | $ | 0.31 | $ | 0.58 | $ | (0.23 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|