|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
1. Basis of Presentation
The unaudited Condensed Consolidated Financial Statements included herein have been prepared by TreeHouse Foods, Inc. (the “Company,” “we,” “us,” or “our”), pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”) applicable to quarterly reporting on Form 10-Q. In our opinion, these statements include all adjustments necessary for a fair presentation of the results of all interim periods reported herein. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been condensed or omitted as permitted by such rules and regulations. The Condensed Consolidated Financial Statements and related notes should be read in conjunction with the Consolidated Financial Statements and related notes included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2013. Results of operations for interim periods are not necessarily indicative of annual results.
On July 29, 2014, the Company completed its acquisition of all of the outstanding shares of Flagstone Foods (“Flagstone”) from Gryphon Investors and other shareholders. Flagstone purchases, prepares, packages, distributes, and sells branded and private label varieties of snack nuts, trail mixes, dried fruit, snack mixes, and other wholesome snacks. The results of operations are included in our financial statements from the date of acquisition and are included in the North American Retail Grocery and Industrial and Export segments.
On May 30, 2014, the Company completed its acquisition of all of the outstanding shares of PFF Capital Group, Inc. (“Protenergy”), a privately owned Canadian manufacturer of private label broths, soups, and gravies. The results of operations are included in our financial statements from the date of acquisition and are included in the North American Retail Grocery and Industrial and Export segments.
The preparation of our Condensed Consolidated Financial Statements in conformity with GAAP requires us to use our judgment to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosures of contingent assets and liabilities at the date of the Condensed Consolidated Financial Statements, and the reported amounts of net sales and expenses during the reporting period. Actual results could differ from these estimates.
A detailed description of the Company’s significant accounting policies can be found in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2013. The only change in our significant accounting policies in the nine months ended September 30, 2014, was the inclusion of Flagstone’s inventory in the third quarter, which is valued using the weighted average costing approach.
|
|||
2. Recent Accounting Pronouncements
In August 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2014-15, Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern, providing additional guidance surrounding the disclosure of going concern uncertainties in the financial statements and implementing requirements for management to perform interim and annual assessments of an entity’s ability to continue as a going concern within one year of the date the financial statements are issued. The ASU is effective for fiscal years, and interim periods within those years, beginning after December 15, 2016. The Company does not anticipate the adoption of the ASU will result in additional disclosures, however, management will begin performing the periodic assessments required by the ASU on its effective date.
In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2014-09, Revenue from Contracts with Customers, which introduced a new framework to be used when recognizing revenue in an attempt to reduce complexity and increase comparability of revenue recognition practices across entities, industries, jurisdictions, and capital markets. The ASU is effective for fiscal years, and interim periods within those years, beginning after December 15, 2016. The standard requires that entities apply the effects of these changes to all prior years presented, upon adoption, using either the full retrospective method, which presents the impact of the change separately in each prior year presented, or the modified retrospective method, which includes the cumulative changes to all prior years presented in beginning retained earnings in the year of initial adoption. The Company has not yet determined which of the two adoption methods to elect. The Company is currently assessing the impact that this standard will have upon adoption.
In February 2013, the FASB issued ASU No. 2013-04, Obligations Resulting from Joint and Several Liability Arrangements for Which the Total Amount of the Obligation is Fixed at the Reporting Date, clarifying how entities are required to measure obligations resulting from joint and several liability arrangements and outlining the required disclosures around these liabilities. The ASU is effective for fiscal years, and interim periods within those years, beginning after December 15, 2013. See Note 11, Long-Term Debt, for related disclosures. The Company adopted this standard during the first quarter of 2014, the impact of which was not significant.
|
|||
3. Restructuring
Soup restructuring — In August of 2012, following a strategic review of the soup category, the Company announced a restructuring plan that included reductions to the cost structure of the Pittsburgh, Pennsylvania facility by reorganizing and simplifying the soup business there and the closure of the Mendota, Illinois soup plant. The restructuring is expected to reduce manufacturing costs by streamlining operations and transferring production from the Mendota plant to the Pittsburgh plant. Production at the Mendota facility was primarily related to the North American Retail Grocery segment and ended as of December 31, 2012, with full plant closure in the second quarter of 2013. Total costs of the restructuring are expected to be approximately $28.0 million as detailed below, of which $5.4 million is expected to be in cash. Expenses associated with the restructuring plan are primarily aggregated in the Other operating expense, net line of the Condensed Consolidated Statements of Income, with the exception of accelerated depreciation, which is recorded in Cost of sales. This restructuring is substantially complete.
Below is a summary of the restructuring costs:
| Soup Restructuring | ||||||||||||||||
| Three Months Ended September 30, 2014 |
Nine Months Ended September 30, 2014 |
Cumulative Costs To Date |
Total Expected Costs |
|||||||||||||
| (In thousands) | ||||||||||||||||
|
Accelerated depreciation |
$ | — | $ | — | $ | 22,590 | $ | 22,590 | ||||||||
|
Severance and outplacement |
— | — | 769 | 769 | ||||||||||||
|
Other closure costs |
133 | 1,286 | 2,957 | 4,659 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Total |
$ | 133 | $ | 1,286 | $ | 26,316 | $ | 28,018 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Soup Restructuring | ||||||||||||
| Three Months Ended September 30, 2013 |
Nine Months Ended September 30, 2013 |
Cumulative Costs To Date |
||||||||||
| (In thousands) | ||||||||||||
|
Accelerated depreciation |
$ | 3,605 | $ | 13,586 | $ | 20,289 | ||||||
|
Severance and outplacement |
— | (12 | ) | 745 | ||||||||
|
Other closure costs |
648 | 866 | 1,446 | |||||||||
|
|
|
|
|
|
|
|||||||
|
Total |
$ | 4,253 | $ | 14,440 | $ | 22,480 | ||||||
|
|
|
|
|
|
|
|||||||
Seaforth, Ontario, Canada — On August 7, 2012, the Company announced the closure of its salad dressing plant in Seaforth, Ontario, Canada, and the transfer of production to facilities where the Company has lower production costs. Production at the Seaforth, Ontario facility was primarily related to the North American Retail Grocery segment and ended in the fourth quarter of 2013, with full plant closure occurring in the first quarter of 2014. Total costs to close the Seaforth facility are expected to be approximately $13.3 million as detailed below, of which $6.2 million is in cash. Expenses incurred associated with the facility closure are primarily aggregated in the Other operating expense, net line of the Condensed Consolidated Statements of Income. Certain costs, primarily accelerated depreciation, are recorded in Cost of sales. This restructuring is substantially complete.
Below is a summary of the restructuring costs:
| Seaforth Closure | ||||||||||||||||
| Three Months Ended September 30, 2014 |
Nine Months Ended September 30, 2014 |
Cumulative Costs To Date |
Total Expected Costs |
|||||||||||||
| (In thousands) | ||||||||||||||||
|
Accelerated depreciation |
$ | — | $ | — | $ | 6,582 | $ | 6,582 | ||||||||
|
Severance and outplacement |
— | 5 | 2,889 | 2,889 | ||||||||||||
|
Other closure costs |
35 | 46 | 3,774 | 3,788 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Total |
$ | 35 | $ | 51 | $ | 13,245 | $ | 13,259 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Seaforth Closure | ||||||||||||
| Three Months Ended September 30, 2013 |
Nine Months Ended September 30, 2013 |
Cumulative Costs To Date |
||||||||||
| (In thousands) | ||||||||||||
|
Accelerated depreciation |
$ | (29 | ) | $ | 2,687 | $ | 6,695 | |||||
|
Severance and outplacement |
12 | 508 | 2,757 | |||||||||
|
Other closure costs |
1,261 | 2,608 | 3,086 | |||||||||
|
|
|
|
|
|
|
|||||||
|
Total |
$ | 1,244 | $ | 5,803 | $ | 12,538 | ||||||
|
|
|
|
|
|
|
|||||||
|
|||
4. Acquisitions
On July 29, 2014, the Company completed its acquisition of all of the outstanding shares of Flagstone, a privately owned U.S. based manufacturer of branded and private label varieties of snack nuts, trail mixes, dried fruit, snack mixes, and other wholesome snacks. Flagstone is one of the largest manufacturers and distributors of private label wholesome snacks in North America and is the largest manufacturer of trail mix and dried fruits in North America. The purchase price was approximately $861 million, net of acquired cash, before any adjustments for working capital. The acquisition was financed through a combination of borrowings under our $900 million revolving credit facility (the “Revolving Credit Facility”), a new $200 million term loan (the “Acquisition Term Loan”), and the net proceeds from the issuance of 4,950,331 shares of the Company’s common stock. The acquisition is expected to expand our existing product offerings by allowing the Company to enter into the wholesome snack food category, while also providing more exposure to the perimeter of the store.
The Flagstone acquisition is being accounted for under the acquisition method of accounting and the results of operations are included in our financial statements from the date of acquisition in the North American Retail Grocery and Industrial and Export segments. Included in the Company’s Condensed Consolidated Statements of Income are Flagstone’s net sales of approximately $118.0 million and net loss of $4.5 million from the date of acquisition through September 30, 2014. The loss includes integration costs of $10.5 million. At the date of acquisition, the purchase price was preliminarily allocated to the assets acquired and liabilities assumed based upon fair market values, and is subject to adjustments.
We have made a preliminary allocation to net tangible and intangible assets acquired and liabilities assumed as follows:
| (In thousands) | ||||
|
Cash |
$ | 902 | ||
|
Receivables |
55,640 | |||
|
Inventory |
128,224 | |||
|
Property, plant, and equipment |
37,233 | |||
|
Customer relationships |
231,700 | |||
|
Trade names |
6,300 | |||
|
Supplier relationships |
2,500 | |||
|
Software |
1,755 | |||
|
Formulas |
1,600 | |||
|
Leasehold interest assets |
1,200 | |||
|
Other assets |
7,358 | |||
|
Goodwill |
509,134 | |||
|
|
|
|||
|
Fair value of assets acquired |
983,546 | |||
|
Deferred taxes |
(72,414 | ) | ||
|
Assumed liabilities |
(49,290 | ) | ||
|
|
|
|||
|
Total purchase price |
$ | 861,842 | ||
|
|
|
|||
The Company allocated $231.7 million to customer relationships and $6.3 million to trade names, each of which have a preliminary estimated life of 15 years. The Company allocated $1.6 million to recipes and formulas and $1.2 million to leasehold interest assets, each of which have a preliminary estimated life of 5 years. The Company also allocated $1.1 million to a leasehold interest liability (included in assumed liabilities) that has an estimated life of 3 years. The Company allocated $1.8 million to capitalized software with an estimated life of 1 year. The aforementioned intangibles will be amortized on a straight line basis. The Company allocated $2.5 million to supplier relationships, which will be amortized in a method reflecting the pattern in which the economic benefits of the intangible asset are consumed over the period of one year. The Company has preliminarily allocated all $509.1 million of goodwill to the North American Retail Grocery segment. Goodwill arises principally as a result of expansion opportunities related to Flagstone’s product offerings in the wholesome snacking category. None of the goodwill resulting from this acquisition is tax deductible. The Company incurred approximately $8.6 million in acquisition costs. These costs are included in the General and administrative expense line of the Condensed Consolidated Statements of Income. The allocation to net tangible and intangible assets acquired and liabilities assumed is preliminary and subject to change for working capital adjustments and taxes. Included in other assets is $0.5 million of restricted cash that is on deposit in support of letters of credit that were extinguished upon the acquisition. The balance remains the same as of September 30, 2014.
The following unaudited pro forma information shows the results of operations for the Company as if its acquisition of Flagstone had been completed as of January 1, 2013. Adjustments have been made for the pro forma effects of depreciation and amortization of tangible and intangible assets recognized as part of the business combination, the issuance of common stock, interest expense related to the financing of the business combinations, and related income taxes. The pro forma results may not necessarily reflect actual results of operations that would have been achieved, nor are they necessarily indicative of future results of operations.
| Nine Months Ended September 30, |
||||||||
| 2014 | 2013 | |||||||
| (In thousands, except per share data) | ||||||||
|
Pro forma net sales |
$ | 2,428,595 | $ | 2,108,463 | ||||
|
|
|
|
|
|||||
|
Pro forma net income |
$ | 47,388 | $ | 68,442 | ||||
|
|
|
|
|
|||||
|
Pro forma basic earnings per common share |
$ | 1.13 | $ | 1.66 | ||||
|
|
|
|
|
|||||
|
Pro forma diluted earnings per common share |
$ | 1.10 | $ | 1.62 | ||||
|
|
|
|
|
|||||
On May 30, 2014, the Company completed its acquisition of all of the outstanding shares of Protenergy, a privately owned Canadian based manufacturer of broths, soups, and gravies. Protenergy specializes in providing products in carton and recart packaging for both private label and corporate brands, and also serves as a co-manufacturer of national brands. The Company paid CAD $155 million (USD $143 million) for the purchase of Protenergy. The acquisition was financed through borrowings under the Revolving Credit Facility. The acquisition is expected to expand our existing packaging capabilities and enable us to offer customers a full range of soup products as well as leverage our research and development capabilities in the evolution of shelf stable liquids packaging from cans to cartons.
The Protenergy acquisition is being accounted for under the acquisition method of accounting and the results of operations are included in our financial statements from the date of acquisition in the North American Retail Grocery and Industrial and Export segments. Included in the Company’s Condensed Consolidated Statements of Income are Protenergy’s net sales of approximately $57.2 million from the date of acquisition through September 30, 2014. Also included is a net loss of $4.0 million from the date of
acquisition through September 30, 2014. This loss includes integration costs of $5.8 million. At the date of acquisition, the purchase price was allocated to the assets acquired and liabilities assumed based upon fair market values, and is subject to adjustments for taxes.
We have made a preliminary allocation to net tangible and intangible assets acquired and liabilities assumed as follows (in USD):
| (In thousands) | ||||
|
Cash |
$ | 2,580 | ||
|
Receivables |
10,949 | |||
|
Inventory |
38,283 | |||
|
Property, plant, and equipment |
36,404 | |||
|
Customer relationships |
49,516 | |||
|
Software |
1,483 | |||
|
Formulas |
433 | |||
|
Other assets |
1,421 | |||
|
Goodwill |
54,358 | |||
|
|
|
|||
|
Fair value of assets acquired |
195,427 | |||
|
Assumed liabilities |
(45,093 | ) | ||
|
Unfavorable contractual agreements |
(7,643 | ) | ||
|
|
|
|||
|
Total purchase price |
$ | 142,691 | ||
|
|
|
|||
The Company allocated $49.5 million to customer relationships that have an estimated life of 15 years and $0.4 million to formulas with an estimated life of 5 years. These intangible assets will be amortized on a straight line basis. As of the acquisition date, the Company has preliminarily allocated all $54.4 million of goodwill to the North American Retail Grocery segment. Goodwill arises principally as a result of expansion opportunities, driven in part by Protenergy’s packaging technology. None of the goodwill resulting from this acquisition is tax deductible. In the third quarter, the Company completed the valuation of its intangible assets associated with the acquisition. As a result, the Company recorded $7.6 million of unfavorable contractual agreements, which have an estimated life of 2.6 years. These unfavorable contracts will be amortized in a method reflecting the pattern in which the economic costs are incurred. The Company incurred approximately $3.2 million in acquisition costs. These costs are included in the General and administrative expense line of the Condensed Consolidated Statements of Income. The allocation to net tangible and intangible assets acquired and liabilities assumed is preliminary and subject to change for taxes.
The following unaudited pro forma information shows the results of operations for the Company as if the acquisition of Protenergy had been completed as of January 1, 2013. Adjustments have been made for the pro forma effects of depreciation and amortization of tangible and intangible assets recognized as part of the business combination, interest expense related to the financing of the business combinations, and related income taxes. These pro forma results may not necessarily reflect actual results of operations that would have been achieved, nor are they necessarily indicative of future results of operations.
| Nine Months Ended September 30, |
||||||||
| 2014 | 2013 | |||||||
| (In thousands, except per share data) | ||||||||
|
Pro forma net sales |
$ | 2,103,347 | $ | 1,706,559 | ||||
|
|
|
|
|
|||||
|
Pro forma net income |
$ | 49,410 | $ | 58,083 | ||||
|
|
|
|
|
|||||
|
Pro forma basic earnings per common share |
$ | 1.29 | $ | 1.60 | ||||
|
|
|
|
|
|||||
|
Pro forma diluted earnings per common share |
$ | 1.26 | $ | 1.55 | ||||
|
|
|
|
|
|||||
The Company acquired all of the outstanding equity interests of Associated Brands Management Holdings Inc., Associated Brands Holdings Limited Partnership, Associated Brands GP Corporation, and 6726607 Canada Ltd. (collectively, “Associated Brands”) from TorQuest Partners LLC and other shareholders in October of 2013. Associated Brands was a privately owned Canadian company and a private label manufacturer of powdered drinks, specialty teas, and sweeteners. The purchase price, after adjusting for working capital, was approximately CAD $191 million. The acquisition was financed through cash on hand and borrowings under the Company’s Prior Credit Agreement (as defined in Note 11). The acquisition of Associated Brands strengthened the Company’s retail presence in the private label dry grocery segment and introduced a line of specialty tea products to complement its single serve coffee business. The acquisition was accounted for under the acquisition method of accounting. At the date of acquisition, the purchase price was allocated to the assets acquired and liabilities assumed based upon fair market values, and is subject to adjustments, primarily for taxes. During the first quarter of 2014, the working capital adjustment was finalized and resulted in a CAD $1.4 million reduction to goodwill. During the third quarter, the Company updated its allocation of goodwill to the segments, and reallocated $4.6 million of goodwill from the Industrial and Export segment primarily to the North American Retail Grocery segment.
The following unaudited pro forma information shows the results of operations for the Company as if the acquisition of Associated Brands had been completed as of January 1, 2013. Adjustments have been made for the pro forma effects of depreciation and amortization of tangible and intangible assets recognized as part of the business combination, interest expense related to the financing of the business combinations, and related income taxes. These pro forma results may not necessarily reflect actual results of operations that would have been achieved, nor are they necessarily indicative of future results of operations.
| Nine Months Ended September 30, |
||||
| 2013 | ||||
|
(In thousands) (except per share data) |
||||
|
Pro forma net sales |
$ | 1,783,880 | ||
|
|
|
|||
|
Pro forma net income |
$ | 70,281 | ||
|
|
|
|||
|
Pro forma basic earnings per common share |
$ | 1.93 | ||
|
|
|
|||
|
Pro forma diluted earnings per common share |
$ | 1.88 | ||
|
|
|
|||
On July 1, 2013, the Company completed its acquisition of all of the outstanding shares of Cains Foods, L.P. (“Cains”), a privately owned Ayer, Massachusetts based manufacturer of shelf stable mayonnaise, dressings, and sauces. The Cains product portfolio offers retail and foodservice customers a wide array of packaging sizes, sold as private label and branded products. The purchase price was approximately $35 million, net of acquired cash, after adjusting for working capital and taxes. The acquisition was financed through borrowings under the Company’s Prior Credit Agreement. The acquisition expanded the Company’s footprint in the Northeast of the United States, enhanced its foodservice presence, and broadened its packaging capabilities. The acquisition was accounted for under the acquisition method of accounting and the results of operations are included in our financial statements from the date of acquisition.
|
|||
5. Investments
|
September 30, 2014 |
December 31, 2013 |
|||||||
| (In thousands) | ||||||||
|
U.S. equity |
$ | 5,653 | $ | 5,254 | ||||
|
Non-U.S. equity |
1,743 | 1,669 | ||||||
|
Fixed income |
1,731 | 1,757 | ||||||
|
|
|
|
|
|||||
|
Total investments |
$ | 9,127 | $ | 8,680 | ||||
|
|
|
|
|
|||||
We determine the appropriate classification of our investments at the time of purchase and reevaluate such designation as of each balance sheet date. The Company accounts for investments in debt and marketable equity securities as held-to-maturity, available-for-sale, or trading, depending on their classification. The investments held by the Company are classified as trading securities and are stated at fair value, with changes in fair value recorded as a component of the Interest income line on the Condensed Consolidated Statements of Income. Cash flows from purchases, sales, and maturities of trading securities are included in cash flows from investing activities in the Condensed Consolidated Statements of Cash Flows based on the nature and purpose for which the securities were acquired.
Our investments are considered trading securities and include U.S. equity, non-U.S. equity, and fixed income securities that are classified as short-term investments and carried at fair value on the Condensed Consolidated Balance Sheets. The U.S. equity, non-U.S. equity, and fixed income securities are classified as short-term investments as they have characteristics of other current assets and are actively managed.
For the nine months ended September 30, 2014, we recognized net unrealized gains totaling $0.5 million that are included in the Interest income line of the Condensed Consolidated Statements of Income. For the three months ended September 30, 2014, we recognized insignificant net unrealized gains. Additionally, for the nine months ended September 30, 2014, we recognized realized gains totaling $0.2 million that are included in the Interest income line of the Condensed Consolidated Statements of Income, while realized gains for the three months ended September 30, 2014 were insignificant. When securities are sold, their cost is determined based on the first-in, first-out method.
We consider temporary cash investments with an original maturity of three months or less to be cash equivalents. As of September 30, 2014 and December 31, 2013, $16.8 million and $19.3 million, respectively, represents cash and cash equivalents held in Canada in local currency, readily convertible into other currencies. The cash and cash equivalents held in Canada are expected to be used for general corporate purposes in Canada, including capital projects and acquisitions.
|
|||
6. Inventories
| September 30, 2014 |
December 31, 2013 |
|||||||
| (In thousands) | ||||||||
|
Raw materials and supplies |
$ | 282,198 | $ | 162,751 | ||||
|
Finished goods |
416,598 | 264,829 | ||||||
|
LIFO reserve |
(21,434 | ) | (21,882 | ) | ||||
|
|
|
|
|
|||||
|
Total |
$ | 677,362 | $ | 405,698 | ||||
|
|
|
|
|
|||||
Approximately $83.7 million and $84.6 million of our inventory was accounted for under the Last-in, First-out (“LIFO”) method of accounting at September 30, 2014 and December 31, 2013, respectively. Due to the acquisition of Flagstone, approximately $130.9 million of our inventory was accounted for under the weighted average cost method of accounting at September 30, 2014.
|
|||
7. Property, Plant, and Equipment
| September 30, 2014 |
December 31, 2013 |
|||||||
| (In thousands) | ||||||||
|
Land |
$ | 27,645 | $ | 26,492 | ||||
|
Buildings and improvements |
205,667 | 194,439 | ||||||
|
Machinery and equipment |
613,892 | 536,256 | ||||||
|
Construction in progress |
56,948 | 43,146 | ||||||
|
|
|
|
|
|||||
|
Total |
904,152 | 800,333 | ||||||
|
Less accumulated depreciation |
(364,085 | ) | (338,058 | ) | ||||
|
|
|
|
|
|||||
|
Property, plant, and equipment, net |
$ | 540,067 | $ | 462,275 | ||||
|
|
|
|
|
|||||
Depreciation expense was $15.3 million and $16.5 million for the three months ended September 30, 2014 and 2013, respectively, and $47.4 million and $54.9 million for the nine months ended September 30, 2014 and 2013, respectively.
|
|||
8. Goodwill and Intangible Assets
Changes in the carrying amounts of goodwill by segment for the nine months ended September 30, 2014 are as follows:
| North American Retail Grocery |
Food Away From Home |
Industrial and Export |
Total | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Balance at December 31, 2013 |
$ | 884,768 | $ | 95,572 | $ | 138,864 | $ | 1,119,204 | ||||||||
|
Acquisition |
563,493 | — | — | 563,493 | ||||||||||||
|
Purchase price adjustments |
(973 | ) | (54 | ) | (115 | ) | (1,142 | ) | ||||||||
|
Reallocation of goodwill |
4,461 | 96 | (4,557 | ) | — | |||||||||||
|
Currency exchange adjustment |
(6,792 | ) | (678 | ) | (106 | ) | (7,576 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Balance at September 30, 2014 |
$ | 1,445,957 | $ | 94,936 | $ | 134,086 | $ | 1,673,979 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
The Company has not incurred any goodwill impairments since its inception.
The gross carrying amounts and accumulated amortization of intangible assets other than goodwill as of September 30, 2014 and December 31, 2013 are as follows:
| September 30, 2014 | December 31, 2013 | |||||||||||||||||||||||
| Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Amount |
Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Amount |
|||||||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||||||||
|
Intangible assets with indefinite lives: |
||||||||||||||||||||||||
|
Trademarks |
$ | 29,878 | $ | — | $ | 29,878 | $ | 31,067 | $ | — | $ | 31,067 | ||||||||||||
|
Intangible assets with finite lives: |
||||||||||||||||||||||||
|
Customer-related |
800,132 | (157,747 | ) | 642,385 | 525,820 | (133,063 | ) | 392,757 | ||||||||||||||||
|
Contractual agreements |
4,905 | (1,240 | ) | 3,665 | 1,249 | (87 | ) | 1,162 | ||||||||||||||||
|
Trademarks |
32,659 | (8,517 | ) | 24,142 | 26,466 | (7,164 | ) | 19,302 | ||||||||||||||||
|
Formulas/recipes |
10,832 | (6,749 | ) | 4,083 | 8,882 | (5,708 | ) | 3,174 | ||||||||||||||||
|
Computer software |
62,369 | (28,916 | ) | 33,453 | 51,087 | (22,793 | ) | 28,294 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Total |
$ | 940,775 | $ | (203,169 | ) | $ | 737,606 | $ | 644,571 | $ | (168,815 | ) | $ | 475,756 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Amortization expense on intangible assets for the three months ended September 30, 2014 and 2013 was $15.0 million and $8.6 million, respectively, and $35.5 million and $25.3 million for the nine months ended September 30, 2014 and 2013, respectively. Estimated amortization expense on intangible assets for 2014 and the following four years is as follows:
| (In thousands) | ||||
|
2014 |
$ | 53,326 | ||
|
2015 |
$ | 61,299 | ||
|
2016 |
$ | 59,446 | ||
|
2017 |
$ | 58,585 | ||
|
2018 |
$ | 53,229 | ||
|
|||
9. Accounts Payable and Accrued Expenses
| September 30, 2014 |
December 31, 2013 |
|||||||
| (In thousands) | ||||||||
|
Accounts payable |
$ | 244,473 | $ | 154,378 | ||||
|
Payroll and benefits |
41,672 | 40,155 | ||||||
|
Interest and taxes |
4,797 | 22,190 | ||||||
|
Health insurance, workers’ compensation, and other insurance costs |
7,976 | 8,164 | ||||||
|
Marketing expenses |
13,261 | 7,568 | ||||||
|
Other accrued liabilities |
10,388 | 6,358 | ||||||
|
|
|
|
|
|||||
|
Total |
$ | 322,567 | $ | 238,813 | ||||
|
|
|
|
|
|||||
|
|||
10. Income Taxes
Income tax expense was recorded at an effective rate of 35.4% and 33.8% for the three and nine months ended September 30, 2014, respectively, compared to 22.8% and 29.1% for the three and nine months ended September 30, 2013, respectively. The Company’s effective tax rate is favorably impacted by an intercompany financing structure entered into in conjunction with the E.D. Smith Foods, Ltd. (“E.D. Smith”) acquisition in 2007. The increase in the effective tax rate for the three and nine months ended September 30, 2014 as compared to 2013 is attributable to an increase in state tax expense, acquisition related expenses that are not deductible for tax purposes, and the tax impact of a shift in revenue between jurisdictions.
During the second quarter of 2014, the Internal Revenue Service (“IRS”) initiated an examination of the Company’s 2012 tax year. The Canadian Revenue Agency (“CRA”) is currently examining the 2008 through 2012 tax years of E.D. Smith. The IRS and CRA examinations are expected to be completed in 2014 or 2015. The Company has examinations in process with various state taxing authorities, which are expected to be completed in 2014 or 2015.
Management estimates that it is reasonably possible that the total amount of unrecognized tax benefits could decrease by as much as $1.0 million within the next 12 months, primarily as a result of the resolution of audits currently in progress and the lapsing of statutes of limitations.
|
|||
11. Long-Term Debt
| September 30, 2014 |
December 31, 2013 |
|||||||
| (In thousands) | ||||||||
|
Revolving credit facility |
$ | 654,000 | $ | 535,000 | ||||
|
Term Loan |
299,250 | — | ||||||
|
Acquisition Term Loan |
198,750 | — | ||||||
|
2018 Notes |
— | 400,000 | ||||||
|
2022 Notes |
400,000 | — | ||||||
|
Tax increment financing and other debt |
10,810 | 5,496 | ||||||
|
|
|
|
|
|||||
|
Total debt outstanding |
1,562,810 | 940,496 | ||||||
|
Less current portion |
(3,967 | ) | (1,551 | ) | ||||
|
|
|
|
|
|||||
|
Total long-term debt |
$ | 1,558,843 | $ | 938,945 | ||||
|
|
|
|
|
|||||
On May 6, 2014, the Company entered into a new five year unsecured revolving credit facility (the “Revolving Credit Facility”) with an aggregate commitment of $900 million and a $300 million senior unsecured seven year term loan (the “Term Loan”) pursuant to a new credit agreement (the “Credit Agreement”). The proceeds from the Term Loan and a draw at closing on the Revolving Credit Facility were used to repay in full, amounts outstanding under our prior $750 million unsecured revolving credit facility (the “Prior Credit Agreement”). The Credit Agreement replaced the Prior Credit Agreement, and the Prior Credit Agreement was terminated upon the repayment of the amounts outstanding thereunder on May 6, 2014. As a result of the debt refinancing, $6.5 million of fees associated with the Revolving Credit Facility and $2.4 million of fees associated with the Term Loan will be amortized over their five year and seven year terms, respectively.
On July 29, 2014, the Company entered into an Additional Credit Extension Agreement (the “Amendment”) to its Credit Agreement dated as of May 6, 2014, the proceeds of which were used to fund, in part, the acquisition of Flagstone. The Amendment, among other things, provides for a new $200 million senior unsecured term loan (the “Acquisition Term Loan”).
Revolving Credit Facility — As of September 30, 2014, $235.1 million of the aggregate commitment of $900 million of the Revolving Credit Facility was available. The Revolving Credit Facility matures on May 6, 2019. In addition, as of September 30, 2014, there were $10.9 million in letters of credit under the Revolving Credit Facility that were issued but undrawn, which have been included in the calculation of available credit.
Interest is payable quarterly or at the end of the applicable interest period in arrears on any outstanding borrowings. The initial pricing for the Revolving Credit Facility is determined by LIBOR plus a margin of 1.50%, which includes a 0.30% facility fee. Thereafter, the Revolving Credit Facility generally will bear interest at a rate per annum equal to (i) LIBOR, plus a margin ranging from 1.25% to 2.00% (inclusive of the facility fee), based on the Company’s consolidated leverage ratio, or (ii) a Base Rate (as defined in the Credit Agreement), plus a margin ranging from 0.25% to 1.00% (inclusive of the facility fee), based on the Company’s consolidated leverage ratio. The Company’s average interest rate on debt outstanding under its Revolving Credit Facility, Term Loan, and Acquisition Term Loan (known collectively as the “Credit Facility”) for three months ended September 30, 2014 was 1.60%.
The Credit Agreement is fully and unconditionally, as well as jointly and severally, guaranteed by our 100% owned direct and indirect subsidiaries, Bay Valley Foods, LLC (“Bay Valley”), Sturm Foods, Inc. (“Sturm Foods”), and S.T. Specialty Foods, Inc. (“S.T. Foods”), in addition to the legal entities of Flagstone added in the third quarter: American Importing Company, Inc., Ann’s House of Nuts, Inc., and Snacks Parent Corporation, and certain other subsidiaries that may become guarantors in the future (the aforementioned entities are known collectively as the “Guarantors”). The Revolving Credit Facility contains various financial and restrictive covenants and requires that the Company maintain certain financial ratios, including a leverage and interest coverage ratio.
Term Loan — On May 6, 2014, the Company entered into a $300 million senior unsecured Term Loan pursuant to the same Credit Agreement used for the Revolving Credit Facility. The Term Loan matures on May 6, 2021. The initial pricing of the Term Loan is determined by LIBOR plus a margin of 1.75%. Thereafter, the Term Loan generally will bear interest at a rate per annum equal to (i) LIBOR, plus a margin ranging from 1.50% to 2.25%, based on the Company’s consolidated leverage ratio, or (ii) a Base Rate (as defined in the Credit Agreement), plus a margin ranging from 0.50% to 1.25%, based on the Company’s consolidated leverage ratio. Payments are due on a quarterly basis starting September 30, 2014. The Term Loan is subject to substantially the same covenants as the Revolving Credit Facility, and also has the same Guarantors.
Acquisition Term Loan — On July 29, 2014, the Company entered into a $200 million senior unsecured Acquisition Term Loan pursuant to the same Credit Agreement used for the Revolving Credit Facility. The Acquisition Term Loan matures on May 6, 2019. Initial pricing for the Acquisition Term Loan is determined by LIBOR plus a margin of 2.00%. Thereafter, the Acquisition Term Loan generally will bear interest at a rate per annum equal to (i) LIBOR, plus a margin ranging from 1.25% to 2.00%, based on the Company’s consolidated leverage ratio, or (ii) a Base Rate (as defined in the Credit Agreement), plus a margin ranging from 0.25% to 1.00%, based on the Company’s consolidated leverage ratio. Payments are due on a quarterly basis starting September 30, 2014. The Acquisition Term Loan is subject to substantially the same covenants as the Revolving Credit Facility, and has the same Guarantors. Debt costs associated with entering into the Acquisition Term Loan were nominal.
2018 Notes — The Company previously issued 7.75% notes in aggregate principal amount of $400 million due on March 1, 2018 (the “2018 Notes”). During the first quarter, on February 25, 2014, the Company commenced a tender offer and consent solicitation to repurchase and extinguish $400 million in aggregate principal amount of the 2018 Notes. Pursuant to the terms of the tender offer, the Company offered to repurchase the 2018 Notes at a price of 104.275% of the principal amount (plus any accrued but unpaid interest up to, but excluding the payment date), for any 2018 Notes validly tendered and not withdrawn prior to the consent expiration time on March 10, 2014. As of the consent expiration time, the holders had tendered approximately $298 million in aggregate principal amount of 2018 Notes, and the Company accepted all such 2018 Notes tendered for purchase and extinguishment on March 11, 2014. The remaining holders had until March 24, 2014 to tender their 2018 Notes at a reduced rate of 101.275% of the principal amount; no additional 2018 Notes were tendered prior to the final expiration of the tender offer and consent solicitation.
On March 11, 2014, the Company issued a redemption notice for all of its remaining outstanding 2018 Notes. On April 10, 2014, all remaining outstanding 2018 Notes, or approximately $102 million in aggregate principal amount, were redeemed at a price of 103.875% of the principal amount of the 2018 Notes, plus accrued but unpaid interest. Accordingly, no 2018 Notes remain outstanding as of September 30, 2014. For the nine months ended September 30, 2014, the Company incurred a loss on extinguishment of the 2018 Notes totaling $22.0 million that included the write-off of $5.3 million in deferred financing costs.
2022 Notes — On March 11, 2014, the Company completed its underwritten public offering of $400 million in aggregate principal amount of 4.875% notes due March 15, 2022 (the “2022 Notes”). The net proceeds of $394 million ($400 million less underwriting discount of $6 million, providing an effective interest rate of 4.99%) were used to extinguish the 2018 Notes. The Company issued the 2022 Notes pursuant to an Indenture between the Company, the Guarantors, and Wells Fargo Bank, National Association as trustee (the “Trustee”), among the Company, the Guarantors, and the Trustee.
The Indenture provides, among other things, that the 2022 Notes will be senior unsecured obligations of the Company. The Company’s payment obligations under the 2022 Notes are fully and unconditionally, as well as jointly and severally, guaranteed on a senior unsecured basis by the Guarantors, in addition to any future domestic subsidiaries that guarantee or become borrowers under its credit facility, or guarantee certain other indebtedness incurred by the Company or its restricted subsidiaries. Interest is payable on March 15 and September 15 of each year, beginning September 15, 2014. The 2022 Notes will mature on March 15, 2022.
The Company may redeem some or all of the 2022 Notes at any time prior to March 15, 2017 at a price equal to 100% of the principal amount of the 2022 Notes redeemed, plus an applicable “make-whole” premium. On or after March 15, 2017, the Company may redeem some or all of the 2022 Notes at redemption prices set forth in the Indenture. In addition, at any time prior to March 15, 2017, the Company may redeem up to 35% of the 2022 Notes at a redemption price of 104.875% of the principal amount of the 2022 Notes redeemed with the net cash proceeds of certain equity offerings.
Subject to certain limitations, in the event of a change of control of the Company, the Company will be required to make an offer to purchase the 2022 Notes at a purchase price equal to 101% of the principal amount of the 2022 Notes, plus accrued and unpaid interest.
The Indenture contains restrictive covenants that, among other things, limit the ability of the Company and the Guarantors to: (i) pay dividends or make other restricted payments, (ii) make certain investments, (iii) incur additional indebtedness or issue preferred stock, (iv) create liens, (v) pay dividends or make other payments (except for certain dividends and payments to the Company and certain subsidiaries of the Company), (vi) merge or consolidate with other entities or sell substantially all of its assets, (vii) enter into transactions with affiliates, and (viii) engage in certain sale and leaseback transactions. The foregoing limitations are subject to exceptions as set forth in the Indenture. In addition, if in the future the 2022 Notes have an investment grade credit rating by both Moody’s Investors Services, Inc. and Standard & Poor’s Ratings Services, certain of these covenants will, thereafter, no longer apply to the 2022 Notes for so long as the 2022 Notes are rated investment grade by the two rating agencies.
Tax Increment Financing —The Company owes $1.6 million related to redevelopment bonds pursuant to a Tax Increment Financing Plan and has agreed to make certain payments with respect to the principal amount of the bonds through May 1, 2019.
Other Debt — The Company owes $9.3 million related to capital leases and makes recurring payments on each of these agreements.
|
|||
12. Earnings Per Share
Basic earnings per share is computed by dividing net income using the number of weighted average common shares outstanding during the reporting period. The weighted average number of common shares used in the diluted earnings per share calculation is determined using the treasury stock method and includes the incremental effect related to the Company’s outstanding stock-based compensation awards.
On July 16, 2014, the Company entered into an underwriting agreement with J.P. Morgan Securities, LLC, Wells Fargo Securities, LLC, and Merrill Lynch, Pierce, Fenner, & Smith, Incorporated, as representatives of the several underwriters named therein (the “Underwriters”), relating to the issuance and sale by the Company of up to 4,950,331 shares of the Company’s common stock, par value $0.01 per share (the “Common Stock”), at a price of $75.50 per share. On July 22, 2014, the Company closed the public offering of an aggregate 4,950,331 shares, at a price of $75.50 per share. The Company used the net proceeds ($358 million) from the stock offering to fund, in part, the acquisition of Flagstone. The stock issuance is reflected in the table below.
The following table summarizes the effect of the share-based compensation awards on the weighted average number of shares outstanding used in calculating diluted earnings per share:
| Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
Weighted average common shares outstanding |
41,099 | 36,482 | 38,272 | 36,378 | ||||||||||||
|
Assumed exercise/vesting of equity awards (1) |
903 | 956 | 987 | 975 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Weighted average diluted common shares outstanding |
42,002 | 37,438 | 39,259 | 37,353 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| (1) | Incremental shares from stock-based compensation awards (equity awards) are computed using the treasury stock method. Equity awards, excluded from our computation of diluted earnings per share because they were anti-dilutive, were 0.4 million for the three and nine months ended September 30, 2014 and 0.5 million for the three and nine months ended September 30, 2013, respectively. |
|
|||
13. Stock-Based Compensation
Income before income taxes for the three and nine month periods ended September 30, 2014 includes share-based compensation expense of $7.4 million and $17.1 million, respectively. Share-based compensation expense for the three and nine month periods ended September 30, 2013 was $4.6 million and $11.7 million, respectively. The tax benefit recognized related to the compensation cost of these share-based awards was approximately $2.7 million and $6.1 million for the three and nine months ended September 30, 2014, respectively, and $1.7 million and $4.3 million for the three and nine month periods ended September 30, 2013, respectively.
The following table summarizes stock option activity during the nine months ended September 30, 2014. Stock options are granted under our long-term incentive plan, and generally have a three year vesting schedule, which vest one-third on each of the first three anniversaries of the grant date. Stock options expire ten years from the grant date.
| Employee Options |
Director Options |
Weighted Average Exercise Price |
Weighted Average Remaining Contractual Term (yrs) |
Aggregate Intrinsic Value |
||||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||||
|
Outstanding, December 31, 2013 |
2,570 | 64 | $ | 36.71 | 4.1 | $ | 84,840 | |||||||||||||
|
Granted |
376 | — | $ | 79.16 | ||||||||||||||||
|
Forfeited |
(4 | ) | — | $ | 54.07 | |||||||||||||||
|
Exercised |
(731 | ) | — | $ | 29.55 | |||||||||||||||
|
|
|
|
|
|||||||||||||||||
|
Outstanding, September 30, 2014 |
2,211 | 64 | $ | 45.99 | 5.1 | $ | 78,504 | |||||||||||||
|
|
|
|
|
|||||||||||||||||
|
Vested/expected to vest, at September 30, 2014 |
2,090 | 64 | $ | 44.34 | 4.9 | $ | 77,892 | |||||||||||||
|
|
|
|
|
|||||||||||||||||
|
Exercisable, September 30, 2014 |
1,562 | 64 | $ | 35.23 | 3.5 | $ | 73,614 | |||||||||||||
|
|
|
|
|
|||||||||||||||||
Compensation costs related to unvested options totaled $9.9 million at September 30, 2014 and will be recognized over the remaining vesting period of the grants, which averages 2.2 years. The Company uses the Black-Scholes option pricing model to value its stock option awards. The assumptions used to calculate the fair value of stock options issued in 2014 include the following: expected volatility of 25.18%, expected term of six years, risk free rate of 2.03%, and no dividends. The weighted average grant date fair value of awards granted in the nine months ended September 30, 2014 was $22.96. The aggregate intrinsic value of stock options exercised during the nine months ended September 30, 2014 and 2013 was approximately $33.5 million and $2.9 million, respectively. The tax benefit recognized from stock option exercises was $12.9 million and $1.1 million for the nine months ended September 30, 2014 and 2013, respectively.
In addition to stock options, the Company may also grant restricted stock, restricted stock units, and performance unit awards. These awards are granted under our long-term incentive plan. Employee restricted stock and restricted stock unit awards generally vest based on the passage of time. These awards generally vest one-third on each anniversary of the grant date. Director restricted stock units generally vest on the first anniversary of the grant date. Certain directors have deferred receipt of their awards until their departure from the Board of Directors, or a specified date. The following table summarizes the restricted stock unit activity during the nine months ended September 30, 2014:
| Employee Restricted Stock Units |
Weighted Average Grant Date Fair Value |
Director Restricted Stock Units |
Weighted Average Grant Date Fair Value |
|||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
Outstanding, at December 31, 2013 |
317 | $ | 58.98 | 93 | $ | 44.06 | ||||||||||
|
Granted |
236 | $ | 77.64 | 14 | $ | 79.89 | ||||||||||
|
Vested |
(140 | ) | $ | 52.71 | (6 | ) | $ | 35.34 | ||||||||
|
Forfeited |
(6 | ) | $ | 65.49 | — | $ | — | |||||||||
|
|
|
|
|
|||||||||||||
|
Outstanding, at September 30, 2014 |
407 | $ | 71.72 | 101 | $ | 49.71 | ||||||||||
|
|
|
|
|
|||||||||||||
Future compensation costs related to restricted stock units are approximately $19.5 million as of September 30, 2014, and will be recognized on a weighted average basis, over the next 2.0 years. The grant date fair value of the awards granted in 2014 is equal to the Company’s closing stock price on the grant date. The fair value of vested restricted stock units was $11.6 million for the nine months ended September 30, 2014 and $9.8 million for the nine months ended September 30, 2013.
Performance unit awards are granted to certain members of management. These awards contain service and performance conditions. For each of the three performance periods, one third of the units will accrue, multiplied by a predefined percentage between 0% and 200%, depending on the achievement of certain operating performance measures. Additionally, for the cumulative performance period, a number of units will accrue, equal to the number of units granted, multiplied by a predefined percentage between 0% and 200%, depending on the achievement of certain operating performance measures, less any units previously accrued. Accrued units will be converted to stock or cash, at the discretion of the compensation committee, generally, on the third anniversary of the grant date. The Company intends to settle these awards in stock and has the shares available to do so. On June 27, 2014, based on achievement of operating performance measures, 34,311 performance units were converted into 5,541 shares of common stock, an average conversion ratio of 0.16 shares for each performance unit.
The following table summarizes the performance unit activity during the nine months ended September 30, 2014:
| Performance Units |
Weighted Average Grant Date Fair Value |
|||||||
| (In thousands) | ||||||||
|
Unvested, at December 31, 2013 |
216 | $ | 62.03 | |||||
|
Granted |
88 | $ | 79.89 | |||||
|
Vested |
(5 | ) | $ | 54.90 | ||||
|
Forfeited |
(29 | ) | $ | 55.06 | ||||
|
|
|
|||||||
|
Unvested, at September 30, 2014 |
270 | $ | 68.77 | |||||
|
|
|
|||||||
Future compensation costs related to the performance units are estimated to be approximately $18.0 million as of September 30, 2014, and are expected to be recognized over the next 2.1 years. The grant fair value of the awards is equal to the Company’s closing stock price on the date of grant.
|
|||
14. Accumulated Other Comprehensive Loss
Accumulated Other Comprehensive Loss consists of the following components, all of which are net of tax, except for the foreign currency translation adjustment:
| Foreign Currency Translation (1) |
Unrecognized Pension and Postretirement Benefits (2) |
Derivative Financial Instrument (3) |
Accumulated Other Comprehensive Loss |
|||||||||||||
| (In thousands) | ||||||||||||||||
|
Balance at December 31, 2013 |
$ | (24,689 | ) | $ | (7,074 | ) | $ | — | $ | (31,763 | ) | |||||
|
Other comprehensive loss |
(15,270 | ) | — | — | (15,270 | ) | ||||||||||
|
Reclassifications from accumulated other comprehensive loss |
— | 309 | — | 309 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Other comprehensive (loss) income |
(15,270 | ) | 309 | — | (14,961 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Balance at September 30, 2014 |
$ | (39,959 | ) | $ | (6,765 | ) | $ | — | $ | (46,724 | ) | |||||
|
|
|
|
|
|
|
|
|
|||||||||
| Foreign Currency Translation (1) |
Unrecognized Pension and Postretirement Benefits (2) |
Derivative Financial Instrument (3) |
Accumulated Other Comprehensive Loss |
|||||||||||||
| (In thousands) | ||||||||||||||||
|
Balance at December 31, 2012 |
$ | (2,007 | ) | $ | (14,525 | ) | $ | (108 | ) | $ | (16,640 | ) | ||||
|
Other comprehensive loss |
(12,390 | ) | — | — | (12,390 | ) | ||||||||||
|
Reclassifications from accumulated other comprehensive loss |
— | 1,108 | 108 | 1,216 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Other comprehensive (loss) income |
(12,390 | ) | 1,108 | 108 | (11,174 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Balance at September 30, 2013 |
$ | (14,397 | ) | $ | (13,417 | ) | $ | — | $ | (27,814 | ) | |||||
|
|
|
|
|
|
|
|
|
|||||||||
| (1) | The foreign currency translation adjustment is not net of tax, as it pertains to the Company’s permanent investment in its Canadian subsidiaries. |
| (2) | The unrecognized pension and postretirement benefits reclassification is presented net of tax of $194 thousand and $652 thousand for the nine months ended September 30, 2014 and 2013, respectively. The reclassification is included in the computation of net periodic pension cost, which is recorded in the Cost of sales and General and administrative lines of the Condensed Consolidated Statements of Income. |
| (3) | The derivative financial instrument reclassification is presented net of tax of $68 thousand for the nine months ended September 30, 2013. |
The Condensed Consolidated Statements of Income lines impacted by reclassifications out of Accumulated Other Comprehensive Loss are outlined below:
| Reclassifications from
Accumulated Other Comprehensive Loss |
Affected line in The Condensed Consolidated Statements of Income |
|||||||||||||||||
|
Three Months ended September 30, |
Nine Months ended September 30, |
|||||||||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||
|
Derivative financial instrument |
$ | — | $ | 44 | $ | — | $ | 176 | Interest expense | |||||||||
|
Income taxes |
— | 17 | — | 68 | Income taxes | |||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net of tax |
$ | — | $ | 27 | $ | — | $ | 108 | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
Amortization of defined benefit pension and postretirement items: |
||||||||||||||||||
|
Prior service costs |
$ | 35 | $ | 96 | $ | 109 | $ | 289 | (a) | |||||||||
|
Unrecognized net loss |
132 | 470 | 394 | 1,410 | (a) | |||||||||||||
|
Other |
— | — | — | 61 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total before tax |
167 | 566 | 503 | 1,760 | ||||||||||||||
|
Income taxes |
64 | 217 | 194 | 652 | Income taxes | |||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net of tax |
$ | 103 | $ | 349 | $ | 309 | $ | 1,108 | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
| (a) | These accumulated other comprehensive loss components are included in the computation of net periodic pension and postretirement costs. See Note 15 for additional details. |
|
|||
15. Employee Retirement and Postretirement Benefits
Pension, Profit Sharing and Postretirement Benefits — Certain employees and retirees participate in pension and other postretirement benefit plans. Employee benefit plan obligations and expenses included in the Condensed Consolidated Financial Statements are determined based on plan assumptions, employee demographic data, including years of service and compensation, benefits and claims paid, and employer contributions.
Components of net periodic pension expense are as follows:
| Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
Service cost |
$ | 545 | $ | 648 | $ | 1,635 | $ | 1,943 | ||||||||
|
Interest cost |
693 | 628 | 2,078 | 1,883 | ||||||||||||
|
Expected return on plan assets |
(797 | ) | (730 | ) | (2,393 | ) | (2,015 | ) | ||||||||
|
Amortization of prior service costs |
51 | 114 | 158 | 342 | ||||||||||||
|
Amortization of unrecognized net loss |
127 | 459 | 379 | 1,376 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Net periodic pension cost |
$ | 619 | $ | 1,119 | $ | 1,857 | $ | 3,529 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
The Company contributed $4.1 million to the pension plans in the first nine months of 2014. The Company does not expect to make additional contributions to the plans in 2014.
Components of net periodic postretirement expense are as follows:
| Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
Service cost |
$ | 5 | $ | 5 | $ | 15 | $ | 15 | ||||||||
|
Interest cost |
39 | 37 | 117 | 109 | ||||||||||||
|
Amortization of prior service costs |
(16 | ) | (18 | ) | (49 | ) | (53 | ) | ||||||||
|
Amortization of unrecognized net loss |
5 | 11 | 15 | 34 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Net periodic postretirement cost |
$ | 33 | $ | 35 | $ | 98 | $ | 105 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
The Company expects to contribute approximately $0.2 million to the postretirement health plans during 2014.
Net periodic pension costs are recorded in the Cost of sales and General and administrative lines of the Condensed Consolidated Statements of Income.
|
|||
16. Other Operating Expense
The Company incurred other operating expense for the three and nine months ended September 30, 2014 and 2013, which consisted of the following:
| Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
Restructuring |
$ | 170 | $ | 861 | $ | 1,408 | $ | 2,143 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Total other operating expense |
$ | 170 | $ | 861 | $ | 1,408 | $ | 2,143 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
|||
17. Supplemental Cash Flow Information
| Nine Months Ended September 30, |
||||||||
| 2014 | 2013 | |||||||
| (In thousands) | ||||||||
|
Interest paid |
$ | 37,427 | $ | 43,780 | ||||
|
Income taxes paid |
$ | 39,508 | $ | 30,963 | ||||
|
Accrued purchase of property and equipment |
$ | 2,528 | $ | 2,751 | ||||
|
Accrued other intangible assets |
$ | 1,421 | $ | 1,658 | ||||
Non-cash financing activities for the nine months ended September 30, 2014 and 2013 include the settlement of 142,860 shares and 182,063 shares, respectively, of restricted stock units, and performance units, where shares were withheld to satisfy the minimum statutory tax withholding requirements.
|
|||
18. Commitments and Contingencies
Litigation, Investigations, and Audits — The Company is party in the ordinary course of business to certain claims, litigation, audits, and investigations. The Company believes that it has established adequate reserves to satisfy any liability that may be incurred in connection with any such currently pending or threatened matters, none of which are significant. The settlement of any such currently pending or threatened matters is not expected to have a material impact on our financial position, annual results of operations or cash flows.
|
|||
19. Derivative Instruments
The Company is exposed to certain risks relating to its ongoing business operations. The primary risks managed by derivative instruments include interest rate risk, foreign currency risk, and commodity price risk. Derivative contracts are entered into for periods consistent with the related underlying exposure and do not constitute positions independent of those exposures. The Company does not enter into derivative instruments for trading or speculative purposes.
The Company manages its exposure to changes in interest rates by optimizing the use of variable-rate and fixed-rate debt and by utilizing interest rate swaps to hedge our exposure to changes in interest rates, to reduce the volatility of our financing costs, and to achieve a desired proportion of fixed versus floating-rate debt, based on current and projected market conditions, with a bias toward fixed-rate debt.
Due to the Company’s operations in Canada, we are exposed to foreign currency risk. The Company enters into foreign currency contracts to manage the risk associated with foreign currency cash flows. The Company’s objective in using foreign currency contracts is to establish a fixed foreign currency exchange rate for the net cash flow requirements for purchases that are denominated in U.S. dollars. These contracts do not qualify for hedge accounting and changes in their fair value are recorded in the Condensed Consolidated Statements of Income, with their fair value recorded on the Condensed Consolidated Balance Sheets. As of September 30, 2014 and September 30, 2013, the Company did not have any foreign currency contracts outstanding.
Certain commodities we use in the production and distribution of our products are exposed to market price risk. The Company utilizes derivative contracts to manage this risk. The majority of commodity forward contracts are not derivatives, and those that are, generally qualify for the normal purchases and normal sales scope exception under the guidance for derivative instruments and hedging activities, and therefore are not subject to its provisions. For derivative commodity contracts that do not qualify for the normal purchases and normal sales scope exception, the Company records their fair value on the Company’s Condensed Consolidated Balance Sheets, with changes in value being recorded in the Condensed Consolidated Statements of Income.
The Company’s derivative commodity contracts may include contracts for diesel, oil, plastics, natural gas, electricity, and other commodity contracts that do not meet the requirements for the normal purchases and normal sales scope exception.
Diesel contracts are used to manage the Company’s risk associated with the underlying cost of diesel fuel used to deliver products. Contracts for oil and plastics are used to manage the Company’s risk associated with the underlying commodity cost of a significant component used in packaging materials. Contracts for natural gas and electricity are used to manage the Company’s risk associated with the utility costs of its manufacturing facilities, and commodity contracts that are derivatives that do not meet the normal purchases and normal sales scope exception are used to manage the price risk associated with raw material costs. As of September 30, 2014, the Company had outstanding contracts for the purchase of 13,046 megawatts of electricity, expiring throughout 2014 and outstanding contracts for the purchase of 38,414 megawatts of electricity, expiring throughout 2015.
The following table identifies the derivative, its fair value, and location on the Condensed Consolidated Balance Sheet:
| Fair Value | ||||||||||
| Balance Sheet Location | September 30, 2014 | December 31, 2013 | ||||||||
| (In thousands) | ||||||||||
|
Asset Derivative: |
||||||||||
|
Commodity contracts |
Prepaid expenses and other current assets | $ | 100 | $ | 8 | |||||
|
|
|
|
|
|||||||
| $ | 100 | $ | 8 | |||||||
|
|
|
|
|
|||||||
We recorded the following gains and losses on our derivative contracts in the Condensed Consolidated Statements of Income:
| Three Months Ended | Nine Months Ended | |||||||||||||||||
| Location of (Loss) Gain | September 30, | September 30, | ||||||||||||||||
| Recognized in Income | 2014 | 2013 | 2014 | 2013 | ||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||
|
Mark to market unrealized (loss) gain: |
||||||||||||||||||
|
Commodity contracts |
Other (income) expense, net | $ | (77 | ) | $ | 443 | $ | 93 | $ | 942 | ||||||||
|
Foreign currency contracts |
Loss on foreign currency exchange | 194 | — | — | — | |||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total unrealized gain |
117 | 443 | 93 | 942 | ||||||||||||||
|
Realized (loss) |
||||||||||||||||||
|
Commodity contracts |
Selling and distribution | — | (37 | ) | — | (166 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total realized (loss) |
— | (37 | ) | — | (166 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total gain |
$ | 117 | $ | 406 | $ | 93 | $ | 776 | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
|||
20. Fair Value
The following table presents the carrying value and fair value of our financial instruments as of September 30, 2014 and December 31, 2013:
| September 30, 2014 | December 31, 2013 | |||||||||||||||||||
| Carrying Value |
Fair Value |
Carrying Value |
Fair Value |
Level | ||||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||||
|
Not recorded at fair value (liability): |
||||||||||||||||||||
|
Revolving Credit Facility |
$ | (654,000 | ) | $ | (648,737 | ) | $ | (535,000 | ) | $ | (532,226 | ) | 2 | |||||||
|
Term Loan |
$ | (299,250 | ) | $ | (306,848 | ) | $ | — | $ | — | 2 | |||||||||
|
Acquisition Term Loan |
$ | (198,750 | ) | $ | (199,894 | ) | $ | — | $ | — | 2 | |||||||||
|
2018 Notes |
$ | — | $ | — | $ | (400,000 | ) | $ | (435,520 | ) | 2 | |||||||||
|
2022 Notes |
$ | (400,000 | ) | $ | (396,000 | ) | $ | — | $ | — | 2 | |||||||||
|
Recorded on a recurring basis at fair value asset: |
||||||||||||||||||||
|
Commodity contracts |
$ | 100 | $ | 100 | $ | 8 | $ | 8 | 2 | |||||||||||
|
Investments |
$ | 9,127 | $ | 9,127 | $ | 8,680 | $ | 8,680 | 1 | |||||||||||
Cash and cash equivalents and accounts receivable are financial assets with carrying values that approximate fair value. Accounts payable are financial liabilities with carrying values that approximate fair value.
The fair values of the Revolving Credit Facility, Term Loan, Acquisition Term Loan, 2022 Notes, 2018 Notes, and commodity contracts are determined using Level 2 inputs. Level 2 inputs are inputs other than quoted market prices that are observable for an asset or liability, either directly or indirectly. The fair values of the Revolving Credit Facility, Term Loan, and Acquisition Term Loan were estimated using present value techniques and market based interest rates and credit spreads. The fair values of the Company’s 2022 Notes and 2018 Notes were estimated based on quoted market prices for similar instruments, where the inputs are considered Level 2, due to their infrequent trading volume.
The fair value of the commodity contracts was based on an analysis comparing the contract rates to the market rates at the balance sheet date. The commodity contracts are recorded at fair value on the Condensed Consolidated Balance Sheets.
The fair value of the investments was determined using Level 1 inputs. Level 1 inputs are quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement dates. The investments are recorded at fair value on the Condensed Consolidated Balance Sheets.
|
|||
21. Segment and Geographic Information and Major Customers
The Company manages operations on a company-wide basis, thereby making determinations as to the allocation of resources in total rather than on a segment-level basis. The Company has designated reportable segments based on how management views its business. The Company does not segregate assets between segments for internal reporting. Therefore, asset-related information has not been presented. The reportable segments, as presented below, are consistent with the manner in which the Company reports its results to the chief operating decision maker.
The Company evaluates the performance of its segments based on net sales dollars and direct operating income (gross profit less freight out, sales commissions, and direct selling and marketing expenses). The amounts in the following tables are obtained from reports used by senior management and do not include income taxes. Other expenses not allocated include unallocated selling and distribution expenses, unallocated costs of sales, and unallocated corporate expenses. The accounting policies of the Company’s segments are the same as those described in the summary of significant accounting policies set forth in Note 1 to the Consolidated Financial Statements contained in our Annual Report on Form 10-K for the year ended December 31, 2013. The only change in our significant accounting policies in the nine months ended September 30, 2014, was the inclusion of Flagstone’s inventory in the third quarter, which is valued using the weighted average costing approach.
| Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
Net sales to external customers: |
||||||||||||||||
|
North American Retail Grocery |
$ | 592,359 | $ | 401,907 | $ | 1,489,014 | $ | 1,163,733 | ||||||||
|
Food Away From Home |
98,673 | 96,869 | 284,633 | 264,357 | ||||||||||||
|
Industrial and Export |
104,694 | 68,374 | 268,942 | 205,516 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Total |
$ | 795,726 | $ | 567,150 | $ | 2,042,589 | $ | 1,633,606 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Direct operating income: |
||||||||||||||||
|
North American Retail Grocery |
$ | 82,404 | $ | 62,314 | $ | 230,901 | $ | 188,705 | ||||||||
|
Food Away From Home |
12,293 | 13,027 | 33,837 | 35,888 | ||||||||||||
|
Industrial and Export |
16,713 | 12,125 | 45,546 | 38,038 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Total |
111,410 | 87,466 | 310,284 | 262,631 | ||||||||||||
|
Unallocated selling and distribution income (expense) |
(2,213 | ) | (1,286 | ) | (7,115 | ) | (3,969 | ) | ||||||||
|
Unallocated costs of sales (1) |
1,760 | (4,354 | ) | (1,155 | ) | (16,892 | ) | |||||||||
|
Unallocated corporate (expense) |
(62,992 | ) | (40,666 | ) | (159,174 | ) | (115,253 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Operating income |
47,965 | 41,160 | 142,840 | 126,517 | ||||||||||||
|
Other expense |
(17,170 | ) | (11,788 | ) | (58,262 | ) | (35,908 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Income before income taxes |
$ | 30,795 | $ | 29,372 | $ | 84,578 | $ | 90,609 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| (1) | 2013 costs were primarily related to accelerated depreciation and other charges related to restructurings. |
Geographic Information — The Company had revenues to customers outside of the United States of approximately 12.8% and 13.0% of total consolidated net sales in the nine months ended September 30, 2014 and 2013, respectively, with 11.8% and 11.9% going to Canada, respectively. The Company held 10.0% and 7.7% of its property, plant, and equipment outside of the United States as of September 30, 2014 and 2013 respectively.
Major Customers — Wal-Mart Stores, Inc. and affiliates accounted for approximately 18.3% and 19.4% of consolidated net sales in the nine months ended September 30, 2014 and 2013, respectively. No other customer accounted for more than 10% of our consolidated net sales.
Product Information — The following table presents the Company’s net sales by major products for the three and nine months ended September 30, 2014 and 2013.
| Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
Products: |
||||||||||||||||
|
Beverages |
$ | 124,004 | $ | 85,971 | $ | 365,886 | $ | 226,085 | ||||||||
|
Salad dressings |
89,471 | 92,178 | 278,897 | 246,460 | ||||||||||||
|
Beverage enhancers |
85,548 | 82,387 | 256,551 | 253,524 | ||||||||||||
|
Pickles |
74,958 | 72,583 | 231,733 | 228,959 | ||||||||||||
|
Soup and infant feeding |
103,551 | 49,578 | 212,064 | 141,582 | ||||||||||||
|
Mexican and other sauces |
62,591 | 61,290 | 189,170 | 182,695 | ||||||||||||
|
Cereals |
40,055 | 37,108 | 120,348 | 118,878 | ||||||||||||
|
Snacks |
118,026 | — | 118,026 | — | ||||||||||||
|
Dry dinners |
36,121 | 33,189 | 103,438 | 90,969 | ||||||||||||
|
Aseptic products |
27,313 | 25,243 | 74,908 | 72,925 | ||||||||||||
|
Other products |
19,911 | 11,702 | 50,691 | 26,487 | ||||||||||||
|
Jams |
14,177 | 15,921 | 40,877 | 45,042 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Total net sales |
$ | 795,726 | $ | 567,150 | $ | 2,042,589 | $ | 1,633,606 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
|||
22. Guarantor and Non-Guarantor Financial Information
As of September 30, 2014 the Company’s 2022 Notes are guaranteed fully and unconditionally, as well as jointly and severally, by its 100% owned direct and indirect subsidiaries, Bay Valley, Sturm Foods, and S.T. Specialty Foods, in addition to the legal entities of Flagstone added in the third quarter: American Importing Company, Inc., Ann’s House of Nuts, Inc., and Snacks Parent Corporation. There are no significant restrictions on the ability of the parent company or any guarantor to obtain funds from its subsidiaries by dividend or loan. The following condensed supplemental consolidating financial information presents the results of operations, financial position, and cash flows of the parent company, its guarantor subsidiaries, its non-guarantor subsidiaries, and the eliminations necessary to arrive at the information for the Company on a consolidated basis as of September 30, 2014 and 2013, and for the three and nine months ended September 30, 2014, and 2013. The equity method has been used with respect to investments in subsidiaries. The principal elimination entries eliminate investments in subsidiaries and intercompany balances and transactions.
Condensed Supplemental Consolidating Balance Sheet
September 30, 2014
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Assets |
||||||||||||||||||||
|
Current assets: |
||||||||||||||||||||
|
Cash and cash equivalents |
$ | — | $ | 3,126 | $ | 22,246 | $ | (3,201 | ) | $ | 22,171 | |||||||||
|
Investments |
— | — | 9,127 | — | 9,127 | |||||||||||||||
|
Receivables, net |
— | 169,137 | 56,048 | — | 225,185 | |||||||||||||||
|
Inventories, net |
— | 535,801 | 141,561 | — | 677,362 | |||||||||||||||
|
Deferred income taxes |
— | 5,839 | 2,895 | (232 | ) | 8,502 | ||||||||||||||
|
Prepaid expenses and other current assets |
26,899 | 4,250 | 764 | — | 31,913 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total current assets |
26,899 | 718,153 | 232,641 | (3,433 | ) | 974,260 | ||||||||||||||
|
Property, plant, and equipment, net |
28,742 | 409,190 | 102,135 | — | 540,067 | |||||||||||||||
|
Goodwill |
— | 1,468,575 | 205,404 | — | 1,673,979 | |||||||||||||||
|
Investment in subsidiaries |
2,231,460 | 527,606 | — | (2,759,066 | ) | — | ||||||||||||||
|
Intercompany accounts receivable (payable), net |
954,537 | (862,105 | ) | (92,432 | ) | — | — | |||||||||||||
|
Deferred income taxes |
14,356 | — | — | (14,356 | ) | — | ||||||||||||||
|
Identifiable intangible and other assets, net |
55,509 | 513,975 | 188,809 | — | 758,293 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total assets |
$ | 3,311,503 | $ | 2,775,394 | $ | 636,557 | $ | (2,776,855 | ) | $ | 3,946,599 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Current liabilities: |
||||||||||||||||||||
|
Accounts payable and accrued expenses |
$ | 33,443 | $ | 236,291 | $ | 56,034 | $ | (3,201 | ) | $ | 322,567 | |||||||||
|
Current portion of long-term debt |
— | 1,572 | 2,395 | — | 3,967 | |||||||||||||||
|
Deferred income taxes |
232 | — | — | (232 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total current liabilities |
33,675 | 237,863 | 58,429 | (3,433 | ) | 326,534 | ||||||||||||||
|
Long-term debt |
1,552,000 | 2,365 | 4,478 | — | 1,558,843 | |||||||||||||||
|
Deferred income taxes |
— | 282,823 | 38,153 | (14,356 | ) | 306,620 | ||||||||||||||
|
Other long-term liabilities |
7,131 | 20,883 | 7,891 | — | 35,905 | |||||||||||||||
|
Stockholders’ equity |
1,718,697 | 2,231,460 | 527,606 | (2,759,066 | ) | 1,718,697 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total liabilities and stockholders’ equity |
$ | 3,311,503 | $ | 2,775,394 | $ | 636,557 | $ | (2,776,855 | ) | $ | 3,946,599 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Balance Sheet
December 31, 2013
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Assets |
||||||||||||||||||||
|
Current assets: |
||||||||||||||||||||
|
Cash and cash equivalents |
$ | 23,268 | $ | 43 | $ | 23,164 | $ | — | $ | 46,475 | ||||||||||
|
Investments |
— | — | 8,680 | — | 8,680 | |||||||||||||||
|
Accounts receivable, net |
258 | 116,464 | 36,041 | — | 152,763 | |||||||||||||||
|
Inventories, net |
— | 314,912 | 90,786 | — | 405,698 | |||||||||||||||
|
Deferred income taxes |
— | 18,534 | 3,375 | — | 21,909 | |||||||||||||||
|
Prepaid expenses and other current assets |
27,890 | 12,593 | 758 | (27,077 | ) | 14,164 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total current assets |
51,416 | 462,546 | 162,804 | (27,077 | ) | 649,689 | ||||||||||||||
|
Property, plant, and equipment, net |
13,426 | 379,380 | 69,469 | — | 462,275 | |||||||||||||||
|
Goodwill |
— | 959,440 | 159,764 | — | 1,119,204 | |||||||||||||||
|
Investment in subsidiaries |
1,970,351 | 258,305 | — | (2,228,656 | ) | — | ||||||||||||||
|
Intercompany accounts receivable (payable), net |
154,742 | 68,407 | (223,149 | ) | — | — | ||||||||||||||
|
Deferred income taxes |
13,545 | — | — | (13,545 | ) | — | ||||||||||||||
|
Intangible and other assets, net |
46,943 | 288,873 | 154,070 | — | 489,886 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total assets |
$ | 2,250,423 | $ | 2,416,951 | $ | 322,958 | $ | (2,269,278 | ) | $ | 2,721,054 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Current liabilities: |
||||||||||||||||||||
|
Accounts payable and accrued expenses |
$ | 26,127 | $ | 204,920 | $ | 34,843 | $ | (27,077 | ) | $ | 238,813 | |||||||||
|
Current portion of long-term debt |
— | 1,498 | 53 | — | 1,551 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total current liabilities |
26,127 | 206,418 | 34,896 | (27,077 | ) | 240,364 | ||||||||||||||
|
Long-term debt |
935,000 | 3,580 | 365 | — | 938,945 | |||||||||||||||
|
Deferred income taxes |
206 | 213,219 | 28,689 | (13,545 | ) | 228,569 | ||||||||||||||
|
Other long-term liabilities |
15,972 | 23,383 | 703 | — | 40,058 | |||||||||||||||
|
Stockholders’ equity |
1,273,118 | 1,970,351 | 258,305 | (2,228,656 | ) | 1,273,118 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total liabilities and stockholders’ equity |
$ | 2,250,423 | $ | 2,416,951 | $ | 322,958 | $ | (2,269,278 | ) | $ | 2,721,054 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Income
Three Months Ended September 30, 2014
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net sales |
$ | — | $ | 681,105 | $ | 177,660 | $ | (63,039 | ) | $ | 795,726 | |||||||||
|
Cost of sales |
— | 545,607 | 154,570 | (63,039 | ) | 637,138 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Gross profit |
— | 135,498 | 23,090 | — | 158,588 | |||||||||||||||
|
Selling, general, and administrative expense |
18,030 | 62,979 | 14,486 | — | 95,495 | |||||||||||||||
|
Amortization |
1,864 | 9,445 | 3,649 | — | 14,958 | |||||||||||||||
|
Other operating expense |
— | 135 | 35 | — | 170 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Operating (loss) income |
(19,894 | ) | 62,939 | 4,920 | — | 47,965 | ||||||||||||||
|
Interest expense |
10,067 | 1 | (5,981 | ) | 6,015 | 10,102 | ||||||||||||||
|
Interest income |
(2 | ) | 6,015 | (111 | ) | (6,015 | ) | (113 | ) | |||||||||||
|
Loss on extinguishment of debt |
75 | — | — | — | 75 | |||||||||||||||
|
Other (income) expense, net |
(2 | ) | 3,860 | 3,248 | — | 7,106 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
(Loss) income before income taxes |
(30,032 | ) | 53,063 | 7,764 | — | 30,795 | ||||||||||||||
|
Income taxes (benefit) |
(11,604 | ) | 21,360 | 1,157 | — | 10,913 | ||||||||||||||
|
Equity in net income (loss) of subsidiaries |
38,310 | 6,607 | — | (44,917 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net income (loss) |
$ | 19,882 | $ | 38,310 | $ | 6,607 | $ | (44,917 | ) | $ | 19,882 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Income
Three Months Ended September 30, 2013
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net sales |
$ | — | $ | 496,225 | $ | 94,729 | $ | (23,804 | ) | $ | 567,150 | |||||||||
|
Cost of sales |
— | 397,981 | 77,710 | (23,804 | ) | 451,887 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Gross profit |
— | 98,244 | 17,019 | — | 115,263 | |||||||||||||||
|
Selling, general, and administrative expense |
16,078 | 40,672 | 7,909 | — | 64,659 | |||||||||||||||
|
Amortization |
1,387 | 5,750 | 1,446 | — | 8,583 | |||||||||||||||
|
Other operating expense, net |
— | 294 | 567 | — | 861 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Operating (loss) income |
(17,465 | ) | 51,528 | 7,097 | — | 41,160 | ||||||||||||||
|
Interest expense |
12,361 | 261 | 3,477 | (3,501 | ) | 12,598 | ||||||||||||||
|
Interest income |
— | (3,501 | ) | (509 | ) | 3,501 | (509 | ) | ||||||||||||
|
Other expense (income), net |
1 | (580 | ) | 278 | — | (301 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
(Loss) income before income taxes |
(29,827 | ) | 55,348 | 3,851 | — | 29,372 | ||||||||||||||
|
Income taxes (benefit) |
25,854 | (20,189 | ) | 1,042 | — | 6,707 | ||||||||||||||
|
Equity in net income (loss) of subsidiaries |
78,346 | 2,809 | — | (81,155 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net income (loss) |
$ | 22,665 | $ | 78,346 | $ | 2,809 | $ | (81,155 | ) | $ | 22,665 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Income
Nine Months Ended September 30, 2014
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net sales |
$ | — | $ | 1,754,153 | $ | 460,846 | $ | (172,410 | ) | $ | 2,042,589 | |||||||||
|
Cost of sales |
— | 1,388,887 | 398,856 | (172,410 | ) | 1,615,333 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Gross profit |
— | 365,266 | 61,990 | — | 427,256 | |||||||||||||||
|
Selling, general, and administrative expense |
49,422 | 159,707 | 38,355 | — | 247,484 | |||||||||||||||
|
Amortization |
4,787 | 21,173 | 9,564 | — | 35,524 | |||||||||||||||
|
Other operating expense, net |
— | 1,352 | 56 | — | 1,408 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Operating (loss) income |
(54,209 | ) | 183,034 | 14,015 | — | 142,840 | ||||||||||||||
|
Interest expense |
29,532 | 386 | 2,319 | (2,261 | ) | 29,976 | ||||||||||||||
|
Interest income |
(2 | ) | (2,289 | ) | (664 | ) | 2,261 | (694 | ) | |||||||||||
|
Loss on extinguishment of debt |
22,019 | — | — | — | 22,019 | |||||||||||||||
|
Other expense |
7 | 3,145 | 3,809 | — | 6,961 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
(Loss) income before income taxes |
(105,765 | ) | 181,792 | 8,551 | — | 84,578 | ||||||||||||||
|
Income taxes (benefit) |
(41,537 | ) | 68,649 | 1,503 | — | 28,615 | ||||||||||||||
|
Equity in net income (loss) of subsidiaries |
120,191 | 7,048 | — | (127,239 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net income (loss) |
$ | 55,963 | $ | 120,191 | $ | 7,048 | $ | (127,239 | ) | $ | 55,963 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Income
Nine Months Ended September 30, 2013
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net sales |
$ | — | $ | 1,453,297 | $ | 242,162 | $ | (61,853 | ) | $ | 1,633,606 | |||||||||
|
Cost of sales |
— | 1,157,269 | 199,187 | (61,853 | ) | 1,294,603 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Gross profit |
— | 296,028 | 42,975 | — | 339,003 | |||||||||||||||
|
Selling, general, and administrative expense |
40,695 | 123,823 | 20,516 | — | 185,034 | |||||||||||||||
|
Amortization |
3,986 | 17,558 | 3,765 | — | 25,309 | |||||||||||||||
|
Other operating expense, net |
— | 713 | 1,430 | — | 2,143 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Operating (loss) income |
(44,681 | ) | 153,934 | 17,264 | — | 126,517 | ||||||||||||||
|
Interest expense |
36,940 | 699 | 10,522 | (10,555 | ) | 37,606 | ||||||||||||||
|
Interest income |
— | (10,555 | ) | (1,509 | ) | 10,555 | (1,509 | ) | ||||||||||||
|
Other (income) expense, net |
(1 | ) | (726 | ) | 538 | — | (189 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
(Loss) income before income taxes |
(81,620 | ) | 164,516 | 7,713 | — | 90,609 | ||||||||||||||
|
Income taxes (benefit) |
(3,350 | ) | 27,619 | 2,136 | — | 26,405 | ||||||||||||||
|
Equity in net income (loss) of subsidiaries |
142,474 | 5,577 | — | (148,051 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net income (loss) |
$ | 64,204 | $ | 142,474 | $ | 5,577 | $ | (148,051 | ) | $ | 64,204 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Comprehensive Income
Three Months Ended September 30, 2014
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net income (loss) |
$ | 19,882 | $ | 38,310 | $ | 6,607 | $ | (44,917 | ) | $ | 19,882 | |||||||||
|
Other comprehensive (loss) income: |
||||||||||||||||||||
|
Foreign currency translation adjustments |
— | (6,255 | ) | (8,014 | ) | — | (14,269 | ) | ||||||||||||
|
Pension and postretirement reclassification adjustment, net of tax |
— | 103 | — | — | 103 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Other comprehensive (loss) |
— | (6,152 | ) | (8,014 | ) | — | (14,166 | ) | ||||||||||||
|
Equity in other comprehensive (loss) income of subsidiaries |
(14,166 | ) | (8,014 | ) | — | 22,180 | — | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Comprehensive income (loss) |
$ | 5,716 | $ | 24,144 | $ | (1,407 | ) | $ | (22,737 | ) | $ | 5,716 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Comprehensive Income
Three Months Ended September 30, 2013
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net income (loss) |
$ | 22,665 | $ | 78,346 | $ | 2,809 | $ | (81,155 | ) | $ | 22,665 | |||||||||
|
Other comprehensive income: |
||||||||||||||||||||
|
Foreign currency translation adjustments |
— | 2,940 | 4,137 | — | 7,077 | |||||||||||||||
|
Pension and postretirement reclassification adjustment, net of tax |
— | 349 | — | — | 349 | |||||||||||||||
|
Derivatives reclassification adjustment, net of tax |
27 | — | — | — | 27 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Other comprehensive income |
27 | 3,289 | 4,137 | — | 7,453 | |||||||||||||||
|
Equity in other comprehensive income (loss) of subsidiaries |
7,426 | 4,137 | — | (11,563 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Comprehensive income (loss) |
$ | 30,118 | $ | 85,772 | $ | 6,946 | $ | (92,718 | ) | $ | 30,118 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Comprehensive Income
Nine Months Ended September 30, 2014
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net income (loss) |
$ | 55,963 | $ | 120,191 | $ | 7,048 | $ | (127,239 | ) | $ | 55,963 | |||||||||
|
Other comprehensive (loss) income: |
||||||||||||||||||||
|
Foreign currency translation adjustments |
— | (6,693 | ) | (8,577 | ) | — | (15,270 | ) | ||||||||||||
|
Pension and postretirement reclassification adjustment, net of tax |
— | 309 | — | — | 309 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Other comprehensive (loss) |
— | (6,384 | ) | (8,577 | ) | — | (14,961 | ) | ||||||||||||
|
Equity in other comprehensive (loss) income of subsidiaries |
(14,961 | ) | (8,577 | ) | — | 23,538 | — | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Comprehensive income (loss) |
$ | 41,002 | $ | 105,230 | $ | (1,529 | ) | $ | (103,701 | ) | $ | 41,002 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Comprehensive Income
Nine Months Ended September 30, 2013
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net income |
$ | 64,204 | $ | 142,474 | $ | 5,577 | $ | (148,051 | ) | $ | 64,204 | |||||||||
|
Other comprehensive income (loss): |
||||||||||||||||||||
|
Foreign currency translation adjustments |
— | (5,175 | ) | (7,215 | ) | — | (12,390 | ) | ||||||||||||
|
Pension and postretirement reclassification adjustment, net of tax |
— | 1,108 | — | — | 1,108 | |||||||||||||||
|
Derivative reclassification adjustment, net of tax |
108 | — | — | — | 108 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Other comprehensive income (loss) |
108 | (4,067 | ) | (7,215 | ) | — | (11,174 | ) | ||||||||||||
|
Equity in other comprehensive (loss) income of subsidiaries |
(11,282 | ) | (7,215 | ) | — | 18,497 | — | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Comprehensive income (loss) |
$ | 53,030 | $ | 131,192 | $ | (1,638 | ) | $ | (129,554 | ) | $ | 53,030 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Cash Flows
Nine Months Ended September 30, 2014
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net cash provided by (used in) operating activities |
$ | 102,883 | $ | 82,581 | $ | 18,736 | $ | (127,239 | ) | $ | 76,961 | |||||||||
|
Cash flows from investing activities: |
||||||||||||||||||||
|
Additions to property, plant, and equipment |
(16,087 | ) | (37,812 | ) | (11,493 | ) | — | (65,392 | ) | |||||||||||
|
Additions to other intangible assets |
(7,673 | ) | (165 | ) | — | — | (7,838 | ) | ||||||||||||
|
Intercompany transfer |
(1,236,314 | ) | 305,163 | — | 931,151 | — | ||||||||||||||
|
Acquisitions, less cash acquired |
— | (1,042,785 | ) | 41,837 | — | (1,000,948 | ) | |||||||||||||
|
Proceeds from sale of fixed assets |
— | 57 | 481 | — | 538 | |||||||||||||||
|
Purchase of investments |
— | — | (471 | ) | — | (471 | ) | |||||||||||||
|
Proceeds from sale of investments |
— | — | 63 | — | 63 | |||||||||||||||
|
Other |
— | 525 | — | — | 525 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash (used in) provided by investing activities |
(1,260,074 | ) | (775,017 | ) | 30,417 | 931,151 | (1,073,523 | ) | ||||||||||||
|
Cash flows from financing activities: |
||||||||||||||||||||
|
Borrowings under Revolving Credit Facility |
854,400 | — | — | — | 854,400 | |||||||||||||||
|
Payments under Revolving Credit Facility |
(735,400 | ) | — | — | — | (735,400 | ) | |||||||||||||
|
Proceeds from issuance of Term Loan and Acquisition Term Loan |
500,000 | — | — | — | 500,000 | |||||||||||||||
|
Payments on Term Loan and Acquisition Term Loan |
(2,000 | ) | — | — | — | (2,000 | ) | |||||||||||||
|
Proceeds from issuance of 2022 Notes |
400,000 | — | — | — | 400,000 | |||||||||||||||
|
Payments on 2018 Notes |
(400,000 | ) | — | — | — | (400,000 | ) | |||||||||||||
|
Payments on capitalized lease obligations and other debt |
— | (1,189 | ) | (691 | ) | — | (1,880 | ) | ||||||||||||
|
Payments of deferred financing costs |
(13,712 | ) | — | — | — | (13,712 | ) | |||||||||||||
|
Payment of debt premium for extinguishment of debt |
(16,693 | ) | — | — | — | (16,693 | ) | |||||||||||||
|
Intercompany transfer |
159,856 | 696,708 | (49,451 | ) | (807,113 | ) | — | |||||||||||||
|
Proceeds from issuance of stock |
358,364 | — | — | — | 358,364 | |||||||||||||||
|
Net receipts related to stock-based award activities |
17,193 | — | — | — | 17,193 | |||||||||||||||
|
Excess tax benefits from stock-based compensation |
11,915 | — | — | — | 11,915 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash provided by (used in) financing activities |
1,133,923 | 695,519 | (50,142 | ) | (807,113 | ) | 972,187 | |||||||||||||
|
Effect of exchange rate changes on cash and cash equivalents |
— | — | 71 | — | 71 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
(Decrease) increase in cash and cash equivalents |
(23,268 | ) | 3,083 | (918 | ) | (3,201 | ) | (24,304 | ) | |||||||||||
|
Cash and cash equivalents, beginning of period |
23,268 | 43 | 23,164 | — | 46,475 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Cash and cash equivalents, end of period |
$ | — | $ | 3,126 | $ | 22,246 | $ | (3,201 | ) | $ | 22,171 | |||||||||
Condensed Supplemental Consolidating Statement of Cash Flows
Nine Months Ended September 30, 2013
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net cash (used in) provided by operating activities |
$ | (49,403 | ) | $ | 124,835 | $ | 26,454 | $ | — | $ | 101,886 | |||||||||
|
Cash flows from investing activities: |
||||||||||||||||||||
|
Purchase of investments |
— | — | (7,893 | ) | — | (7,893 | ) | |||||||||||||
|
Additions to property, plant, and equipment |
(186 | ) | (46,336 | ) | (5,849 | ) | — | (52,371 | ) | |||||||||||
|
Additions to other intangible assets |
(2,819 | ) | (981 | ) | — | — | (3,800 | ) | ||||||||||||
|
Acquisition of business, net of cash acquired |
— | (37,244 | ) | 2,634 | — | (34,610 | ) | |||||||||||||
|
Proceeds from sale of fixed assets |
— | 915 | 968 | — | 1,883 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash used in investing activities |
(3,005 | ) | (83,646 | ) | (10,140 | ) | — | (96,791 | ) | |||||||||||
|
Cash flows from financing activities: |
||||||||||||||||||||
|
Borrowings under Revolving Credit Facility |
397,300 | — | — | — | 397,300 | |||||||||||||||
|
Payments under Revolving Credit Facility |
(285,700 | ) | — | — | — | (285,700 | ) | |||||||||||||
|
Payments on other long-term debt |
(100,000 | ) | — | — | — | (100,000 | ) | |||||||||||||
|
Payments on capitalized lease obligations |
— | (1,597 | ) | — | — | (1,597 | ) | |||||||||||||
|
Intercompany transfer |
39,180 | (39,180 | ) | — | — | — | ||||||||||||||
|
Net payments related to stock-based award activities |
(2,051 | ) | — | — | — | (2,051 | ) | |||||||||||||
|
Excess tax benefits from stock-based compensation |
3,679 | — | — | — | 3,679 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash provided by (used in) financing activities |
52,408 | (40,777 | ) | — | — | 11,631 | ||||||||||||||
|
Effect of exchange rate changes on cash and cash equivalents |
— | — | (3,081 | ) | — | (3,081 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net increase in cash and cash equivalents |
— | 412 | 13,233 | — | 13,645 | |||||||||||||||
|
Cash and cash equivalents, beginning of period |
— | 269 | 94,138 | — | 94,407 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Cash and cash equivalents, end of period |
$ | — | $ | 681 | $ | 107,371 | $ | — | $ | 108,052 | ||||||||||
|
|||
Below is a summary of the restructuring costs:
| Soup Restructuring | ||||||||||||||||
| Three Months Ended September 30, 2014 |
Nine Months Ended September 30, 2014 |
Cumulative Costs To Date |
Total Expected Costs |
|||||||||||||
| (In thousands) | ||||||||||||||||
|
Accelerated depreciation |
$ | — | $ | — | $ | 22,590 | $ | 22,590 | ||||||||
|
Severance and outplacement |
— | — | 769 | 769 | ||||||||||||
|
Other closure costs |
133 | 1,286 | 2,957 | 4,659 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Total |
$ | 133 | $ | 1,286 | $ | 26,316 | $ | 28,018 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Soup Restructuring | ||||||||||||
| Three Months Ended September 30, 2013 |
Nine Months Ended September 30, 2013 |
Cumulative Costs To Date |
||||||||||
| (In thousands) | ||||||||||||
|
Accelerated depreciation |
$ | 3,605 | $ | 13,586 | $ | 20,289 | ||||||
|
Severance and outplacement |
— | (12 | ) | 745 | ||||||||
|
Other closure costs |
648 | 866 | 1,446 | |||||||||
|
|
|
|
|
|
|
|||||||
|
Total |
$ | 4,253 | $ | 14,440 | $ | 22,480 | ||||||
|
|
|
|
|
|
|
|||||||
Below is a summary of the restructuring costs:
| Seaforth Closure | ||||||||||||||||
| Three Months Ended September 30, 2014 |
Nine Months Ended September 30, 2014 |
Cumulative Costs To Date |
Total Expected Costs |
|||||||||||||
| (In thousands) | ||||||||||||||||
|
Accelerated depreciation |
$ | — | $ | — | $ | 6,582 | $ | 6,582 | ||||||||
|
Severance and outplacement |
— | 5 | 2,889 | 2,889 | ||||||||||||
|
Other closure costs |
35 | 46 | 3,774 | 3,788 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Total |
$ | 35 | $ | 51 | $ | 13,245 | $ | 13,259 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Seaforth Closure | ||||||||||||
| Three Months Ended September 30, 2013 |
Nine Months Ended September 30, 2013 |
Cumulative Costs To Date |
||||||||||
| (In thousands) | ||||||||||||
|
Accelerated depreciation |
$ | (29 | ) | $ | 2,687 | $ | 6,695 | |||||
|
Severance and outplacement |
12 | 508 | 2,757 | |||||||||
|
Other closure costs |
1,261 | 2,608 | 3,086 | |||||||||
|
|
|
|
|
|
|
|||||||
|
Total |
$ | 1,244 | $ | 5,803 | $ | 12,538 | ||||||
|
|
|
|
|
|
|
|||||||
|
|||
We have made a preliminary allocation to net tangible and intangible assets acquired and liabilities assumed as follows:
| (In thousands) | ||||
|
Cash |
$ | 902 | ||
|
Receivables |
55,640 | |||
|
Inventory |
128,224 | |||
|
Property, plant, and equipment |
37,233 | |||
|
Customer relationships |
231,700 | |||
|
Trade names |
6,300 | |||
|
Supplier relationships |
2,500 | |||
|
Software |
1,755 | |||
|
Formulas |
1,600 | |||
|
Leasehold interest assets |
1,200 | |||
|
Other assets |
7,358 | |||
|
Goodwill |
509,134 | |||
|
|
|
|||
|
Fair value of assets acquired |
983,546 | |||
|
Deferred taxes |
(72,414 | ) | ||
|
Assumed liabilities |
(49,290 | ) | ||
|
|
|
|||
|
Total purchase price |
$ | 861,842 | ||
|
|
|
|||
The following unaudited pro forma information shows the results of operations for the Company as if its acquisition of Flagstone had been completed as of January 1, 2013. Adjustments have been made for the pro forma effects of depreciation and amortization of tangible and intangible assets recognized as part of the business combination, the issuance of common stock, interest expense related to the financing of the business combinations, and related income taxes. The pro forma results may not necessarily reflect actual results of operations that would have been achieved, nor are they necessarily indicative of future results of operations.
| Nine Months Ended September 30, |
||||||||
| 2014 | 2013 | |||||||
| (In thousands, except per share data) | ||||||||
|
Pro forma net sales |
$ | 2,428,595 | $ | 2,108,463 | ||||
|
|
|
|
|
|||||
|
Pro forma net income |
$ | 47,388 | $ | 68,442 | ||||
|
|
|
|
|
|||||
|
Pro forma basic earnings per common share |
$ | 1.13 | $ | 1.66 | ||||
|
|
|
|
|
|||||
|
Pro forma diluted earnings per common share |
$ | 1.10 | $ | 1.62 | ||||
|
|
|
|
|
|||||
We have made a preliminary allocation to net tangible and intangible assets acquired and liabilities assumed as follows (in USD):
| (In thousands) | ||||
|
Cash |
$ | 2,580 | ||
|
Receivables |
10,949 | |||
|
Inventory |
38,283 | |||
|
Property, plant, and equipment |
36,404 | |||
|
Customer relationships |
49,516 | |||
|
Software |
1,483 | |||
|
Formulas |
433 | |||
|
Other assets |
1,421 | |||
|
Goodwill |
54,358 | |||
|
|
|
|||
|
Fair value of assets acquired |
195,427 | |||
|
Assumed liabilities |
(45,093 | ) | ||
|
Unfavorable contractual agreements |
(7,643 | ) | ||
|
|
|
|||
|
Total purchase price |
$ | 142,691 | ||
|
|
|
|||
The following unaudited pro forma information shows the results of operations for the Company as if the acquisition of Protenergy had been completed as of January 1, 2013. Adjustments have been made for the pro forma effects of depreciation and amortization of tangible and intangible assets recognized as part of the business combination, interest expense related to the financing of the business combinations, and related income taxes. These pro forma results may not necessarily reflect actual results of operations that would have been achieved, nor are they necessarily indicative of future results of operations.
| Nine Months Ended September 30, |
||||||||
| 2014 | 2013 | |||||||
| (In thousands, except per share data) | ||||||||
|
Pro forma net sales |
$ | 2,103,347 | $ | 1,706,559 | ||||
|
|
|
|
|
|||||
|
Pro forma net income |
$ | 49,410 | $ | 58,083 | ||||
|
|
|
|
|
|||||
|
Pro forma basic earnings per common share |
$ | 1.29 | $ | 1.60 | ||||
|
|
|
|
|
|||||
|
Pro forma diluted earnings per common share |
$ | 1.26 | $ | 1.55 | ||||
|
|
|
|
|
|||||
The following unaudited pro forma information shows the results of operations for the Company as if the acquisition of Associated Brands had been completed as of January 1, 2013. Adjustments have been made for the pro forma effects of depreciation and amortization of tangible and intangible assets recognized as part of the business combination, interest expense related to the financing of the business combinations, and related income taxes. These pro forma results may not necessarily reflect actual results of operations that would have been achieved, nor are they necessarily indicative of future results of operations.
| Nine Months Ended September 30, |
||||
| 2013 | ||||
|
(In thousands) (except per share data) |
||||
|
Pro forma net sales |
$ | 1,783,880 | ||
|
|
|
|||
|
Pro forma net income |
$ | 70,281 | ||
|
|
|
|||
|
Pro forma basic earnings per common share |
$ | 1.93 | ||
|
|
|
|||
|
Pro forma diluted earnings per common share |
$ | 1.88 | ||
|
|
|
|||
|
|||
|
September 30, 2014 |
December 31, 2013 |
|||||||
| (In thousands) | ||||||||
|
U.S. equity |
$ | 5,653 | $ | 5,254 | ||||
|
Non-U.S. equity |
1,743 | 1,669 | ||||||
|
Fixed income |
1,731 | 1,757 | ||||||
|
|
|
|
|
|||||
|
Total investments |
$ | 9,127 | $ | 8,680 | ||||
|
|
|
|
|
|||||
|
|||
| September 30, 2014 |
December 31, 2013 |
|||||||
| (In thousands) | ||||||||
|
Raw materials and supplies |
$ | 282,198 | $ | 162,751 | ||||
|
Finished goods |
416,598 | 264,829 | ||||||
|
LIFO reserve |
(21,434 | ) | (21,882 | ) | ||||
|
|
|
|
|
|||||
|
Total |
$ | 677,362 | $ | 405,698 | ||||
|
|
|
|
|
|||||
|
|||
| September 30, 2014 |
December 31, 2013 |
|||||||
| (In thousands) | ||||||||
|
Land |
$ | 27,645 | $ | 26,492 | ||||
|
Buildings and improvements |
205,667 | 194,439 | ||||||
|
Machinery and equipment |
613,892 | 536,256 | ||||||
|
Construction in progress |
56,948 | 43,146 | ||||||
|
|
|
|
|
|||||
|
Total |
904,152 | 800,333 | ||||||
|
Less accumulated depreciation |
(364,085 | ) | (338,058 | ) | ||||
|
|
|
|
|
|||||
|
Property, plant, and equipment, net |
$ | 540,067 | $ | 462,275 | ||||
|
|
|
|
|
|||||
|
|||
Changes in the carrying amounts of goodwill by segment for the nine months ended September 30, 2014 are as follows:
| North American Retail Grocery |
Food Away From Home |
Industrial and Export |
Total | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Balance at December 31, 2013 |
$ | 884,768 | $ | 95,572 | $ | 138,864 | $ | 1,119,204 | ||||||||
|
Acquisition |
563,493 | — | — | 563,493 | ||||||||||||
|
Purchase price adjustments |
(973 | ) | (54 | ) | (115 | ) | (1,142 | ) | ||||||||
|
Reallocation of goodwill |
4,461 | 96 | (4,557 | ) | — | |||||||||||
|
Currency exchange adjustment |
(6,792 | ) | (678 | ) | (106 | ) | (7,576 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Balance at September 30, 2014 |
$ | 1,445,957 | $ | 94,936 | $ | 134,086 | $ | 1,673,979 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
The gross carrying amounts and accumulated amortization of intangible assets other than goodwill as of September 30, 2014 and December 31, 2013 are as follows:
| September 30, 2014 | December 31, 2013 | |||||||||||||||||||||||
| Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Amount |
Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Amount |
|||||||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||||||||
|
Intangible assets with indefinite lives: |
||||||||||||||||||||||||
|
Trademarks |
$ | 29,878 | $ | — | $ | 29,878 | $ | 31,067 | $ | — | $ | 31,067 | ||||||||||||
|
Intangible assets with finite lives: |
||||||||||||||||||||||||
|
Customer-related |
800,132 | (157,747 | ) | 642,385 | 525,820 | (133,063 | ) | 392,757 | ||||||||||||||||
|
Contractual agreements |
4,905 | (1,240 | ) | 3,665 | 1,249 | (87 | ) | 1,162 | ||||||||||||||||
|
Trademarks |
32,659 | (8,517 | ) | 24,142 | 26,466 | (7,164 | ) | 19,302 | ||||||||||||||||
|
Formulas/recipes |
10,832 | (6,749 | ) | 4,083 | 8,882 | (5,708 | ) | 3,174 | ||||||||||||||||
|
Computer software |
62,369 | (28,916 | ) | 33,453 | 51,087 | (22,793 | ) | 28,294 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Total |
$ | 940,775 | $ | (203,169 | ) | $ | 737,606 | $ | 644,571 | $ | (168,815 | ) | $ | 475,756 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
The gross carrying amounts and accumulated amortization of intangible assets other than goodwill as of September 30, 2014 and December 31, 2013 are as follows:
| September 30, 2014 | December 31, 2013 | |||||||||||||||||||||||
| Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Amount |
Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Amount |
|||||||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||||||||
|
Intangible assets with indefinite lives: |
||||||||||||||||||||||||
|
Trademarks |
$ | 29,878 | $ | — | $ | 29,878 | $ | 31,067 | $ | — | $ | 31,067 | ||||||||||||
|
Intangible assets with finite lives: |
||||||||||||||||||||||||
|
Customer-related |
800,132 | (157,747 | ) | 642,385 | 525,820 | (133,063 | ) | 392,757 | ||||||||||||||||
|
Contractual agreements |
4,905 | (1,240 | ) | 3,665 | 1,249 | (87 | ) | 1,162 | ||||||||||||||||
|
Trademarks |
32,659 | (8,517 | ) | 24,142 | 26,466 | (7,164 | ) | 19,302 | ||||||||||||||||
|
Formulas/recipes |
10,832 | (6,749 | ) | 4,083 | 8,882 | (5,708 | ) | 3,174 | ||||||||||||||||
|
Computer software |
62,369 | (28,916 | ) | 33,453 | 51,087 | (22,793 | ) | 28,294 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Total |
$ | 940,775 | $ | (203,169 | ) | $ | 737,606 | $ | 644,571 | $ | (168,815 | ) | $ | 475,756 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Estimated amortization expense on intangible assets for 2014 and the following four years is as follows:
| (In thousands) | ||||
|
2014 |
$ | 53,326 | ||
|
2015 |
$ | 61,299 | ||
|
2016 |
$ | 59,446 | ||
|
2017 |
$ | 58,585 | ||
|
2018 |
$ | 53,229 | ||
|
|||
| September 30, 2014 |
December 31, 2013 |
|||||||
| (In thousands) | ||||||||
|
Accounts payable |
$ | 244,473 | $ | 154,378 | ||||
|
Payroll and benefits |
41,672 | 40,155 | ||||||
|
Interest and taxes |
4,797 | 22,190 | ||||||
|
Health insurance, workers’ compensation, and other insurance costs |
7,976 | 8,164 | ||||||
|
Marketing expenses |
13,261 | 7,568 | ||||||
|
Other accrued liabilities |
10,388 | 6,358 | ||||||
|
|
|
|
|
|||||
|
Total |
$ | 322,567 | $ | 238,813 | ||||
|
|
|
|
|
|||||
|
|||
| September 30, 2014 |
December 31, 2013 |
|||||||
| (In thousands) | ||||||||
|
Revolving credit facility |
$ | 654,000 | $ | 535,000 | ||||
|
Term Loan |
299,250 | — | ||||||
|
Acquisition Term Loan |
198,750 | — | ||||||
|
2018 Notes |
— | 400,000 | ||||||
|
2022 Notes |
400,000 | — | ||||||
|
Tax increment financing and other debt |
10,810 | 5,496 | ||||||
|
|
|
|
|
|||||
|
Total debt outstanding |
1,562,810 | 940,496 | ||||||
|
Less current portion |
(3,967 | ) | (1,551 | ) | ||||
|
|
|
|
|
|||||
|
Total long-term debt |
$ | 1,558,843 | $ | 938,945 | ||||
|
|
|
|
|
|||||
|
|||
The following table summarizes the effect of the share-based compensation awards on the weighted average number of shares outstanding used in calculating diluted earnings per share:
| Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
Weighted average common shares outstanding |
41,099 | 36,482 | 38,272 | 36,378 | ||||||||||||
|
Assumed exercise/vesting of equity awards (1) |
903 | 956 | 987 | 975 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Weighted average diluted common shares outstanding |
42,002 | 37,438 | 39,259 | 37,353 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| (1) | Incremental shares from stock-based compensation awards (equity awards) are computed using the treasury stock method. Equity awards, excluded from our computation of diluted earnings per share because they were anti-dilutive, were 0.4 million for the three and nine months ended September 30, 2014 and 0.5 million for the three and nine months ended September 30, 2013, respectively. |
|
|||
The following table summarizes stock option activity during the nine months ended September 30, 2014. Stock options are granted under our long-term incentive plan, and generally have a three year vesting schedule, which vest one-third on each of the first three anniversaries of the grant date. Stock options expire ten years from the grant date.
| Employee Options |
Director Options |
Weighted Average Exercise Price |
Weighted Average Remaining Contractual Term (yrs) |
Aggregate Intrinsic Value |
||||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||||
|
Outstanding, December 31, 2013 |
2,570 | 64 | $ | 36.71 | 4.1 | $ | 84,840 | |||||||||||||
|
Granted |
376 | — | $ | 79.16 | ||||||||||||||||
|
Forfeited |
(4 | ) | — | $ | 54.07 | |||||||||||||||
|
Exercised |
(731 | ) | — | $ | 29.55 | |||||||||||||||
|
|
|
|
|
|||||||||||||||||
|
Outstanding, September 30, 2014 |
2,211 | 64 | $ | 45.99 | 5.1 | $ | 78,504 | |||||||||||||
|
|
|
|
|
|||||||||||||||||
|
Vested/expected to vest, at September 30, 2014 |
2,090 | 64 | $ | 44.34 | 4.9 | $ | 77,892 | |||||||||||||
|
|
|
|
|
|||||||||||||||||
|
Exercisable, September 30, 2014 |
1,562 | 64 | $ | 35.23 | 3.5 | $ | 73,614 | |||||||||||||
|
|
|
|
|
|||||||||||||||||
The following table summarizes the restricted stock unit activity during the nine months ended September 30, 2014:
| Employee Restricted Stock Units |
Weighted Average Grant Date Fair Value |
Director Restricted Stock Units |
Weighted Average Grant Date Fair Value |
|||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
Outstanding, at December 31, 2013 |
317 | $ | 58.98 | 93 | $ | 44.06 | ||||||||||
|
Granted |
236 | $ | 77.64 | 14 | $ | 79.89 | ||||||||||
|
Vested |
(140 | ) | $ | 52.71 | (6 | ) | $ | 35.34 | ||||||||
|
Forfeited |
(6 | ) | $ | 65.49 | — | $ | — | |||||||||
|
|
|
|
|
|||||||||||||
|
Outstanding, at September 30, 2014 |
407 | $ | 71.72 | 101 | $ | 49.71 | ||||||||||
|
|
|
|
|
|||||||||||||
The following table summarizes the performance unit activity during the nine months ended September 30, 2014:
| Performance Units |
Weighted Average Grant Date Fair Value |
|||||||
| (In thousands) | ||||||||
|
Unvested, at December 31, 2013 |
216 | $ | 62.03 | |||||
|
Granted |
88 | $ | 79.89 | |||||
|
Vested |
(5 | ) | $ | 54.90 | ||||
|
Forfeited |
(29 | ) | $ | 55.06 | ||||
|
|
|
|||||||
|
Unvested, at September 30, 2014 |
270 | $ | 68.77 | |||||
|
|
|
|||||||
|
|||
Accumulated Other Comprehensive Loss consists of the following components, all of which are net of tax, except for the foreign currency translation adjustment:
| Foreign Currency Translation (1) |
Unrecognized Pension and Postretirement Benefits (2) |
Derivative Financial Instrument (3) |
Accumulated Other Comprehensive Loss |
|||||||||||||
| (In thousands) | ||||||||||||||||
|
Balance at December 31, 2013 |
$ | (24,689 | ) | $ | (7,074 | ) | $ | — | $ | (31,763 | ) | |||||
|
Other comprehensive loss |
(15,270 | ) | — | — | (15,270 | ) | ||||||||||
|
Reclassifications from accumulated other comprehensive loss |
— | 309 | — | 309 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Other comprehensive (loss) income |
(15,270 | ) | 309 | — | (14,961 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Balance at September 30, 2014 |
$ | (39,959 | ) | $ | (6,765 | ) | $ | — | $ | (46,724 | ) | |||||
|
|
|
|
|
|
|
|
|
|||||||||
| Foreign Currency Translation (1) |
Unrecognized Pension and Postretirement Benefits (2) |
Derivative Financial Instrument (3) |
Accumulated Other Comprehensive Loss |
|||||||||||||
| (In thousands) | ||||||||||||||||
|
Balance at December 31, 2012 |
$ | (2,007 | ) | $ | (14,525 | ) | $ | (108 | ) | $ | (16,640 | ) | ||||
|
Other comprehensive loss |
(12,390 | ) | — | — | (12,390 | ) | ||||||||||
|
Reclassifications from accumulated other comprehensive loss |
— | 1,108 | 108 | 1,216 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Other comprehensive (loss) income |
(12,390 | ) | 1,108 | 108 | (11,174 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Balance at September 30, 2013 |
$ | (14,397 | ) | $ | (13,417 | ) | $ | — | $ | (27,814 | ) | |||||
|
|
|
|
|
|
|
|
|
|||||||||
| (1) | The foreign currency translation adjustment is not net of tax, as it pertains to the Company’s permanent investment in its Canadian subsidiaries. |
| (2) | The unrecognized pension and postretirement benefits reclassification is presented net of tax of $194 thousand and $652 thousand for the nine months ended September 30, 2014 and 2013, respectively. The reclassification is included in the computation of net periodic pension cost, which is recorded in the Cost of sales and General and administrative lines of the Condensed Consolidated Statements of Income. |
| (3) | The derivative financial instrument reclassification is presented net of tax of $68 thousand for the nine months ended September 30, 2013. |
The Condensed Consolidated Statements of Income lines impacted by reclassifications out of Accumulated Other Comprehensive Loss are outlined below:
| Reclassifications from
Accumulated Other Comprehensive Loss |
Affected line in The Condensed Consolidated Statements of Income |
|||||||||||||||||
|
Three Months ended September 30, |
Nine Months ended September 30, |
|||||||||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||
|
Derivative financial instrument |
$ | — | $ | 44 | $ | — | $ | 176 | Interest expense | |||||||||
|
Income taxes |
— | 17 | — | 68 | Income taxes | |||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net of tax |
$ | — | $ | 27 | $ | — | $ | 108 | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
Amortization of defined benefit pension and postretirement items: |
||||||||||||||||||
|
Prior service costs |
$ | 35 | $ | 96 | $ | 109 | $ | 289 | (a) | |||||||||
|
Unrecognized net loss |
132 | 470 | 394 | 1,410 | (a) | |||||||||||||
|
Other |
— | — | — | 61 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total before tax |
167 | 566 | 503 | 1,760 | ||||||||||||||
|
Income taxes |
64 | 217 | 194 | 652 | Income taxes | |||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net of tax |
$ | 103 | $ | 349 | $ | 309 | $ | 1,108 | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
| (a) | These accumulated other comprehensive loss components are included in the computation of net periodic pension and postretirement costs. See Note 15 for additional details. |
|
|||
Components of net periodic pension expense are as follows:
| Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
Service cost |
$ | 545 | $ | 648 | $ | 1,635 | $ | 1,943 | ||||||||
|
Interest cost |
693 | 628 | 2,078 | 1,883 | ||||||||||||
|
Expected return on plan assets |
(797 | ) | (730 | ) | (2,393 | ) | (2,015 | ) | ||||||||
|
Amortization of prior service costs |
51 | 114 | 158 | 342 | ||||||||||||
|
Amortization of unrecognized net loss |
127 | 459 | 379 | 1,376 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Net periodic pension cost |
$ | 619 | $ | 1,119 | $ | 1,857 | $ | 3,529 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
Components of net periodic postretirement expense are as follows:
| Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
Service cost |
$ | 5 | $ | 5 | $ | 15 | $ | 15 | ||||||||
|
Interest cost |
39 | 37 | 117 | 109 | ||||||||||||
|
Amortization of prior service costs |
(16 | ) | (18 | ) | (49 | ) | (53 | ) | ||||||||
|
Amortization of unrecognized net loss |
5 | 11 | 15 | 34 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Net periodic postretirement cost |
$ | 33 | $ | 35 | $ | 98 | $ | 105 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
|||
The Company incurred other operating expense for the three and nine months ended September 30, 2014 and 2013, which consisted of the following:
| Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
Restructuring |
$ | 170 | $ | 861 | $ | 1,408 | $ | 2,143 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Total other operating expense |
$ | 170 | $ | 861 | $ | 1,408 | $ | 2,143 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
|||
| Nine Months Ended September 30, |
||||||||
| 2014 | 2013 | |||||||
| (In thousands) | ||||||||
|
Interest paid |
$ | 37,427 | $ | 43,780 | ||||
|
Income taxes paid |
$ | 39,508 | $ | 30,963 | ||||
|
Accrued purchase of property and equipment |
$ | 2,528 | $ | 2,751 | ||||
|
Accrued other intangible assets |
$ | 1,421 | $ | 1,658 | ||||
|
|||
The following table identifies the derivative, its fair value, and location on the Condensed Consolidated Balance Sheet:
| Fair Value | ||||||||||
| Balance Sheet Location | September 30, 2014 | December 31, 2013 | ||||||||
| (In thousands) | ||||||||||
|
Asset Derivative: |
||||||||||
|
Commodity contracts |
Prepaid expenses and other current assets | $ | 100 | $ | 8 | |||||
|
|
|
|
|
|||||||
| $ | 100 | $ | 8 | |||||||
|
|
|
|
|
|||||||
We recorded the following gains and losses on our derivative contracts in the Condensed Consolidated Statements of Income:
| Three Months Ended | Nine Months Ended | |||||||||||||||||
| Location of (Loss) Gain | September 30, | September 30, | ||||||||||||||||
| Recognized in Income | 2014 | 2013 | 2014 | 2013 | ||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||
|
Mark to market unrealized (loss) gain: |
||||||||||||||||||
|
Commodity contracts |
Other (income) expense, net | $ | (77 | ) | $ | 443 | $ | 93 | $ | 942 | ||||||||
|
Foreign currency contracts |
Loss on foreign currency exchange | 194 | — | — | — | |||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total unrealized gain |
117 | 443 | 93 | 942 | ||||||||||||||
|
Realized (loss) |
||||||||||||||||||
|
Commodity contracts |
Selling and distribution | — | (37 | ) | — | (166 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total realized (loss) |
— | (37 | ) | — | (166 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total gain |
$ | 117 | $ | 406 | $ | 93 | $ | 776 | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
|||
The following table presents the carrying value and fair value of our financial instruments as of September 30, 2014 and December 31, 2013:
| September 30, 2014 | December 31, 2013 | |||||||||||||||||||
| Carrying Value |
Fair Value |
Carrying Value |
Fair Value |
Level | ||||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||||
|
Not recorded at fair value (liability): |
||||||||||||||||||||
|
Revolving Credit Facility |
$ | (654,000 | ) | $ | (648,737 | ) | $ | (535,000 | ) | $ | (532,226 | ) | 2 | |||||||
|
Term Loan |
$ | (299,250 | ) | $ | (306,848 | ) | $ | — | $ | — | 2 | |||||||||
|
Acquisition Term Loan |
$ | (198,750 | ) | $ | (199,894 | ) | $ | — | $ | — | 2 | |||||||||
|
2018 Notes |
$ | — | $ | — | $ | (400,000 | ) | $ | (435,520 | ) | 2 | |||||||||
|
2022 Notes |
$ | (400,000 | ) | $ | (396,000 | ) | $ | — | $ | — | 2 | |||||||||
|
Recorded on a recurring basis at fair value asset: |
||||||||||||||||||||
|
Commodity contracts |
$ | 100 | $ | 100 | $ | 8 | $ | 8 | 2 | |||||||||||
|
Investments |
$ | 9,127 | $ | 9,127 | $ | 8,680 | $ | 8,680 | 1 | |||||||||||
|
|||
| Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
Net sales to external customers: |
||||||||||||||||
|
North American Retail Grocery |
$ | 592,359 | $ | 401,907 | $ | 1,489,014 | $ | 1,163,733 | ||||||||
|
Food Away From Home |
98,673 | 96,869 | 284,633 | 264,357 | ||||||||||||
|
Industrial and Export |
104,694 | 68,374 | 268,942 | 205,516 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Total |
$ | 795,726 | $ | 567,150 | $ | 2,042,589 | $ | 1,633,606 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Direct operating income: |
||||||||||||||||
|
North American Retail Grocery |
$ | 82,404 | $ | 62,314 | $ | 230,901 | $ | 188,705 | ||||||||
|
Food Away From Home |
12,293 | 13,027 | 33,837 | 35,888 | ||||||||||||
|
Industrial and Export |
16,713 | 12,125 | 45,546 | 38,038 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Total |
111,410 | 87,466 | 310,284 | 262,631 | ||||||||||||
|
Unallocated selling and distribution income (expense) |
(2,213 | ) | (1,286 | ) | (7,115 | ) | (3,969 | ) | ||||||||
|
Unallocated costs of sales (1) |
1,760 | (4,354 | ) | (1,155 | ) | (16,892 | ) | |||||||||
|
Unallocated corporate (expense) |
(62,992 | ) | (40,666 | ) | (159,174 | ) | (115,253 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Operating income |
47,965 | 41,160 | 142,840 | 126,517 | ||||||||||||
|
Other expense |
(17,170 | ) | (11,788 | ) | (58,262 | ) | (35,908 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Income before income taxes |
$ | 30,795 | $ | 29,372 | $ | 84,578 | $ | 90,609 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| (1) | 2013 costs were primarily related to accelerated depreciation and other charges related to restructurings. |
Product Information — The following table presents the Company’s net sales by major products for the three and nine months ended September 30, 2014 and 2013.
| Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
Products: |
||||||||||||||||
|
Beverages |
$ | 124,004 | $ | 85,971 | $ | 365,886 | $ | 226,085 | ||||||||
|
Salad dressings |
89,471 | 92,178 | 278,897 | 246,460 | ||||||||||||
|
Beverage enhancers |
85,548 | 82,387 | 256,551 | 253,524 | ||||||||||||
|
Pickles |
74,958 | 72,583 | 231,733 | 228,959 | ||||||||||||
|
Soup and infant feeding |
103,551 | 49,578 | 212,064 | 141,582 | ||||||||||||
|
Mexican and other sauces |
62,591 | 61,290 | 189,170 | 182,695 | ||||||||||||
|
Cereals |
40,055 | 37,108 | 120,348 | 118,878 | ||||||||||||
|
Snacks |
118,026 | — | 118,026 | — | ||||||||||||
|
Dry dinners |
36,121 | 33,189 | 103,438 | 90,969 | ||||||||||||
|
Aseptic products |
27,313 | 25,243 | 74,908 | 72,925 | ||||||||||||
|
Other products |
19,911 | 11,702 | 50,691 | 26,487 | ||||||||||||
|
Jams |
14,177 | 15,921 | 40,877 | 45,042 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Total net sales |
$ | 795,726 | $ | 567,150 | $ | 2,042,589 | $ | 1,633,606 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
|||
Condensed Supplemental Consolidating Balance Sheet
September 30, 2014
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Assets |
||||||||||||||||||||
|
Current assets: |
||||||||||||||||||||
|
Cash and cash equivalents |
$ | — | $ | 3,126 | $ | 22,246 | $ | (3,201 | ) | $ | 22,171 | |||||||||
|
Investments |
— | — | 9,127 | — | 9,127 | |||||||||||||||
|
Receivables, net |
— | 169,137 | 56,048 | — | 225,185 | |||||||||||||||
|
Inventories, net |
— | 535,801 | 141,561 | — | 677,362 | |||||||||||||||
|
Deferred income taxes |
— | 5,839 | 2,895 | (232 | ) | 8,502 | ||||||||||||||
|
Prepaid expenses and other current assets |
26,899 | 4,250 | 764 | — | 31,913 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total current assets |
26,899 | 718,153 | 232,641 | (3,433 | ) | 974,260 | ||||||||||||||
|
Property, plant, and equipment, net |
28,742 | 409,190 | 102,135 | — | 540,067 | |||||||||||||||
|
Goodwill |
— | 1,468,575 | 205,404 | — | 1,673,979 | |||||||||||||||
|
Investment in subsidiaries |
2,231,460 | 527,606 | — | (2,759,066 | ) | — | ||||||||||||||
|
Intercompany accounts receivable (payable), net |
954,537 | (862,105 | ) | (92,432 | ) | — | — | |||||||||||||
|
Deferred income taxes |
14,356 | — | — | (14,356 | ) | — | ||||||||||||||
|
Identifiable intangible and other assets, net |
55,509 | 513,975 | 188,809 | — | 758,293 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total assets |
$ | 3,311,503 | $ | 2,775,394 | $ | 636,557 | $ | (2,776,855 | ) | $ | 3,946,599 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Current liabilities: |
||||||||||||||||||||
|
Accounts payable and accrued expenses |
$ | 33,443 | $ | 236,291 | $ | 56,034 | $ | (3,201 | ) | $ | 322,567 | |||||||||
|
Current portion of long-term debt |
— | 1,572 | 2,395 | — | 3,967 | |||||||||||||||
|
Deferred income taxes |
232 | — | — | (232 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total current liabilities |
33,675 | 237,863 | 58,429 | (3,433 | ) | 326,534 | ||||||||||||||
|
Long-term debt |
1,552,000 | 2,365 | 4,478 | — | 1,558,843 | |||||||||||||||
|
Deferred income taxes |
— | 282,823 | 38,153 | (14,356 | ) | 306,620 | ||||||||||||||
|
Other long-term liabilities |
7,131 | 20,883 | 7,891 | — | 35,905 | |||||||||||||||
|
Stockholders’ equity |
1,718,697 | 2,231,460 | 527,606 | (2,759,066 | ) | 1,718,697 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total liabilities and stockholders’ equity |
$ | 3,311,503 | $ | 2,775,394 | $ | 636,557 | $ | (2,776,855 | ) | $ | 3,946,599 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Balance Sheet
December 31, 2013
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Assets |
||||||||||||||||||||
|
Current assets: |
||||||||||||||||||||
|
Cash and cash equivalents |
$ | 23,268 | $ | 43 | $ | 23,164 | $ | — | $ | 46,475 | ||||||||||
|
Investments |
— | — | 8,680 | — | 8,680 | |||||||||||||||
|
Accounts receivable, net |
258 | 116,464 | 36,041 | — | 152,763 | |||||||||||||||
|
Inventories, net |
— | 314,912 | 90,786 | — | 405,698 | |||||||||||||||
|
Deferred income taxes |
— | 18,534 | 3,375 | — | 21,909 | |||||||||||||||
|
Prepaid expenses and other current assets |
27,890 | 12,593 | 758 | (27,077 | ) | 14,164 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total current assets |
51,416 | 462,546 | 162,804 | (27,077 | ) | 649,689 | ||||||||||||||
|
Property, plant, and equipment, net |
13,426 | 379,380 | 69,469 | — | 462,275 | |||||||||||||||
|
Goodwill |
— | 959,440 | 159,764 | — | 1,119,204 | |||||||||||||||
|
Investment in subsidiaries |
1,970,351 | 258,305 | — | (2,228,656 | ) | — | ||||||||||||||
|
Intercompany accounts receivable (payable), net |
154,742 | 68,407 | (223,149 | ) | — | — | ||||||||||||||
|
Deferred income taxes |
13,545 | — | — | (13,545 | ) | — | ||||||||||||||
|
Intangible and other assets, net |
46,943 | 288,873 | 154,070 | — | 489,886 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total assets |
$ | 2,250,423 | $ | 2,416,951 | $ | 322,958 | $ | (2,269,278 | ) | $ | 2,721,054 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Current liabilities: |
||||||||||||||||||||
|
Accounts payable and accrued expenses |
$ | 26,127 | $ | 204,920 | $ | 34,843 | $ | (27,077 | ) | $ | 238,813 | |||||||||
|
Current portion of long-term debt |
— | 1,498 | 53 | — | 1,551 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total current liabilities |
26,127 | 206,418 | 34,896 | (27,077 | ) | 240,364 | ||||||||||||||
|
Long-term debt |
935,000 | 3,580 | 365 | — | 938,945 | |||||||||||||||
|
Deferred income taxes |
206 | 213,219 | 28,689 | (13,545 | ) | 228,569 | ||||||||||||||
|
Other long-term liabilities |
15,972 | 23,383 | 703 | — | 40,058 | |||||||||||||||
|
Stockholders’ equity |
1,273,118 | 1,970,351 | 258,305 | (2,228,656 | ) | 1,273,118 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total liabilities and stockholders’ equity |
$ | 2,250,423 | $ | 2,416,951 | $ | 322,958 | $ | (2,269,278 | ) | $ | 2,721,054 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Income
Three Months Ended September 30, 2014
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net sales |
$ | — | $ | 681,105 | $ | 177,660 | $ | (63,039 | ) | $ | 795,726 | |||||||||
|
Cost of sales |
— | 545,607 | 154,570 | (63,039 | ) | 637,138 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Gross profit |
— | 135,498 | 23,090 | — | 158,588 | |||||||||||||||
|
Selling, general, and administrative expense |
18,030 | 62,979 | 14,486 | — | 95,495 | |||||||||||||||
|
Amortization |
1,864 | 9,445 | 3,649 | — | 14,958 | |||||||||||||||
|
Other operating expense |
— | 135 | 35 | — | 170 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Operating (loss) income |
(19,894 | ) | 62,939 | 4,920 | — | 47,965 | ||||||||||||||
|
Interest expense |
10,067 | 1 | (5,981 | ) | 6,015 | 10,102 | ||||||||||||||
|
Interest income |
(2 | ) | 6,015 | (111 | ) | (6,015 | ) | (113 | ) | |||||||||||
|
Loss on extinguishment of debt |
75 | — | — | — | 75 | |||||||||||||||
|
Other (income) expense, net |
(2 | ) | 3,860 | 3,248 | — | 7,106 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
(Loss) income before income taxes |
(30,032 | ) | 53,063 | 7,764 | — | 30,795 | ||||||||||||||
|
Income taxes (benefit) |
(11,604 | ) | 21,360 | 1,157 | — | 10,913 | ||||||||||||||
|
Equity in net income (loss) of subsidiaries |
38,310 | 6,607 | — | (44,917 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net income (loss) |
$ | 19,882 | $ | 38,310 | $ | 6,607 | $ | (44,917 | ) | $ | 19,882 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Income
Three Months Ended September 30, 2013
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net sales |
$ | — | $ | 496,225 | $ | 94,729 | $ | (23,804 | ) | $ | 567,150 | |||||||||
|
Cost of sales |
— | 397,981 | 77,710 | (23,804 | ) | 451,887 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Gross profit |
— | 98,244 | 17,019 | — | 115,263 | |||||||||||||||
|
Selling, general, and administrative expense |
16,078 | 40,672 | 7,909 | — | 64,659 | |||||||||||||||
|
Amortization |
1,387 | 5,750 | 1,446 | — | 8,583 | |||||||||||||||
|
Other operating expense, net |
— | 294 | 567 | — | 861 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Operating (loss) income |
(17,465 | ) | 51,528 | 7,097 | — | 41,160 | ||||||||||||||
|
Interest expense |
12,361 | 261 | 3,477 | (3,501 | ) | 12,598 | ||||||||||||||
|
Interest income |
— | (3,501 | ) | (509 | ) | 3,501 | (509 | ) | ||||||||||||
|
Other expense (income), net |
1 | (580 | ) | 278 | — | (301 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
(Loss) income before income taxes |
(29,827 | ) | 55,348 | 3,851 | — | 29,372 | ||||||||||||||
|
Income taxes (benefit) |
25,854 | (20,189 | ) | 1,042 | — | 6,707 | ||||||||||||||
|
Equity in net income (loss) of subsidiaries |
78,346 | 2,809 | — | (81,155 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net income (loss) |
$ | 22,665 | $ | 78,346 | $ | 2,809 | $ | (81,155 | ) | $ | 22,665 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Income
Nine Months Ended September 30, 2014
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net sales |
$ | — | $ | 1,754,153 | $ | 460,846 | $ | (172,410 | ) | $ | 2,042,589 | |||||||||
|
Cost of sales |
— | 1,388,887 | 398,856 | (172,410 | ) | 1,615,333 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Gross profit |
— | 365,266 | 61,990 | — | 427,256 | |||||||||||||||
|
Selling, general, and administrative expense |
49,422 | 159,707 | 38,355 | — | 247,484 | |||||||||||||||
|
Amortization |
4,787 | 21,173 | 9,564 | — | 35,524 | |||||||||||||||
|
Other operating expense, net |
— | 1,352 | 56 | — | 1,408 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Operating (loss) income |
(54,209 | ) | 183,034 | 14,015 | — | 142,840 | ||||||||||||||
|
Interest expense |
29,532 | 386 | 2,319 | (2,261 | ) | 29,976 | ||||||||||||||
|
Interest income |
(2 | ) | (2,289 | ) | (664 | ) | 2,261 | (694 | ) | |||||||||||
|
Loss on extinguishment of debt |
22,019 | — | — | — | 22,019 | |||||||||||||||
|
Other expense |
7 | 3,145 | 3,809 | — | 6,961 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
(Loss) income before income taxes |
(105,765 | ) | 181,792 | 8,551 | — | 84,578 | ||||||||||||||
|
Income taxes (benefit) |
(41,537 | ) | 68,649 | 1,503 | — | 28,615 | ||||||||||||||
|
Equity in net income (loss) of subsidiaries |
120,191 | 7,048 | — | (127,239 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net income (loss) |
$ | 55,963 | $ | 120,191 | $ | 7,048 | $ | (127,239 | ) | $ | 55,963 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Income
Nine Months Ended September 30, 2013
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net sales |
$ | — | $ | 1,453,297 | $ | 242,162 | $ | (61,853 | ) | $ | 1,633,606 | |||||||||
|
Cost of sales |
— | 1,157,269 | 199,187 | (61,853 | ) | 1,294,603 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Gross profit |
— | 296,028 | 42,975 | — | 339,003 | |||||||||||||||
|
Selling, general, and administrative expense |
40,695 | 123,823 | 20,516 | — | 185,034 | |||||||||||||||
|
Amortization |
3,986 | 17,558 | 3,765 | — | 25,309 | |||||||||||||||
|
Other operating expense, net |
— | 713 | 1,430 | — | 2,143 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Operating (loss) income |
(44,681 | ) | 153,934 | 17,264 | — | 126,517 | ||||||||||||||
|
Interest expense |
36,940 | 699 | 10,522 | (10,555 | ) | 37,606 | ||||||||||||||
|
Interest income |
— | (10,555 | ) | (1,509 | ) | 10,555 | (1,509 | ) | ||||||||||||
|
Other (income) expense, net |
(1 | ) | (726 | ) | 538 | — | (189 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
(Loss) income before income taxes |
(81,620 | ) | 164,516 | 7,713 | — | 90,609 | ||||||||||||||
|
Income taxes (benefit) |
(3,350 | ) | 27,619 | 2,136 | — | 26,405 | ||||||||||||||
|
Equity in net income (loss) of subsidiaries |
142,474 | 5,577 | — | (148,051 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net income (loss) |
$ | 64,204 | $ | 142,474 | $ | 5,577 | $ | (148,051 | ) | $ | 64,204 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Comprehensive Income
Three Months Ended September 30, 2014
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net income (loss) |
$ | 19,882 | $ | 38,310 | $ | 6,607 | $ | (44,917 | ) | $ | 19,882 | |||||||||
|
Other comprehensive (loss) income: |
||||||||||||||||||||
|
Foreign currency translation adjustments |
— | (6,255 | ) | (8,014 | ) | — | (14,269 | ) | ||||||||||||
|
Pension and postretirement reclassification adjustment, net of tax |
— | 103 | — | — | 103 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Other comprehensive (loss) |
— | (6,152 | ) | (8,014 | ) | — | (14,166 | ) | ||||||||||||
|
Equity in other comprehensive (loss) income of subsidiaries |
(14,166 | ) | (8,014 | ) | — | 22,180 | — | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Comprehensive income (loss) |
$ | 5,716 | $ | 24,144 | $ | (1,407 | ) | $ | (22,737 | ) | $ | 5,716 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Comprehensive Income
Three Months Ended September 30, 2013
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net income (loss) |
$ | 22,665 | $ | 78,346 | $ | 2,809 | $ | (81,155 | ) | $ | 22,665 | |||||||||
|
Other comprehensive income: |
||||||||||||||||||||
|
Foreign currency translation adjustments |
— | 2,940 | 4,137 | — | 7,077 | |||||||||||||||
|
Pension and postretirement reclassification adjustment, net of tax |
— | 349 | — | — | 349 | |||||||||||||||
|
Derivatives reclassification adjustment, net of tax |
27 | — | — | — | 27 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Other comprehensive income |
27 | 3,289 | 4,137 | — | 7,453 | |||||||||||||||
|
Equity in other comprehensive income (loss) of subsidiaries |
7,426 | 4,137 | — | (11,563 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Comprehensive income (loss) |
$ | 30,118 | $ | 85,772 | $ | 6,946 | $ | (92,718 | ) | $ | 30,118 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Comprehensive Income
Nine Months Ended September 30, 2014
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net income (loss) |
$ | 55,963 | $ | 120,191 | $ | 7,048 | $ | (127,239 | ) | $ | 55,963 | |||||||||
|
Other comprehensive (loss) income: |
||||||||||||||||||||
|
Foreign currency translation adjustments |
— | (6,693 | ) | (8,577 | ) | — | (15,270 | ) | ||||||||||||
|
Pension and postretirement reclassification adjustment, net of tax |
— | 309 | — | — | 309 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Other comprehensive (loss) |
— | (6,384 | ) | (8,577 | ) | — | (14,961 | ) | ||||||||||||
|
Equity in other comprehensive (loss) income of subsidiaries |
(14,961 | ) | (8,577 | ) | — | 23,538 | — | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Comprehensive income (loss) |
$ | 41,002 | $ | 105,230 | $ | (1,529 | ) | $ | (103,701 | ) | $ | 41,002 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Comprehensive Income
Nine Months Ended September 30, 2013
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net income |
$ | 64,204 | $ | 142,474 | $ | 5,577 | $ | (148,051 | ) | $ | 64,204 | |||||||||
|
Other comprehensive income (loss): |
||||||||||||||||||||
|
Foreign currency translation adjustments |
— | (5,175 | ) | (7,215 | ) | — | (12,390 | ) | ||||||||||||
|
Pension and postretirement reclassification adjustment, net of tax |
— | 1,108 | — | — | 1,108 | |||||||||||||||
|
Derivative reclassification adjustment, net of tax |
108 | — | — | — | 108 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Other comprehensive income (loss) |
108 | (4,067 | ) | (7,215 | ) | — | (11,174 | ) | ||||||||||||
|
Equity in other comprehensive (loss) income of subsidiaries |
(11,282 | ) | (7,215 | ) | — | 18,497 | — | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Comprehensive income (loss) |
$ | 53,030 | $ | 131,192 | $ | (1,638 | ) | $ | (129,554 | ) | $ | 53,030 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Cash Flows
Nine Months Ended September 30, 2014
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net cash provided by (used in) operating activities |
$ | 102,883 | $ | 82,581 | $ | 18,736 | $ | (127,239 | ) | $ | 76,961 | |||||||||
|
Cash flows from investing activities: |
||||||||||||||||||||
|
Additions to property, plant, and equipment |
(16,087 | ) | (37,812 | ) | (11,493 | ) | — | (65,392 | ) | |||||||||||
|
Additions to other intangible assets |
(7,673 | ) | (165 | ) | — | — | (7,838 | ) | ||||||||||||
|
Intercompany transfer |
(1,236,314 | ) | 305,163 | — | 931,151 | — | ||||||||||||||
|
Acquisitions, less cash acquired |
— | (1,042,785 | ) | 41,837 | — | (1,000,948 | ) | |||||||||||||
|
Proceeds from sale of fixed assets |
— | 57 | 481 | — | 538 | |||||||||||||||
|
Purchase of investments |
— | — | (471 | ) | — | (471 | ) | |||||||||||||
|
Proceeds from sale of investments |
— | — | 63 | — | 63 | |||||||||||||||
|
Other |
— | 525 | — | — | 525 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash (used in) provided by investing activities |
(1,260,074 | ) | (775,017 | ) | 30,417 | 931,151 | (1,073,523 | ) | ||||||||||||
|
Cash flows from financing activities: |
||||||||||||||||||||
|
Borrowings under Revolving Credit Facility |
854,400 | — | — | — | 854,400 | |||||||||||||||
|
Payments under Revolving Credit Facility |
(735,400 | ) | — | — | — | (735,400 | ) | |||||||||||||
|
Proceeds from issuance of Term Loan and Acquisition Term Loan |
500,000 | — | — | — | 500,000 | |||||||||||||||
|
Payments on Term Loan and Acquisition Term Loan |
(2,000 | ) | — | — | — | (2,000 | ) | |||||||||||||
|
Proceeds from issuance of 2022 Notes |
400,000 | — | — | — | 400,000 | |||||||||||||||
|
Payments on 2018 Notes |
(400,000 | ) | — | — | — | (400,000 | ) | |||||||||||||
|
Payments on capitalized lease obligations and other debt |
— | (1,189 | ) | (691 | ) | — | (1,880 | ) | ||||||||||||
|
Payments of deferred financing costs |
(13,712 | ) | — | — | — | (13,712 | ) | |||||||||||||
|
Payment of debt premium for extinguishment of debt |
(16,693 | ) | — | — | — | (16,693 | ) | |||||||||||||
|
Intercompany transfer |
159,856 | 696,708 | (49,451 | ) | (807,113 | ) | — | |||||||||||||
|
Proceeds from issuance of stock |
358,364 | — | — | — | 358,364 | |||||||||||||||
|
Net receipts related to stock-based award activities |
17,193 | — | — | — | 17,193 | |||||||||||||||
|
Excess tax benefits from stock-based compensation |
11,915 | — | — | — | 11,915 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash provided by (used in) financing activities |
1,133,923 | 695,519 | (50,142 | ) | (807,113 | ) | 972,187 | |||||||||||||
|
Effect of exchange rate changes on cash and cash equivalents |
— | — | 71 | — | 71 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
(Decrease) increase in cash and cash equivalents |
(23,268 | ) | 3,083 | (918 | ) | (3,201 | ) | (24,304 | ) | |||||||||||
|
Cash and cash equivalents, beginning of period |
23,268 | 43 | 23,164 | — | 46,475 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Cash and cash equivalents, end of period |
$ | — | $ | 3,126 | $ | 22,246 | $ | (3,201 | ) | $ | 22,171 | |||||||||
Condensed Supplemental Consolidating Statement of Cash Flows
Nine Months Ended September 30, 2013
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net cash (used in) provided by operating activities |
$ | (49,403 | ) | $ | 124,835 | $ | 26,454 | $ | — | $ | 101,886 | |||||||||
|
Cash flows from investing activities: |
||||||||||||||||||||
|
Purchase of investments |
— | — | (7,893 | ) | — | (7,893 | ) | |||||||||||||
|
Additions to property, plant, and equipment |
(186 | ) | (46,336 | ) | (5,849 | ) | — | (52,371 | ) | |||||||||||
|
Additions to other intangible assets |
(2,819 | ) | (981 | ) | — | — | (3,800 | ) | ||||||||||||
|
Acquisition of business, net of cash acquired |
— | (37,244 | ) | 2,634 | — | (34,610 | ) | |||||||||||||
|
Proceeds from sale of fixed assets |
— | 915 | 968 | — | 1,883 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash used in investing activities |
(3,005 | ) | (83,646 | ) | (10,140 | ) | — | (96,791 | ) | |||||||||||
|
Cash flows from financing activities: |
||||||||||||||||||||
|
Borrowings under Revolving Credit Facility |
397,300 | — | — | — | 397,300 | |||||||||||||||
|
Payments under Revolving Credit Facility |
(285,700 | ) | — | — | — | (285,700 | ) | |||||||||||||
|
Payments on other long-term debt |
(100,000 | ) | — | — | — | (100,000 | ) | |||||||||||||
|
Payments on capitalized lease obligations |
— | (1,597 | ) | — | — | (1,597 | ) | |||||||||||||
|
Intercompany transfer |
39,180 | (39,180 | ) | — | — | — | ||||||||||||||
|
Net payments related to stock-based award activities |
(2,051 | ) | — | — | — | (2,051 | ) | |||||||||||||
|
Excess tax benefits from stock-based compensation |
3,679 | — | — | — | 3,679 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash provided by (used in) financing activities |
52,408 | (40,777 | ) | — | — | 11,631 | ||||||||||||||
|
Effect of exchange rate changes on cash and cash equivalents |
— | — | (3,081 | ) | — | (3,081 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net increase in cash and cash equivalents |
— | 412 | 13,233 | — | 13,645 | |||||||||||||||
|
Cash and cash equivalents, beginning of period |
— | 269 | 94,138 | — | 94,407 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Cash and cash equivalents, end of period |
$ | — | $ | 681 | $ | 107,371 | $ | — | $ | 108,052 | ||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||
|
|||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||