|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
| 1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
Basis of Consolidation — The Consolidated Financial Statements include the accounts of TreeHouse Foods, Inc. and its 100% owned subsidiaries (“Company,” “we,” “us,” or “our”). All intercompany balances and transactions are eliminated in consolidation. In 2013, as a result of the Associated Brands acquisition, the Company updated its product categories as presented in Note 22. Additionally, in 2014, as a result of the Flagstone acquisition, the Company added a new product category for Snacks. These changes did not require prior period adjustments. See Note 22 for more information.
Use of Estimates — The preparation of our Consolidated Financial Statements in conformity with accounting principles generally accepted in the United States of America (“GAAP”) requires management to use 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 Consolidated Financial Statements and the reported amounts of net sales and expenses during the reporting period. Actual results could differ from these estimates.
Cash Equivalents — We consider temporary cash investments with an original maturity of three months or less to be cash equivalents. As of December 31, 2014 and 2013, $31.6 million and $19.3 million, respectively, represents cash held in Canada, in local currency, and is convertible into other currencies. The cash held in Canada is expected to be used for general corporate purposes in Canada, including capital projects and acquisitions.
Inventories — Inventories are stated at the lower of cost or market. Pickle inventories are valued using the LIFO method and Flagstone inventories are valued using the weighted average costing approach, while all of our other inventories are valued using the FIFO method. The costs of finished goods inventories include raw materials, labor, and overhead costs.
Property, plant, and equipment — Property, plant, and equipment are stated at acquisition cost, plus capitalized interest on borrowings during the actual construction period of major capital projects. Depreciation and amortization are calculated using the straight-line method over the estimated useful lives of the assets as follows:
|
Asset |
Useful Life |
|
|
Buildings and improvements |
12-40 years | |
|
Machinery and equipment |
3-15 years | |
|
Office furniture and equipment |
3-12 years |
We perform impairment tests when circumstances indicate that the carrying value may not be recoverable. Capitalized leases are amortized over the shorter of their lease term or their estimated useful lives, and amortization expense is included in depreciation expense. Expenditures for repairs and maintenance, which do not improve or extend the life of the assets, are expensed as incurred.
Intangible and Other Assets — Identifiable intangible assets with finite lives are amortized over their estimated useful lives as follows:
|
Asset |
Useful Life |
|
|
Customer relationships |
Straight-line method over 5 to 20 years | |
|
Trademarks |
Straight-line method over 10 to 20 years | |
|
Non-competition agreements |
Straight-line method over the terms of the agreements | |
|
Deferred financing costs |
Straight-line method over the terms of the related debt | |
|
Formulas/recipes |
Straight-line method over 5 to 7 years | |
|
Computer software |
Straight-line method over 2 to 7 years |
Indefinite lived trademarks are evaluated for impairment annually in the fourth quarter or more frequently, if events or changes in circumstances indicate that the asset might be impaired. Impairment is indicated when their book value exceeds fair value. If the fair value of an evaluated asset is less than its book value, the asset is written down to fair value, which is generally based on its discounted future cash flows.
Amortizable intangible assets are evaluated for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. If an evaluation of the undiscounted cash flows indicates impairment, the asset is written down to its estimated fair value, which is generally based on discounted future cash flows.
Goodwill is evaluated annually in the fourth quarter or more frequently, if events or changes in circumstances require an interim assessment. We assess goodwill for impairment at the reporting unit level using a market and income approach, employing significant assumptions regarding growth, discount rates, and profitability at each reporting unit. The market approach uses a market multiple methodology employing revenues and earnings before interest, taxes, depreciation, and amortization (“EBITDA”) and applies a range of multiples to those amounts in determining the indicated fair value. In determining the multiples used in this approach, we obtain the multiples for selected peer companies using the most recent publically available information. Our estimates under the income approach are determined based on a discounted cash flow model. In determining the indicated fair value of each reporting unit, the Company weighs both the market and income approach results, with each approach given equal weighting. The final value is then compared to the carrying value of each reporting unit. If the book value of the reporting unit exceeds its fair value, the goodwill is impaired and written down to fair value.
Stock-Based Compensation — We measure compensation expense for our equity awards at their grant date fair value. The resulting expense is recognized over the relevant service period. See Note 14.
Revenue Recognition — Sales are recognized when persuasive evidence of an arrangement exists, the price is fixed or determinable, title and risk of loss transfer to customers, and there is a reasonable assurance of collection of the sales proceeds. Product is shipped FOB shipping point or FOB destination, depending on our agreement with the customer. Sales are reduced by certain sales incentives, some of which are recorded by estimating expense based on our historical experience.
Accounts Receivable — We provide credit terms to customers generally ranging between 10 and 30 days, perform ongoing credit evaluations of our customers, and maintain allowances for potential credit losses based on historical experience. Customer balances are written off after all collection efforts are exhausted. Estimated product returns, which have not been material, are deducted from sales at the time of shipment.
Income Taxes — The provision for income taxes includes federal, foreign, state, and local income taxes currently payable, and those deferred because of temporary differences between the financial statement and tax bases of assets and liabilities. Deferred tax assets or liabilities are computed based on the difference between the financial statement and income tax bases of assets and liabilities using enacted tax rates. Valuation allowances are recorded to reduce deferred tax assets when it is more likely than not that a tax benefit will not be realized. Deferred income tax expenses or credits are based on the changes in the asset or liability from period to period.
Foreign Currency Translation and Transactions — The functional currency of the Company’s foreign operations is the applicable local currency. The functional currency is translated into U.S. dollars for balance sheet accounts using currency exchange rates in effect as of the balance sheet date, and for revenue and expense accounts using a weighted-average exchange rate during the fiscal year. The translation adjustments are deferred as a separate component of Stockholders’ equity in Accumulated other comprehensive loss. Gains or losses resulting from transactions denominated in foreign currencies are included in Other expense (income), net in the Consolidated Statements of Income.
Shipping and Handling Fees — Our shipping and handling costs are included in both cost of sales and selling and distribution expense, depending on the nature of such costs. Shipping and handling costs included in cost of sales reflect inventory warehouse costs, product loading and handling costs, and costs associated with transporting finished products from our manufacturing facilities to distribution warehouses. Shipping and handling costs included in selling and distribution expense consist primarily of the cost of shipping products to customers through third party carriers. Shipping and handling costs recorded as a component of selling and distribution expense were approximately $80.0 million, $55.3 million, and $61.5 million, for years ended 2014, 2013, and 2012, respectively.
Derivative Financial Instruments — From time to time, we utilize derivative financial instruments including interest rate and commodity swaps, foreign currency contracts, and forward purchase contracts to manage our exposure to interest rate, foreign currency, and commodity price risks. We do not hold or issue financial instruments for speculative or trading purposes. The Company accounts for its derivative instruments as either assets or liabilities and carries them at fair value. Derivatives that are not designated as hedges according to GAAP must be adjusted to fair value through earnings. For derivative instruments that are designated as cash flow hedges, the effective portion of the gain or loss is reported as Accumulated other comprehensive loss and reclassified into earnings in the same period when the hedged transaction affects earnings. The ineffective gain or loss is recognized in current earnings. Commodity forward contracts 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 further information about our derivative instruments, see Note 20.
Capital Lease Obligations — Capital lease obligations represent machinery and equipment financing obligations, which are generally payable in monthly installments of principal and interest, and are collateralized by the related assets financed.
Insurance Accruals — We retain selected levels of property and casualty risks, primarily related to employee health care, workers’ compensation claims, and other casualty losses. Many of these potential losses are covered under conventional insurance programs with third party carriers having high deductible limits. In other areas, we are self-insured with stop-loss coverage. Accrued liabilities for incurred but not reported losses related to these retained risks are calculated based upon loss development factors that consider a number of elements, including claims history and expected trends. We develop these accruals with external insurance brokers and actuaries.
Facility Closing and Reorganization Costs — We periodically record facility closing and reorganization charges when we have identified a facility for closure or other reorganization opportunity, developed a plan, and notified the affected employees. These charges are incurred as a component of operating income. See Note 3 for more information.
Research and Development Costs — We record research and development charges to expense as they are incurred and report them in the General and administrative line of our Consolidated Statements of Income. Expenditures totaled $12.8 million, $17.5 million, and $11.1 million, for years ended 2014, 2013, and 2012, respectively.
Advertising Costs — Advertising costs are expensed as incurred and reported in the Selling and distribution line of our Consolidated Statements of Income.
|
|||
| 2. | RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS |
In August 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2014-15, Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern, providing additional guidance surrounding the disclosure of going concern uncertainties in the financial statements and implementing requirements for management to perform interim and annual assessments of an entity’s ability to continue as a going concern within one year of the date the financial statements are issued. The ASU is effective for fiscal years, and interim periods within those years, beginning after December 15, 2016. The Company does not anticipate the adoption of the ASU will result in additional disclosures, however, management will begin performing the periodic assessments required by the ASU on its effective date.
In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2014-09, Revenue from Contracts with Customers, which introduced a new framework to be used when recognizing revenue in an attempt to reduce complexity and increase comparability of revenue recognition practices across entities, industries, jurisdictions, and capital markets. The ASU is effective for fiscal years, and interim periods within those years, beginning after December 15, 2016. The standard requires that entities apply the effects of these changes to all prior years presented, upon adoption, using either the full retrospective method, which presents the impact of the change separately in each prior year presented, or the modified retrospective method, which includes the cumulative changes to all prior years presented in beginning retained earnings in the year of initial adoption. The Company has not yet determined which of the two adoption methods to elect. The Company is currently assessing the impact that this standard will have upon adoption.
In February 2013, the FASB issued ASU No. 2013-04, Obligations Resulting from Joint and Several Liability Arrangements for Which the Total Amount of the Obligation is Fixed at the Reporting Date, clarifying how entities are required to measure obligations resulting from joint and several liability arrangements and outlining the required disclosures around these liabilities. The ASU is effective for fiscal years, and interim periods within those years, beginning after December 15, 2013. See Note 11, Long-Term Debt, for related disclosures. The Company adopted this standard during the first quarter of 2014, the impact of which was not significant.
|
|||
| 3. | RESTRUCTURING |
Soup restructuring — In August of 2012, following a strategic review of the soup category, the Company announced a restructuring plan that included reductions to the cost structure of the Pittsburgh, Pennsylvania facility by reorganizing and simplifying the soup business there and the closure of the Mendota, Illinois soup plant. The restructuring has reduced manufacturing costs by streamlining operations and transferring production from the Mendota plant to the Pittsburgh plant. Production at the Mendota facility was primarily related to the North American Retail Grocery segment and ended as of December 31, 2012, with full plant closure in the second quarter of 2013. Total costs of the restructuring are expected to be approximately $28.1 million as detailed below, of which $5.5 million is expected to be in cash. Expenses associated with the restructuring plan are primarily aggregated in the Other operating expense, net line of the Consolidated Statements of Income, with the exception of accelerated depreciation, which is recorded in Cost of sales. This restructuring is substantially complete.
Below is a summary of the restructuring costs:
| Soup Restructuring | ||||||||||||||||
| Year Ended December 31, 2014 |
Year Ended December 31, 2013 |
Cumulative Costs To Date |
Total Expected Costs |
|||||||||||||
| (In thousands) | ||||||||||||||||
|
Accelerated depreciation |
$ | — | $ | 15,887 | $ | 22,590 | $ | 22,590 | ||||||||
|
Severance and outplacement |
— | 12 | 769 | 769 | ||||||||||||
|
Other closure costs |
1,456 | 1,091 | 3,127 | 4,699 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Total |
$ | 1,456 | $ | 16,990 | $ | 26,486 | $ | 28,058 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
Seaforth, Ontario, Canada — On August 7, 2012, the Company announced the closure of its salad dressing plant in Seaforth, Ontario, Canada, and the transfer of production to facilities where the Company has lower production costs. Production at the Seaforth, Ontario facility was primarily related to the North American Retail Grocery segment and ended in the fourth quarter of 2013, with full plant closure occurring in the first quarter of 2014. Total costs to close the Seaforth facility are expected to be approximately $14.1 million as detailed below, of which $6.2 million is in cash. Expenses incurred associated with the facility closure are primarily aggregated in the Other operating expense, net line of the Consolidated Statements of Income. Certain costs, primarily accelerated depreciation, are recorded in Cost of sales. This restructuring is substantially complete.
Below is a summary of the restructuring costs:
| Seaforth Closure | ||||||||||||||||
| Year Ended December 31, 2014 |
Year Ended December 31, 2013 |
Cumulative Costs To Date |
Total Expected Costs |
|||||||||||||
| (In thousands) | ||||||||||||||||
|
Accelerated depreciation |
$ | — | $ | 2,574 | $ | 6,582 | $ | 6,582 | ||||||||
|
Severance and outplacement |
5 | 635 | 2,889 | 2,889 | ||||||||||||
|
Other closure costs |
890 | 3,250 | 4,618 | 4,618 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Total |
$ | 895 | $ | 6,459 | $ | 14,089 | $ | 14,089 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
|||
| 4. | ACQUISITIONS |
Flagstone
On July 29, 2014, the Company acquired all of the outstanding shares of Flagstone, a privately owned U.S. based manufacturer of branded and private label varieties of snack nuts, trail mixes, dried fruit, snack mixes, and other wholesome snacks. Flagstone is one of the largest manufacturers and distributors of private label wholesome snacks in North America, and is the largest manufacturer of trail mix in North America. The purchase price was approximately $854 million, net of acquired cash, after adjustments for working capital. The acquisition was financed through a combination of borrowings under our $900 million Revolving Credit Facility, a new $200 million Acquisition Term Loan, and the net proceeds from the issuance of 4,950,331 shares of the Company’s common stock. The acquisition is expected to expand our existing product offerings by allowing the Company to enter into the wholesome snack food category, while also providing more exposure to the perimeter of the store.
The Flagstone acquisition is being accounted for under the acquisition method of accounting and the results of operations are included in our financial statements from the date of acquisition in the North American Retail Grocery and Industrial and Export segments. Included in the Company’s Consolidated Statements of Income are Flagstone’s net sales of approximately $287.3 million and net income of $3.8 million from the date of acquisition through December 31, 2014. Net income was partially offset by integration costs of $10.3 million. At the date of acquisition, the purchase price was preliminarily allocated to the assets acquired and liabilities assumed based upon fair market values, and is subject to adjustments.
We have made a preliminary allocation to net tangible and intangible assets acquired and liabilities assumed as follows:
| (In thousands) | ||||
|
Cash |
$ | 902 | ||
|
Receivables |
55,640 | |||
|
Inventory |
128,224 | |||
|
Property, plant, and equipment |
37,154 | |||
|
Customer relationships |
231,700 | |||
|
Trade names |
6,300 | |||
|
Supplier relationships |
2,500 | |||
|
Software |
1,755 | |||
|
Formulas |
1,600 | |||
|
Other assets |
9,497 | |||
|
Goodwill |
505,558 | |||
|
|
|
|||
|
Fair value of assets acquired |
980,830 | |||
|
Deferred taxes |
(65,866 | ) | ||
|
Assumed liabilities |
(59,833 | ) | ||
|
|
|
|||
|
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 recipes and 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 $505.6 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 $8.9 million in acquisition costs. These costs are included in the General and administrative expense line of the Consolidated Statements of Income. The allocation to net tangible and intangible assets acquired and liabilities assumed is preliminary and subject to change for taxes.
The following unaudited pro forma information shows the results of operations for the Company as if its acquisition of Flagstone had been completed as of January 1, 2013. Adjustments have been made for the pro forma effects of depreciation and amortization of tangible and intangible assets recognized as part of the business combination, the issuance of common stock, interest expense related to the financing of the business 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.
| Year Ended December 31, |
||||||||
| 2014 | 2013 | |||||||
| (In thousands, except per share data) | ||||||||
|
Pro forma net sales |
$ | 3,332,108 | $ | 2,990,741 | ||||
|
|
|
|
|
|||||
|
Pro forma net income |
$ | 82,812 | $ | 85,067 | ||||
|
|
|
|
|
|||||
|
Pro forma basic earnings per common share |
$ | 1.97 | $ | 2.06 | ||||
|
|
|
|
|
|||||
|
Pro forma diluted earnings per common share |
$ | 1.93 | $ | 2.01 | ||||
|
|
|
|
|
|||||
Protenergy
On May 30, 2014, the Company acquired all of the outstanding shares of Protenergy, a privately owned Canadian based manufacturer of broths, soups, and gravies. Protenergy specializes in providing products in carton and recart packaging for both private label and corporate brands, and also serves as a co-manufacturer of national brands. The Company paid $140.1 million (CAD $152.0 million), net of acquired cash, for the purchase of Protenergy. The acquisition was financed through borrowings under the Revolving Credit Facility. The acquisition is expected to expand our existing packaging capabilities and enable us to offer customers a full range of soup products, as well as leverage our research and development capabilities in the evolution of shelf stable liquids packaging from cans to cartons.
The Protenergy acquisition is being accounted for under the acquisition method of accounting and the results of operations are included in our financial statements from the date of acquisition in the North American Retail Grocery and Industrial and Export segments. Included in the Company’s Consolidated Statements of Income are Protenergy’s net sales of approximately $116.4 million from the date of acquisition through December 31, 2014. Also included is a net loss of $2.8 million from the date of acquisition through December 31, 2014. This loss includes integration costs of $6.1 million. At the date of acquisition, the purchase price was allocated to the assets acquired and liabilities assumed based upon fair market values, and is subject to adjustments for taxes.
We have made a preliminary allocation to net tangible and intangible assets acquired and liabilities assumed as follows (in USD):
| (In thousands) | ||||
|
Cash |
$ | 2,580 | ||
|
Receivables |
10,949 | |||
|
Inventory |
38,283 | |||
|
Property, plant, and equipment |
36,355 | |||
|
Customer relationships |
49,516 | |||
|
Software |
1,483 | |||
|
Formulas |
433 | |||
|
Other assets |
1,280 | |||
|
Goodwill |
50,867 | |||
|
|
|
|||
|
Fair value of assets acquired |
191,746 | |||
|
Assumed liabilities |
(41,416 | ) | ||
|
Unfavorable contractual agreements |
(7,643 | ) | ||
|
|
|
|||
|
Total purchase price |
$ | 142,687 | ||
|
|
|
|||
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 $50.9 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 $3.3 million in acquisition costs. These costs are included in the General and administrative expense line of the Consolidated Statements of Income. The allocation to net tangible and intangible assets acquired and liabilities assumed is preliminary and subject to change for taxes.
The following unaudited pro forma information shows the results of operations for the Company as if the acquisition of Protenergy had been completed as of January 1, 2013. Adjustments have been made for the pro forma effects of depreciation and amortization of tangible and intangible assets recognized as part of the business combination, interest expense related to the financing of the business 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.
| Year Ended December 31, |
||||||||
| 2014 | 2013 | |||||||
| (In thousands, except per share data) | ||||||||
|
Pro forma net sales |
$ | 3,006,860 | $ | 2,422,141 | ||||
|
|
|
|
|
|||||
|
Pro forma net income |
$ | 82,320 | $ | 79,198 | ||||
|
|
|
|
|
|||||
|
Pro forma basic earnings per common share |
$ | 2.09 | $ | 2.17 | ||||
|
|
|
|
|
|||||
|
Pro forma diluted earnings per common share |
$ | 2.05 | $ | 2.12 | ||||
|
|
|
|
|
|||||
Associated Brands
The Company acquired all of the outstanding equity interests of Associated Brands from TorQuest Partners LLC and other shareholders in October of 2013. Associated Brands was a privately owned Canadian company and a private label manufacturer of powdered drinks, specialty teas, and sweeteners. The purchase price, after adjusting for working capital, was approximately $180.5 million, net of acquired cash. The acquisition was financed through cash on hand and borrowings under the Company’s Prior Credit Agreement (as defined in Note 11). The acquisition of Associated Brands strengthened the Company’s retail presence in the private label dry grocery segment and introduced a line of specialty tea products to complement its single serve hot beverage business. The acquisition was accounted for under the acquisition method of accounting. At the date of acquisition, the purchase price was allocated to the assets acquired and liabilities assumed based upon fair market values.
We have made an allocation to net tangible and intangible assets acquired and liabilities assumed as follows (in USD):
| (In thousands) | ||||
|
Cash |
$ | 4,422 | ||
|
Receivables |
17,107 | |||
|
Inventory |
39,835 | |||
|
Property, plant, and equipment |
30,467 | |||
|
Customer relationships |
68,781 | |||
|
Trade names |
2,332 | |||
|
Formulas |
1,496 | |||
|
Other intangible assets |
1,581 | |||
|
Other assets |
8,522 | |||
|
Goodwill |
52,587 | |||
|
|
|
|||
|
Fair value of assets acquired |
227,130 | |||
|
Accounts payable and accruals |
(19,920 | ) | ||
|
Income taxes |
(15,333 | ) | ||
|
Other long term liabilities |
(6,975 | ) | ||
|
|
|
|||
|
Fair value of liabilities assumed |
(42,228 | ) | ||
|
|
|
|||
|
Total purchase price |
$ | 184,902 | ||
|
|
|
|||
The Company allocated $68.8 million to customer relationships that have an estimated life of 15 years, $2.3 million to trade names that have an estimated life of 10 years, $1.5 million to formulas that have an estimated life of 7 years, and $1.6 million to other intangible assets that have a weighted average estimated useful life of 6 years. The Company has allocated $51.6 million of goodwill to the North American Retail Grocery segment and $1.0 million of goodwill to the Food Away from Home segment, after reallocating $4.6 million of goodwill from the Industrial and Export segment in the third quarter of 2014. Goodwill arises principally as a result of expansion opportunities. In the fourth quarter of 2014, the Company finalized the tax balances associated with the acquisition, which resulted in an increase to goodwill of $6.7 million. No further adjustments are expected.
Cains
On July 1, 2013, the Company completed its acquisition of all of the outstanding shares of Cains, a privately owned Ayer, Massachusetts based manufacturer of shelf stable mayonnaise, dressings, and sauces. The Cains product portfolio offers retail and foodservice customers a wide array of packaging sizes, sold as private label and branded products. The purchase price was approximately $35 million, net of acquired cash, after adjusting for working capital and taxes. The acquisition was financed through borrowings under the Company’s Prior Credit Agreement. The acquisition expanded the Company’s footprint in the Northeast of the United States, enhanced its foodservice presence, and broadened its packaging capabilities. The acquisition was accounted for under the acquisition method of accounting, and the results of operations are included in our financial statements from the date of acquisition. The purchase price allocation period is closed.
The following unaudited pro forma information shows the results of operations for the Company as if the acquisitions of Associated Brands and Cains had been completed as of January 1, 2013. Adjustments have been made for the pro forma effects of depreciation and amortization of tangible and intangible assets recognized as part of the business combinations, interest expense related to the financing of the business combinations, and related income taxes. These pro forma results may not necessarily reflect actual results of operations that would have been achieved, nor are they necessarily indicative of future results of operations.
| Year Ended December 31, |
||||
| 2013 | ||||
|
(In thousands) (except per share data) |
||||
|
Pro forma net sales |
$ | 2,486,058 | ||
|
|
|
|||
|
Pro forma net income |
$ | 93,910 | ||
|
|
|
|||
|
Pro forma basic earnings per common share |
$ | 2.58 | ||
|
|
|
|||
|
Pro forma diluted earnings per common share |
$ | 2.51 | ||
|
|
|
|||
|
|||
| 5. | INVESTMENTS |
| December 31, | ||||||||
| 2014 | 2013 | |||||||
| (In thousands) | ||||||||
|
U.S. equity |
$ | 5,749 | $ | 5,254 | ||||
|
Non-U.S. equity |
1,692 | 1,669 | ||||||
|
Fixed income |
1,707 | 1,757 | ||||||
|
|
|
|
|
|||||
|
Total investments |
$ | 9,148 | $ | 8,680 | ||||
|
|
|
|
|
|||||
We determine the appropriate classification of our investments at the time of purchase and reevaluate such designation as of each balance sheet date. The Company accounts for investments in debt and marketable equity securities as held-to-maturity, available-for-sale, or trading, depending on their classification. The investments held by the Company are classified as trading securities and are stated at fair value, with changes in fair value recorded as a component of the Interest income line on the Consolidated Statements of Income. Cash flows from purchases, sales, and maturities of trading securities are included in cash flows from investing activities in the Consolidated Statements of Cash Flows based on the nature and purpose for which the securities were acquired.
Our investments are considered trading securities and include U.S. equity, non-U.S. equity, and fixed income securities that are classified as short-term investments and carried at fair value on the 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 December 31, 2014 and December 31, 2013, $31.6 million and $19.3 million, respectively, represent cash and cash equivalents held in Canada in local currency. The cash and cash equivalents held in Canada are expected to be used for general corporate purposes in Canada, including capital projects and acquisitions.
For the year ended December 31, 2014, we recognized a net unrealized gain on investments totaling $0.7 million that was included in the Interest income line of the Consolidated Statements of Income. Additionally, for the year ended December 31, 2014, we recognized a realized gain on investments totaling $0.2 million that was included in the Interest income line of the Consolidated Statements of Income. In 2014, net proceeds and realized losses from the sale of fixed income securities were insignificant. When securities are sold, their cost is determined based on the FIFO method.
|
|||
| 6. | INVENTORIES |
| December 31, | ||||||||
| 2014 | 2013 | |||||||
| (In thousands) | ||||||||
|
Raw materials and supplies |
$ | 279,745 | $ | 162,751 | ||||
|
Finished goods |
334,856 | 264,829 | ||||||
|
LIFO reserve |
(20,503 | ) | (21,882 | ) | ||||
|
|
|
|
|
|||||
|
Total inventories |
$ | 594,098 | $ | 405,698 | ||||
|
|
|
|
|
|||||
Approximately $87.4 million and $84.6 million of our inventory was accounted for under the LIFO method of accounting at December 31, 2014 and 2013, respectively. The LIFO reserve reflects the excess of the current cost of LIFO inventories at December 31, 2014 and 2013, over the amount at which these inventories were valued on the consolidated balance sheets. No LIFO inventory liquidation occurred in 2014 or 2013. Approximately $117.3 million of our net inventory was accounted for using the weighted average costing approach at December 31, 2014, due to the acquisition of Flagstone.
|
|||
| 7. | PROPERTY, PLANT, AND EQUIPMENT |
| December 31, | ||||||||
| 2014 | 2013 | |||||||
| (In thousands) | ||||||||
|
Land |
$ | 27,097 | $ | 26,492 | ||||
|
Buildings and improvements |
209,117 | 194,439 | ||||||
|
Machinery and equipment |
644,333 | 536,256 | ||||||
|
Construction in progress |
35,010 | 43,146 | ||||||
|
|
|
|
|
|||||
|
Total |
915,557 | 800,333 | ||||||
|
Less accumulated depreciation |
(371,779 | ) | (338,058 | ) | ||||
|
|
|
|
|
|||||
|
Property, plant, and equipment, net |
$ | 543,778 | $ | 462,275 | ||||
|
|
|
|
|
|||||
The increase in fixed assets is due to capital expenditures and the acquisitions of Protenergy and Flagstone. Depreciation expense was $63.3 million, $73.3 million, and $64.7 million in 2014, 2013, and 2012, respectively.
|
|||
| 8. | GOODWILL AND INTANGIBLE ASSETS |
The changes in the carrying amount of goodwill for the years ended December 31, 2014 and 2013 are as follows:
| North American Retail Grocery |
Food Away From Home |
Industrial and Export |
Total | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Balance at January 1, 2013 |
$ | 845,216 | $ | 94,393 | $ | 133,582 | $ | 1,073,191 | ||||||||
|
Acquisitions |
46,968 | 2,135 | 5,391 | 54,494 | ||||||||||||
|
Foreign currency exchange adjustment |
(7,416 | ) | (956 | ) | (109 | ) | (8,481 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Balance at December 31, 2013 |
884,768 | 95,572 | 138,864 | 1,119,204 | ||||||||||||
|
Acquisitions |
556,599 | — | — | 556,599 | ||||||||||||
|
Purchase price adjustments |
5,991 | (61 | ) | (116 | ) | 5,814 | ||||||||||
|
Reallocation of goodwill |
4,461 | 96 | (4,557 | ) | — | |||||||||||
|
Foreign currency exchange adjustment |
(12,343 | ) | (1,184 | ) | (105 | ) | (13,632 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Balance at December 31, 2014 |
$ | 1,439,476 | $ | 94,423 | $ | 134,086 | $ | 1,667,985 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
The Company has not incurred any goodwill impairments since its inception.
Approximately $333.3 million of goodwill is deductible for tax purposes.
The carrying amount of our intangible assets with indefinite lives, other than goodwill, as of December 31, 2014 and 2013 is as follows:
| December 31, | ||||||||
| 2014 | 2013 | |||||||
| (In thousands) | ||||||||
|
Trademarks |
$ | 28,995 | $ | 31,067 | ||||
|
|
|
|
|
|||||
|
Total indefinite lived intangibles |
$ | 28,995 | $ | 31,067 | ||||
|
|
|
|
|
|||||
The change in the balance from 2013 to 2014 was due to the impact of foreign exchange. Our 2014 and 2013 impairment review of indefinite lived intangible assets resulted in no impairment.
The gross carrying amounts and accumulated amortization of our finite lived intangible assets as of December 31, 2014 and 2013 are as follows:
| December 31, | ||||||||||||||||||||||||
| 2014 | 2013 | |||||||||||||||||||||||
| Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Amount |
Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Amount |
|||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||
|
Intangible assets with finite lives: |
||||||||||||||||||||||||
|
Customer-related (1) |
$ | 794,300 | $ | (168,462 | ) | $ | 625,838 | $ | 525,820 | $ | (133,063 | ) | $ | 392,757 | ||||||||||
|
Contractual agreements (2) |
2,829 | (2,396 | ) | 433 | 1,249 | (87 | ) | 1,162 | ||||||||||||||||
|
Trademarks (3) |
32,579 | (9,041 | ) | 23,538 | 26,466 | (7,164 | ) | 19,302 | ||||||||||||||||
|
Formulas/recipes (4) |
10,763 | (7,138 | ) | 3,625 | 8,882 | (5,708 | ) | 3,174 | ||||||||||||||||
|
Computer software (5) |
65,202 | (31,333 | ) | 33,869 | 51,087 | (22,793 | ) | 28,294 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Total other intangibles |
$ | 905,673 | $ | (218,370 | ) | $ | 687,303 | $ | 613,504 | $ | (168,815 | ) | $ | 444,689 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
As of December 31, 2014, the weighted average remaining useful lives for the amortizable intangible assets are (1) customer-related at 13.9 years, (2) contractual agreements at 1.7 years, (3) trademarks at 11.8 years, (4) formulas/recipes at 4.6 years, and (5) computer software at 4.2 years. The weighted average remaining useful life in total for all amortizable intangible assets is 13.4 years as of December 31, 2014.
Amortization expense on intangible assets was $52.6 million, $35.4 million, and $33.5 million, for the years ended December 31, 2014, 2013, and 2012, respectively. Estimated intangible asset amortization expense for the next five years is as follows:
| (In thousands) | ||||
|
2015 |
$ | 61,059 | ||
|
2016 |
$ | 59,065 | ||
|
2017 |
$ | 58,233 | ||
|
2018 |
$ | 52,906 | ||
|
2019 |
$ | 50,914 | ||
Total intangible assets, excluding goodwill, as of December 31, 2014 and 2013 were $716.3 million and $475.8 million, respectively, the increase of which is primarily the result of acquisitions in 2014.
Considerable management judgment is necessary to evaluate the impact of operating changes and to estimate future cash flows. Assumptions used in our impairment evaluations, such as forecasted growth rates and our cost of capital, are consistent with our internal projections and operating plans.
|
|||
| 9. | ACCOUNTS PAYABLE AND ACCRUED EXPENSES |
| December 31, | ||||||||
| 2014 | 2013 | |||||||
| (In thousands) | ||||||||
|
Accounts payable |
$ | 217,226 | $ | 154,378 | ||||
|
Payroll and benefits |
38,669 | 40,155 | ||||||
|
Interest |
6,507 | 11,160 | ||||||
|
Taxes |
5,947 | 11,030 | ||||||
|
Health insurance, workers’ compensation, and other insurance costs |
8,602 | 8,164 | ||||||
|
Marketing expenses |
12,479 | 7,568 | ||||||
|
Other accrued liabilities |
7,430 | 6,358 | ||||||
|
|
|
|
|
|||||
|
Total |
$ | 296,860 | $ | 238,813 | ||||
|
|
|
|
|
|||||
|
|||
| 10. | INCOME TAXES |
Components of Income from continuing operations, before income taxes are as follows:
| Year Ended December 31, | ||||||||||||
| 2014 | 2013 | 2012 | ||||||||||
| (In thousands) | ||||||||||||
|
Domestic source |
$ | 147,452 | $ | 128,685 | $ | 112,872 | ||||||
|
Foreign source |
(10,882 | ) | (3,775 | ) | 11,337 | |||||||
|
|
|
|
|
|
|
|||||||
|
Income before income taxes |
$ | 136,570 | $ | 124,910 | $ | 124,209 | ||||||
|
|
|
|
|
|
|
|||||||
The following table presents the components of the 2014, 2013, and 2012 provision for income taxes:
| Year Ended December 31, | ||||||||||||
| 2014 | 2013 | 2012 | ||||||||||
| (In thousands) | ||||||||||||
|
Current: |
||||||||||||
|
Federal |
$ | 34,447 | $ | 41,161 | $ | 23,616 | ||||||
|
State |
5,771 | 8,185 | 2,141 | |||||||||
|
Foreign |
(1,629 | ) | 470 | 4,365 | ||||||||
|
|
|
|
|
|
|
|||||||
|
Total current |
38,589 | 49,816 | 30,122 | |||||||||
|
Deferred: |
||||||||||||
|
Federal |
8,176 | (8,236 | ) | 7,197 | ||||||||
|
State |
605 | (3,404 | ) | (193 | ) | |||||||
|
Foreign |
(680 | ) | (254 | ) | (1,280 | ) | ||||||
|
|
|
|
|
|
|
|||||||
|
Total deferred |
8,101 | (11,894 | ) | 5,724 | ||||||||
|
|
|
|
|
|
|
|||||||
|
Total income tax expense |
$ | 46,690 | $ | 37,922 | $ | 35,846 | ||||||
|
|
|
|
|
|
|
|||||||
The following is a reconciliation of income tax expense computed at the U.S. federal statutory tax rate to the income tax expense reported in the Consolidated Statements of Income:
| Year Ended December 31, | ||||||||||||
| 2014 | 2013 | 2012 | ||||||||||
| (In thousands) | ||||||||||||
|
Tax at statutory rate |
$ | 47,800 | $ | 43,719 | $ | 43,473 | ||||||
|
State income taxes |
4,145 | 3,108 | 1,266 | |||||||||
|
Tax benefit of cross-border intercompany financing structure |
(4,579 | ) | (4,909 | ) | (5,079 | ) | ||||||
|
Other, net |
(676 | ) | (3,996 | ) | (3,814 | ) | ||||||
|
|
|
|
|
|
|
|||||||
|
Total provision for income taxes |
$ | 46,690 | $ | 37,922 | $ | 35,846 | ||||||
|
|
|
|
|
|
|
|||||||
The tax effects of temporary differences giving rise to deferred income tax assets and liabilities were:
| December 31, | ||||||||
| 2014 | 2013 | |||||||
| (In thousands) | ||||||||
|
Deferred tax assets: |
||||||||
|
Pension and postretirement benefits |
$ | 8,569 | $ | 3,912 | ||||
|
Accrued liabilities |
16,277 | 19,256 | ||||||
|
Stock compensation |
15,516 | 14,600 | ||||||
|
Unrealized foreign exchange loss |
3,966 | 570 | ||||||
|
Loss and credit carryovers |
14,732 | 6,966 | ||||||
|
Other |
12,269 | 3,680 | ||||||
|
|
|
|
|
|||||
|
Total deferred tax assets |
71,329 | 48,984 | ||||||
|
Deferred tax liabilities: |
||||||||
|
Fixed assets and intangible assets |
(355,219 | ) | (253,111 | ) | ||||
|
Other |
— | (2,533 | ) | |||||
|
|
|
|
|
|||||
|
Total deferred tax liabilities |
(355,219 | ) | (255,644 | ) | ||||
|
|
|
|
|
|||||
|
Net deferred income tax liability |
$ | (283,890 | ) | $ | (206,660 | ) | ||
|
|
|
|
|
|||||
Classification of net deferred tax assets (liabilities) in the Consolidated Balance Sheets is as follows:
| December 31, | ||||||||
| 2014 | 2013 | |||||||
| (In thousands) | ||||||||
|
Current assets |
$ | 35,564 | $ | 21,909 | ||||
|
Non-current liabilities |
(319,454 | ) | (228,569 | ) | ||||
|
|
|
|
|
|||||
|
Total net deferred tax liabilities |
$ | (283,890 | ) | $ | (206,660 | ) | ||
|
|
|
|
|
|||||
The Company or one of its subsidiaries files income tax returns in the U.S. federal, Canada and various U.S. state jurisdictions. In the U.S. federal jurisdiction, the Company is open to examination for the tax year ended December 31, 2012 and forward; for Canadian purposes, the Company is open to examination for the tax year ended December 31, 2008 and forward and for the various U.S. state jurisdictions the Company is generally open to examination for the tax year ended December 31, 2010 and forward.
During the second quarter of 2014, the Internal Revenue Service (“IRS”) initiated an examination of TreeHouse Foods, Inc.’s 2012 tax year. During the first quarter of 2014, the Company settled an IRS examination of TreeHouse Foods, Inc.’s 2011 tax year, resulting in a small payment by the Company. The Canadian Revenue Agency (“CRA”) is currently examining the 2008 through 2012 tax years of E.D. Smith. The IRS and CRA examinations are expected to be completed in 2015 or 2016. The Company has examinations in process with various state taxing authorities, which are expected to be complete 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 $0.9 million within the next 12 months, primarily as a result of the resolution of audits currently in progress and the lapsing of statutes of limitations.
During the year, the Company recorded adjustments to its unrecognized tax benefits. A reconciliation of the beginning and ending amount of unrecognized tax benefits is as follows:
| Year Ended December 31, | ||||||||||||
| 2014 | 2013 | 2012 | ||||||||||
| (In thousands) | ||||||||||||
|
Unrecognized tax benefits beginning balance |
$ | 12,499 | $ | 9,528 | $ | 11,396 | ||||||
|
Additions based on tax positions related to the current year |
476 | 8,834 | 283 | |||||||||
|
Additions based on tax positions of prior years |
83 | 1,001 | 61 | |||||||||
|
Additions resulting from acquisitions |
11,366 | — | — | |||||||||
|
Reductions for tax positions of prior years |
(11,163 | ) | (6,350 | ) | (1,698 | ) | ||||||
|
Payments |
(50 | ) | (514 | ) | (514 | ) | ||||||
|
|
|
|
|
|
|
|||||||
|
Unrecognized tax benefits ending balance |
$ | 13,211 | $ | 12,499 | $ | 9,528 | ||||||
|
|
|
|
|
|
|
|||||||
Unrecognized tax benefits are included in Other long-term liabilities in its Consolidated Balance Sheets. Included in the balance at December 31, 2014 are amounts that are offset by deferred taxes (i.e., temporary differences) or amounts that would be offset by refunds in other taxing jurisdictions (i.e., corollary adjustments). Of the amount accrued at December 31, 2014 and December 31, 2013, $5.2 million and $2.3 million, respectively, would impact the effective tax rate if reversed.
The Company has income tax net operating loss carryforwards related to its domestic and international acquired operations which have a 20 year definite life. The Company has recorded a deferred asset of $13.3 million reflecting the benefit of $42.9 million in loss carryforwards. All of the loss carryforwards expire between 2030 and 2034.
The Company recognizes interest (income) expense and penalties related to unrecognized tax benefits in income tax expense. During the years ended December 31, 2014, 2013, and 2012, the Company recognized $(0.1) million, $(0.2) million, and $(0.1) million of interest and penalties in income tax expense, respectively. The Company has accrued approximately $0.3 million and $0.2 million for the payment of interest and penalties at December 31, 2014 and 2013, respectively.
As of December 31, 2014, approximately $110.5 million of undistributed earnings of the Company’s foreign subsidiaries were deemed to be indefinitely reinvested and, accordingly, any applicable U.S. federal income taxes and foreign withholding taxes have not been provided on these earnings. If these earnings had not been indefinitely reinvested, deferred taxes of approximately $38.2 million would have been recognized.
During the first quarter of 2008, the Company entered into an intercompany financing structure that results in the recognition of foreign earnings subject to a low effective tax rate. As the foreign earnings are permanently reinvested, U.S. income taxes have not been provided. For the years ended December 31, 2014 and 2013, the Company recognized a tax benefit of approximately $4.6 million and $4.9 million, respectively, related to this item.
|
|||
| 11. | LONG-TERM DEBT |
| December 31, | ||||||||
| 2014 | 2013 | |||||||
| (In thousands) | ||||||||
|
Revolving Credit Facility |
$ | 554,000 | $ | — | ||||
|
Prior Credit Agreement |
— | 535,000 | ||||||
|
Term Loan |
298,500 | — | ||||||
|
Acquisition Term Loan |
197,500 | — | ||||||
|
2022 Notes |
400,000 | — | ||||||
|
2018 Notes |
— | 400,000 | ||||||
|
Tax increment financing and other debt |
9,861 | 5,496 | ||||||
|
|
|
|
|
|||||
|
Total outstanding debt |
1,459,861 | 940,496 | ||||||
|
Less current portion |
(14,373 | ) | (1,551 | ) | ||||
|
|
|
|
|
|||||
|
Total long-term debt |
$ | 1,445,488 | $ | 938,945 | ||||
|
|
|
|
|
|||||
The scheduled maturities of outstanding debt, at December 31, 2014, are as follows (in thousands):
|
2015 |
$ | 14,373 | ||
|
2016 |
16,272 | |||
|
2017 |
14,631 | |||
|
2018 |
16,067 | |||
|
2019 |
714,880 | |||
|
Thereafter |
683,638 | |||
|
|
|
|||
|
Total outstanding debt |
1,459,861 | |||
|
|
|
On May 6, 2014, the Company entered into the new five year Revolving Credit Facility with an aggregate commitment of $900 million and the $300 million Term Loan pursuant to 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 the $750 million Prior Credit Agreement. The Credit Agreement replaced the Prior Credit Agreement, and the Prior Credit Agreement was terminated upon the repayment of the amounts outstanding thereunder on May 6, 2014. As a result of the debt refinancing, $6.5 million of fees associated with the Revolving Credit Facility and $2.4 million of fees associated with the Term Loan will be amortized over their five year and seven year terms, respectively.
On July 29, 2014, the Company entered into the Amendment to its Credit Agreement dated as of May 6, 2014, the proceeds of which were used to fund, in part, the acquisition of Flagstone. The Amendment, among other things, provided for the new $200 million Acquisition Term Loan.
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 twelve months ended December 31, 2014 was 1.59%.
Revolving Credit Facility — As of December 31, 2014, $334.7 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 December 31, 2014, there were $11.3 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, Sturm Foods, and S.T. Foods, in addition to certain legal entities acquired in the acquisition of Flagstone, which were added in the third quarter: American Importing Company, Inc., Ann’s House of Nuts, Inc., and Snack Parent Corporation, and certain other subsidiaries that may become guarantors in the future (the Guarantors). The Revolving Credit Facility contains various financial and restrictive covenants and requires that the Company maintain certain financial ratios, including a leverage and interest coverage ratio.
Term Loan — On May 6, 2014, the Company entered into a $300 million senior unsecured Term Loan pursuant to the 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 starting September 30, 2014. The Term Loan is subject to substantially the same covenants as the Revolving Credit Facility, and also has the same Guarantors. As of December 31, 2014, $298.5 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 starting September 30, 2014. The Acquisition Term Loan is subject to substantially the same covenants as the Revolving Credit Facility, and has the same Guarantors. As of December 31, 2014, $197.5 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 2018 Notes. Due to timing, only $298 million of the proceeds were used in the first quarter 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 Guarantors, and the Trustee.
The Indenture provides, among other things, that the 2022 Notes will be senior unsecured obligations of the Company. The Company’s payment obligations under the 2022 Notes are fully and unconditionally, as well as jointly and severally, guaranteed on a senior unsecured basis by the Guarantors, in addition to any future domestic subsidiaries that guarantee or become borrowers under its credit facility, or guarantee certain other indebtedness incurred by the Company or its restricted subsidiaries. Interest is payable on March 15 and September 15 of each year, beginning September 15, 2014. The 2022 Notes will mature on March 15, 2022.
The Company may redeem some or all of the 2022 Notes at any time prior to March 15, 2017 at a price equal to 100% of the principal amount of the 2022 Notes redeemed, plus an applicable “make-whole” premium. On or after March 15, 2017, the Company may redeem some or all of the 2022 Notes at redemption prices set forth in the Indenture. In addition, at any time prior to March 15, 2017, the Company may redeem up to 35% of the 2022 Notes at a redemption price of 104.875% of the principal amount of the 2022 Notes redeemed with the net cash proceeds of certain equity offerings.
Subject to certain limitations, in the event of a change 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.
The Indenture contains restrictive covenants that, among other things, limit the ability of the Company and the Guarantors to: (i) pay dividends or make other restricted payments, (ii) make certain investments, (iii) incur additional indebtedness or issue preferred stock, (iv) create liens, (v) pay dividends or make other payments (except for certain dividends and payments to the Company and certain subsidiaries of the Company), (vi) merge or consolidate with other entities or sell substantially all of its assets, (vii) enter into transactions with affiliates, and (viii) engage in certain sale and leaseback transactions. The foregoing limitations are subject to exceptions as set forth in the Indenture. In addition, if in the future, the 2022 Notes have an investment grade credit rating by both Moody’s Investors Services, Inc. and Standard & Poor’s Ratings Services, certain of these covenants will, thereafter, no longer apply to the 2022 Notes for so long as the 2022 Notes are rated investment grade by the two rating agencies.\
Tax Increment Financing — 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 December 31, 2014, $1.6 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 $8.3 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.
|
|||
| 12. | STOCKHOLDERS’ EQUITY |
Common stock — The Company has authorized 90 million shares of common stock with a par value of $0.01 per share. No dividends have been declared or paid.
On July 16, 2014, the Company entered into an underwriting agreement with J.P. Morgan Securities, LLC, Wells Fargo Securities, LLC, and Merrill Lynch, Pierce, Fenner, & Smith, Incorporated, as representatives of the several underwriters named therein (together, the “Underwriters”), relating to the issuance and sale by the Company of up to 4,950,331 shares of the Company’s common stock, par value $0.01 per share (the “Common Stock”), at a price of $75.50 per share. On July 22, 2014, the Company closed the public offering of an aggregate 4,950,331 shares, at a price of $75.50 per share. The Company used the net proceeds ($358 million) from the stock offering to fund, in part, the acquisition of Flagstone.
As of December 31, 2014, there were 42,662,521 shares of common stock issued and outstanding. There is no treasury stock.
Preferred Stock — The Company has authorized 10 million shares of preferred stock with a par value of $0.01 per share. No preferred stock has been issued.
|
|||
| 13. | EARNINGS PER SHARE |
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 outstanding options, restricted stock, restricted stock units, and performance units.
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:
| Year Ended December 31, | ||||||||||||
| 2014 | 2013 | 2012 | ||||||||||
| (In thousands, except per share data) | ||||||||||||
|
Net income |
$ | 89,880 | $ | 86,988 | $ | 88,363 | ||||||
|
|
|
|
|
|
|
|||||||
|
Weighted average common shares outstanding |
39,348 | 36,418 | 36,155 | |||||||||
|
Assumed exercise/vesting of equity awards (1) |
890 | 978 | 963 | |||||||||
|
|
|
|
|
|
|
|||||||
|
Weighted average diluted common shares outstanding |
40,238 | 37,396 | 37,118 | |||||||||
|
|
|
|
|
|
|
|||||||
|
Net earnings per basic share |
$ | 2.28 | $ | 2.39 | $ | 2.44 | ||||||
|
Net earnings per diluted share |
$ | 2.23 | $ | 2.33 | $ | 2.38 | ||||||
| (1) | Stock options, restricted stock, restricted stock units, and performance units excluded from our computation of diluted earnings per share, because they were anti-dilutive, were 0.4 million, 0.5 million, and 0.4 million for the years ended December 31, 2014, 2013, and 2012, respectively. |
|
|||
| 14. | STOCK-BASED COMPENSATION |
The Board of Directors adopted and the stockholders approved the “TreeHouse Foods, Inc. Equity and Incentive Plan” (the “Plan”). Effective February 9, 2012, the Plan was amended and restated to increase the number of shares available for issuance under the Plan. 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 extent of, 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 equity-based 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 that are available to be awarded under the Plan is approximately 9.3 million, of which approximately 1.3 million remain available at December 31, 2014.
Income from continuing operations before tax, for the years ended December 31, 2014, 2013, and 2012 includes stock-based compensation expense for employees and directors of $25.1 million, $16.1 million, and $12.8 million, respectively. The tax benefit recognized related to the compensation cost of these share-based awards was approximately $8.8 million, $5.9 million, and $4.7 million for 2014, 2013, and 2012, respectively.
The Company estimates that certain employees and all directors will complete the required service conditions associated with their awards. For all other employees, the Company estimates forfeitures, as not all employees are expected to complete the required service conditions. The expected service period is the longer of the derived service period, as determined from the output of the valuation models, and the service period based on the term of the awards.
Stock Options — The following table summarizes stock option activity during 2014:
| Employee Options |
Director Options |
Weighted Average Exercise Price |
Weighted Average Remaining Contractual Term (yrs.) |
Aggregate Intrinsic Value |
||||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||||
|
Outstanding, at January 1, 2014 |
2,570 | 64 | $ | 36.71 | 4.1 | $ | 84,840 | |||||||||||||
|
Granted |
385 | — | $ | 79.29 | ||||||||||||||||
|
Forfeited |
9 | — | $ | 62.42 | ||||||||||||||||
|
Exercised |
1,088 | 22 | $ | 29.34 | ||||||||||||||||
|
|
|
|
|
|||||||||||||||||
|
Outstanding, at December 31, 2014 |
1,858 | 42 | $ | 49.53 | 5.7 | $ | 68,396 | |||||||||||||
|
|
|
|
|
|||||||||||||||||
|
Vested/expect to vest, at December 31, 2014 |
1,749 | 42 | $ | 47.93 | 5.5 | $ | 67,341 | |||||||||||||
|
|
|
|
|
|||||||||||||||||
|
Exercisable, at December 31, 2014 |
1,205 | 42 | $ | 37.15 | 4.0 | $ | 60,300 | |||||||||||||
|
|
|
|
|
|||||||||||||||||
| Year Ended December 31, | ||||||||||||
| 2014 | 2013 | 2012 | ||||||||||
| (In millions) | ||||||||||||
|
Intrinsic value of stock options exercised |
$ | 53.7 | $ | 6.4 | $ | 2.1 | ||||||
|
Compensation expense |
$ | 5.4 | $ | 3.8 | $ | 2.4 | ||||||
|
Tax benefit recognized from stock option exercises |
$ | 20.7 | $ | 2.7 | $ | 0.8 | ||||||
Compensation expense related to unvested options totaled $8.8 million at December 31, 2014 and will be recognized over the remaining vesting period of the grants, which averages 2.1 years. The average grant date fair value of options granted in 2014, 2013, and 2012 was $23.00, $20.47, and $20.70, respectively.
Stock options granted under the plan generally have a three year vesting schedule, vest one-third on each of the first three anniversaries of the grant date, and expire ten years from the grant date. Stock options are generally only granted to employees and non-employee directors.
Stock options are valued using the Black Scholes model. Performance units, restricted stock, and restricted stock unit awards are valued using the closing price of the Company’s stock on the date of grant. Expected volatilities for 2014, 2013, and 2012 are based on historical volatilities of the Company’s stock price. The risk-free interest rate for periods within the contractual life of the stock options is based on the U.S. Treasury yield curve in effect at the time of the grant. We based our expected term on the simplified method as described under the SEC Staff Accounting Bulletin No. 107. Under this approach the expected term is 6 years. The assumptions used to calculate the value of the stock option awards granted in 2014, 2013, and 2012 are presented as follows:
| 2014 | 2013 | 2012 | ||||||||||
|
Expected volatility |
25.18 | % | 30.21 | % | 32.85 | % | ||||||
|
Expected dividends |
0.00 | % | 0.00 | % | 0.00 | % | ||||||
|
Risk-free interest rate |
2.03 | % | 0.995 | % | 1.15 | % | ||||||
|
Expected term |
6.0 years | 6.0 years | 6.0 years | |||||||||
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 vest, generally, on the first anniversary of the grant date of the award. Certain directors have deferred receipt of their awards until either their departure from the Board of Directors or a specified date. As of December 31, 2014, 87 thousand director restricted stock units have been earned and deferred. The following table summarizes the restricted stock unit activity during the year ended December 31, 2014:
| Employee Restricted Stock Units |
Weighted Average Grant Date Fair Value |
Director Restricted Stock Units |
Weighted Average Grant Date Fair Value |
|||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
Outstanding, at January 1, 2014 |
317 | $ | 58.98 | 93 | $ | 44.06 | ||||||||||
|
Granted |
240 | $ | 77.72 | 14 | $ | 79.89 | ||||||||||
|
Vested |
156 | $ | 54.17 | 6 | $ | 35.34 | ||||||||||
|
Forfeited |
9 | $ | 67.32 | — | $ | — | ||||||||||
|
|
|
|
|
|||||||||||||
|
Outstanding, at December 31, 2014 |
392 | $ | 71.97 | 101 | $ | 49.71 | ||||||||||
|
|
|
|
|
|||||||||||||
| Year Ended December 31, | ||||||||||||
| 2014 | 2013 | 2012 | ||||||||||
| (In millions) | ||||||||||||
|
Compensation expense |
$ | 11.9 | $ | 8.9 | $ | 9.3 | ||||||
|
Fair value of vested restricted stock units |
$ | 12.9 | $ | 9.8 | $ | 12.0 | ||||||
|
Tax benefit recognized from vested restricted stock units |
$ | 4.7 | $ | 3.3 | $ | 3.8 | ||||||
Future compensation costs for restricted stock units is approximately $16.7 million as of December 31, 2014 and will be recognized on a weighted average basis over the next 1.8 years.
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 27, 2014, based on achievement of operating performance measures, 34,311 performance units were converted into 5,541 shares of common stock, an average conversion ratio of 0.16 shares for each performance unit.
The following table summarizes the performance unit activity during the twelve months ended December 31, 2014:
| Performance Units |
Weighted Average Grant Date Fair Value |
|||||||
| (In thousands) | ||||||||
|
Unvested, at January 1, 2014 |
216 | $ | 62.03 | |||||
|
Granted |
88 | $ | 79.89 | |||||
|
Vested |
5 | $ | 54.90 | |||||
|
Forfeited |
30 | $ | 55.61 | |||||
|
|
|
|||||||
|
Unvested, at December 31, 2014 |
269 | $ | 68.76 | |||||
|
|
|
|||||||
| Year Ended December 31, | ||||||||||||
| 2014 | 2013 | 2012 | ||||||||||
| (In millions) | ||||||||||||
|
Compensation expense |
$ | 7.8 | $ | 3.4 | $ | 1.1 | ||||||
|
Fair Value of performance units vested |
$ | 0.4 | $ | 2.0 | $ | 6.2 | ||||||
|
Tax benefit recognized from performance units vested |
$ | 0.2 | $ | 0.7 | $ | 2.2 | ||||||
Future compensation cost related to the performance units is estimated to be approximately $15.1 million as of December 31, 2014 and is expected to be recognized over the next 2.1 years. The grant date fair value of the awards is equal to the Company’s closing stock price on the date of grant.
|
|||
| 15. | ACCUMULATED OTHER COMPREHENSIVE LOSS |
Accumulated Other Comprehensive Loss consists of the following components all of which are net of tax, except for the foreign currency translation adjustment:
| Foreign Currency Translation (1) |
Unrecognized Pension and Postretirement Benefits (2) |
Derivative Financial Instrument (3) |
Accumulated Other Comprehensive Loss |
|||||||||||||
| (In thousands) | ||||||||||||||||
|
Balance at January 1, 2012 |
$ | (10,268 | ) | (11,825 | ) | (269 | ) | (22,362 | ) | |||||||
|
Other comprehensive income |
8,261 | — | — | 8,261 | ||||||||||||
|
Reclassifications from accumulated other comprehensive loss |
— | (2,700 | ) | 161 | (2,539 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Other comprehensive income (loss) |
8,261 | (2,700 | ) | 161 | 5,722 | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Balance at December 31, 2012 |
(2,007 | ) | (14,525 | ) | (108 | ) | (16,640 | ) | ||||||||
|
Other comprehensive loss |
(22,682 | ) | — | — | (22,682 | ) | ||||||||||
|
Reclassifications from accumulated other comprehensive loss |
— | 7,451 | 108 | 7,559 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Other comprehensive (loss) income |
(22,682 | ) | 7,451 | 108 | (15,123 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Balance at December 31, 2013 |
(24,689 | ) | (7,074 | ) | — | (31,763 | ) | |||||||||
|
Other comprehensive loss |
(26,637 | ) | — | — | (26,637 | ) | ||||||||||
|
Reclassifications from accumulated other comprehensive loss |
— | (5,931 | ) | — | (5,931 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Other comprehensive (loss) |
(26,637 | ) | (5,931 | ) | — | (32,568 | ) | |||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Balance at December 31, 2014 |
$ | (51,326 | ) | $ | (13,005 | ) | $ | — | $ | (64,331 | ) | |||||
|
|
|
|
|
|
|
|
|
|||||||||
| (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 $(3,683) thousand, $4,592 thousand, and $(1,626) thousand for the years ended December 31, 2014, 2013, and 2012, respectively. |
| (3) | The derivative financial instrument reclassification is presented net of tax of $68 thousand and $101 thousand for the years ended December 31, 2013 and 2012, respectively. |
| Reclassifications from
Accumulated Other Comprehensive Loss |
Affected Line in The Consolidated Statements of Income |
|||||||||||||
| Year Ended December 31, | ||||||||||||||
| 2014 | 2013 | 2012 | ||||||||||||
| (In thousands) | ||||||||||||||
|
Derivative financial instrument |
$ | — | $ | 176 | $ | 262 | Interest expense | |||||||
|
Income taxes |
— | 68 | 101 | Income taxes | ||||||||||
|
|
|
|
|
|
|
|||||||||
|
Net of tax |
$ | — | $ | 108 | $ | 161 | ||||||||
|
|
|
|
|
|
|
|||||||||
|
Amortization of defined benefit pension and postretirement items: |
||||||||||||||
|
Prior service costs |
$ | 139 | $ | 385 | $ | 535 | (a) | |||||||
|
Unrecognized net loss |
681 | 1,880 | 1,561 | (a) | ||||||||||
|
Other |
— | 61 | (61 | ) | ||||||||||
|
Actuarial Adjustment |
(10,434 | ) | 9,717 | (6,361 | ) | (b) | ||||||||
|
|
|
|
|
|
|
|||||||||
|
Total before tax |
(9,614 | ) | 12,043 | (4,326 | ) | |||||||||
|
Income taxes |
3,683 | (4,592 | ) | 1,626 | Income taxes | |||||||||
|
|
|
|
|
|
|
|||||||||
|
Net of tax |
$ | (5,931 | ) | $ | 7,451 | $ | (2,700 | ) | ||||||
|
|
|
|
|
|
|
|||||||||
| (a) | These accumulated other comprehensive income components are included in the computation of net periodic pension and postretirement cost. See Note 16 for additional details. |
| (b) | Represents the actuarial adjustment needed to adjust the Accumulated other comprehensive loss balance to actual. |
|
|||
| 16. | EMPLOYEE PENSION AND POSTRETIREMENT BENEFIT PLANS |
Pension and Postretirement Benefits — Certain of our employees and retirees participate in pension and other postretirement benefit plans. Employee benefit plan obligations and expenses included in the 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.
Defined Contribution Plans — Certain of our non-union employees participate in savings and profit sharing plans. These plans generally provide for salary reduction contributions to the plans on behalf of the participants of between 1% and 80% of a participant’s annual compensation and provide for employer matching and profit sharing contributions. The Company established a tax-qualified defined contribution plan to manage the assets. For 2014, 2013, and 2012, the Company made matching contributions to the plan of $6.0 million, $4.9 million, and $4.5 million, respectively.
Multiemployer Pension Plans — The Company contributes to several multiemployer pension plans on behalf of employees covered by collective bargaining agreements. These plans are administered jointly by management and union representatives and cover substantially all full-time and certain part-time union employees who are not covered by other plans. The risks of participating in multiemployer plans are different from single-employer plans in the following aspects: (1) assets contributed to the multiemployer plan by one employer may be used to provide benefits to employees of other participating employers, (2) if a participating employer stops contributing to the plan, the unfunded obligations of the plan may be borne by the remaining participating employers, and (3) if the Company chooses to stop participating in a multiemployer plan, we could, under certain circumstances, be liable for unfunded vested benefits or other expenses of jointly administered union/management plans. The Company withdrew from the Western Conference of Teamsters Pension Trust Plan as a result of the closure of our Portland pickle facility during 2013. The Company is liable for a share of the plan’s unfunded vested benefits. As of December 31, 2013, a withdrawal liability in the amount of $0.9 million was included in the Accounts payable and accrued expenses line of the Consolidated Balance Sheets. This liability was paid off during 2014, with no remaining liability for the withdrawal as of December 31, 2014. No liabilities were established, as withdrawal from the remaining plans is not probable. In 2014, 2013, and 2012, the contributions to these plans, excluding withdrawal payments, were $1.5 million, $1.4 million, and $1.5 million, respectively.
The Company’s participation in multiemployer pension plans is outlined in the table below. The EIN column provides the Employer Identification Number (“EIN”) of each plan. Unless otherwise noted, the most recent Pension Protection Act zone status available in 2014 and 2013 is for the plan’s year ended December 31, 2013, and 2012, respectively. The zone status is based on information that the Company received from the plan, and is certified by the plan’s actuary. Among other factors, plans in the red zone are generally less than 65% funded, plans in the yellow zone are less than 80% funded, and plans in the green zone are at least 80% funded. The FIP column indicates plans for which a financial improvement plan “(“FIP”) is either pending or has been implemented. The last column lists the expiration date(s) of the collective-bargaining agreement(s) to which the plans are subject. There have been no significant changes in the number of Company employees covered by the multiemployer plans or other significant events that would affect the comparability of contributions to the plans.
| Pension Protection Act Zone Status |
FIP Implemented (yes or no) |
TreeHouse Foods Contributions (In thousands) |
Surcharge Imposed (yes or no) |
Expiration Date Of Collective Bargaining Agreement |
||||||||||||||||||||||||
|
Plan Name: |
EIN Number |
Plan Number |
Plan Year Ended December, 31 |
|||||||||||||||||||||||||
| 2013 | 2012 | 2014 | 2013 | 2012 | ||||||||||||||||||||||||
|
Central States Southeast and Southwest Areas Pension Fund |
36-2154936 | 1 | Red | Red | Yes | $ | 617 | $ | 592 | $ | 602 | No | 12/27/2016 | |||||||||||||||
|
Rockford Area Dairy Industry Local 754, Intl. Brotherhood of Teamsters Retirement Pension Plan |
36-6067654 | 1 | Green | Green | No | $ | 474 | $ | 384 | $ | 413 | No | 4/30/2017 | |||||||||||||||
|
Western Conference of Teamsters Pension Fund |
91-6145047 | 1 | Green | Green | No | $ | 336 | $ | 361 | $ | 379 | No | 2/28/2015 | |||||||||||||||
The Company was listed in the plan’s Form 5500 as providing more than 5.0% of the total contributions for the following plan and plan years:
|
Plan Name: |
Year Contributions to Plan Exceeded More Than 5% of total Contributions (as of December 31 Of the Plan’s Year-End) |
|||
|
Rockford Area Dairy Industry Local 754, Intl. Brotherhood of Teamsters Retirement Pension Plan |
2014, 2013, and 2012 | |||
Defined Benefit Pension Plans —The Company established a tax-qualified pension plan and master trust to manage the portion of the pension plan assets related to eligible salaried, non-union, and union employees not covered by a multiemployer pension plan. We also retain investment consultants to assist our Investment Committee with formulating a long-term investment policy for the master trust. The expected long-term rate of return on assets is based on projecting long-term market returns for the various asset classes in which the plan’s assets are invested, weighted by the target asset allocations. The estimated ranges are primarily based on observations of historical asset returns and their historical volatility. In determining the expected returns, we also consider consensus forecasts of certain market and economic factors that influence returns, such as inflation, gross domestic product trends, and dividend yields. Active management of the plan assets may result in adjustments to the historical returns. We review the rate of return assumption annually.
The Company’s overall investment strategy is to provide a regular and reliable source of income to meet the liquidity needs of the pension plans and minimize reliance on plan sponsor contributions as a source of benefit security. The Company’s investment policy includes various guidelines and procedures designed to ensure assets are invested in a manner necessary to meet expected future benefits earned by participants. Central to the policy are target allocation ranges by major asset classes. The objective of the target allocations is to ensure the assets are invested with the intent to protect pension plan assets so that such assets are preserved for the provision of benefits to participants and their beneficiaries and such long-term growth as may maximize the amounts available to provide such benefits without undue risk. Additionally, we consider the weighted average return of a capital markets model and historical returns on comparable equity, debt, and other investments. Our current asset mix guidelines, under the investment policy, target equities at 55% to 65% of the portfolio and fixed income at 35% to 45%. At December 31, 2014, our master trust was invested as follows: equity securities of 59.7%, fixed income securities of 40.2% and cash and cash equivalents of 0.1%. Equity securities primarily include investments in collective equity funds that invest in domestic and international securities, with a primary focus on domestic securities. Fixed income securities primarily include investments in collective funds that invest in corporate bonds of companies from diversified industries. Other investments are short term in nature, including certificates of deposit, investments in a collective bond fund that invests in commercial paper, time deposits, fixed rate notes and bonds and others.
The fair value of the Company’s pension plan assets at December 31, 2014 and 2013, by asset category is as follows:
| Level (h) | Pension Plan Assets Fair Value Measurements at December 31, 2014 |
|||||||
| (In thousands) | ||||||||
|
Short Term Investment Fund (a) |
2 | $ | 52 | |||||
|
Aggregate Bond Index Fund (b) |
2 | 10,312 | ||||||
|
U.S. Market Cap Equity Index Fund (c) |
2 | 25,858 | ||||||
|
International All Country World Index Fund (d) |
2 | 3,407 | ||||||
|
Collective Daily 1-5 year credit bond fund (e) |
2 | 8,234 | ||||||
|
Emerging Markets Index Fund (f) |
2 | 1,375 | ||||||
|
Daily High Yield Fixed Income Fund (g) |
2 | 2,074 | ||||||
|
|
|
|||||||
| $ | 51,312 | |||||||
|
|
|
|||||||
| Level (h) | Pension Plan Assets Fair Value Measurements at December 31, 2013 |
|||||||
| (In thousands) | ||||||||
|
Short Term Investment Fund (a) |
2 | $ | 54 | |||||
|
Aggregate Bond Index Fund (b) |
2 | 9,674 | ||||||
|
U.S. Market Cap Equity Index Fund (c) |
2 | 24,797 | ||||||
|
International All Country World Index Fund (d) |
2 | 4,113 | ||||||
|
Collective Daily 1-5 year credit bond fund (e) |
2 | 6,799 | ||||||
|
Emerging Markets Index Fund (f) |
2 | 1,479 | ||||||
|
Daily High Yield Fixed Income Fund (g) |
2 | 1,845 | ||||||
|
|
|
|||||||
| $ | 48,761 | |||||||
|
|
|
|||||||
| (a) | This fund is an investment vehicle for cash reserves, which seeks to offer a competitive rate of return through a portfolio of high-grade, short term, and money market instruments. Principal preservation is the primary objective of this fund. |
| (b) | The primary objective of this fund is to hold a portfolio representative of the overall United States bond and debt market, as characterized by the Barclays Capital Aggregate Bond Index. |
| (c) | The primary objective of this fund is to approximate the risk and return characteristics of the Dow Jones U.S. ex-LP’s Total Stock Market Index. |
| (d) | The primary objective of this fund is to approximate the risk and return characteristics of the Morgan Stanley All Country World ex-US (MSCI ACWI ex-US) ND Index. This fund is commonly used to represent the non-U.S. equity in developed and emerging markets. |
| (e) | The primary objective of this fund is to hold a portfolio representative of the intermediate credit securities portion of the United States bond and debt markets, as characterized by the Barclays Capital U.S. 1-5 year Credit Bond Index. |
| (f) | The primary objective of this fund is to provide investment results that replicate the overall performance of the MSCI Emerging Markets Index. The Fund may make limited use of futures and/or options to maintain equity exposure. |
| (g) | The primary objective of this fund is to outperform the Barclay’s Capital High Yield Index over a market cycle while maintaining a similar level of volatility and credit quality as the index. This Fund can serve as a core bond investment position, providing exposure to the U.S. Fixed Income market. |
| (h) | Level 2 inputs are inputs other than quoted prices that are observable for an asset or liability, either directly or indirectly. |
Pension benefits for eligible salaried and non-union employees were frozen in 2002 for years of creditable service. For these employees, incremental pension benefits are only earned for changes in compensation affecting final average pay. Pension benefits earned by union employees covered by collective bargaining agreements, but not participating in multiemployer pension plans, are earned based on creditable years of service and the specified benefit amounts negotiated as part of the collective bargaining agreements. The Company’s funding policy provides that annual contributions to the pension plan master trust will be at least equal to the minimum amounts required by Employee Retirement Security Act of 1974, as amended. The Company estimates that its 2015 contributions to its pension plans will be $1.6 million. In 2014, the retirement of selected employees with substantial pension balances owed upon retirement was deemed a settlement charge of $0.6 million. The measurement date for the defined benefit pension plans is December 31. In 2014, the actuarial loss relating to the defined benefit pension plans was primarily driven by the change in the discount rate and the use of updated mortality tables.
Other Postretirement Benefits — Certain employees participate in benefit programs that provide certain health care and life insurance benefits for retired employees and their eligible dependents. The plans are unfunded. The Company estimates that its 2015 contributions to its postretirement benefit plans will be $0.2 million. The measurement date for the other postretirement benefit plans is December 31.
The Company contributes to certain multiemployer postretirement benefit plans other than pensions on behalf of employees covered by collective bargaining agreements. These plans are administered jointly by management and union representatives and cover all eligible retirees. These plans are primarily health and welfare funds and carry the same multiemployer risks as identified at the beginning of this Note. Total contributions to these plans were $2.5 million, $2.2 million, and $1.8 million for the years ended December 31, 2014, 2013, and 2012, respectively.
The following table summarizes information about our pension and postretirement benefit plans for the years ended December 31, 2014 and 2013:
| Pension Benefits | Postretirement Benefits |
|||||||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||||||
| (In thousands) | (In thousand) | |||||||||||||||
|
Change in benefit obligation: |
||||||||||||||||
|
Benefit obligation, at beginning of year |
$ | 56,672 | $ | 59,942 | $ | 3,155 | $ | 3,391 | ||||||||
|
Service cost |
2,107 | 2,407 | 17 | 22 | ||||||||||||
|
Interest cost |
2,772 | 2,466 | 153 | 138 | ||||||||||||
|
Settlements |
98 | — | — | — | ||||||||||||
|
Actuarial losses (gains) |
10,707 | (5,826 | ) | 218 | (285 | ) | ||||||||||
|
Benefits paid |
(4,751 | ) | (2,317 | ) | (80 | ) | (111 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Benefit obligation, at end of year |
$ | 67,605 | $ | 56,672 | $ | 3,463 | $ | 3,155 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Change in plan assets: |
||||||||||||||||
|
Fair value of plan assets, at beginning of year |
$ | 48,761 | $ | 39,387 | $ | — | $ | — | ||||||||
|
Actual return on plan assets |
3,242 | 6,431 | — | — | ||||||||||||
|
Company contributions |
4,060 | 5,260 | 80 | 111 | ||||||||||||
|
Benefits paid |
(4,751 | ) | (2,317 | ) | (80 | ) | (111 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Fair value of plan assets, at year end |
$ | 51,312 | $ | 48,761 | $ | — | $ | — | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Funded status of the plan |
$ | (16,293 | ) | $ | (7,911 | ) | $ | (3,463 | ) | $ | (3,155 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Amounts recognized in the Consolidated Balance Sheets: |
||||||||||||||||
|
Current liability |
$ | — | $ | — | $ | (151 | ) | $ | (173 | ) | ||||||
|
Non-current liability |
(16,293 | ) | (7,911 | ) | (3,312 | ) | (2,982 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Net amount recognized |
$ | (16,293 | ) | $ | (7,911 | ) | $ | (3,463 | ) | $ | (3,155 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Amounts recognized in Accumulated Other Comprehensive Loss: |
||||||||||||||||
|
Net actuarial loss |
$ | 19,228 | $ | 9,675 | $ | 659 | $ | 459 | ||||||||
|
Prior service cost |
1,581 | 1,788 | (236 | ) | (304 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Total, before tax effect |
$ | 20,809 | $ | 11,463 | $ | 423 | $ | 155 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Pension Benefits | ||||||||
| 2014 | 2013 | |||||||
| (In thousands) | ||||||||
|
Accumulated benefit obligation |
$ | 65,497 | $ | 54,688 | ||||
|
Weighted average assumptions used to determine the pension benefit obligations: |
||||||||
|
Discount rate |
4.25 | % | 5.00 | % | ||||
|
Rate of compensation increases |
3.00% - 4.00 | % | 3.00% - 4.00 | % | ||||
The key actuarial assumptions used to determine the postretirement benefit obligations as of December 31, 2014 and 2013 are as follows:
| 2014 | 2013 | |||||||||||||||
| Pre-65 | Post 65 | Pre-65 | Post 65 | |||||||||||||
|
Health care cost trend rates: |
||||||||||||||||
|
Health care cost trend rate for next year |
8.00 | % | 7.50 | % | 8.00 | % | 7.50 | % | ||||||||
|
Ultimate rate |
5.00 | % | 5.00 | % | 5.00 | % | 5.00 | % | ||||||||
|
Discount rate |
4.25 | % | 4.25 | % | 5.00 | % | 5.00 | % | ||||||||
|
Year ultimate rate achieved |
2023 | 2020 | 2020 | 2019 | ||||||||||||
The following table summarizes the net periodic cost of our pension plans and postretirement plans, for the years ended December 31, 2014, 2013, and 2012:
| Pension Benefits | Postretirement Benefits |
|||||||||||||||||||||||
| 2014 | 2013 | 2012 | 2014 | 2013 | 2012 | |||||||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||||||||
|
Components of net periodic costs: |
||||||||||||||||||||||||
|
Service cost |
$ | 2,107 | $ | 2,407 | $ | 2,289 | $ | 17 | $ | 22 | $ | 24 | ||||||||||||
|
Interest cost |
2,772 | 2,466 | 2,451 | 153 | 138 | 149 | ||||||||||||||||||
|
Expected return on plan assets |
(3,217 | ) | (2,665 | ) | (2,321 | ) | — | — | — | |||||||||||||||
|
Amortization of unrecognized prior service cost |
207 | 455 | 603 | (68 | ) | (68 | ) | (68 | ) | |||||||||||||||
|
Amortization of unrecognized net loss |
663 | 1,733 | 1,510 | 18 | 46 | 51 | ||||||||||||||||||
|
ASC 715 settlement charge |
564 | — | — | — | — | — | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Net periodic cost |
$ | 3,096 | $ | 4,396 | $ | 4,532 | $ | 120 | $ | 138 | $ | 156 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Pension Benefits | Postretirement Benefits | |||||||||||||||||||||||
| 2014 | 2013 | 2012 | 2014 | 2013 | 2012 | |||||||||||||||||||
|
Weighted average assumptions used to determine the periodic benefit costs: |
||||||||||||||||||||||||
|
Discount rate |
4.50% - 5.00 | % | 4.25 | % | 4.75 | % | 5.00 | % | 4.25 | % | 4.75 | % | ||||||||||||
|
Rate of compensation increases |
3.00% - 4.00 | % | 3.00% - 4.00 | % | 4.00 | % | — | — | — | |||||||||||||||
|
Expected return on plan assets |
6.50 | % | 6.50 | % | 6.50 | % | — | — | — | |||||||||||||||
The estimated amount that will be amortized from accumulated other comprehensive income into net pension cost in 2015 is as follows:
| Pension | Postretirement | |||||||
| (In thousands) | ||||||||
|
Net actuarial loss |
$ | 1,460 | $ | 49 | ||||
|
Prior service cost |
$ | 207 | $ | (68 | ) | |||
Estimated future pension and postretirement benefit payments from the plans are as follows:
| Pension Benefit |
Postretirement Benefit |
|||||||
| (In thousands) | ||||||||
|
2015 |
$ | 3,066 | $ | 151 | ||||
|
2016 |
$ | 3,145 | $ | 158 | ||||
|
2017 |
$ | 3,104 | $ | 154 | ||||
|
2018 |
$ | 3,654 | $ | 160 | ||||
|
2019 |
$ | 3,404 | $ | 162 | ||||
|
2020-24 |
$ | 19,731 | $ | 877 | ||||
The effect of a 1% change in health care trend rates would have the following effects on the postretirement benefit plan:
| 2014 | ||||
| (In thousands) | ||||
|
1% Increase: |
||||
|
Benefit obligation, end of year |
$ | 430 | ||
|
Service cost plus interest cost for the year |
$ | 18 | ||
|
1% Decrease: |
||||
|
Benefit obligation, end of year |
$ | (353 | ) | |
|
Service cost plus interest cost for the year |
$ | (15 | ) | |
Most of our employees are not eligible for postretirement medical benefits and of those that are, the majority are covered by a multi-employer plan in which expenses are paid as incurred. The effect on those covered by plans for which we maintain a liability was not significant.
|
|||
| 17. | OTHER OPERATING EXPENSE, NET |
We incurred Other operating expense, net of $2.4 million, $5.9 million, and $3.8 million, for the years ended December 31, 2014, 2013, and 2012, respectively. Other operating expenses (income), net consisted of the following:
| Year Ended December 31, | ||||||||||||
| 2014 | 2013 | 2012 | ||||||||||
| (In thousands) | ||||||||||||
|
Restructuring |
$ | 2,421 | $ | 5,947 | $ | 5,178 | ||||||
|
Other |
— | — | (1,393 | ) | ||||||||
|
|
|
|
|
|
|
|||||||
|
Total other operating expense, net |
$ | 2,421 | $ | 5,947 | $ | 3,785 | ||||||
|
|
|
|
|
|
|
|||||||
|
|||
| 18. | SUPPLEMENTAL CASH FLOW INFORMATION |
| Year Ended December 31, | ||||||||||||
| 2014 | 2013 | 2012 | ||||||||||
| (In thousands) | ||||||||||||
|
Interest paid |
$ | 43,598 | $ | 45,998 | $ | 48,098 | ||||||
|
Income taxes paid |
$ | 50,590 | $ | 38,533 | $ | 33,300 | ||||||
|
Accrued purchase of property and equipment |
$ | 7,497 | $ | 8,824 | $ | 4,777 | ||||||
|
Accrued other intangible assets |
$ | 2,005 | $ | 1,664 | $ | 431 | ||||||
Non-cash financing activities for the twelve months ended December 31, 2014, 2013, and 2012 included the settlement of 0.2 million, 0.2 million, and 0.3 million shares, respectively, of restricted stock, restricted stock units, and performance stock units, where shares were withheld to satisfy the minimum statutory tax withholding requirements.
|
|||
| 19. | COMMITMENTS AND CONTINGENCIES |
We lease certain property, plant, equipment, and distribution warehouses used in our operations under both capital and operating lease agreements. These leases have terms ranging from one to seventeen years. Rent expense under operating lease commitments was $28.3 million, $22.8 million, and $21.6 million for the years ended December 31, 2014, 2013, and 2012, respectively.
The composition of capital leases, which are reflected as Property, plant, and equipment in the Consolidated Balance Sheets, is as follows:
| December 31, | ||||||||
| 2014 | 2013 | |||||||
| (In thousands) | ||||||||
|
Machinery and equipment |
$ | 14,186 | $ | 6,999 | ||||
|
Less accumulated amortization |
(4,691 | ) | (2,890 | ) | ||||
|
|
|
|
|
|||||
|
Total |
$ | 9,495 | $ | 4,109 | ||||
|
|
|
|
|
|||||
Future minimum payments at December 31, 2014, under non-cancelable capital leases, operating leases, and purchase obligations, including input costs such as raw materials, ingredients, and packaging, are summarized as follows:
| Capital Leases |
Operating Leases |
Purchase Obligations |
||||||||||
| (In thousands) | ||||||||||||
|
2015 |
$ | 3,930 | 24,749 | 501,802 | ||||||||
|
2016 |
3,105 | 22,633 | 21,509 | |||||||||
|
2017 |
1,341 | 18,165 | 3,903 | |||||||||
|
2018 |
235 | 13,223 | 3,901 | |||||||||
|
2019 |
65 | 9,046 | 3,865 | |||||||||
|
Thereafter |
143 | 38,798 | 3,980 | |||||||||
|
|
|
|
|
|
|
|||||||
|
Total minimum payments |
8,819 | $ | 126,614 | $ | 538,960 | |||||||
|
|
|
|
|
|||||||||
|
Less amount representing interest |
(508 | ) | ||||||||||
|
|
|
|||||||||||
|
Present value of capital lease obligations |
$ | 8,311 | ||||||||||
|
|
|
|||||||||||
Litigation, Investigations, and Audits — The Company is party in the ordinary course of business to certain claims, litigation, audits, and investigations. The Company believes it has established adequate reserves for liabilities 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 the Company’s financial position, results of operations, or cash flows.
|
|||
| 20. | DERIVATIVE INSTRUMENTS |
The Company is exposed to certain risks relating to its ongoing business operations. The primary risks managed by derivative instruments are 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.
Interest Rate Risk — 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 marked conditions, with a bias toward fixed-rate debt.
Foreign Currency Risk — Due to the Company’s operations in Canada, we are exposed to foreign currency risks. 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 of the Canadian operations 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 Consolidated Statements of Income, with their fair value recorded on the Consolidated Balance Sheets. The Company had one foreign currency contract for the purchase of U.S. dollars during 2014 was settled before the end of the year.
Commodity Risk — Certain commodities we use in the production and distribution of our products are exposed to market price risk. The Company uses derivative contracts to manage this risk. Commodity forward contracts that are derivatives, generally qualify for the normal purchases and normal sales scope exception under the guidance for derivatives 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 Consolidated Balance Sheets, with changes in value being recorded in the Consolidated Statements of Income.
The Company’s forward purchase commodity contracts include contracts for diesel, oil, plastics, natural gas, electricity, and certain contracts that do not meet the requirements for the normal purchases and normal sales scope and exception.
The Company uses diesel contracts 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. The contracts for natural gas and electricity are used to manage the Company’s risk associated with the utility costs of its manufacturing facilities, and the contracts that do not meet the requirements for the normal purchases and normal sales scope exception are generally used to manage the price risk associated with raw material costs. As of December 31, 2014, the Company had outstanding contracts for the purchase of 58,450 megawatts of electricity, expiring throughout 2015 and 6.4 million gallons of diesel, expiring throughout 2015.
The following table identifies the derivative, its fair value, and location on the Consolidated Balance Sheets:
| Fair Value December 31, |
||||||||||
| 2014 | 2013 | |||||||||
|
Balance Sheet Location |
(In thousands) | |||||||||
|
Asset Derivatives |
$ | — | $ | 8 | ||||||
|
|
|
|
|
|||||||
|
Commodity contracts |
Prepaid expenses and other current assets | $ | — | $ | 8 | |||||
|
|
|
|
|
|||||||
|
Liability Derivatives |
||||||||||
|
Commodity contracts |
Accounts payable and accrued expenses | $ | 3,044 | $ | — | |||||
|
|
|
|
|
|||||||
| $ | 3,044 | $ | — | |||||||
|
|
|
|
|
|||||||
We recorded the following gains and losses on our derivative contracts in the Consolidated Statements of Income:
| Year Ended December 31, |
||||||||||
|
Location of Gain (Loss) Recognized in Income |
2014 | 2013 | ||||||||
| (In thousands) | ||||||||||
|
Mark to market unrealized (loss) gain: |
||||||||||
|
Commodity contracts |
Other expense, net | $ | (3,051 | ) | $ | 937 | ||||
|
|
|
|
|
|||||||
|
Total unrealized (loss) gain |
(3,051 | ) | 937 | |||||||
|
Realized (loss): |
||||||||||
|
Commodity contracts |
Manufacturing related to cost of sales and transportation related to selling and distribution | — | (374 | ) | ||||||
|
|
|
|
|
|||||||
|
Total realized (loss) |
— | (374 | ) | |||||||
|
|
|
|
|
|||||||
|
Total (loss) gain |
$ | (3,051 | ) | $ | 563 | |||||
|
|
|
|
|
|||||||
|
|||
| 21. | FAIR VALUE |
The following table presents the carrying value and fair value of our financial instruments as of December 31, 2014 and December 31, 2013:
| December 31, 2014 | December 31, 2013 | |||||||||||||||||||
| Carrying Value |
Fair Value |
Carrying Value |
Fair Value |
Level | ||||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||||
|
Not recorded at fair value (liability): |
||||||||||||||||||||
|
Revolving Credit Facility |
$ | (554,000 | ) | $ | (559,085 | ) | $ | — | $ | — | 2 | |||||||||
|
Prior Credit Agreement |
$ | — | $ | — | $ | (535,000 | ) | $ | (532,226 | ) | 2 | |||||||||
|
Term Loan |
$ | (298,500 | ) | $ | (315,070 | ) | $ | — | $ | — | 2 | |||||||||
|
Acquisition Term Loan |
$ | (197,500 | ) | $ | (202,716 | ) | $ | — | $ | — | 2 | |||||||||
|
2022 Notes |
$ | (400,000 | ) | $ | (406,000 | ) | $ | — | $ | — | 2 | |||||||||
|
2018 Notes |
$ | — | $ | — | $ | (400,000 | ) | $ | (435,520 | ) | 2 | |||||||||
|
Recorded on a recurring basis at fair value (liability) asset: |
||||||||||||||||||||
|
Commodity contracts |
$ | (3,044 | ) | $ | (3,044 | ) | $ | 8 | $ | 8 | 2 | |||||||||
|
Investments |
$ | 9,148 | $ | 9,148 | $ | 8,680 | $ | 8,680 | 1 | |||||||||||
Cash and cash equivalents and accounts receivable are financial assets with carrying values that approximate fair value. Accounts payable are financial liabilities with carrying values that approximate fair value.
The fair values of the Revolving Credit Facility, Prior Credit Agreement, Term Loan, Acquisition Term Loan, 2022 Notes, 2018 Notes, and commodity contracts are determined using Level 2 inputs. Level 2 inputs are inputs other than quoted market prices that are observable for an asset or liability, either directly or indirectly. The fair values of the Revolving Credit Facility, Prior Credit Agreement, Term Loan, and Acquisition Term Loan were estimated using present value techniques and market based interest rates and credit spreads. The fair values of the Company’s 2022 Notes and 2018 Notes were estimated based on quoted market prices for similar instruments, where the inputs are considered Level 2, due to their infrequent trading volume.
The fair value of the commodity contracts was based on an analysis comparing the contract rates to the forward curve rates throughout the term of the contracts. The commodity contracts are recorded at fair value on the Consolidated Balance Sheets.
The fair value of the investments was determined using Level 1 inputs. Level 1 inputs are quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement dates. The investments were recorded at fair value on the Consolidated Balance Sheets.
|
|||
| 22. | SEGMENT AND GEOGRAPHIC INFORMATION AND MAJOR CUSTOMERS |
The Company manages operations on a company-wide basis, making determinations as to the allocation of resources in total rather than on a segment-level basis. We have designated our reportable segments based on how management views our business. We do not segregate assets between segments for internal reporting. Therefore, asset-related information has not been presented. The Company’s reportable segments, as presented below, are consistent with the manner in which the Company reports its results to the Chief Operating Decision Maker. Our segments are as follows:
North American Retail Grocery – Our North American Retail Grocery segment sells branded and private label products to customers within the United States and Canada. These products include non-dairy powdered creamers; sweeteners; condensed, ready to serve, and powdered soups, broths, and gravies; refrigerated and shelf stable salad dressings and sauces; pickles and related products; Mexican and other sauces; jams and pie fillings; aseptic products; liquid non-dairy creamer; powdered drinks; single serve hot beverages; specialty teas; hot and cold cereals; baking and mix powders; macaroni and cheese; skillet dinners; and snack nuts, trail mixes, dried fruit, and other wholesome snacks.
Food Away From Home – Our Food Away From Home segment sells non-dairy powdered creamers; sweeteners; pickles and related products; Mexican and other sauces; refrigerated and shelf stable dressings; aseptic products; hot cereals; powdered drinks; and single serve hot beverages to foodservice customers, including restaurant chains and food distribution companies, within the United States and Canada.
Industrial and Export – Our Industrial and Export segment includes the Company’s co-pack business and non-dairy powdered creamer sales to industrial customers for use in industrial applications, including products for repackaging in portion control packages and for use as ingredients by other food manufacturers. This segment sells non-dairy powdered creamer; baking and mix powders; pickles and related products; refrigerated and shelf stable salad dressings; Mexican sauces; aseptic products; soup and infant feeding products; hot cereal; powdered drinks; single serve hot beverages; specialty teas; nuts; and other products. Export sales are primarily to industrial customers outside of North America.
The Company evaluates the performance of 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 our Chief Operating Decision Maker and do not include income taxes. Other expenses not allocated include warehouse start-up costs, restructuring costs, unallocated selling and distribution expenses, and corporate expenses that consist of general and administrative expenses, amortization expense, other operating (income) expense, and other expense (income). The accounting policies of our segments are the same as those described in the summary of significant accounting policies set forth in Note 1 Summary of Significant Accounting Policies.
Financial information relating to the Company’s reportable segments is as follows:
| Year Ended December 31, | ||||||||||||
| 2014 | 2013 | 2012 | ||||||||||
| (In thousands) | ||||||||||||
|
Net sales: |
||||||||||||
|
North American Retail Grocery |
$ | 2,173,391 | $ | 1,642,190 | $ | 1,568,014 | ||||||
|
Food Away From Home |
380,069 | 360,868 | 338,357 | |||||||||
|
Industrial and Export |
392,642 | 290,869 | 275,754 | |||||||||
|
|
|
|
|
|
|
|||||||
|
Total |
$ | 2,946,102 | $ | 2,293,927 | $ | 2,182,125 | ||||||
|
|
|
|
|
|
|
|||||||
|
Direct operating income: |
||||||||||||
|
North American Retail Grocery |
$ | 326,943 | $ | 258,699 | $ | 244,736 | ||||||
|
Food Away From Home |
47,107 | 50,110 | 43,913 | |||||||||
|
Industrial and Export |
68,109 | 55,754 | 44,663 | |||||||||
|
|
|
|
|
|
|
|||||||
|
Total |
442,159 | 364,563 | 333,312 | |||||||||
|
Unallocated selling and distribution expenses |
(9,159 | ) | (5,284 | ) | (5,231 | ) | ||||||
|
Unallocated cost of sales (1) |
(998 | ) | (18,728 | ) | (10,950 | ) | ||||||
|
Unallocated corporate expense |
(213,848 | ) | (162,387 | ) | (140,304 | ) | ||||||
|
|
|
|
|
|
|
|||||||
|
Operating income |
218,154 | 178,164 | 176,827 | |||||||||
|
Other expense |
(81,584 | ) | (53,254 | ) | (52,618 | ) | ||||||
|
|
|
|
|
|
|
|||||||
|
Income before income taxes |
$ | 136,570 | $ | 124,910 | $ | 124,209 | ||||||
|
|
|
|
|
|
|
|||||||
|
Depreciation: |
||||||||||||
|
North American Retail Grocery |
$ | 40,220 | $ | 35,962 | $ | 36,301 | ||||||
|
Food Away From Home |
8,472 | 9,327 | 7,451 | |||||||||
|
Industrial and Export |
6,266 | 5,379 | 7,810 | |||||||||
|
Corporate office (2) |
8,323 | 22,599 | 13,107 | |||||||||
|
|
|
|
|
|
|
|||||||
|
Total |
$ | 63,281 | $ | 73,267 | $ | 64,669 | ||||||
|
|
|
|
|
|
|
|||||||
| (1) | 2013 and 2012 costs primarily related to accelerated depreciation and other charges related to restructurings. |
| (2) | Includes accelerated depreciation related to restructurings for 2013 and 2012. |
Geographic Information — The Company had revenues from customers outside of the United States of approximately 12.4%, 13.2%, and 13.0% of total consolidated net sales in 2014, 2013, and 2012, respectively, with 11.3%, 12.2%, and 12.1% from Canada in 2014, 2013, and 2012, respectively. Sales are determined based on the customer destination where the products are shipped.
Long-lived assets consist of net property, plant, and equipment. The geographic location of long-lived assets is as follows:
|
|
December 31, |
|
||||||||||
| 2014 | 2013 | 2012 | ||||||||||
| (In thousands) | ||||||||||||
|
Long-lived assets: |
||||||||||||
|
United States |
$ | 490,850 | $ | 416,170 | $ | 388,642 | ||||||
|
Canada |
52,928 | 46,105 | 36,665 | |||||||||
|
|
|
|
|
|
|
|||||||
|
Total |
$ | 543,778 | $ | 462,275 | $ | 425,307 | ||||||
|
|
|
|
|
|
|
|||||||
Major Customers — Wal-Mart Stores, Inc. and affiliates accounted for approximately 18.8%, 19.0%, and 20.7% of our consolidated net sales in 2014, 2013, and 2012, respectively. Sales to Wal-Mart Stores, Inc. and affiliates are included in our North American Retail Grocery segment. No other customer accounted for more than 10% of our consolidated net sales.
Total trade receivables with Wal-Mart Stores, Inc. and affiliates represented approximately 17.5% and 24.8% of our total trade receivables as of December 31, 2014 and 2013, respectively.
Product Information — The following table presents the Company’s net sales by major products. In 2013, due to the Associated Brands acquisition, the Company updated the product categories. Non-dairy creamer was changed to Beverage enhancers to include sweeteners from Associated Brands. Powdered drinks was renamed Beverages and now includes the specialty teas and related products from Associated Brands. Hot cereals was renamed Cereals, as Associated Brands sells cold cereals. In 2014, we added a product category (Snacks) due to the acquisition of Flagstone. These changes did not require prior period adjustments.
| Year Ended December 31, | ||||||||||||
| 2014 | 2013 | 2012 | ||||||||||
| (In thousands) | ||||||||||||
|
Products: |
||||||||||||
|
Beverages |
$ | 499,829 | $ | 341,547 | $ | 234,430 | ||||||
|
Salad Dressings |
361,859 | 334,577 | 284,027 | |||||||||
|
Beverage enhancers |
359,179 | 361,290 | 362,238 | |||||||||
|
Soup and infant feeding |
351,917 | 219,404 | 281,827 | |||||||||
|
Pickles |
302,621 | 297,904 | 308,228 | |||||||||
|
Snacks |
287,281 | — | — | |||||||||
|
Mexican and other sauces |
248,979 | 245,171 | 232,025 | |||||||||
|
Cereals |
168,739 | 169,843 | 162,952 | |||||||||
|
Dry dinners |
139,285 | 124,075 | 126,804 | |||||||||
|
Aseptic products |
102,635 | 96,136 | 91,585 | |||||||||
|
Other products |
70,720 | 46,650 | 36,573 | |||||||||
|
Jams |
53,058 | 57,330 | 61,436 | |||||||||
|
|
|
|
|
|
|
|||||||
|
Total net sales |
$ | 2,946,102 | $ | 2,293,927 | $ | 2,182,125 | ||||||
|
|
|
|
|
|
|
|||||||
|
|||
| 23. | QUARTERLY RESULTS OF OPERATIONS (unaudited) |
The following is a summary of our unaudited quarterly results of operations for 2014 and 2013:
| Quarter | ||||||||||||||||
| First | Second (2) | Third (3) | Fourth (4) | |||||||||||||
| (In thousands, except per share data) | ||||||||||||||||
|
Fiscal 2014 |
||||||||||||||||
|
Net sales |
$ | 618,903 | $ | 627,960 | $ | 795,726 | $ | 903,513 | ||||||||
|
Gross profit |
132,991 | 135,677 | 158,588 | 179,348 | ||||||||||||
|
Income before income taxes |
20,043 | 33,740 | 30,795 | 51,992 | ||||||||||||
|
Net income |
14,322 | 21,759 | 19,882 | 33,917 | ||||||||||||
|
Net income per common share: |
||||||||||||||||
|
Basic (1) |
.39 | .59 | .48 | .80 | ||||||||||||
|
Diluted (1) |
.38 | .57 | .47 | .78 | ||||||||||||
|
Fiscal 2013 |
||||||||||||||||
|
Net sales |
$ | 540,110 | $ | 526,346 | $ | 567,150 | $ | 660,321 | ||||||||
|
Gross profit |
114,172 | 109,568 | 115,263 | 136,546 | ||||||||||||
|
Income before income taxes |
33,354 | 27,883 | 29,372 | 34,301 | ||||||||||||
|
Net income |
22,974 | 18,565 | 22,665 | 22,784 | ||||||||||||
|
Net income per common share: |
||||||||||||||||
|
Basic (1) |
.63 | .51 | .62 | .62 | ||||||||||||
|
Diluted (1) |
.62 | .50 | .61 | .61 | ||||||||||||
| (1) | Due to rounding and the issuance of shares in July of 2014, the sum of the four quarters may not be the same as the total for the year. |
| (2) | The Company acquired Protenergy in May of 2014. |
| (3) | The Company acquired Flagstone in July of 2014 and Cains in July of 2013. |
| (4) | The Company acquired Associated Brands in October of 2013. |
|
|||
| 24. | GUARANTOR AND NON-GUARANTOR FINANCIAL INFORMATION |
The Company’s 2022 Notes are guaranteed fully and unconditionally, as well as jointly and severally, by its 100 percent owned direct and indirect subsidiaries of the parent company (TreeHouse Foods, Inc.), which include Bay Valley, Sturm Foods, and S.T. Foods, in addition to certain legal entities acquired in the acquisition of Flagstone, which were added in the third quarter: American Importing Company, Inc., Ann’s House of Nut’s, Inc., and Snacks Parent Corporation (collectively known as the 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 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 December 31, 2014 and 2013 and for the years ended December 31, 2014, 2013, and 2012. We used the equity method with respect to investments in subsidiaries. The principal elimination entries eliminate investments in subsidiaries and intercompany balances and transactions.
Condensed Supplemental Consolidating Balance Sheet
December 31, 2014
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor 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 Balance Sheet
December 31, 2013
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Assets |
||||||||||||||||||||
|
Current assets: |
||||||||||||||||||||
|
Cash and cash equivalents |
$ | 23,268 | $ | 43 | $ | 23,164 | $ | — | $ | 46,475 | ||||||||||
|
Investments |
— | — | 8,680 | 8,680 | ||||||||||||||||
|
Accounts receivable, net |
258 | 116,464 | 36,041 | — | 152,763 | |||||||||||||||
|
Inventories, net |
— | 314,912 | 90,786 | — | 405,698 | |||||||||||||||
|
Deferred income taxes |
— | 18,534 | 3,375 | — | 21,909 | |||||||||||||||
|
Prepaid expenses and other current assets |
27,890 | 12,593 | 758 | (27,077 | ) | 14,164 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total current assets |
51,416 | 462,546 | 162,804 | (27,077 | ) | 649,689 | ||||||||||||||
|
Property, plant, and equipment, net |
13,426 | 379,380 | 69,469 | — | 462,275 | |||||||||||||||
|
Goodwill |
— | 959,440 | 159,764 | — | 1,119,204 | |||||||||||||||
|
Investment in subsidiaries |
1,970,351 | 258,305 | — | (2,228,656 | ) | — | ||||||||||||||
|
Intercompany accounts receivable (payable), net |
154,742 | 68,407 | (223,149 | ) | — | — | ||||||||||||||
|
Deferred income taxes |
13,545 | — | — | (13,545 | ) | — | ||||||||||||||
|
Intangible and other assets, net |
46,943 | 288,873 | 154,070 | — | 489,886 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total assets |
$ | 2,250,423 | $ | 2,416,951 | $ | 322,958 | $ | (2,269,278 | ) | $ | 2,721,054 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Liabilities and Stockholders’ Equity |
||||||||||||||||||||
|
Current liabilities: |
||||||||||||||||||||
|
Accounts payable and accrued expenses |
$ | 26,127 | $ | 204,920 | $ | 34,843 | $ | (27,077 | ) | $ | 238,813 | |||||||||
|
Current portion of long-term debt |
— | 1,498 | 53 | — | 1,551 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total current liabilities |
26,127 | 206,418 | 34,896 | (27,077 | ) | 240,364 | ||||||||||||||
|
Long-term debt |
935,000 | 3,580 | 365 | — | 938,945 | |||||||||||||||
|
Deferred income taxes |
206 | 213,219 | 28,689 | (13,545 | ) | 228,569 | ||||||||||||||
|
Other long-term liabilities |
15,972 | 23,383 | 703 | — | 40,058 | |||||||||||||||
|
Stockholders’ equity |
1,273,118 | 1,970,351 | 258,305 | (2,228,656 | ) | 1,273,118 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total liabilities and stockholders’ equity |
$ | 2,250,423 | $ | 2,416,951 | $ | 322,958 | $ | (2,269,278 | ) | $ | 2,721,054 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Income
Year Ended December 31, 2014
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net sales |
$ | — | $ | 2,537,880 | $ | 649,997 | $ | (241,775 | ) | $ | 2,946,102 | |||||||||
|
Cost of sales |
— | 2,017,648 | 563,625 | (241,775 | ) | 2,339,498 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Gross profit |
— | 520,232 | 86,372 | — | 606,604 | |||||||||||||||
|
Selling, general, and administrative expense |
68,632 | 211,788 | 52,975 | — | 333,395 | |||||||||||||||
|
Amortization |
6,521 | 32,605 | 13,508 | — | 52,634 | |||||||||||||||
|
Other operating expense, net |
— | 2,365 | 56 | — | 2,421 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Operating (loss) income |
(75,153 | ) | 273,474 | 19,833 | — | 218,154 | ||||||||||||||
|
Interest expense |
41,316 | 541 | 9,152 | (8,973 | ) | 42,036 | ||||||||||||||
|
Interest income |
(2 | ) | (9,002 | ) | (959 | ) | 8,973 | (990 | ) | |||||||||||
|
Loss on extinguishment of debt |
22,019 | — | — | — | 22,019 | |||||||||||||||
|
Other expense, net |
22 | 11,701 | 6,796 | — | 18,519 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
(Loss) income from continuing operations, before income taxes |
(138,508 | ) | 270,234 | 4,844 | — | 136,570 | ||||||||||||||
|
Income taxes (benefit) |
(51,761 | ) | 92,644 | 5,807 | — | 46,690 | ||||||||||||||
|
Equity in net income (loss) of subsidiaries |
176,627 | (963 | ) | — | (175,664 | ) | — | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net income (loss) |
$ | 89,880 | $ | 176,627 | $ | (963 | ) | $ | (175,664 | ) | $ | 89,880 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Income
Year Ended December 31, 2013
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net sales |
$ | — | $ | 2,011,944 | $ | 379,143 | $ | (97,160 | ) | $ | 2,293,927 | |||||||||
|
Cost of sales |
— | 1,593,404 | 322,134 | (97,160 | ) | 1,818,378 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Gross profit |
— | 418,540 | 57,009 | — | 475,549 | |||||||||||||||
|
Selling, general, and administrative expense |
52,951 | 166,849 | 36,263 | — | 256,063 | |||||||||||||||
|
Amortization |
5,445 | 23,320 | 6,610 | — | 35,375 | |||||||||||||||
|
Other operating expense, net |
— | 3,741 | 2,206 | — | 5,947 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Operating (loss) income |
(58,396 | ) | 224,630 | 11,930 | — | 178,164 | ||||||||||||||
|
Interest expense |
48,358 | 967 | 14,642 | (14,663 | ) | 49,304 | ||||||||||||||
|
Interest income |
— | (14,675 | ) | (2,173 | ) | 14,663 | (2,185 | ) | ||||||||||||
|
Other (income) expense, net |
(3 | ) | (19,811 | ) | 25,949 | — | 6,135 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
(Loss) income from continuing operations, before income taxes |
(106,751 | ) | 258,149 | (26,488 | ) | — | 124,910 | |||||||||||||
|
Income taxes (benefit) |
(42,438 | ) | 90,175 | (9,815 | ) | — | 37,922 | |||||||||||||
|
Equity in net income (loss) of subsidiaries |
151,301 | (16,673 | ) | — | (134,628 | ) | — | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net income (loss) |
$ | 86,988 | $ | 151,301 | $ | (16,673 | ) | $ | (134,628 | ) | $ | 86,988 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Income
Year Ended December 31, 2012
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net sales |
$ | — | $ | 1,936,149 | $ | 295,267 | $ | (49,291 | ) | $ | 2,182,125 | |||||||||
|
Cost of sales |
— | 1,541,642 | 235,864 | (49,291 | ) | 1,728,215 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Gross profit |
— | 394,507 | 59,403 | — | 453,910 | |||||||||||||||
|
Selling, general, and administrative expense |
46,216 | 168,050 | 25,486 | — | 239,752 | |||||||||||||||
|
Amortization |
4,556 | 24,068 | 4,922 | — | 33,546 | |||||||||||||||
|
Other operating (income) expense, net |
(218 | ) | 1,564 | 2,439 | — | 3,785 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Operating (loss) income |
(50,554 | ) | 200,825 | 26,556 | — | 176,827 | ||||||||||||||
|
Interest expense |
50,762 | 847 | 14,434 | (14,434 | ) | 51,609 | ||||||||||||||
|
Interest income |
— | (14,434 | ) | (643 | ) | 14,434 | (643 | ) | ||||||||||||
|
Other expense, net |
— | 1,133 | 519 | — | 1,652 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
(Loss) income before income taxes |
(101,316 | ) | 213,279 | 12,246 | — | 124,209 | ||||||||||||||
|
Income taxes (benefit) |
(38,590 | ) | 71,130 | 3,306 | — | 35,846 | ||||||||||||||
|
Equity in net income (loss) of subsidiaries |
151,089 | 8,940 | — | (160,029 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net income (loss) |
$ | 88,363 | $ | 151,089 | $ | 8,940 | $ | (160,029 | ) | $ | 88,363 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Comprehensive Income
Year Ended December 31, 2014
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net income |
$ | 89,880 | $ | 176,627 | $ | (963 | ) | $ | (175,664 | ) | $ | 89,880 | ||||||||
|
Other comprehensive (loss): |
||||||||||||||||||||
|
Foreign currency translation adjustments |
— | (4,065 | ) | (22,572 | ) | — | (26,637 | ) | ||||||||||||
|
Pension and postretirement reclassification adjustment, net of tax |
— | (5,931 | ) | — | — | (5,931 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Other comprehensive (loss) |
— | (9,996 | ) | (22,572 | ) | — | (32,568 | ) | ||||||||||||
|
Equity in other comprehensive (loss) income of subsidiaries |
(32,568 | ) | (22,572 | ) | — | 55,140 | — | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Comprehensive income (loss) |
$ | 57,312 | $ | 144,059 | $ | (23,535 | ) | $ | (120,524 | ) | $ | 57,312 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Comprehensive Income
Year Ended December 31, 2013
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net income (loss) |
$ | 86,988 | $ | 151,301 | $ | (16,673 | ) | $ | (134,628 | ) | $ | 86,988 | ||||||||
|
Other comprehensive income (loss): |
||||||||||||||||||||
|
Foreign currency translation adjustments |
— | (9,780 | ) | (12,902 | ) | — | (22,682 | ) | ||||||||||||
|
Pension and postretirement reclassification adjustment, net of tax |
— | 7,451 | — | — | 7,451 | |||||||||||||||
|
Derivative reclassification adjustment, net of tax |
108 | — | — | — | 108 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Other comprehensive income (loss) |
108 | (2,329 | ) | (12,902 | ) | — | (15,123 | ) | ||||||||||||
|
Equity in other comprehensive (loss) income of subsidiaries |
(15,231 | ) | (12,902 | ) | — | 28,133 | — | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Comprehensive income (loss) |
$ | 71,865 | $ | 136,070 | $ | (29,575 | ) | $ | (106,495 | ) | $ | 71,865 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Comprehensive Income
Year Ended December 31, 2012
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net income (loss) |
$ | 88,363 | $ | 151,089 | $ | 8,940 | $ | (160,029 | ) | $ | 88,363 | |||||||||
|
Other comprehensive income (loss): |
||||||||||||||||||||
|
Foreign currency translation adjustments |
— | 3,660 | 4,601 | — | 8,261 | |||||||||||||||
|
Pension and postretirement reclassification adjustment, net of tax |
— | (2,700 | ) | — | — | (2,700 | ) | |||||||||||||
|
Derivative reclassification adjustment, net of tax |
161 | — | — | — | 161 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Other comprehensive income |
161 | 960 | 4,601 | — | 5,722 | |||||||||||||||
|
Equity in other comprehensive income (loss) of subsidiaries |
5,561 | 4,601 | — | (10,162 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Comprehensive income (loss) |
$ | 94,085 | $ | 156,650 | $ | 13,541 | $ | (170,191 | ) | $ | 94,085 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Cash Flows
Fiscal Year Ended December 31, 2014
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net cash provided by (used in) operating activities |
$ | 149,103 | 247,159 | (8,641 | ) | (175,664 | ) | 211,957 | ||||||||||||
|
Cash flows from investing activities: |
||||||||||||||||||||
|
Additions to property, plant, and equipment |
(16,201 | ) | (57,053 | ) | (15,321 | ) | — | (88,575 | ) | |||||||||||
|
Additions to intangible assets |
(9,012 | ) | (2,516 | ) | 885 | — | (10,643 | ) | ||||||||||||
|
Intercompany transfer |
(1,055,537 | ) | 885,292 | (144,671 | ) | 314,916 | — | |||||||||||||
|
Acquisitions, net of cash acquired |
— | (1,035,066 | ) | 42,057 | — | (993,009 | ) | |||||||||||||
|
Purchase of investments |
— | — | (584 | ) | — | (584 | ) | |||||||||||||
|
Proceeds from sale of investments |
— | — | 63 | — | 63 | |||||||||||||||
|
Proceeds from sale of fixed assets |
— | 2,348 | 494 | — | 2,842 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash (used in) provided by investing activities |
(1,080,750 | ) | (206,995 | ) | (117,077 | ) | 314,916 | (1,089,906 | ) | |||||||||||
|
Cash flows from financing activities: |
||||||||||||||||||||
|
Net borrowing (repayment) of debt |
484,595 | (1,504 | ) | (1,691 | ) | — | 481,400 | |||||||||||||
|
Intercompany transfer |
38,577 | (38,577 | ) | 139,252 | (139,252 | ) | — | |||||||||||||
|
Net proceeds from issuance of stock |
358,364 | — | — | — | 358,364 | |||||||||||||||
|
Net receipts related to stock-based award activities |
27,812 | 20 | — | — | 27,832 | |||||||||||||||
|
Excess tax benefits from stock-based payment arrangements |
17,737 | (144 | ) | — | — | 17,593 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash provided by (used in) financing activities |
927,085 | (40,205 | ) | 137,561 | (139,252 | ) | 885,189 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Effect of exchange rate changes on cash and cash equivalents |
— | — | (1,734 | ) | — | (1,734 | ) | |||||||||||||
|
(Decrease) increase in cash and cash equivalents |
(4,562 | ) | (41 | ) | 10,109 | — | 5,506 | |||||||||||||
|
Cash and cash equivalents, beginning of year |
23,268 | 43 | 23,164 | — | 46,475 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Cash and cash equivalents, end of year |
$ | 18,706 | 2 | 33,273 | — | 51,981 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Cash Flows
Fiscal Year Ended December 31, 2013
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net cash (used in) provided by operating activities |
$ | (45,540 | ) | 224,654 | 37,576 | — | 216,690 | |||||||||||||
|
Cash flows from investing activities: |
||||||||||||||||||||
|
Additions to property, plant, and equipment |
(48 | ) | (66,878 | ) | (7,854 | ) | — | (74,780 | ) | |||||||||||
|
Additions to intangible assets |
(4,923 | ) | (1,480 | ) | — | — | (6,403 | ) | ||||||||||||
|
Acquisitions, net of cash acquired |
— | (129,382 | ) | (89,270 | ) | — | (218,652 | ) | ||||||||||||
|
Purchase of investments |
— | — | (8,140 | ) | — | (8,140 | ) | |||||||||||||
|
Proceeds from sale of investments |
— | — | 165 | — | 165 | |||||||||||||||
|
Proceeds from sale of fixed assets |
— | 915 | 45 | — | 960 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash used in investing activities |
(4,971 | ) | (196,825 | ) | (105,054 | ) | — | (306,850 | ) | |||||||||||
|
Cash flows from financing activities: |
||||||||||||||||||||
|
Net borrowing (repayment) of debt |
42,000 | (1,939 | ) | (6 | ) | — | 40,055 | |||||||||||||
|
Intercompany transfer |
26,116 | (26,116 | ) | — | — | — | ||||||||||||||
|
Net receipts related to stock-based award activities |
1,291 | — | — | — | 1,291 | |||||||||||||||
|
Excess tax benefits from stock-based payment arrangements |
4,372 | — | — | — | 4,372 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash provided by (used in) financing activities |
73,779 | (28,055 | ) | (6 | ) | — | 45,718 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Effect of exchange rate changes on cash and cash equivalents |
— | — | (3,490 | ) | — | (3,490 | ) | |||||||||||||
|
Increase (decrease) in cash and cash equivalents |
23,268 | (226 | ) | (70,974 | ) | — | (47,932 | ) | ||||||||||||
|
Cash and cash equivalents, beginning of year |
— | 269 | 94,138 | — | 94,407 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Cash and cash equivalents, end of year |
$ | 23,268 | 43 | 23,164 | — | 46,475 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Condensed Supplemental Consolidating Statement of Cash Flows Fiscal Year Ended December 31, 2012 (In thousands)
|
||||||||||||||||||||
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net cash (used in) provided by operating activities |
$ | (62,153 | ) | $ | 182,684 | $ | 84,028 | $ | — | $ | 204,559 | |||||||||
|
Cash flows from investing activities: |
||||||||||||||||||||
|
Additions to property, plant, and equipment |
(223 | ) | (60,416 | ) | (9,638 | ) | — | (70,277 | ) | |||||||||||
|
Additions to intangible assets |
(8,216 | ) | (1,027 | ) | — | — | (9,243 | ) | ||||||||||||
|
Acquisitions, net of cash acquired |
— | (44,467 | ) | 14,512 | — | (29,955 | ) | |||||||||||||
|
Proceeds from sale of fixed assets |
— | 67 | 46 | — | 113 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash (used in) provided by investing activities |
(8,439 | ) | (105,843 | ) | 4,920 | — | (109,362 | ) | ||||||||||||
|
Cash flows from financing activities: |
||||||||||||||||||||
|
Net repayment of debt |
(2,800 | ) | (1,964 | ) | 21 | — | (4,743 | ) | ||||||||||||
|
Intercompany transfer |
74,614 | (74,614 | ) | — | — | — | ||||||||||||||
|
Net payments related to stock-based award activities |
(3,879 | ) | — | — | — | (3,879 | ) | |||||||||||||
|
Excess tax benefits from stock-based payment arrangements |
2,657 | — | — | — | 2,657 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash provided by (used in) financing activities |
70,592 | (76,578 | ) | 21 | — | (5,965 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Effect of exchange rate changes on cash and cash equivalents |
— | — | 1,896 | — | 1,896 | |||||||||||||||
|
Increase (decrease) in cash and cash equivalents |
— | 263 | 90,865 | — | 91,128 | |||||||||||||||
|
Cash and cash equivalents, beginning of year |
— | 6 | 3,273 | — | 3,279 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Cash and cash equivalents, end of year |
$ | — | $ | 269 | $ | 94,138 | $ | — | $ | 94,407 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|||
SCHEDULE II
TREEEHOUSE FOODS, INC.
VALUATION AND QUALIFYING ACCOUNTS
December 31, 2014, 2013 and 2012
Allowance for doubtful accounts deducted from accounts receivable:
| Balance Beginning of Year |
Change to Allowance |
Acquisitions | Write-Offs of Uncollectable Accounts |
Recoveries | Balance End of Year |
|||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||
|
2012 |
$ | 517 | $ | (273 | ) | $ | 91 | $ | (30 | ) | $ | — | $ | 305 | ||||||||||
|
2013 |
$ | 305 | $ | (98 | ) | $ | 255 | $ | (57 | ) | $ | — | $ | 405 | ||||||||||
|
2014 |
$ | 405 | $ | 1,023 | $ | 428 | $ | (523 | ) | $ | — | $ | 1,333 | |||||||||||
|
|||
Basis of Consolidation — The Consolidated Financial Statements include the accounts of TreeHouse Foods, Inc. and its 100% owned subsidiaries (“Company,” “we,” “us,” or “our”). All intercompany balances and transactions are eliminated in consolidation. In 2013, as a result of the Associated Brands acquisition, the Company updated its product categories as presented in Note 22. Additionally, in 2014, as a result of the Flagstone acquisition, the Company added a new product category for Snacks. These changes did not require prior period adjustments. See Note 22 for more information.
Use of Estimates — The preparation of our Consolidated Financial Statements in conformity with accounting principles generally accepted in the United States of America (“GAAP”) requires management to use 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 Consolidated Financial Statements and the reported amounts of net sales and expenses during the reporting period. Actual results could differ from these estimates.
Cash Equivalents — We consider temporary cash investments with an original maturity of three months or less to be cash equivalents. As of December 31, 2014 and 2013, $31.6 million and $19.3 million, respectively, represents cash held in Canada, in local currency, and is convertible into other currencies. The cash held in Canada is expected to be used for general corporate purposes in Canada, including capital projects and acquisitions.
Property, plant, and equipment — Property, plant, and equipment are stated at acquisition cost, plus capitalized interest on borrowings during the actual construction period of major capital projects. Depreciation and amortization are calculated using the straight-line method over the estimated useful lives of the assets as follows:
|
Asset |
Useful Life | |||
|
Buildings and improvements |
12-40 years | |||
|
Machinery and equipment |
3-15 years | |||
|
Office furniture and equipment |
3-12 years | |||
We perform impairment tests when circumstances indicate that the carrying value may not be recoverable. Capitalized leases are amortized over the shorter of their lease term or their estimated useful lives, and amortization expense is included in depreciation expense. Expenditures for repairs and maintenance, which do not improve or extend the life of the assets, are expensed as incurred.
Intangible and Other Assets — Identifiable intangible assets with finite lives are amortized over their estimated useful lives as follows:
|
Asset |
Useful Life |
|
| Customer relationships | Straight-line method over 5 to 20 years | |
| Trademarks | Straight-line method over 10 to 20 years | |
| Non-competition agreements | Straight-line method over the terms of the agreements | |
| Deferred financing costs | Straight-line method over the terms of the related debt | |
| Formulas/recipes | Straight-line method over 5 to 7 years | |
| Computer software | Straight-line method over 2 to 7 years |
Indefinite lived trademarks are evaluated for impairment annually in the fourth quarter or more frequently, if events or changes in circumstances indicate that the asset might be impaired. Impairment is indicated when their book value exceeds fair value. If the fair value of an evaluated asset is less than its book value, the asset is written down to fair value, which is generally based on its discounted future cash flows.
Amortizable intangible assets are evaluated for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. If an evaluation of the undiscounted cash flows indicates impairment, the asset is written down to its estimated fair value, which is generally based on discounted future cash flows.
Goodwill is evaluated annually in the fourth quarter or more frequently, if events or changes in circumstances require an interim assessment. We assess goodwill for impairment at the reporting unit level using a market and income approach, employing significant assumptions regarding growth, discount rates, and profitability at each reporting unit. The market approach uses a market multiple methodology employing revenues and earnings before interest, taxes, depreciation, and amortization (“EBITDA”) and applies a range of multiples to those amounts in determining the indicated fair value. In determining the multiples used in this approach, we obtain the multiples for selected peer companies using the most recent publically available information. Our estimates under the income approach are determined based on a discounted cash flow model. In determining the indicated fair value of each reporting unit, the Company weighs both the market and income approach results, with each approach given equal weighting. The final value is then compared to the carrying value of each reporting unit. If the book value of the reporting unit exceeds its fair value, the goodwill is impaired and written down to fair value.
Stock-Based Compensation — We measure compensation expense for our equity awards at their grant date fair value. The resulting expense is recognized over the relevant service period. See Note 14.
Revenue Recognition — Sales are recognized when persuasive evidence of an arrangement exists, the price is fixed or determinable, title and risk of loss transfer to customers, and there is a reasonable assurance of collection of the sales proceeds. Product is shipped FOB shipping point or FOB destination, depending on our agreement with the customer. Sales are reduced by certain sales incentives, some of which are recorded by estimating expense based on our historical experience.
Accounts Receivable — We provide credit terms to customers generally ranging between 10 and 30 days, perform ongoing credit evaluations of our customers, and maintain allowances for potential credit losses based on historical experience. Customer balances are written off after all collection efforts are exhausted. Estimated product returns, which have not been material, are deducted from sales at the time of shipment.
Income Taxes — The provision for income taxes includes federal, foreign, state, and local income taxes currently payable, and those deferred because of temporary differences between the financial statement and tax bases of assets and liabilities. Deferred tax assets or liabilities are computed based on the difference between the financial statement and income tax bases of assets and liabilities using enacted tax rates. Valuation allowances are recorded to reduce deferred tax assets when it is more likely than not that a tax benefit will not be realized. Deferred income tax expenses or credits are based on the changes in the asset or liability from period to period.
Foreign Currency Translation and Transactions — The functional currency of the Company’s foreign operations is the applicable local currency. The functional currency is translated into U.S. dollars for balance sheet accounts using currency exchange rates in effect as of the balance sheet date, and for revenue and expense accounts using a weighted-average exchange rate during the fiscal year. The translation adjustments are deferred as a separate component of Stockholders’ equity in Accumulated other comprehensive loss. Gains or losses resulting from transactions denominated in foreign currencies are included in Other expense (income), net in the Consolidated Statements of Income.
Shipping and Handling Fees — Our shipping and handling costs are included in both cost of sales and selling and distribution expense, depending on the nature of such costs. Shipping and handling costs included in cost of sales reflect inventory warehouse costs, product loading and handling costs, and costs associated with transporting finished products from our manufacturing facilities to distribution warehouses. Shipping and handling costs included in selling and distribution expense consist primarily of the cost of shipping products to customers through third party carriers. Shipping and handling costs recorded as a component of selling and distribution expense were approximately $80.0 million, $55.3 million, and $61.5 million, for years ended 2014, 2013, and 2012, respectively.
Derivative Financial Instruments — From time to time, we utilize derivative financial instruments including interest rate and commodity swaps, foreign currency contracts, and forward purchase contracts to manage our exposure to interest rate, foreign currency, and commodity price risks. We do not hold or issue financial instruments for speculative or trading purposes. The
Company accounts for its derivative instruments as either assets or liabilities and carries them at fair value. Derivatives that are not designated as hedges according to GAAP must be adjusted to fair value through earnings. For derivative instruments that are designated as cash flow hedges, the effective portion of the gain or loss is reported as Accumulated other comprehensive loss and reclassified into earnings in the same period when the hedged transaction affects earnings. The ineffective gain or loss is recognized in current earnings. Commodity forward contracts 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 further information about our derivative instruments, see Note 20.
Capital Lease Obligations — Capital lease obligations represent machinery and equipment financing obligations, which are generally payable in monthly installments of principal and interest, and are collateralized by the related assets financed.
Insurance Accruals — We retain selected levels of property and casualty risks, primarily related to employee health care, workers’ compensation claims, and other casualty losses. Many of these potential losses are covered under conventional insurance programs with third party carriers having high deductible limits. In other areas, we are self-insured with stop-loss coverage. Accrued liabilities for incurred but not reported losses related to these retained risks are calculated based upon loss development factors that consider a number of elements, including claims history and expected trends. We develop these accruals with external insurance brokers and actuaries.
Facility Closing and Reorganization Costs — We periodically record facility closing and reorganization charges when we have identified a facility for closure or other reorganization opportunity, developed a plan, and notified the affected employees. These charges are incurred as a component of operating income. See Note 3 for more information.
Research and Development Costs — We record research and development charges to expense as they are incurred and report them in the General and administrative line of our Consolidated Statements of Income. Expenditures totaled $12.8 million, $17.5 million, and $11.1 million, for years ended 2014, 2013, and 2012, respectively.
Advertising Costs —Advertising costs are expensed as incurred and reported in the Selling and distribution line of our Consolidated Statements of Income.
|
|||
Depreciation and amortization are calculated using the straight-line method over the estimated useful lives of the assets as follows:
|
Asset |
Useful Life | |||
|
Buildings and improvements |
12-40 years | |||
|
Machinery and equipment |
3-15 years | |||
|
Office furniture and equipment |
3-12 years | |||
Identifiable intangible assets with finite lives are amortized over their estimated useful lives as follows:
|
Asset |
Useful Life |
|
| Customer relationships | Straight-line method over 5 to 20 years | |
| Trademarks | Straight-line method over 10 to 20 years | |
| Non-competition agreements | Straight-line method over the terms of the agreements | |
| Deferred financing costs | Straight-line method over the terms of the related debt | |
| Formulas/recipes | Straight-line method over 5 to 7 years | |
| Computer software | Straight-line method over 2 to 7 years |
|
|||
Below is a summary of the restructuring costs:
| Soup Restructuring | ||||||||||||||||
| Year Ended December 31, 2014 |
Year Ended December 31, 2013 |
Cumulative Costs To Date |
Total Expected Costs |
|||||||||||||
| (In thousands) | ||||||||||||||||
|
Accelerated depreciation |
$ | — | $ | 15,887 | $ | 22,590 | $ | 22,590 | ||||||||
|
Severance and outplacement |
— | 12 | 769 | 769 | ||||||||||||
|
Other closure costs |
1,456 | 1,091 | 3,127 | 4,699 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Total |
$ | 1,456 | $ | 16,990 | $ | 26,486 | $ | 28,058 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
Seaforth, Ontario, Canada — On August 7, 2012, the Company announced the closure of its salad dressing plant in Seaforth, Ontario, Canada, and the transfer of production to facilities where the Company has lower production costs. Production at the Seaforth, Ontario facility was primarily related to the North American Retail Grocery segment and ended in the fourth quarter of 2013, with full plant closure occurring in the first quarter of 2014. Total costs to close the Seaforth facility are expected to be approximately $14.1 million as detailed below, of which $6.2 million is in cash. Expenses incurred associated with the facility closure are primarily aggregated in the Other operating expense, net line of the Consolidated Statements of Income. Certain costs, primarily accelerated depreciation, are recorded in Cost of sales. This restructuring is substantially complete.
Below is a summary of the restructuring costs:
| Seaforth Closure | ||||||||||||||||
| Year Ended December 31, 2014 |
Year Ended December 31, 2013 |
Cumulative Costs To Date |
Total Expected Costs |
|||||||||||||
| (In thousands) | ||||||||||||||||
|
Accelerated depreciation |
$ | — | $ | 2,574 | $ | 6,582 | $ | 6,582 | ||||||||
|
Severance and outplacement |
5 | 635 | 2,889 | 2,889 | ||||||||||||
|
Other closure costs |
890 | 3,250 | 4,618 | 4,618 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Total |
$ | 895 | $ | 6,459 | $ | 14,089 | $ | 14,089 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
|||
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 |
9,497 | |||
|
Goodwill |
505,558 | |||
|
|
|
|||
|
Fair value of assets acquired |
980,830 | |||
|
Deferred taxes |
(65,866 | ) | ||
|
Assumed liabilities |
(59,833 | ) | ||
|
|
|
|||
|
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, 2013. Adjustments have been made for the pro forma effects of depreciation and amortization of tangible and intangible assets recognized as part of the business combination, the issuance of common stock, interest expense related to the financing of the business 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.
| Year Ended December 31, | ||||||||
| 2014 | 2013 | |||||||
| (In thousands, except per share data) | ||||||||
|
Pro forma net sales |
$ | 3,332,108 | $ | 2,990,741 | ||||
|
|
|
|
|
|||||
|
Pro forma net income |
$ | 82,812 | $ | 85,067 | ||||
|
|
|
|
|
|||||
|
Pro forma basic earnings per common share |
$ | 1.97 | $ | 2.06 | ||||
|
|
|
|
|
|||||
|
Pro forma diluted earnings per common share |
$ | 1.93 | $ | 2.01 | ||||
|
|
|
|
|
|||||
We have made a preliminary allocation to net tangible and intangible assets acquired and liabilities assumed as follows (in USD):
| (In thousands) | ||||
|
Cash |
$ | 2,580 | ||
|
Receivables |
10,949 | |||
|
Inventory |
38,283 | |||
|
Property, plant, and equipment |
36,355 | |||
|
Customer relationships |
49,516 | |||
|
Software |
1,483 | |||
|
Formulas |
433 | |||
|
Other assets |
1,280 | |||
|
Goodwill |
50,867 | |||
|
|
|
|||
|
Fair value of assets acquired |
191,746 | |||
|
Assumed liabilities |
(41,416 | ) | ||
|
Unfavorable contractual agreements |
(7,643 | ) | ||
|
|
|
|||
|
Total purchase price |
$ | 142,687 | ||
|
|
|
|||
The following unaudited pro forma information shows the results of operations for the Company as if the acquisition of Protenergy had been completed as of January 1, 2013. Adjustments have been made for the pro forma effects of depreciation and amortization of tangible and intangible assets recognized as part of the business combination, interest expense related to the financing of the business 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.
| Year Ended December 31, | ||||||||
| 2014 | 2013 | |||||||
| (In thousands, except per share data) | ||||||||
|
Pro forma net sales |
$ | 3,006,860 | $ | 2,422,141 | ||||
|
|
|
|
|
|||||
|
Pro forma net income |
$ | 82,320 | $ | 79,198 | ||||
|
|
|
|
|
|||||
|
Pro forma basic earnings per common share |
$ | 2.09 | $ | 2.17 | ||||
|
|
|
|
|
|||||
|
Pro forma diluted earnings per common share |
$ | 2.05 | $ | 2.12 | ||||
|
|
|
|
|
|||||
We have made an allocation to net tangible and intangible assets acquired and liabilities assumed as follows (in USD):
| (In thousands) | ||||
|
Cash |
$ | 4,422 | ||
|
Receivables |
17,107 | |||
|
Inventory |
39,835 | |||
|
Property, plant, and equipment |
30,467 | |||
|
Customer relationships |
68,781 | |||
|
Trade names |
2,332 | |||
|
Formulas |
1,496 | |||
|
Other intangible assets |
1,581 | |||
|
Other assets |
8,522 | |||
|
Goodwill |
52,587 | |||
|
|
|
|||
|
Fair value of assets acquired |
227,130 | |||
|
Accounts payable and accruals |
(19,920 | ) | ||
|
Income taxes |
(15,333 | ) | ||
|
Other long term liabilities |
(6,975 | ) | ||
|
|
|
|||
|
Fair value of liabilities assumed |
(42,228 | ) | ||
|
|
|
|||
|
Total purchase price |
$ | 184,902 | ||
|
|
|
|||
The following unaudited pro forma information shows the results of operations for the Company as if the acquisitions of Associated Brands and Cains had been completed as of January 1, 2013. Adjustments have been made for the pro forma effects of depreciation and amortization of tangible and intangible assets recognized as part of the business combinations, interest expense related to the financing of the business combinations, and related income taxes. These pro forma results may not necessarily reflect actual results of operations that would have been achieved, nor are they necessarily indicative of future results of operations.
| Year Ended December 31, |
||||
| 2013 | ||||
|
(In thousands) (except per share data) |
||||
|
Pro forma net sales |
$ | 2,486,058 | ||
|
|
|
|||
|
Pro forma net income |
$ | 93,910 | ||
|
|
|
|||
|
Pro forma basic earnings per common share |
$ | 2.58 | ||
|
|
|
|||
|
Pro forma diluted earnings per common share |
$ | 2.51 | ||
|
|
|
|||
|
|||
| December 31, | ||||||||
| 2014 | 2013 | |||||||
| (In thousands) | ||||||||
|
U.S. equity |
$ | 5,749 | $ | 5,254 | ||||
|
Non-U.S. equity |
1,692 | 1,669 | ||||||
|
Fixed income |
1,707 | 1,757 | ||||||
|
|
|
|
|
|||||
|
Total investments |
$ | 9,148 | $ | 8,680 | ||||
|
|
|
|
|
|||||
|
|||
| December 31, | ||||||||
| 2014 | 2013 | |||||||
| (In thousands) | ||||||||
|
Raw materials and supplies |
$ | 279,745 | $ | 162,751 | ||||
|
Finished goods |
334,856 | 264,829 | ||||||
|
LIFO reserve |
(20,503 | ) | (21,882 | ) | ||||
|
|
|
|
|
|||||
|
Total inventories |
$ | 594,098 | $ | 405,698 | ||||
|
|
|
|
|
|||||
|
|||
| December 31, | ||||||||
| 2014 | 2013 | |||||||
| (In thousands) | ||||||||
|
Land |
$ | 27,097 | $ | 26,492 | ||||
|
Buildings and improvements |
209,117 | 194,439 | ||||||
|
Machinery and equipment |
644,333 | 536,256 | ||||||
|
Construction in progress |
35,010 | 43,146 | ||||||
|
|
|
|
|
|||||
|
Total |
915,557 | 800,333 | ||||||
|
Less accumulated depreciation |
(371,779 | ) | (338,058 | ) | ||||
|
|
|
|
|
|||||
|
Property, plant, and equipment, net |
$ | 543,778 | $ | 462,275 | ||||
|
|
|
|
|
|||||
|
|||
The changes in the carrying amount of goodwill for the years ended December 31, 2014 and 2013 are as follows:
| North American Retail Grocery |
Food Away From Home |
Industrial and Export |
Total | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Balance at January 1, 2013 |
$ | 845,216 | $ | 94,393 | $ | 133,582 | $ | 1,073,191 | ||||||||
|
Acquisitions |
46,968 | 2,135 | 5,391 | 54,494 | ||||||||||||
|
Foreign currency exchange adjustment |
(7,416 | ) | (956 | ) | (109 | ) | (8,481 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Balance at December 31, 2013 |
884,768 | 95,572 | 138,864 | 1,119,204 | ||||||||||||
|
Acquisitions |
556,599 | — | — | 556,599 | ||||||||||||
|
Purchase price adjustments |
5,991 | (61 | ) | (116 | ) | 5,814 | ||||||||||
|
Reallocation of goodwill |
4,461 | 96 | (4,557 | ) | — | |||||||||||
|
Foreign currency exchange adjustment |
(12,343 | ) | (1,184 | ) | (105 | ) | (13,632 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Balance at December 31, 2014 |
$ | 1,439,476 | $ | 94,423 | $ | 134,086 | $ | 1,667,985 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
The carrying amount of our intangible assets with indefinite lives, other than goodwill, as of December 31, 2014 and 2013 is as follows:
| December 31, | ||||||||
| 2014 | 2013 | |||||||
| (In thousands) | ||||||||
|
Trademarks |
$ | 28,995 | $ | 31,067 | ||||
|
|
|
|
|
|||||
|
Total indefinite lived intangibles |
$ | 28,995 | $ | 31,067 | ||||
|
|
|
|
|
|||||
The gross carrying amounts and accumulated amortization of our finite lived intangible assets as of December 31, 2014 and 2013 are as follows:
| December 31, | ||||||||||||||||||||||||
| 2014 | 2013 | |||||||||||||||||||||||
| Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Amount |
Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Amount |
|||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||
|
Intangible assets with finite lives: |
||||||||||||||||||||||||
|
Customer-related |
$ | 794,300 | $ | (168,462 | ) | $ | 625,838 | $ | 525,820 | $ | (133,063 | ) | $ | 392,757 | ||||||||||
|
Contractual agreements |
2,829 | (2,396 | ) | 433 | 1,249 | (87 | ) | 1,162 | ||||||||||||||||
|
Trademarks |
32,579 | (9,041 | ) | 23,538 | 26,466 | (7,164 | ) | 19,302 | ||||||||||||||||
|
Formulas/recipes |
10,763 | (7,138 | ) | 3,625 | 8,882 | (5,708 | ) | 3,174 | ||||||||||||||||
|
Computer software |
65,202 | (31,333 | ) | 33,869 | 51,087 | (22,793 | ) | 28,294 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Total other intangibles |
$ | 905,673 | $ | (218,370 | ) | $ | 687,303 | $ | 613,504 | $ | (168,815 | ) | $ | 444,689 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Estimated intangible asset amortization expense for the next five years is as follows:
| (In thousands) | ||||
|
2015 |
$ | 61,059 | ||
|
2016 |
$ | 59,065 | ||
|
2017 |
$ | 58,233 | ||
|
2018 |
$ | 52,906 | ||
|
2019 |
$ | 50,914 | ||
|
|||
| December 31, | ||||||||
| 2014 | 2013 | |||||||
| (In thousands) | ||||||||
|
Accounts payable |
$ | 217,226 | $ | 154,378 | ||||
|
Payroll and benefits |
38,669 | 40,155 | ||||||
|
Interest |
6,507 | 11,160 | ||||||
|
Taxes |
5,947 | 11,030 | ||||||
|
Health insurance, workers’ compensation, and other insurance costs |
8,602 | 8,164 | ||||||
|
Marketing expenses |
12,479 | 7,568 | ||||||
|
Other accrued liabilities |
7,430 | 6,358 | ||||||
|
|
|
|
|
|||||
|
Total |
$ | 296,860 | $ | 238,813 | ||||
|
|
|
|
|
|||||
|
|||
Components of Income from continuing operations, before income taxes are as follows:
| Year Ended December 31, | ||||||||||||
| 2014 | 2013 | 2012 | ||||||||||
| (In thousands) | ||||||||||||
|
Domestic source |
$ | 147,452 | $ | 128,685 | $ | 112,872 | ||||||
|
Foreign source |
(10,882 | ) | (3,775 | ) | 11,337 | |||||||
|
|
|
|
|
|
|
|||||||
|
Income before income taxes |
$ | 136,570 | $ | 124,910 | $ | 124,209 | ||||||
|
|
|
|
|
|
|
|||||||
The following table presents the components of the 2014, 2013, and 2012 provision for income taxes:
| Year Ended December 31, | ||||||||||||
| 2014 | 2013 | 2012 | ||||||||||
| (In thousands) | ||||||||||||
|
Current: |
||||||||||||
|
Federal |
$ | 34,447 | $ | 41,161 | $ | 23,616 | ||||||
|
State |
5,771 | 8,185 | 2,141 | |||||||||
|
Foreign |
(1,629 | ) | 470 | 4,365 | ||||||||
|
|
|
|
|
|
|
|||||||
|
Total current |
38,589 | 49,816 | 30,122 | |||||||||
|
Deferred: |
||||||||||||
|
Federal |
8,176 | (8,236 | ) | 7,197 | ||||||||
|
State |
605 | (3,404 | ) | (193 | ) | |||||||
|
Foreign |
(680 | ) | (254 | ) | (1,280 | ) | ||||||
|
|
|
|
|
|
|
|||||||
|
Total deferred |
8,101 | (11,894 | ) | 5,724 | ||||||||
|
|
|
|
|
|
|
|||||||
|
Total income tax expense |
$ | 46,690 | $ | 37,922 | $ | 35,846 | ||||||
|
|
|
|
|
|
|
|||||||
The following is a reconciliation of income tax expense computed at the U.S. federal statutory tax rate to the income tax expense reported in the Consolidated Statements of Income:
| Year Ended December 31, | ||||||||||||
| 2014 | 2013 | 2012 | ||||||||||
| (In thousands) | ||||||||||||
|
Tax at statutory rate |
$ | 47,800 | $ | 43,719 | $ | 43,473 | ||||||
|
State income taxes |
4,145 | 3,108 | 1,266 | |||||||||
|
Tax benefit of cross-border intercompany financing structure |
(4,579 | ) | (4,909 | ) | (5,079 | ) | ||||||
|
Other, net |
(676 | ) | (3,996 | ) | (3,814 | ) | ||||||
|
|
|
|
|
|
|
|||||||
|
Total provision for income taxes |
$ | 46,690 | $ | 37,922 | $ | 35,846 | ||||||
|
|
|
|
|
|
|
|||||||
The tax effects of temporary differences giving rise to deferred income tax assets and liabilities were:
| December 31, | ||||||||
| 2014 | 2013 | |||||||
| (In thousands) | ||||||||
|
Deferred tax assets: |
||||||||
|
Pension and postretirement benefits |
$ | 8,569 | $ | 3,912 | ||||
|
Accrued liabilities |
16,277 | 19,256 | ||||||
|
Stock compensation |
15,516 | 14,600 | ||||||
|
Unrealized foreign exchange loss |
3,966 | 570 | ||||||
|
Loss and credit carryovers |
14,732 | 6,966 | ||||||
|
Other |
12,269 | 3,680 | ||||||
|
|
|
|
|
|||||
|
Total deferred tax assets |
71,329 | 48,984 | ||||||
|
Deferred tax liabilities: |
||||||||
|
Fixed assets and intangible assets |
(355,219 | ) | (253,111 | ) | ||||
|
Other |
— | (2,533 | ) | |||||
|
|
|
|
|
|||||
|
Total deferred tax liabilities |
(355,219 | ) | (255,644 | ) | ||||
|
|
|
|
|
|||||
|
Net deferred income tax liability |
$ | (283,890 | ) | $ | (206,660 | ) | ||
|
|
|
|
|
|||||
Classification of net deferred tax assets (liabilities) in the Consolidated Balance Sheets is as follows:
| December 31, | ||||||||
| 2014 | 2013 | |||||||
| (In thousands) | ||||||||
|
Current assets |
$ | 35,564 | $ | 21,909 | ||||
|
Non-current liabilities |
(319,454 | ) | (228,569 | ) | ||||
|
|
|
|
|
|||||
|
Total net deferred tax liabilities |
$ | (283,890 | ) | $ | (206,660 | ) | ||
|
|
|
|
|
|||||
A reconciliation of the beginning and ending amount of unrecognized tax benefits is as follows:
| Year Ended December 31, | ||||||||||||
| 2014 | 2013 | 2012 | ||||||||||
| (In thousands) | ||||||||||||
|
Unrecognized tax benefits beginning balance |
$ | 12,499 | $ | 9,528 | $ | 11,396 | ||||||
|
Additions based on tax positions related to the current year |
476 | 8,834 | 283 | |||||||||
|
Additions based on tax positions of prior years |
83 | 1,001 | 61 | |||||||||
|
Additions resulting from acquisitions |
11,366 | — | — | |||||||||
|
Reductions for tax positions of prior years |
(11,163 | ) | (6,350 | ) | (1,698 | ) | ||||||
|
Payments |
(50 | ) | (514 | ) | (514 | ) | ||||||
|
|
|
|
|
|
|
|||||||
|
Unrecognized tax benefits ending balance |
$ | 13,211 | $ | 12,499 | $ | 9,528 | ||||||
|
|
|
|
|
|
|
|||||||
|
|||
| December 31, | ||||||||
| 2014 | 2013 | |||||||
| (In thousands) | ||||||||
|
Revolving Credit Facility |
$ | 554,000 | $ | — | ||||
|
Prior Credit Agreement |
— | 535,000 | ||||||
|
Term Loan |
298,500 | — | ||||||
|
Acquisition Term Loan |
197,500 | — | ||||||
|
2022 Notes |
400,000 | — | ||||||
|
2018 Notes |
— | 400,000 | ||||||
|
Tax increment financing and other debt |
9,861 | 5,496 | ||||||
|
|
|
|
|
|||||
|
Total outstanding debt |
1,459,861 | 940,496 | ||||||
|
Less current portion |
(14,373 | ) | (1,551 | ) | ||||
|
|
|
|
|
|||||
|
Total long-term debt |
$ | 1,445,488 | $ | 938,945 | ||||
|
|
|
|
|
|||||
The scheduled maturities of outstanding debt, at December 31, 2014, are as follows (in thousands):
|
2015 |
$ | 14,373 | ||
|
2016 |
16,272 | |||
|
2017 |
14,631 | |||
|
2018 |
16,067 | |||
|
2019 |
714,880 | |||
|
Thereafter |
683,638 | |||
|
|
|
|||
|
Total outstanding debt |
1,459,861 | |||
|
|
|
|
|||
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:
| Year Ended December 31, | ||||||||||||
| 2014 | 2013 | 2012 | ||||||||||
| (In thousands, except per share data) | ||||||||||||
|
Net income |
$ | 89,880 | $ | 86,988 | $ | 88,363 | ||||||
|
|
|
|
|
|
|
|||||||
|
Weighted average common shares outstanding |
39,348 | 36,418 | 36,155 | |||||||||
|
Assumed exercise/vesting of equity awards (1) |
890 | 978 | 963 | |||||||||
|
|
|
|
|
|
|
|||||||
|
Weighted average diluted common shares outstanding |
40,238 | 37,396 | 37,118 | |||||||||
|
|
|
|
|
|
|
|||||||
|
Net earnings per basic share |
$ | 2.28 | $ | 2.39 | $ | 2.44 | ||||||
|
Net earnings per diluted share |
$ | 2.23 | $ | 2.33 | $ | 2.38 | ||||||
| (1) | Stock options, restricted stock, restricted stock units, and performance units excluded from our computation of diluted earnings per share, because they were anti-dilutive, were 0.4 million, 0.5 million, and 0.4 million for the years ended December 31, 2014, 2013, and 2012, respectively. |
|
|||
The following table summarizes stock option activity during 2014:
| Employee Options |
Director Options |
Weighted Average Exercise Price |
Weighted Average Remaining Contractual Term (yrs.) |
Aggregate Intrinsic Value |
||||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||||
|
Outstanding, at January 1, 2014 |
2,570 | 64 | $ | 36.71 | 4.1 | $ | 84,840 | |||||||||||||
|
Granted |
385 | — | $ | 79.29 | ||||||||||||||||
|
Forfeited |
9 | — | $ | 62.42 | ||||||||||||||||
|
Exercised |
1,088 | 22 | $ | 29.34 | ||||||||||||||||
|
|
|
|
|
|||||||||||||||||
|
Outstanding, at December 31, 2014 |
1,858 | 42 | $ | 49.53 | 5.7 | $ | 68,396 | |||||||||||||
|
|
|
|
|
|||||||||||||||||
|
Vested/expect to vest, at December 31, 2014 |
1,749 | 42 | $ | 47.93 | 5.5 | $ | 67,341 | |||||||||||||
|
|
|
|
|
|||||||||||||||||
|
Exercisable, at December 31, 2014 |
1,205 | 42 | $ | 37.15 | 4.0 | $ | 60,300 | |||||||||||||
|
|
|
|
|
|||||||||||||||||
| Year Ended December 31, | ||||||||||||
| 2014 | 2013 | 2012 | ||||||||||
| (In millions) | ||||||||||||
|
Intrinsic value of stock options exercised |
$ | 53.7 | $ | 6.4 | $ | 2.1 | ||||||
|
Compensation expense |
$ | 5.4 | $ | 3.8 | $ | 2.4 | ||||||
|
Tax benefit recognized from stock option exercises |
$ | 20.7 | $ | 2.7 | $ | 0.8 | ||||||
The assumptions used to calculate the value of the stock option awards granted in 2014, 2013, and 2012 are presented as follows:
| 2014 | 2013 | 2012 | ||||||||||
|
Expected volatility |
25.18 | % | 30.21 | % | 32.85 | % | ||||||
|
Expected dividends |
0.00 | % | 0.00 | % | 0.00 | % | ||||||
|
Risk-free interest rate |
2.03 | % | 0.995 | % | 1.15 | % | ||||||
|
Expected term |
6.0 years | 6.0 years | 6.0 years | |||||||||
The following table summarizes the restricted stock unit activity during the year ended December 31, 2014:
| Employee Restricted Stock Units |
Weighted Average Grant Date Fair Value |
Director Restricted Stock Units |
Weighted Average Grant Date Fair Value |
|||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
Outstanding, at January 1, 2014 |
317 | $ | 58.98 | 93 | $ | 44.06 | ||||||||||
|
Granted |
240 | $ | 77.72 | 14 | $ | 79.89 | ||||||||||
|
Vested |
156 | $ | 54.17 | 6 | $ | 35.34 | ||||||||||
|
Forfeited |
9 | $ | 67.32 | — | $ | — | ||||||||||
|
|
|
|
|
|||||||||||||
|
Outstanding, at December 31, 2014 |
392 | $ | 71.97 | 101 | $ | 49.71 | ||||||||||
|
|
|
|
|
|||||||||||||
| Year Ended December 31, | ||||||||||||
| 2014 | 2013 | 2012 | ||||||||||
| (In millions) | ||||||||||||
|
Compensation expense |
$ | 11.9 | $ | 8.9 | $ | 9.3 | ||||||
|
Fair value of vested restricted stock units |
$ | 12.9 | $ | 9.8 | $ | 12.0 | ||||||
|
Tax benefit recognized from vested restricted stock units |
$ | 4.7 | $ | 3.3 | $ | 3.8 | ||||||
The following table summarizes the performance unit activity during the twelve months ended December 31, 2014:
| Performance Units |
Weighted Average Grant Date Fair Value |
|||||||
| (In thousands) | ||||||||
|
Unvested, at January 1, 2014 |
216 | $ | 62.03 | |||||
|
Granted |
88 | $ | 79.89 | |||||
|
Vested |
5 | $ | 54.90 | |||||
|
Forfeited |
30 | $ | 55.61 | |||||
|
|
|
|||||||
|
Unvested, at December 31, 2014 |
269 | $ | 68.76 | |||||
|
|
|
|||||||
| Year Ended December 31, | ||||||||||||
| 2014 | 2013 | 2012 | ||||||||||
| (In millions) | ||||||||||||
|
Compensation expense |
$ | 7.8 | $ | 3.4 | $ | 1.1 | ||||||
|
Fair Value of performance units vested |
$ | 0.4 | $ | 2.0 | $ | 6.2 | ||||||
|
Tax benefit recognized from performance units vested |
$ | 0.2 | $ | 0.7 | $ | 2.2 | ||||||
|
|||
Accumulated Other Comprehensive Loss consists of the following components all of which are net of tax, except for the foreign currency translation adjustment:
| Foreign Currency Translation (1) |
Unrecognized Pension and Postretirement Benefits (2) |
Derivative Financial Instrument (3) |
Accumulated Other Comprehensive Loss |
|||||||||||||
| (In thousands) | ||||||||||||||||
|
Balance at January 1, 2012 |
$ | (10,268 | ) | (11,825 | ) | (269 | ) | (22,362 | ) | |||||||
|
Other comprehensive income |
8,261 | — | — | 8,261 | ||||||||||||
|
Reclassifications from accumulated other comprehensive loss |
— | (2,700 | ) | 161 | (2,539 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Other comprehensive income (loss) |
8,261 | (2,700 | ) | 161 | 5,722 | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Balance at December 31, 2012 |
(2,007 | ) | (14,525 | ) | (108 | ) | (16,640 | ) | ||||||||
|
Other comprehensive loss |
(22,682 | ) | — | — | (22,682 | ) | ||||||||||
|
Reclassifications from accumulated other comprehensive loss |
— | 7,451 | 108 | 7,559 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Other comprehensive (loss) income |
(22,682 | ) | 7,451 | 108 | (15,123 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Balance at December 31, 2013 |
(24,689 | ) | (7,074 | ) | — | (31,763 | ) | |||||||||
|
Other comprehensive loss |
(26,637 | ) | — | — | (26,637 | ) | ||||||||||
|
Reclassifications from accumulated other comprehensive loss |
— | (5,931 | ) | — | (5,931 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Other comprehensive (loss) |
(26,637 | ) | (5,931 | ) | — | (32,568 | ) | |||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Balance at December 31, 2014 |
$ | (51,326 | ) | $ | (13,005 | ) | $ | — | $ | (64,331 | ) | |||||
|
|
|
|
|
|
|
|
|
|||||||||
| (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 $(3,683) thousand, $4,592 thousand, and $(1,626) thousand for the years ended December 31, 2014, 2013, and 2012, respectively. |
| (3) | The derivative financial instrument reclassification is presented net of tax of $68 thousand and $101 thousand for the years ended December 31, 2013 and 2012, respectively. |
| Reclassifications from
Accumulated Other Comprehensive Loss |
Affected Line in The Consolidated Statements of Income |
|||||||||||||
| Year Ended December 31, | ||||||||||||||
| 2014 | 2013 | 2012 | ||||||||||||
| (In thousands) | ||||||||||||||
|
Derivative financial instrument |
$ | — | $ | 176 | $ | 262 | Interest expense | |||||||
|
Income taxes |
— | 68 | 101 | Income taxes | ||||||||||
|
|
|
|
|
|
|
|||||||||
|
Net of tax |
$ | — | $ | 108 | $ | 161 | ||||||||
|
|
|
|
|
|
|
|||||||||
|
Amortization of defined benefit pension and postretirement items: |
||||||||||||||
|
Prior service costs |
$ | 139 | $ | 385 | $ | 535 | (a) | |||||||
|
Unrecognized net loss |
681 | 1,880 | 1,561 | (a) | ||||||||||
|
Other |
— | 61 | (61 | ) | ||||||||||
|
Actuarial Adjustment |
(10,434 | ) | 9,717 | (6,361 | ) | (b) | ||||||||
|
|
|
|
|
|
|
|||||||||
|
Total before tax |
(9,614 | ) | 12,043 | (4,326 | ) | |||||||||
|
Income taxes |
3,683 | (4,592 | ) | 1,626 | Income taxes | |||||||||
|
|
|
|
|
|
|
|||||||||
|
Net of tax |
$ | (5,931 | ) | $ | 7,451 | $ | (2,700 | ) | ||||||
|
|
|
|
|
|
|
|||||||||
| (a) | These accumulated other comprehensive income components are included in the computation of net periodic pension and postretirement cost. See Note 16 for additional details. |
| (b) | Represents the actuarial adjustment needed to adjust the Accumulated other comprehensive loss balance to actual. |
|
|||
There have been no significant changes in the number of Company employees covered by the multiemployer plans or other significant events that would affect the comparability of contributions to the plans.
| Pension Protection Act Zone Status |
FIP Implemented (yes or no) |
TreeHouse Foods Contributions (In thousands) |
Surcharge Imposed (yes or no) |
Expiration Date Of Collective Bargaining Agreement |
||||||||||||||||||||||||
|
Plan Name: |
EIN Number |
Plan Number |
Plan Year Ended December, 31 |
|||||||||||||||||||||||||
| 2013 | 2012 | 2014 | 2013 | 2012 | ||||||||||||||||||||||||
|
Central States Southeast and Southwest Areas Pension Fund |
36-2154936 | 1 | Red | Red | Yes | $ | 617 | $ | 592 | $ | 602 | No | 12/27/2016 | |||||||||||||||
|
Rockford Area Dairy Industry Local 754, Intl. Brotherhood of Teamsters Retirement Pension Plan |
36-6067654 | 1 | Green | Green | No | $ | 474 | $ | 384 | $ | 413 | No | 4/30/2017 | |||||||||||||||
|
Western Conference of Teamsters Pension Fund |
91-6145047 | 1 | Green | Green | No | $ | 336 | $ | 361 | $ | 379 | No | 2/28/2015 | |||||||||||||||
The Company was listed in the plan’s Form 5500 as providing more than 5.0% of the total contributions for the following plan and plan years:
|
Plan Name: |
Year Contributions to Plan Exceeded More Than 5% of total Contributions (as of December 31 Of the Plan’s Year-End) |
|||
|
Rockford Area Dairy Industry Local 754, Intl. Brotherhood of Teamsters Retirement Pension Plan |
2014, 2013, and 2012 | |||
The fair value of the Company’s pension plan assets at December 31, 2014 and 2013, by asset category is as follows:
| Level (h) | Pension Plan Assets Fair Value Measurements at December 31, 2014 |
|||||||
| (In thousands) | ||||||||
|
Short Term Investment Fund (a) |
2 | $ | 52 | |||||
|
Aggregate Bond Index Fund (b) |
2 | 10,312 | ||||||
|
U.S. Market Cap Equity Index Fund (c) |
2 | 25,858 | ||||||
|
International All Country World Index Fund (d) |
2 | 3,407 | ||||||
|
Collective Daily 1-5 year credit bond fund (e) |
2 | 8,234 | ||||||
|
Emerging Markets Index Fund (f) |
2 | 1,375 | ||||||
|
Daily High Yield Fixed Income Fund (g) |
2 | 2,074 | ||||||
|
|
|
|||||||
| $ | 51,312 | |||||||
|
|
|
|||||||
| Level (h) | Pension Plan Assets Fair Value Measurements at December 31, 2013 |
|||||||
| (In thousands) | ||||||||
|
Short Term Investment Fund (a) |
2 | $ | 54 | |||||
|
Aggregate Bond Index Fund (b) |
2 | 9,674 | ||||||
|
U.S. Market Cap Equity Index Fund (c) |
2 | 24,797 | ||||||
|
International All Country World Index Fund (d) |
2 | 4,113 | ||||||
|
Collective Daily 1-5 year credit bond fund (e) |
2 | 6,799 | ||||||
|
Emerging Markets Index Fund (f) |
2 | 1,479 | ||||||
|
Daily High Yield Fixed Income Fund (g) |
2 | 1,845 | ||||||
|
|
|
|||||||
| $ | 48,761 | |||||||
|
|
|
|||||||
| (a) | This fund is an investment vehicle for cash reserves, which seeks to offer a competitive rate of return through a portfolio of high-grade, short term, and money market instruments. Principal preservation is the primary objective of this fund. |
| (b) | The primary objective of this fund is to hold a portfolio representative of the overall United States bond and debt market, as characterized by the Barclays Capital Aggregate Bond Index. |
| (c) | The primary objective of this fund is to approximate the risk and return characteristics of the Dow Jones U.S. ex-LP’s Total Stock Market Index. |
| (d) | The primary objective of this fund is to approximate the risk and return characteristics of the Morgan Stanley All Country World ex-US (MSCI ACWI ex-US) ND Index. This fund is commonly used to represent the non-U.S. equity in developed and emerging markets. |
| (e) | The primary objective of this fund is to hold a portfolio representative of the intermediate credit securities portion of the United States bond and debt markets, as characterized by the Barclays Capital U.S. 1-5 year Credit Bond Index. |
| (f) | The primary objective of this fund is to provide investment results that replicate the overall performance of the MSCI Emerging Markets Index. The Fund may make limited use of futures and/or options to maintain equity exposure. |
| (g) | The primary objective of this fund is to outperform the Barclay’s Capital High Yield Index over a market cycle while maintaining a similar level of volatility and credit quality as the index. This Fund can serve as a core bond investment position, providing exposure to the U.S. Fixed Income market. |
| (h) | Level 2 inputs are inputs other than quoted prices that are observable for an asset or liability, either directly or indirectly. |
The following table summarizes information about our pension and postretirement benefit plans for the years ended December 31, 2014 and 2013:
| Pension Benefits | Postretirement Benefits | |||||||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||||||
| (In thousands) | (In thousand) | |||||||||||||||
|
Change in benefit obligation: |
||||||||||||||||
|
Benefit obligation, at beginning of year |
$ | 56,672 | $ | 59,942 | $ | 3,155 | $ | 3,391 | ||||||||
|
Service cost |
2,107 | 2,407 | 17 | 22 | ||||||||||||
|
Interest cost |
2,772 | 2,466 | 153 | 138 | ||||||||||||
|
Settlements |
98 | — | — | — | ||||||||||||
|
Actuarial losses (gains) |
10,707 | (5,826 | ) | 218 | (285 | ) | ||||||||||
|
Benefits paid |
(4,751 | ) | (2,317 | ) | (80 | ) | (111 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Benefit obligation, at end of year |
$ | 67,605 | $ | 56,672 | $ | 3,463 | $ | 3,155 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Change in plan assets: |
||||||||||||||||
|
Fair value of plan assets, at beginning of year |
$ | 48,761 | $ | 39,387 | $ | — | $ | — | ||||||||
|
Actual return on plan assets |
3,242 | 6,431 | — | — | ||||||||||||
|
Company contributions |
4,060 | 5,260 | 80 | 111 | ||||||||||||
|
Benefits paid |
(4,751 | ) | (2,317 | ) | (80 | ) | (111 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Fair value of plan assets, at year end |
$ | 51,312 | $ | 48,761 | $ | — | $ | — | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Funded status of the plan |
$ | (16,293 | ) | $ | (7,911 | ) | $ | (3,463 | ) | $ | (3,155 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Amounts recognized in the Consolidated Balance Sheets: |
||||||||||||||||
|
Current liability |
$ | — | $ | — | $ | (151 | ) | $ | (173 | ) | ||||||
|
Non-current liability |
(16,293 | ) | (7,911 | ) | (3,312 | ) | (2,982 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Net amount recognized |
$ | (16,293 | ) | $ | (7,911 | ) | $ | (3,463 | ) | $ | (3,155 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Amounts recognized in Accumulated Other Comprehensive Loss: |
||||||||||||||||
|
Net actuarial loss |
$ | 19,228 | $ | 9,675 | $ | 659 | $ | 459 | ||||||||
|
Prior service cost |
1,581 | 1,788 | (236 | ) | (304 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Total, before tax effect |
$ | 20,809 | $ | 11,463 | $ | 423 | $ | 155 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Pension Benefits | Postretirement Benefits | |||||||||||||||||||||||
| 2014 | 2013 | 2012 | 2014 | 2013 | 2012 | |||||||||||||||||||
|
Weighted average assumptions used to determine the periodic benefit costs: |
||||||||||||||||||||||||
|
Discount rate |
4.50% - 5.00 | % | 4.25 | % | 4.75 | % | 5.00 | % | 4.25 | % | 4.75 | % | ||||||||||||
|
Rate of compensation increases |
3.00% - 4.00 | % | 3.00% - 4.00 | % | 4.00 | % | — | — | — | |||||||||||||||
|
Expected return on plan assets |
6.50 | % | 6.50 | % | 6.50 | % | — | — | — | |||||||||||||||
| Pension Benefits | ||||||||
| 2014 | 2013 | |||||||
| (In thousands) | ||||||||
|
Accumulated benefit obligation |
$ | 65,497 | $ | 54,688 | ||||
The key actuarial assumptions used to determine the postretirement benefit obligations as of December 31, 2014 and 2013 are as follows:
| 2014 | 2013 | |||||||||||||||
| Pre-65 | Post 65 | Pre-65 | Post 65 | |||||||||||||
|
Health care cost trend rates: |
||||||||||||||||
|
Health care cost trend rate for next year |
8.00 | % | 7.50 | % | 8.00 | % | 7.50 | % | ||||||||
|
Ultimate rate |
5.00 | % | 5.00 | % | 5.00 | % | 5.00 | % | ||||||||
|
Discount rate |
4.25 | % | 4.25 | % | 5.00 | % | 5.00 | % | ||||||||
|
Year ultimate rate achieved |
2023 | 2020 | 2020 | 2019 | ||||||||||||
The following table summarizes the net periodic cost of our pension plans and postretirement plans, for the years ended December 31, 2014, 2013, and 2012:
| Pension Benefits | Postretirement Benefits | |||||||||||||||||||||||
| 2014 | 2013 | 2012 | 2014 | 2013 | 2012 | |||||||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||||||||
|
Components of net periodic costs: |
||||||||||||||||||||||||
|
Service cost |
$ | 2,107 | $ | 2,407 | $ | 2,289 | $ | 17 | $ | 22 | $ | 24 | ||||||||||||
|
Interest cost |
2,772 | 2,466 | 2,451 | 153 | 138 | 149 | ||||||||||||||||||
|
Expected return on plan assets |
(3,217 | ) | (2,665 | ) | (2,321 | ) | — | — | — | |||||||||||||||
|
Amortization of unrecognized prior service cost |
207 | 455 | 603 | (68 | ) | (68 | ) | (68 | ) | |||||||||||||||
|
Amortization of unrecognized net loss |
663 | 1,733 | 1,510 | 18 | 46 | 51 | ||||||||||||||||||
|
ASC 715 settlement charge |
564 | — | — | — | — | — | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Net periodic cost |
$ | 3,096 | $ | 4,396 | $ | 4,532 | $ | 120 | $ | 138 | $ | 156 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
The estimated amount that will be amortized from accumulated other comprehensive income into net pension cost in 2015 is as follows:
| Pension | Postretirement | |||||||
| (In thousands) | ||||||||
|
Net actuarial loss |
$ | 1,460 | $ | 49 | ||||
|
Prior service cost |
$ | 207 | $ | (68 | ) | |||
Estimated future pension and postretirement benefit payments from the plans are as follows:
| Pension Benefit |
Postretirement Benefit |
|||||||
| (In thousands) | ||||||||
|
2015 |
$ | 3,066 | $ | 151 | ||||
|
2016 |
$ | 3,145 | $ | 158 | ||||
|
2017 |
$ | 3,104 | $ | 154 | ||||
|
2018 |
$ | 3,654 | $ | 160 | ||||
|
2019 |
$ | 3,404 | $ | 162 | ||||
|
2020-24 |
$ | 19,731 | $ | 877 | ||||
The effect of a 1% change in health care trend rates would have the following effects on the postretirement benefit plan:
| 2014 | ||||
| (In thousands) | ||||
|
1% Increase: |
||||
|
Benefit obligation, end of year |
$ | 430 | ||
|
Service cost plus interest cost for the year |
$ | 18 | ||
|
1% Decrease: |
||||
|
Benefit obligation, end of year |
$ | (353 | ) | |
|
Service cost plus interest cost for the year |
$ | (15 | ) | |
| Pension Benefits | ||||||||
| 2014 | 2013 | |||||||
| (In thousands) | ||||||||
|
|
||||||||
|
Weighted average assumptions used to determine the pension benefit obligations: |
||||||||
|
Discount rate |
4.25 | % | 5.00 | % | ||||
|
Rate of compensation increases |
3.00% - 4.00 | % | 3.00% - 4.00 | % | ||||
|
|||
Other operating expenses (income), net consisted of the following:
| Year Ended December 31, | ||||||||||||
| 2014 | 2013 | 2012 | ||||||||||
| (In thousands) | ||||||||||||
|
Restructuring |
$ | 2,421 | $ | 5,947 | $ | 5,178 | ||||||
|
Other |
— | — | (1,393 | ) | ||||||||
|
|
|
|
|
|
|
|||||||
|
Total other operating expense, net |
$ | 2,421 | $ | 5,947 | $ | 3,785 | ||||||
|
|
|
|
|
|
|
|||||||
|
|||
| Year Ended December 31, | ||||||||||||
| 2014 | 2013 | 2012 | ||||||||||
| (In thousands) | ||||||||||||
|
Interest paid |
$ | 43,598 | $ | 45,998 | $ | 48,098 | ||||||
|
Income taxes paid |
$ | 50,590 | $ | 38,533 | $ | 33,300 | ||||||
|
Accrued purchase of property and equipment |
$ | 7,497 | $ | 8,824 | $ | 4,777 | ||||||
|
Accrued other intangible assets |
$ | 2,005 | $ | 1,664 | $ | 431 | ||||||
|
|||
The composition of capital leases, which are reflected as Property, plant, and equipment in the Consolidated Balance Sheets, is as follows:
| December 31, | ||||||||
| 2014 | 2013 | |||||||
| (In thousands) | ||||||||
|
Machinery and equipment |
$ | 14,186 | $ | 6,999 | ||||
|
Less accumulated amortization |
(4,691 | ) | (2,890 | ) | ||||
|
|
|
|
|
|||||
|
Total |
$ | 9,495 | $ | 4,109 | ||||
|
|
|
|
|
|||||
Future minimum payments at December 31, 2014, under non-cancelable capital leases, operating leases, and purchase obligations, including input costs such as raw materials, ingredients, and packaging, are summarized as follows:
| Capital Leases |
Operating Leases |
Purchase Obligations |
||||||||||
| (In thousands) | ||||||||||||
|
2015 |
$ | 3,930 | 24,749 | 501,802 | ||||||||
|
2016 |
3,105 | 22,633 | 21,509 | |||||||||
|
2017 |
1,341 | 18,165 | 3,903 | |||||||||
|
2018 |
235 | 13,223 | 3,901 | |||||||||
|
2019 |
65 | 9,046 | 3,865 | |||||||||
|
Thereafter |
143 | 38,798 | 3,980 | |||||||||
|
|
|
|
|
|
|
|||||||
|
Total minimum payments |
8,819 | $ | 126,614 | $ | 538,960 | |||||||
|
|
|
|
|
|||||||||
|
Less amount representing interest |
(508 | ) | ||||||||||
|
|
|
|||||||||||
|
Present value of capital lease obligations |
$ | 8,311 | ||||||||||
|
|
|
|||||||||||
|
|||
The following table identifies the derivative, its fair value, and location on the Consolidated Balance Sheets:
| Fair Value December 31, |
||||||||||
| 2014 | 2013 | |||||||||
|
Balance Sheet Location |
(In thousands) | |||||||||
|
Asset Derivatives |
$ | — | $ | 8 | ||||||
|
|
|
|
|
|||||||
|
Commodity contracts |
Prepaid expenses and other current assets | $ | — | $ | 8 | |||||
|
|
|
|
|
|||||||
|
Liability Derivatives |
||||||||||
|
Commodity contracts |
Accounts payable and accrued expenses | $ | 3,044 | $ | — | |||||
|
|
|
|
|
|||||||
| $ | 3,044 | $ | — | |||||||
|
|
|
|
|
|||||||
We recorded the following gains and losses on our derivative contracts in the Consolidated Statements of Income:
| Year Ended December 31, |
||||||||||
|
Location of Gain (Loss) Recognized in Income |
2014 | 2013 | ||||||||
| (In thousands) | ||||||||||
|
Mark to market unrealized (loss) gain: |
||||||||||
|
Commodity contracts |
Other expense, net | $ | (3,051 | ) | $ | 937 | ||||
|
|
|
|
|
|||||||
|
Total unrealized (loss) gain |
(3,051 | ) | 937 | |||||||
|
Realized (loss): |
||||||||||
|
Commodity contracts |
Manufacturing related to cost of sales and transportation related to selling and distribution | — | (374 | ) | ||||||
|
|
|
|
|
|||||||
|
Total realized (loss) |
— | (374 | ) | |||||||
|
|
|
|
|
|||||||
|
Total (loss) gain |
$ | (3,051 | ) | $ | 563 | |||||
|
|
|
|
|
|||||||
|
|||
The following table presents the carrying value and fair value of our financial instruments as of December 31, 2014 and December 31, 2013:
| December 31, 2014 | December 31, 2013 | |||||||||||||||||||
| Carrying Value |
Fair Value |
Carrying Value |
Fair Value |
Level | ||||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||||
|
Not recorded at fair value (liability): |
||||||||||||||||||||
|
Revolving Credit Facility |
$ | (554,000 | ) | $ | (559,085 | ) | $ | — | $ | — | 2 | |||||||||
|
Prior Credit Agreement |
$ | — | $ | — | $ | (535,000 | ) | $ | (532,226 | ) | 2 | |||||||||
|
Term Loan |
$ | (298,500 | ) | $ | (315,070 | ) | $ | — | $ | — | 2 | |||||||||
|
Acquisition Term Loan |
$ | (197,500 | ) | $ | (202,716 | ) | $ | — | $ | — | 2 | |||||||||
|
2022 Notes |
$ | (400,000 | ) | $ | (406,000 | ) | $ | — | $ | — | 2 | |||||||||
|
2018 Notes |
$ | — | $ | — | $ | (400,000 | ) | $ | (435,520 | ) | 2 | |||||||||
|
Recorded on a recurring basis at fair value (liability) asset: |
||||||||||||||||||||
|
Commodity contracts |
$ | (3,044 | ) | $ | (3,044 | ) | $ | 8 | $ | 8 | 2 | |||||||||
|
Investments |
$ | 9,148 | $ | 9,148 | $ | 8,680 | $ | 8,680 | 1 | |||||||||||
|
|||
Financial information relating to the Company’s reportable segments is as follows:
| Year Ended December 31, | ||||||||||||
| 2014 | 2013 | 2012 | ||||||||||
| (In thousands) | ||||||||||||
|
Net sales: |
||||||||||||
|
North American Retail Grocery |
$ | 2,173,391 | $ | 1,642,190 | $ | 1,568,014 | ||||||
|
Food Away From Home |
380,069 | 360,868 | 338,357 | |||||||||
|
Industrial and Export |
392,642 | 290,869 | 275,754 | |||||||||
|
|
|
|
|
|
|
|||||||
|
Total |
$ | 2,946,102 | $ | 2,293,927 | $ | 2,182,125 | ||||||
|
|
|
|
|
|
|
|||||||
|
Direct operating income: |
||||||||||||
|
North American Retail Grocery |
$ | 326,943 | $ | 258,699 | $ | 244,736 | ||||||
|
Food Away From Home |
47,107 | 50,110 | 43,913 | |||||||||
|
Industrial and Export |
68,109 | 55,754 | 44,663 | |||||||||
|
|
|
|
|
|
|
|||||||
|
Total |
442,159 | 364,563 | 333,312 | |||||||||
|
Unallocated selling and distribution expenses |
(9,159 | ) | (5,284 | ) | (5,231 | ) | ||||||
|
Unallocated cost of sales (1) |
(998 | ) | (18,728 | ) | (10,950 | ) | ||||||
|
Unallocated corporate expense |
(213,848 | ) | (162,387 | ) | (140,304 | ) | ||||||
|
|
|
|
|
|
|
|||||||
|
Operating income |
218,154 | 178,164 | 176,827 | |||||||||
|
Other expense |
(81,584 | ) | (53,254 | ) | (52,618 | ) | ||||||
|
|
|
|
|
|
|
|||||||
|
Income before income taxes |
$ | 136,570 | $ | 124,910 | $ | 124,209 | ||||||
|
|
|
|
|
|
|
|||||||
|
Depreciation: |
||||||||||||
|
North American Retail Grocery |
$ | 40,220 | $ | 35,962 | $ | 36,301 | ||||||
|
Food Away From Home |
8,472 | 9,327 | 7,451 | |||||||||
|
Industrial and Export |
6,266 | 5,379 | 7,810 | |||||||||
|
Corporate office (2) |
8,323 | 22,599 | 13,107 | |||||||||
|
|
|
|
|
|
|
|||||||
|
Total |
$ | 63,281 | $ | 73,267 | $ | 64,669 | ||||||
|
|
|
|
|
|
|
|||||||
| (1) | 2013 and 2012 costs primarily related to accelerated depreciation and other charges related to restructurings. |
| (2) | Includes accelerated depreciation related to restructurings for 2013 and 2012. |
The geographic location of long-lived assets is as follows:
|
|
December 31, |
|
||||||||||
| 2014 | 2013 | 2012 | ||||||||||
| (In thousands) | ||||||||||||
|
Long-lived assets: |
||||||||||||
|
United States |
$ | 490,850 | $ | 416,170 | $ | 388,642 | ||||||
|
Canada |
52,928 | 46,105 | 36,665 | |||||||||
|
|
|
|
|
|
|
|||||||
|
Total |
$ | 543,778 | $ | 462,275 | $ | 425,307 | ||||||
|
|
|
|
|
|
|
|||||||
| Year Ended December 31, | ||||||||||||
| 2014 | 2013 | 2012 | ||||||||||
| (In thousands) | ||||||||||||
|
Products: |
||||||||||||
|
Beverages |
$ | 499,829 | $ | 341,547 | $ | 234,430 | ||||||
|
Salad Dressings |
361,859 | 334,577 | 284,027 | |||||||||
|
Beverage enhancers |
359,179 | 361,290 | 362,238 | |||||||||
|
Soup and infant feeding |
351,917 | 219,404 | 281,827 | |||||||||
|
Pickles |
302,621 | 297,904 | 308,228 | |||||||||
|
Snacks |
287,281 | — | — | |||||||||
|
Mexican and other sauces |
248,979 | 245,171 | 232,025 | |||||||||
|
Cereals |
168,739 | 169,843 | 162,952 | |||||||||
|
Dry dinners |
139,285 | 124,075 | 126,804 | |||||||||
|
Aseptic products |
102,635 | 96,136 | 91,585 | |||||||||
|
Other products |
70,720 | 46,650 | 36,573 | |||||||||
|
Jams |
53,058 | 57,330 | 61,436 | |||||||||
|
|
|
|
|
|
|
|||||||
|
Total net sales |
$ | 2,946,102 | $ | 2,293,927 | $ | 2,182,125 | ||||||
|
|
|
|
|
|
|
|||||||
|
|||
The following is a summary of our unaudited quarterly results of operations for 2014 and 2013:
| Quarter | ||||||||||||||||
| First | Second (2) | Third (3) | Fourth (4) | |||||||||||||
| (In thousands, except per share data) | ||||||||||||||||
|
Fiscal 2014 |
||||||||||||||||
|
Net sales |
$ | 618,903 | $ | 627,960 | $ | 795,726 | $ | 903,513 | ||||||||
|
Gross profit |
132,991 | 135,677 | 158,588 | 179,348 | ||||||||||||
|
Income before income taxes |
20,043 | 33,740 | 30,795 | 51,992 | ||||||||||||
|
Net income |
14,322 | 21,759 | 19,882 | 33,917 | ||||||||||||
|
Net income per common share: |
||||||||||||||||
|
Basic (1) |
.39 | .59 | .48 | .80 | ||||||||||||
|
Diluted (1) |
.38 | .57 | .47 | .78 | ||||||||||||
|
Fiscal 2013 |
||||||||||||||||
|
Net sales |
$ | 540,110 | $ | 526,346 | $ | 567,150 | $ | 660,321 | ||||||||
|
Gross profit |
114,172 | 109,568 | 115,263 | 136,546 | ||||||||||||
|
Income before income taxes |
33,354 | 27,883 | 29,372 | 34,301 | ||||||||||||
|
Net income |
22,974 | 18,565 | 22,665 | 22,784 | ||||||||||||
|
Net income per common share: |
||||||||||||||||
|
Basic (1) |
.63 | .51 | .62 | .62 | ||||||||||||
|
Diluted (1) |
.62 | .50 | .61 | .61 | ||||||||||||
| (1) | Due to rounding and the issuance of shares in July of 2014, the sum of the four quarters may not be the same as the total for the year. |
| (2) | The Company acquired Protenergy in May of 2014. |
| (3) | The Company acquired Flagstone in July of 2014 and Cains in July of 2013. |
| (4) | The Company acquired Associated Brands in October of 2013. |
|
|||
Condensed Supplemental Consolidating Balance Sheet
December 31, 2014
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor 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 Balance Sheet
December 31, 2013
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Assets |
||||||||||||||||||||
|
Current assets: |
||||||||||||||||||||
|
Cash and cash equivalents |
$ | 23,268 | $ | 43 | $ | 23,164 | $ | — | $ | 46,475 | ||||||||||
|
Investments |
— | — | 8,680 | 8,680 | ||||||||||||||||
|
Accounts receivable, net |
258 | 116,464 | 36,041 | — | 152,763 | |||||||||||||||
|
Inventories, net |
— | 314,912 | 90,786 | — | 405,698 | |||||||||||||||
|
Deferred income taxes |
— | 18,534 | 3,375 | — | 21,909 | |||||||||||||||
|
Prepaid expenses and other current assets |
27,890 | 12,593 | 758 | (27,077 | ) | 14,164 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total current assets |
51,416 | 462,546 | 162,804 | (27,077 | ) | 649,689 | ||||||||||||||
|
Property, plant, and equipment, net |
13,426 | 379,380 | 69,469 | — | 462,275 | |||||||||||||||
|
Goodwill |
— | 959,440 | 159,764 | — | 1,119,204 | |||||||||||||||
|
Investment in subsidiaries |
1,970,351 | 258,305 | — | (2,228,656 | ) | — | ||||||||||||||
|
Intercompany accounts receivable (payable), net |
154,742 | 68,407 | (223,149 | ) | — | — | ||||||||||||||
|
Deferred income taxes |
13,545 | — | — | (13,545 | ) | — | ||||||||||||||
|
Intangible and other assets, net |
46,943 | 288,873 | 154,070 | — | 489,886 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total assets |
$ | 2,250,423 | $ | 2,416,951 | $ | 322,958 | $ | (2,269,278 | ) | $ | 2,721,054 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Liabilities and Stockholders’ Equity |
||||||||||||||||||||
|
Current liabilities: |
||||||||||||||||||||
|
Accounts payable and accrued expenses |
$ | 26,127 | $ | 204,920 | $ | 34,843 | $ | (27,077 | ) | $ | 238,813 | |||||||||
|
Current portion of long-term debt |
— | 1,498 | 53 | — | 1,551 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total current liabilities |
26,127 | 206,418 | 34,896 | (27,077 | ) | 240,364 | ||||||||||||||
|
Long-term debt |
935,000 | 3,580 | 365 | — | 938,945 | |||||||||||||||
|
Deferred income taxes |
206 | 213,219 | 28,689 | (13,545 | ) | 228,569 | ||||||||||||||
|
Other long-term liabilities |
15,972 | 23,383 | 703 | — | 40,058 | |||||||||||||||
|
Stockholders’ equity |
1,273,118 | 1,970,351 | 258,305 | (2,228,656 | ) | 1,273,118 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total liabilities and stockholders’ equity |
$ | 2,250,423 | $ | 2,416,951 | $ | 322,958 | $ | (2,269,278 | ) | $ | 2,721,054 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Income
Year Ended December 31, 2014
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net sales |
$ | — | $ | 2,537,880 | $ | 649,997 | $ | (241,775 | ) | $ | 2,946,102 | |||||||||
|
Cost of sales |
— | 2,017,648 | 563,625 | (241,775 | ) | 2,339,498 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Gross profit |
— | 520,232 | 86,372 | — | 606,604 | |||||||||||||||
|
Selling, general, and administrative expense |
68,632 | 211,788 | 52,975 | — | 333,395 | |||||||||||||||
|
Amortization |
6,521 | 32,605 | 13,508 | — | 52,634 | |||||||||||||||
|
Other operating expense, net |
— | 2,365 | 56 | — | 2,421 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Operating (loss) income |
(75,153 | ) | 273,474 | 19,833 | — | 218,154 | ||||||||||||||
|
Interest expense |
41,316 | 541 | 9,152 | (8,973 | ) | 42,036 | ||||||||||||||
|
Interest income |
(2 | ) | (9,002 | ) | (959 | ) | 8,973 | (990 | ) | |||||||||||
|
Loss on extinguishment of debt |
22,019 | — | — | — | 22,019 | |||||||||||||||
|
Other expense, net |
22 | 11,701 | 6,796 | — | 18,519 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
(Loss) income from continuing operations, before income taxes |
(138,508 | ) | 270,234 | 4,844 | — | 136,570 | ||||||||||||||
|
Income taxes (benefit) |
(51,761 | ) | 92,644 | 5,807 | — | 46,690 | ||||||||||||||
|
Equity in net income (loss) of subsidiaries |
176,627 | (963 | ) | — | (175,664 | ) | — | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net income (loss) |
$ | 89,880 | $ | 176,627 | $ | (963 | ) | $ | (175,664 | ) | $ | 89,880 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Income
Year Ended December 31, 2013
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net sales |
$ | — | $ | 2,011,944 | $ | 379,143 | $ | (97,160 | ) | $ | 2,293,927 | |||||||||
|
Cost of sales |
— | 1,593,404 | 322,134 | (97,160 | ) | 1,818,378 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Gross profit |
— | 418,540 | 57,009 | — | 475,549 | |||||||||||||||
|
Selling, general, and administrative expense |
52,951 | 166,849 | 36,263 | — | 256,063 | |||||||||||||||
|
Amortization |
5,445 | 23,320 | 6,610 | — | 35,375 | |||||||||||||||
|
Other operating expense, net |
— | 3,741 | 2,206 | — | 5,947 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Operating (loss) income |
(58,396 | ) | 224,630 | 11,930 | — | 178,164 | ||||||||||||||
|
Interest expense |
48,358 | 967 | 14,642 | (14,663 | ) | 49,304 | ||||||||||||||
|
Interest income |
— | (14,675 | ) | (2,173 | ) | 14,663 | (2,185 | ) | ||||||||||||
|
Other (income) expense, net |
(3 | ) | (19,811 | ) | 25,949 | — | 6,135 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
(Loss) income from continuing operations, before income taxes |
(106,751 | ) | 258,149 | (26,488 | ) | — | 124,910 | |||||||||||||
|
Income taxes (benefit) |
(42,438 | ) | 90,175 | (9,815 | ) | — | 37,922 | |||||||||||||
|
Equity in net income (loss) of subsidiaries |
151,301 | (16,673 | ) | — | (134,628 | ) | — | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net income (loss) |
$ | 86,988 | $ | 151,301 | $ | (16,673 | ) | $ | (134,628 | ) | $ | 86,988 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Income
Year Ended December 31, 2012
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net sales |
$ | — | $ | 1,936,149 | $ | 295,267 | $ | (49,291 | ) | $ | 2,182,125 | |||||||||
|
Cost of sales |
— | 1,541,642 | 235,864 | (49,291 | ) | 1,728,215 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Gross profit |
— | 394,507 | 59,403 | — | 453,910 | |||||||||||||||
|
Selling, general, and administrative expense |
46,216 | 168,050 | 25,486 | — | 239,752 | |||||||||||||||
|
Amortization |
4,556 | 24,068 | 4,922 | — | 33,546 | |||||||||||||||
|
Other operating (income) expense, net |
(218 | ) | 1,564 | 2,439 | — | 3,785 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Operating (loss) income |
(50,554 | ) | 200,825 | 26,556 | — | 176,827 | ||||||||||||||
|
Interest expense |
50,762 | 847 | 14,434 | (14,434 | ) | 51,609 | ||||||||||||||
|
Interest income |
— | (14,434 | ) | (643 | ) | 14,434 | (643 | ) | ||||||||||||
|
Other expense, net |
— | 1,133 | 519 | — | 1,652 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
(Loss) income before income taxes |
(101,316 | ) | 213,279 | 12,246 | — | 124,209 | ||||||||||||||
|
Income taxes (benefit) |
(38,590 | ) | 71,130 | 3,306 | — | 35,846 | ||||||||||||||
|
Equity in net income (loss) of subsidiaries |
151,089 | 8,940 | — | (160,029 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net income (loss) |
$ | 88,363 | $ | 151,089 | $ | 8,940 | $ | (160,029 | ) | $ | 88,363 | |||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
Condensed Supplemental Consolidating Statement of Comprehensive Income
Year Ended December 31, 2014
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net income |
$ | 89,880 | $ | 176,627 | $ | (963 | ) | $ | (175,664 | ) | $ | 89,880 | ||||||||
|
Other comprehensive (loss): |
||||||||||||||||||||
|
Foreign currency translation adjustments |
— | (4,065 | ) | (22,572 | ) | — | (26,637 | ) | ||||||||||||
|
Pension and postretirement reclassification adjustment, net of tax |
— | (5,931 | ) | — | — | (5,931 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Other comprehensive (loss) |
— | (9,996 | ) | (22,572 | ) | — | (32,568 | ) | ||||||||||||
|
Equity in other comprehensive (loss) income of subsidiaries |
(32,568 | ) | (22,572 | ) | — | 55,140 | — | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Comprehensive income (loss) |
$ | 57,312 | $ | 144,059 | $ | (23,535 | ) | $ | (120,524 | ) | $ | 57,312 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Comprehensive Income
Year Ended December 31, 2013
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net income (loss) |
$ | 86,988 | $ | 151,301 | $ | (16,673 | ) | $ | (134,628 | ) | $ | 86,988 | ||||||||
|
Other comprehensive income (loss): |
||||||||||||||||||||
|
Foreign currency translation adjustments |
— | (9,780 | ) | (12,902 | ) | — | (22,682 | ) | ||||||||||||
|
Pension and postretirement reclassification adjustment, net of tax |
— | 7,451 | — | — | 7,451 | |||||||||||||||
|
Derivative reclassification adjustment, net of tax |
108 | — | — | — | 108 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Other comprehensive income (loss) |
108 | (2,329 | ) | (12,902 | ) | — | (15,123 | ) | ||||||||||||
|
Equity in other comprehensive (loss) income of subsidiaries |
(15,231 | ) | (12,902 | ) | — | 28,133 | — | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Comprehensive income (loss) |
$ | 71,865 | $ | 136,070 | $ | (29,575 | ) | $ | (106,495 | ) | $ | 71,865 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Comprehensive Income
Year Ended December 31, 2012
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net income (loss) |
$ | 88,363 | $ | 151,089 | $ | 8,940 | $ | (160,029 | ) | $ | 88,363 | |||||||||
|
Other comprehensive income (loss): |
||||||||||||||||||||
|
Foreign currency translation adjustments |
— | 3,660 | 4,601 | — | 8,261 | |||||||||||||||
|
Pension and postretirement reclassification adjustment, net of tax |
— | (2,700 | ) | — | — | (2,700 | ) | |||||||||||||
|
Derivative reclassification adjustment, net of tax |
161 | — | — | — | 161 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Other comprehensive income |
161 | 960 | 4,601 | — | 5,722 | |||||||||||||||
|
Equity in other comprehensive income (loss) of subsidiaries |
5,561 | 4,601 | — | (10,162 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Comprehensive income (loss) |
$ | 94,085 | $ | 156,650 | $ | 13,541 | $ | (170,191 | ) | $ | 94,085 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Cash Flows
Fiscal Year Ended December 31, 2014
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net cash provided by (used in) operating activities |
$ | 149,103 | 247,159 | (8,641 | ) | (175,664 | ) | 211,957 | ||||||||||||
|
Cash flows from investing activities: |
||||||||||||||||||||
|
Additions to property, plant, and equipment |
(16,201 | ) | (57,053 | ) | (15,321 | ) | — | (88,575 | ) | |||||||||||
|
Additions to intangible assets |
(9,012 | ) | (2,516 | ) | 885 | — | (10,643 | ) | ||||||||||||
|
Intercompany transfer |
(1,055,537 | ) | 885,292 | (144,671 | ) | 314,916 | — | |||||||||||||
|
Acquisitions, net of cash acquired |
— | (1,035,066 | ) | 42,057 | — | (993,009 | ) | |||||||||||||
|
Purchase of investments |
— | — | (584 | ) | — | (584 | ) | |||||||||||||
|
Proceeds from sale of investments |
— | — | 63 | — | 63 | |||||||||||||||
|
Proceeds from sale of fixed assets |
— | 2,348 | 494 | — | 2,842 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash (used in) provided by investing activities |
(1,080,750 | ) | (206,995 | ) | (117,077 | ) | 314,916 | (1,089,906 | ) | |||||||||||
|
Cash flows from financing activities: |
||||||||||||||||||||
|
Net borrowing (repayment) of debt |
484,595 | (1,504 | ) | (1,691 | ) | — | 481,400 | |||||||||||||
|
Intercompany transfer |
38,577 | (38,577 | ) | 139,252 | (139,252 | ) | — | |||||||||||||
|
Net proceeds from issuance of stock |
358,364 | — | — | — | 358,364 | |||||||||||||||
|
Net receipts related to stock-based award activities |
27,812 | 20 | — | — | 27,832 | |||||||||||||||
|
Excess tax benefits from stock-based payment arrangements |
17,737 | (144 | ) | — | — | 17,593 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash provided by (used in) financing activities |
927,085 | (40,205 | ) | 137,561 | (139,252 | ) | 885,189 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Effect of exchange rate changes on cash and cash equivalents |
— | — | (1,734 | ) | — | (1,734 | ) | |||||||||||||
|
(Decrease) increase in cash and cash equivalents |
(4,562 | ) | (41 | ) | 10,109 | — | 5,506 | |||||||||||||
|
Cash and cash equivalents, beginning of year |
23,268 | 43 | 23,164 | — | 46,475 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Cash and cash equivalents, end of year |
$ | 18,706 | 2 | 33,273 | — | 51,981 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Condensed Supplemental Consolidating Statement of Cash Flows
Fiscal Year Ended December 31, 2013
(In thousands)
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net cash (used in) provided by operating activities |
$ | (45,540 | ) | 224,654 | 37,576 | — | 216,690 | |||||||||||||
|
Cash flows from investing activities: |
||||||||||||||||||||
|
Additions to property, plant, and equipment |
(48 | ) | (66,878 | ) | (7,854 | ) | — | (74,780 | ) | |||||||||||
|
Additions to intangible assets |
(4,923 | ) | (1,480 | ) | — | — | (6,403 | ) | ||||||||||||
|
Acquisitions, net of cash acquired |
— | (129,382 | ) | (89,270 | ) | — | (218,652 | ) | ||||||||||||
|
Purchase of investments |
— | — | (8,140 | ) | — | (8,140 | ) | |||||||||||||
|
Proceeds from sale of investments |
— | — | 165 | — | 165 | |||||||||||||||
|
Proceeds from sale of fixed assets |
— | 915 | 45 | — | 960 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash used in investing activities |
(4,971 | ) | (196,825 | ) | (105,054 | ) | — | (306,850 | ) | |||||||||||
|
Cash flows from financing activities: |
||||||||||||||||||||
|
Net borrowing (repayment) of debt |
42,000 | (1,939 | ) | (6 | ) | — | 40,055 | |||||||||||||
|
Intercompany transfer |
26,116 | (26,116 | ) | — | — | — | ||||||||||||||
|
Net receipts related to stock-based award activities |
1,291 | — | — | — | 1,291 | |||||||||||||||
|
Excess tax benefits from stock-based payment arrangements |
4,372 | — | — | — | 4,372 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash provided by (used in) financing activities |
73,779 | (28,055 | ) | (6 | ) | — | 45,718 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Effect of exchange rate changes on cash and cash equivalents |
— | — | (3,490 | ) | — | (3,490 | ) | |||||||||||||
|
Increase (decrease) in cash and cash equivalents |
23,268 | (226 | ) | (70,974 | ) | — | (47,932 | ) | ||||||||||||
|
Cash and cash equivalents, beginning of year |
— | 269 | 94,138 | — | 94,407 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Cash and cash equivalents, end of year |
$ | 23,268 | 43 | 23,164 | — | 46,475 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Condensed Supplemental Consolidating Statement of Cash Flows Fiscal Year Ended December 31, 2012 (In thousands)
|
||||||||||||||||||||
| Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
|
Net cash (used in) provided by operating activities |
$ | (62,153 | ) | $ | 182,684 | $ | 84,028 | $ | — | $ | 204,559 | |||||||||
|
Cash flows from investing activities: |
||||||||||||||||||||
|
Additions to property, plant, and equipment |
(223 | ) | (60,416 | ) | (9,638 | ) | — | (70,277 | ) | |||||||||||
|
Additions to intangible assets |
(8,216 | ) | (1,027 | ) | — | — | (9,243 | ) | ||||||||||||
|
Acquisitions, net of cash acquired |
— | (44,467 | ) | 14,512 | — | (29,955 | ) | |||||||||||||
|
Proceeds from sale of fixed assets |
— | 67 | 46 | — | 113 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash (used in) provided by investing activities |
(8,439 | ) | (105,843 | ) | 4,920 | — | (109,362 | ) | ||||||||||||
|
Cash flows from financing activities: |
||||||||||||||||||||
|
Net repayment of debt |
(2,800 | ) | (1,964 | ) | 21 | — | (4,743 | ) | ||||||||||||
|
Intercompany transfer |
74,614 | (74,614 | ) | — | — | — | ||||||||||||||
|
Net payments related to stock-based award activities |
(3,879 | ) | — | — | — | (3,879 | ) | |||||||||||||
|
Excess tax benefits from stock-based payment arrangements |
2,657 | — | — | — | 2,657 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash provided by (used in) financing activities |
70,592 | (76,578 | ) | 21 | — | (5,965 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Effect of exchange rate changes on cash and cash equivalents |
— | — | 1,896 | — | 1,896 | |||||||||||||||
|
Increase (decrease) in cash and cash equivalents |
— | 263 | 90,865 | — | 91,128 | |||||||||||||||
|
Cash and cash equivalents, beginning of year |
— | 6 | 3,273 | — | 3,279 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Cash and cash equivalents, end of year |
$ | — | $ | 269 | $ | 94,138 | $ | — | $ | 94,407 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||
|
|||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||