UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2013
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number 001-33337
COLEMAN CABLE, INC.
(Exact Name of Registrant as Specified in its Charter)
Delaware | 36-4410887 | |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
1530 Shields Drive, Waukegan, Illinois 60085
(Address of Principal Executive Offices)
(847) 672-2300
(Registrants Telephone Number, including Area Code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. x Yes ¨ No
Indicate by check mark whether the registrant has submitted electronically and posted on its Web Site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). x Yes ¨ No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer | ¨ | Accelerated filer | x | |||
Non-accelerated filer | ¨ (Do not check if a smaller reporting company) | Smaller reporting company | ¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ¨ Yes x No
Common shares outstanding as of November 1, 2013: 18,313,688
2
ITEM 1. | Financial Statements |
COLEMAN CABLE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Thousands, except per share data)
(unaudited)
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
NET SALES |
$ | 229,039 | $ | 229,301 | $ | 685,350 | $ | 681,023 | ||||||||
COST OF GOODS SOLD |
194,911 | 194,948 | 581,285 | 580,018 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
GROSS PROFIT |
34,128 | 34,353 | 104,065 | 101,005 | ||||||||||||
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
13,538 | 15,880 | 46,399 | 47,354 | ||||||||||||
INTANGIBLE ASSET AMORTIZATION |
1,976 | 2,189 | 6,137 | 5,755 | ||||||||||||
ASSET IMPAIRMENT |
6,584 | | 6,584 | | ||||||||||||
RESTRUCTURING CHARGES |
122 | 959 | 491 | 1,314 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
OPERATING INCOME |
11,908 | 15,325 | 44,454 | 46,582 | ||||||||||||
INTEREST EXPENSE |
6,915 | 6,919 | 20,727 | 20,963 | ||||||||||||
OTHER LOSS (INCOME) |
103 | 227 | (129 | ) | 230 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME BEFORE INCOME TAXES |
4,890 | 8,179 | 23,856 | 25,389 | ||||||||||||
INCOME TAX EXPENSE |
4,106 | 2,725 | 10,481 | 8,579 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
NET INCOME |
$ | 784 | $ | 5,454 | $ | 13,375 | $ | 16,810 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
EARNINGS PER COMMON SHARE DATA |
||||||||||||||||
NET INCOME PER SHARE: |
||||||||||||||||
Basic |
$ | 0.04 | $ | 0.32 | $ | 0.75 | $ | 0.98 | ||||||||
Diluted |
0.04 | 0.31 | 0.75 | 0.96 | ||||||||||||
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING |
||||||||||||||||
Basic |
18,293 | 17,071 | 17,617 | 17,077 | ||||||||||||
Diluted |
18,478 | 17,301 | 17,780 | 17,311 | ||||||||||||
CASH DIVIDENDS DECLARED PER COMMON SHARE |
$ | 0.04 | $ | 0.02 | $ | 0.10 | $ | 0.04 |
See notes to condensed consolidated financial statements.
3
COLEMAN CABLE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Thousands)
(unaudited)
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
NET INCOME |
$ | 784 | $ | 5,454 | $ | 13,375 | $ | 16,810 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
OTHER COMPREHENSIVE INCOME (LOSS) |
||||||||||||||||
Foreign currency translation adjustments, net of tax of $(7) and $(134), $189 and $(120), respectively |
271 | 365 | (280 | ) | 326 | |||||||||||
Pension adjustments, net of tax of $1, $2, $3, $4, respectively |
(2 | ) | (3 | ) | (6 | ) | (12 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
OTHER COMPREHENSIVE INCOME (LOSS) |
269 | 362 | (286 | ) | 314 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
COMPREHENSIVE INCOME |
$ | 1,053 | $ | 5,816 | $ | 13,089 | $ | 17,124 | ||||||||
|
|
|
|
|
|
|
|
See notes to condensed consolidated financial statements.
4
COLEMAN CABLE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Thousands, except per share data)
(unaudited)
September 30, 2013 |
December 31, 2012 |
|||||||
ASSETS |
||||||||
CURRENT ASSETS: |
||||||||
Cash and cash equivalents |
$ | 9,745 | $ | 9,562 | ||||
Accounts receivable, net of allowances of $2,913 and $3,046, respectively |
128,449 | 125,982 | ||||||
Inventories |
123,572 | 112,590 | ||||||
Deferred income taxes |
5,206 | 4,271 | ||||||
Assets held for sale |
1,072 | 1,074 | ||||||
Prepaid expenses and other current assets |
5,527 | 4,071 | ||||||
|
|
|
|
|||||
Total current assets |
273,571 | 257,550 | ||||||
|
|
|
|
|||||
PROPERTY, PLANT AND EQUIPMENT, NET |
77,442 | 78,914 | ||||||
GOODWILL |
59,896 | 66,535 | ||||||
INTANGIBLE ASSETS, NET |
31,278 | 37,417 | ||||||
DEFERRED INCOME TAXES |
591 | 329 | ||||||
OTHER ASSETS |
9,315 | 8,595 | ||||||
|
|
|
|
|||||
TOTAL ASSETS |
$ | 452,093 | $ | 449,340 | ||||
|
|
|
|
|||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||
CURRENT LIABILITIES: |
||||||||
Current portion of long-term debt |
$ | 28,177 | $ | 35,566 | ||||
Accounts payable |
28,177 | 25,748 | ||||||
Accrued liabilities |
32,954 | 38,208 | ||||||
|
|
|
|
|||||
Total current liabilities |
89,308 | 99,522 | ||||||
|
|
|
|
|||||
LONG-TERM DEBT |
273,451 | 288,273 | ||||||
OTHER LONG-TERM LIABILITIES |
4,231 | 3,693 | ||||||
DEFERRED INCOME TAXES |
10,197 | 6,687 | ||||||
COMMITMENTS AND CONTINGENCIES |
||||||||
SHAREHOLDERS EQUITY: |
||||||||
Common stock, par value $0.001; 75,000 authorized; 18,314 and 16,998 issued and outstanding on September 30, 2013 and December 31, 2012, respectively |
18 | 17 | ||||||
Treasury stock, at cost: 485 and 443 shares, respectively |
(4,690 | ) | (3,918 | ) | ||||
Additional paid-in capital |
107,735 | 94,470 | ||||||
Accumulated deficit |
(27,838 | ) | (39,371 | ) | ||||
Accumulated other comprehensive loss |
(319 | ) | (33 | ) | ||||
|
|
|
|
|||||
Total shareholders equity |
74,906 | 51,165 | ||||||
|
|
|
|
|||||
TOTAL LIABILITIES AND EQUITY |
$ | 452,093 | $ | 449,340 | ||||
|
|
|
|
See notes to condensed consolidated financial statements.
5
COLEMAN CABLE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Thousands)
(unaudited)
Nine Months Ended September 30, | ||||||||
2013 | 2012 | |||||||
CASH FLOW FROM OPERATING ACTIVITIES: |
||||||||
Net income |
$ | 13,375 | $ | 16,810 | ||||
Adjustments to reconcile net income to net cash flow from operating activities: |
||||||||
Depreciation and amortization |
17,757 | 17,241 | ||||||
Stock-based compensation |
3,013 | 1,169 | ||||||
Asset Impairment |
6,584 | | ||||||
Foreign currency transaction (gain) loss |
(131 | ) | 252 | |||||
Excess tax benefits from stock-based compensation |
(3,190 | ) | (625 | ) | ||||
Deferred taxes |
2,496 | 1,865 | ||||||
Loss (gain) on disposal of fixed assets |
64 | (41 | ) | |||||
Changes in operating assets and liabilities: |
||||||||
Accounts receivable |
(2,459 | ) | (14,792 | ) | ||||
Inventories |
(10,982 | ) | (15,443 | ) | ||||
Prepaid expenses and other assets |
(2,559 | ) | 3,317 | |||||
Accounts payable |
2,700 | 8,721 | ||||||
Accrued liabilities |
(4,712 | ) | (5,128 | ) | ||||
|
|
|
|
|||||
Net cash flow provided by operating activities |
21,956 | 13,346 | ||||||
|
|
|
|
|||||
CASH FLOW FROM INVESTING ACTIVITIES: |
||||||||
Capital expenditures |
(9,144 | ) | (28,700 | ) | ||||
Proceeds from sale of fixed assets |
11 | 24 | ||||||
Acquisition of businesses, net of cash acquired |
| (33,090 | ) | |||||
|
|
|
|
|||||
Net cash flow used in investing activities |
(9,133 | ) | (61,766 | ) | ||||
|
|
|
|
|||||
CASH FLOW FROM FINANCING ACTIVITIES: |
||||||||
Borrowings under revolving loan facility |
89,904 | 332,996 | ||||||
Repayments under revolving loan facility |
(112,334 | ) | (288,626 | ) | ||||
Repayment of long-term debt |
(139 | ) | (124 | ) | ||||
Treasury stock purchases |
(772 | ) | (657 | ) | ||||
Excess tax benefits from stock-based compensation |
3,190 | 625 | ||||||
Proceeds from option exercises |
9,611 | 14 | ||||||
Dividends paid |
(1,842 | ) | (704 | ) | ||||
|
|
|
|
|||||
Net cash flow (used in) provided by financing activities |
(12,382 | ) | 43,524 | |||||
|
|
|
|
|||||
Effect of exchange rate changes on cash and cash equivalents |
(258 | ) | 478 | |||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
183 | (4,418 | ) | |||||
CASH AND CASH EQUIVALENTS Beginning of period |
9,562 | 9,746 | ||||||
|
|
|
|
|||||
CASH AND CASH EQUIVALENTS End of period |
$ | 9,745 | $ | 5,328 | ||||
|
|
|
|
|||||
NONCASH ACTIVITY |
||||||||
Unpaid capital expenditures |
46 | 176 | ||||||
SUPPLEMENTAL CASH FLOW INFORMATION |
||||||||
Income taxes paid, net |
5,966 | 1,918 | ||||||
Cash interest paid |
25,854 | 26,074 |
See notes to condensed consolidated financial statements.
6
COLEMAN CABLE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS EQUITY
(Thousands)
(unaudited)
Common Stock Outstanding |
Common Stock |
Treasury Stock |
Additional Paid-in Capital |
Retained Earnings (Accumulated Deficit) |
Accumulated Other Comprehensive Income (Loss) |
Total | ||||||||||||||||||||||
BALANCE January 1, 2012 |
16,939 | $ | 17 | $ | (2,789 | ) | $ | 92,871 | $ | (61,819 | ) | $ | (185 | ) | $ | 28,095 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Stock awards |
179 | | | | | | | |||||||||||||||||||||
Stock options exercised |
3 | | | 14 | | | 14 | |||||||||||||||||||||
Treasury shares repurchased |
(70 | ) | (657 | ) | (657 | ) | ||||||||||||||||||||||
Other comprehensive income |
| | | | | 314 | 314 | |||||||||||||||||||||
Net income |
16,810 | 16,810 | ||||||||||||||||||||||||||
Cash dividends $0.04 |
(704 | ) | (704 | ) | ||||||||||||||||||||||||
Stock-based compensation |
| | | 1,443 | | | 1,443 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
BALANCE September 30, 2012 |
17,051 | $ | 17 | $ | (3,446 | ) | $ | 94,328 | $ | (45,713 | ) | $ | 129 | $ | 45,315 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
BALANCE January 1, 2013 |
16,998 | $ | 17 | $ | (3,918 | ) | $ | 94,470 | $ | (39,371 | ) | $ | (33 | ) | $ | 51,165 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Stock awards |
495 | | | | | | | |||||||||||||||||||||
Stock options exercised |
863 | 1 | | 9,611 | | | 9,612 | |||||||||||||||||||||
Treasury shares repurchased |
(42 | ) | | (772 | ) | | | | (772 | ) | ||||||||||||||||||
Other comprehensive income |
| | | | | (286 | ) | (286 | ) | |||||||||||||||||||
Net income |
13,375 | 13,375 | ||||||||||||||||||||||||||
Cash dividends $0.10 per share |
(1,842 | ) | (1,842 | ) | ||||||||||||||||||||||||
Stock-based compensation |
| | | 3,654 | | | 3,654 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
BALANCE September 30, 2013 |
18,314 | $ | 18 | $ | (4,690 | ) | $ | 107,735 | $ | (27,838 | ) | $ | (319 | ) | $ | 74,906 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to condensed consolidated financial statements.
7
COLEMAN CABLE, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Thousands, except per share data)
(unaudited)
1. BASIS OF PRESENTATION
The accompanying condensed consolidated financial statements include Coleman Cable, Inc. and all of its subsidiaries (the Company, Coleman, we, us, or our). The condensed consolidated financial statements included herein are unaudited. The preparation of the condensed consolidated financial statements is in conformity with the rules and regulations of the Securities and Exchange Commission (the SEC) and in accordance with United States generally accepted accounting principles (U.S. GAAP) for interim financial information. Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted pursuant to such rules or regulations. The condensed consolidated financial statements reflect all adjustments (consisting only of normal recurring adjustments) which are, in the opinion of management, necessary for a fair presentation in conformity with U.S. GAAP. All amounts are in thousands, unless otherwise indicated. The condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Companys Form 10-K for the fiscal year ended December 31, 2012. The results of operations for the interim periods should not be considered indicative of results to be expected for the full year.
2. NEW ACCOUNTING PRONOUNCEMENT
Accounting Standards Update No. 2013-11 Income Taxes (Topic 740): Presentation of an Unrecognized Tax Benefit when a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists (ASU No. 2013-11)
ASU No. 2013-11 requires that an unrecognized tax benefit, or portion of an unrecognized tax benefit, should be presented in the financial statements as a reduction to deferred tax asset for a net operating loss carryforward, a similar loss, or a tax credit carryforward. However, to the extent a net operating loss carryforward, a similar tax loss, or a tax credit carryforwards is not available at the reporting date under the tax law of the applicable jurisdiction to settle any additional income taxes that would result from the disallowance of the tax positions, or the tax law of the applicable jurisdictions does not require the entity to use, and the entity does not intend to use, the deferred tax asset for such purpose, the unrecognized tax benefit should be presented in the financial statements as a liability and should not combined with deferred tax assets. The amendments are effective for fiscal years and interim periods beginning after December 15, 2013. The Company does not expect the adoption of these amendments to have a material impact on the Companys statement of financial position.
Accounting Standards Update No. 2013-02 Comprehensive Income (Topic 220): Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income (ASU No. 2013 -02)
ASU No. 2013-02 requires entities to disclose additional information about reclassification adjustments, including changes in Accumulated Other Comprehensive Income (AOCI) and significant items reclassified out of AOCI. The new disclosure requirements do not amend any existing requirements for reporting net income or Other Comprehensive Income (OCI). An entity is required to disaggregate the total change of each component of OCI and separately present (1) reclassification adjustments and (2) current-period OCI. Additionally, the amendments require an entity to present information about significant items reclassified out of AOCI by component either (1) on the face of the statement where net income is presented or (2) as a separate disclosure in the notes to the financial statements. ASU 2013-02 does not change the current requirements for interim financial statement reporting or comprehensive income. The amendments were effective for fiscal years, and interim periods within those years, beginning after December 15, 2012. The Company adopted this provision during the first quarter ended March 31, 2013 and it did not have a material impact on the Companys results of operations, financial position and cash flows.
Accounting Standards Update No. 2011-11 Balance Sheet (Topic 210): Disclosures about Offsetting Assets and Liabilities (ASU No. 2011-11)
ASU No. 2011-11 amends existing guidance by enhancing disclosures required by U.S. GAAP by requiring improved information about financial instruments and derivative instruments that are either (1) offset in accordance with Section 201-20-45 or Section 815-10-45 or
(2) subject to an enforceable master netting arrangement or similar agreement, irrespective of whether they are offset in accordance with Section 210-20-45 or Section 815-10-45. This information will enable users of an entitys financial statements to evaluate the effect or potential effect of netting arrangements on an entitys financial position, including the effect or potential effect of rights of setoff associated with certain derivatives, sale and repurchase agreements and reverse sale repurchase agreements, and securities borrowing and securities lending arrangements. ASU No. 2011-11 requires retrospective application, and was effective for fiscal years, and interim periods within those years, beginning on or after January 1, 2013. The Company adopted the provisions in ASU No. 2011-11 and the clarifying amendments included in ASU No. 2013-01 during the first quarter ended March 31, 2013 and they did not have a material impact on the Companys results of operations, financial position and cash flows.
8
3. GOODWILL, INTANGIBLE ASSETS AND ASSET IMPAIRMENTS
We recorded a $6,584 non-cash goodwill impairment charge in the third quarter of 2013 related to our TRC Military reporting unit. TRC Military serves primarily as a subcontractor to customers who directly sell to the U.S. military for defense-related programs. This non-cash goodwill impairment was largely as a result of the continued negative impact of the U.S. government sequestration, which has greatly reduced overall demand in this business from pre-sequestration levels, as well as delays and limited visibility with respect to the timing of, and total projected revenues to be earned from, certain new military programs being pursued. The success of these new programs was viewed as necessary to offset weakness in TRC Militarys base business in achieving forecasted 2013 and 2014 revenues in this business. At the end of the second quarter of 2013, we indicated that several of these new projects faced key 2013 milestones in testing or the securing of orders pursuant to government contracts. During the period ending September 30, 2013, we did not achieve certain of these milestone events and visibility with respect to future orders remained limited. Consequently, we revised our projected forecast for future periods. We believe this revision created a triggering event that required us to perform an interim goodwill impairment test of as September 30, 2013.
The Company followed the accounting provisions outlined in Accounting Standards Codification Intangibles Goodwill and Other (ASC Topic 350) used to measure the implied fair value of reporting unit goodwill with the carrying amount of that goodwill. After assigning an implied fair value to all of the reporting units assets and liabilities, the second step results indicated a non-cash impairment of $6,584 related to goodwill which was recorded during the three months ended September 30, 2013.
The goodwill impairment testing process involves the use of significant assumptions, estimates and judgments, and is subject to inherent uncertainties and subjectivity. The analysis estimates numerous factors, including future sales, gross profit, selling, general and administrative expense rates, capital expenditures, and cash flows. These estimates are based on our business plans and forecasts. These estimated cash flows are then discounted, which necessitates the selection of an appropriate discount rate. The discount rate used reflects market-based estimates of the risks associated with the projected cash flows of the reporting unit.
The use of different assumptions, estimates, or judgments in the goodwill impairment testing process may significantly increase or decrease the estimated fair value of a reporting unit. As of the September 30, 2013 assessment date, changes in the assumptions in excess of : 1) a 2.5% decrease in the estimated sales growth rate, without a change in the discount rate, 2) an assumption that our terminal term growth rate would decrease by 200 basis points, without a change in the discount rate or; 3) a 200 basis point increase in the discount rate without a change in sales projections would have increased our goodwill impairment charge from $6,584 to approximately $10,000. The impairment recorded represents our best estimate, and while we believe the amount recorded is reasonable, due to the timing and complexity of the second step of the impairment test, there could be adjustments to the goodwill impairment charge when the goodwill impairment test is completed. Any adjustments as a result of completing this evaluation will be recorded in our financial statements for the year ended December 31, 2013.
Distribution Segment |
OEM Segment |
Engineered Solutions Segment |
Total | |||||||||||||
Net book value at January 1, 2013 |
||||||||||||||||
Goodwill |
$ | 102,846 | $ | 11,725 | $ | 33,187 | $ | 147,758 | ||||||||
Accumulated impairment losses |
(69,498 | ) | (11,725 | ) | | (81,223 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 33,348 | $ | | $ | 33,187 | $ | 66,535 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Impairment losses |
| | (6,584 | ) | (6,584 | ) | ||||||||||
Foreign currency translation adjustments |
(55 | ) | | | (55 | ) | ||||||||||
Net book value at September 30, 2013 |
||||||||||||||||
Goodwill |
102,791 | 11,725 | 33,187 | 147,703 | ||||||||||||
Accumulated impairment losses |
(69,498 | ) | (11,725 | ) | (6,584 | ) | (87,807 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 33,293 | $ | | $ | 26,603 | $ | 59,896 | ||||||||
|
|
|
|
|
|
|
|
9
4. ACQUISITIONS
On May 31, 2012, Coleman, through a 100%-owned subsidiary, completed the acquisition of most of the operating assets (and assumed certain liabilities) of Watteredge, Inc., (WE) an Ohio corporation that designs, manufactures and sells secondary power connectors, including electric arc furnace cables, resistance welding cables, industrial high-performance copper bus and accessories, and other high performance power conduction devices and accessories. WE serves the steel, chemical, chlorine, power generation, fiberglass and automotive industries and sells its products and services worldwide. Coleman retained WEs workforce and has continued all of WEs production at its current manufacturing plant in Avon Lake, Ohio. We believe the acquisition of WE has strengthened and provided for greater diversification of our overall portfolio.
The acquisition of the assets of WE was structured as an all-cash transaction valued at approximately $33,922 (equal to a $35,000 preliminary purchase price adjusted by a $1,078 working capital adjustment). The transaction was funded with proceeds from Colemans existing credit facility. WE has been included as a component of our Engineered Solutions segment reported herein.
Purchase Price Allocations
WE was accounted for under the purchase method of accounting. Accordingly, we have allocated the purchase price to the net assets acquired based on the related estimated fair values at the acquisition date. The long-term growth, increased market position and synergies from the acquisition are the primary factors which gave rise to the acquisition price for WE, which resulted in the recognition of goodwill.
The purchase price allocation for WE was finalized during the third quarter of 2012.
The table below summarizes the final allocations of purchase price related to WE.
WE | ||||
Accounts receivable |
2,720 | |||
Inventories |
2,249 | |||
Prepaid expenses and other current assets |
59 | |||
Property, plant and equipment |
3,363 | |||
Deferred income tax asset |
170 | |||
Intangible assets |
17,020 | |||
Goodwill |
10,742 | |||
|
|
|||
Total assets acquired |
36,323 | |||
Current liabilities |
(2,401 | ) | ||
|
|
|||
Total liabilities assumed |
(2,401 | ) | ||
|
|
|||
Net assets acquired |
33,922 |
All goodwill attributable to WE is deductible for income tax purposes and has been allocated to our Engineered Solutions segment.
The customer relationships, trademarks and trade names, and developed technology are amortized using an accelerated method which reflects our estimate of the pattern in which the economic benefit derived from such assets will be consumed. The purchase price allocation to identifiable intangible assets, which are all amortizable, along with their respective weighted-average amortization periods at the acquisition date are as follows:
Weighted- Average Amortization Period |
WE | |||||||
Customer relationships |
6 | $ | 9,000 | |||||
Trademarks and trade names |
6 | 6,600 | ||||||
Developed technology |
3 | 970 | ||||||
Backlog |
1 | 450 | ||||||
|
|
|||||||
Total intangible assets |
$ | 17,020 | ||||||
|
|
10
Unaudited Selected Pro Forma Financial Information
The following unaudited pro forma financial information summarizes our estimate of combined results of operations assuming that the WE business combination had taken place on January 1, 2011. The unaudited pro forma combined results of operations were prepared using historical financial information of WE, and we make no representation with respect to the accuracy of such information.
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||
2012 | 2012 | |||||||
Net sales |
$ | 229,301 | $ | 691,291 | ||||
Net income |
5,392 | 17,315 |
5. RESTRUCTURING ACTIVITIES
We incurred restructuring costs of $122 and $959 during the three months ended September 30, 2013 and 2012, respectively. We incurred restructuring costs of $491 and $1,314 during the nine months ended September 30, 2013 and 2012, respectively. The majority of these charges related to relocation costs associated with our plant consolidations.
Our restructuring reserve was $1,040 as of September 30, 2013, recorded within accrued liabilities and other long-term liabilities, which represents our estimate of the remaining liability existing relative to a closed property under lease and which is equal to our remaining obligation under such lease reduced by estimated sublease rental income reasonably expected for the property. Accordingly, the liability may be increased or decreased in future periods as facts and circumstances change, including possible negotiation of a lease termination, sublease agreement, or changes in the related market in which the property is located. Restructuring expense is not segregated by reportable segment as our operating segments generally share common production processes and manufacturing facilities, as discussed in Note 17.
Lease Holding Costs |
Severance, Moving & Other Closing Costs |
Total | ||||||||||
BALANCE December 31, 2012 |
$ | 1,200 | $ | 45 | $ | 1,245 | ||||||
Provision |
46 | 445 | 491 | |||||||||
Cash payments |
(206 | ) | (490 | ) | (696 | ) | ||||||
|
|
|
|
|
|
|||||||
BALANCE September 30, 2013 |
$ | 1,040 | $ | | $ | 1,040 | ||||||
|
|
|
|
|
|
6. INVENTORIES
Inventories consisted of the following:
September 30, 2013 |
December 31, 2012 |
|||||||
FIFO cost: |
||||||||
Raw materials |
$ | 43,429 | $ | 44,874 | ||||
Work in progress |
5,185 | 3,391 | ||||||
Finished products |
74,958 | 64,325 | ||||||
|
|
|
|
|||||
Total |
$ | 123,572 | $ | 112,590 | ||||
|
|
|
|
11
7. ACCRUED LIABILITIES
Accrued liabilities consisted of the following:
September 30, 2013 |
December 31, 2012 |
|||||||
Salaries, wages and employee benefits |
$ | 9,533 | $ | 9,597 | ||||
Sales incentives |
10,574 | 10,694 | ||||||
Interest |
3,178 | 9,427 | ||||||
Other |
9,669 | 8,490 | ||||||
|
|
|
|
|||||
Total |
$ | 32,954 | $ | 38,208 | ||||
|
|
|
|
8. DEBT
September 30, 2013 |
December 31, 2012 |
|||||||
Revolving Credit Facility expiring October 2016 |
$ | 28,000 | $ | 50,430 | ||||
9% Senior Notes due February 2018, including unamortized discount of $1,948 and $2,286, respectively |
273,052 | 272,714 | ||||||
Capital lease obligations |
576 | 695 | ||||||
|
|
|
|
|||||
301,628 | 323,839 | |||||||
Less current portion |
(28,177 | ) | (35,566 | ) | ||||
|
|
|
|
|||||
Long-term debt |
$ | 273,451 | $ | 288,273 | ||||
|
|
|
|
Senior Secured Revolving Credit Facility (the Revolving Credit Facility)
At September 30, 2013, we had $28,000 in borrowings under the Revolving Credit Facility, with $168,727 in remaining excess availability. At December 31, 2012, we had $50,430 in borrowings under the Revolving Credit Facility, with $131,635 in remaining excess availability. The $28,000 in borrowings under the Revolving Credit Facility approximates the fair value of such debt at September 30, 2013 (Level 2).
The interest rate charged on borrowings under the Revolving Credit Facility is based on our election of either the base rate (greater of the federal funds rate plus 0.50% and the lenders prime rate) plus a range of 0.25% to 0.75% or the LIBOR rate plus a range of 1.50% to 2.00%, in each case based on quarterly average excess availability under the Revolving Credit Facility. In addition, we pay an unused line fee of between 0.25% and 0.50% based on quarterly average excess availability pursuant to the terms of the Revolving Credit Facility.
Pursuant to the terms of the Revolving Credit Facility, we are required to maintain a fixed charge covenant ratio of not less than 1.0 to 1.0 for any month during which our excess availability under the Revolving Credit Facility falls below $30,000. Borrowing availability under the Revolving Credit Facility is limited to the lesser of (1) $250,000 or (2) the sum of 85% of eligible accounts receivable, 70% of eligible inventory, with a maximum amount of borrowing-base availability which may be generated from inventory of $150,000 for the U.S. portion and $12,000 Canadian for the Canadian portion, and an advance rate to be 75% of certain appraised real estate and 85% of certain appraised equipment and capped at $62,500, with a $15,000 sublimit for letters of credit. We currently have $29,400 in appraised real estate and certain appraised equipment in our borrowing base. Additional availability may be generated by adding additional appraised real estate and/or appraised equipment not to exceed $62,500 to the borrowing base.
12
The Revolving Credit Facility is guaranteed by CCI International Inc. (CCI International), Technology Research Corporation (TRC) (excluding TRCs 100%-owned foreign subsidiary, TRC Honduras, S.A. de C.V.), Patco Electronics (Patco), and WE, each of which are 100%-owned domestic subsidiaries, and is secured by substantially all of our assets and the assets of each of CCI International, TRC, Patco, and WE including accounts receivable, inventory and any other tangible and intangible assets (including real estate, machinery and equipment and intellectual property) as well as by a pledge of all the capital stock of CCI International, TRC, Patco, and WE and 65% of the capital stock of our Canadian foreign subsidiary, but not our Chinese 100%-owned entity.
As of September 30, 2013, we were in compliance with all of the covenants of our Revolving Credit Facility.
9% Senior Notes due 2018 (the Senior Notes)
The Indenture relating to our Senior Notes contains customary covenants that limit us and our restricted subsidiaries with respect to, among other things, incurring additional indebtedness, making restricted payments, creating liens, paying dividends, consolidating, merging or selling substantially all of their assets, entering into sale and leaseback transactions, and entering into transactions with affiliates. Additionally, all our domestic restricted subsidiaries that guarantee the Revolving Credit Facility are required under the Indenture to guarantee our obligations under the Senior Notes. TRC, Patco and WE became subsidiary guarantors of the Senior Notes following the acquisition of those businesses.
As of September 30, 2013, we were in compliance with all of the covenants of our Senior Notes.
Our Senior Notes were issued at a discount in 2010, resulting in proceeds of less than par value. This discount is being amortized to par value over the remaining term of the Senior Notes.
Senior Notes | September 30, 2013 | |||
Face Value |
$ | 275,000 | ||
Fair Value (Level 1) |
$ | 292,325 | ||
Interest Rate |
9 | % | ||
Interest Payment |
|
Semi-Annually February 15th and August 15th |
| |
Maturity Date |
February 15, 2018 |
Guarantee | Jointly and severally guaranteed fully and unconditionally by our 100% owned subsidiaries, CCI International, Inc., Patco, TRC, and WE |
Optional redemption (1)
Beginning Date |
Percentage | |||
February 15, 2014 |
104.50 | % | ||
February 15, 2015 |
102.25 | % | ||
February 15, 2016 |
100.00 | % |
(1) | The Company may, at its option, redeem the Senior Notes, in whole at any time or in part from time to time, on or after the above-noted dates and at the above-noted percentages of the principal amount thereof (plus interest due). |
13
9. EARNINGS PER SHARE
We compute earnings per share using the two-class method, which is an earnings allocation formula that determines earnings per share for common stock and participating securities. Our participating securities are our grants of restricted stock, as such awards contain non-forfeitable rights to dividends. Security holders are not obligated to fund the Companys losses, and therefore, participating securities are not allocated a portion of these losses in periods where a net loss is recorded. As of September 30, 2013 and 2012, the impact of participating securities on net income allocated to common shareholders and the dilutive effect of share-based awards outstanding on weighted average shares outstanding was as follows:
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
Components of Basic and Diluted Earnings per Share | 2013 | 2012 | 2013 | 2012 | ||||||||||||
Basic EPS Numerator: |
||||||||||||||||
Net income |
$ | 784 | $ | 5,454 | $ | 13,375 | $ | 16,810 | ||||||||
Less: Earnings allocated to participating securities |
(5 | ) | (50 | ) | (88 | ) | (153 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income allocated to common shareholders |
$ | 779 | $ | 5,404 | $ | 13,287 | $ | 16,657 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic EPS Denominator: |
||||||||||||||||
Weighted average shares outstanding |
18,293 | 17,071 | 17,617 | 17,077 | ||||||||||||
Basic earnings per common share |
$ | 0.04 | $ | 0.32 | $ | 0.75 | $ | 0.98 | ||||||||
Diluted EPS Numerator: |
||||||||||||||||
Net income |
$ | 784 | $ | 5,454 | $ | 13,375 | $ | 16,810 | ||||||||
Less: Earnings allocated to participating securities |
(5 | ) | (49 | ) | (87 | ) | (151 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income allocated to common shareholders |
$ | 779 | $ | 5,405 | $ | 13,288 | $ | 16,659 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted EPS Denominator: |
||||||||||||||||
Weighted average shares outstanding |
18,293 | 17,071 | 17,617 | 17,077 | ||||||||||||
Dilutive common shares issuable upon exercise of stock options |
185 | 230 | 163 | 234 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted weighted average shares outstanding |
18,478 | 17,301 | 17,780 | 17,311 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted earnings per common share |
$ | 0.04 | $ | 0.31 | $ | 0.75 | $ | 0.96 |
Options
Options with respect to 55 and 771 common shares were not included in the computation of diluted earnings per share for the three and nine months ended September 30, 2013 and 2012 because they were antidilutive.
10. SHAREHOLDERS EQUITY
Stock-Based Compensation
The Company has a stock-based compensation plan for its directors, executives and certain key employees under which the grant of stock options and other share-based awards is authorized. We recorded $134 and $3,013 in stock compensation expense for the three and nine months ended September 30, 2013, respectively. We recorded $457 and $1,169 for the three and nine months ended September 30, 2012, respectively.
14
Stock Options
No stock options were issued during the first nine months of 2013 and 2012.
Changes in stock options were as follows:
Shares | Weighted-Average Exercise Price |
Weighted-Average Remaining Contractual Terms |
Aggregate Intrinsic Value |
|||||||||||||
Outstanding January 1, 2013 |
1,388 | $ | 11.09 | 4.8 | $ | 2,352 | ||||||||||
Granted |
| | | |||||||||||||
Exercised |
(863 | ) | 19.50 | 1,388 | ||||||||||||
Forfeited or expired |
(38 | ) | 9.44 | | ||||||||||||
|
|
|
|
|||||||||||||
Outstanding September 30, 2013 |
487 | 11.08 | 4.4 | 5,022 | ||||||||||||
Vested or expected to vest |
470 | 11.32 | 4.4 | 4,745 | ||||||||||||
Exercisable |
415 | 9.69 | 4.5 | 4,745 |
Intrinsic value for stock options is defined as the difference between the current market value of the Companys common stock and the exercise price of the stock option. When the current market value is less than the exercise price, there is no aggregate intrinsic value. For the nine months ended September 30, 2013 there were 863 stock option shares exercised with an intrinsic value of $1,388. There were three stock option exercises for the nine month period ended September 30, 2012 with an intrinsic value of $11. As of September 30, 2013 and December 31, 2012, there were 470 and 1,372 vested options with an aggregate intrinsic value of $4,745 and $2,271, respectively.
Stock Awards
In the first quarter of 2013, the Company awarded unvested common shares to non-management members of its Board of Directors. In total, 53 unvested shares were awarded with an approximate aggregate fair value of $500. One-third of the shares vest on the first, second and third anniversary of the grant date. These awarded shares are participating securities which provide the recipient with both voting rights and, to the extent dividends, if any, are paid by the Company, non-forfeitable dividend rights with respect to such shares.
Changes in nonvested shares for the first nine months of 2013 were as follows:
Shares | Weighted-Average Grant-Date Fair Value |
|||||||
Nonvested at January 1, 2013 |
558 | $ | 4.79 | |||||
Granted |
53 | 9.44 | ||||||
Vested |
(495 | ) | 4.39 | |||||
Forfeited |
| | ||||||
|
|
|
|
|||||
Nonvested at September 30, 2013 |
116 | $ | 8.61 |
In addition, in the first quarter of 2010, 775 performance shares were granted to certain executives and key employees. Of the total performance shares awarded, 517 were settled in stock, on a one-to-one basis, which was contingent upon future stock price performance. The remaining 258 performance shares vested under the same terms as the performance awards settled in stock, but settled in cash rather than stock. The first tranche of performance shares vested in a prior period resulting in the issuance of 117 shares settled in stock and 58 shares settled in cash. During the second quarter ended June 30, 2013, the second and third tranches vested as a result of the stock price reaching predetermined levels. Accordingly, 358 shares were settled in stock net of 42 shares returned back to the Company to satisfy income tax requirements. Additionally, the equivalent of 200 shares were issued and settled in cash. The Company recorded $2,362 of compensation cost for the nine months ended September 30, 2013 related to the performance shares.
15
Treasury Stock
On August 3, 2011, our Board of Directors authorized the purchase of up to 500 shares of the Companys common stock in open market or privately-negotiated transactions. We purchased 426 shares pursuant to this repurchase program. The repurchase plan expired in August 2013 and was not renewed by our Board of Directors.
During the nine months ended September 30, 2013, we repurchased 42 shares of common stock at a total cost of $772 from employees of the Company that were withheld to satisfy the tax withholding obligation due upon vesting of performance share awards and repurchased zero shares for the three months ended September 30, 2013. During the three and nine months ended September 30, 2012, we repurchased 38 and 70 shares of common stock at a total cost of $360 and $657, respectively, including commissions and shares repurchased from employees of the Company that were withheld to satisfy the tax withholding obligation due upon vesting of restricted stock awards.
Subsequent Event
On November 5, 2013, our Board of Directors declared a quarterly dividend of $0.05 per common share, payable on November 29, 2013, to stockholders of record as of the close of business on November 15, 2013. Future declarations of quarterly dividends are subject to approval of the Board of Directors and may be adjusted as business needs or market conditions change.
11. RELATED PARTIES
Three of our directors and one of our former executive officers own our corporate office facility which is leased to the company. The Company recorded rental expense of $108 and $320 for the three and nine months ended September 30, 2013, respectively. We incurred rental expense of of $105 and $311 for the three and nine months ended September 30, 2012, respectively. In addition, we previously leased three manufacturing facilities from an entity in which one of our executive officers has a minority interest. During the first quarter of 2012, we purchased these three manufacturing facilities for $6,505.
12. COMMITMENTS AND CONTINGENCIES
Operating Leases
We lease certain of our buildings, machinery and equipment under lease agreements that expire at various dates over the next ten years. Rental expense under operating leases was $1,284 and $3,916 for the three and nine months ended September 30, 2013, respectively, and was $1,297 and $3,925 for the three and nine months ended September 30, 2012, respectively.
Legal Matters
We are party to one environmental claim. The Leonard Chemical Company Superfund site consists of approximately 7.1 acres of land in an industrial area located a half mile east of Catawba, York County, South Carolina. The Leonard Chemical Company operated this site until the early 1980s for recycling of waste solvents. These operations resulted in the contamination of soils and groundwater at the site with hazardous substances. In 1984, the U.S. Environmental Protection Agency (the EPA) listed this site on the National Priorities List. Riblet Products Corporation, with which the Company merged in 2000, was identified through documents as a company that sent solvents to the site for recycling and was one of the companies receiving a special notice letter from the EPA identifying it as a party potentially liable under the Comprehensive Environmental Response, Compensation, and Liability Act for cleanup of the site.
In 2004, along with other potentially responsible parties (PRPs), we entered into a Consent Decree with the EPA requiring the performance of a remedial design and remedial action (RD/RA) for this site. We have entered into a Site Participation Agreement with the other PRPs for fulfillment of the requirements of the Consent Decree. Under the Site Participation Agreement, we are responsible for 9.19% share of the costs for the RD/RA. As of September 30, 2013 and December 31, 2012 we had a $333 and $331 accrual, respectively, recorded for this liability in accordance with ASC 450.
We recently received a civil complaint for $2,300 plus attorneys fees and expenses related to a recent acquisition. We believe the civil complaint lacks merit and is not payable by us. We have not provided for this claim in accordance with ASC 450 as we do not believe an unfavorable outcome is probable and estimable at this time.
Though no assurances are possible, we believe that our accruals related to legal matters are sufficient and that these items and our rights to available insurance and indemnities will be resolved without material effect on our financial position, results of operations or cash flows.
16
13. INCOME TAXES
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Effective Tax Rate |
84.0 | % | 33.3 | % | 43.9 | % | 33.8 | % |
We recorded income tax expense of $4,106 and $2,725 for the three months ended September 30, 2013 and 2012, respectively. The increase in our effective tax rate for the three months ended September 30, 2013, as compared to the three months ended September 30, 2012, is primarily due to the $6,584 non-deductible goodwill impairment recorded. There was no tax basis in the goodwill that was impaired, as such the full impact of the expense was recorded as a discrete item during the three months ended September 30, 2013.
We recorded income tax expense of $10,481 and $8,579 for the nine months ended September 30, 2013 and 2012, respectively. The increase in our effective tax rate for the nine months ended 2013, as compared to the nine months ended 2012, is primarily due to a discrete impact of the goodwill impairment as mentioned in the preceding paragraph.
14. BENEFIT PLANS
Employee Savings Plan
We provide defined contribution savings plans for employees meeting certain age and service requirements. We currently make matching contributions for a portion of employee contributions to the plans. Including such matching contributions, we recorded expenses totaling $382 and $1,118 related to these savings plans during the three and nine months ended September 30, 2013, respectively. We recorded $359 and $1,048 for the three and nine months ended September 30, 2012, respectively.
17
15. FAIR VALUE DISCLOSURE
Accounting guidance for fair value measurements specifies a hierarchy of valuation techniques based upon whether the inputs to those valuation techniques reflect assumptions other market participants would use based upon market data obtained from independent sources or reflect our own assumptions of market participant valuation. The hierarchy is broken down into three levels based on the reliability of the inputs as follows:
Level 1 Inputs Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date.
Level 2 Inputs Level 2 inputs are inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly.
Level 3 Inputs Level 3 inputs are unobservable inputs for the asset or liability.
As of the periods ending September 30, 2013 and December 31, 2012, we utilized Level 1 inputs to determine the fair value of cash and cash equivalents and derivatives.
We classify cash on hand and deposits in banks, including money market accounts, commercial paper, and other investments with an original maturity of three months or less, that we hold from time to time, as cash and cash equivalents. The primary objective of our investment activities is to preserve our capital for the purpose of funding operations.
Financial assets measured at fair value on a recurring basis are summarized below:
Fair Value Measurement | ||||||||||||||||||||||||||||||||
September 30, 2013 | December 31, 2012 | |||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Fair Value | Level 1 | Level 2 | Level 3 | Fair Value | |||||||||||||||||||||||||
Assets: |
||||||||||||||||||||||||||||||||
Cash and Cash Equivalents |
$ | 9,745 | $ | | $ | | $ | 9,745 | $ | 9,562 | $ | | $ | | $ | 9,562 | ||||||||||||||||
Derivative Assets, Inclusive of Collateral |
97 | | | 97 | 127 | | | 127 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
$ | 9,842 | $ | | $ | | $ | 9,842 | $ | 9,689 | $ | | $ | | $ | 9,689 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16. OTHER INCOME / LOSS
We recorded other loss of $103 and other income of $129 for the three and nine months ended September 30, 2013, respectively, primarily reflecting exchange rate impacts on our Canadian subsidiary. We recorded other losses of $227 and $230 for the three and nine months ended September 30, 2012, respectively, primarily reflecting the exchange rate impact on our Canadian subsidiary.
18
17. BUSINESS SEGMENT INFORMATION
We have three reportable segments: (1) Distribution, (2) Original Equipment Manufacturers (OEM) and (3) Engineered Solutions. Our reportable segments are a function of how we are organized internally to market our customer groups and measure our financial performance. The Distribution and OEM segments serve our customers in distribution, retail and OEM businesses. Our Engineered Solutions segment is comprised of our most recent acquisitions, made in 2011 and 2012, serving a variety of customers such as military contractors, independent distributors, and various end markets utilizing secondary power connectors.
Financial data for the Companys reportable segments is as follows:
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Net Sales: |
||||||||||||||||
Distribution Segment |
$ | 163,065 | $ | 162,179 | $ | 477,027 | $ | 481,548 | ||||||||
OEM Segment |
51,802 | 54,140 | 168,788 | 168,382 | ||||||||||||
Engineered Solutions |
14,172 | 12,982 | 39,535 | 31,093 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 229,039 | $ | 229,301 | $ | 685,350 | $ | 681,023 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating Income: |
||||||||||||||||
Distribution Segment |
$ | 16,833 | $ | 15,240 | $ | 48,732 | $ | 45,140 | ||||||||
OEM Segment |
3,784 | 3,282 | 14,172 | 12,929 | ||||||||||||
Engineered Solutions |
1,920 | 1,822 | 4,057 | 3,649 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total segments |
22,537 | 20,344 | 66,961 | 61,718 | ||||||||||||
Corporate |
(10,629 | ) | (5,019 | ) | (22,507 | ) | (15,136 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Consolidated operating income |
$ | 11,908 | $ | 15,325 | $ | 44,454 | $ | 46,582 | ||||||||
|
|
|
|
|
|
|
|
Our Distribution, OEM, and Engineered Solutions segments have common production processes and manufacturing facilities. Accordingly, we do not identify all of our net assets to those segments. Thus, we do not report capital expenditures at the segment level. Additionally, depreciation expense is not allocated to those segments, but is included in manufacturing overhead cost pools and is absorbed into product cost (and inventory) as each product passes through our manufacturing work centers. Accordingly, as products are sold across those segments, it is impracticable to determine the amount of depreciation expense included in the operating results of each segment.
Segment operating income represents income from continuing operations before interest income or expense, other income or expense, and income taxes. Corporate consists of items not charged or allocated to the segments, including costs for employee relocation, discretionary bonuses, professional fees, restructuring expenses, asset impairments, and intangible amortization.
18. SUPPLEMENTAL GUARANTOR INFORMATION
The following unaudited supplemental financial information sets forth, on a combined basis, balance sheets, statements of income, statements of comprehensive income and statements of cash flows for Coleman Cable, Inc. (Parent) and the Guarantor Subsidiaries. The condensed consolidating financial statements have been prepared on the same basis as the condensed consolidated financial statements of Parent. The equity method of accounting is followed within this financial information. The Senior Notes and the Revolving Credit Facility are instruments of the parent, and are reflected in their respective balance sheets. As of September 30, 2013, our payment obligations under the Senior Notes and the Revolving Credit Facility (see Note 8) were guaranteed by our 100% owned subsidiaries, CCI International, Patco, TRC, and WE (the Guarantor Subsidiaries). Such guarantees are full, unconditional, and joint and several.
19
COLEMAN CABLE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENT OF INCOME FOR THE THREE MONTHS ENDED
SEPTEMBER 30, 2013
Parent | Guarantor Subsidiaries |
Non Guarantor Subsidiaries |
Eliminations | Total | ||||||||||||||||
NET SALES |
$ | 197,540 | $ | 14,172 | $ | 20,918 | $ | (3,591 | ) | $ | 229,039 | |||||||||
COST OF GOODS SOLD |
169,516 | 10,176 | 18,810 | (3,591 | ) | 194,911 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
GROSS PROFIT |
28,024 | 3,996 | 2,108 | | 34,128 | |||||||||||||||
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
10,026 | 2,340 | 1,172 | | 13,538 | |||||||||||||||
INTANGIBLE ASSET AMORTIZATION |
937 | 1,037 | 2 | | 1,976 | |||||||||||||||
ASSET IMPAIRMENT |
| 6,584 | | | 6,584 | |||||||||||||||
RESTRUCTURING CHARGES |
122 | | | | 122 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
OPERATING INCOME (LOSS) |
16,939 | (5,965 | ) | 934 | | 11,908 | ||||||||||||||
INTEREST EXPENSE |
6,893 | | 22 | | 6,915 | |||||||||||||||
OTHER LOSS, NET |
| | 103 | | 103 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
INCOME (LOSS) BEFORE INCOME TAXES |
10,046 | (5,965 | ) | 809 | | 4,890 | ||||||||||||||
LOSS FROM SUBSIDIARIES |
(8,133 | ) | | | 8,133 | | ||||||||||||||
INCOME TAX EXPENSE |
1,129 | 2,788 | 189 | | 4,106 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
NET INCOME (LOSS) |
$ | 784 | $ | (8,753 | ) | $ | 620 | $ | 8,133 | $ | 784 | |||||||||
|
|
|
|
|
|
|
|
|
|
COLEMAN CABLE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENT OF INCOME FOR THE THREE MONTHS ENDED
SEPTEMBER 30, 2012
Parent | Guarantor Subsidiaries |
Non Guarantor Subsidiaries |
Eliminations | Total | ||||||||||||||||
NET SALES |
$ | 197,723 | $ | 12,981 | $ | 23,006 | $ | (4,409 | ) | $ | 229,301 | |||||||||
COST OF GOODS SOLD |
169,705 | 9,139 | 20,513 | (4,409 | ) | 194,948 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
GROSS PROFIT |
28,018 | 3,842 | 2,493 | | 34,353 | |||||||||||||||
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
12,212 | 2,589 | 1,079 | | 15,880 | |||||||||||||||
INTANGIBLE ASSET AMORTIZATION |
1,176 | 1,011 | 2 | | 2,189 | |||||||||||||||
RESTRUCTURING CHARGES |
946 | (34 | ) | 47 | | 959 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
OPERATING INCOME |
13,684 | 276 | 1,365 | | 15,325 | |||||||||||||||
INTEREST EXPENSE |
6,904 | | 15 | | 6,919 | |||||||||||||||
OTHER LOSS, NET |
| | 227 | | 227 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
INCOME BEFORE INCOME TAXES |
6,780 | 276 | 1,123 | | 8,179 | |||||||||||||||
INCOME FROM SUBSIDIARIES |
1,128 | | | (1,128 | ) | | ||||||||||||||
INCOME TAX EXPENSE |
2,454 | 91 | 180 | | 2,725 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
NET INCOME |
$ | 5,454 | $ | 185 | $ | 943 | $ | (1,128 | ) | $ | 5,454 | |||||||||
|
|
|
|
|
|
|
|
|
|
20
COLEMAN CABLE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENT OF INCOME FOR THE NINE MONTHS ENDED
SEPTEMBER 30, 2013
Parent | Guarantor Subsidiaries |
Non Guarantor Subsidiaries |
Eliminations | Total | ||||||||||||||||
NET SALES |
$ | 604,396 | $ | 39,535 | $ | 53,502 | $ | (12,083 | ) | $ | 685,350 | |||||||||
COST OF GOODS SOLD |
516,911 | 29,112 | 47,345 | (12,083 | ) | 581,285 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
GROSS PROFIT |
87,485 | 10,423 | 6,157 | | 104,065 | |||||||||||||||
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
35,564 | 7,469 | 3,366 | | 46,399 | |||||||||||||||
INTANGIBLE ASSET AMORTIZATION |
3,019 | 3,113 | 5 | | 6,137 | |||||||||||||||
ASSET IMPAIRMENT |
| 6,584 | | | 6,584 | |||||||||||||||
RESTRUCTURING CHARGES |
401 | 90 | | | 491 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
OPERATING INCOME (LOSS) |
48,501 | (6,833 | ) | 2,786 | | 44,454 | ||||||||||||||
INTEREST EXPENSE |
20,676 | | 51 | | 20,727 | |||||||||||||||
OTHER INCOME, NET |
| | (129 | ) | | (129 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
INCOME (LOSS) BEFORE INCOME TAXES |
27,825 | (6,833 | ) | 2,864 | | 23,856 | ||||||||||||||
LOSS FROM SUBSIDIARIES |
(7,145 | ) | | | 7,145 | | ||||||||||||||
INCOME TAX EXPENSE |
7,305 | 2,488 | 688 | | 10,481 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
NET INCOME (LOSS) |
$ | 13,375 | $ | (9,321 | ) | $ | 2,176 | $ | 7,145 | $ | 13,375 | |||||||||
|
|
|
|
|
|
|
|
|
|
COLEMAN CABLE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENT OF INCOME FOR THE NINE MONTHS ENDED
SEPTEMBER 30, 2012
Parent | Guarantor Subsidiaries |
Non Guarantor Subsidiaries |
Eliminations | Total | ||||||||||||||||
NET SALES |
$ | 602,349 | $ | 31,284 | $ | 60,949 | $ | (13,559 | ) | $ | 681,023 | |||||||||
COST OF GOODS SOLD |
516,934 | 23,030 | 53,613 | (13,559 | ) | 580,018 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
GROSS PROFIT |
85,415 | 8,254 | 7,336 | | 101,005 | |||||||||||||||
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
37,618 | 6,554 | 3,182 | | 47,354 | |||||||||||||||
INTANGIBLE ASSET AMORTIZATION |
3,783 | 1,967 | 5 | | 5,755 | |||||||||||||||
RESTRUCTURING CHARGES |
735 | 229 | 350 | | 1,314 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
OPERATING INCOME (LOSS) |
43,279 | (496 | ) | 3,799 | | 46,582 | ||||||||||||||
INTEREST EXPENSE |
20,919 | | 44 | | 20,963 | |||||||||||||||
OTHER (INCOME) LOSS, NET |
| (2 | ) | 232 | | 230 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
INCOME (LOSS) BEFORE INCOME TAXES |
22,360 | (494 | ) | 3,523 | | 25,389 | ||||||||||||||
INCOME FROM SUBSIDIARIES |
2,651 | | | (2,651 | ) | | ||||||||||||||
INCOME TAX EXPENSE (BENEFIT) |
8,201 | (175 | ) | 553 | | 8,579 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
NET INCOME (LOSS) |
$ | 16,810 | $ | (319 | ) | $ | 2,970 | $ | (2,651 | ) | $ | 16,810 | ||||||||
|
|
|
|
|
|
|
|
|
|
21
COLEMAN CABLE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME FOR
THE THREE MONTHS ENDED SEPTEMBER 30, 2013
Parent | Guarantor Subsidiaries |
Non Guarantor Subsidiaries |
Eliminations | Total | ||||||||||||||||
NET INCOME (LOSS) |
$ | 784 | $ | (8,753 | ) | $ | 620 | $ | 8,133 | $ | 784 | |||||||||
OTHER COMPREHENSIVE INCOME (LOSS) |
||||||||||||||||||||
Foreign currency translation adjustments, net of tax of $(7) |
| | 271 | | 271 | |||||||||||||||
Pension adjustments, net of tax $1 |
(2 | ) | | | | (2 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
OTHER COMPREHENSIVE INCOME (LOSS) |
(2 | ) | | 271 | | 269 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
COMPREHENSIVE INCOME (LOSS) |
$ | 782 | $ | (8,753 | ) | $ | 891 | $ | 8,133 | $ | 1,053 | |||||||||
|
|
|
|
|
|
|
|
|
|
COLEMAN CABLE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME FOR
THE THREE MONTHS ENDED SEPTEMBER 30, 2012
Parent | Guarantor Subsidiaries |
Non Guarantor Subsidiaries |
Eliminations | Total | ||||||||||||||||
NET INCOME (LOSS) |
$ | 5,454 | $ | 185 | $ | 943 | $ | (1,128 | ) | $ | 5,454 | |||||||||
OTHER COMPREHENSIVE INCOME (LOSS) |
||||||||||||||||||||
Foreign currency translation adjustments, net of tax of $(134) |
| | 365 | | 365 | |||||||||||||||
Pension adjustments, net of tax of $2 |
(3 | ) | | | | (3 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
OTHER COMPREHENSIVE INCOME (LOSS) |
(3 | ) | | 365 | | 362 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
COMPREHENSIVE INCOME |
$ | 5,451 | $ | 185 | $ | 1,308 | $ | (1,128 | ) | $ | 5,816 | |||||||||
|
|
|
|
|
|
|
|
|
|
22
COLEMAN CABLE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME FOR THE NINE MONTHS ENDED
SEPTEMBER 30, 2013
Parent | Guarantor Subsidiaries |
Non Guarantor Subsidiaries |
Eliminations | Total | ||||||||||||||||
NET INCOME (LOSS) |
$ | 13,375 | $ | (9,321 | ) | $ | 2,176 | $ | 7,145 | $ | 13,375 | |||||||||
OTHER COMPREHENSIVE LOSS |
||||||||||||||||||||
Foreign currency translation adjustments, net of tax of $189 |
| | (280 | ) | | (280 | ) | |||||||||||||
Pension adjustments, net of tax $3 |
(6 | ) | | | | (6 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
OTHER COMPREHENSIVE (LOSS) |
(6 | ) | | (280 | ) | | (286 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
COMPREHENSIVE INCOME (LOSS) |
$ | 13,369 | $ | (9,321 | ) | $ | 1,896 | $ | 7,145 | $ | 13,089 | |||||||||
|
|
|
|
|
|
|
|
|
|
COLEMAN CABLE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME FOR THE NINE MONTHS ENDED
SEPTEMBER 30, 2012
Parent | Guarantor Subsidiaries |
Non Guarantor Subsidiaries |
Eliminations | Total | ||||||||||||||||
NET INCOME (LOSS) |
$ | 16,810 | $ | (319 | ) | $ | 2,970 | $ | (2,651 | ) | $ | 16,810 | ||||||||
OTHER COMPREHENSIVE INCOME (LOSS) |
||||||||||||||||||||
Foreign currency translation adjustments, net of tax of $(120) |
| | 326 | | 326 | |||||||||||||||
Pension adjustments, net of tax of $4 |
(12 | ) | | | | (12 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
OTHER COMPREHENSIVE INCOME (LOSS) |
(12 | ) | | 326 | | 314 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
COMPREHENSIVE INCOME (LOSS) |
$ | 16,798 | $ | (319 | ) | $ | 3,296 | $ | (2,651 | ) | $ | 17,124 | ||||||||
|
|
|
|
|
|
|
|
|
|
23
COLEMAN CABLE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATING BALANCE SHEET AS OF SEPTMEBER 30, 2013
Parent | Guarantor Subsidiaries |
Non Guarantor Subsidiaries |
Eliminations | Total | ||||||||||||||||
ASSETS |
||||||||||||||||||||
CURRENT ASSETS: |
||||||||||||||||||||
Cash and cash equivalents |
$ | 2,062 | $ | 1,432 | $ | 6,251 | $ | | $ | 9,745 | ||||||||||
Accounts receivablenet of allowances |
108,935 | 8,148 | 11,366 | | 128,449 | |||||||||||||||
Intercompany receivable |
3,355 | 3,980 | 4,668 | (12,003 | ) | | ||||||||||||||
Inventories |
109,398 | 10,023 | 4,151 | | 123,572 | |||||||||||||||
Deferred income taxes |
3,941 | 1,104 | 161 | | 5,206 | |||||||||||||||
Assets held for sale |
1,072 | | | | 1,072 | |||||||||||||||
Prepaid expenses and other current assets |
5,954 | (1,099 | ) | 672 | | 5,527 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current assets |
234,717 | 23,588 | 27,269 | (12,003 | ) | 273,571 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
PROPERTY, PLANT AND EQUIPMENT, NET |
69,297 | 6,525 | 1,620 | | 77,442 | |||||||||||||||
GOODWILL |
30,842 | 27,563 | 1,491 | | 59,896 | |||||||||||||||
INTANGIBLE ASSETS, NET |
13,375 | 17,829 | 74 | | 31,278 | |||||||||||||||
DEFERRED INCOME TAXES |
| | 591 | | 591 | |||||||||||||||
OTHER ASSETS |
8,165 | 250 | 900 | | 9,315 | |||||||||||||||
INVESTMENT IN SUBSIDIARIES |
83,697 | | | (83,697 | ) | | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
TOTAL ASSETS |
$ | 440,093 | $ | 75,755 | $ | 31,945 | $ | (95,700 | ) | $ | 452,093 | |||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||
CURRENT LIABILITIES: |
||||||||||||||||||||
Current portion of long-term debt |
$ | 28,177 | $ | | $ | | $ | | $ | 28,177 | ||||||||||
Accounts payable |
25,288 | 1,506 | 1,383 | | 28,177 | |||||||||||||||
Intercompany payable |
| 4,668 | 7,335 | (12,003 | ) | | ||||||||||||||
Accrued liabilities |
24,774 | 4,940 | 3,240 | | 32,954 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current liabilities |
78,239 | 11,114 | 11,958 | (12,003 | ) | 89,308 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
LONG-TERM DEBT |
273,451 | | | | 273,451 | |||||||||||||||
OTHER LONG-TERM LIABILITIES |
4,171 | | 60 | | 4,231 | |||||||||||||||
DEFERRED INCOME TAXES |
9,326 | 871 | | | 10,197 | |||||||||||||||
SHAREHOLDERS EQUITY: |
||||||||||||||||||||
Common stock |
18 | | 928 | (928 | ) | 18 | ||||||||||||||
Treasury stock |
(4,690 | ) | | | | (4,690 | ) | |||||||||||||
Additional paid-in capital |
107,735 | 75,563 | 1,472 | (77,035 | ) | 107,735 | ||||||||||||||
(Accumulated deficit) retained earnings |
(27,838 | ) | (11,793 | ) | 17,778 | (5,985 | ) | (27,838 | ) | |||||||||||
Accumulated other comprehensive loss |
(319 | ) | | (251 | ) | 251 | (319 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total shareholders equity |
74,906 | 63,770 | 19,927 | (83,697 | ) | 74,906 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
TOTAL LIABILITIES AND EQUITY |
$ | 440,093 | $ | 75,755 | $ | 31,945 | $ | (95,700 | ) | $ | 452,093 | |||||||||
|
|
|
|
|
|
|
|
|
|
24
COLEMAN CABLE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 2012
Parent | Guarantor Subsidiaries |
Non Guarantor Subsidiaries |
Eliminations | Total | ||||||||||||||||
ASSETS |
||||||||||||||||||||
CURRENT ASSETS: |
||||||||||||||||||||
Cash and cash equivalents |
$ | 3,417 | $ | 1,709 | $ | 4,436 | $ | | $ | 9,562 | ||||||||||
Accounts receivablenet of allowances |
109,421 | 5,906 | 10,655 | | 125,982 | |||||||||||||||
Intercompany receivable |
829 | 6,738 | 5,945 | (13,512 | ) | | ||||||||||||||
Inventories |
99,839 | 8,123 | 4,628 | | 112,590 | |||||||||||||||
Deferred income taxes |
3,332 | 811 | 128 | | 4,271 | |||||||||||||||
Assets held for sale |
1,074 | | | | 1,074 | |||||||||||||||
Prepaid expenses and other current assets |
1,895 | 1,488 | 688 | | 4,071 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current assets |
219,807 | 24,775 | 26,480 | (13,512 | ) | 257,550 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
PROPERTY, PLANT AND EQUIPMENT, NET |
70,158 | 6,908 | 1,848 | | 78,914 | |||||||||||||||
GOODWILL |
30,842 | 34,147 | 1,546 | | 66,535 | |||||||||||||||
INTANGIBLE ASSETS, NET |
16,394 | 20,941 | 82 | | 37,417 | |||||||||||||||
DEFERRED INCOME TAXES |
| | 329 | | 329 | |||||||||||||||
OTHER ASSETS |
8,475 | | 120 | | 8,595 | |||||||||||||||
INVESTMENT IN SUBSIDIARIES |
93,589 | | | (93,589 | ) | | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
TOTAL ASSETS |
$ | 439,265 | $ | 86,771 | $ | 30,405 | $ | (107,101 | ) | $ | 449,340 | |||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||
CURRENT LIABILITIES: |
||||||||||||||||||||
Current portion of long-term debt |
$ | 35,566 | $ | | $ | | $ | | $ | 35,566 | ||||||||||
Accounts payable |
22,854 | 1,196 | 1,698 | | 25,748 | |||||||||||||||
Intercompany payable |
| 5,945 | 7,567 | (13,512 | ) | | ||||||||||||||
Accrued liabilities |
32,817 | 2,352 | 3,039 | | 38,208 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current liabilities |
91,237 | 9,493 | 12,304 | (13,512 | ) | 99,522 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
LONG-TERM DEBT |
288,273 | | | | 288,273 | |||||||||||||||
OTHER LONG-TERM LIABILITIES |
3,625 | | 68 | | 3,693 | |||||||||||||||
DEFERRED INCOME TAXES |
4,965 | 1,722 | | | 6,687 | |||||||||||||||
SHAREHOLDERS EQUITY: |
||||||||||||||||||||
Common stock |
17 | | 928 | (928 | ) | 17 | ||||||||||||||
Treasury stock |
(3,918 | ) | | | | (3,918 | ) | |||||||||||||
Additional paid-in capital |
94,470 | 78,030 | 1,472 | (79,502 | ) | 94,470 | ||||||||||||||
(Accumulated deficit) retained earnings |
(39,371 | ) | (2,474 | ) | 15,603 | (13,129 | ) | (39,371 | ) | |||||||||||
Accumulated other comprehensive (loss) income |
(33 | ) | | 30 | (30 | ) | (33 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total shareholders equity |
51,165 | 75,556 | 18,033 | (93,589 | ) | 51,165 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
TOTAL LIABILITIES AND EQUITY |
$ | 439,265 | $ | 86,771 | $ | 30,405 | $ | (107,101 | ) | $ | 449,340 | |||||||||
|
|
|
|
|
|
|
|
|
|
25
COLEMAN CABLE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE NINE MONTHS ENDED
SEPTEMBER 30, 2013
Parent | Guarantor Subsidiaries |
Non Guarantor Subsidiaries |
Eliminations | Total | ||||||||||||||||
CASH FLOW FROM OPERATING ACTIVITIES: |
||||||||||||||||||||
Net income (loss) |
$ | 13,375 | $ | (9,321 | ) | $ | 2,176 | $ | 7,145 | $ | 13,375 | |||||||||
Adjustments to reconcile net income (loss) to net cash flow from operating activities: |
||||||||||||||||||||
Depreciation and amortization |
13,691 | 3,811 | 255 | | 17,757 | |||||||||||||||
Stock-based compensation |
3,013 | | | | 3,013 | |||||||||||||||
Foreign currency transaction gain |
| | (131 | ) | | (131 | ) | |||||||||||||
Asset Impairment |
| 6,584 | | | 6,584 | |||||||||||||||
Deferred taxes |
3,755 | (1,144 | ) | (115 | ) | | 2,496 | |||||||||||||
Excess tax benefits from stock-based compensation |
(3,190 | ) | | | | (3,190 | ) | |||||||||||||
Loss on disposal of fixed assets |
33 | 19 | 12 | | 64 | |||||||||||||||
Equity in consolidated subsidiaries |
7,145 | | | (7,145 | ) | | ||||||||||||||
Changes in operating assets and liabilities: |
||||||||||||||||||||
Accounts receivable |
487 | (2,241 | ) | (705 | ) | | (2,459 | ) | ||||||||||||
Inventories |
(9,560 | ) | (1,899 | ) | 477 | | (10,982 | ) | ||||||||||||
Prepaid expenses and other assets |
(4,091 | ) | 2,337 | (805 | ) | | (2,559 | ) | ||||||||||||
Accounts payable |
2,663 | 309 | (272 | ) | | 2,700 | ||||||||||||||
Intercompany accounts |
(57 | ) | (987 | ) | 1,044 | | | |||||||||||||
Accrued liabilities |
(7,468 | ) | 2,589 | 167 | | (4,712 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net cash flow provided by operating activities |
19,796 | 57 | 2,103 | | 21,956 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
CASH FLOW FROM INVESTING ACTIVITIES: |
||||||||||||||||||||
Capital expenditures |
(8,780 | ) | (334 | ) | (30 | ) | | (9,144 | ) | |||||||||||
Proceeds from sale of capital expenditures |
11 | | | | 11 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net cash flow used in investing activities |
(8,769 | ) | (334 | ) | (30 | ) | | (9,133 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
CASH FLOW FROM FINANCING ACTIVITIES: |
||||||||||||||||||||
Borrowings under revolving loan facilities |
89,904 | | | | 89,904 | |||||||||||||||
Repayments under revolving loan facilities |
(112,334 | ) | | | | (112,334 | ) | |||||||||||||
Repayment of long-term debt |
(139 | ) | | | | (139 | ) | |||||||||||||
Purchase of treasury stock |
(772 | ) | | | | (772 | ) | |||||||||||||
Excess tax benefits from stock-based compensation |
3,190 | | | | 3,190 | |||||||||||||||
Proceed from option exercises |
9,611 | | | | 9,611 | |||||||||||||||
Dividends paid |
(1,842 | ) | | | | (1,842 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net cash flow used in financing activities |
(12,382 | ) | | | | (12,382 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Effect of exchange rate on cash and cash equivalents |
| | (258 | ) | | (258 | ) | |||||||||||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
(1,355 | ) | (277 | ) | 1,815 | | 183 | |||||||||||||
CASH AND CASH EQUIVALENTSBeginning of period |
3,417 | 1,709 | 4,436 | | 9,562 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
CASH AND CASH EQUIVALENTSEnd of period |
$ | 2,062 | $ | 1,432 | $ | 6,251 | $ | | $ | 9,745 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
NONCASH ACTIVITY |
||||||||||||||||||||
Unpaid capital expenditures |
46 | | | | 46 | |||||||||||||||
SUPPLEMENTAL CASH FLOW INFORMATION |
||||||||||||||||||||
Income taxes paid (refunded), net |
6,347 | (1,171 | ) | 790 | | 5,966 | ||||||||||||||
Cash interest paid |
25,817 | | 37 | | 25,854 |
26
COLEMAN CABLE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE NINE MONTHS ENDED
SEPTEMBER 30, 2012
Parent | Guarantor Subsidiaries |
Non Guarantor Subsidiaries |
Eliminations | Total | ||||||||||||||||
CASH FLOW FROM OPERATING ACTIVITIES: |
||||||||||||||||||||
Net income (loss) |
$ | 16,810 | $ | (319 | ) | $ | 2,970 | $ | (2,651 | ) | $ | 16,810 | ||||||||
Adjustments to reconcile net income (loss) to net cash flow from operating activities: |
||||||||||||||||||||
Depreciation and amortization |
14,247 | 2,756 | 238 | | 17,241 | |||||||||||||||
Stock-based compensation |
1,169 | | | | 1,169 | |||||||||||||||
Foreign currency transaction loss |
| | 252 | | 252 | |||||||||||||||
Excess tax benefits from stock-based compensation |
(625 | ) | | | | (625 | ) | |||||||||||||
Deferred taxes |
1,810 | (34 | ) | 89 | | 1,865 | ||||||||||||||
Gain on disposal of fixed assets |
(31 | ) | (10 | ) | | | (41 | ) | ||||||||||||
Equity in consolidated subsidiaries |
(2,651 | ) | | | 2,651 | | ||||||||||||||
Changes in operating assets and liabilities: |
||||||||||||||||||||
Accounts receivable |
(11,138 | ) | (2,787 | ) | (867 | ) | | (14,792 | ) | |||||||||||
Inventories |
(12,602 | ) | (2,832 | ) | (9 | ) | | (15,443 | ) | |||||||||||
Prepaid expenses and other assets |
3,595 | (345 | ) | 67 | | 3,317 | ||||||||||||||
Accounts payable |
9,815 | 1,450 | (2,544 | ) | | 8,721 | ||||||||||||||
Intercompany accounts |
(2,696 | ) | 6,843 | (4,147 | ) | | | |||||||||||||
Accrued liabilities |
(7,939 | ) | 1,405 | 1,406 | | (5,128 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net cash flow from operating activities |
9,764 | 6,127 | (2,545 | ) | | 13,346 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
CASH FLOW FROM INVESTING ACTIVITIES: |
||||||||||||||||||||
Capital expenditures |
(23,250 | ) | (5,048 | ) | (402 | ) | | (28,700 | ) | |||||||||||
Proceeds from sale of fixed assets |
24 | | | | 24 | |||||||||||||||
Acquisition of businesses, net of cash acquired |
(33,090 | ) | | | | (33,090 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net cash flow from investing activities |
(56,316 | ) | (5,048 | ) | (402 | ) | | (61,766 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
CASH FLOW FROM FINANCING ACTIVITIES: |
||||||||||||||||||||
Borrowings under revolving loan facilities |
332,996 | | | | 332,996 | |||||||||||||||
Repayments under revolving loan facilities |
(288,626 | ) | | | | (288,626 | ) | |||||||||||||
Payment of deferred financing fees |
| | | | | |||||||||||||||
Repayment of long-term debt |
(124 | ) | | | | (124 | ) | |||||||||||||
Purchase of treasury stock |
(657 | ) | | | | (657 | ) | |||||||||||||
Excess tax benefits from stock-based compensation |
625 | | | | 625 | |||||||||||||||
Proceeds from stock option exercises |
14 | | | | 14 | |||||||||||||||
Cash dividends paid |
(704 | ) | | | | (704 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net cash flow from financing activities |
43,524 | | | | 43,524 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Effect of exchange rate on cash and cash equivalents |
| | 478 | | 478 | |||||||||||||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
(3,028 | ) | 1,079 | (2,469 | ) | | (4,418 | ) | ||||||||||||
CASH AND CASH EQUIVALENTS Beginning of period |
4,086 | 724 | 4,936 | | 9,746 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
CASH AND CASH EQUIVALENTS End of period |
$ | 1,058 | $ | 1,803 | $ | 2,467 | $ | | $ | 5,328 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
NONCASH ACTIVITY |
||||||||||||||||||||
Unpaid capital expenditures |
176 | | | | 176 | |||||||||||||||
SUPPLEMENTAL CASH FLOW INFORMATION |
||||||||||||||||||||
Income taxes paid, net |
1,735 | (207 | ) | 390 | | 1,918 | ||||||||||||||
Cash interest paid |
26,074 | | | | 26,074 |
27
ITEM 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations |
The following discussion contains forward-looking statements that involve risks and uncertainties. Our actual results may differ materially from those anticipated in these forward-looking statements as a result of a variety of risks and uncertainties, including those described in this report under Cautionary Note Regarding Forward-Looking Statements and under Item 1A. Risk Factors in our Annual Report on Form 10-K, for the fiscal year ended December 31, 2012. We assume no obligation to update any of these forward-looking statements. You should read the following discussion in conjunction with our condensed consolidated financial statements and the notes thereto included in this report.
Overview
Coleman Cable, Inc. (the Company, Coleman, us, we, or our) is a leading manufacturer and innovator of electrical and electronic wire and cable products for residential and commercial construction, industrial, OEM, and consumer applications, with options in the United States, Honduras, and Canada.
Raw materials, primarily copper, comprise the primary component of our cost of goods sold. The price of copper can be volatile, and fluctuations in copper prices can significantly affect our sales and profitability. The average copper price on the COMEX was $3.23 per pound for the third quarter of 2013, as compared to $3.53 per pound for the third quarter of 2012, which represented a decrease of 8.5%.
Acquisition
On May 31, 2012, Coleman, through a 100%-owned subsidiary, completed the acquisition of most of the operating assets (and assumed certain liabilities) of Watteredge, Inc. (WE), an Ohio corporation that designs, manufactures and sells secondary power connectors, including electric arc furnace cables, resistance welding cables, industrial high-performance copper bus and accessories, and other high performance power conduction devices and accessories. WE serves the steel, chemical, chlorine, power generation, fiberglass and automotive industries and sells its products and services worldwide. Coleman retained WEs workforce and has continued all of WEs production at its current manufacturing plant in Avon Lake, Ohio. We believe the acquisition of WE strengthened and provided for greater diversification of our overall portfolio.
The acquisition of the assets of WE was structured as an all-cash transaction valued at approximately $33.9 million (equal to a $35.0 million preliminary purchase price adjusted by a $1.1 million working capital adjustment). The transaction was funded with proceeds from Colemans existing credit facility. WE has been included as a component of our Engineered Solutions segment reported herein.
28
Purchase Accounting Related to the WE Acquisition
The WE acquisition was accounted for under the purchase method of accounting. Accordingly, we have allocated the purchase price to the net assets acquired based on the related estimated fair values at each respective acquisition date. The long-term growth, increased market position and synergies generated from WE are the primary factors which gave rise to the acquisition price. The purchase price allocation was finalized as of September 30, 2012.
Consolidated Results of Operations
The results of operations attributed from WE is included in our condensed consolidated results of operations beginning from the acquisition date. Accordingly, the consolidated statement of income for the three and nine months ended September 30, 2013 includes operations related to the WE acquisition. The consolidated statement of income includes operations related to the WE acquisition for the three months ended September 30, 2012 yet only includes four months for the nine months ended September 30, 2012.
In addition to net income determined in accordance with GAAP, we use certain non-GAAP measures in assessing our operating performance. These non-GAAP measures used by management include: (1) EBITDA, which we define as net income before net interest, income taxes, depreciation and amortization expense (EBITDA), (2) Adjusted EBITDA, which is our measure of EBITDA adjusted to exclude the impact of certain specifically identified items (Adjusted EBITDA), and (3) Adjusted earnings per share, which we calculate as diluted earnings per share adjusted to exclude the estimated per share impact of the same specifically identified items used to calculate Adjusted EBITDA (Adjusted EPS). For the periods presented in this report, the specifically identified items include asset impairment, restructuring charges, share-based compensation expense, and acquisition-related costs.
We believe both EBITDA and Adjusted EBITDA, when presented in conjunction with comparable GAAP measures, are useful for investors because we use that information is used in evaluating the performance of our business. We use these measures in the preparation of our annual operating budgets and serve as an indicator of business performance and managements effectiveness with specific reference to these indicators. We believe both EBITDA and Adjusted EBITDA allow us to readily view operating trends, perform analytical comparisons and identify strategies to improve operating performance. The usefulness of both EBITDA and Adjusted EBITDA as performance measures is limited by the fact that they both exclude the impact of interest expense, depreciation and amortization expense, and taxes. Due to these limitations, we do not, and you should not, use either EBITDA or Adjusted EBITDA as the only measures of our performance. We also use, and recommend that you consider, net income in accordance with GAAP as a measure of our performance. Finally, other companies may define EBITDA and Adjusted EBITDA differently and, as a result, our measure of EBITDA and Adjusted EBITDA may not be directly comparable to EBITDA and Adjusted EBITDA measures of other companies.
Similarly, we believe our use of Adjusted EPS provides an appropriate measure to use in assessing our performance across periods given that this measure provides an adjustment for certain significant items, the magnitude of which may vary significantly from period to period. However, we do not, and do not recommend that you, solely use Adjusted EPS to assess our financial and earnings performance. We also use, and recommend that you use, diluted earnings per share in addition to Adjusted EPS in assessing our earnings performance. Finally, other companies may define Adjusted EPS differently and, as a result, our measure of Adjusted EPS may not be directly comparable to Adjusted EPS measures of other companies.
The following tables, which reconcile our measure of Adjusted EPS to diluted earnings per share, EBITDA, and Adjusted EBITDA to net income, should be used along with the below statements of income for the periods presented, and the accompanying results of operations review.
29
Diluted earnings per share, as determined in accordance with GAAP, to Adjusted EPS
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Diluted earnings per share, as determined in accordance with GAAP, to Adjusted EPS | (unaudited) | |||||||||||||||
Earnings per share |
$ | 0.04 | $ | 0.31 | $ | 0.75 | $ | 0.96 | ||||||||
Asset impairment (4) |
0.36 | | 0.37 | | ||||||||||||
Restructuring charges (1) |
| 0.04 | 0.02 | 0.05 | ||||||||||||
Share-based compensation expense (2) |
| 0.02 | 0.11 | 0.04 | ||||||||||||
Acquisition-related costs (3) |
| | | 0.02 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted diluted earnings per share |
$ | 0.40 | $ | 0.37 | $ | 1.25 | $ | 1.07 | ||||||||
|
|
|
|
|
|
|
|
Net income, as determined in accordance with GAAP, to EBITDA and Adjusted EBITDA
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Net income, as determined in accordance with GAAP, to EBITDA and Adjusted EBITDA | (unaudited) (Thousands) |
|||||||||||||||
Net income |
$ | 784 | $ | 5,454 | $ | 13,375 | $ | 16,810 | ||||||||
Interest expense |
6,915 | 6,919 | 20,727 | 20,963 | ||||||||||||
Income tax expense |
4,106 | 2,725 | 10,481 | 8,579 | ||||||||||||
Depreciation and amortization expense (a) |
5,373 | 5,577 | 16,474 | 15,987 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
EBITDA |
$ | 17,178 | $ | 20,675 | $ | 61,057 | $ | 62,339 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Asset impairment (4) |
6,584 | | 6,584 | | ||||||||||||
Restructuring charges (1) |
122 | 959 | 491 | 1,314 | ||||||||||||
Share-based compensation expense (2) |
134 | 457 | 3,013 | 1,169 | ||||||||||||
Acquisition-related costs(3) |
| 77 | | 443 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
ADJUSTED EBITDA |
$ | 24,018 | $ | 22,168 | $ | 71,145 | $ | 65,265 | ||||||||
|
|
|
|
|
|
|
|
(a) | Depreciation and amortization expense shown in the above schedule excludes amortization of debt issuance costs, which are included as a component of interest expense. |
The nature of each individual item listed in the table above, which has been excluded from EBITDA in order to arrive at our measure of Adjusted EBITDA for each of the periods presented, is detailed in the analysis of operating results that follows.
Earnings and Performance Summary
We recorded net income of $0.8 million (or $0.04 per diluted share) and $13.4 million (or $0.75 per diluted share) for the three and nine months ended September 30, 2013, respectively, as compared to net income of $5.5 million (or $0.31 per diluted share) and $16.8 million (or $0.96 per diluted share) for the three and nine months ended September 30, 2012, respectively. We recorded EBITDA of $17.2 million and $61.1 million for the three and nine months ended September 30, 2013, respectively, as compared to $20.7 million and $62.3 million in EBITDA for the three and nine months ended September 30, 2012, respectively.
As set forth below, results for these periods were impacted by certain significant items, the magnitude of which may vary significantly from period to period and, thereby, have a disproportionate effect on the earnings reported for any given period. The income statement review below contains further detail regarding these items.
(1) | Restructuring charges: We recorded restructuring charges of $0.1 million ($0.1 million after tax, or $0.00 per diluted share) and $0.5 million ($0.3 million after tax, or $0.02 per diluted share) during the three and nine months ended September 30, 2013, respectively, as compared to $1.0 million ($0.6 million after tax, or $0.04 per diluted share) and $1.3 million ($0.9 million after tax, or $0.05 per diluted share) during the three and nine months ended September 30, 2012, respectively. The majority of these charges relate to equipment relocation costs associated with our plant moves and closed-facility lease costs. Restructuring costs are excluded from our measures of Adjusted EBITDA and Adjusted EPS in order for such measures to more closely reflect a measure of underlying operating results. |
30
(2) | Share-based compensation expense: We recorded share-based compensation of $0.1 million ($0.1 million after tax, or $0.00 per diluted share) and $3.0 million ($2.0 million, or $0.11 per diluted share) during the three and nine months ended September 30, 2013, respectively. We recorded share-based compensation of $0.5 million ($0.3 million after tax, or $0.02 per diluted share) and $1.2 million ($0.8 million after tax, or $0.04 per diluted share) for the three and nine months ended September 30, 2012, respectively. Share-based compensation expense is excluded from our measures of Adjusted EBITDA and Adjusted EPS in order for such measures to more closely reflect a measure of underlying operating results given periodic fluctuations in the estimated fair value of a significant portion of the underlying share-based instruments. The year-to-date increase in recorded stock-based compensation expense as compared to the year-to-date prior year amount is primarily a result of performance share awards that vested upon achieving certain stock price targets. As these awards have now all vested, there will be no impact on stock-based compensation expense from these awards in future periods. |
(3) | Acquisition-related costs: Our results for 2012 included acquisition-related costs of $0.1 million ($0.0 million after tax, or $0.00 per diluted share) and $0.4 million ($0.3 million after tax or $0.02 million per diluted share) for the three and nine months ended September 30, 2012. Acquisition-related costs include outside legal, consulting and other fees, and direct expenses incurred relative to acquisition-related activities. These costs are excluded from our measures of Adjusted EBITDA and Adjusted EPS so that such measures may more closely reflect underlying operating results. |
(4) | Asset impairment: We recorded a $6.6 million non-cash asset impairment charge (or $0.36 and $0.37 per diluted share) for the three and nine months ended September 30, 2013, respectively. There was no tax basis in the goodwill that was impaired. See Note 13 for further explanation regarding the impact of this non-cash impairment charge on income taxes. The asset impairment charge relates to goodwill impairment within our TRC Military reporting unit. Asset impairment charges are excluded from our measures of Adjusted EBITDA and Adjusted EPS in order for such measures to more closely reflect a measure of underlying operating results. |
31
The following table sets forth our sales volume by segment, measured in thousands of total pounds shipped, as well as average COMEX copper prices for the periods presented:
Total Sales Volume in Pounds (1)
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||
2013 | 2012 | % Change | 2013 | 2012 | % Change | |||||||||||||||||||
Total Sales Volume in Pounds (1) | (Thousands) | (Thousands) | ||||||||||||||||||||||
Distribution |
47,091 | 44,765 | 5.2 | % | 134,547 | 130,934 | 2.8 | % | ||||||||||||||||
OEM |
21,034 | 20,635 | 1.9 | 65,434 | 64,821 | 0.9 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total Distribution and OEM |
68,125 | 65,400 | 4.2 | 199,981 | 195,755 | 2.2 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Average COMEX Copper (2) |
$ | 3.23 | $ | 3.53 | (8.5 | ) | $ | 3.36 | $ | 3.62 | (7.2 | ) |
(1) | Engineered Solutions segment does not track volume through total pounds shipped. |
(2) | Represents the average price for one pound of copper on the COMEX for the period indicated. |
The increase in volume related to both the Distribution and OEM segments for the three and nine months ended September 30, 2013, was primarily attributable to increases in demand across a variety of product categories reflective of general better market conditions including volume increases recorded within both industrial and construction-related categories. These increases were offset by declines from anticipated volume reductions in other product categories.
The following sets forth, for the periods indicated, our consolidated results of operations and related data in thousands of dollars and as a percentage of net sales.
Three Months Ended September 30, 2013 Compared with Three Months Ended September 30, 2012
Three Months Ended September 30, | Period-over-Period Change | |||||||||||||||||||||||
2013 | 2012 | 2013 vs. 2012 | ||||||||||||||||||||||
Amount | % | Amount | % | $ Change | % Change | |||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||
(Thousands, except per share data) | ||||||||||||||||||||||||
Distribution net sales |
163,065 | 71.2 | % | $ | 162,179 | 70.7 | % | $ | 886 | 0.5 | % | |||||||||||||
OEM net sales |
51,802 | 22.6 | 54,140 | 23.6 | (2,338 | ) | (4.3 | ) | ||||||||||||||||
Engineered Solutions net sales |
14,172 | 6.2 | 12,982 | 5.7 | 1,190 | 9.2 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Consolidated net sales |
229,039 | 100.0 | 229,301 | 100.0 | (262 | ) | (0.1 | ) | ||||||||||||||||
Gross profit |
34,128 | 14.9 | 34,353 | 15.0 | (225 | ) | (0.7 | ) | ||||||||||||||||
Selling, general and administrative expenses |
13,538 | 5.9 | 15,880 | 6.9 | (2,342 | ) | (14.7 | ) | ||||||||||||||||
Intangible amortization expense |
1,976 | 0.9 | 2,189 | 1.0 | (213 | ) | (9.7 | ) | ||||||||||||||||
Asset impairment |
6,584 | 2.9 | | | 6,584 | 100 | ||||||||||||||||||
Restructuring charges |
122 | 0.0 | 959 | 0.4 | (837 | ) | (87.3 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating income |
11,908 | 5.2 | 15,325 | 6.7 | (3,417 | ) | (22.2 | ) | ||||||||||||||||
Interest expense |
6,915 | 3.0 | 6,919 | 3.0 | (4 | ) | | |||||||||||||||||
Other income |
103 | 0.0 | 227 | 0.0 | (124 | ) | (54.6 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Income before income taxes |
4,890 | 2.1 | 8,179 | 3.6 | (3,289 | ) | (40.2 | ) | ||||||||||||||||
Income tax expense |
4,106 | 1.8 | 2,725 | 1.2 | 1,381 | 50.7 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income |
$ | 784 | 0.3 | $ | 5,454 | 2.4 | $ | (4,670 | ) | (85.7 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Diluted income per share |
$ | 0.04 | $ | 0.31 |
Net sales
Net sales were for the three months ended September 30, 2013, were consistent with net sales as compared to 2012. Recorded net sales reflected the following factors:
32
| Overall volumes measured in pounds shipped increased 4.2%, contributing $9.1 million due to increases in demand across a variety of product categories. We measure volume in pounds shipped in our Distribution and OEM segments but not for our Engineered Solutions segment, for which such a metric is not as meaningful given the different nature of products offered. We use sales dollars as our measure in evaluating net sales performance in our Engineering Solutions segment. We believe this metric is meaningful because this segment does not experience the same level of commodity price volatility as do our other two segments. |
| A component of our change in sales is also due to the impact of our sales dollars per pound shipped, which declined 4.6% during the quarter, as compared to the third quarter of 2012, which, in part, reflects both a shift in the mix of products sold and the fact that average copper prices declined 8.5% during the three months ended September 30, 2013, as compared to the three months ended September 30, 2012. These factors accounted for a $10.6 million decline in our net sales. |
| The impact of our change in sales dollars by segment includes a $1.2 million increase from our Engineered Solutions segment in part due to a series of orders shipped at our Watteredge business that did not exist in the prior year as this was a new customer. Additional shipments from these orders are anticipated in the fourth quarter. Our Distribution segment contributed a $0.9 million increase across a variety of product categories. These increases were offset by a $2.3 million decline from our OEM segment due to the mix of products sold. |
Gross profit
Our $34.1 million gross profit dollars for the three months ended September 30, 2013 were consistent with the gross profit dollars recorded for the three months ended September 30, 2012 of $34.4 million. Additionally, our gross profit as a percentage of net sales (gross profit rate) of 14.9% for the three months ended September 30, 2013 was largely consistent with our gross profit rate for the three months ended September 30, 2012 of 15.0%. Our Distribution segment gross profit was $25.0 million for both the three months ended September 30, 2013 and 2012. Our OEM segment gross profit was $4.9 million for the three months ended September 30, 2013 as compared to $5.2 million for the three months ended September 30, 2012. The decline in gross profit was attributable to the mix of products sold. Our Engineered Solutions segment gross profit was $4.3 million compared to $4.4 million for the three months ended September 30, 2013 and 2012, respectively.
Selling, general and administrative (SG&A) expense
SG&A expenses decreased $2.3 million for the three months ended September 30, 2013, as compared to the three months ended September 30, 2012. Payroll and related benefit costs declined $1.3 million driven primarily due to lower overall company-wide health care claims, for which we are partially self-insured. Consistent with prior quarters, fluctuations in claims expense, either favorable or unfavorable, impacted our SG&A costs. The remaining $1.0 million of reductions came from a variety of expense categories.
Intangible amortization expense
The decrease of $0.2 million in intangible amortization for the three months ended September 30, 2013, as compared to 2012, reflects the impact of certain intangible assets acquired in previous acquisitions nearing the end of their useful lives. Amortization expense relative to intangible assets reflects the fact that such assets are generally amortized using an accelerated amortization method, which reflects our estimate of the pattern in which the economic benefit derived from such assets is to be consumed and, accordingly, results in lower amortization in periods further removed from the period of initial recognition.
33
Asset Impairment
We recorded a $6.6 million non-cash goodwill impairment charge related to our TRC Military reporting unit for the three months ended September 30, 2013. This non-cash goodwill impairment was largely as a result of the continued negative impact of the U.S. government sequestration, which has greatly reduced overall demand in this business from pre-sequestration levels, as well as delays and limited visibility with respect to the timing of, and total projected revenues to be earned from certain new military programs being pursued by the business. This goodwill impairment has no impact on liquidity, cash flows or debt covenant compliance. There were no asset impairments for the three months ended September 30, 2012.
Restructuring charges
We recorded $0.1 million in restructuring costs for the three months ended September 30, 2013 as compared to $1.0 million for the three months ended September 30, 2012. The majority of these current period charges relate to equipment relocation costs associated with our plant consolidations.
Operating income
The following table sets forth operating income by segment, in thousands of dollars and segment operating income as a percentage of segment net sales.
Three Months Ended September 30, | Year-over-Year Change | |||||||||||||||||||||||
2013 | 2012 | 2013 vs. 2012 | ||||||||||||||||||||||
Amount | % Net Sales | Amount | % Net Sales | $ Change | % Change | |||||||||||||||||||
(Thousands) | ||||||||||||||||||||||||
Operating Income: |
||||||||||||||||||||||||
Distribution |
$ | 16,833 | 10.3 | % | $ | 15,240 | 9.4 | % | $ | 1,593 | 10.5 | % | ||||||||||||
OEM |
3,784 | 7.3 | 3,282 | 6.1 | 502 | 15.3 | ||||||||||||||||||
Engineered Solutions |
1,920 | 13.5 | 1,822 | 14.0 | 98 | 5.4 | ||||||||||||||||||
Corporate |
(10,629 | ) | (5,019 | ) | (5,610 | ) | ||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Consolidated operating income |
$ | 11,908 | 5.2 | % | $ | 15,325 | 6.7 | % | $ | (3,417 | ) | (22.2 | )% | |||||||||||
|
|
|
|
|
|
Segment operating income represents income from continuing operations before interest income or expense, other income or expense, and income taxes. Corporate consists of items not charged or allocated to the segments, including costs for employee relocation, discretionary bonuses, professional fees, restructuring expenses, share-based compensation expense, intangible amortization, and asset impairment. Our Distribution, OEM, and Engineered Solutions segments have common production processes, and manufacturing and distribution capacity. Accordingly, we do not identify all of our net assets to those segments. Depreciation expense is not allocated to segments, but is included in manufacturing overhead cost pools and is absorbed into product cost (and inventory) as each product passes through our numerous manufacturing work centers. Accordingly, as products are sold across our segments, it is impracticable to determine the amount of depreciation expense included in the operating results of each segment.
34
The Distribution segment operating income increased $1.6 million to $16.8 million from $15.2 million for the three months ended September 30, 2013, as compared to the three months ended September 30, 2012. The increase in operating income is attributable to several factors. The segment had increased sales volume due to increases from a variety of product categories, in part from new products, which, in turn, contributed higher gross margin dollars. Additionally, operating expenses declined during the period from a variety of expense categories also contributing to the increased operating income. The OEM segment operating income increased $0.5 million to $3.8 million from $3.3 million during the third quarter ended September 30, 2013, as compared to the same comparable period in 2012. The increase was primarily driven by lower operating expenses across a variety of expense categories offset by a slight decline in gross margin dollars. Our Engineered Solutions segment operating income increased to $1.9 million from $1.8 million primarily due to contributions from our WE business related to a new customer order.
Interest expense
Interest expense was $6.9 million for the three months ended September 30, 2013 and was unchanged from the period ended September 30, 2012. Our overall borrowings decreased during the current period as compared to the prior year resulting in lower interest expense of approximately $0.2 million.
Other expense, net
We recorded other expense, net in the third quarter of 2013 and 2012 reflecting the impact of exchange rate changes on our Canadian subsidiary.
Income tax expense
We recorded income tax expense of $4.1 million and $2.7 million for the three months ended September 30, 2013 and 2012, respectively. The increase in our tax expense for the three months ended September 30, 2013, as compared to the three months ended September 30, 2012, is primarily due to the $6.6 million non-deductible goodwill impairment recorded. There was no tax basis in the goodwill that was impaired, and, as such, the full impact of the expense was recorded as a discrete item during the three months ended September 30, 2013.
Nine Months Ended September 30, 2013 Compared with Nine Months Ended September 30, 2012
Nine Months Ended September 30, | Period-over-Period Change | |||||||||||||||||||||||
2013 | 2012 | 2013 vs. 2012 | ||||||||||||||||||||||
Amount | % | Amount | % | $ Change | % Change | |||||||||||||||||||
(unaudited) (Thousands, except per share data) |
||||||||||||||||||||||||
Distribution net sales |
$ | 477,027 | 69.6 | % | $ | 481,548 | 70.7 | % | $ | (4,521 | ) | (0.9 | )% | |||||||||||
OEM net sales |
168,788 | 24.6 | 168,382 | 24.7 | 406 | 0.2 | ||||||||||||||||||
Engineered Solutions net sales |
39,535 | 5.8 | 31,093 | 4.6 | 8,442 | 27.2 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Consolidated net sales |
685,350 | 100.0 | 681,023 | 100.0 | 4,327 | 0.6 | ||||||||||||||||||
Gross profit |
104,065 | 15.2 | 101,005 | 14.8 | 3,060 | 3.0 | ||||||||||||||||||
Selling, general and administrative expenses |
46,399 | 6.8 | 47,354 | 7.0 | (955 | ) | (2.0 | ) | ||||||||||||||||
Intangible amortization expense |
6,137 | 0.9 | 5,755 | 0.8 | 382 | 6.6 | ||||||||||||||||||
Asset impairment |
6,584 | 1.0 | | | 6,584 | 100 | ||||||||||||||||||
Restructuring charges |
491 | 0.1 | 1,314 | 0.2 | (823 | ) | (62.6 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating income |
44,454 | 6.5 | 46,582 | 6.8 | (2,128 | ) | (4.6 | ) | ||||||||||||||||
Interest expense |
20,727 | 3.0 | 20,963 | 3.1 | (236 | ) | (1.1 | ) | ||||||||||||||||
Other (income) loss |
(129 | ) | | 230 | 0.0 | (359 | ) | (156 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Income before income taxes |
23,856 | 3.5 | 25,389 | 3.7 | (1,533 | ) | (6.0 | ) | ||||||||||||||||
Income tax expense |
10,481 | 1.5 | 8,579 | 1.3 | 1,902 | 22.2 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income |
$ | 13,375 | 2.0 | $ | 16,810 | 2.4 | $ | (3,435 | ) | (20.4 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Diluted income per share |
$ | 0.75 | $ | 0.96 |
35
Net sales
Net sales for the nine months ended September 30, 2013, were fairly consistent with net sales as compared to nine months ended September 30, 2012. Recorded net sales reflected the following factors:
| Overall volumes measured in pounds shipped increased 2.2%, or $4.2 million. We measure volume in pounds shipped in our Distribution and OEM segments but not in our Engineered Solutions segment for which such a metric is not as meaningful given the different nature of products offered. We use sales dollars as our measure in evaluating net sales performance in our Engineering Solutions segment. We believe this metric is meaningful because this segment does not experience the same level of commodity price volatility as does our other two segments. |
| A component of our change in sales is also due to the impact of our sales dollars per pound shipped, which declined 2.7% during the nine months ended September 30, 2013 as compared to the same period in 2012, which, in part, reflects both a shift in the mix of products sold and the fact that average copper prices declined 7.2% during the same time period. These factors accounted for a $10.0 million decline in our net sales. |
| The impact of our change in sales dollars by segment includes a $8.4 million increase attributable to our Engineered Solutions segment, including results from our acquisition of WE for the nine months ended September 30, 2013 yet only four months of results for the nine months ended September 30, 2012. Sales from our OEM segment contributed an increase of $0.4 million due to generally better overall market conditions. These increases were offset by a $4.5 million decline in sales from our Distribution segment due to planned volume reductions from certain product categories due to customer rationalization. |
36
Gross profit
The $3.1 million total increase in gross profit for the nine months ended September 30, 2013, as compared to the nine months ended September 30, 2012, included an increase of $1.5 million from our Engineered Solutions segment, which includes contributions from our WE acquisition. Our results for the nine months ended September 30, 2013 includes nine months of operations from WE, while our results for the nine months ended September 30, 2012 only includes four months of operations from WE. The remaining increase in our gross profit includes increases of $1.2 million and $0.4 million from our Distribution and OEM segments. The increase in gross profit dollars from our Distribution and OEM segments is due to increased sales volume and the impact of sales from our Engineered Solutions segment which generally carry higher margins than our other two segments. Our gross profit dollars also benefited from customer rationalization of certain low margin customers that occurred earlier in the year. Additionally, our gross profit rate increased to 15.2% from 14.8%.
SG&A expense
Our Engineered Solutions segment contributed a $1.1 million increase in SG&A expenses due to the impact from our WE acquisition for the nine months ended September 30, 2013, as compared to the nine months ended September 30, 2012. Our 2013 results include nine months of activity from WE while comparable 2012 results only include four months of activity from WE. Excluding the impact from our Engineered Solutions segment, our SG&A declined by $2.0 million. The largest decrease, $2.2 million, came from payroll and related benefit costs primarily due health care costs. Overall company-wide health care claims, for which we are partially self-insured, decreased during the nine months ended September 30, 2013. Consistent with prior quarters, fluctuations in claims expense, either favorable or unfavorable, impacted our SG&A costs. Research and development costs declined $0.6 million due to planned spending reductions from the completion and introductions of our new industrial products. Acquisition-related costs declined $0.4 million due to no acquisition activity for the first nine months of 2013 as compared to the same comparable period in 2012. Several other expense categories contributed a further decline of expenses of approximately $0.6 million. These decreases were offset by a $1.8 million increase related to stock compensation expense. A critical component in determining stock compensation expense for certain unvested awards is the companys stock price. The growth in our stock price during the nine months ended September 30, 2013 as compared to a stock price decline for the nine months ended September 30, 2012 drove the year-over-year increase in total stock compensation expense.
Intangible amortization expense
The increase of $0.4 million in intangible amortization reflects the impact of amortization recorded in relation to the WE acquisition, partially offset by lower amortization expense recorded in relation to acquisitions made in prior years. Amortization expense relative to intangible assets reflects the fact that such assets are generally amortized using an accelerated amortization method, which reflects our estimate of the pattern in which the economic benefit derived from such assets is to be consumed and, accordingly, results in lower amortization in periods further removed from the period of initial recognition.
Asset Impairment
We recorded a $6.6 million non-cash goodwill impairment charge related to our TRC Military reporting unit for the nine months ended September 30, 2013. This non-cash goodwill impairment was largely as a result of the continued negative impact of the U.S. government sequestration, which has greatly reduced overall demand in this business from pre-sequestration levels, as well as delays and limited visibility with respect to the timing of, and total projected revenues to be earned from certain new military programs being pursued by the business. This goodwill impairment has no impact on liquidity, cash flows or debt covenant compliance. There were no asset impairments for the nine months ended September 30, 2012.
37
Restructuring charges
We recorded $0.5 million in restructuring costs for the nine months ended September 30, 2013, as compared to $1.3 million for the nine months ended September 30, 2012. The majority of these charges relate to relocation costs associated with our plant consolidations.
Operating income
The following table sets forth operating income by segment, in thousands of dollars and segment operating income as a percentage of segment net sales.
Nine Months Ended September 30, | Year-over-Year Change | |||||||||||||||||||||||
2013 | 2012 | 2013 vs. 2012 | ||||||||||||||||||||||
Amount | % Net Sales | Amount | % Net Sales | $ Change | % Change | |||||||||||||||||||
(Thousands) | ||||||||||||||||||||||||
Operating Income: |
||||||||||||||||||||||||
Distribution |
$ | 48,732 | 10.2 | % | $ | 45,140 | 9.4 | % | $ | 3,592 | 8.0 | % | ||||||||||||
OEM |
14,172 | 8.4 | 12,929 | 7.7 | 1,243 | 9.6 | ||||||||||||||||||
Engineered Solutions |
4,057 | 10.3 | 3,649 | 11.7 | 408 | 11.2 | ||||||||||||||||||
Corporate |
(22,507 | ) | (15,136 | ) | (7,371 | ) | ||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Consolidated operating income |
$ | 44,454 | 6.5 | % | $ | 46,582 | 6.8 | % | $ | (2,128 | ) | (4.6 | )% |
Segment operating income represents income from continuing operations before interest income or expense, other income or expense, and income taxes. Corporate consists of items not charged or allocated to the segments, including costs for employee relocation, discretionary bonuses, professional fees, restructuring expenses, share-based compensation expense, intangible amortization, and asset impairment. Our Distribution, OEM, and Engineered Solutions segments have common production processes, and manufacturing and distribution capacity. Accordingly, we do not identify net assets to our segments. Depreciation expense is not allocated to segments, but is included in manufacturing overhead cost pools and is absorbed into product cost (and inventory) as each product passes through our numerous manufacturing work centers. Accordingly, as products are sold across our segments, it is impracticable to determine the amount of depreciation expense included in the operating results of each segment.
Consolidated operating income decreased $2.1 million for the nine months ended September 30, 2013 as compared to the nine months ended September 30, 2012. Our Distribution segments operating income increased $3.6 million reflecting an improvement in gross profit, resulting from increased volume and lower operating expenses across a variety of expense categories. Our OEM segments operating income increased $1.2 million primarily reflecting an improvement in gross profit due to increased volumes, lower operating expenses across a variety of expense categories and the rationalization of certain low margin customers. Lastly, our Engineered Solutions operating income increased $0.4 million primarily due to contributions from our WE business which includes nine months of operating income for the nine months ended September 30, 2013 as compared to only four months during the same period in 2012.
Interest expense
Interest expense for the nine months ended September 30, 2013 was $20.7 million as compared to $21.0 million for the nine months ended September 30, 2012, primarily due to lower average outstanding borrowings.
Other (income) loss, net
We recorded other income for the nine months ended September 30, 2013 reflecting the impact of exchange rate changes on our Canadian subsidiary as compared to a loss recorded for the nine months ended September 30, 2012.
Income tax expense
We recorded income tax expense of $10.5 million and $8.6 million for the nine months ended September 30, 2013 and 2012, respectively. The increase in our tax expense is primarily due to the $6.6 million non-deductible goodwill impairment recorded. There was no tax basis in the goodwill that was impaired and, as such, the full impact of the expense was recorded as a discrete item during the nine months ended September 30, 2013.
38
The following is a reconciliation for the periods indicated of cash flow from operating activities, as determined in accordance with GAAP, to EBITDA.
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
(unaudited) (Thousands) |
||||||||||||||||
Net cash flow from operating activities |
$ | 16,687 | $ | 15,959 | $ | 21,956 | $ | 13,346 | ||||||||
Interest expense |
6,915 | 6,918 | 20,727 | 20,963 | ||||||||||||
Income tax expense |
4,106 | 2,725 | 10,481 | 8,579 | ||||||||||||
Asset impairment |
(6,584 | ) | | (6,584 | ) | | ||||||||||
Excess tax benefits from stock-based compensation |
335 | | 3,190 | 625 | ||||||||||||
Deferred taxes |
(79 | ) | (537 | ) | (2,496 | ) | (1,865 | ) | ||||||||
Gain(Loss) on disposal of fixed assets |
3 | | (64 | ) | 41 | |||||||||||
Share-based compensation expense |
(134 | ) | (457 | ) | (3,013 | ) | (1,169 | ) | ||||||||
Foreign currency transaction (loss)gain |
(103 | ) | (249 | ) | 131 | (252 | ) | |||||||||
Amortization of debt issuance costs (a) |
(431 | ) | (427 | ) | (1,283 | ) | (1,254 | ) | ||||||||
Changes in operating assets and liabilities |
(3,537 | ) | (3,257 | ) | 18,012 | 23,325 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
EBITDA |
$ | 17,178 | $ | 20,675 | $ | 61,057 | $ | 62,339 | ||||||||
|
|
|
|
|
|
|
|
(a) | Amortization of debt issuance costs are included within depreciation and amortization for cash flow presentation and are included as a component of interest expense for income statement presentation. |
Liquidity and Capital Resources
Debt
The following summarizes long-term debt (including current portion and capital lease obligations) outstanding in thousands of dollars:
As of September 30, 2013 |
As of December 31, 2012 |
|||||||
Revolving Credit Facility expiring October 2016 |
$ | 28,000 | $ | 50,430 | ||||
Senior notes due February 15, 2018 |
273,052 | 272,714 | ||||||
Capital lease obligations |
576 | 695 | ||||||
|
|
|
|
|||||
Total long-term debt, including current portion |
$ | 301,628 | $ | 323,839 | ||||
|
|
|
|
As of September 30, 2013, we had a total of $9.7 million in cash and cash equivalents and $28.0 million in outstanding borrowings under our Revolving Credit Facility.
39
Revolving Credit Facility
We have a $250.0 million, five-year revolving credit facility agreement with an accordion feature that allows us to increase our borrowings by an additional $50.0 million (the Revolving Credit Facility). The Revolving Credit Facility, which expires on October 1, 2016, is an asset-based loan facility, with a $20.0 million Canadian facility sublimit, and which is secured by substantially all of our assets, as further detailed below.
The interest rate charged on borrowings under the Revolving Credit Facility is based on our election of either the base rate (greater of federal funds rate plus 0.50% and the lenders prime rate) plus a range of 0.25% to 0.75% or LIBOR rate plus a range of 1.50% to 2.00%, in each case based on quarterly average excess availability under the Revolving Credit Facility. In addition, we pay an unused line fee of between 0.25% and 0.50% based on quarterly average excess availability pursuant to the terms of the Revolving Credit Facility.
Pursuant to the terms of the Revolving Credit Facility, we are required to maintain a fixed charge covenant ratio of not less than 1.0 to 1.0 for any month during which our excess availability under the Revolving Credit Facility falls below $30.0 million. Borrowing availability under the Revolving Credit Facility is limited to the lesser of (1) $250.0 million or (2) the sum of 85% of eligible accounts receivable, 70% of eligible inventory, with a maximum amount of borrowing-base availability which may be generated from inventory of $150.0 million for the U.S. portion and $12.0 million Canadian for the Canadian portion, and an advance rate to be 75% of certain appraised real estate and 85% of certain appraised equipment and capped at $62.5 million, with a $15.0 million sublimit for letters of credit. We currently have $29.4 million in appraised real estate and certain appraised equipment in our borrowing base. Additional availability may be generated by adding additional appraised real estate and/or appraised equipment not exceed $62.5 million to the borrowing base.
The Revolving Credit Facility is guaranteed by CCI International, Inc. (CCI International), TRC (excluding TRCs 100%-owned foreign subsidiary, TRC Honduras, S.A. de C.V.), Patco Electronics (Patco), and WE, each of which are 100%-owned domestic subsidiaries, and is secured by substantially all of our assets and the assets of each of CCI International, TRC, Patco and WE, including accounts receivable, inventory and any other tangible and intangible assets (including real estate, machinery and equipment and intellectual property) as well as by a pledge of all the capital stock of CCI International, TRC, Patco, and WE and 65% of the capital stock of our Canadian foreign subsidiary, but not our Chinese 100%-owned entity.
We maintained greater than $30.0 million of monthly excess availability during the third quarter ended September 30, 2013.
As of September 30, 2013, we were in compliance with all of the covenants of our Revolving Credit Facility.
9% Senior Notes due 2018 (Senior Notes)
Our Senior Notes mature on February 15, 2018 and have an aggregate principal amount of $275.0 million and a 9% coupon rate. Interest payments are due on February 15th and August 15th. Our Senior Notes were issued at a discount in 2010, resulting in proceeds of less than par value. This discount is being amortized to par value over the remaining life of the Senior Notes.
The Indenture relating to our Senior Notes contains customary covenants that limit us and our restricted subsidiaries from, among other things, incurring additional indebtedness, making restricted payments, creating liens, paying dividends, consolidating, merging or selling substantially all of their assets, entering into sale and leaseback transactions, and entering into transaction with affiliates. Additionally, all our domestic restricted subsidiaries that guarantee the Revolving Credit Facility are required under the Indenture to guarantee our obligations under the Senior Notes. TRC, Patco, and WE became subsidiary guarantors of the Senior Notes following the acquisition of those businesses.
As of September 30, 2013, we were in compliance with all of the covenants of our Senior Notes.
40
Current and Future Liquidity
In general, we require cash for working capital, capital expenditures, debt repayment, dividends, and interest. Our working capital requirements tend to increase when we experience significant increased demand for products or significant copper price increases which, in turn, may require us to borrow additional amounts against our Revolving Credit Facility. Our management assesses the future cash needs of our business by considering a number of factors, including: (1) earnings and cash flow performance, (2) future working capital needs, (3) current and projected debt service expenses, and (4) planned capital expenditures.
As of September 30, 2013, we had $168.7 million in excess availability under the Revolving Credit Facility, and $9.7 million in cash and cash equivalents. We are permanently reinvested in our Honduran subsidiary and do not intend to repatriate funds. Cash held by our Honduran subsidiary of $5.1 million is not available to fund domestic operations unless these funds were repatriated. The Company would need to accrue and pay taxes of approximately $1.8 million if the funds were repatriated. We believe that our operating cash flows and borrowing capacity under the Revolving Credit Facility will be sufficient to fund our operations, meet our debt service requirements and fund our planned capital expenditures and strategic acquisitions for the foreseeable future.
If we experience a deficiency in earnings compared to our fixed charges in the future, we would need to fund the fixed charges through additional borrowings under the Revolving Credit Facility. If cash flows generated from our operations, together with borrowings under our Revolving Credit Facility, are not sufficient to fund our operations, meet our debt service requirements and fund our planned capital expenditures, we would need to seek additional sources of capital. Limitations on our ability to incur debt contained in the Revolving Credit Facility and the Indenture relating to our 2018 Senior Notes could prevent us from securing additional capital through the issuance of debt. In that case, we would need to secure additional capital through other means, such as the issuance of equity. In addition, we may not be able to obtain additional debt or equity financing on terms acceptable to us, or at all. If we were not able to secure additional capital, we could be required to delay or forego capital spending or other corporate initiatives, such as the development of products, or acquisition opportunities.
Our Revolving Credit Facility permits us to redeem, retire or repurchase our Senior Notes subject to certain limitations. We may repurchase Senior Notes in the future, but whether we do so will depend on a number of factors and there can be no assurance that we will repurchase any Senior Notes.
At September 30, 2013, we have $28.0 million drawn under our Revolving Credit Facility. Of this total, we have classified the entire balance, $28.0 million, as a component of our current portion of long-term borrowings based on our forecasted repayments over the next twelve months.
On November 5, 2013, our Board of Directors declared a quarterly dividend of $0.05 per common share, payable on November 29, 2013, to stockholders of record as of the close of business on November 15, 2013. Future declarations of quarterly dividends are subject to approval of the Board of Directors and may be adjusted as business needs or market conditions change.
On August 3, 2011, our Board of Directors authorized the purchase of up to 0.5 million shares of the Companys common stock in open market or privately negotiated transactions. We repurchased 0.4 million shares pursuant to this repurchase program. The repurchase plan expired in August 2013.
Changes in Cash Flows: Nine Months Ended September 30, 2013 Compared with Nine Months Ended September 30, 2012
Net cash provided by operating activities for the nine months ended September 30, 2013 was $22.0 million as compared $13.3 million for the nine months ended September 30, 2012. The $8.7 million change in cash provided by operating activities was primarily a result of changes in working capital and adjusted for the non-cash goodwill impairment charge of $6.6 million recorded during the three months ended September 30, 2013. Operating cash flows provided by accounts receivable increased $12.3 million due to improvements in our days sales outstanding. Uses of cash to fund inventory purchases improved $4.4 million when compared to the prior year due to lower overall inventory levels and a reduction in the average price of copper. These increases in operating cash flows were offset by a $6.0 million and $5.9 million decline due to the timing of payments impacting accounts payable and prepaid and other assets, respectively.
Net cash used in investing activities for the nine months ended September 30, 2013 was $9.1 million as compared to $61.8 million for the nine months ended September 30, 2012. Our current year spending is reflective of capital investments made at various manufacturing locations to expand our capacity and capabilities. We expect our full-year 2013 capital expenditures to be approximately $14.0 to $16.0 million. Comparatively, we used $52.7 million less in investing cash flow in 2013 versus 2012. We expended $33.1 million and $28.7 million related to our acquisition of WE and capital investments, respectively, during the nine months ended September 30, 2012. Our capital investments during 2012 included $6.5 million used to acquire three previously leased manufacturing facilities.
41
Net cash used in financing activities for the nine months ended September 30, 2013 was $12.4 million as compared to cash provided by financing activities of $43.5 million for the nine months ended September 30, 2012. The increase in cash used in financing activities was primarily a result of lower net borrowings associated with our revolving line of credit. During the period, the Company paid a net $22.4 million to reduce the revolver while borrowing a net $44.4 million during 2012. Additionally, payments of shareholder dividends increased $1.1 million due to $0.10 per share dividend paid in the 2013, as compared to $0.04 per share dividend paid in 2012. This increase in cash used for financing activities was offset by $9.6 million in proceeds received from stock option exercises, as compared to $0.0 million in proceeds received in 2012.
Goodwill and Other Intangible Assets
As previously disclosed, we recorded a $6.6 million non-cash goodwill impairment charge related to our TRC Military reporting unit for the three and nine months ended September 30, 2013. The goodwill impairment testing process involves the use of significant assumptions, estimates and judgments, and is subject to inherent uncertainties and subjectivity. The use of different assumptions, estimates, or judgments in the goodwill impairment testing process may significantly increase or decrease the estimated fair value of a reporting unit.
Cautionary Note Regarding Forward-Looking Statements
Various statements contained in this report, including those that express a belief, expectation or intention, as well as those that are not statements of historical fact, are forward-looking statements. These statements may be identified by the use of forward-looking terminology such as anticipate, believe, continue, could, estimate, expect, intend, may, might, plan, potential, predict, should, or the negative thereof or other variations thereon or comparable terminology. In particular, statements about our expectations, beliefs, plans, objectives, assumptions or future events or performance contained in this report, including certain statements contained in Managements Discussion and Analysis of Financial Condition and Results of Operations, are forward-looking statements.
We have based these forward-looking statements on our current expectations, assumptions, estimates and projections. While we believe these expectations, assumptions, estimates and projections are reasonable, such forward-looking statements are only predictions and involve known and unknown risks and uncertainties, many of which are beyond our control. These and other important factors, including those discussed under Item 1A. Risk Factors, and elsewhere in our Annual Report on Form 10-K for the fiscal year ended December 31, 2012 (available at www.sec.gov) , may cause our actual results, performance or achievements to differ materially from any future results, performance or achievements expressed or implied by these forward-looking statements.
Some of the key factors that could cause actual results to differ from our expectations include:
| fluctuations in the supply or price of copper and other raw materials, including PVC and fuel; |
| increased competition from other wire and cable manufacturers, including foreign manufacturers; |
| pricing pressures causing margins to decrease; |
| our dependence on indebtedness and our ability to satisfy our debt obligations; |
| changes in the cost of labor; |
| failure to identify, finance or integrate acquisitions; |
| product liability claims and litigation resulting from the design or manufacture of our products; |
| advancements in wireless technology; |
42
| impairment charges related to our goodwill and long-lived assets; |
| restructuring charges; |
| disruption in the importation of raw materials and products from foreign-based suppliers; |
| our ability to maintain substantial levels of inventory; |
| increase in exposure to political and economic development crises, instability, terrorism, civil strife, expropriation, and other risks of doing business in foreign markets; and |
| other risks and uncertainties, including those described under Item 1A. Risk Factors in our Annual Report on Form 10-K for the fiscal year ended December 31, 2012. |
In addition, any forward-looking statements represent our views only as of today and should not be relied upon as representing our views as of any subsequent date. While we may elect to update forward-looking statements at some point in the future, we specifically disclaim any obligation to do so, even if our estimates change and, therefore, you should not rely on these forward-looking statements as representing our views as of any date subsequent to today.
43
ITEM 3. | Quantitative and Qualitative Disclosures about Market Risk |
Our principal market risks are exposure to changes in commodity prices, primarily copper prices, interest rates on borrowings and exchange rate risk relative to our operations in Canada.
Commodity Risk. Certain raw materials used in our products are subject to price volatility, most notably copper, which is the primary raw material used in our products. The price of copper is particularly volatile and can affect our net sales and profitability. We purchase copper at prevailing market prices and, through multiple pricing strategies, generally attempt to pass along to our customers changes in the price of copper and other raw materials. From time to time, we enter into derivative contracts, including copper futures contracts, to mitigate the potential impact of fluctuations in the price of copper on our pricing terms with certain customers. We do not speculate on copper prices. All of our copper futures contracts are tied to the COMEX copper market index and the value of our futures contracts varies directly with underlying changes in the related COMEX copper futures prices. We record these derivative contracts at fair value on our consolidated balance sheet as either an asset or liability. At September 30, 2013, we had contracts with a net aggregate fair value of $0.1 million, consisting of contracts to sell 0.3 million pounds of copper in December 2014. A hypothetical adverse movement of 10% in the price of copper at September 30, 2013, with all other variables held constant, would have resulted in an aggregate loss in the fair value of our commodity futures contracts of approximately $0.1 million as of September 30, 2013.
Interest Rate Risk. We have exposure to changes in interest rates on a portion of our debt obligations. As of September 30, 2013, approximately 9.3% of our debt was variable rate, primarily our borrowings under our Revolving Credit Facility for which interest costs are based on either the lenders prime rate or a LIBOR-based rate. Based on the amount of our variable rate borrowings at September 30, 2013, which totaled approximately $28.0 million, an immediate one percentage point change in LIBOR would change our annual interest expense by approximately $0.3 million. This estimate assumes that the amount of variable rate borrowings remains constant for an annual period and that the interest rate change occurs at the beginning of the period.
Foreign Currency Exchange Rate Risk. We have exposure to changes in foreign currency exchange rates related to our Canadian operations. Currently, we do not manage our foreign currency exchange rate risk using any financial or derivative instruments, such as foreign currency forward contracts or hedging activities. We recorded an aggregate pre-tax loss of approximately $0.1 million and pre-tax income $0.1 million for the three and nine months ended September 30, 2013, respectively, as compared to pre-tax losses of $0.2 million and $0.2 million for the three and nine months ended September 30, 2012, respectively, related to exchange rate fluctuations between the U.S. dollar and Canadian dollar.
ITEM 4. | Controls and Procedures |
Our management, including our Chief Executive Officer and Chief Financial Officer, has conducted an evaluation of the effectiveness of disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)), as of September 30, 2013. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective.
There were no changes in our internal controls over financial reporting (as defined in Exchange Act Rule 13a-15(d) and 15d-15(f)) during the quarter ended September 30, 2013 that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.
44
ITEM 1. | Legal Proceedings |
We are involved in legal proceedings and litigation arising in the ordinary course of business. In those cases in which we are the defendant, plaintiffs may seek to recover large and sometimes unspecified amounts or other types of relief and some matters may remain unresolved for several years. We believe that none of the litigation that we now face, individually or in the aggregate, will have a material effect on our consolidated financial position, cash flow or results of operations. We maintain insurance coverage for litigation that arises in the ordinary course of our business and believe such coverage is adequate.
We are party to one environmental claim. The Leonard Chemical Company Superfund site consists of approximately 7.1 acres of land in an industrial area located a half mile east of Catawba, York County, South Carolina. The Leonard Chemical Company operated this site until the early 1980s for recycling of waste solvents. These operations resulted in the contamination of soils and groundwater at the site with hazardous substances. In 1984, the U.S. Environmental Protection Agency (the EPA) listed this site on the National Priorities List. Riblet Products Corporation, with which the Company merged in 2000, was identified through documents as a company that sent solvents to the site for recycling and was one of the companies receiving a special notice letter from the EPA identifying it as a party potentially liable under the Comprehensive Environmental Response, Compensation, and Liability Act for cleanup of the site.
In 2004, along with other potentially responsible parties (PRPs), we entered into a Consent Decree with the EPA requiring the performance of a remedial design and remedial action (RD/RA) for this site. We have entered into a Site Participation Agreement with the other PRPs for fulfillment of the requirements of the Consent Decree. Under the Site Participation Agreement, we are responsible for 9.19% share of the costs for the RD/RA. As of September 30, 2013 and December 31, 2012, we have a $0.3 million accrual recorded for this liability in accordance with ASC 450.
We recently received a civil complaint for $2.3 million plus attorneys fees and expenses related to a recent acquisition. We believe the civil complaint lacks merit and is not payable by us. We believe that we have substantial and meritorious defenses to all currently pending matters. As a result of these and other factors, and although no assurances are possible, our currently pending matters are not expected to have a material adverse effect on our business, financial condition or results of operations.
Although no assurances are possible, we believe that our accruals related to environmental litigation and other claims are sufficient and that these items and our rights to available insurance and indemnity will be resolved without material adverse effect on our financial position, results of operations or cash flows.
45
ITEM 1A. | Risk Factors |
In addition to the other information set forth in this Quarterly Report on Form 10-Q, the reader should carefully consider the factors discussed in Part I, Item 1A. Risk Factors in our annual Report on Form 10-K for the fiscal year ended December 31, 2012. There have been no material changes in our risk factors from those disclosed in Part I, Item 1A, of the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 2012.
ITEM 6. | Exhibits |
See Index to Exhibits.
46
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
COLEMAN CABLE, INC. | ||||||
(Registrant) | ||||||
Date: November 8, 2013 | By | /s/ G. Gary Yetman | ||||
Chief Executive Officer and President | ||||||
Date: November 8, 2013 | By | /s/ Alan C. Bergschneider | ||||
Chief Financial Officer, Executive | ||||||
Vice President, Secretary and Treasurer |
47
Item No. |
Description | |
3.1 | Certificate of Incorporation of Coleman Cable, Inc., as filed with the Delaware Secretary of State on October 10, 2006, incorporated herein by reference to our Quarterly Report on Form 10-Q for the quarter ended September 30, 2006. | |
3.2 | Amended and Restated By-Laws of Coleman Cable, Inc., incorporated by reference to our Quarterly report on Form 10-Q for the quarter ended June 30, 2013. | |
31.1 | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
31.2 | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
32.1 | Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
101 | Financial statements from the quarterly report on Form 10-Q of the Company for the quarter ended September 30, 2013, formatted in XBRL: (i) the Condensed Consolidated Statements of Income; (ii) the Condensed Consolidated Statements of Comprehensive Income; (iii) the Condensed Consolidated Balance Sheets; (iv) the Condensed Consolidated Statements of Cash Flows; and iv) the Notes to Condensed Consolidated Financial Statements filed herewith. |
48
Exhibit 31.1
Certification
I, G. Gary Yetman, certify that:
1. I have reviewed this report on Form 10-Q of Coleman Cable, Inc.;
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4. The registrants other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and we have:
a. | designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
b. | designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
c. | evaluated the effectiveness of the registrants disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
d. | disclosed in this report any change in the registrants internal control over financial reporting that occurred during the registrants most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrants internal control over financial reporting; and |
5. The registrants other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrants auditors and the audit committee of registrants board of directors (or persons performing the equivalent functions):
a. | all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting, which are reasonably likely to adversely affect the registrants ability to record, process, summarize and report financial information; and |
b. | any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal control over financial reporting. |
Date: November 8, 2013 | /s/ G. Gary Yetman | |||||
Chief Executive Officer and President |
Exhibit 31.2
Certification
I, Alan C. Bergschneider, certify that:
1. I have reviewed this report on Form 10-Q of Coleman Cable, Inc.;
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4. The registrants other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and we have:
a. | designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
b. | designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
c. | evaluated the effectiveness of the registrants disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
d. | disclosed in this report any change in the registrants internal control over financial reporting that occurred during the registrants most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrants internal control over financial reporting; and |
5. The registrants other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrants auditors and the audit committee of registrants board of directors (or persons performing the equivalent functions):
a. | all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting, which are reasonably likely to adversely affect the registrants ability to record, process, summarize and report financial information; and |
b. | any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal control over financial reporting. |
Date: November 8, 2013 | /s/ Alan C. Bergschneider | |||||
Chief Financial Officer, Executive Vice President, Secretary and Treasurer |
Exhibit 32.1
The following statement is being made to the Securities and Exchange Commission solely for purposes of Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350), which carries with it certain criminal penalties in the event of a knowing or willful misrepresentation.
Securities and Exchange Commission
450 Fifth Street, NW
Washington, DC 20549
Re: Coleman Cable, Inc.
Ladies and Gentlemen:
In accordance with the requirements of Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350), each of the undersigned hereby certifies that:
(i) this Quarterly Report on Form 10-Q, for the period ended September 30, 2013, fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m or 78o(d)); and
(ii) the information contained in this report fairly presents, in all material respects, the financial condition and results of operations of Coleman Cable, Inc.
Dated as of this 8th day of November 2013.
/s/ G. Gary Yetman | /s/ Alan C. Bergschneider | |||
G. Gary Yetman | Alan C. Bergschneider | |||
Chief Executive Officer and President | Chief Financial Officer, Executive | |||
Vice President, Secretary and Treasurer |
Debt
|
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2013
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt | 8. DEBT
Senior Secured Revolving Credit Facility (the “Revolving Credit Facility”) At September 30, 2013, we had $28,000 in borrowings under the Revolving Credit Facility, with $168,727 in remaining excess availability. At December 31, 2012, we had $50,430 in borrowings under the Revolving Credit Facility, with $131,635 in remaining excess availability. The $28,000 in borrowings under the Revolving Credit Facility approximates the fair value of such debt at September 30, 2013 (Level 2). The interest rate charged on borrowings under the Revolving Credit Facility is based on our election of either the base rate (greater of the federal funds rate plus 0.50% and the lender’s prime rate) plus a range of 0.25% to 0.75% or the LIBOR rate plus a range of 1.50% to 2.00%, in each case based on quarterly average excess availability under the Revolving Credit Facility. In addition, we pay an unused line fee of between 0.25% and 0.50% based on quarterly average excess availability pursuant to the terms of the Revolving Credit Facility. Pursuant to the terms of the Revolving Credit Facility, we are required to maintain a fixed charge covenant ratio of not less than 1.0 to 1.0 for any month during which our excess availability under the Revolving Credit Facility falls below $30,000. Borrowing availability under the Revolving Credit Facility is limited to the lesser of (1) $250,000 or (2) the sum of 85% of eligible accounts receivable, 70% of eligible inventory, with a maximum amount of borrowing-base availability which may be generated from inventory of $150,000 for the U.S. portion and $12,000 Canadian for the Canadian portion, and an advance rate to be 75% of certain appraised real estate and 85% of certain appraised equipment and capped at $62,500, with a $15,000 sublimit for letters of credit. We currently have $29,400 in appraised real estate and certain appraised equipment in our borrowing base. Additional availability that may be generated by adding additional appraised real estate and/or appraised equipment not to exceed $62,500 to the borrowing base.
The Revolving Credit Facility is guaranteed by CCI International Inc. (“CCI International”), Technology Research Corporation (“TRC”) (excluding TRC’s 100%-owned foreign subsidiary, TRC Honduras, S.A. de C.V.), Patco Electronics (“Patco”), and WE, each of which are 100%-owned domestic subsidiaries, and is secured by substantially all of our assets and the assets of each of CCI International, TRC, Patco, and WE including accounts receivable, inventory and any other tangible and intangible assets (including real estate, machinery and equipment and intellectual property) as well as by a pledge of all the capital stock of CCI International, TRC, Patco, and WE and 65% of the capital stock of our Canadian foreign subsidiary, but not our Chinese 100%-owned entity. As of September 30, 2013, we were in compliance with all of the covenants of our Revolving Credit Facility. 9% Senior Notes due 2018 (the “Senior Notes”) The Indenture relating to our Senior Notes contains customary covenants that limit us and our restricted subsidiaries with respect to, among other things, incurring additional indebtedness, making restricted payments, creating liens, paying dividends, consolidating, merging or selling substantially all of their assets, entering into sale and leaseback transactions, and entering into transactions with affiliates. Additionally, all our domestic restricted subsidiaries that guarantee the Revolving Credit Facility are required under the Indenture to guarantee our obligations under the Senior Notes. TRC, Patco and WE became subsidiary guarantors of the Senior Notes following the acquisition of those businesses. As of September 30, 2013, we were in compliance with all of the covenants of our Senior Notes. Our Senior Notes were issued at a discount in 2010, resulting in proceeds of less than par value. This discount is being amortized to par value over the remaining term of the Senior Notes.
Optional redemption (1)
|
Nine Percent Senior Notes Due Twenty Eighteen (Detail) (USD $)
In Thousands, unless otherwise specified |
9 Months Ended |
---|---|
Sep. 30, 2013
|
|
Debt Instrument [Line Items] | |
Face Value | $ 275,000 |
Fair Value (Level 1) | $ 292,325 |
Interest Rate | 9.00% |
Interest Payment | Semi-Annually |
Maturity Date | Feb. 15, 2018 |
Guarantee | Jointly and severally guaranteed fully and unconditionally by our 100% owned subsidiaries, CCI International, Inc., Patco, TRC, and WE |
Semi Annual Payment, First Payment
|
|
Debt Instrument [Line Items] | |
Interest payment date | --02-15 |
Semi Annual Payment, Second Payment
|
|
Debt Instrument [Line Items] | |
Interest payment date | --08-15 |
NP=`BC+K2YTG4\5IEBXEZ
MF%F'&"@#I%_Z>64--N%WRL%BW'2+69A(@GCF>=[[PK!?I@MK\%AX7++%'(23
M(`P^J'A^C;`&CX6/O+;7%C,/3 'O3[1??>M_X/``#__P,`
M4$L#!!0`!@`(````(0!7Z,/^CP0``$P1```9````>&PO=V]R:W-H965T :;QO<"FW"<(T$\/.*=/S@UN37V#6(/6^[NYPV'5BL
M24W$FS*UK2:??=NTE*%U#?-^]2.4'[S5Q<"^(3FCG);"`3M7@P[GG+JI"T[+
M>4%@!C)VB^%R83_XLY4?VNYRK@+Z2_".G_VV>$5W7Q@IOI,60]JP3G(%UI0^
M2^FW0OX%@]W!Z">U`C^95>`2;6OQB^Z^8K*I!"QW##.2$YL5;X^8YY`HV#A!
M+)UR6@,`'*V&R*T!B:!7==Z10E0+.TR<>.*%/LBM->;BB4A+V\JW7-#FGQ;Y
M>RMM$NQ-X+PW\6,G"N+)]!:7<.\"YX-+ S;!F&X`A9MT>#JF@::"G=KG`!F%'<;F1Z,S#Y3.E^E>QJ<
MO@_"L-"\*AFGRTICDH9YG+$>86H
M=%HX![@"&^H-U(OS^;08]NCD/$9QA7B:7^S@-(.M=N::R8@:\](<2!\!:,F[
M>E7%@JGH^:K-5G[FFA*+/<\5NQ3N5J,DA&2QY^9'P`R:OGQ?01.KOO1XG.4'
M;X+'$97W>`ZC3+I(0F"08CQNUW!'5)XC]L0Q4ZNX;J7$9*[?$ZIBCN9BY^=E
MTT)O=L*-7JX[,-J(Q4J94@G+7)8X?>#1:1>'X&>#X3'X7&M$9@1@EK53R\YP
MM?2ZV+1RPRO>&)M<3US%Q@9C*1*`;A4/0BM3*L69:TJ4#9%!9K$#!A;!E#SR
M;,W,8237A7?,$Y?,[8('J!%S]YUSK=H[7H\(JJH%N]*LZ"GYR0\K8),Z_#"/
MQDX?)!E&5-:$U%,:HSAZ'5E>,.GF.7>W'J\"5=]W?B
2!=(.SB"QLD.VF#2I*QIT]9)6RW;K"^XT\WYGC"V
MENPL_CZGL?/FS&7GY.)%&CNUL&-K.[;2U.#9DRD*0Y/L(&,<8[Z4%3]F\=%]
M0.?#:8,25-,,&G*H&AAQZ8/(#DMQS-TJV_````__\#`%!+`P04``8`"```
M`"$`**]J]^,+``![:P``#0```'AL+W-T>6QE
9=&2BT38G'7
M;ZBP[ZBDLD&A\W;X[FQTJE=695V6AL_5`[##J671AZY;T[^'#K[.$2=G'M!.
MXS$F54CZK.N5N?'!#[VU<>]],7Z*0S="8NF@QGXMC,E"X*D7+[A?O?@BLM@,
MI(X8-3.7WLH.>TGL!S7LNV4UYU7A'&^G3"5
M`42BM[^](*J+((>5,!N#F>8=W*U`!^:=@='`*Q)X'P&^.G4#-/7`*7!K[82'
MD<:N2=\EC8QLE+3Z;+%_>)7L210^VV_2
[QC2"%#3!'\EO'Y
M[4VR^><]W"`D)Q&G^:3OX-)#!OA?-BFA$5L1(99D7GKP4[BQ4]Z)!1$(2P;'
M0PR;]@L16QE%4L;?W"3"WB)TW:T8K;"HO`0"9O^+E_+N,8SW%!^TQ.XK4ZP'
M@*B%MW0W0?I0?#DQR_=_9K=,@V#*?O6C_SE.F8B)6;[_@/>B@UX,Y7A(-Q_6
M<'\S^&ML$G]B_O=N.AR_NW.LBU%W.KJP^][@8CR8OKL8V+/INW?.N&MU9_\#
MRO"I5-?P6*,CGOK$GDX%%T'T[.MU`,^&2C)C,_`?RV,3DWS@\-D-J``VG%+(
MC>BLBZ=FW?X?``#__P,`4$L#!!0`!@`(````(0"Y?,UXF%4```P.`0`4````
M>&PO