|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
1. BASIS OF PRESENTATION
The unaudited Condensed Consolidated Financial Statements included herein have been prepared by TreeHouse Foods, Inc. (the “Company,” “TreeHouse,” “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 generally accepted accounting principles 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, 2014. Results of operations for interim periods are not necessarily indicative of annual results.
The preparation of our Condensed Consolidated Financial Statements in conformity with accounting principles generally accepted in the United States of America (“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, 2014.
|
|||
2. RECENT ACCOUNTING PRONOUNCEMENTS
In July 2015, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2015-11, Simplifying the Measurement of Inventory, which requires entities to measure most inventory at the lower of cost and net realizable value. This ASU will not apply to inventory valued under the last-in-first-out method. Under current guidance, an entity is required to measure inventory at the lower of cost or market, with market defined as replacement cost, net reliable value (“NRV”), or NRV less a normal profit margin. The three market measurements added complexity and reduced comparability in the valuation of inventory. FASB issued ASU 2015-11 as part of its simplification initiative to address these issues. The ASU is effective for fiscal years, and interim periods within those years, beginning after December 15, 2016. The Company is in the process of evaluating the impact of the standard.
In April 2015, the FASB issued ASU No. 2015-07, Disclosures for Investments in Certain Entities That Calculate Net Asset Value per Share (or Its Equivalent), which removes the requirement to categorize investments within the fair value hierarchy for which fair value is measured using the net asset value per share practical expedient discussed in ASC 820-10-35. The ASU also limits required disclosures to investments for which an entity has elected to measure fair value using the practical expedient. Under current guidance, certain disclosures are required for all investments eligible to be measured at fair value using the net asset value per share practical expedient. The ASU is effective for fiscal years, and interim periods within those years, beginning after December 15, 2015. Upon adoption, the standard requires that entities apply these changes to all periods presented. The Company does not believe this ASU will have a significant impact on the Company’s financial statements.
In April 2015, the FASB issued ASU No. 2015-03, Interest—Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs, which changes the presentation of debt issuance costs in the balance sheet. Under the ASU, an entity will present debt issuance costs as a direct deduction of the related debt liability with the amortization of the debt issuance costs reported as interest expense. Under current guidance, debt issuance costs are reported separately as an asset with the amortization recorded as interest expense. The ASU is effective for fiscal years, and interim periods within those years, beginning after December 15, 2015. The standard requires that entities apply the effects of these changes to all prior years presented, upon adoption, using a full retrospective approach. The Company does not believe this ASU will have a significant impact on the Company’s financial statements.
In August 2014, the FASB issued 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, ending 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 FASB issued 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. In July 2015, the FASB approved a one-year deferral on the effective date for this ASU, which will now be effective for fiscal years, and interim periods within those years, beginning after December 15, 2017. 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 this standard will have upon adoption.
|
|||
3. ACQUISITIONS
Flagstone
On July 29, 2014, the Company acquired all of the outstanding shares of Flagstone Foods (“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 private label trail mix in North America. The purchase price was approximately $854.2 million, net of acquired cash, after adjustments for working capital. The acquisition was financed through additional borrowings and the issuance of common stock. The acquisition expanded our existing product offerings by providing the Company with an entrance 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. 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 |
37,154 | |||
|
Customer relationships |
231,700 | |||
|
Trade names |
6,300 | |||
|
Supplier relationships |
2,500 | |||
|
Software |
1,755 | |||
|
Formulas |
1,600 | |||
|
Other assets |
9,618 | |||
|
Goodwill |
507,744 | |||
|
|
|
|||
|
Fair value of assets acquired |
983,137 | |||
|
Deferred taxes |
(65,866 | ) | ||
|
Assumed liabilities |
(62,140 | ) | ||
|
|
|
|||
|
Total purchase price |
$ | 855,131 | ||
|
|
|
|||
The Company allocated $231.7 million to customer relationships and $6.3 million to trade names, each of which have an estimated life of 15 years. The Company allocated $1.6 million to formulas, which have an estimated life of 5 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 $507.7 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 snacking category. None of the goodwill resulting from this
acquisition is tax deductible. The Company incurred approximately $3.6 million of acquisition costs during the three and six months ended June 30, 2014 and none in 2015. The allocation to net tangible and intangible assets acquired and liabilities assumed is preliminary and subject to change for taxes. We expect to finalize the allocation in the third quarter of 2015.
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, 2014. 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 combination, 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.
| Six Months Ended | ||||
| June 30, 2014 | ||||
|
(In thousands, except per share data) |
||||
|
Pro forma net sales |
$ | 1,584,238 | ||
|
|
|
|||
|
Pro forma net income |
$ | 42,437 | ||
|
|
|
|||
|
Pro forma basic earnings per common share |
$ | 1.02 | ||
|
|
|
|||
|
Pro forma diluted earnings per common share |
$ | 0.99 | ||
|
|
|
|||
Protenergy
On May 30, 2014, the Company acquired all of the outstanding shares of PFF Capital Group, Inc. (“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 $140.1 million, net of acquired cash, for the purchase of Protenergy. The acquisition was financed through additional borrowings. The acquisition expanded our existing packaging capabilities and enables 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 $10.7 million from the date of acquisition through June 30, 2014. Also included is a net loss of $3.0 million from the date of acquisition through June 30, 2014. This loss includes integration costs of $4.4 million. At the date of acquisition, the purchase price was allocated to the assets acquired and liabilities assumed based upon fair market values.
We have completed the allocation of the purchase price to net tangible and intangible assets acquired and liabilities assumed as follows:
| (In thousands) | ||||
|
Cash |
$ | 2,580 | ||
|
Receivables |
10,949 | |||
|
Inventory |
38,283 | |||
|
Property, plant, and equipment |
36,355 | |||
|
Customer relationships |
49,516 | |||
|
Software |
1,483 | |||
|
Formulas |
433 | |||
|
Other assets |
2,425 | |||
|
Goodwill |
50,728 | |||
|
|
|
|||
|
Fair value of assets acquired |
192,752 | |||
|
Assumed liabilities |
(42,412 | ) | ||
|
Unfavorable contractual agreements |
(7,643 | ) | ||
|
|
|
|||
|
Total purchase price |
$ | 142,697 | ||
|
|
|
|||
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. 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. As of the acquisition date, the Company has preliminarily allocated all $50.7 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. The Company incurred approximately $2.7 million in acquisition costs in the three and six months ended June 30, 2014 and none in 2015. These costs are included in the General and administrative expense line of the Condensed Consolidated Statements of Income. Since the initial preliminary purchase price allocation included in the Company’s annual report for the year ended December 31, 2014, net adjustments of $0.1 million were made to the fair values of the assets acquired and liabilities assumed with corresponding adjustments to goodwill.
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, 2014. 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 combination, 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.
| Six Months Ended | ||||
| June 30, 2014 | ||||
|
(In thousands, except per share data) |
||||
|
Pro forma net sales |
$ | 1,307,621 | ||
|
|
|
|||
|
Pro forma net income |
$ | 28,521 | ||
|
|
|
|||
|
Pro forma basic earnings per common share |
$ | 0.77 | ||
|
|
|
|||
|
Pro forma diluted earnings per common share |
$ | 0.75 | ||
|
|
|
|||
|
|||
4. INVESTMENTS
| June 30, 2015 | December 31, 2014 | |||||||
| (In thousands) | ||||||||
|
U.S. equity |
$ | 5,574 | $ | 5,749 | ||||
|
Non-U.S. equity |
1,772 | 1,692 | ||||||
|
Fixed income |
1,658 | 1,707 | ||||||
|
|
|
|
|
|||||
|
Total investments |
$ | 9,004 | $ | 9,148 | ||||
|
|
|
|
|
|||||
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 include U.S. equity, non-U.S. equity, and fixed income securities that are classified as short-term investments 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.
We consider temporary cash investments with an original maturity of three months or less to be cash equivalents. As of June 30, 2015 and December 31, 2014, $32.0 million and $31.6 million, respectively, represents cash and equivalents held in Canada in local currency and are convertible into other currencies. The cash and equivalents held in Canada are expected to be used for general corporate purposes in Canada, including capital projects and acquisitions.
For the three months ended June 30, 2015, we recognized net unrealized losses totaling $0.1 million that are included in the Interest expense line of the Condensed Consolidated Statements of Income. For the six months ended June 30, 2015, we recognized net unrealized gains totaling $0.2 million that are included in the Interest income line of the Condensed Consolidated Statements of Income. Additionally, realized gains for the three months ended June 30, 2015 were insignificant, while for the six months ended June 30, 2015, we recognized net realized gains totaling $0.1 million that are included in Interest income in the Condensed Consolidated Statements of Income. When securities are sold, their cost is determined based on the first-in, first-out method.
|
|||
5. INVENTORIES
| June 30, | December 31, | |||||||
| 2015 | 2014 | |||||||
| (In thousands) | ||||||||
|
Raw materials and supplies |
$ | 296,642 | $ | 279,745 | ||||
|
Finished goods |
336,904 | 334,856 | ||||||
|
LIFO reserve |
(20,270 | ) | (20,503 | ) | ||||
|
|
|
|
|
|||||
|
Total |
$ | 613,276 | $ | 594,098 | ||||
|
|
|
|
|
|||||
Approximately $89.5 million and $87.4 million of our inventory was accounted for under the last-in, first-out (“LIFO”) method of accounting at June 30, 2015 and December 31, 2014, respectively. Approximately $133.4 million and $117.3 million of our inventory was accounted for using the weighted average costing approach at June 30, 2015 and December 31, 2014, respectively.
|
|||
6. PROPERTY, PLANT, AND EQUIPMENT
| June 30, | December 31, | |||||||
| 2015 | 2014 | |||||||
| (In thousands) | ||||||||
|
Land |
$ | 25,869 | $ | 27,097 | ||||
|
Buildings and improvements |
212,079 | 209,117 | ||||||
|
Machinery and equipment |
656,894 | 644,333 | ||||||
|
Construction in progress |
49,543 | 35,010 | ||||||
|
|
|
|
|
|||||
|
Total |
944,385 | 915,557 | ||||||
|
Less accumulated depreciation |
(395,037 | ) | (371,779 | ) | ||||
|
|
|
|
|
|||||
|
Property, plant, and equipment, net |
$ | 549,348 | $ | 543,778 | ||||
|
|
|
|
|
|||||
Depreciation expense was $15.5 million and $15.1 million for the three months ended June 30, 2015 and 2014, respectively, and $30.9 million and $32.1 million for the six months ended June 30, 2015 and 2014, respectively.
|
|||
7. GOODWILL AND INTANGIBLE ASSETS
Changes in the carrying amount of goodwill for the six months ended June 30, 2015 are as follows:
| North American | Food Away | Industrial | ||||||||||||||
| Retail Grocery | From Home | and Export | Total | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Balance at December 31, 2014 |
$ | 1,439,476 | $ | 94,423 | $ | 134,086 | $ | 1,667,985 | ||||||||
|
Foreign currency exchange adjustments |
(8,481 | ) | (876 | ) | — | (9,357 | ) | |||||||||
|
Purchase price adjustment |
2,026 | — | — | 2,026 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Balance at June 30, 2015 |
$ | 1,433,021 | $ | 93,547 | $ | 134,086 | $ | 1,660,654 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
The Company has not incurred any goodwill impairments since its inception.
The carrying amounts of our intangible assets with indefinite lives, other than goodwill, as of June 30, 2015 and December 31, 2014 are as follows:
|
June 30, 2015 |
December 31, 2014 |
|||||||
| (In thousands) | ||||||||
|
Trademarks |
$ | 27,464 | $ | 28,995 | ||||
|
|
|
|
|
|||||
|
Total indefinite lived intangibles |
$ | 27,464 | $ | 28,995 | ||||
|
|
|
|
|
|||||
The decrease in the indefinite lived intangibles balance is due to foreign currency translation
The gross carrying amount and accumulated amortization of intangible assets, other than goodwill, as of June 30, 2015 and December 31, 2014 are as follows:
| June 30, 2015 | December 31, 2014 | |||||||||||||||||||||||
| Gross | Net | Gross | Net | |||||||||||||||||||||
| Carrying | Accumulated | Carrying | Carrying | Accumulated | Carrying | |||||||||||||||||||
| Amount | Amortization | Amount | Amount | Amortization | Amount | |||||||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||||||||
|
Intangible assets with finite lives: |
||||||||||||||||||||||||
|
Customer-related |
$ | 784,089 | $ | (189,620 | ) | $ | 594,469 | $ | 794,300 | $ | (168,462 | ) | $ | 625,838 | ||||||||||
|
Contractual agreements |
4,050 | (3,934 | ) | 116 | 2,829 | (2,396 | ) | 433 | ||||||||||||||||
|
Trademarks |
32,442 | (10,079 | ) | 22,363 | 32,579 | (9,041 | ) | 23,538 | ||||||||||||||||
|
Formulas/recipes |
9,574 | (6,519 | ) | 3,055 | 10,763 | (7,138 | ) | 3,625 | ||||||||||||||||
|
Computer software |
72,257 | (36,316 | ) | 35,941 | 65,202 | (31,333 | ) | 33,869 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Total other intangibles |
$ | 902,412 | $ | (246,468 | ) | $ | 655,944 | $ | 905,673 | $ | (218,370 | ) | $ | 687,303 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total intangible assets, excluding goodwill, as of June 30, 2015 and December 31, 2014, were $683.4 million and $716.3 million, respectively. Amortization expense on intangible assets for the three months ended June 30, 2015 and 2014 was $15.6 million and $10.5 million, respectively, and $30.9 million and $20.6 million for the six months ended June 30, 2015 and 2014, respectively. Estimated amortization expense on intangible assets for 2015 and the next four years is as follows:
| (In thousands) | ||||
|
2015 |
$ | 63,938 | ||
|
2016 |
$ | 62,639 | ||
|
2017 |
$ | 61,534 | ||
|
2018 |
$ | 55,980 | ||
|
2019 |
$ | 53,591 | ||
|
|||
8. ACCOUNTS PAYABLE AND ACCRUED EXPENSES
| June 30, | December 31, | |||||||
| 2015 | 2014 | |||||||
| (In thousands) | ||||||||
|
Accounts payable |
$ | 205,568 | $ | 217,226 | ||||
|
Payroll and benefits |
34,600 | 38,669 | ||||||
|
Interest |
6,266 | 6,507 | ||||||
|
Taxes |
8,477 | 5,947 | ||||||
|
Health insurance, workers’ compensation, and other insurance costs |
9,136 | 8,602 | ||||||
|
Marketing expenses |
8,749 | 12,479 | ||||||
|
Other accrued liabilities |
6,510 | 7,430 | ||||||
|
|
|
|
|
|||||
|
Total |
$ | 279,306 | $ | 296,860 | ||||
|
|
|
|
|
|||||
|
|||
9. INCOME TAXES
Income tax expense was recorded at an effective rate of 34.4% and 33.1% for the three and six months ended June 30, 2015, respectively, compared to 35.5% and 32.9% for the three and six months ended June 30, 2014, 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 decrease in the effective tax rate for the three months ended June 30, 2015 as compared to 2014 is largely attributable to acquisition related expenses incurred in the second quarter of 2014 that were not deductible for tax purposes. The increase in the effective tax rate for the six months ended June 30, 2015 as compared to 2014 is largely attributable to the favorable settlement of unrecognized tax benefits in the first quarter of 2014.
The IRS completed its examination of TreeHouse’s 2012 tax year during the first quarter of 2015, resulting in an immaterial cash refund to the Company. The Canadian Revenue Agency (“CRA”) is currently examining the 2008 through 2012 tax years of E.D. Smith. The E.D. Smith examinations are expected to be completed in 2016. The Company also has examinations in process with various state taxing authorities, which are expected to be completed in 2015 or 2016.
Management estimates that it is reasonably possible that the total amount of unrecognized tax benefits could decrease by as much as $0.6 million within the next 12 months, primarily as a result of the lapsing of statutes of limitations.
|
|||
10. LONG-TERM DEBT
| June 30, | December 31, | |||||||
| 2015 | 2014 | |||||||
| (In thousands) | ||||||||
|
Revolving Credit Facility |
$ | 446,000 | $ | 554,000 | ||||
|
Term Loan |
297,000 | 298,500 | ||||||
|
Acquisition Term Loan |
195,000 | 197,500 | ||||||
|
2022 Notes |
400,000 | 400,000 | ||||||
|
Tax increment financing and other debt |
7,771 | 9,861 | ||||||
|
|
|
|
|
|||||
|
Total debt outstanding |
1,345,771 | 1,459,861 | ||||||
|
Less current portion |
(16,895 | ) | (14,373 | ) | ||||
|
|
|
|
|
|||||
|
Total long-term debt |
$ | 1,328,876 | $ | 1,445,488 | ||||
|
|
|
|
|
|||||
On May 6, 2014, the Company entered into a new five year revolving credit facility with an aggregate commitment of $900 million (the “Revolving Credit Facility”) and a $300 million 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 revolving credit facility (the “Prior Credit Agreement”). The Credit Agreement replaced the Prior Credit Agreement, which was terminated upon the repayment of the amounts outstanding thereunder on May 6, 2014.
On July 29, 2014, the Company entered into an amendment to its Credit Agreement (the “Amendment”), which among other things, provided for a new $200 million term loan (the “Acquisition Term Loan”). The Acquisition Term Loan was used to fund, in part, the acquisition of Flagstone.
The Revolving Credit Facility, Term Loan, and Acquisition Term Loan are known collectively as the “Credit Facility.” The Company’s average interest rate on debt outstanding under its Credit Facility for the three months ended June 30, 2015 was 1.87%.
Revolving Credit Facility — As of June 30, 2015, $440.9 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 June 30, 2015, there were $13.1 million in letters of credit under the Revolving Credit Facility that were issued but undrawn, which have been included as a reduction to 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 interest rates under the Credit Agreement are based on the Company’s consolidated leverage ratio and are determined by either (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 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; Sturm Foods, Inc.; S.T. Specialty Foods, Inc.; American Importing Company, Inc.; Ann’s House of Nuts, Inc.; Snacks Parent Corporation; and certain other subsidiaries that may become guarantors in the future (collectively known as the “Guarantor Subsidiaries”). 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. The Credit Agreement also contains cross-default provisions which could result in the acceleration of payments in the event TreeHouse or the Guarantor Subsidiaries (i) fails to make a payment when due in respect of any indebtedness or guarantee having an aggregate principal amount greater than $50 million or (ii) fails to observe or perform any other agreement or condition related to such indebtedness or guarantee as a result of which the holder(s) of such debt are permitted to accelerate the payment of such debt.
Term Loan — On May 6, 2014, the Company entered into a $300 million senior unsecured Term Loan pursuant to the Credit Agreement. The Term Loan matures on May 6, 2021. The interest rates applicable to the Term Loan are based on the Company’s consolidated leverage ratio and are determined by either (i) LIBOR, plus a margin ranging from 1.50% to 2.25%, or (ii) a Base Rate (as defined in the Credit Agreement), plus a margin ranging from 0.50% to 1.25%. Payments are due on a quarterly basis. The Term Loan is subject to substantially the same covenants as the Revolving Credit Facility, and also has the same Guarantor Subsidiaries. As of June 30, 2015, $297 million was outstanding under the Term Loan.
Acquisition Term Loan — On July 29, 2014, the Company entered into a $200 million unsecured Acquisition Term Loan pursuant to the Credit Agreement. The Acquisition Term Loan matures on May 6, 2019. The interest rates applicable to the Acquisition Term Loan are based on the Company’s consolidated leverage ratio and are determined by either (i) LIBOR, plus a margin ranging from 1.25% to 2.00%, or (ii) a Base Rate (as defined in the Credit Agreement), plus a margin ranging from 0.25% to 1.00%. Payments are due on a quarterly basis. The Acquisition Term Loan is subject to substantially the same covenants as the Revolving Credit Facility, and has the same Guarantor Subsidiaries. As of June 30, 2015, $195 million was outstanding under the Acquisition Term Loan.
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 intended to be used to extinguish the Company’s previously issued 7.75% notes due on March 1, 2018 (the “2018 Notes”). Due to timing, only $298 million of the proceeds were used in the first quarter of last year to extinguish the 2018 Notes. The remaining proceeds were used to temporarily pay down the Prior Credit Agreement. On April 10, 2014, the Company extinguished the remaining $102 million of 2018 Notes using borrowings under the Prior Credit Agreement. The Company issued the 2022 Notes pursuant to an Indenture between the Company, the Guarantor Subsidiaries, 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 Guarantor Subsidiaries, in addition to any future domestic subsidiaries that (i) guarantee or become borrowers under its credit facility or (ii) guarantee certain other indebtedness incurred by the Company or its restricted subsidiaries. Interest is payable on March 15 and September 15 of each year. The 2022 Notes 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 in 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 up to the purchase date.
The Indenture contains restrictive covenants that, among other things, limit the ability of the Company and the Guarantor Subsidiaries 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 — On December 15, 2001, the Urban Redevelopment Authority of Pittsburgh (“URA”) issued $4.0 million of redevelopment bonds, pursuant to a “Tax Increment Financing Plan” to assist with certain aspects of the development and construction of the Company’s Pittsburgh, Pennsylvania facilities. The agreement was transferred to the Company as part of the acquisition of the soup and infant feeding business. The Company has agreed to make certain payments with respect to the principal amount of the URA’s redevelopment bonds through May 2019. As of June 30, 2015, $1.3 million remains outstanding that matures May 1, 2019. Interest accrues at an annual rate of 7.16%.
Capital Lease Obligations and Other — The Company owes $6.5 million related to capital leases. Capital lease obligations represent machinery and equipment financing obligations, which are payable in monthly installments of principal and interest, and are collateralized by the related assets financed.
|
|||
11. EARNINGS PER SHARE
Basic earnings per share is computed by dividing net income by 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 22, 2014, the Company closed the public offering of an aggregate 4,950,331 shares of the Company’s common stock, par value $0.01 per share, 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 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 | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
Net Income |
$ | 31,362 | $ | 21,759 | $ | 49,214 | $ | 36,081 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Weighted average common shares outstanding |
42,974 | 36,961 | 42,922 | 36,822 | ||||||||||||
|
Assumed exercise/vesting of equity awards (1) |
705 | 1,029 | 732 | 1,039 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Weighted average diluted common shares outstanding |
43,679 | 37,990 | 43,654 | 37,861 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Net earnings per basic share |
$ | 0.73 | $ | 0.59 | $ | 1.15 | $ | 0.98 | ||||||||
|
Net earnings per diluted share |
$ | 0.72 | $ | 0.57 | $ | 1.13 | $ | 0.95 | ||||||||
| (1) | Incremental shares from equity awards are computed by the treasury stock method. Equity awards, excluded from our computation of diluted earnings per share because they were anti-dilutive, were 0.8 million and 0.7 million for the three and six months ended June 30, 2015, respectively, and 0.4 million for the three and six months ended June 30, 2014, respectively. |
|
|||
12. STOCK-BASED COMPENSATION
The Board of Directors adopted, and the Company’s Stockholders approved, the “TreeHouse Foods, Inc. Equity and Incentive Plan” (the “Plan”). On April 23, 2015, the Plan was amended and restated to increase the number of shares available for issuance under the Plan by 3 million shares, effective February 27, 2015. The Plan is administered by our Compensation Committee, which consists entirely of independent directors. The Compensation Committee determines specific awards for our executive officers. For all other employees, if the committee designates, our Chief Executive Officer or such other officers will, from time to time, determine specific persons to whom awards under the Plan will be granted, and the terms and conditions of each award. The Compensation Committee or its designee, pursuant to the terms of the Plan, also will make all other necessary decisions and interpretations under the plan.
Under the Plan, the Compensation Committee may grant awards of various types of compensation, including stock options, restricted stock, restricted stock units, performance shares, performance units, other types of stock-based awards, and other cash-based compensation. The maximum number of shares available to be awarded under the Plan (before considering the Plan amendment in April 2015) is approximately 9.3 million, of which approximately 0.7 million remain available as of June 30, 2015.
Income before income taxes for the three and six month periods ended June 30, 2015 includes share-based compensation expense of $4.5 million and $10.5 million, respectively. Share-based compensation expense for the three and six months ended June 30, 2014 was $5.5 million and $9.7 million, respectively. The tax benefit recognized related to the compensation cost of these share-based awards was approximately $1.6 million and $3.7 million for the three and six months ended June 30, 2015, respectively, and $1.9 million and $3.4 million for the three and six month periods ended June 30, 2014, respectively.
Stock Options —The following table summarizes stock option activity during the six months ended June 30, 2015. Stock options generally have a three year vesting schedule, which vest one-third on each of the first three anniversaries of the grant date, and expire ten years from the grant date.
| Weighted | ||||||||||||||||||||
| Weighted | Average | |||||||||||||||||||
| Average | Remaining | Aggregate | ||||||||||||||||||
| Employee | Director | Exercise | Contractual | Intrinsic | ||||||||||||||||
| Options | Options | Price | Term (yrs) | Value | ||||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||||
|
Outstanding, December 31, 2014 |
1,858 | 42 | $ | 49.53 | 5.7 | $ | 68,396 | |||||||||||||
|
Granted |
399 | — | $ | 76.43 | ||||||||||||||||
|
Forfeited |
(29 | ) | — | $ | 76.10 | |||||||||||||||
|
Exercised |
(235 | ) | (7 | ) | $ | 28.09 | ||||||||||||||
|
|
|
|
|
|||||||||||||||||
|
Outstanding, June 30, 2015 |
1,993 | 35 | $ | 57.00 | 6.7 | $ | 48,793 | |||||||||||||
|
|
|
|
|
|||||||||||||||||
|
Vested/expected to vest, at June 30, 2015 |
1,929 | 35 | $ | 56.36 | 6.6 | $ | 48,511 | |||||||||||||
|
|
|
|
|
|||||||||||||||||
|
Exercisable, June 30, 2015 |
1,240 | 35 | $ | 45.83 | 5.1 | $ | 44,875 | |||||||||||||
|
|
|
|
|
|||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| (In millions) | (In millions) | |||||||||||||||
|
Intrinsic value of stock options exercised |
$ | 2.4 | $ | 10.7 | $ | 13.4 | $ | 21.6 | ||||||||
|
Compensation expense |
$ | 1.8 | $ | 1.3 | $ | 3.3 | $ | 2.4 | ||||||||
|
Tax benefit recognized from stock option exercises |
$ | 0.9 | $ | 4.0 | $ | 5.1 | $ | 8.2 | ||||||||
Compensation costs related to unvested options totaled $14.6 million at June 30, 2015 and will be recognized over the remaining vesting period of the grants, which averages 2.4 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 2015 include the following: expected volatility of 25.07%, expected term of six years, risk free rate of 1.98% and no dividends. The weighted average grant date fair value of awards granted during the second quarter of 2015 was $22.00.
Restricted Stock Units — Employee 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. As of June 30, 2015, 95 thousand director restricted stock units have been earned and deferred.
The following table summarizes the restricted stock unit activity during the six months ended June 30, 2015.
| Weighted | Weighted | |||||||||||||||
| Employee | Average | Director | Average | |||||||||||||
| Restricted | Grant Date | Restricted | Grant Date | |||||||||||||
| Stock Units | Fair Value | Stock Units | Fair Value | |||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
Outstanding, at December 31, 2014 |
392 | $ | 71.97 | 101 | $ | 49.71 | ||||||||||
|
Granted |
165 | $ | 76.61 | 16 | $ | 76.30 | ||||||||||
|
Vested |
(162 | ) | $ | 67.17 | (6 | ) | $ | 68.58 | ||||||||
|
Forfeited |
(45 | ) | $ | 76.15 | — | $ | — | |||||||||
|
|
|
|
|
|||||||||||||
|
Outstanding, at June 30, 2015 |
350 | $ | 75.87 | 111 | $ | 52.60 | ||||||||||
|
|
|
|
|
|||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| (In millions) | (In millions) | |||||||||||||||
|
Compensation expense |
$ | 3.4 | $ | 2.8 | $ | 6.0 | $ | 5.2 | ||||||||
|
Fair value of vested restricted stock units |
$ | 12.3 | $ | 11.1 | $ | 12.9 | $ | 11.2 | ||||||||
|
Tax benefit recognized from vested restricted stock units |
$ | 4.4 | $ | 4.1 | $ | 4.5 | $ | 4.1 | ||||||||
Future compensation costs related to restricted stock units are approximately $22.7 million as of June 30, 2015, and will be recognized on a weighted average basis, over the next 2.3 years. The grant date fair value of the awards granted in 2015 is equal to the Company’s closing stock price on the grant date.
Performance Units — 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 26, 2015, based on achievement of operating performance measures, 82,835 performance units were converted into 58,889 shares of stock, an average conversion ratio of 0.71 shares for each performance unit. The following table summarizes the performance unit activity during the six months ended June 30, 2015:
| Weighted | ||||||||
| Average | ||||||||
| Performance | Grant Date | |||||||
| Units | Fair Value | |||||||
| (In thousands) | ||||||||
|
Unvested, at December 31, 2014 |
269 | $ | 68.76 | |||||
|
Granted |
105 | $ | 76.30 | |||||
|
Vested |
(59 | ) | $ | 61.41 | ||||
|
Forfeited |
(24 | ) | $ | 61.41 | ||||
|
|
|
|||||||
|
Unvested, at June 30, 2015 |
291 | $ | 73.57 | |||||
|
|
|
|||||||
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| (In millions) | (In millions) | |||||||||||||||
|
Compensation expense |
$ | (0.7 | ) | $ | 1.4 | $ | 1.2 | $ | 2.2 | |||||||
|
Tax benefit recognized from performance units vested |
$ | 1.7 | $ | (0.5 | ) | $ | 1.7 | $ | 0.2 | |||||||
|
Fair value of vested performance units |
$ | 4.5 | $ | 0.4 | $ | 4.5 | $ | 0.4 | ||||||||
Future compensation costs related to the performance units are estimated to be approximately $11.9 million as of June 30, 2015, and are expected to be recognized over the next 2.2 years. The grant fair value of the awards is equal to the Company’s closing stock price on the date of grant.
|
|||
13. 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:
| Unrecognized | Accumulated | |||||||||||
| Foreign | Pension and | Other | ||||||||||
| Currency | Postretirement | Comprehensive | ||||||||||
| Translation (1) | Benefits (2) | Loss | ||||||||||
| (In thousands) | ||||||||||||
|
Balance at December 31, 2014 |
$ | (51,326 | ) | $ | (13,005 | ) | $ | (64,331 | ) | |||
|
Other comprehensive loss |
(20,318 | ) | — | (20,318 | ) | |||||||
|
Reclassifications from accumulated other comprehensive loss |
— | 512 | 512 | |||||||||
|
|
|
|
|
|
|
|||||||
|
Other comprehensive (loss) income |
(20,318 | ) | 512 | (19,806 | ) | |||||||
|
|
|
|
|
|
|
|||||||
|
Balance at June 30, 2015 |
$ | (71,644 | ) | $ | (12,493 | ) | $ | (84,137 | ) | |||
|
|
|
|
|
|
|
|||||||
| Unrecognized | Accumulated | |||||||||||
| Foreign | Pension and | Other | ||||||||||
| Currency | Postretirement | Comprehensive | ||||||||||
| Translation (1) | Benefits (2) | Loss | ||||||||||
| (In thousands) | ||||||||||||
|
Balance at December 31, 2013 |
$ | (24,689 | ) | $ | (7,074 | ) | $ | (31,763 | ) | |||
|
Other comprehensive loss |
(1,001 | ) | — | (1,001 | ) | |||||||
|
Reclassifications from accumulated other comprehensive loss |
— | 206 | 206 | |||||||||
|
|
|
|
|
|
|
|||||||
|
Other comprehensive (loss) income |
(1,001 | ) | 206 | (795 | ) | |||||||
|
|
|
|
|
|
|
|||||||
|
Balance at June 30, 2014 |
$ | (25,690 | ) | $ | (6,868 | ) | $ | (32,558 | ) | |||
|
|
|
|
|
|
|
|||||||
| (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 $316 thousand and $129 thousand for the six months ended June 30, 2015 and 2014, 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. |
The Condensed Consolidated Statements of Income lines impacted by reclassifications out of Accumulated Other Comprehensive Loss are outlined below:
| Affected line in | ||||||||||||||||||
| Reclassifications from Accumulated | The Condensed Consolidated | |||||||||||||||||
| Other Comprehensive Loss |
Statements of Income |
|||||||||||||||||
| Three months ended June 30, | Six months ended June 30, | |||||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||
|
Amortization of defined benefit pension items: |
||||||||||||||||||
|
Prior service costs |
$ | 36 | $ | 37 | $ | 73 | $ | 73 | (a) | |||||||||
|
Unrecognized net loss |
378 | 131 | 755 | 262 | (a) | |||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total before tax |
414 | 168 | 828 | 335 | ||||||||||||||
|
Income taxes |
158 | 65 | 316 | 129 | Income taxes | |||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net of tax |
$ | 256 | $ | 103 | $ | 512 | $ | 206 | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
| (a) | These accumulated other comprehensive loss components are included in the computation of net periodic pension cost, and are recorded in the Cost of Sales and General and Administrative lines of the Condensed Consolidated Statements of Income. |
|
|||
14. 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 | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Service cost |
$ | 621 | $ | 545 | $ | 1,243 | $ | 1,090 | ||||||||
|
Interest cost |
713 | 692 | 1,425 | 1,385 | ||||||||||||
|
Expected return on plan assets |
(765 | ) | (798 | ) | (1,530 | ) | (1,595 | ) | ||||||||
|
Amortization of prior service costs |
52 | 54 | 105 | 106 | ||||||||||||
|
Amortization of unrecognized net loss |
365 | 126 | 730 | 252 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Net periodic pension cost |
$ | 986 | $ | 619 | $ | 1,973 | $ | 1,238 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
The Company contributed $2.0 million to the pension plans in the first six months of 2015. The Company does not expect to make additional contributions to the plans in 2015.
Components of net periodic postretirement expense are as follows:
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
Service cost |
$ | 5 | $ | 5 | $ | 10 | $ | 10 | ||||||||
|
Interest cost |
37 | 39 | 75 | 78 | ||||||||||||
|
Amortization of prior service costs |
(16 | ) | (17 | ) | (32 | ) | (33 | ) | ||||||||
|
Amortization of unrecognized net loss |
13 | 5 | 25 | 10 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Net periodic postretirement cost |
$ | 39 | $ | 32 | $ | 78 | $ | 65 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
The Company expects to contribute approximately $0.2 million to the postretirement health plans during 2015.
Net periodic pension costs are recorded in the Cost of sales and General and administrative lines of the Condensed Consolidated Statements of Income.
|
|||
15. OTHER OPERATING EXPENSE (INCOME), NET
The Company incurred other operating expense (income) for the three and six months ended June 30, 2015 and 2014, which consisted of the following:
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
Restructuring |
$ | 135 | $ | 371 | $ | 350 | $ | 1,238 | ||||||||
|
Other expense |
— | (6 | ) | — | — | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Total other operating expense (income), net |
$ | 135 | $ | 365 | $ | 350 | $ | 1,238 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
|||
16. SUPPLEMENTAL CASH FLOW INFORMATION
| Six Months Ended | ||||||||
| June 30, | ||||||||
| 2015 | 2014 | |||||||
| (In thousands) | ||||||||
|
Interest paid |
$ | 21,332 | $ | 23,430 | ||||
|
Income taxes paid |
$ | 20,211 | $ | 34,426 | ||||
|
Accrued purchase of property and equipment |
$ | 8,008 | $ | 8,988 | ||||
|
Accrued other intangible assets |
$ | 2,550 | $ | 1,284 | ||||
Non-cash financing activities for the six months ended June, 2015 and 2014 include the gross issuance of 227,237 shares and 145,832 shares, respectively, of restricted stock units and performance units. A portion of these shares were withheld to satisfy minimum statutory tax withholding requirements and are included as a financing cash outflow. Income taxes paid in the first six months of 2015 were lower than the first six months of 2014 due to the availability of federal and state overpayments carried forward from the 2014 tax year and applied to the Company’s 2015 tax liabilities.
|
|||
17. 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 that are probable and reasonably estimable that may be incurred in connection with any such currently pending or threatened matter, none of which are significant. In the Company’s opinion, the settlement of any such currently pending or threatened matter is not expected to have a material impact on its financial position, annual results of operations, or cash flows.
|
|||
18. 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 June 30, 2015, the Company had $44.5 million of U.S. dollar foreign currency contracts outstanding, expiring in July, August, and September of this year. As of June 30, 2014, the Company had $27.9 million of US dollar 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.
The Company’s diesel contracts are used to manage the Company’s risk associated with the underlying cost of diesel fuel used to deliver products. The 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 June 30, 2015, the Company had outstanding contracts for the purchase of 30,777 megawatts of electricity, expiring throughout 2015, 4.2 million pounds of plastics, expiring throughout 2015, and 3.7 million gallons of diesel, expiring throughout 2015 and early 2016.
The following table identifies the derivative, its fair value, and location on the Condensed Consolidated Balance Sheet:
| Fair Value | ||||||||||
|
Balance Sheet Location |
June 30, 2015 | December 31, 2014 | ||||||||
| (In thousands) | ||||||||||
|
Asset Derivative: |
||||||||||
|
Foreign currency contracts |
Prepaid expenses and other current assets | $ | 1,363 | $ | — | |||||
|
|
|
|
|
|||||||
| $ | 1,363 | $ | — | |||||||
|
|
|
|
|
|||||||
|
Liability Derivative: |
||||||||||
|
Commodity contracts |
Accounts payable and accrued expenses | $ | 2,003 | $ | 3,044 | |||||
|
|
|
|
|
|||||||
| $ | 2,003 | $ | 3,044 | |||||||
|
|
|
|
|
|||||||
We recorded the following gains and losses on our derivative contracts in the Condensed Consolidated Statements of Income:
| Three Months Ended | Six Months Ended | |||||||||||||||||
| Location of (Loss) Gain | June 30, | June 30, | ||||||||||||||||
|
Recognized in Income |
2015 | 2014 | 2015 | 2014 | ||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||
|
Mark-to-market unrealized gain (loss): |
||||||||||||||||||
|
Commodity contracts |
Other (income) expense, net | $ | 1,098 | $ | (53 | ) | $ | 1,041 | $ | (169 | ) | |||||||
|
Foreign currency contracts |
Other (income) expense, net | 889 | (194 | ) | 1,363 | (194 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total unrealized gain (loss) |
1,987 | (247 | ) | 2,404 | (363 | ) | ||||||||||||
|
Realized (loss) gain |
||||||||||||||||||
|
Commodity contracts |
Selling and distribution | (929 | ) | — | (1,759 | ) | — | |||||||||||
|
Foreign currency contracts |
Cost of Sales | 461 | — | 461 | — | |||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total realized loss |
(468 | ) | — | (1,298 | ) | — | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total (loss) gain |
$ | 1,519 | $ | (247 | ) | $ | 1,106 | $ | (363 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
|||
19. FAIR VALUE
The following table presents the carrying value and fair value of our financial instruments as of June 30, 2015 and December 31, 2014:
| June 30, 2015 | December 31, 2014 | |||||||||||||||||||
| Carrying | Fair | Carrying | Fair | |||||||||||||||||
| Value | Value | Value | Value | Level | ||||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||||
|
Not recorded at fair value (liability): |
||||||||||||||||||||
|
Revolving Credit Facility |
$ | (446,000 | ) | $ | (446,366 | ) | $ | (554,000 | ) | $ | (559,085 | ) | 2 | |||||||
|
Term Loan |
$ | (297,000 | ) | $ | (297,497 | ) | $ | (298,500 | ) | $ | (315,070 | ) | 2 | |||||||
|
Acquisition Term Loan |
$ | (195,000 | ) | $ | (195,192 | ) | $ | (197,500 | ) | $ | (202,716 | ) | 2 | |||||||
|
2022 Notes |
$ | (400,000 | ) | $ | (403,000 | ) | $ | (400,000 | ) | $ | (406,000 | ) | 2 | |||||||
|
Recorded on a recurring basis at fair value (liability) asset: |
||||||||||||||||||||
|
Commodity contracts |
$ | (2,003 | ) | $ | (2,003 | ) | $ | (3,044 | ) | $ | (3,044 | ) | 2 | |||||||
|
Foreign currency contracts |
$ | 1,363 | $ | 1,363 | $ | — | $ | — | 2 | |||||||||||
|
Investments |
$ | 9,004 | $ | 9,004 | $ | 9,148 | $ | 9,148 | 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 value of the Revolving Credit Facility, Term Loan, Acquisition Term Loan, 2022 Notes, foreign currency contracts, 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
value of the Company’s 2022 Notes was 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 and foreign currency contracts are based on an analysis comparing the contract rates to the market rates at the balance sheet date. The commodity contracts and foreign currency contracts are recorded at fair value on the Condensed Consolidated Balance Sheets.
The fair value of the investments is 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.
|
|||
20. 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, 2014.
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
Net sales to external customers: |
||||||||||||||||
|
North American Retail Grocery |
$ | 578,750 | $ | 444,244 | $ | 1,171,163 | $ | 896,655 | ||||||||
|
Food Away From Home |
97,848 | 97,285 | 186,125 | 185,960 | ||||||||||||
|
Industrial and Export |
82,610 | 86,431 | 185,065 | 164,248 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Total |
$ | 759,208 | $ | 627,960 | $ | 1,542,353 | $ | 1,246,863 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Direct operating income: |
||||||||||||||||
|
North American Retail Grocery |
$ | 81,256 | $ | 73,150 | $ | 158,356 | $ | 148,726 | ||||||||
|
Food Away From Home |
14,539 | 12,054 | 26,562 | 21,543 | ||||||||||||
|
Industrial and Export |
14,097 | 13,476 | 35,619 | 28,926 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Total |
109,892 | 98,680 | 220,537 | 199,195 | ||||||||||||
|
Unallocated selling and distribution expenses |
(1,964 | ) | (2,702 | ) | (5,121 | ) | (5,745 | ) | ||||||||
|
Unallocated costs of sales (1) |
646 | 105 | (203 | ) | (2,393 | ) | ||||||||||
|
Unallocated corporate expense |
(54,053 | ) | (51,507 | ) | (113,996 | ) | (96,182 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Operating income |
54,521 | 44,576 | 101,217 | 94,875 | ||||||||||||
|
Other expense |
(6,734 | ) | (10,836 | ) | (27,629 | ) | (41,092 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Income before income taxes |
$ | 47,787 | $ | 33,740 | $ | 73,588 | $ | 53,783 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| (1) | Includes charges related to restructurings and other costs managed at corporate. |
Geographic Information — The Company had revenues from customers outside of the United States of approximately 11.2% and 13.4% of total consolidated net sales in the six months ended June 30, 2015 and 2014, respectively, with 10.2% and 12.3% of total consolidated net sales going to Canada, respectively. The Company held 8.8% and 11.6% of its property, plant, and equipment outside of the United States as of June 30, 2015 and 2014, respectively.
Major Customers — Wal-Mart Stores, Inc. and affiliates accounted for approximately 20.9% and 19.4% of consolidated net sales in the six months ended June 30, 2015 and 2014, 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 six months ended June 30, 2015 and 2014.
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
Products: |
||||||||||||||||
|
Snacks |
$ | 165,381 | $ | — | $ | 311,880 | $ | — | ||||||||
|
Beverages |
92,670 | 117,562 | 203,670 | 241,882 | ||||||||||||
|
Salad dressings |
100,178 | 101,290 | 184,344 | 189,426 | ||||||||||||
|
Beverage enhancers |
78,416 | 82,694 | 164,529 | 171,003 | ||||||||||||
|
Soup and infant feeding |
59,514 | 51,316 | 158,322 | 108,513 | ||||||||||||
|
Pickles |
86,407 | 87,926 | 157,469 | 156,775 | ||||||||||||
|
Mexican and other sauces |
58,795 | 65,930 | 117,226 | 126,579 | ||||||||||||
|
Cereals |
34,247 | 35,392 | 77,287 | 80,293 | ||||||||||||
|
Dry dinners |
29,524 | 32,240 | 62,935 | 67,317 | ||||||||||||
|
Aseptic products |
29,092 | 25,708 | 53,970 | 47,595 | ||||||||||||
|
Other products |
12,711 | 14,813 | 26,499 | 30,780 | ||||||||||||
|
Jams |
12,273 | 13,089 | 24,222 | 26,700 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Total net sales |
$ | 759,208 | $ | 627,960 | $ | 1,542,353 | $ | 1,246,863 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
|||
21. GUARANTOR AND NON-GUARANTOR FINANCIAL INFORMATION
As of June 30, 2015, the Company’s 2022 Notes are guaranteed, fully and unconditionally, as well as jointly and severally, by its Guarantor Subsidiaries. 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 June 30, 2015 and 2014, and for the three and six months ended June 30, 2015, and 2014. 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
June 30, 2015
(In thousands)
| Parent | Guarantor | Non-Guarantor | ||||||||||||||||||
| Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
|
Assets |
|
|||||||||||||||||||
|
Current assets: |
||||||||||||||||||||
|
Cash and cash equivalents |
$ | 12,116 | $ | 1 | $ | 32,447 | $ | — | $ | 44,564 | ||||||||||
|
Investments |
— | — | 9,004 | — | 9,004 | |||||||||||||||
|
Accounts receivable, net |
— | 147,932 | 24,867 | — | 172,799 | |||||||||||||||
|
Inventories, net |
— | 485,226 | 128,050 | — | 613,276 | |||||||||||||||
|
Deferred income taxes |
5,129 | 22,388 | 8,377 | — | 35,894 | |||||||||||||||
|
Prepaid expenses and other current assets |
13,821 | 6,574 | 20,801 | (17,158 | ) | 24,038 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total current assets |
31,066 | 662,121 | 223,546 | (17,158 | ) | 899,575 | ||||||||||||||
|
Property, plant, and equipment, net |
28,031 | 427,758 | 93,559 | — | 549,348 | |||||||||||||||
|
Goodwill |
— | 1,467,185 | 193,469 | — | 1,660,654 | |||||||||||||||
|
Investment in subsidiaries |
2,334,531 | 512,067 | — | (2,846,598 | ) | — | ||||||||||||||
|
Intercompany accounts receivable (payable), net |
706,006 | (639,359 | ) | (66,647 | ) | — | — | |||||||||||||
|
Deferred income taxes |
12,913 | — | — | (12,913 | ) | — | ||||||||||||||
|
Intangible and other assets, net |
55,194 | 485,555 | 166,762 | — | 707,511 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total assets |
$ | 3,167,741 | $ | 2,915,327 | $ | 610,689 | $ | (2,876,669 | ) | $ | 3,817,088 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Liabilities and Stockholders’ Equity |
||||||||||||||||||||
|
Current liabilities: |
||||||||||||||||||||
|
Accounts payable and accrued expenses |
$ | 15,886 | $ | 243,208 | $ | 37,370 | $ | (17,158 | ) | $ | 279,306 | |||||||||
|
Current portion of long-term debt |
13,000 | 1,686 | 2,209 | — | 16,895 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total current liabilities |
28,886 | 244,894 | 39,579 | (17,158 | ) | 296,201 | ||||||||||||||
|
Long-term debt |
1,325,000 | 1,019 | 2,857 | — | 1,328,876 | |||||||||||||||
|
Deferred income taxes |
— | 290,428 | 41,137 | (12,913 | ) | 318,652 | ||||||||||||||
|
Other long-term liabilities |
9,092 | 44,455 | 15,049 | — | 68,596 | |||||||||||||||
|
Stockholders’ equity |
1,804,763 | 2,334,531 | 512,067 | (2,846,598 | ) | 1,804,763 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total liabilities and stockholders’ equity |
$ | 3,167,741 | $ | 2,915,327 | $ | 610,689 | $ | (2,876,669 | ) | $ | 3,817,088 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Balance Sheet
December 31, 2014
(In thousands)
| Parent | Guarantor | Non-Guarantor | ||||||||||||||||||
| Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
|
Assets |
||||||||||||||||||||
|
Current assets: |
||||||||||||||||||||
|
Cash and cash equivalents |
$ | 18,706 | $ | 2 | $ | 33,273 | $ | — | $ | 51,981 | ||||||||||
|
Investments |
— | — | 9,148 | — | 9,148 | |||||||||||||||
|
Accounts receivable, net |
46 | 185,202 | 48,408 | — | 233,656 | |||||||||||||||
|
Inventories, net |
— | 471,189 | 122,909 | — | 594,098 | |||||||||||||||
|
Deferred income taxes |
8,361 | 19,196 | 8,007 | — | 35,564 | |||||||||||||||
| Prepaid expenses and other current assets | 32,849 | 5,947 | 12,812 | (26,619 | ) | 24,989 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total current assets | 59,962 | 681,536 | 234,557 | (26,619 | ) | 949,436 | ||||||||||||||
| Property, plant, and equipment, net | 28,411 | 416,104 | 99,263 | — | 543,778 | |||||||||||||||
| Goodwill | — | 1,464,999 | 202,986 | — | 1,667,985 | |||||||||||||||
| Investment in subsidiaries | 2,269,325 | 534,326 | — | (2,803,651 | ) | — | ||||||||||||||
| Intercompany accounts receivable (payable), net | 840,606 | (771,836 | ) | (68,770 | ) | — | — | |||||||||||||
| Deferred income taxes | 12,217 | — | — | (12,217 | ) | — | ||||||||||||||
| Intangible and other assets, net | 55,826 | 503,289 | 182,690 | — | 741,805 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total assets |
$ | 3,266,347 | $ | 2,828,418 | $ | 650,726 | $ | (2,842,487 | ) | $ | 3,903,004 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Liabilities and Stockholders’ Equity |
||||||||||||||||||||
|
Current liabilities: |
||||||||||||||||||||
|
Accounts payable and accrued expenses |
$ | 48,002 | $ | 224,352 | $ | 51,125 | $ | (26,619 | ) | $ | 296,860 | |||||||||
|
Current portion of long-term debt |
10,500 | 1,595 | 2,278 | — | 14,373 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total current liabilities |
58,502 | 225,947 | 53,403 | (26,619 | ) | 311,233 | ||||||||||||||
|
Long-term debt |
1,439,500 | 2,027 | 3,961 | — | 1,445,488 | |||||||||||||||
|
Deferred income taxes |
— | 289,257 | 42,414 | (12,217 | ) | 319,454 | ||||||||||||||
|
Other long-term liabilities |
9,088 | 41,862 | 16,622 | — | 67,572 | |||||||||||||||
|
Stockholders’ equity |
1,759,257 | 2,269,325 | 534,326 | (2,803,651 | ) | 1,759,257 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total liabilities and stockholders’ equity | $ | 3,266,347 | $ | 2,828,418 | $ | 650,726 | $ | (2,842,487 | ) | $ | 3,903,004 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Income
Three Months Ended June 30, 2015
(In thousands)
| Parent | Guarantor | Non-Guarantor | ||||||||||||||||||
| Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
|
Net sales |
$ | — | $ | 697,428 | $ | 135,762 | $ | (73,982 | ) | $ | 759,208 | |||||||||
|
Cost of sales |
— | 555,973 | 125,846 | (73,982 | ) | 607,837 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Gross profit |
— | 141,455 | 9,916 | — | 151,371 | |||||||||||||||
| Selling, general and administrative expense | 15,276 | 56,416 | 9,472 | — | 81,164 | |||||||||||||||
|
Amortization |
2,044 | 10,154 | 3,353 | — | 15,551 | |||||||||||||||
| Other operating income, net | — | 135 | — | — | 135 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Operating (loss) income | (17,320 | ) | 74,750 | (2,909 | ) | — | 54,521 | |||||||||||||
| Interest expense | 10,900 | 165 | 1,778 | (1,471 | ) | 11,372 | ||||||||||||||
| Interest income | (1 | ) | (1,471 | ) | (193 | ) | 1,471 | (194 | ) | |||||||||||
| Other expense (income), net | 2 | (3,295 | ) | (1,151 | ) | — | (4,444 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| (Loss) income before income taxes | (28,221 | ) | 79,351 | (3,343 | ) | — | 47,787 | |||||||||||||
| Income taxes (benefit) | (10,777 | ) | 28,360 | (1,158 | ) | — | 16,425 | |||||||||||||
| Equity in net income (loss) of subsidiaries | 48,806 | (2,185 | ) | — | (46,621 | ) | — | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net income (loss) |
$ | 31,362 | $ | 48,806 | $ | (2,185 | ) | $ | (46,621 | ) | $ | 31,362 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Income
Three Months Ended June 30, 2014
(In thousands)
| Parent | Guarantor | Non-Guarantor | ||||||||||||||||||
| Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
|
Net sales |
$ | — | $ | 537,886 | $ | 154,221 | $ | (64,147 | ) | $ | 627,960 | |||||||||
|
Cost of sales |
— | 421,380 | 135,050 | (64,147 | ) | 492,283 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Gross profit |
— | 116,506 | 19,171 | — | 135,677 | |||||||||||||||
| Selling, general and administrative expense | 17,333 | 50,695 | 12,176 | — | 80,204 | |||||||||||||||
| Amortization | 1,411 | 5,953 | 3,168 | — | 10,532 | |||||||||||||||
| Other operating income, net | — | 356 | 9 | — | 365 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Operating (loss) income | (18,744 | ) | 59,502 | 3,818 | — | 44,576 | ||||||||||||||
| Interest expense | 8,776 | 201 | 4,464 | (4,440 | ) | 9,001 | ||||||||||||||
| Interest income | — | (4,444 | ) | (409 | ) | 4,440 | (413 | ) | ||||||||||||
| Loss on extinguishment of debt | 5,259 | — | — | — | 5,259 | |||||||||||||||
| Other expense (income), net | 9 | (2,399 | ) | (621 | ) | — | (3,011 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| (Loss) income before income taxes | (32,788 | ) | 66,144 | 384 | — | 33,740 | ||||||||||||||
| Income taxes (benefit) | (12,641 | ) | 24,442 | 180 | — | 11,981 | ||||||||||||||
| Equity in net income (loss) of subsidiaries | 41,906 | 204 | — | (42,110 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net income (loss) |
$ | 21,759 | $ | 41,906 | $ | 204 | $ | (42,110 | ) | $ | 21,759 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Income
Six Months Ended June 30, 2015
(In thousands)
| Parent | Guarantor | Non-Guarantor | ||||||||||||||||||
| Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
|
Net sales |
$ | — | $ | 1,405,006 | $ | 283,904 | $ | (146,557 | ) | $ | 1,542,353 | |||||||||
|
Cost of sales |
— | 1,129,459 | 255,643 | (146,557 | ) | 1,238,545 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Gross profit |
— | 275,547 | 28,261 | — | 303,808 | |||||||||||||||
| Selling, general and administrative expense | 33,041 | 117,357 | 20,964 | — | 171,362 | |||||||||||||||
| Amortization | 3,871 | 20,214 | 6,794 | — | 30,879 | |||||||||||||||
| Other operating expense, net | — | 350 | — | — | 350 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Operating (loss) income | (36,912 | ) | 137,626 | 503 | — | 101,217 | ||||||||||||||
| Interest expense | 22,430 | 290 | 3,260 | (2,916 | ) | 23,064 | ||||||||||||||
| Interest income | (1,431 | ) | (2,916 | ) | (532 | ) | 2,916 | (1,963 | ) | |||||||||||
| Other expense (income), net | (2 | ) | 5,848 | 682 | — | 6,528 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| (Loss) income before income taxes | (57,909 | ) | 134,404 | (2,907 | ) | — | 73,588 | |||||||||||||
| Income taxes (benefit) | (22,113 | ) | 47,452 | (965 | ) | — | 24,374 | |||||||||||||
| Equity in net income (loss) of subsidiaries | 85,010 | (1,942 | ) | — | (83,068 | ) | — | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Net income (loss) | $ | 49,214 | $ | 85,010 | $ | (1,942 | ) | $ | (83,068 | ) | $ | 49,214 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Income
Six Months Ended June 30, 2014
(In thousands)
| Parent | Guarantor | Non-Guarantor | ||||||||||||||||||
| Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
|
Net sales |
$ | — | $ | 1,073,048 | $ | 283,186 | $ | (109,371 | ) | $ | 1,246,863 | |||||||||
|
Cost of sales |
— | 843,280 | 244,286 | (109,371 | ) | 978,195 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Gross profit |
— | 229,768 | 38,900 | — | 268,668 | |||||||||||||||
|
Selling, general and administrative expense |
31,392 | 96,728 | 23,869 | — | 151,989 | |||||||||||||||
|
Amortization |
2,923 | 11,728 | 5,915 | — | 20,566 | |||||||||||||||
|
Other operating expense, net |
— | 1,217 | 21 | — | 1,238 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Operating (loss) income |
(34,315 | ) | 120,095 | 9,095 | — | 94,875 | ||||||||||||||
|
Interest expense |
19,465 | 385 | 8,300 | (8,276 | ) | 19,874 | ||||||||||||||
|
Interest income |
— | (8,304 | ) | (553 | ) | 8,276 | (581 | ) | ||||||||||||
|
Loss on extinguishment of debt |
21,944 | — | — | — | 21,944 | |||||||||||||||
|
Other expense (income), net |
9 | (715 | ) | 561 | — | (145 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
(Loss) income before income taxes |
(75,733 | ) | 128,729 | 787 | — | 53,783 | ||||||||||||||
|
Income taxes (benefit) |
(29,933 | ) | 47,289 | 346 | — | 17,702 | ||||||||||||||
|
Equity in net income (loss) of subsidiaries |
81,881 | 441 | — | (82,322 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net income (loss) |
$ | 36,081 | $ | 81,881 | $ | 441 | $ | (82,322 | ) | $ | 36,081 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Comprehensive Income
Three Months Ended June 30, 2015
(In thousands)
| Parent | Guarantor | Non-Guarantor | ||||||||||||||||||
| Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
|
Net income (loss) |
$ | 31,362 | $ | 48,806 | $ | (2,185 | ) | $ | (46,621 | ) | $ | 31,362 | ||||||||
|
Other comprehensive income: |
||||||||||||||||||||
|
Foreign currency translation adjustments |
— | — | 6,219 | — | 6,219 | |||||||||||||||
|
Pension and postretirement reclassification adjustment, net of tax |
— | 256 | — | — | 256 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Other comprehensive income |
— | 256 | 6,219 | — | 6,475 | |||||||||||||||
| Equity in other comprehensive income (loss) of subsidiaries | 6,475 | 6,219 | — | (12,694 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Comprehensive income (loss) |
$ | 37,837 | $ | 55,281 | $ | 4,034 | $ | (59,315 | ) | $ | 37,837 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Comprehensive Income
Three Months Ended June 30, 2014
(In thousands)
| Parent | Guarantor | Non-Guarantor | ||||||||||||||||||
| Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
|
Net income (loss) |
$ | 21,759 | $ | 41,906 | $ | 204 | $ | (42,110 | ) | $ | 21,759 | |||||||||
|
Other comprehensive income: |
||||||||||||||||||||
|
Foreign currency translation adjustments |
— | 4,768 | 6,138 | — | 10,906 | |||||||||||||||
|
Pension and postretirement reclassification adjustment, net of tax |
— | 103 | — | — | 103 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Other comprehensive income |
— | 4,871 | 6,138 | — | 11,009 | |||||||||||||||
| Equity in other comprehensive income (loss) of subsidiaries | 11,009 | 6,138 | — | (17,147 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Comprehensive income (loss) |
$ | 32,768 | $ | 52,915 | $ | 6,342 | $ | (59,257 | ) | $ | 32,768 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Comprehensive Income
Six Months Ended June 30, 2015
(In thousands)
| Parent | Guarantor | Non-Guarantor | ||||||||||||||||||
| Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
|
Net income (loss) |
$ | 49,214 | $ | 85,010 | $ | (1,942 | ) | $ | (83,068 | ) | $ | 49,214 | ||||||||
|
Other comprehensive (loss) income: |
||||||||||||||||||||
|
Foreign currency translation adjustments |
— | — | (20,318 | ) | — | (20,318 | ) | |||||||||||||
|
Pension and postretirement reclassification adjustment, net of tax |
— | 512 | — | — | 512 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Other comprehensive (loss) income |
— | 512 | (20,318 | ) | — | (19,806 | ) | |||||||||||||
| Equity in other comprehensive (loss) income of subsidiaries | (19,806 | ) | (20,318 | ) | — | 40,124 | — | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Comprehensive income (loss) |
$ | 29,408 | $ | 65,204 | $ | (22,260 | ) | $ | (42,944 | ) | $ | 29,408 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Comprehensive Income
Six Months Ended June 30, 2014
(In thousands)
| Parent | Guarantor | Non-Guarantor | ||||||||||||||||||
| Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
|
Net income (loss) |
$ | 36,081 | $ | 81,881 | $ | 441 | $ | (82,322 | ) | $ | 36,081 | |||||||||
|
Other comprehensive (loss) income: |
||||||||||||||||||||
|
Foreign currency translation adjustments |
— | (438 | ) | (563 | ) | — | (1,001 | ) | ||||||||||||
|
Pension and postretirement reclassification adjustment, net of tax |
— | 206 | — | — | 206 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Other comprehensive (loss) income |
— | (232 | ) | (563 | ) | — | (795 | ) | ||||||||||||
| Equity in other comprehensive (loss) income of subsidiaries | (795 | ) | (563 | ) | — | 1,358 | — | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Comprehensive income (loss) |
$ | 35,286 | $ | 81,086 | $ | (122 | ) | $ | (80,964 | ) | $ | 35,286 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Cash Flows
Six Months Ended June 30, 2015
(In thousands)
| Parent | Guarantor |
Non- Guarantor |
||||||||||||||||||
| Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
|
Cash flows from operating activities: |
||||||||||||||||||||
|
Net cash (used in) provided by operating activities |
$ | 31,490 | $ | 200,853 | $ | (988 | ) | $ | (82,556 | ) | $ | 148,799 | ||||||||
|
Cash flows from investing activities: |
||||||||||||||||||||
|
Additions to property, plant, and equipment |
(599 | ) | (32,820 | ) | (5,706 | ) | — | (39,125 | ) | |||||||||||
|
Additions to other intangible assets |
(5,819 | ) | (738 | ) | (126 | ) | — | (6,683 | ) | |||||||||||
|
Intercompany transfer |
(11,587 | ) | (86,612 | ) | 515 | 97,684 | — | |||||||||||||
|
Proceeds from sale of fixed assets |
— | 140 | 40 | — | 180 | |||||||||||||||
|
Purchase of investments |
— | — | (311 | ) | — | (311 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash (used in) provided by investing activities |
(18,005 | ) | (120,030 | ) | (5,588 | ) | 97,684 | (45,939 | ) | |||||||||||
|
Cash flows from financing activities: |
||||||||||||||||||||
|
Borrowings under Revolving Credit Facility |
40,000 | — | — | — | 40,000 | |||||||||||||||
|
Payments under Revolving Credit Facility |
(148,000 | ) | — | — | — | (148,000 | ) | |||||||||||||
| Payments on capitalized lease obligations and other debt | — | (917 | ) | (1,100 | ) | — | (2,017 | ) | ||||||||||||
| Payments on Term Loan and Acquisition Term Loan | (4,000 | ) | — | — | — | (4,000 | ) | |||||||||||||
| Intercompany transfer | 86,230 | (79,907 | ) | 8,805 | (15,128 | ) | — | |||||||||||||
| Net receipts related to stock-based award activities | 1,112 | — | — | — | 1,112 | |||||||||||||||
| Excess tax benefits from stock-based compensation | 4,583 | — | — | — | 4,583 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash provided by (used in) financing activities |
(20,075 | ) | (80,824 | ) | 7,705 | (15,128 | ) | (108,322 | ) | |||||||||||
| Effect of exchange rate changes on cash and cash equivalents | — | — | (1,955 | ) | — | (1,955 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| (Decrease) increase in cash and cash equivalents | (6,590 | ) | (1 | ) | (826 | ) | — | (7,417 | ) | |||||||||||
| Cash and cash equivalents, beginning of period | 18,706 | 2 | 33,273 | — | 51,981 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Cash and cash equivalents, end of period |
$ | 12,116 | $ | 1 | $ | 32,447 | $ | — | $ | 44,564 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Cash Flows
Six Months Ended June 30, 2014
(In thousands)
| Parent | Guarantor |
Non- Guarantor |
||||||||||||||||||
| Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
|
Cash flows from operating activities: |
||||||||||||||||||||
|
Net cash provided by (used in) operating activities |
$ | 73,621 | $ | 102,402 | $ | 7,668 | $ | (100,298 | ) | $ | 83,393 | |||||||||
|
Cash flows from investing activities: |
||||||||||||||||||||
|
Additions to property, plant, and equipment |
(287 | ) | (23,233 | ) | (6,969 | ) | — | (30,489 | ) | |||||||||||
|
Additions to other intangible assets |
(5,166 | ) | (234 | ) | — | — | (5,400 | ) | ||||||||||||
|
Intercompany transfer |
(173,924 | ) | 231,047 | — | (57,123 | ) | — | |||||||||||||
|
Acquisitions, less cash acquired |
— | (144,147 | ) | 3,312 | — | (140,835 | ) | |||||||||||||
|
Proceeds from sale of fixed assets |
— | 130 | 397 | — | 527 | |||||||||||||||
|
Purchase of investments |
— | — | (353 | ) | — | (353 | ) | |||||||||||||
|
Proceeds from sale of investments |
— | — | 63 | — | 63 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash used in (provided by) investing activities |
(179,377 | ) | 63,563 | (3,550 | ) | (57,123 | ) | (176,487 | ) | |||||||||||
|
Cash flows from financing activities: |
||||||||||||||||||||
|
Borrowings under Revolving Credit Facility |
467,300 | — | — | — | 467,300 | |||||||||||||||
|
Payments under Revolving Credit Facility |
(693,300 | ) | — | (312 | ) | — | (693,612 | ) | ||||||||||||
|
Proceeds from issuance of Term Loan |
300,000 | — | — | — | 300,000 | |||||||||||||||
|
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 | — | (880 | ) | — | — | (880 | ) | |||||||||||||
|
Payments of deferred financing costs |
(12,869 | ) | — | — | — | (12,869 | ) | |||||||||||||
| Payment of debt premium for extinguishment of debt | (16,693 | ) | — | — | — | (16,693 | ) | |||||||||||||
| Intercompany transfer | 19,958 | (165,127 | ) | (12,252 | ) | 157,421 | — | |||||||||||||
| Net receipts related to stock-based award activities | 9,411 | — | — | — | 9,411 | |||||||||||||||
| Excess tax benefits from stock-based compensation | 8,681 | — | — | — | 8,681 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash provided by (used in) financing activities |
82,488 | (166,007 | ) | (12,564 | ) | 157,421 | 61,338 | |||||||||||||
| Effect of exchange rate changes on cash and cash equivalents | — | — | 2,294 | — | 2,294 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Decrease in cash and cash equivalents |
(23,268 | ) | (42 | ) | (6,152 | ) | — | (29,462 | ) | |||||||||||
| Cash and cash equivalents, beginning of period | 23,268 | 43 | 23,164 | — | 46,475 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Cash and cash equivalents, end of period |
$ | — | $ | 1 | $ | 17,012 | $ | — | $ | 17,013 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|||
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 |
37,154 | |||
|
Customer relationships |
231,700 | |||
|
Trade names |
6,300 | |||
|
Supplier relationships |
2,500 | |||
|
Software |
1,755 | |||
|
Formulas |
1,600 | |||
|
Other assets |
9,618 | |||
|
Goodwill |
507,744 | |||
|
|
|
|||
|
Fair value of assets acquired |
983,137 | |||
|
Deferred taxes |
(65,866 | ) | ||
|
Assumed liabilities |
(62,140 | ) | ||
|
|
|
|||
|
Total purchase price |
$ | 855,131 | ||
|
|
|
|||
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, 2014. 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 combination, 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.
| Six Months Ended | ||||
| June 30, 2014 | ||||
|
(In thousands, except per share data) |
||||
|
Pro forma net sales |
$ | 1,584,238 | ||
|
|
|
|||
|
Pro forma net income |
$ | 42,437 | ||
|
|
|
|||
|
Pro forma basic earnings per common share |
$ | 1.02 | ||
|
|
|
|||
|
Pro forma diluted earnings per common share |
$ | 0.99 | ||
|
|
|
|||
We have completed the allocation of the purchase price to net tangible and intangible assets acquired and liabilities assumed as follows:
| (In thousands) | ||||
|
Cash |
$ | 2,580 | ||
|
Receivables |
10,949 | |||
|
Inventory |
38,283 | |||
|
Property, plant, and equipment |
36,355 | |||
|
Customer relationships |
49,516 | |||
|
Software |
1,483 | |||
|
Formulas |
433 | |||
|
Other assets |
2,425 | |||
|
Goodwill |
50,728 | |||
|
|
|
|||
|
Fair value of assets acquired |
192,752 | |||
|
Assumed liabilities |
(42,412 | ) | ||
|
Unfavorable contractual agreements |
(7,643 | ) | ||
|
|
|
|||
|
Total purchase price |
$ | 142,697 | ||
|
|
|
|||
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, 2014. 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 combination, 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.
| Six Months Ended | ||||
| June 30, 2014 | ||||
|
(In thousands, except per share data) |
||||
|
Pro forma net sales |
$ | 1,307,621 | ||
|
|
|
|||
|
Pro forma net income |
$ | 28,521 | ||
|
|
|
|||
|
Pro forma basic earnings per common share |
$ | 0.77 | ||
|
|
|
|||
|
Pro forma diluted earnings per common share |
$ | 0.75 | ||
|
|
|
|||
|
|||
| June 30, 2015 | December 31, 2014 | |||||||
| (In thousands) | ||||||||
|
U.S. equity |
$ | 5,574 | $ | 5,749 | ||||
|
Non-U.S. equity |
1,772 | 1,692 | ||||||
|
Fixed income |
1,658 | 1,707 | ||||||
|
|
|
|
|
|||||
|
Total investments |
$ | 9,004 | $ | 9,148 | ||||
|
|
|
|
|
|||||
|
|||
| June 30, | December 31, | |||||||
| 2015 | 2014 | |||||||
| (In thousands) | ||||||||
|
Raw materials and supplies |
$ | 296,642 | $ | 279,745 | ||||
|
Finished goods |
336,904 | 334,856 | ||||||
|
LIFO reserve |
(20,270 | ) | (20,503 | ) | ||||
|
|
|
|
|
|||||
|
Total |
$ | 613,276 | $ | 594,098 | ||||
|
|
|
|
|
|||||
|
|||
| June 30, | December 31, | |||||||
| 2015 | 2014 | |||||||
| (In thousands) | ||||||||
|
Land |
$ | 25,869 | $ | 27,097 | ||||
|
Buildings and improvements |
212,079 | 209,117 | ||||||
|
Machinery and equipment |
656,894 | 644,333 | ||||||
|
Construction in progress |
49,543 | 35,010 | ||||||
|
|
|
|
|
|||||
|
Total |
944,385 | 915,557 | ||||||
|
Less accumulated depreciation |
(395,037 | ) | (371,779 | ) | ||||
|
|
|
|
|
|||||
|
Property, plant, and equipment, net |
$ | 549,348 | $ | 543,778 | ||||
|
|
|
|
|
|||||
|
|||
Changes in the carrying amount of goodwill for the six months ended June 30, 2015 are as follows:
| North American | Food Away | Industrial | ||||||||||||||
| Retail Grocery | From Home | and Export | Total | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Balance at December 31, 2014 |
$ | 1,439,476 | $ | 94,423 | $ | 134,086 | $ | 1,667,985 | ||||||||
|
Foreign currency exchange adjustments |
(8,481 | ) | (876 | ) | — | (9,357 | ) | |||||||||
|
Purchase price adjustment |
2,026 | — | — | 2,026 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Balance at June 30, 2015 |
$ | 1,433,021 | $ | 93,547 | $ | 134,086 | $ | 1,660,654 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
The carrying amounts of our intangible assets with indefinite lives, other than goodwill, as of June 30, 2015 and December 31, 2014 are as follows:
|
June 30, 2015 |
December 31, 2014 |
|||||||
| (In thousands) | ||||||||
|
Trademarks |
$ | 27,464 | $ | 28,995 | ||||
|
|
|
|
|
|||||
|
Total indefinite lived intangibles |
$ | 27,464 | $ | 28,995 | ||||
|
|
|
|
|
|||||
The gross carrying amount and accumulated amortization of intangible assets, other than goodwill, as of June 30, 2015 and December 31, 2014 are as follows:
| June 30, 2015 | December 31, 2014 | |||||||||||||||||||||||
| Gross | Net | Gross | Net | |||||||||||||||||||||
| Carrying | Accumulated | Carrying | Carrying | Accumulated | Carrying | |||||||||||||||||||
| Amount | Amortization | Amount | Amount | Amortization | Amount | |||||||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||||||||
|
Intangible assets with finite lives: |
||||||||||||||||||||||||
|
Customer-related |
$ | 784,089 | $ | (189,620 | ) | $ | 594,469 | $ | 794,300 | $ | (168,462 | ) | $ | 625,838 | ||||||||||
|
Contractual agreements |
4,050 | (3,934 | ) | 116 | 2,829 | (2,396 | ) | 433 | ||||||||||||||||
|
Trademarks |
32,442 | (10,079 | ) | 22,363 | 32,579 | (9,041 | ) | 23,538 | ||||||||||||||||
|
Formulas/recipes |
9,574 | (6,519 | ) | 3,055 | 10,763 | (7,138 | ) | 3,625 | ||||||||||||||||
|
Computer software |
72,257 | (36,316 | ) | 35,941 | 65,202 | (31,333 | ) | 33,869 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Total other intangibles |
$ | 902,412 | $ | (246,468 | ) | $ | 655,944 | $ | 905,673 | $ | (218,370 | ) | $ | 687,303 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Estimated amortization expense on intangible assets for 2015 and the next four years is as follows:
| (In thousands) | ||||
|
2015 |
$ | 63,938 | ||
|
2016 |
$ | 62,639 | ||
|
2017 |
$ | 61,534 | ||
|
2018 |
$ | 55,980 | ||
|
2019 |
$ | 53,591 | ||
|
|||
| June 30, | December 31, | |||||||
| 2015 | 2014 | |||||||
| (In thousands) | ||||||||
|
Accounts payable |
$ | 205,568 | $ | 217,226 | ||||
|
Payroll and benefits |
34,600 | 38,669 | ||||||
|
Interest |
6,266 | 6,507 | ||||||
|
Taxes |
8,477 | 5,947 | ||||||
|
Health insurance, workers’ compensation, and other insurance costs |
9,136 | 8,602 | ||||||
|
Marketing expenses |
8,749 | 12,479 | ||||||
|
Other accrued liabilities |
6,510 | 7,430 | ||||||
|
|
|
|
|
|||||
|
Total |
$ | 279,306 | $ | 296,860 | ||||
|
|
|
|
|
|||||
|
|||
| June 30, | December 31, | |||||||
| 2015 | 2014 | |||||||
| (In thousands) | ||||||||
|
Revolving Credit Facility |
$ | 446,000 | $ | 554,000 | ||||
|
Term Loan |
297,000 | 298,500 | ||||||
|
Acquisition Term Loan |
195,000 | 197,500 | ||||||
|
2022 Notes |
400,000 | 400,000 | ||||||
|
Tax increment financing and other debt |
7,771 | 9,861 | ||||||
|
|
|
|
|
|||||
|
Total debt outstanding |
1,345,771 | 1,459,861 | ||||||
|
Less current portion |
(16,895 | ) | (14,373 | ) | ||||
|
|
|
|
|
|||||
|
Total long-term debt |
$ | 1,328,876 | $ | 1,445,488 | ||||
|
|
|
|
|
|||||
|
|||
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 | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
Net Income |
$ | 31,362 | $ | 21,759 | $ | 49,214 | $ | 36,081 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Weighted average common shares outstanding |
42,974 | 36,961 | 42,922 | 36,822 | ||||||||||||
|
Assumed exercise/vesting of equity awards (1) |
705 | 1,029 | 732 | 1,039 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Weighted average diluted common shares outstanding |
43,679 | 37,990 | 43,654 | 37,861 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Net earnings per basic share |
$ | 0.73 | $ | 0.59 | $ | 1.15 | $ | 0.98 | ||||||||
|
Net earnings per diluted share |
$ | 0.72 | $ | 0.57 | $ | 1.13 | $ | 0.95 | ||||||||
| (1) | Incremental shares from equity awards are computed by the treasury stock method. Equity awards, excluded from our computation of diluted earnings per share because they were anti-dilutive, were 0.8 million and 0.7 million for the three and six months ended June 30, 2015, respectively, and 0.4 million for the three and six months ended June 30, 2014, respectively. |
|
|||
—The following table summarizes stock option activity during the six months ended June 30, 2015. Stock options generally have a three year vesting schedule, which vest one-third on each of the first three anniversaries of the grant date, and expire ten years from the grant date.
| Weighted | ||||||||||||||||||||
| Weighted | Average | |||||||||||||||||||
| Average | Remaining | Aggregate | ||||||||||||||||||
| Employee | Director | Exercise | Contractual | Intrinsic | ||||||||||||||||
| Options | Options | Price | Term (yrs) | Value | ||||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||||
|
Outstanding, December 31, 2014 |
1,858 | 42 | $ | 49.53 | 5.7 | $ | 68,396 | |||||||||||||
|
Granted |
399 | — | $ | 76.43 | ||||||||||||||||
|
Forfeited |
(29 | ) | — | $ | 76.10 | |||||||||||||||
|
Exercised |
(235 | ) | (7 | ) | $ | 28.09 | ||||||||||||||
|
|
|
|
|
|||||||||||||||||
|
Outstanding, June 30, 2015 |
1,993 | 35 | $ | 57.00 | 6.7 | $ | 48,793 | |||||||||||||
|
|
|
|
|
|||||||||||||||||
|
Vested/expected to vest, at June 30, 2015 |
1,929 | 35 | $ | 56.36 | 6.6 | $ | 48,511 | |||||||||||||
|
|
|
|
|
|||||||||||||||||
|
Exercisable, June 30, 2015 |
1,240 | 35 | $ | 45.83 | 5.1 | $ | 44,875 | |||||||||||||
|
|
|
|
|
|||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| (In millions) | (In millions) | |||||||||||||||
|
Intrinsic value of stock options exercised |
$ | 2.4 | $ | 10.7 | $ | 13.4 | $ | 21.6 | ||||||||
|
Compensation expense |
$ | 1.8 | $ | 1.3 | $ | 3.3 | $ | 2.4 | ||||||||
|
Tax benefit recognized from stock option exercises |
$ | 0.9 | $ | 4.0 | $ | 5.1 | $ | 8.2 | ||||||||
The following table summarizes the restricted stock unit activity during the six months ended June 30, 2015.
| Weighted | Weighted | |||||||||||||||
| Employee | Average | Director | Average | |||||||||||||
| Restricted | Grant Date | Restricted | Grant Date | |||||||||||||
| Stock Units | Fair Value | Stock Units | Fair Value | |||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
Outstanding, at December 31, 2014 |
392 | $ | 71.97 | 101 | $ | 49.71 | ||||||||||
|
Granted |
165 | $ | 76.61 | 16 | $ | 76.30 | ||||||||||
|
Vested |
(162 | ) | $ | 67.17 | (6 | ) | $ | 68.58 | ||||||||
|
Forfeited |
(45 | ) | $ | 76.15 | — | $ | — | |||||||||
|
|
|
|
|
|||||||||||||
|
Outstanding, at June 30, 2015 |
350 | $ | 75.87 | 111 | $ | 52.60 | ||||||||||
|
|
|
|
|
|||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| (In millions) | (In millions) | |||||||||||||||
|
Compensation expense |
$ | 3.4 | $ | 2.8 | $ | 6.0 | $ | 5.2 | ||||||||
|
Fair value of vested restricted stock units |
$ | 12.3 | $ | 11.1 | $ | 12.9 | $ | 11.2 | ||||||||
|
Tax benefit recognized from vested restricted stock units |
$ | 4.4 | $ | 4.1 | $ | 4.5 | $ | 4.1 | ||||||||
The following table summarizes the performance unit activity during the six months ended June 30, 2015:
| Weighted | ||||||||
| Average | ||||||||
| Performance | Grant Date | |||||||
| Units | Fair Value | |||||||
| (In thousands) | ||||||||
|
Unvested, at December 31, 2014 |
269 | $ | 68.76 | |||||
|
Granted |
105 | $ | 76.30 | |||||
|
Vested |
(59 | ) | $ | 61.41 | ||||
|
Forfeited |
(24 | ) | $ | 61.41 | ||||
|
|
|
|||||||
|
Unvested, at June 30, 2015 |
291 | $ | 73.57 | |||||
|
|
|
|||||||
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| (In millions) | (In millions) | |||||||||||||||
|
Compensation expense |
$ | (0.7 | ) | $ | 1.4 | $ | 1.2 | $ | 2.2 | |||||||
|
Tax benefit recognized from performance units vested |
$ | 1.7 | $ | (0.5 | ) | $ | 1.7 | $ | 0.2 | |||||||
|
Fair value of vested performance units |
$ | 4.5 | $ | 0.4 | $ | 4.5 | $ | 0.4 | ||||||||
|
|||
Accumulated Other Comprehensive Loss consists of the following components, all of which are net of tax, except for the foreign currency translation adjustment:
| Unrecognized | Accumulated | |||||||||||
| Foreign | Pension and | Other | ||||||||||
| Currency | Postretirement | Comprehensive | ||||||||||
| Translation (1) | Benefits (2) | Loss | ||||||||||
| (In thousands) | ||||||||||||
|
Balance at December 31, 2014 |
$ | (51,326 | ) | $ | (13,005 | ) | $ | (64,331 | ) | |||
|
Other comprehensive loss |
(20,318 | ) | — | (20,318 | ) | |||||||
|
Reclassifications from accumulated other comprehensive loss |
— | 512 | 512 | |||||||||
|
|
|
|
|
|
|
|||||||
|
Other comprehensive (loss) income |
(20,318 | ) | 512 | (19,806 | ) | |||||||
|
|
|
|
|
|
|
|||||||
|
Balance at June 30, 2015 |
$ | (71,644 | ) | $ | (12,493 | ) | $ | (84,137 | ) | |||
|
|
|
|
|
|
|
|||||||
| Unrecognized | Accumulated | |||||||||||
| Foreign | Pension and | Other | ||||||||||
| Currency | Postretirement | Comprehensive | ||||||||||
| Translation (1) | Benefits (2) | Loss | ||||||||||
| (In thousands) | ||||||||||||
|
Balance at December 31, 2013 |
$ | (24,689 | ) | $ | (7,074 | ) | $ | (31,763 | ) | |||
|
Other comprehensive loss |
(1,001 | ) | — | (1,001 | ) | |||||||
|
Reclassifications from accumulated other comprehensive loss |
— | 206 | 206 | |||||||||
|
|
|
|
|
|
|
|||||||
|
Other comprehensive (loss) income |
(1,001 | ) | 206 | (795 | ) | |||||||
|
|
|
|
|
|
|
|||||||
|
Balance at June 30, 2014 |
$ | (25,690 | ) | $ | (6,868 | ) | $ | (32,558 | ) | |||
|
|
|
|
|
|
|
|||||||
| (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 $316 thousand and $129 thousand for the six months ended June 30, 2015 and 2014, 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. |
The Condensed Consolidated Statements of Income lines impacted by reclassifications out of Accumulated Other Comprehensive Loss are outlined below:
| Affected line in | ||||||||||||||||||
| Reclassifications from Accumulated | The Condensed Consolidated | |||||||||||||||||
| Other Comprehensive Loss |
Statements of Income |
|||||||||||||||||
| Three months ended June 30, | Six months ended June 30, | |||||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||
|
Amortization of defined benefit pension items: |
||||||||||||||||||
|
Prior service costs |
$ | 36 | $ | 37 | $ | 73 | $ | 73 | (a) | |||||||||
|
Unrecognized net loss |
378 | 131 | 755 | 262 | (a) | |||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total before tax |
414 | 168 | 828 | 335 | ||||||||||||||
|
Income taxes |
158 | 65 | 316 | 129 | Income taxes | |||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net of tax |
$ | 256 | $ | 103 | $ | 512 | $ | 206 | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
| (a) | These accumulated other comprehensive loss components are included in the computation of net periodic pension cost, and are recorded in the Cost of Sales and General and Administrative lines of the Condensed Consolidated Statements of Income. |
|
|||
Components of net periodic pension expense are as follows:
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Service cost |
$ | 621 | $ | 545 | $ | 1,243 | $ | 1,090 | ||||||||
|
Interest cost |
713 | 692 | 1,425 | 1,385 | ||||||||||||
|
Expected return on plan assets |
(765 | ) | (798 | ) | (1,530 | ) | (1,595 | ) | ||||||||
|
Amortization of prior service costs |
52 | 54 | 105 | 106 | ||||||||||||
|
Amortization of unrecognized net loss |
365 | 126 | 730 | 252 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Net periodic pension cost |
$ | 986 | $ | 619 | $ | 1,973 | $ | 1,238 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
Components of net periodic postretirement expense are as follows:
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
Service cost |
$ | 5 | $ | 5 | $ | 10 | $ | 10 | ||||||||
|
Interest cost |
37 | 39 | 75 | 78 | ||||||||||||
|
Amortization of prior service costs |
(16 | ) | (17 | ) | (32 | ) | (33 | ) | ||||||||
|
Amortization of unrecognized net loss |
13 | 5 | 25 | 10 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Net periodic postretirement cost |
$ | 39 | $ | 32 | $ | 78 | $ | 65 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
|||
The Company incurred other operating expense (income) for the three and six months ended June 30, 2015 and 2014, which consisted of the following:
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
Restructuring |
$ | 135 | $ | 371 | $ | 350 | $ | 1,238 | ||||||||
|
Other expense |
— | (6 | ) | — | — | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Total other operating expense (income), net |
$ | 135 | $ | 365 | $ | 350 | $ | 1,238 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
|||
| Six Months Ended | ||||||||
| June 30, | ||||||||
| 2015 | 2014 | |||||||
| (In thousands) | ||||||||
|
Interest paid |
$ | 21,332 | $ | 23,430 | ||||
|
Income taxes paid |
$ | 20,211 | $ | 34,426 | ||||
|
Accrued purchase of property and equipment |
$ | 8,008 | $ | 8,988 | ||||
|
Accrued other intangible assets |
$ | 2,550 | $ | 1,284 | ||||
|
|||
The following table identifies the derivative, its fair value, and location on the Condensed Consolidated Balance Sheet:
| Fair Value | ||||||||||
|
Balance Sheet Location |
June 30, 2015 | December 31, 2014 | ||||||||
| (In thousands) | ||||||||||
|
Asset Derivative: |
||||||||||
|
Foreign currency contracts |
Prepaid expenses and other current assets | $ | 1,363 | $ | — | |||||
|
|
|
|
|
|||||||
| $ | 1,363 | $ | — | |||||||
|
|
|
|
|
|||||||
|
Liability Derivative: |
||||||||||
|
Commodity contracts |
Accounts payable and accrued expenses | $ | 2,003 | $ | 3,044 | |||||
|
|
|
|
|
|||||||
| $ | 2,003 | $ | 3,044 | |||||||
|
|
|
|
|
|||||||
We recorded the following gains and losses on our derivative contracts in the Condensed Consolidated Statements of Income:
| Three Months Ended | Six Months Ended | |||||||||||||||||
| Location of (Loss) Gain | June 30, | June 30, | ||||||||||||||||
|
Recognized in Income |
2015 | 2014 | 2015 | 2014 | ||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||
|
Mark-to-market unrealized gain (loss): |
||||||||||||||||||
|
Commodity contracts |
Other (income) expense, net | $ | 1,098 | $ | (53 | ) | $ | 1,041 | $ | (169 | ) | |||||||
|
Foreign currency contracts |
Other (income) expense, net | 889 | (194 | ) | 1,363 | (194 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total unrealized gain (loss) |
1,987 | (247 | ) | 2,404 | (363 | ) | ||||||||||||
|
Realized (loss) gain |
||||||||||||||||||
|
Commodity contracts |
Selling and distribution | (929 | ) | — | (1,759 | ) | — | |||||||||||
|
Foreign currency contracts |
Cost of Sales | 461 | — | 461 | — | |||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total realized loss |
(468 | ) | — | (1,298 | ) | — | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total (loss) gain |
$ | 1,519 | $ | (247 | ) | $ | 1,106 | $ | (363 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
|||
The following table presents the carrying value and fair value of our financial instruments as of June 30, 2015 and December 31, 2014:
| June 30, 2015 | December 31, 2014 | |||||||||||||||||||
| Carrying | Fair | Carrying | Fair | |||||||||||||||||
| Value | Value | Value | Value | Level | ||||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||||
|
Not recorded at fair value (liability): |
||||||||||||||||||||
|
Revolving Credit Facility |
$ | (446,000 | ) | $ | (446,366 | ) | $ | (554,000 | ) | $ | (559,085 | ) | 2 | |||||||
|
Term Loan |
$ | (297,000 | ) | $ | (297,497 | ) | $ | (298,500 | ) | $ | (315,070 | ) | 2 | |||||||
|
Acquisition Term Loan |
$ | (195,000 | ) | $ | (195,192 | ) | $ | (197,500 | ) | $ | (202,716 | ) | 2 | |||||||
|
2022 Notes |
$ | (400,000 | ) | $ | (403,000 | ) | $ | (400,000 | ) | $ | (406,000 | ) | 2 | |||||||
|
Recorded on a recurring basis at fair value (liability) asset: |
||||||||||||||||||||
|
Commodity contracts |
$ | (2,003 | ) | $ | (2,003 | ) | $ | (3,044 | ) | $ | (3,044 | ) | 2 | |||||||
|
Foreign currency contracts |
$ | 1,363 | $ | 1,363 | $ | — | $ | — | 2 | |||||||||||
|
Investments |
$ | 9,004 | $ | 9,004 | $ | 9,148 | $ | 9,148 | 1 | |||||||||||
|
|||
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
Net sales to external customers: |
||||||||||||||||
|
North American Retail Grocery |
$ | 578,750 | $ | 444,244 | $ | 1,171,163 | $ | 896,655 | ||||||||
|
Food Away From Home |
97,848 | 97,285 | 186,125 | 185,960 | ||||||||||||
|
Industrial and Export |
82,610 | 86,431 | 185,065 | 164,248 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Total |
$ | 759,208 | $ | 627,960 | $ | 1,542,353 | $ | 1,246,863 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Direct operating income: |
||||||||||||||||
|
North American Retail Grocery |
$ | 81,256 | $ | 73,150 | $ | 158,356 | $ | 148,726 | ||||||||
|
Food Away From Home |
14,539 | 12,054 | 26,562 | 21,543 | ||||||||||||
|
Industrial and Export |
14,097 | 13,476 | 35,619 | 28,926 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Total |
109,892 | 98,680 | 220,537 | 199,195 | ||||||||||||
|
Unallocated selling and distribution expenses |
(1,964 | ) | (2,702 | ) | (5,121 | ) | (5,745 | ) | ||||||||
|
Unallocated costs of sales (1) |
646 | 105 | (203 | ) | (2,393 | ) | ||||||||||
|
Unallocated corporate expense |
(54,053 | ) | (51,507 | ) | (113,996 | ) | (96,182 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Operating income |
54,521 | 44,576 | 101,217 | 94,875 | ||||||||||||
|
Other expense |
(6,734 | ) | (10,836 | ) | (27,629 | ) | (41,092 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Income before income taxes |
$ | 47,787 | $ | 33,740 | $ | 73,588 | $ | 53,783 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| (1) | Includes charges related to restructurings and other costs managed at corporate. |
The following table presents the Company’s net sales by major products for the three and six months ended June 30, 2015 and 2014.
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
Products: |
||||||||||||||||
|
Snacks |
$ | 165,381 | $ | — | $ | 311,880 | $ | — | ||||||||
|
Beverages |
92,670 | 117,562 | 203,670 | 241,882 | ||||||||||||
|
Salad dressings |
100,178 | 101,290 | 184,344 | 189,426 | ||||||||||||
|
Beverage enhancers |
78,416 | 82,694 | 164,529 | 171,003 | ||||||||||||
|
Soup and infant feeding |
59,514 | 51,316 | 158,322 | 108,513 | ||||||||||||
|
Pickles |
86,407 | 87,926 | 157,469 | 156,775 | ||||||||||||
|
Mexican and other sauces |
58,795 | 65,930 | 117,226 | 126,579 | ||||||||||||
|
Cereals |
34,247 | 35,392 | 77,287 | 80,293 | ||||||||||||
|
Dry dinners |
29,524 | 32,240 | 62,935 | 67,317 | ||||||||||||
|
Aseptic products |
29,092 | 25,708 | 53,970 | 47,595 | ||||||||||||
|
Other products |
12,711 | 14,813 | 26,499 | 30,780 | ||||||||||||
|
Jams |
12,273 | 13,089 | 24,222 | 26,700 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Total net sales |
$ | 759,208 | $ | 627,960 | $ | 1,542,353 | $ | 1,246,863 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
|||
Condensed Supplemental Consolidating Balance Sheet
June 30, 2015
(In thousands)
| Parent | Guarantor | Non-Guarantor | ||||||||||||||||||
| Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
|
Assets |
|
|||||||||||||||||||
|
Current assets: |
||||||||||||||||||||
|
Cash and cash equivalents |
$ | 12,116 | $ | 1 | $ | 32,447 | $ | — | $ | 44,564 | ||||||||||
|
Investments |
— | — | 9,004 | — | 9,004 | |||||||||||||||
|
Accounts receivable, net |
— | 147,932 | 24,867 | — | 172,799 | |||||||||||||||
|
Inventories, net |
— | 485,226 | 128,050 | — | 613,276 | |||||||||||||||
|
Deferred income taxes |
5,129 | 22,388 | 8,377 | — | 35,894 | |||||||||||||||
|
Prepaid expenses and other current assets |
13,821 | 6,574 | 20,801 | (17,158 | ) | 24,038 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total current assets |
31,066 | 662,121 | 223,546 | (17,158 | ) | 899,575 | ||||||||||||||
|
Property, plant, and equipment, net |
28,031 | 427,758 | 93,559 | — | 549,348 | |||||||||||||||
|
Goodwill |
— | 1,467,185 | 193,469 | — | 1,660,654 | |||||||||||||||
|
Investment in subsidiaries |
2,334,531 | 512,067 | — | (2,846,598 | ) | — | ||||||||||||||
|
Intercompany accounts receivable (payable), net |
706,006 | (639,359 | ) | (66,647 | ) | — | — | |||||||||||||
|
Deferred income taxes |
12,913 | — | — | (12,913 | ) | — | ||||||||||||||
|
Intangible and other assets, net |
55,194 | 485,555 | 166,762 | — | 707,511 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total assets |
$ | 3,167,741 | $ | 2,915,327 | $ | 610,689 | $ | (2,876,669 | ) | $ | 3,817,088 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Liabilities and Stockholders’ Equity |
||||||||||||||||||||
|
Current liabilities: |
||||||||||||||||||||
|
Accounts payable and accrued expenses |
$ | 15,886 | $ | 243,208 | $ | 37,370 | $ | (17,158 | ) | $ | 279,306 | |||||||||
|
Current portion of long-term debt |
13,000 | 1,686 | 2,209 | — | 16,895 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total current liabilities |
28,886 | 244,894 | 39,579 | (17,158 | ) | 296,201 | ||||||||||||||
|
Long-term debt |
1,325,000 | 1,019 | 2,857 | — | 1,328,876 | |||||||||||||||
|
Deferred income taxes |
— | 290,428 | 41,137 | (12,913 | ) | 318,652 | ||||||||||||||
|
Other long-term liabilities |
9,092 | 44,455 | 15,049 | — | 68,596 | |||||||||||||||
|
Stockholders’ equity |
1,804,763 | 2,334,531 | 512,067 | (2,846,598 | ) | 1,804,763 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total liabilities and stockholders’ equity |
$ | 3,167,741 | $ | 2,915,327 | $ | 610,689 | $ | (2,876,669 | ) | $ | 3,817,088 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Balance Sheet
December 31, 2014
(In thousands)
| Parent | Guarantor | Non-Guarantor | ||||||||||||||||||
| Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
|
Assets |
||||||||||||||||||||
|
Current assets: |
||||||||||||||||||||
|
Cash and cash equivalents |
$ | 18,706 | $ | 2 | $ | 33,273 | $ | — | $ | 51,981 | ||||||||||
|
Investments |
— | — | 9,148 | — | 9,148 | |||||||||||||||
|
Accounts receivable, net |
46 | 185,202 | 48,408 | — | 233,656 | |||||||||||||||
|
Inventories, net |
— | 471,189 | 122,909 | — | 594,098 | |||||||||||||||
|
Deferred income taxes |
8,361 | 19,196 | 8,007 | — | 35,564 | |||||||||||||||
| Prepaid expenses and other current assets | 32,849 | 5,947 | 12,812 | (26,619 | ) | 24,989 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total current assets | 59,962 | 681,536 | 234,557 | (26,619 | ) | 949,436 | ||||||||||||||
| Property, plant, and equipment, net | 28,411 | 416,104 | 99,263 | — | 543,778 | |||||||||||||||
| Goodwill | — | 1,464,999 | 202,986 | — | 1,667,985 | |||||||||||||||
| Investment in subsidiaries | 2,269,325 | 534,326 | — | (2,803,651 | ) | — | ||||||||||||||
| Intercompany accounts receivable (payable), net | 840,606 | (771,836 | ) | (68,770 | ) | — | — | |||||||||||||
| Deferred income taxes | 12,217 | — | — | (12,217 | ) | — | ||||||||||||||
| Intangible and other assets, net | 55,826 | 503,289 | 182,690 | — | 741,805 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total assets |
$ | 3,266,347 | $ | 2,828,418 | $ | 650,726 | $ | (2,842,487 | ) | $ | 3,903,004 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Liabilities and Stockholders’ Equity |
||||||||||||||||||||
|
Current liabilities: |
||||||||||||||||||||
|
Accounts payable and accrued expenses |
$ | 48,002 | $ | 224,352 | $ | 51,125 | $ | (26,619 | ) | $ | 296,860 | |||||||||
|
Current portion of long-term debt |
10,500 | 1,595 | 2,278 | — | 14,373 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total current liabilities |
58,502 | 225,947 | 53,403 | (26,619 | ) | 311,233 | ||||||||||||||
|
Long-term debt |
1,439,500 | 2,027 | 3,961 | — | 1,445,488 | |||||||||||||||
|
Deferred income taxes |
— | 289,257 | 42,414 | (12,217 | ) | 319,454 | ||||||||||||||
|
Other long-term liabilities |
9,088 | 41,862 | 16,622 | — | 67,572 | |||||||||||||||
|
Stockholders’ equity |
1,759,257 | 2,269,325 | 534,326 | (2,803,651 | ) | 1,759,257 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total liabilities and stockholders’ equity | $ | 3,266,347 | $ | 2,828,418 | $ | 650,726 | $ | (2,842,487 | ) | $ | 3,903,004 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Income
Three Months Ended June 30, 2015
(In thousands)
| Parent | Guarantor | Non-Guarantor | ||||||||||||||||||
| Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
|
Net sales |
$ | — | $ | 697,428 | $ | 135,762 | $ | (73,982 | ) | $ | 759,208 | |||||||||
|
Cost of sales |
— | 555,973 | 125,846 | (73,982 | ) | 607,837 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Gross profit |
— | 141,455 | 9,916 | — | 151,371 | |||||||||||||||
| Selling, general and administrative expense | 15,276 | 56,416 | 9,472 | — | 81,164 | |||||||||||||||
|
Amortization |
2,044 | 10,154 | 3,353 | — | 15,551 | |||||||||||||||
| Other operating income, net | — | 135 | — | — | 135 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Operating (loss) income | (17,320 | ) | 74,750 | (2,909 | ) | — | 54,521 | |||||||||||||
| Interest expense | 10,900 | 165 | 1,778 | (1,471 | ) | 11,372 | ||||||||||||||
| Interest income | (1 | ) | (1,471 | ) | (193 | ) | 1,471 | (194 | ) | |||||||||||
| Other expense (income), net | 2 | (3,295 | ) | (1,151 | ) | — | (4,444 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| (Loss) income before income taxes | (28,221 | ) | 79,351 | (3,343 | ) | — | 47,787 | |||||||||||||
| Income taxes (benefit) | (10,777 | ) | 28,360 | (1,158 | ) | — | 16,425 | |||||||||||||
| Equity in net income (loss) of subsidiaries | 48,806 | (2,185 | ) | — | (46,621 | ) | — | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net income (loss) |
$ | 31,362 | $ | 48,806 | $ | (2,185 | ) | $ | (46,621 | ) | $ | 31,362 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Income
Three Months Ended June 30, 2014
(In thousands)
| Parent | Guarantor | Non-Guarantor | ||||||||||||||||||
| Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
|
Net sales |
$ | — | $ | 537,886 | $ | 154,221 | $ | (64,147 | ) | $ | 627,960 | |||||||||
|
Cost of sales |
— | 421,380 | 135,050 | (64,147 | ) | 492,283 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Gross profit |
— | 116,506 | 19,171 | — | 135,677 | |||||||||||||||
| Selling, general and administrative expense | 17,333 | 50,695 | 12,176 | — | 80,204 | |||||||||||||||
| Amortization | 1,411 | 5,953 | 3,168 | — | 10,532 | |||||||||||||||
| Other operating income, net | — | 356 | 9 | — | 365 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Operating (loss) income | (18,744 | ) | 59,502 | 3,818 | — | 44,576 | ||||||||||||||
| Interest expense | 8,776 | 201 | 4,464 | (4,440 | ) | 9,001 | ||||||||||||||
| Interest income | — | (4,444 | ) | (409 | ) | 4,440 | (413 | ) | ||||||||||||
| Loss on extinguishment of debt | 5,259 | — | — | — | 5,259 | |||||||||||||||
| Other expense (income), net | 9 | (2,399 | ) | (621 | ) | — | (3,011 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| (Loss) income before income taxes | (32,788 | ) | 66,144 | 384 | — | 33,740 | ||||||||||||||
| Income taxes (benefit) | (12,641 | ) | 24,442 | 180 | — | 11,981 | ||||||||||||||
| Equity in net income (loss) of subsidiaries | 41,906 | 204 | — | (42,110 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net income (loss) |
$ | 21,759 | $ | 41,906 | $ | 204 | $ | (42,110 | ) | $ | 21,759 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Income
Six Months Ended June 30, 2015
(In thousands)
| Parent | Guarantor | Non-Guarantor | ||||||||||||||||||
| Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
|
Net sales |
$ | — | $ | 1,405,006 | $ | 283,904 | $ | (146,557 | ) | $ | 1,542,353 | |||||||||
|
Cost of sales |
— | 1,129,459 | 255,643 | (146,557 | ) | 1,238,545 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Gross profit |
— | 275,547 | 28,261 | — | 303,808 | |||||||||||||||
| Selling, general and administrative expense | 33,041 | 117,357 | 20,964 | — | 171,362 | |||||||||||||||
| Amortization | 3,871 | 20,214 | 6,794 | — | 30,879 | |||||||||||||||
| Other operating expense, net | — | 350 | — | — | 350 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Operating (loss) income | (36,912 | ) | 137,626 | 503 | — | 101,217 | ||||||||||||||
| Interest expense | 22,430 | 290 | 3,260 | (2,916 | ) | 23,064 | ||||||||||||||
| Interest income | (1,431 | ) | (2,916 | ) | (532 | ) | 2,916 | (1,963 | ) | |||||||||||
| Other expense (income), net | (2 | ) | 5,848 | 682 | — | 6,528 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| (Loss) income before income taxes | (57,909 | ) | 134,404 | (2,907 | ) | — | 73,588 | |||||||||||||
| Income taxes (benefit) | (22,113 | ) | 47,452 | (965 | ) | — | 24,374 | |||||||||||||
| Equity in net income (loss) of subsidiaries | 85,010 | (1,942 | ) | — | (83,068 | ) | — | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Net income (loss) | $ | 49,214 | $ | 85,010 | $ | (1,942 | ) | $ | (83,068 | ) | $ | 49,214 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Income
Six Months Ended June 30, 2014
(In thousands)
| Parent | Guarantor | Non-Guarantor | ||||||||||||||||||
| Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
|
Net sales |
$ | — | $ | 1,073,048 | $ | 283,186 | $ | (109,371 | ) | $ | 1,246,863 | |||||||||
|
Cost of sales |
— | 843,280 | 244,286 | (109,371 | ) | 978,195 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Gross profit |
— | 229,768 | 38,900 | — | 268,668 | |||||||||||||||
|
Selling, general and administrative expense |
31,392 | 96,728 | 23,869 | — | 151,989 | |||||||||||||||
|
Amortization |
2,923 | 11,728 | 5,915 | — | 20,566 | |||||||||||||||
|
Other operating expense, net |
— | 1,217 | 21 | — | 1,238 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Operating (loss) income |
(34,315 | ) | 120,095 | 9,095 | — | 94,875 | ||||||||||||||
|
Interest expense |
19,465 | 385 | 8,300 | (8,276 | ) | 19,874 | ||||||||||||||
|
Interest income |
— | (8,304 | ) | (553 | ) | 8,276 | (581 | ) | ||||||||||||
|
Loss on extinguishment of debt |
21,944 | — | — | — | 21,944 | |||||||||||||||
|
Other expense (income), net |
9 | (715 | ) | 561 | — | (145 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
(Loss) income before income taxes |
(75,733 | ) | 128,729 | 787 | — | 53,783 | ||||||||||||||
|
Income taxes (benefit) |
(29,933 | ) | 47,289 | 346 | — | 17,702 | ||||||||||||||
|
Equity in net income (loss) of subsidiaries |
81,881 | 441 | — | (82,322 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net income (loss) |
$ | 36,081 | $ | 81,881 | $ | 441 | $ | (82,322 | ) | $ | 36,081 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Comprehensive Income
Three Months Ended June 30, 2015
(In thousands)
| Parent | Guarantor | Non-Guarantor | ||||||||||||||||||
| Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
|
Net income (loss) |
$ | 31,362 | $ | 48,806 | $ | (2,185 | ) | $ | (46,621 | ) | $ | 31,362 | ||||||||
|
Other comprehensive income: |
||||||||||||||||||||
|
Foreign currency translation adjustments |
— | — | 6,219 | — | 6,219 | |||||||||||||||
|
Pension and postretirement reclassification adjustment, net of tax |
— | 256 | — | — | 256 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Other comprehensive income |
— | 256 | 6,219 | — | 6,475 | |||||||||||||||
| Equity in other comprehensive income (loss) of subsidiaries | 6,475 | 6,219 | — | (12,694 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Comprehensive income (loss) |
$ | 37,837 | $ | 55,281 | $ | 4,034 | $ | (59,315 | ) | $ | 37,837 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Comprehensive Income
Three Months Ended June 30, 2014
(In thousands)
| Parent | Guarantor | Non-Guarantor | ||||||||||||||||||
| Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
|
Net income (loss) |
$ | 21,759 | $ | 41,906 | $ | 204 | $ | (42,110 | ) | $ | 21,759 | |||||||||
|
Other comprehensive income: |
||||||||||||||||||||
|
Foreign currency translation adjustments |
— | 4,768 | 6,138 | — | 10,906 | |||||||||||||||
|
Pension and postretirement reclassification adjustment, net of tax |
— | 103 | — | — | 103 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Other comprehensive income |
— | 4,871 | 6,138 | — | 11,009 | |||||||||||||||
| Equity in other comprehensive income (loss) of subsidiaries | 11,009 | 6,138 | — | (17,147 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Comprehensive income (loss) |
$ | 32,768 | $ | 52,915 | $ | 6,342 | $ | (59,257 | ) | $ | 32,768 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Comprehensive Income
Six Months Ended June 30, 2015
(In thousands)
| Parent | Guarantor | Non-Guarantor | ||||||||||||||||||
| Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
|
Net income (loss) |
$ | 49,214 | $ | 85,010 | $ | (1,942 | ) | $ | (83,068 | ) | $ | 49,214 | ||||||||
|
Other comprehensive (loss) income: |
||||||||||||||||||||
|
Foreign currency translation adjustments |
— | — | (20,318 | ) | — | (20,318 | ) | |||||||||||||
|
Pension and postretirement reclassification adjustment, net of tax |
— | 512 | — | — | 512 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Other comprehensive (loss) income |
— | 512 | (20,318 | ) | — | (19,806 | ) | |||||||||||||
| Equity in other comprehensive (loss) income of subsidiaries | (19,806 | ) | (20,318 | ) | — | 40,124 | — | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Comprehensive income (loss) |
$ | 29,408 | $ | 65,204 | $ | (22,260 | ) | $ | (42,944 | ) | $ | 29,408 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Comprehensive Income
Six Months Ended June 30, 2014
(In thousands)
| Parent | Guarantor | Non-Guarantor | ||||||||||||||||||
| Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
|
Net income (loss) |
$ | 36,081 | $ | 81,881 | $ | 441 | $ | (82,322 | ) | $ | 36,081 | |||||||||
|
Other comprehensive (loss) income: |
||||||||||||||||||||
|
Foreign currency translation adjustments |
— | (438 | ) | (563 | ) | — | (1,001 | ) | ||||||||||||
|
Pension and postretirement reclassification adjustment, net of tax |
— | 206 | — | — | 206 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Other comprehensive (loss) income |
— | (232 | ) | (563 | ) | — | (795 | ) | ||||||||||||
| Equity in other comprehensive (loss) income of subsidiaries | (795 | ) | (563 | ) | — | 1,358 | — | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Comprehensive income (loss) |
$ | 35,286 | $ | 81,086 | $ | (122 | ) | $ | (80,964 | ) | $ | 35,286 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Cash Flows
Six Months Ended June 30, 2015
(In thousands)
| Parent | Guarantor |
Non- Guarantor |
||||||||||||||||||
| Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
|
Cash flows from operating activities: |
||||||||||||||||||||
|
Net cash (used in) provided by operating activities |
$ | 31,490 | $ | 200,853 | $ | (988 | ) | $ | (82,556 | ) | $ | 148,799 | ||||||||
|
Cash flows from investing activities: |
||||||||||||||||||||
|
Additions to property, plant, and equipment |
(599 | ) | (32,820 | ) | (5,706 | ) | — | (39,125 | ) | |||||||||||
|
Additions to other intangible assets |
(5,819 | ) | (738 | ) | (126 | ) | — | (6,683 | ) | |||||||||||
|
Intercompany transfer |
(11,587 | ) | (86,612 | ) | 515 | 97,684 | — | |||||||||||||
|
Proceeds from sale of fixed assets |
— | 140 | 40 | — | 180 | |||||||||||||||
|
Purchase of investments |
— | — | (311 | ) | — | (311 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash (used in) provided by investing activities |
(18,005 | ) | (120,030 | ) | (5,588 | ) | 97,684 | (45,939 | ) | |||||||||||
|
Cash flows from financing activities: |
||||||||||||||||||||
|
Borrowings under Revolving Credit Facility |
40,000 | — | — | — | 40,000 | |||||||||||||||
|
Payments under Revolving Credit Facility |
(148,000 | ) | — | — | — | (148,000 | ) | |||||||||||||
| Payments on capitalized lease obligations and other debt | — | (917 | ) | (1,100 | ) | — | (2,017 | ) | ||||||||||||
| Payments on Term Loan and Acquisition Term Loan | (4,000 | ) | — | — | — | (4,000 | ) | |||||||||||||
| Intercompany transfer | 86,230 | (79,907 | ) | 8,805 | (15,128 | ) | — | |||||||||||||
| Net receipts related to stock-based award activities | 1,112 | — | — | — | 1,112 | |||||||||||||||
| Excess tax benefits from stock-based compensation | 4,583 | — | — | — | 4,583 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash provided by (used in) financing activities |
(20,075 | ) | (80,824 | ) | 7,705 | (15,128 | ) | (108,322 | ) | |||||||||||
| Effect of exchange rate changes on cash and cash equivalents | — | — | (1,955 | ) | — | (1,955 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| (Decrease) increase in cash and cash equivalents | (6,590 | ) | (1 | ) | (826 | ) | — | (7,417 | ) | |||||||||||
| Cash and cash equivalents, beginning of period | 18,706 | 2 | 33,273 | — | 51,981 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Cash and cash equivalents, end of period |
$ | 12,116 | $ | 1 | $ | 32,447 | $ | — | $ | 44,564 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Cash Flows
Six Months Ended June 30, 2014
(In thousands)
| Parent | Guarantor |
Non- Guarantor |
||||||||||||||||||
| Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
|
Cash flows from operating activities: |
||||||||||||||||||||
|
Net cash provided by (used in) operating activities |
$ | 73,621 | $ | 102,402 | $ | 7,668 | $ | (100,298 | ) | $ | 83,393 | |||||||||
|
Cash flows from investing activities: |
||||||||||||||||||||
|
Additions to property, plant, and equipment |
(287 | ) | (23,233 | ) | (6,969 | ) | — | (30,489 | ) | |||||||||||
|
Additions to other intangible assets |
(5,166 | ) | (234 | ) | — | — | (5,400 | ) | ||||||||||||
|
Intercompany transfer |
(173,924 | ) | 231,047 | — | (57,123 | ) | — | |||||||||||||
|
Acquisitions, less cash acquired |
— | (144,147 | ) | 3,312 | — | (140,835 | ) | |||||||||||||
|
Proceeds from sale of fixed assets |
— | 130 | 397 | — | 527 | |||||||||||||||
|
Purchase of investments |
— | — | (353 | ) | — | (353 | ) | |||||||||||||
|
Proceeds from sale of investments |
— | — | 63 | — | 63 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash used in (provided by) investing activities |
(179,377 | ) | 63,563 | (3,550 | ) | (57,123 | ) | (176,487 | ) | |||||||||||
|
Cash flows from financing activities: |
||||||||||||||||||||
|
Borrowings under Revolving Credit Facility |
467,300 | — | — | — | 467,300 | |||||||||||||||
|
Payments under Revolving Credit Facility |
(693,300 | ) | — | (312 | ) | — | (693,612 | ) | ||||||||||||
|
Proceeds from issuance of Term Loan |
300,000 | — | — | — | 300,000 | |||||||||||||||
|
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 | — | (880 | ) | — | — | (880 | ) | |||||||||||||
|
Payments of deferred financing costs |
(12,869 | ) | — | — | — | (12,869 | ) | |||||||||||||
| Payment of debt premium for extinguishment of debt | (16,693 | ) | — | — | — | (16,693 | ) | |||||||||||||
| Intercompany transfer | 19,958 | (165,127 | ) | (12,252 | ) | 157,421 | — | |||||||||||||
| Net receipts related to stock-based award activities | 9,411 | — | — | — | 9,411 | |||||||||||||||
| Excess tax benefits from stock-based compensation | 8,681 | — | — | — | 8,681 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash provided by (used in) financing activities |
82,488 | (166,007 | ) | (12,564 | ) | 157,421 | 61,338 | |||||||||||||
| Effect of exchange rate changes on cash and cash equivalents | — | — | 2,294 | — | 2,294 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Decrease in cash and cash equivalents |
(23,268 | ) | (42 | ) | (6,152 | ) | — | (29,462 | ) | |||||||||||
| Cash and cash equivalents, beginning of period | 23,268 | 43 | 23,164 | — | 46,475 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Cash and cash equivalents, end of period |
$ | — | $ | 1 | $ | 17,012 | $ | — | $ | 17,013 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||
|
|
||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||