Pennsylvania
|
0-09115
|
25-0644320
|
||
(State or other jurisdiction
of incorporation)
|
(Commission
File Number)
|
(IRS Employer
Identification No.)
|
Two Northshore Center, Pittsburgh, PA
|
15212
|
|
(Address of principal executive offices)
|
(Zip Code)
|
Exhibit No.
|
Description
|
2.1
|
Agreement and Plan of Merger and Reorganization, dated as of March 16, 2014, by and among Matthews International Corporation, Moonlight Merger Sub Corp., Moonlight Merger Sub LLC and Schawk, Inc., (filed as Exhibit 2.1 of Matthews International Corporation’s Current Report on Form 8-K filed on March 19, 2014 and incorporated herein by reference).
|
10.1
|
First Amendment to the First Amended and Restated Loan Agreement, dated July 18, 2013 (the “Loan Agreement”), by and among Matthews, the financial institutions listed on the signature pages thereof (the “Banks”), Citizens Bank of Pennsylvania, a Pennsylvania banking institution, as administrative agent for the Banks, and PNC Bank, National Association, a national banking association, in its capacity as syndication agent for the Banks.
|
10.2
|
Second Amendment to the Loan Agreement.
|
10.3
|
Shareholders' Agreement, dated as of March 16, 2014, by and among Matthews International Corporation, the Shareholders named therein and David A. Schawk, in his capacity as the Family Representative. (filed as Exhibit 10.2 of Matthews International Corporation’s Current Report on Form 8-K filed on March 19, 2014 and incorporated herein by reference).
|
23.1
|
Consent of Ernst & Young LLP.
|
99.1
|
Press Release dated July 29, 2014.
|
99.2
|
Audited consolidated balance sheets of SGK as of December 31, 2013 and 2012 and the consolidated statements of operations, equity and cash flows of SGK for each of the three years in the period ended December 31, 2013.
|
99.3
|
Unaudited consolidated balance sheet of SGK as of March 31, 2014, the related unaudited consolidated statements of operations, equity and cash flows of SGK for three month periods ended March 31, 2014 and March 31, 2013, and the related notes to such unaudited consolidated financial statements.
|
99.4
|
(i) Unaudited pro forma condensed combined statements of income for the fiscal year ended September 30, 2013 and the six month period ended March 31, 2014
(ii) Unaudited pro forma condensed combined balance sheet as of March 31, 2014
|
(iii) The related notes to the unaudited pro forma condensed combined financial statements
|
|
Exhibit No.
|
Description
|
2.1
|
Agreement and Plan of Merger and Reorganization, dated as of March 16, 2014, by and among Matthews International Corporation, Moonlight Merger Sub Corp., Moonlight Merger Sub LLC and Schawk, Inc., (filed as Exhibit 2.1 of Matthews International Corporation’s Current Report on Form 8-K filed on March 19, 2014 and incorporated herein by reference).
|
10.1
|
First Amendment to the First Amended and Restated Loan Agreement, dated July 18, 2013 (the “Loan Agreement”), by and among Matthews, the financial institutions listed on the signature pages thereof (the “Banks”), Citizens Bank of Pennsylvania, a Pennsylvania banking institution, as administrative agent for the Banks, and PNC Bank, National Association, a national banking association, in its capacity as syndication agent for the Banks.
|
10.2
|
Second Amendment to the Loan Agreement.
|
10.3
|
Shareholders' Agreement, dated as of March 16, 2014, by and among Matthews International Corporation, the Shareholders named therein and David A. Schawk, in his capacity as the Family Representative. (filed as Exhibit 10.2 of Matthews International Corporation’s Current Report on Form 8-K filed on March 19, 2014 and incorporated herein by reference).
|
23.1
|
Consent of Ernst & Young LLP
|
99.1
|
Press Release dated July 29, 2014.
|
99.2
|
Audited consolidated balance sheets of SGK as of December 31, 2013 and 2012 and the consolidated statements of operations, equity and cash flows of SGK for each of the three years in the period ended December 31, 2013.
|
99.3
|
Unaudited consolidated balance sheet of SGK as of March 31, 2014, the related unaudited consolidated statements of operations, equity and cash flows of SGK for three month periods ended March 31, 2014 and March 31, 2013, and the related notes to such unaudited consolidated financial statements.
|
99.4
|
(i) Unaudited pro forma condensed combined statements of income for the fiscal year ended September 30, 2013 and the six month period ended March 31, 2014.
(ii) Unaudited pro forma condensed combined balance sheet as of March 31, 2014.
|
(iii) The related notes to the unaudited pro forma condensed combined financial statements.
|
|
|
(a)
|
this First Amendment, duly executed by the Borrower and the Banks;
|
|
(b)
|
the documents listed in the Preliminary Closing Checklist set forth on Exhibit A attached hereto and made a part hereof; and
|
|
(c)
|
such other documents as may be reasonably requested by the Agent.
|
ATTEST
By: /s/ -
Name: __________________________
Title: __________________________
|
Matthews International Corporation
By: /s/ _
Name: _______________________________
Title: ________________________________
|
Citizens Bank of Pennsylvania, as Agent and for itself as a Bank
By: /s/ _
Name: _______________________________
Title: ________________________________
|
|
PNC Bank, National Association, as Syndication Agent and for itself as a Bank
By: /s/ _
Name: _______________________________
Title: ________________________________
|
|
Fifth Third Bank, as a Bank
By: /s/ _
Name: _______________________________
Title: ________________________________
|
|
HSBC Bank USA, National Association, as a Bank
By: /s/ _
Name: _______________________________
Title: ________________________________
|
|
The Huntington National Bank, as a Bank
By: /s/ _
Name: _______________________________
Title: ________________________________
|
|
First Commonwealth Bank, as a Bank
By:___________________________________
Name: Stephen P. Moynihan
Title: Senior Vice President
|
|
First National Bank of Pennsylvania, as a Bank
By: /s/ _
Name: _______________________________
Title: ________________________________
|
ATTEST
By:_/s/___________________________
Name:
Title:
|
The York Group, Inc.
By:_/s/________________________________Name: _______________________________
Title: ___________________ _____________
|
ATTEST
By:_/s/________________________________
Name: ________________________________
Title: ________________________________
|
Milso Industries Corporation
By:_/s/________________________________Name: _______________________________
Title: ________________________________
|
Tier
|
Leverage Ratio
|
Applicable Libor Margin
|
Applicable Base Rate Margin
|
Applicable L/C Fee Percentage
|
Applicable Commitment Fee Percentage
|
I
|
< 1.00
|
.75%
|
0.00%
|
.75%
|
0.15%
|
II
|
³1.00 < 2.00
|
1.00%
|
0.00%
|
1.00%
|
0.20%
|
III
|
³ 2.00 < 2.50
|
1.25%
|
0.25%
|
1.25%
|
0.25%
|
IV
|
³ 2.50 < 3.00
|
1.50%
|
0.50%
|
1.50%
|
0.25%
|
V
|
³ 3.00 < 3.50
|
1.75%
|
0.75%
|
1.75%
|
0.25%
|
VI
|
³ 3.50
|
2.00%
|
1.00%
|
2.00%
|
0.25%
|
|
(a)
|
this Second Amendment, duly executed by the Borrower and the Banks;
|
|
(b)
|
the documents listed in the Preliminary Closing Checklist set forth on Exhibit B attached hereto and made a part hereof; and
|
|
(c)
|
such other documents as may be reasonably requested by the Agent.
|
ATTEST
By:
Name:
Title:
|
Matthews International Corporation
By:_/s/________________________________
Name: _______________________________
Title: ________________________________
|
Citizens Bank of Pennsylvania, as Agent and for itself as a Bank
By:_/s/________________________________
Name: _______________________________
Title: ________________________________
|
|
PNC Bank, National Association, as Syndication Agent and for itself as a Bank
By:_/s/________________________________
Name: _______________________________
Title: ________________________________
|
|
Wells Fargo Bank, National Association., as Co-Documentation Agent and for itself as a Bank
By:_/s/________________________________
Name: _______________________________
Title: ________________________________
|
|
HSBC Bank USA, National Association, as Co-Documentation Agent and for itself as a Bank
By:_/s/________________________________
Name: _______________________________
Title: ________________________________
|
|
JPMorgan Chase Bank, N.A., as a Bank
By:_/s/________________________________
Name: _______________________________
Title: ________________________________
|
|
Bank of America, N.A., as a Bank
By:_/s/________________________________
Name: _______________________________
Title: ________________________________
|
|
Fifth Third Bank, an Ohio banking corporation, as a Bank
By:_/s/________________________________
Name: _______________________________
Title: ________________________________
|
|
SunTrust Bank, as a Bank
By:_/s/________________________________
Name: _______________________________
Title: ________________________________
|
|
The Huntington National Bank, as a Bank
By:_/s/________________________________
Name: _______________________________
Title: ________________________________
|
|
TD Bank, N.A., as a Bank
By:_/s/________________________________
Name: _______________________________
Title: ________________________________
|
|
MUFG Union Bank, N.A. f/k/a Union Bank, N.A., as a Bank
By:_/s/________________________________
Name: Carlos Cruz
Title: Vice President
|
|
First National Bank of Pennsylvania, as a Bank
By:___________________________________
Name: _______________________________
Title: ________________________________
|
|
The Northern Trust Company, as a Bank
By:_/s/________________________________
Name: _______________________________
Title: ________________________________
|
|
First Commonwealth Bank, as a Bank
By:_/s/________________________________
Name: _______________________________
Title: ________________________________
|
Bank
|
Commitment For Revolving Credit Loans
|
Commitment Percentage
|
||
Citizens Bank of Pennsylvania
525 William Penn Place
Pittsburgh, PA 15219
Attn: Philip R. Medsger
|
$140,000,000.00
|
15.5555555555556%
|
||
PNC Bank, National Association
Three PNC Plaza
225 Fifth Avenue
Pittsburgh, PA 15222
Attn: Troy Brown
|
$125,000,000.00
|
13.8888888888889%
|
||
Wells Fargo Bank, N.A.
Four Gateway Center
444 Liberty Avenue, Ste 1400
Pittsburgh, PA 15222
Attn: J. Barrett Donovan
|
$85,000,000.00
|
9.4444444444444%
|
||
HSBC Bank USA, N.A.
95 Washington Street
Buffalo, NY 14203
Attn: Christopher S. Helmeci
|
$85,000,000.00
|
9.4444444444444%
|
||
JPMorgan Chase Bank, N.A.
Corporate Client Banking
270 Park Avenue, 43rd Floor
New York, NY 10017
Attn: Joon Hur
|
$65,000,000.00
|
7.2222222222222%
|
||
Bank of America, N.A.
1600 J F Kennedy Blvd.
11th Floor
Philadelphia, PA 19103
Attn: Kenneth G. Wood
|
$65,000,000.00
|
7.2222222222222%
|
||
Fifth Third Bank
707 Grant Street
Pittsburgh, PA 15219
Attn: Michael S. Barnett
|
$65,000,000.00
|
7.2222222222222%
|
||
SunTrust Bank
3333 Peachtree Road, NE
7th Floor
Atlanta, GA 30326
Attn: Johnetta Bush
|
$55,000,000.00
|
6.1111111111111%
|
||
The Huntington National Bank
125 South Wacker Drive
Suite 2840
Chicago, IL 60606Attn: Michael Kiss
|
$50,000,000.00
|
5.5555555555556%
|
||
TD Bank, N.A.
2005 Market Street
2nd Floor
Philadelphia, PA 19103
Attn: Craig Welch
|
$45,000,000.00
|
5.0000000000000%
|
||
MUFG Union Bank, N.A. f/k/a Union Bank, N.A.
1251 Avenue of the Americas 11-B
New York, NY 10020
Attn: Rich Rizzo
|
$40,000,000.00
|
4.4444444444444%
|
||
First National Bank of Pennsylvania
One Northshore Center, Suite 500
12 Federal Street
Pittsburgh, PA 15212
Attn: Robert E. Heuler
|
$35,000,000.00
|
3.8888888888889%
|
||
The Northern Trust Company
50 South LaSalle Street
Chicago, IL 60603
Attn: Andrew D. Holtz
|
$25,000,000.00
|
2.7777777777777%
|
||
First Commonwealth Bank
437 Grant Street, Suite 1600
Pittsburgh, PA 15219
Attn: Stephen J. Orban
|
$20,000,000.00
|
2.2222222222222%
|
||
Total Commitment Amount
|
$900,000,000.00
|
100%
|
December 31,
|
December 31,
|
|||||||
2013
|
2012
|
|||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$ | 6,171 | $ | 9,651 | ||||
Trade accounts receivable, less allowance for doubtful accounts
of $2,040 in 2013 and $2,052 in 2012
|
96,559 | 91,234 | ||||||
Unbilled services
|
18,095 | 20,924 | ||||||
Prepaid expenses and other current assets
|
8,584 | 10,100 | ||||||
Income tax receivable
|
2,053 | 3,032 | ||||||
Deferred income taxes
|
1,227 | 235 | ||||||
Current assets of discontinued operations
|
-- | 3,854 | ||||||
Total current assets
|
132,689 | 139,030 | ||||||
Property and equipment, net
|
59,003 | 60,583 | ||||||
Goodwill, net
|
201,913 | 211,903 | ||||||
Other intangible assets, net:
|
||||||||
Customer relationships
|
24,035 | 28,781 | ||||||
Other
|
461 | 633 | ||||||
Deferred income taxes
|
4,218 | 5,983 | ||||||
Other assets
|
8,222 | 6,771 | ||||||
Long term assets of discontinued operations
|
-- | 5,137 | ||||||
Total assets
|
$ | 430,541 | $ | 458,821 | ||||
Liabilities and stockholders’ equity
|
||||||||
Current liabilities:
|
||||||||
Trade accounts payable
|
$ | 17,132 | $ | 17,833 | ||||
Accrued expenses
|
51,137 | 55,218 | ||||||
Deferred income taxes
|
215 | 2,175 | ||||||
Income taxes payable
|
3,902 | 609 | ||||||
Current portion of long-term debt
|
1,266 | 4,262 | ||||||
Current liabilities of discontinued operations
|
-- | 1,134 | ||||||
Total current liabilities
|
73,652 | 81,231 | ||||||
Long-term liabilities:
|
||||||||
Long-term debt
|
56,636 | 78,724 | ||||||
Deferred income taxes
|
8,759 | 2,044 | ||||||
Other long-term liabilities
|
40,647 | 44,875 | ||||||
Long-term liabilities of discontinued operations
|
-- | 1,164 | ||||||
Total long-term liabilities
|
106,042 | 126,807 | ||||||
Stockholders’ equity:
|
||||||||
Common stock, $0.008 par value, 40,000,000 shares authorized, 31,321,010 and
31,172,666 shares issued at December 31, 2013 and 2012, respectively, 26,226,303
and 26,113,544 shares outstanding at December 31, 2013 and 2012, respectively
|
229 | 227 | ||||||
Additional paid-in capital
|
213,247 | 209,556 | ||||||
Retained earnings
|
92,000 | 93,897 | ||||||
Accumulated other comprehensive income, net
|
10,605 | 11,859 | ||||||
Treasury stock, at cost, 5,094,707 and 5,059,122 shares of common
stock at December 31, 2013 and 2012, respectively
|
(65,234 | ) | (64,756 | ) | ||||
Total stockholders’ equity
|
250,847 | 250,783 | ||||||
Total liabilities and stockholders’ equity
|
$ | 430,541 | $ | 458,821 |
Years Ended December 31,
|
||||||||||||
2013
|
2012
|
2011
|
||||||||||
Net revenues
|
$
|
442,640
|
$
|
441,282
|
$
|
427,421
|
||||||
Operating expenses:
|
||||||||||||
Cost of services (excluding depreciation and amortization)
|
270,559
|
279,901
|
265,333
|
|||||||||
Selling, general, and administrative expenses (excluding depreciation and amortization)
|
118,706
|
120,006
|
107,534
|
|||||||||
Depreciation and amortization
|
18,136
|
17,416
|
16,331
|
|||||||||
Business and systems integration expenses
|
7,488
|
12,086
|
8,467
|
|||||||||
Acquisition integration and restructuring expenses
|
1,774
|
5,256
|
1,438
|
|||||||||
Foreign exchange loss
|
1,286
|
1,823
|
1,112
|
|||||||||
Impairment of long-lived assets
|
502
|
4,281
|
40
|
|||||||||
Multiemployer pension withdrawal expense
|
--
|
31,480
|
1,846
|
|||||||||
Operating income (loss)
|
24,189
|
(30,967
|
)
|
25,320
|
||||||||
Other income (expense):
|
||||||||||||
Interest income
|
255
|
129
|
59
|
|||||||||
Interest expense
|
(4,324
|
)
|
(3,652
|
)
|
(5,270
|
)
|
||||||
Income (loss) from continuing operations before income taxes
|
20,120
|
(34,490
|
)
|
20,109
|
||||||||
Income tax provision (benefit)
|
6,902
|
(10,872
|
)
|
697
|
||||||||
Income (loss) from continuing operations
|
13,218
|
(23,618
|
)
|
19,412
|
||||||||
Income (loss) from discontinued operations, net of tax
|
(6,693
|
)
|
202
|
1,199
|
||||||||
Net income (loss)
|
$
|
6,525
|
$
|
(23,416
|
)
|
$
|
20,611
|
|||||
Earnings (loss) per share:
|
||||||||||||
Basic:
|
||||||||||||
Income (loss) from continuing operations
|
$
|
0.50
|
$
|
(0.91
|
)
|
$
|
0.75
|
|||||
Income (loss) from discontinued operations
|
(0.25
|
)
|
0.01
|
0.05
|
||||||||
Net income (loss) per common share
|
$
|
0.25
|
$
|
(0.90
|
)
|
$
|
0.80
|
|||||
Diluted:
|
||||||||||||
Income (loss) from continuing operations
|
$
|
0.50
|
$
|
(0.91
|
)
|
$
|
0.74
|
|||||
Income (loss) from discontinued operations
|
(0.25
|
)
|
0.01
|
0.05
|
||||||||
Net income (loss) per common share
|
$
|
0.25
|
$
|
(0.90
|
)
|
$
|
0.79
|
|||||
Weighted average number of common and common equivalent shares outstanding:
|
||||||||||||
Basic
|
26,286
|
25,924
|
25,790
|
|||||||||
Diluted
|
26,354
|
25,924
|
26,080
|
|||||||||
Dividends per Class A common share
|
$
|
0.32
|
$
|
0.32
|
$
|
0.32
|
||||||
Net income (loss)
|
$
|
6,525
|
$
|
(23,416
|
)
|
$
|
20,611
|
|||||
Foreign currency translation adjustments
|
(1,117
|
)
|
2,779
|
(2,167
|
)
|
|||||||
Pension liability adjustments
|
(137
|
)
|
--
|
--
|
||||||||
Comprehensive income (loss)
|
$
|
5,271
|
$
|
(20,637
|
)
|
$
|
18,444
|
Years Ended December 31,
|
||||||||||||
2013
|
2012
|
2011
|
||||||||||
Cash flows from operating activities
|
||||||||||||
Net income (loss)
|
$
|
6,525
|
$
|
(23,416
|
)
|
$
|
20,611
|
|||||
Adjustments to reconcile net income to cash provided by operating activities:
|
||||||||||||
Depreciation
|
14,713
|
13,709
|
12,892
|
|||||||||
Amortization
|
4,108
|
5,208
|
5,165
|
|||||||||
Impairment of long-lived assets
|
502
|
4,356
|
40
|
|||||||||
Non-cash restructuring charge
|
--
|
246
|
287
|
|||||||||
Deferred income taxes
|
4,123
|
(10,524
|
)
|
(1,159
|
)
|
|||||||
Amortization of deferred financing fees
|
262
|
301
|
606
|
|||||||||
Accretion of discount on multiemployer pension liability
|
833
|
--
|
--
|
|||||||||
Loss on sale of property and equipment
|
88
|
23
|
137
|
|||||||||
Loss realized from sale of business
|
6,251
|
--
|
--
|
|||||||||
Stock-based compensation expense
|
1,644
|
3,129
|
2,098
|
|||||||||
Tax benefit from stock options exercised
|
(247
|
)
|
(244
|
)
|
(293
|
)
|
||||||
Changes in operating assets and liabilities, net of effects from acquisitions:
|
||||||||||||
Trade accounts receivable
|
(7,264
|
)
|
7,471
|
(349
|
)
|
|||||||
Unbilled services
|
2,792
|
2,769
|
(2,393
|
)
|
||||||||
Prepaid expenses and other current assets
|
863
|
1,234
|
(818
|
)
|
||||||||
Trade accounts payable, accrued expenses and other liabilities
|
(8,631
|
)
|
(5,669
|
)
|
(17,387
|
)
|
||||||
Multiemployer pension plan withdrawal liability
|
--
|
29,837
|
(7,004
|
)
|
||||||||
Income taxes refundable (payable)
|
4,621
|
2,626
|
(2,926
|
)
|
||||||||
Net cash provided by operating activities
|
31,183
|
31,056
|
9,507
|
|||||||||
Cash flows from investing activities
|
||||||||||||
Proceeds from sale of business
|
8,247
|
--
|
--
|
|||||||||
Proceeds from sales of property and equipment
|
412
|
31
|
157
|
|||||||||
Purchases of property and equipment
|
(13,211
|
)
|
(19,764
|
)
|
(24,721
|
)
|
||||||
Acquisitions, net of cash acquired
|
--
|
2,449
|
(25,232
|
)
|
||||||||
Net cash used in investing activities
|
(4,552
|
)
|
(17,284
|
)
|
(49,796
|
)
|
||||||
Cash flows from financing activities
|
||||||||||||
Issuance of common stock
|
1,802
|
2,374
|
1,216
|
|||||||||
Proceeds from issuance of long-term debt
|
170,463
|
220,965
|
220,868
|
|||||||||
Payments of long-term debt including current portion
|
(195,337
|
)
|
(233,362
|
)
|
(192,257
|
)
|
||||||
Tax benefit from stock options exercised
|
247
|
244
|
293
|
|||||||||
Payment of deferred financing fees
|
--
|
(857
|
)
|
(21
|
)
|
|||||||
Cash dividends paid
|
(8,368
|
)
|
(8,252
|
)
|
(8,199
|
)
|
||||||
Purchase of common stock
|
--
|
--
|
(4,053
|
)
|
||||||||
Net cash (used in) provided by financing activities
|
(31,193
|
)
|
(18,888
|
)
|
17,847
|
|||||||
Effect of foreign currency rate changes
|
1,082
|
1,035
|
(715
|
)
|
||||||||
Net decrease in cash and cash equivalents
|
(3,480
|
)
|
(4,081
|
)
|
(23,157
|
)
|
||||||
Cash and cash equivalents beginning of period
|
9,651
|
13,732
|
36,889
|
|||||||||
Cash and cash equivalents end of period
|
$
|
6,171
|
$
|
9,651
|
$
|
13,732
|
||||||
Supplementary cash flow disclosures:
|
||||||||||||
Dividends issued in the form of Class A common stock
|
$
|
54
|
$
|
54
|
$
|
51
|
||||||
Cash paid for interest
|
$
|
3,006
|
$
|
3,778
|
$
|
3,840
|
||||||
Cash paid (refunds received) for income taxes, net
|
$
|
(1,400
|
)
|
$
|
(3,524
|
)
|
$
|
5,224
|
||||
Consolidated Statements of Stockholders’ Equity
|
Years Ended December 31, 2011, 2012 and 2013
|
(In thousands, except share amounts)
|
Class A
Common
Shares
Outstanding
|
Class A
Common
Stock
|
Additional
Paid-In
Capital
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Treasury
Stock
|
Total
Stockholders
Equity
|
||||||||||||||||||||||
Balance at December 31, 2010
|
25,761,334 | $ | 224 | $ | 200,205 | $ | 113,258 | $ | 11,247 | $ | (60,808 | ) | $ | 264,126 | ||||||||||||||
Net income
|
-- | -- | -- | 20,611 | -- | -- | 20,611 | |||||||||||||||||||||
Foreign currency translation adjustment
|
-- | -- | -- | -- | (2,167 | ) | -- | (2,167 | ) | |||||||||||||||||||
Sale of Class A common stock
|
226,917 | 1 | 783 | -- | -- | -- | 784 | |||||||||||||||||||||
Tax benefit from stock options exercised
|
-- | -- | 293 | -- | -- | -- | 293 | |||||||||||||||||||||
Stock issued under employee stock purchase plan
|
33,348 | -- | 432 | -- | -- | -- | 432 | |||||||||||||||||||||
Stock-based compensation expense
|
-- | -- | 2,098 | -- | -- | -- | 2,098 | |||||||||||||||||||||
Purchase of Class A treasury stock
|
(322,241 | ) | -- | -- | -- | -- | (4,053 | ) | (4,053 | ) | ||||||||||||||||||
Issuance of Class A common stock
under dividend reinvestment program
|
3,767 | -- | -- | (51 | ) | -- | 51 | -- | ||||||||||||||||||||
Cash dividends
|
-- | -- | -- | (8,199 | ) | -- | -- | (8,199 | ) | |||||||||||||||||||
Balance at December 31, 2011
|
25,703,125 | 225 | 203,811 | 125,619 | 9,080 | (64,810 | ) | 273,925 | ||||||||||||||||||||
Net loss
|
-- | -- | -- | (23,416 | ) | -- | -- | (23,416 | ) | |||||||||||||||||||
Foreign currency translation adjustment
|
-- | -- | -- | -- | 2,779 | -- | 2,779 | |||||||||||||||||||||
Sale of Class A common stock
|
373,091 | 2 | 1,969 | -- | -- | -- | 1,971 | |||||||||||||||||||||
Tax benefit from stock options exercised
|
-- | -- | 244 | -- | -- | -- | 244 | |||||||||||||||||||||
Stock issued under employee stock purchase plan
|
33,058 | -- | 403 | -- | -- | -- | 403 | |||||||||||||||||||||
Stock-based compensation expense
|
-- | -- | 3,129 | -- | -- | -- | 3,129 | |||||||||||||||||||||
Issuance of Class A common stock
under dividend reinvestment program
|
4,270 | -- | -- | (54 | ) | -- | 54 | -- | ||||||||||||||||||||
Cash dividends
|
-- | -- | -- | (8,252 | ) | -- | -- | (8,252 | ) | |||||||||||||||||||
Balance at December 31, 2012
|
26,113,544 | 227 | 209,556 | 93,897 | 11,859 | (64,756 | ) | 250,783 | ||||||||||||||||||||
Net income
|
-- | -- | -- | 6,525 | -- | -- | 6,525 | |||||||||||||||||||||
Foreign currency translation adjustment
|
-- | -- | -- | -- | (1,117 | ) | -- | (1,117 | ) | |||||||||||||||||||
Pension liability adjustment
|
-- | -- | -- | -- | (137 | ) | -- | (137 | ) | |||||||||||||||||||
Sale of Class A common stock
|
120,133 | 2 | 1,447 | -- | -- | -- | 1,449 | |||||||||||||||||||||
Tax benefit from stock options exercised
|
-- | -- | 247 | -- | -- | -- | 247 | |||||||||||||||||||||
Stock issued under employee stock purchase plan
|
28,211 | -- | 353 | -- | -- | -- | 353 | |||||||||||||||||||||
Stock-based compensation expense
|
-- | -- | 1,644 | -- | -- | -- | 1,644 | |||||||||||||||||||||
Purchase of Class A treasury stock
|
(39,739 | ) | -- | -- | -- | -- | (532 | ) | (532 | ) | ||||||||||||||||||
Issuance of Class A common stock
under dividend reinvestment program
|
4,154 | -- | -- | (54 | ) | -- | 54 | -- | ||||||||||||||||||||
Cash dividends
|
-- | -- | -- | (8,368 | ) | -- | -- | (8,368 | ) | |||||||||||||||||||
Balance at December 31, 2013
|
26,226,303 | $ | 229 | $ | 213,247 | $ | 92,000 | $ | 10,605 | $ | (65,234 | ) | $ | 250,847 |
·
|
Level 1 – Quoted prices in active markets for identical assets or liabilities. These are typically obtained from real-time quotes for transactions in active exchange markets involving identical assets.
|
·
|
Level 2 – Inputs, other than quoted prices included within Level 1, which are observable for the asset or liability, either directly or indirectly. These are typically obtained from readily-available pricing sources for comparable instruments.
|
·
|
Level 3 – Unobservable inputs, where there is little or no market activity for the asset or liability. These inputs reflect the reporting entity’s own assumptions of the data that market participants would use in pricing the asset or liability, based on the best information available in the circumstances.
|
December 31,
|
||||||||
(in thousands)
|
2013
|
2012
|
||||||
Fair value of fixed-rate notes payable
|
$
|
26,707
|
$
|
30,392
|
||||
Carrying value of fixed-rate notes payable
|
$
|
26,229
|
$
|
29,301
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Multiemployer pension withdrawal liability
|
$
|
--
|
$
|
--
|
$
|
32,516
|
$
|
32,516
|
Fair Value
|
||||
Liability balance at January 1, 2013
|
$
|
31,683
|
||
Accretion of present value discount
|
833
|
|||
Liability balance at December 31, 2013
|
$
|
32,516
|
Accounts receivable
|
$
|
4,939
|
||
Inventory
|
4,117
|
|||
Prepaid expenses and other current assets
|
1,365
|
|||
Income tax receivable
|
8
|
|||
Property and equipment
|
482
|
|||
Goodwill
|
17,494
|
|||
Customer relationships
|
5,457
|
|||
Trade name
|
729
|
|||
Other assets
|
241
|
|||
Trade accounts payable
|
(3,247
|
)
|
||
Accrued expenses
|
(7,192
|
)
|
||
Notes payable
|
(23
|
)
|
||
Deferred income taxes
|
(247
|
)
|
||
Other long term liabilities
|
(1,522
|
)
|
||
Total cash paid, net of $1,961 cash acquired
|
$
|
22,601
|
Beginning of Period
|
Adjustments
|
Payments
|
End of Period
|
|||||||||||||
2011
|
$
|
780
|
$
|
(246
|
)
|
$
|
(167
|
)
|
$
|
367
|
||||||
2012
|
$
|
367
|
$
|
44
|
$
|
(87
|
)
|
$
|
324
|
|||||||
2013
|
$
|
324
|
$
|
(283
|
)
|
$
|
(41
|
)
|
$
|
--
|
Trade accounts receivable
|
$
|
3,956
|
||
Unbilled services
|
945
|
|||
Prepaid expenses and other current assets
|
58
|
|||
Current assets of discontinued operations
|
4,959
|
|||
Property and equipment, net
|
4,360
|
|||
Long term assets of discontinued operations
|
4,360
|
|||
Trade accounts payable
|
205
|
|||
Accrued expenses
|
670
|
|||
Current liabilities of discontinued operations
|
875
|
|||
Net assets of discontinued operations
|
$
|
8,444
|
Years ended December 31,
|
||||||||||||
2013
|
2012
|
2011
|
||||||||||
Net revenues
|
$
|
8,772
|
$
|
19,448
|
$
|
27,872
|
||||||
Operating expenses:
|
||||||||||||
Cost of services (excluding depreciation and amortization)
|
6,113
|
13,795
|
18,352
|
|||||||||
Selling, general and administrative expenses (excluding depreciation and amortization)
|
1,864
|
3,889
|
6,171
|
|||||||||
Depreciation and amortization
|
685
|
1,268
|
1,319
|
|||||||||
Acquisition integration and restructuring expenses
|
4
|
114
|
32
|
|||||||||
Impairment of long-lived assets
|
--
|
75
|
--
|
|||||||||
Loss on sale of business
|
6,251
|
--
|
--
|
|||||||||
Operating income (loss)
|
$
|
(6,145
|
)
|
$
|
307
|
$
|
1,998
|
|||||
Income (loss) before income taxes
|
$
|
(6,145
|
)
|
$
|
307
|
$
|
1,998
|
|||||
Income tax provision
|
548
|
105
|
799
|
|||||||||
Income (loss) from discontinued operations, net of tax
|
$
|
(6,693
|
)
|
$
|
202
|
$
|
1,199
|
December 31,
2012
|
||||
Trade accounts receivable, net
|
$
|
2,462
|
||
Unbilled services
|
1,197
|
|||
Prepaid expenses and other current assets
|
56
|
|||
Income tax receivable
|
139
|
|||
Current assets of discontinued operations
|
3,854
|
|||
Property and equipment, net
|
4,908
|
|||
Other assets
|
229
|
|||
Long term assets of discontinued operations
|
5,137
|
|||
Trade accounts payable
|
304
|
|||
Accrued expenses
|
523
|
|||
Deferred income taxes
|
307
|
|||
Current liabilities of discontinued operations
|
1,134
|
|||
Deferred income taxes
|
1,164
|
|||
Long-term liabilities of discontinued operations
|
1,164
|
|||
Net assets of discontinued operations
|
$
|
6,693
|
Employee
Terminations
|
Lease
Obligations
|
Total
|
||||||||||
Actions Initiated in 2008
|
||||||||||||
Liability balance at December 31, 2010
|
$
|
142
|
$
|
3,368
|
$
|
3,510
|
||||||
New accruals
|
--
|
--
|
--
|
|||||||||
Adjustments
|
4
|
108
|
112
|
|||||||||
Cash payments
|
(146
|
)
|
(687
|
)
|
(833
|
)
|
||||||
Liability balance at December 31, 2011
|
--
|
2,789
|
2,789
|
|||||||||
New accruals
|
--
|
--
|
--
|
|||||||||
Adjustments
|
--
|
562
|
562
|
|||||||||
Cash payments
|
--
|
(590
|
)
|
(590
|
)
|
|||||||
Liability balance at December 31, 2012
|
--
|
2,761
|
2,761
|
|||||||||
New accruals
|
--
|
--
|
--
|
|||||||||
Adjustments
|
--
|
346
|
346
|
|||||||||
Cash payments
|
--
|
(850
|
)
|
(850
|
)
|
|||||||
Liability balance at December 31, 2013
|
$
|
--
|
$
|
2,257
|
$
|
2,257
|
Actions Initiated in 2009
|
||||||||||||
Liability balance at December 31, 2010
|
$
|
104
|
$
|
--
|
$
|
104
|
||||||
New accruals
|
21
|
--
|
21
|
|||||||||
Adjustments
|
(1
|
)
|
--
|
(1
|
)
|
|||||||
Cash payments
|
(124
|
)
|
--
|
(124
|
)
|
|||||||
Liability balance at December 31, 2011
|
--
|
--
|
--
|
|||||||||
New accruals
|
--
|
--
|
--
|
|||||||||
Adjustments
|
--
|
--
|
--
|
|||||||||
Cash payments
|
--
|
--
|
--
|
|||||||||
Liability balance at December 31, 2012
|
--
|
--
|
--
|
|||||||||
New accruals
|
--
|
--
|
--
|
|||||||||
Adjustments
|
--
|
--
|
--
|
|||||||||
Cash payments
|
--
|
--
|
--
|
|||||||||
Liability balance at December 31, 2013
|
$
|
--
|
$
|
--
|
$
|
--
|
||||||
Employee
Terminations
|
Lease
Obligations
|
Total
|
||||||
Actions Initiated in 2010
|
||||||||
Liability balance at December 31, 2010
|
$
|
570
|
$
|
--
|
$
|
570
|
||
New accruals
|
13
|
--
|
13
|
|||||
Adjustments
|
(37)
|
--
|
(37)
|
|||||
Cash payments
|
(138)
|
--
|
(138)
|
|||||
Liability balance at December 31, 2011
|
408
|
--
|
408
|
|||||
New accruals
|
10
|
--
|
10
|
|||||
Adjustments
|
8
|
--
|
8
|
|||||
Cash payments
|
(24)
|
--
|
(24)
|
|||||
Liability balance at December 31, 2012
|
402
|
--
|
402
|
|||||
New accruals
|
--
|
--
|
--
|
|||||
Adjustments
|
(8)
|
--
|
(8)
|
|||||
Cash payments
|
(394)
|
--
|
(394)
|
|||||
Liability balance at December 31, 2013
|
$
|
--
|
$
|
--
|
$
|
--
|
||
Actions Initiated in 2011
|
||||||||
Liability balance at December 31, 2010
|
$
|
--
|
$
|
--
|
$
|
--
|
||
New accruals
|
957
|
--
|
957
|
|||||
Adjustments
|
(15)
|
--
|
(15)
|
|||||
Cash payments
|
(817)
|
--
|
(817)
|
|||||
Liability balance at December 31, 2011
|
125
|
--
|
125
|
|||||
New accruals
|
--
|
--
|
--
|
|||||
Adjustments
|
(7)
|
--
|
(7)
|
|||||
Cash payments
|
(103)
|
--
|
(103)
|
|||||
Liability balance at December 31, 2012
|
15
|
--
|
15
|
|||||
New accruals
|
--
|
--
|
--
|
|||||
Adjustments
|
(15)
|
--
|
(15)
|
|||||
Cash payments
|
--
|
--
|
--
|
|||||
Liability balance at December 31, 2013
|
$
|
--
|
$
|
--
|
$
|
--
|
Employee
Terminations
|
Lease
Obligations
|
Total
|
||||||||||
Actions Initiated in 2012
|
||||||||||||
Liability balance at December 31, 2011
|
$
|
--
|
$
|
--
|
$
|
--
|
||||||
New accruals
|
3,006
|
1,535
|
4,541
|
|||||||||
Adjustments
|
(26
|
)
|
219
|
193
|
||||||||
Cash payments
|
(1,594
|
)
|
(567
|
)
|
(2,161
|
)
|
||||||
Liability balance at December 31, 2012
|
1,386
|
1,187
|
2,573
|
|||||||||
New accruals
|
50
|
--
|
50
|
|||||||||
Adjustments
|
(63
|
)
|
214
|
151
|
||||||||
Cash payments
|
(1,347
|
)
|
(744
|
)
|
(2,091
|
)
|
||||||
Liability balance at December 31, 2013
|
$
|
26
|
$
|
657
|
$
|
683
|
||||||
Actions Initiated in 2013
|
||||||||||||
Liability balance at December 31, 2012
|
$
|
--
|
$
|
--
|
$
|
--
|
||||||
New accruals
|
1,144
|
384
|
1,528
|
|||||||||
Adjustments
|
--
|
--
|
--
|
|||||||||
Cash payments
|
(669
|
)
|
(80
|
)
|
(749
|
)
|
||||||
Liability balance at December 31, 2013
|
$
|
475
|
$
|
304
|
$
|
779
|
Year ended December 31,
|
Americas
|
Europe
|
Asia
Pacific
|
Corporate
|
Total
|
|||||||||||||||
2013
|
$
|
1,376
|
$
|
293
|
$
|
104
|
$
|
1
|
$
|
1,774
|
||||||||||
2012
|
4,245
|
881
|
129
|
1
|
5,256
|
|||||||||||||||
2011
|
777
|
586
|
--
|
75
|
1,438
|
|||||||||||||||
2010
|
1,136
|
555
|
(70
|
)
|
493
|
2,114
|
||||||||||||||
2009
|
3,398
|
1,400
|
992
|
453
|
6,243
|
|||||||||||||||
2008
|
5,460
|
3,552
|
248
|
889
|
10,149
|
|||||||||||||||
Cumulative since program inception
|
$
|
16,392
|
$
|
7,267
|
$
|
1,403
|
$
|
1,912
|
$
|
26,974
|
December 31,
|
||||||||
2013
|
2012
|
|||||||
Unbilled services
|
$
|
16,476
|
$
|
19,187
|
||||
Production supplies
|
1,619
|
1,737
|
||||||
Total
|
$
|
18,095
|
$
|
20,924
|
December 31,
|
|||||||||
Useful Life
|
2013
|
2012
|
|||||||
Land and improvements
|
10-15 years
|
$
|
5,853
|
$
|
6,295
|
||||
Buildings and improvements
|
15-30 years
|
18,035
|
17,917
|
||||||
Machinery and equipment
|
3-7 years
|
76,751
|
77,808
|
||||||
Leasehold improvements
|
Life of lease
|
22,174
|
21,478
|
||||||
Computer software and licenses
|
3-7 years
|
54,123
|
49,157
|
||||||
176,936
|
172,655
|
||||||||
Accumulated depreciation and amortization
|
(117,933
|
)
|
(112,072
|
)
|
|||||
Total
|
$
|
59,003
|
$
|
60,583
|
Years Ended December 31,
|
||||||||||||
2013
|
2012
|
2011
|
||||||||||
Intangible assets, other than goodwill
|
$
|
502
|
$
|
3,763
|
$
|
--
|
||||||
Land and buildings
|
--
|
518
|
--
|
|||||||||
Other fixed assets
|
--
|
--
|
40
|
|||||||||
Total
|
$
|
502
|
$
|
4,281
|
$
|
40
|
Asia
|
||||||||||||||||
Americas
|
Europe
|
Pacific
|
Total
|
|||||||||||||
Cost:
|
||||||||||||||||
December 31, 2011
|
$
|
198,510
|
$
|
40,364
|
$
|
10,037
|
$
|
248,911
|
||||||||
Acquisitions
|
673
|
--
|
--
|
673
|
||||||||||||
Additional purchase accounting adjustments
|
4,301
|
1,368
|
(430
|
)
|
5,239
|
|||||||||||
Foreign currency translation
|
503
|
1,293
|
223
|
2,019
|
||||||||||||
December 31, 2012
|
203,987
|
43,025
|
9,830
|
256,842
|
||||||||||||
Goodwill allocated to business sold
|
(7,000
|
)
|
--
|
--
|
(7,000
|
)
|
||||||||||
Additional purchase accounting adjustments
|
--
|
(1,436
|
)
|
--
|
(1,436
|
)
|
||||||||||
Foreign currency translation
|
(1,512
|
)
|
1,096
|
(1,066
|
)
|
(1,482
|
)
|
|||||||||
December 31, 2013
|
$
|
195,475
|
$
|
42,685
|
$
|
8,764
|
$
|
246,924
|
||||||||
Accumulated impairment:
|
||||||||||||||||
December 31, 2011
|
$
|
(14,422
|
)
|
$
|
(27,878
|
)
|
$
|
(1,246
|
)
|
$
|
(43,546
|
)
|
||||
Foreign currency translation
|
(118
|
)
|
(1,251
|
)
|
(24
|
)
|
(1,393
|
)
|
||||||||
December 31, 2012
|
(14,540
|
)
|
(29,129
|
)
|
(1,270
|
)
|
(44,939
|
)
|
||||||||
Foreign currency translation
|
355
|
(610
|
)
|
183
|
(72
|
)
|
||||||||||
December 31, 2013
|
$
|
(14,185
|
)
|
$
|
(29,739
|
)
|
$
|
(1,087
|
)
|
$
|
(45,011
|
)
|
||||
Net book value:
|
||||||||||||||||
December 31, 2011
|
$
|
184,088
|
$
|
12,486
|
$
|
8,791
|
$
|
205,365
|
||||||||
December 31, 2012
|
$
|
189,447
|
$
|
13,896
|
$
|
8,560
|
$
|
211,903
|
||||||||
December 31, 2013
|
$
|
181,290
|
$
|
12,946
|
$
|
7,677
|
$
|
201,913
|
||||||||
December 31, 2013
|
|||||||||||||
Weighted
Average Life
|
Cost
|
Accumulated
Amortization
|
Net
|
||||||||||
Customer relationships
|
13.9 years
|
$
|
55,377
|
$
|
(31,342
|
)
|
$
|
24,035
|
|||||
Digital images
|
5.0 years
|
450
|
(450
|
)
|
--
|
||||||||
Developed technologies
|
3.0 years
|
712
|
(712
|
)
|
--
|
||||||||
Non-compete agreements
|
3.6 years
|
827
|
(790
|
)
|
37
|
||||||||
Trade names
|
3.9 years
|
1,434
|
(1,010
|
)
|
424
|
||||||||
Contract acquisition cost
|
3.0 years
|
1,220
|
(1,220
|
)
|
--
|
||||||||
13.1 years
|
$
|
60,020
|
$
|
(35,524
|
)
|
$
|
24,496
|
December 31, 2012
|
|||||||||||||
Weighted
Average Life
|
Cost
|
Accumulated
Amortization
|
Net
|
||||||||||
Customer relationships
|
13.7 years
|
$
|
57,343
|
$
|
(28,562
|
)
|
$
|
28,781
|
|||||
Digital images
|
5.0 years
|
450
|
(450
|
)
|
--
|
||||||||
Developed technologies
|
3.0 years
|
712
|
(712
|
)
|
--
|
||||||||
Non-compete agreements
|
3.6 years
|
877
|
(821
|
)
|
56
|
||||||||
Trade names
|
3.9 years
|
1,469
|
(892
|
)
|
577
|
||||||||
Contract acquisition cost
|
3.0 years
|
1,220
|
(1,220
|
)
|
--
|
||||||||
13.0 years
|
$
|
62,071
|
$
|
(32,657
|
)
|
$
|
29,414
|
December 31,
|
||||||||
2013
|
2012
|
|||||||
Accrued employee compensation
|
$
|
15,539
|
$
|
14,689
|
||||
Other payroll-related expenses
|
9,980
|
12,085
|
||||||
Deferred revenue
|
8,813
|
10,229
|
||||||
Restructuring reserves
|
3,155
|
3,814
|
||||||
Accrued professional fees
|
2,624
|
3,066
|
||||||
Accrued customer rebates
|
1,629
|
2,154
|
||||||
Accrued sales and use taxes
|
1,564
|
1,729
|
||||||
Multiemployer pension withdrawal
|
1,261
|
--
|
||||||
Vacant property reserve
|
725
|
1,535
|
||||||
Deferred lease costs
|
607
|
700
|
||||||
Accrued property taxes
|
575
|
568
|
||||||
Accrued interest
|
228
|
257
|
||||||
Facility exit reserve
|
--
|
120
|
||||||
Other
|
4,437
|
4,272
|
||||||
Total
|
$
|
51,137
|
$
|
55,218
|
Other long-term liabilities consist of the following:
|
December 31,
|
||||||||
2013
|
2012
|
|||||||
Multiemployer pension withdrawal
|
$
|
31,255
|
$
|
31,683
|
||||
Deferred compensation
|
4,239
|
3,574
|
||||||
Reserve for uncertain tax positions
|
1,826
|
2,343
|
||||||
Deferred lease costs
|
904
|
1,339
|
||||||
Vacant property reserve
|
885
|
880
|
||||||
Restructuring reserve
|
564
|
1,941
|
||||||
Reserve for filing penalties
|
--
|
1,379
|
||||||
Employment tax reserve
|
520
|
1,018
|
||||||
Deferred revenue
|
380
|
439
|
||||||
Facility exit reserve
|
--
|
204
|
||||||
Other
|
74
|
75
|
||||||
Total
|
$
|
40,647
|
$
|
44,875
|
December 31,
|
||||||||
2013
|
2012
|
|||||||
Revolving credit agreement
|
$
|
31,580
|
$
|
52,495
|
||||
Series A senior note payable - Tranche A
|
--
|
1,843
|
||||||
Series A senior note payable - Tranche B
|
1,229
|
2,458
|
||||||
Series F senior note payable
|
25,000
|
25,000
|
||||||
Other
|
93
|
1,190
|
||||||
Total
|
57,902
|
82,986
|
||||||
Less amounts due in one year or less
|
(1,266
|
)
|
(4,262
|
)
|
||||
Long-term debt
|
$
|
56,636
|
$
|
78,724
|
2014
|
$
|
1,266
|
||
2015
|
37
|
|||
2016
|
19
|
|||
2017
|
31,580
|
|||
2018
|
--
|
|||
Thereafter
|
25,000
|
|||
$
|
57,902
|
Years Ended December 31,
|
||||||||||||
2013
|
2012
|
2011
|
||||||||||
United States
|
$
|
13,015
|
$
|
(38,375
|
)
|
$
|
9,326
|
|||||
Foreign
|
7,105
|
3,885
|
10,783
|
|||||||||
Total
|
$
|
20,120
|
$
|
(34,490
|
)
|
$
|
20,109
|
|||||
Years Ended December 31,
|
||||||||||||
2013
|
2012
|
2011
|
||||||||||
Current:
|
||||||||||||
Federal
|
$
|
505
|
$
|
(2,601
|
)
|
$
|
104
|
|||||
State
|
419
|
484
|
(299
|
)
|
||||||||
Foreign
|
1,855
|
2,014
|
2,335
|
|||||||||
2,779
|
(103
|
)
|
2,140
|
|||||||||
Deferred:
|
||||||||||||
Federal
|
1,977
|
(8,676
|
)
|
3,365
|
||||||||
State
|
905
|
(2,319
|
)
|
985
|
||||||||
Foreign
|
1,241
|
226
|
(5,793
|
)
|
||||||||
4,123
|
(10,769
|
)
|
(1,443
|
)
|
||||||||
Total
|
$
|
6,902
|
$
|
(10,872
|
)
|
$
|
697
|
Years ended December 31,
|
||||||||||||
2013
|
2012
|
2011
|
||||||||||
Income taxes at U.S. Federal statutory rate
|
35.0
|
%
|
35.0
|
%
|
35.0
|
%
|
||||||
Foreign rate differential
|
(15.6
|
)
|
7.9
|
(9.4
|
)
|
|||||||
Valuation allowances
|
14.4
|
(6.1
|
)
|
(32.0
|
)
|
|||||||
Nondeductible expenses
|
6.5
|
(3.6
|
)
|
7.2
|
||||||||
Tax credits
|
(4.7
|
)
|
1.3
|
(2.2
|
)
|
|||||||
Changes in estimates related to prior years
|
(4.5
|
)
|
(0.3
|
)
|
0.4
|
|||||||
State income taxes
|
3.6
|
3.5
|
1.9
|
|||||||||
Uncertain tax positions
|
(2.6
|
)
|
(1.3
|
)
|
0.9
|
|||||||
Others, net
|
2.2
|
(4.9
|
)
|
1.7
|
||||||||
34.3
|
%
|
31.5
|
%
|
3.5
|
%
|
December 31,
|
||||||||
2013
|
2012
|
|||||||
Deferred income tax assets:
|
||||||||
Operating loss carryforwards
|
$
|
19,010
|
$
|
27,492
|
||||
Multiemployer pension withdrawal liability
|
12,427
|
12,075
|
||||||
Income tax credit carryforwards
|
7,944
|
8,051
|
||||||
Capital loss carryforwards
|
5,353
|
6,029
|
||||||
Accruals and reserves not currently deductible
|
4,516
|
3,357
|
||||||
Deferred expenses
|
1,981
|
1,701
|
||||||
Restructuring reserves
|
1,462
|
2,201
|
||||||
Other
|
3,125
|
4,475
|
||||||
Deferred income tax assets
|
55,818
|
65,381
|
||||||
Valuation allowances
|
(23,864
|
)
|
(36,099
|
)
|
||||
Deferred income tax assets, net
|
31,954
|
29,282
|
||||||
Deferred income tax liabilities:
|
||||||||
Domestic subsidiary stock
|
(12,525
|
)
|
(8,208
|
)
|
||||
Depreciation and amortization
|
(11,174
|
)
|
(7,544
|
)
|
||||
Intangible assets
|
(6,046
|
)
|
(5,163
|
)
|
||||
Inventory
|
(4,370
|
)
|
(5,286
|
)
|
||||
Other
|
(1,368
|
)
|
(1,082
|
)
|
||||
Deferred income tax liabilities
|
(35,483
|
)
|
(27,283
|
)
|
||||
Net deferred tax asset (liability)
|
$
|
(3,529
|
)
|
$
|
1,999
|
2013
|
2012
|
2011
|
||||||||||
Balance at January 1
|
$
|
2,093
|
$
|
1,362
|
$
|
4,249
|
||||||
Reductions related to settlements
|
--
|
(31
|
)
|
--
|
||||||||
Additions related to tax positions in current year
|
351
|
--
|
181
|
|||||||||
Additions related to tax positions in prior years
|
162
|
888
|
91
|
|||||||||
Reductions due to statute closures
|
(383
|
)
|
(141
|
)
|
(3,184
|
)
|
||||||
Reductions for tax positions in prior years
|
(444
|
)
|
--
|
--
|
||||||||
Foreign currency translation
|
(21
|
)
|
15
|
25
|
||||||||
Balance at December 31
|
$
|
1,758
|
$
|
2,093
|
$
|
1,362
|
Operating Leases
|
||||||||||||
Gross rents
|
Subleases
|
Net rents
|
||||||||||
2014
|
$
|
14,127
|
$
|
(1,418
|
)
|
$
|
12,709
|
|||||
2015
|
9,844
|
(641
|
)
|
9,203
|
||||||||
2016
|
7,630
|
(609
|
)
|
7,021
|
||||||||
2017
|
5,474
|
(429
|
)
|
5,045
|
||||||||
2018
|
2,903
|
(179
|
)
|
2,724
|
||||||||
Thereafter
|
4,455
|
--
|
4,455
|
|||||||||
$
|
44,433
|
$
|
(3,276
|
)
|
$
|
41,157
|
2013
|
2012
|
2011
|
|||||||||||
Expected dividend yield
|
2.78 - 2.84
|
%
|
2.73
|
%
|
1.57 - 2.66
|
%
|
|||||||
Expected stock price volatility
|
54.61 - 56.36
|
%
|
53.52 - 57.19
|
%
|
48.80 - 53.21
|
%
|
|||||||
Risk-free interest rate range
|
1.26 - 1.68
|
%
|
1.24 - 1.33
|
%
|
1.33 - 2.84
|
%
|
|||||||
Weighted-average expected life
|
6.47 - 7.59
|
years
|
6.21 - 7.70
|
years
|
6.28 - 7.63
|
years
|
|||||||
Forfeiture rate
|
1.00 - 2.50
|
%
|
1.00 - 3.00
|
%
|
1.00 - 3.00
|
%
|
|||||||
Total fair value of grants
|
$
|
908
|
$
|
727
|
$
|
995
|
Number of
Shares
|
Weighted Average
Exercise Price
Per Share
|
Weighted Average
Remaining
Term
|
Aggregate
Intrinsic
Value
|
|||||||||||||
Outstanding December 31, 2010
|
2,054 | $ | 13.77 | 4.85 | $ | 13,978 | ||||||||||
Granted
|
126 | $ | 17.62 | |||||||||||||
Exercised
|
(121 | ) | $ | 9.27 | ||||||||||||
Cancelled
|
(1 | ) | $ | 8.90 | ||||||||||||
Outstanding December 31, 2011
|
2,058 | $ | 14.28 | 3.94 | $ | 1,496 | ||||||||||
Granted
|
147 | $ | 12.00 | |||||||||||||
Exercised
|
(272 | ) | $ | 9.39 | ||||||||||||
Cancelled
|
(113 | ) | $ | 9.98 | ||||||||||||
Outstanding December 31, 2012
|
1,820 | $ | 15.08 | 3.71 | $ | 1,520 | ||||||||||
Granted
|
191 | $ | 11.29 | |||||||||||||
Exercised
|
(164 | ) | $ | 10.18 | ||||||||||||
Cancelled
|
(316 | ) | $ | 16.51 | ||||||||||||
Outstanding December 31, 2013
|
1,531 | $ | 14.89 | 4.26 | $ | 2,369 | ||||||||||
Vested at December 31, 2013
|
1,204 | $ | 15.63 | |||||||||||||
Exercisable at December 31, 2013
|
1,204 | $ | 15.63 | 3.03 | $ | 1,378 |
Outstanding
|
Exercisable
|
||||||||||
Range of
exercise price
|
Number
outstanding
|
Weighted
average
remaining
contractual life
(years)
|
Weighted
average
exercise
price
|
Number
exercisable
|
Weighted
average
exercise
price
|
||||||
$ | 6.20-$8.26 |
116
|
5.3
|
$
|
6.96
|
116
|
$
|
6.96
|
|||
8.26-10.33 |
53
|
9.3
|
$
|
10.02
|
--
|
$
|
--
|
||||
10.33-12.39 |
255
|
8.7
|
$
|
11.58
|
43
|
$
|
11.72
|
||||
12.39-14.45 |
353
|
1.8
|
$
|
13.86
|
337
|
$
|
13.90
|
||||
14.45-16.52 |
165
|
5.2
|
$
|
15.82
|
147
|
$
|
15.90
|
||||
16.52-18.58 |
213
|
4.3
|
$
|
18.09
|
194
|
$
|
18.08
|
||||
18.58-20.65 |
361
|
2.0
|
$
|
18.93
|
352
|
$
|
18.93
|
||||
20.65-21.08 |
15
|
5.8
|
$
|
21.04
|
15
|
$
|
21.04
|
||||
1,531
|
1,204
|
Number of
Shares
|
Weighted Average
Grant Date
Fair Value
Per Share
|
|||||||
Nonvested at January 1, 2011
|
320
|
$
|
4.93
|
|||||
Granted
|
126
|
$
|
7.90
|
|||||
Vested
|
(185
|
)
|
$
|
4.95
|
||||
Nonvested at December 31, 2011
|
261
|
$
|
6.35
|
|||||
Granted
|
147
|
$
|
4.95
|
|||||
Vested
|
(152
|
)
|
$
|
5.36
|
||||
Forfeited
|
(4
|
)
|
$
|
5.60
|
||||
Nonvested at December 31, 2012
|
252
|
$
|
6.12
|
|||||
Granted
|
191
|
$
|
4.75
|
|||||
Vested
|
(108
|
)
|
$
|
6.60
|
||||
Forfeited
|
(8
|
)
|
$
|
7.82
|
||||
Nonvested at December 31, 2013
|
327
|
$
|
5.11
|
Number of
Shares
|
Weighted Average
Grant Date
Fair Value
per share
|
|||||||
Outstanding at January 1, 2011
|
276
|
$
|
10.90
|
|||||
Granted
|
126
|
$
|
15.86
|
|||||
Vested – restriction lapsed
|
(59
|
)
|
$
|
15.90
|
||||
Outstanding at December 31, 2011
|
343
|
$
|
11.86
|
|||||
Granted
|
149
|
$
|
11.84
|
|||||
Vested – restriction lapsed
|
(136
|
)
|
$
|
6.94
|
||||
Outstanding at December 31, 2012
|
356
|
$
|
13.72
|
|||||
Granted
|
145
|
$
|
11.15
|
|||||
Vested – restriction lapsed
|
(81
|
)
|
$
|
13.88
|
||||
Forfeited
|
(30
|
)
|
$
|
13.00
|
||||
Outstanding at December 31, 2013
|
390
|
$
|
12.81
|
|||||
Years ended December 31,
|
||||||||||||
2013
|
2012
|
2011
|
||||||||||
Income (loss) from continuing operations
|
$
|
13,218
|
$
|
(23,618
|
)
|
$
|
19,412
|
|||||
Income (loss) from discontinued operations
|
(6,693
|
)
|
202
|
1,199
|
||||||||
Net income (loss)
|
$
|
6,525
|
$
|
(23,416
|
)
|
$
|
20,611
|
|||||
Weighted average shares-Basic
|
26,286
|
25,924
|
25,790
|
|||||||||
Effect of dilutive stock options
|
68
|
--
|
290
|
|||||||||
Weighted average shares-Diluted
|
26,354
|
25,924
|
26,080
|
|||||||||
Basic:
|
||||||||||||
Income (loss) from continuing operations
|
$
|
0.50
|
$
|
(0.91
|
)
|
$
|
0.75
|
|||||
Income (loss) from discontinued operations
|
(0.25
|
)
|
0.01
|
0.05
|
||||||||
Net income (loss) per common share
|
$
|
0.25
|
$
|
(0.90
|
)
|
$
|
0.80
|
|||||
Diluted:
|
||||||||||||
Income (loss) from continuing operations
|
$
|
0.50
|
$
|
(0.91
|
)
|
$
|
0.74
|
|||||
Income (loss) from discontinued operations
|
(0.25
|
)
|
0.01
|
0.05
|
||||||||
Net income (loss) per common share
|
$
|
0.25
|
$
|
(0.90
|
)
|
$
|
0.79
|
Years ended December 31,
|
||||||||||||
2013
|
2012
|
2011
|
||||||||||
Anti-dilutive options
|
1,356
|
1,530
|
782
|
|||||||||
Exercise price range
|
$
|
10.02 – 21.08
|
$
|
11.71 – 21.08
|
$
|
12.02 –21.08
|
||||||
Date of last option expiration
|
December 16, 2023
|
December 19, 2022
|
August 17, 2021
|
2013
|
2012
|
2011
|
||||||||||
Net revenues:
|
||||||||||||
Americas
|
$
|
331,380
|
$
|
333,494
|
$
|
330,879
|
||||||
Europe
|
87,176
|
85,763
|
75,877
|
|||||||||
Asia Pacific
|
42,454
|
38,923
|
33,704
|
|||||||||
Intersegment revenue elimination
|
(18,370
|
)
|
(16,898
|
)
|
(13,039
|
)
|
||||||
Total
|
$
|
442,640
|
$
|
441,282
|
$
|
427,421
|
||||||
Operating segment income (loss):
|
||||||||||||
Americas
|
$
|
57,566
|
$
|
10,523
|
$
|
48,628
|
||||||
Europe
|
5,488
|
979
|
6,384
|
|||||||||
Asia Pacific
|
3,196
|
2,124
|
4,198
|
|||||||||
Corporate
|
(42,061
|
)
|
(44,593
|
)
|
(33,890
|
)
|
||||||
Operating income (loss)
|
24,189
|
(30,967
|
)
|
25,320
|
||||||||
Interest expense, net
|
(4,069
|
)
|
(3,523
|
)
|
(5,211
|
)
|
||||||
Income (loss) from continuing operations, before income taxes
|
$
|
20,120
|
$
|
(34,490
|
)
|
$
|
20,109
|
|||||
Depreciation and amortization expense:
|
||||||||||||
Americas
|
$
|
9,054
|
$
|
9,406
|
$
|
9,287
|
||||||
Europe
|
2,651
|
3,206
|
2,903
|
|||||||||
Asia Pacific
|
1,430
|
1,532
|
1,292
|
|||||||||
Corporate
|
5,001
|
3,272
|
2,849
|
|||||||||
Total
|
$
|
18,136
|
$
|
17,416
|
$
|
16,331
|
Segment information related to total assets and expenditure for long-lived assets was as follows:
|
||||||||
2013
|
2012
|
|||||||
Total Assets:
|
||||||||
Americas (1)
|
$
|
326,745
|
$
|
359,014
|
||||
Europe
|
57,119
|
54,746
|
||||||
Asia Pacific
|
24,813
|
27,193
|
||||||
Corporate
|
21,864
|
17,868
|
||||||
Total
|
$
|
430,541
|
$
|
458,821
|
(1)
|
Decrease in total assets for the Americas segment includes $8,444 for the sale of net assets of large-format printing operation, $7,210 for the write-off of goodwill and other intangible assets related to the large-format printing operation and $7,307 for the transfer of real estate related to the large-format printing operation to the Corporate segment.
|
2013
|
2012
|
2011
|
||||||||||
Expenditures for long-lived assets:
|
||||||||||||
Americas
|
$
|
5,211
|
$
|
5,648
|
$
|
7,176
|
||||||
Europe
|
2,111
|
1,256
|
1,813
|
|||||||||
Asia Pacific
|
825
|
1,611
|
1,108
|
|||||||||
Corporate
|
5,030
|
9,615
|
14,546
|
|||||||||
Total
|
$
|
13,177
|
$
|
18,130
|
$
|
24,643
|
United States
|
Canada
|
Europe
|
Other
|
Total
|
||||||||||||||||
2013
|
||||||||||||||||||||
Revenues
|
$
|
292,215
|
$
|
29,651
|
$
|
84,963
|
$
|
35,811
|
$
|
442,640
|
||||||||||
Long-lived assets
|
$
|
53,972
|
$
|
2,013
|
$
|
5,589
|
$
|
5,651
|
$
|
67,225
|
||||||||||
2012
|
||||||||||||||||||||
Revenues
|
$
|
293,600
|
$
|
30,570
|
$
|
83,857
|
$
|
33,254
|
$
|
441,282
|
||||||||||
Long-lived assets
|
$
|
55,582
|
$
|
1,812
|
$
|
4,808
|
$
|
5,152
|
$
|
67,354
|
||||||||||
2011
|
||||||||||||||||||||
Revenues
|
$
|
294,118
|
$
|
29,939
|
$
|
74,741
|
$
|
28,623
|
$
|
427,421
|
||||||||||
Long-lived assets
|
$
|
50,032
|
$
|
2,335
|
$
|
5,008
|
$
|
5,463
|
$
|
62,838
|
a.
|
Assets contributed to the multiemployer plan by one employer may be used to provide benefits to employees of other participating employers.
|
b.
|
If a participating employer stops contributing to the plan, the unfunded obligations of the plan may be borne by the remaining participating employers.
|
c.
|
If the Company chooses to stop participating in one of its multiemployer plans, it may be required to pay the plan an amount based on the underfunded status of the plan, referred to as withdrawal liability.
|
Pension Fund
|
Graphic Communications Conference
International Brotherhood of Teamsters
National Pension Fund
|
CEP Multi-Employer Pension Plan
|
||||||
Country
|
United States of America
|
Canada
|
||||||
EIN/Pension Plan Number
|
52-6118568-001 |
RN 0542696
|
||||||
Pension Protection Act Zone Status:
|
||||||||
2013
|
Red
|
At least 80% funded
|
||||||
2012
|
Red
|
At least 80% funded
|
||||||
FIP/RP Status Pending/Implemented
|
Yes
|
N/A | ||||||
Contributions of Schawk, Inc.:
|
||||||||
2013
|
$ | 527 | $ | 76 | ||||
2012
|
$ | 686 | $ | 85 | ||||
2011
|
$ | 844 | $ | 85 | ||||
Surcharge Imposed
|
No
|
No
|
||||||
Expiration Dates of Collective-
Bargaining Agreements
|
N/A |
May 1, 2014
|
||||||
Year 2013
|
March 31, 2013 (1)
|
|||||||
(in thousands, except per share amounts)
|
Previously
Reported
|
Reclassified
|
||||||
Net revenues
|
$
|
111,003
|
$
|
107,158
|
||||
Operating expenses:
|
||||||||
Cost of services (excluding depreciation and amortization)
|
73,052
|
68,106
|
||||||
Selling, general and administrative expenses (excluding depreciation and amortization)
|
33,281
|
30,521
|
||||||
Depreciation and amortization
|
--
|
4,096
|
||||||
Business and systems integration expenses
|
2,658
|
2,658
|
||||||
Acquisition integration and restructuring expenses
|
247
|
243
|
||||||
Impairment of long-lived assets
|
36
|
36
|
||||||
Foreign exchange gain
|
(242
|
)
|
(242
|
)
|
||||
Operating income
|
1,971
|
1,740
|
||||||
Other income (expense):
|
||||||||
Interest income
|
26
|
26
|
||||||
Interest expense
|
(1,095
|
)
|
(1,095
|
)
|
||||
Income from continuing operations before
|
||||||||
income taxes
|
902
|
671
|
||||||
Income tax benefit
|
(553
|
)
|
(651
|
)
|
||||
Income from continuing operations
|
1,455
|
1,322
|
||||||
Income from discontinued operations, net of tax
|
--
|
133
|
||||||
Net income
|
$
|
1,455
|
$
|
1,455
|
||||
Earnings per share:
|
||||||||
Basic:
|
||||||||
Income from continuing operations
|
$
|
0.06
|
$
|
0.05
|
||||
Income from discontinued operations
|
--
|
0.01
|
||||||
Net income per common share
|
$
|
0.06
|
$
|
0.06
|
||||
Diluted
|
||||||||
Income from continuing operations
|
$
|
0.06
|
$
|
0.05
|
||||
Income from discontinued operations
|
--
|
0.01
|
||||||
Net income per common share
|
$
|
0.06
|
$
|
0.06
|
(1)
|
In the second quarter of 2013, the Company reclassified the Consolidated Statements of Comprehensive Income (Loss) to disaggregate the discontinued operations related to the sale of its large format printing operation, which was sold on July 3, 2013. In addition, in the second quarter of 2013, the Company changed the presentation of certain expense items on the Consolidated Statements of Comprehensive Income (Loss). The Company previously presented cost of goods sold with a sub-total for gross profit; however, in order to be consistent with how management views the business, production expenses are now presented as cost of services and the gross profit sub-total has been eliminated. In addition, depreciation and amortization is now excluded from and presented separately for both cost of services and selling, general and administrative expenses. Accordingly, in this Form 10-K, the financial data for quarters which have not previously been reported have been reclassified to conform with the current presentation regarding discontinued operations and the revised expense format.
|
Year 2013
|
Quarters ended
|
|||||||||||
June 30,
|
September 30,
|
December 31,
|
||||||||||
(in thousands, except per share amounts)
|
2013
|
2013
|
2013 (2)
|
|||||||||
Net revenues
|
$ | 110,510 | $ | 110,692 | $ | 114,280 | ||||||
Operating expenses:
|
||||||||||||
Cost of services (excluding depreciation and amortization)
|
66,569 | 67,872 | 68,012 | |||||||||
Selling, general and administrative expenses (excluding depreciation and amortization)
|
30,245 | 29,448 | 28,492 | |||||||||
Depreciation and amortization
|
4,680 | 4,782 | 4,578 | |||||||||
Business and systems integration expenses
|
1,683 | 1,992 | 1,155 | |||||||||
Acquisition integration and restructuring expenses
|
311 | 674 | 546 | |||||||||
Impairment of long-lived assets
|
466 | -- | -- | |||||||||
Foreign exchange loss
|
734 | 132 | 662 | |||||||||
Operating income
|
5,822 | 5,792 | 10,835 | |||||||||
Other income (expense):
|
||||||||||||
Interest income
|
21 | 108 | 100 | |||||||||
Interest expense
|
(1,135 | ) | (1,073 | ) | (1,021 | ) | ||||||
Income from continuing operations before
|
||||||||||||
income taxes
|
4,708 | 4,827 | 9,914 | |||||||||
Income tax provision
|
2,104 | 1,291 | 4,158 | |||||||||
Income from continuing operations
|
2,604 | 3,536 | 5,756 | |||||||||
Loss from discontinued operations, net of tax
|
(6,738 | ) | (3 | ) | (85 | ) | ||||||
Net income (loss)
|
$ | (4,134 | ) | $ | 3,533 | $ | 5,671 | |||||
Earnings (loss) per share:
|
||||||||||||
Basic:
|
||||||||||||
Income from continuing operations
|
$ | 0.10 | $ | 0.13 | $ | 0.22 | ||||||
Loss from discontinued operations
|
(0.26 | ) | -- | -- | ||||||||
Net income (loss) per common share
|
$ | (0.16 | ) | $ | 0.13 | $ | 0.22 | |||||
Diluted
|
||||||||||||
Income from continuing operations
|
$ | 0.10 | $ | 0.13 | $ | 0.22 | ||||||
Loss from discontinued operations
|
(0.26 | ) | -- | (0.01 | ) | |||||||
Net income (loss) per common share
|
$ | (0.16 | ) | $ | 0.13 | $ | 0.21 |
Year 2012
|
March 31, 2012 (3)
|
|||||||
(in thousands, except per share amounts)
|
Previously
Reported
|
Reclassified
|
||||||
Net revenues
|
$
|
112,750
|
$
|
107,387
|
||||
Operating expenses:
|
||||||||
Cost of services (excluding depreciation and amortization)
|
75,750
|
69,676
|
||||||
Selling, general and administrative expenses (excluding depreciation and amortization)
|
33,862
|
30,279
|
||||||
Depreciation and amortization
|
--
|
4,349
|
||||||
Business and systems integration expenses
|
3,170
|
3,170
|
||||||
Acquisition integration and restructuring expenses
|
1,084
|
1,062
|
||||||
Foreign exchange loss
|
470
|
470
|
||||||
Operating loss
|
(1,586
|
)
|
(1,619
|
)
|
||||
Other income (expense):
|
||||||||
Interest income
|
16
|
16
|
||||||
Interest expense
|
(842
|
)
|
(842
|
)
|
||||
Loss from continuing operations before
|
||||||||
income taxes
|
(2,412
|
)
|
(2,445
|
)
|
||||
Income tax benefit
|
(805
|
)
|
(818
|
)
|
||||
Loss from continuing operations
|
(1,607
|
)
|
(1,627
|
)
|
||||
Income from discontinued operations, net of tax
|
--
|
20
|
||||||
Net loss
|
$
|
(1,607
|
)
|
$
|
(1,607
|
)
|
||
Earnings (loss) per share:
|
||||||||
Basic:
|
||||||||
Loss from continuing operations
|
$
|
(0.06
|
)
|
$
|
(0.06
|
)
|
||
Income from discontinued operations
|
--
|
--
|
||||||
Net loss per common share
|
$
|
(0.06
|
)
|
$
|
(0.06
|
)
|
||
Diluted
|
||||||||
Loss from continuing operations
|
$
|
(0.06
|
)
|
$
|
(0.06
|
)
|
||
Income from discontinued operations
|
--
|
--
|
||||||
Net loss per common share
|
$
|
(0.06
|
)
|
$
|
(0.06
|
)
|
Year 2012
|
Quarters ended
|
|||||||
(in thousands, except per share amounts)
|
June 30,
2012
|
September 30,
2012
|
||||||
Net revenues
|
$ | 110,760 | $ | 106,009 | ||||
Operating expenses:
|
||||||||
Cost of services (excluding depreciation and amortization)
|
70,151 | 65,829 | ||||||
Selling, general and administrative expenses (excluding depreciation and amortization)
|
30,548 | 29,347 | ||||||
Depreciation and amortization
|
4,451 | 4,171 | ||||||
Multiemployer pension withdrawal income
|
-- | (203 | ) | |||||
Business and systems integration expenses
|
4,292 | 2,997 | ||||||
Acquisition integration and restructuring expenses
|
2,416 | 1,218 | ||||||
Impairment of long-lived assets
|
-- | 4,281 | ||||||
Foreign exchange loss (gain)
|
90 | (12 | ) | |||||
Operating loss
|
(1,188 | ) | (1,619 | ) | ||||
Other income (expense):
|
||||||||
Interest income
|
9 | 57 | ||||||
Interest expense
|
(917 | ) | (917 | ) | ||||
Loss from continuing operations before
|
||||||||
income taxes
|
(2,096 | ) | (2,479 | ) | ||||
Income tax benefit
|
(513 | ) | (184 | ) | ||||
Loss from continuing operations
|
(1,583 | ) | (2,295 | ) | ||||
Income from discontinued operations, net of tax
|
87 | 82 | ||||||
Net loss
|
$ | (1,496 | ) | $ | (2,213 | ) | ||
Earnings (loss) per share:
|
||||||||
Basic:
|
||||||||
Loss from continuing operations
|
$ | (0.06 | ) | $ | (0.09 | ) | ||
Income from discontinued operations
|
-- | -- | ||||||
Net loss per common share
|
$ | (0.06 | ) | $ | (0.09 | ) | ||
Diluted:
|
||||||||
Loss from continuing operations
|
$ | (0.06 | ) | $ | (0.09 | ) | ||
Income from discontinued operations
|
-- | -- | ||||||
Net loss per common share
|
$ | (0.06 | ) | $ | (0.09 | ) |
Year 2012
|
December 31, 2012 (4) (5)
|
|||||||
(in thousands, except per share amounts)
|
Previously
Reported
|
Reclassified
|
||||||
Net revenues
|
$ | 120,880 | $ | 117,126 | ||||
Operating expenses:
|
||||||||
Cost of services (excluding depreciation and amortization)
|
79,764 | 74,245 | ||||||
Selling, general and administrative expenses (excluding depreciation and amortization)
|
32,380 | 29,832 | ||||||
Depreciation and amortization
|
-- | 4,445 | ||||||
Multiemployer pension withdrawal expense
|
31,683 | 31,683 | ||||||
Business and systems integration expenses
|
1,627 | 1,627 | ||||||
Acquisition integration and restructuring expenses
|
596 | 560 | ||||||
Impairment of long-lived assets
|
75 | -- | ||||||
Foreign exchange loss
|
1,275 | 1,275 | ||||||
Operating loss
|
(26,520 | ) | (26,541 | ) | ||||
Other income (expense):
|
||||||||
Interest income
|
47 | 47 | ||||||
Interest expense
|
(976 | ) | (976 | ) | ||||
Loss from continuing operations before
|
||||||||
income taxes
|
(27,449 | ) | (27,470 | ) | ||||
Income tax benefit
|
(9,349 | ) | (9,357 | ) | ||||
Loss from continuing operations
|
(18,100 | ) | (18,113 | ) | ||||
Income from discontinued operations, net of tax
|
-- | 13 | ||||||
Net loss
|
$ | (18,100 | ) | $ | (18,100 | ) | ||
Earnings (loss) per share:
|
||||||||
Basic:
|
||||||||
Loss from continuing operations
|
$ | (0.69 | ) | $ | (0.69 | ) | ||
Income from discontinued operations
|
-- | -- | ||||||
Net loss per common share
|
$ | (0.69 | ) | $ | (0.69 | ) | ||
Diluted
|
||||||||
Income (loss) from continuing operations
|
$ | (0.69 | ) | $ | (0.69 | ) | ||
Income (loss) from discontinued operations
|
-- | -- | ||||||
Net income (loss) per common share
|
$ | (0.69 | ) | $ | (0.69 | ) |
March 31,
2014
|
December 31,
2013
|
|||||||
(unaudited)
|
||||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
4,947
|
$
|
6,171
|
||||
Trade accounts receivable, less allowance for doubtful accounts of $2,079 at
March 31, 2014 and $2,040 at December 31, 2013
|
94,128
|
96,559
|
||||||
Unbilled services
|
18,322
|
18,095
|
||||||
Prepaid expenses and other current assets
|
13,403
|
8,584
|
||||||
Income tax receivable
|
11,076
|
2,053
|
||||||
Deferred income taxes
|
1,240
|
1,227
|
||||||
Total current assets
|
143,116
|
132,689
|
||||||
Property and equipment, less accumulated depreciation of $120,640 at March 31, 2014
and $117,933 at December 31, 2013
|
57,098
|
59,003
|
||||||
Goodwill, net
|
201,610
|
201,913
|
||||||
Other intangible assets, net:
|
||||||||
Customer relationships
|
23,082
|
24,035
|
||||||
Other
|
420
|
461
|
||||||
Deferred income taxes
|
4,295
|
4,218
|
||||||
Other assets
|
8,271
|
8,222
|
||||||
Total assets
|
$
|
437,892
|
$
|
430,541
|
||||
Liabilities and stockholders’ equity
|
||||||||
Current liabilities:
|
||||||||
Trade accounts payable
|
$
|
16,144
|
$
|
17,132
|
||||
Accrued expenses
|
68,620
|
51,137
|
||||||
Deferred income taxes
|
217
|
215
|
||||||
Income taxes payable
|
256
|
3,902
|
||||||
Current portion of long-term debt
|
1,266
|
1,266
|
||||||
Total current liabilities
|
86,503
|
73,652
|
||||||
Long-term liabilities:
|
||||||||
Long-term debt
|
60,534
|
56,636
|
||||||
Deferred income taxes
|
11,231
|
8,759
|
||||||
Other long-term liabilities
|
38,326
|
40,647
|
||||||
Total long-term liabilities
|
110,091
|
106,042
|
||||||
Stockholders’ equity:
|
||||||||
Common stock, $0.008 par value, 40,000,000 shares authorized, 31,324,898 and 31,321,010 shares issued
at March 31, 2014 and December 31, 2013, respectively, 26,230,827 and 26,226,303 shares outstanding
at March 31, 2014 and December 31, 2013, respectively
|
229
|
229
|
||||||
Additional paid-in capital
|
208,596
|
213,247
|
||||||
Retained earnings
|
87,153
|
92,000
|
||||||
Accumulated other comprehensive income, net
|
10,541
|
10,605
|
||||||
Treasury stock, at cost, 5,094,071 and 5,094,707 shares of common stock at March 31, 2014 and
December 31, 2013, respectively
|
(65,221
|
)
|
(65,234
|
)
|
||||
Total stockholders’ equity
|
241,298
|
250,847
|
||||||
Total liabilities and stockholders’ equity
|
$
|
437,892
|
$
|
430,541
|
Three Months Ended
March 31,
|
||||||||
2014
|
2013
|
|||||||
Net revenues
|
$
|
101,886
|
$
|
107,158
|
||||
Operating expenses:
|
||||||||
Cost of services (excluding depreciation and amortization)
|
65,448
|
68,186
|
||||||
Selling, general and administrative expenses (excluding depreciation and amortization)
|
28,261
|
30,441
|
||||||
Merger-related expenses
|
8,135
|
--
|
||||||
Depreciation and amortization
|
4,587
|
4,096
|
||||||
Business and systems integration expenses
|
1,608
|
2,658
|
||||||
Foreign exchange loss (gain)
|
349
|
(242
|
)
|
|||||
Acquisition integration and restructuring expenses
|
345
|
243
|
||||||
Multiemployer pension withdrawal income
|
(1,870
|
)
|
--
|
|||||
Impairment of long-lived assets
|
--
|
36
|
||||||
Operating income (loss)
|
(4,977
|
)
|
1,740
|
|||||
Other income (expense):
|
||||||||
Interest income
|
87
|
26
|
||||||
Interest expense
|
(902
|
)
|
(1,095
|
)
|
||||
Income (loss) from continuing operations before income taxes
|
(5,792
|
)
|
671
|
|||||
Income tax benefit
|
(3,059
|
)
|
(651
|
)
|
||||
Income (loss) from continuing operations
|
(2,733
|
)
|
1,322
|
|||||
Income from discontinued operations, net of tax
|
--
|
133
|
||||||
Net income (loss)
|
$
|
(2,733
|
)
|
$
|
1,455
|
|||
Earnings (loss) per share:
Basic:
Income (loss) from continuing operations
|
$
|
(0.10
|
)
|
$
|
0.05
|
|||
Income from discontinued operations
|
--
|
0.01
|
||||||
Net income (loss) per common share
|
$
|
(0.10
|
)
|
$
|
0.06
|
|||
Diluted:
Income (loss) from continuing operations
|
$
|
(0.10
|
)
|
$
|
0.05
|
|||
Income from discontinued operations
|
--
|
0.01
|
||||||
Net income (loss) per common share
|
$
|
(0.10
|
)
|
$
|
0.06
|
|||
Weighted average number of common and common equivalent shares outstanding:
|
||||||||
Basic
|
26,350
|
26,154
|
||||||
Diluted
|
26,350
|
26,224
|
||||||
Dividends per Class A common share
|
$
|
0.08
|
$
|
0.08
|
||||
Net income (loss)
|
$
|
(2,733
|
)
|
$
|
1,455
|
|||
Foreign currency translation adjustments
|
(64
|
)
|
(2,341
|
)
|
||||
Comprehensive loss
|
$
|
(2,797
|
)
|
$
|
(886
|
)
|
2014
|
2013
|
|||||||
Cash flows from operating activities
|
||||||||
Net income (loss)
|
$
|
(2,733
|
)
|
$
|
1,455
|
|||
Adjustments to reconcile net income (loss) to cash (used in) provided by operating activities:
|
||||||||
Depreciation
|
3,573
|
3,398
|
||||||
Amortization
|
1,014
|
1,049
|
||||||
Impairment of long-lived assets
|
--
|
36
|
||||||
Amortization of deferred financing fees
|
55
|
62
|
||||||
Accretion of discount on multiemployer pension liability
|
208
|
209
|
||||||
Loss (gain) realized on sale of property and equipment
|
28
|
(69
|
)
|
|||||
Stock based compensation expense
|
1,247
|
416
|
||||||
Tax benefit from stock compensation
|
(823
|
)
|
(74
|
)
|
||||
Changes in operating assets and liabilities, net of acquisitions:
|
||||||||
Trade accounts receivable
|
2,535
|
(1,740
|
)
|
|||||
Unbilled services
|
(280
|
)
|
439
|
|||||
Prepaid expenses and other current assets
|
(5,111
|
)
|
(948
|
)
|
||||
Trade accounts payable, accrued expenses and other liabilities
|
6,444
|
7,661
|
||||||
Income taxes refundable
|
(9,392
|
)
|
(1,265
|
)
|
||||
Net cash (used in) provided by operating activities
|
(3,235
|
)
|
10,629
|
|||||
Cash flows from investing activities
|
||||||||
Proceeds from sale of business
|
197
|
--
|
||||||
Proceeds from sales of property and equipment
|
17
|
8
|
||||||
Purchases of property and equipment
|
(1,704
|
)
|
(3,738
|
)
|
||||
Net cash used in investing activities
|
(1,490
|
)
|
(3,730
|
)
|
||||
Cash flows from financing activities
|
||||||||
Issuance of common stock
|
733
|
696
|
||||||
Proceeds from issuance of long-term debt
|
56,701
|
36,775
|
||||||
Payments of long-term debt including current portion
|
(52,843
|
)
|
(45,871
|
)
|
||||
Tax benefit from stock compensation
|
823
|
74
|
||||||
Cash dividends
|
(2,101
|
)
|
(2,090
|
)
|
||||
Net cash provided by (used in) financing activities
|
3,313
|
(10,416
|
)
|
|||||
Effect of foreign currency rate changes
|
188
|
(151
|
)
|
|||||
Net decrease in cash and cash equivalents
|
(1,224
|
)
|
(3,668
|
)
|
||||
Cash and cash equivalents at beginning of period
|
6,171
|
9,651
|
||||||
Cash and cash equivalents at end of period
|
$
|
4,947
|
$
|
5,983
|
||||
·
|
Unexpired stock options and stock appreciation rights became fully vested as of March 16, 2014. Pursuant to the terms of the merger agreement, outstanding stock options and stock appreciation rights were cancelled and the Company, in the second quarter of 2014, paid the holders of stock options and stock appreciation rights the difference between the exercise price of each award and $20 per share (unless the exercise price equaled or exceeded $20, in which case no cash consideration was paid for the cancellation of the applicable stock options or stock appreciation rights).
|
·
|
Restricted stock units became vested in most cases on a pro rata basis equal to the portion of the three-year vesting period elapsed through March 16, 2014. Pursuant to the terms of the merger agreement, such awards were cancelled and in exchange the Company, in the second quarter of 2014, paid cash to the holders of restricted stock units at the rate of $20 per vested unit. The portion of a restricted stock unit grant that did not become vested was forfeited by the holder.
|
·
|
Restricted stock awards became vested in most cases on a pro rata basis equal to the portion of the three-year vesting period elapsed through March 16, 2014 and remained outstanding common shares of the Company, no longer subject to forfeiture. Any portion of a restricted stock grant that did not become vested was forfeited by the holder.
|
·
|
Long term cash awards became payable on a pro rata basis equal to the portion of the three-year performance period elapsed through March 16, 2014. The Company, in the second quarter of 2014, paid the pro rata portion of each award in cash.
|
Stock Options and Stock Appreciation Rights
|
Restricted Stock Units
|
Long Term Cash Awards
|
Total
|
|||||||||||||
Cash distribution (excluding payroll taxes)
|
$
|
6,326
|
$
|
1,128
|
$
|
3,882
|
$
|
11,336
|
||||||||
Stock Options and Stock Appreciation Rights
|
Restricted Stock and Restricted Stock Units
|
Total
|
||||||||||
Charge for repurchase of equity instruments
|
$
|
6,326
|
$
|
1,128
|
$
|
7,454
|
||||||
Credit for acceleration of equity compensation amortization to reflect full vesting and other equity compensation amortization adjustments
|
(867
|
)
|
(72
|
)
|
(939
|
)
|
||||||
Charge to reflect restricted stock withheld for payment of tax liabilities upon release
|
--
|
643
|
643
|
|||||||||
Net charge to Additional paid-in capital
|
$
|
5,459
|
$
|
1,699
|
$
|
7,158
|
Stock Options and Stock Appreciation Rights
|
Restricted Stock and Restricted Stock Units
|
Long Term Cash Awards
|
Total
|
|||||||||||||
Increase in accrued expenses
|
$
|
--
|
$
|
--
|
$
|
3,160
|
$
|
3,160
|
||||||||
Acceleration of equity compensation expense
|
800
|
222
|
--
|
1,022
|
||||||||||||
Other equity compensation expense adjustments
|
67
|
(150
|
)
|
--
|
(83
|
)
|
||||||||||
Total merger-related incentive plan expenses
|
$
|
867
|
$
|
72
|
$
|
3,160
|
4,099
|
|||||||||
Other merger-related costs:
|
||||||||||||||||
Professional fees
|
3,322
|
|||||||||||||||
Employer taxes related to incentive plan settlements
|
647
|
|||||||||||||||
Other
|
67
|
|||||||||||||||
Total merger-related expenses
|
$
|
8,135
|
Three months ended March 31,
|
||||||||
2014
|
2013
|
|||||||
Net revenues
|
$
|
--
|
$
|
3,845
|
||||
Operating expenses:
|
||||||||
Cost of services (excluding depreciation and amortization)
|
--
|
2,383
|
||||||
Selling, general and administrative expenses (excluding depreciation and amortization)
|
--
|
876
|
||||||
Depreciation and amortization
|
--
|
351
|
||||||
Acquisition integration and restructuring expenses
|
--
|
4
|
||||||
Operating income
|
$
|
--
|
$
|
231
|
||||
Income before income taxes
|
$
|
--
|
$
|
231
|
||||
Income tax provision
|
--
|
98
|
||||||
Income from discontinued operations, net of tax
|
$
|
--
|
$
|
133
|
March 31,
|
December 31,
|
|||||||
2014
|
2013
|
|||||||
Unbilled services
|
$
|
16,654
|
$
|
16,476
|
||||
Production supplies
|
1,668
|
1,619
|
||||||
Total
|
$
|
18,322
|
$
|
18,095
|
Three Months Ended
March 31,
|
||||||||
2014
|
2013
|
|||||||
Income (loss) from continuing operations
|
$
|
(2,733
|
)
|
$
|
1,322
|
|||
Income from discontinued operations
|
--
|
133
|
||||||
Net income (loss)
|
$
|
(2,733
|
)
|
$
|
1,455
|
|||
Weighted average shares – Basic
|
26,350
|
26,154
|
||||||
Effect of dilutive stock options
|
--
|
70
|
||||||
Adjusted weighted average shares and assumed conversions - Diluted
|
26,350
|
26,224
|
Three Months Ended
|
||||||||
March 31,
|
||||||||
2014
|
2013
|
|||||||
Basic:
|
||||||||
Income (loss) from continuing operations
|
$
|
(0.10
|
)
|
0.05
|
||||
Income from discontinued operations
|
--
|
0.01
|
||||||
Net income (loss) per common share
|
$
|
(0.10
|
)
|
0.06
|
||||
Diluted:
|
||||||||
Income (loss) from continuing operations
|
$
|
(0.10
|
)
|
0.05
|
||||
Income from discontinued operations
|
--
|
0.01
|
||||||
Net income (loss) per common share
|
$
|
(0.10
|
)
|
0.06
|
||||
Three Months Ended
March 31,
|
||||||||
2014
|
2013
|
|||||||
Anti-dilutive options
|
--
|
1,550
|
||||||
Exercise price range
|
$
|
--
|
$
|
11.71-21.08
|
Three Months Ended
March 31,
|
||||||||
2014
|
2013
|
|||||||
Net income (loss)
|
$
|
(2,733
|
)
|
$
|
1,455
|
|||
Foreign currency translation adjustments
|
(64
|
)
|
(2,341
|
)
|
||||
Comprehensive loss
|
$
|
(2,797
|
)
|
$
|
(886
|
)
|
Three Months Ended
|
|||||
March 31, 2013
|
|||||
Expected dividend yield
|
2.84
|
%
|
|||
Expected stock price volatility
|
56.36
|
%
|
|||
Risk-free interest rate
|
1.26
|
%
|
|||
Weighted-average expected life of options
|
6.47
|
years
|
|||
Forfeiture rate
|
2.50
|
%
|
March 31,
2014
|
December 31,
2013
|
|||||||
Revolving credit agreement
|
$
|
35,487
|
$
|
31,580
|
||||
Series A senior note payable - Tranche B
|
1,229
|
1,229
|
||||||
Series F senior note payable
|
25,000
|
25,000
|
||||||
Other
|
84
|
93
|
||||||
Total
|
61,800
|
57,902
|
||||||
Less amounts due in one year or less
|
(1,266
|
)
|
(1,266
|
)
|
||||
Total
|
$
|
60,534
|
$
|
56,636
|
Americas
|
Europe
|
Asia
Pacific
|
Total
|
|||||||||||||
Cost:
|
||||||||||||||||
December 31, 2013
|
$
|
195,475
|
$
|
42,685
|
$
|
8,764
|
$
|
246,924
|
||||||||
Foreign currency translation
|
(680
|
)
|
288
|
233
|
(159
|
)
|
||||||||||
March 31, 2014
|
$
|
194,795
|
$
|
42,973
|
$
|
8,997
|
$
|
246,765
|
||||||||
Accumulated impairment:
|
||||||||||||||||
December 31, 2013
|
$
|
(14,185
|
)
|
$
|
(29,739
|
)
|
$
|
(1,087
|
)
|
$
|
(45,011
|
)
|
||||
Foreign currency translation
|
160
|
(258
|
)
|
(46
|
)
|
(144
|
)
|
|||||||||
March 31, 2014
|
$
|
(14,025
|
)
|
$
|
(29,997
|
)
|
$
|
(1,133
|
)
|
$
|
(45,155
|
)
|
||||
Net book value:
|
||||||||||||||||
December 31, 2013
|
$
|
181,290
|
$
|
12,946
|
$
|
7,677
|
$
|
201,913
|
||||||||
March 31, 2014
|
$
|
180,770
|
$
|
12,976
|
$
|
7,864
|
$
|
201,610
|
||||||||
March 31, 2014
|
|||||||||||||
Weighted
Average Life
|
Cost
|
Accumulated
Amortization
|
Net
|
||||||||||
Customer relationships
|
13.9 years
|
$ | 55,433 | $ | (32,351 | ) | $ | 23,082 | |||||
Digital images
|
5.0 years
|
450 | (450 | ) | -- | ||||||||
Developed technologies
|
3.0 years
|
712 | (712 | ) | -- | ||||||||
Non-compete agreements
|
3.6 years
|
821 | (790 | ) | 31 | ||||||||
Trade names
|
3.9 years
|
1,428 | (1,039 | ) | 389 | ||||||||
Contract acquisition cost
|
3.0 years
|
1,220 | (1,220 | ) | -- | ||||||||
13.1 years
|
$ | 60,064 | $ | (36,562 | ) | $ | 23,502 |
December 31, 2013
|
|||||||||||||
Weighted
Average Life
|
Cost
|
Accumulated
Amortization
|
Net
|
||||||||||
Customer relationships
|
13.9 years
|
$ | 55,377 | $ | (31,342 | ) | $ | 24,035 | |||||
Digital images
|
5.0 years
|
450 | (450 | ) | -- | ||||||||
Developed technologies
|
3.0 years
|
712 | (712 | ) | -- | ||||||||
Non-compete agreements
|
3.6 years
|
827 | (790 | ) | 37 | ||||||||
Trade names
|
3.9 years
|
1,434 | (1,010 | ) | 424 | ||||||||
Contract acquisition cost
|
3.0 years
|
1,220 | (1,220 | ) | -- | ||||||||
13.1 years
|
$ | 60,020 | $ | (35,524 | ) | $ | 24,496 |
·
|
At the end of each fiscal quarter, the Company estimates the income tax that will be provided for the fiscal year.
|
·
|
The forecasted annual effective tax rate is applied to the year-to-date ordinary income (loss) at the end of each quarter to compute the year-to-date tax applicable to ordinary income (loss). The term ordinary income (loss) refers to income (loss) from continuing operations, before income taxes, excluding significant, unusual or infrequently occurring items. The tax provision or benefit related to ordinary income (loss) in each quarter is the difference between the most recent year-to-date and the prior quarter-to-date computations.
|
·
|
The tax effects of significant, unusual or infrequently occurring items are recognized as discrete items in the interim periods in which the events occur. The impact of changes in tax laws or rates on deferred tax amounts, the effects of changes in judgment about valuation allowances established in prior years, and changes in tax reserves resulting from the finalization of tax audits or reviews are examples of significant, unusual or infrequently occurring items.
|
Three Months Ended
March 31,
|
||||||||
(in thousands)
|
2014
|
2013
|
||||||
Income (loss) from continuing operations before income taxes
|
$ | (5,792 | ) | $ | 671 | |||
Income tax benefit
|
$ | (3,059 | ) | $ | (651 | ) | ||
Effective tax rate
|
52.8 | % | (97.0 | ) % | ||||
Three Months Ended
March 31,
|
||||||||
2014
|
2013
|
|||||||
Net revenues:
|
||||||||
Americas
|
$
|
73,167
|
$
|
82,574
|
||||
Europe
|
23,566
|
19,872
|
||||||
Asia Pacific
|
10,053
|
9,706
|
||||||
Intersegment revenue elimination
|
(4,900
|
)
|
(4,994
|
)
|
||||
Total
|
$
|
101,886
|
$
|
107,158
|
||||
Operating segment income (loss):
|
||||||||
Americas
|
$
|
8,527
|
$
|
11,842
|
||||
Europe
|
1,522
|
(181
|
)
|
|||||
Asia Pacific
|
581
|
347
|
||||||
Corporate
|
(15,607
|
)
|
(10,268
|
)
|
||||
Operating income (loss)
|
(4,977
|
)
|
1,740
|
|||||
Interest expense, net
|
(815
|
)
|
(1,069
|
)
|
||||
Income (loss) from continuing operations before income taxes
|
$
|
(5,792
|
)
|
$
|
671
|
Employee
Terminations
|
Lease
Obligations
|
Total
|
||||||||||
Actions Initiated in 2008
|
||||||||||||
Liability balance at December 31, 2013
|
$
|
--
|
$
|
2,257
|
$
|
2,257
|
||||||
Adjustments
|
--
|
68
|
68
|
|||||||||
Cash payments
|
--
|
(207
|
)
|
(207
|
)
|
|||||||
Liability balance at March 31, 2014
|
$
|
--
|
$
|
2,118
|
$
|
2,118
|
Actions Initiated in 2012
|
||||||||||||
Liability balance at December 31, 2013
|
$
|
26
|
$
|
657
|
$
|
683
|
||||||
Adjustments
|
--
|
(14
|
)
|
(14
|
)
|
|||||||
Cash payments
|
--
|
(643
|
)
|
(643
|
)
|
|||||||
Liability balance at March 31, 2014
|
$
|
26
|
$
|
--
|
$
|
26
|
||||||
Actions Initiated in 2013
|
||||||||||||
Liability balance at December 31, 2013
|
$
|
475
|
$
|
304
|
$
|
779
|
||||||
Adjustments
|
(24
|
)
|
50
|
26
|
||||||||
Cash payments
|
(114
|
)
|
(117
|
)
|
(231
|
)
|
||||||
Liability balance at March 31, 2014
|
$
|
337
|
$
|
237
|
$
|
574
|
Actions Initiated in 2014
|
||||||||||||
Liability balance at December 31, 2013
|
$
|
--
|
$
|
--
|
$
|
--
|
||||||
New accruals
|
265
|
--
|
265
|
|||||||||
Cash payments
|
(36
|
)
|
--
|
(36
|
)
|
|||||||
Liability balance at March 31, 2014
|
$
|
229
|
$
|
--
|
$
|
229
|
Asia
|
||||||||||||||||||||
Americas
|
Europe
|
Pacific
|
Corporate
|
Total
|
||||||||||||||||
Three months ended March 31, 2014
|
$
|
367
|
$
|
(6
|
)
|
$
|
(16
|
)
|
$
|
--
|
$
|
345
|
||||||||
Three months ended March 31, 2013
|
$
|
209
|
$
|
75
|
$
|
(41
|
)
|
$
|
--
|
$
|
243
|
|||||||||
Cumulative since program inception
|
$
|
16,759
|
$
|
7,261
|
$
|
1,387
|
$
|
1,912
|
$
|
27,319
|
·
|
Level 1 – Quoted prices in active markets for identical assets or liabilities. These are typically obtained from real-time quotes for transactions in active exchange markets involving identical assets.
|
·
|
Level 2 – Inputs, other than quoted prices included within Level 1, which are observable for the asset or liability, either directly or indirectly. These are typically obtained from readily-available pricing sources for comparable instruments.
|
·
|
Level 3 – Unobservable inputs, where there is little or no market activity for the asset or liability. These inputs reflect the reporting entity’s own assumptions of the data that market participants would use in pricing the asset or liability, based on the best information available in the circumstances.
|
Fair Value
|
||||
Liability balance at January 1, 2014
|
$
|
32,516
|
||
Accretion of present value discount
|
208
|
|||
Reduction of estimated liability
|
(1,870
|
)
|
||
Liability balance at March 31, 2014
|
$
|
30,854
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Other long-term liabilities:
|
||||||||||||||||
Multiemployer pension withdrawal liability
|
$
|
--
|
$
|
--
|
$
|
30,854
|
$
|
30,854
|
•
|
separate historical financial statements of Matthews as of and for the fiscal year ended September 30, 2013 and the related notes included in Matthews’ Annual Report on Form 10-K for the fiscal year ended September 30, 2013, which is incorporated by reference into this Current Report on Form 8-K;
|
||
•
|
separate historical financial statements of SGK as of and for the year ended December 31, 2013 and the related notes included in SGK’s Annual Report on Form 10-K for the year ended December 31, 2013, which is incorporated by reference into this Current Report on Form 8-K;
|
•
|
separate historical financial statements of Matthews as of and for the six months ended March 31, 2014 and the related notes included in Matthews’ Quarterly Report on Form 10-Q for the six months ended March 31, 2014, which is incorporated by reference into this Current Report on Form 8-K;
|
•
|
separate historical financial statements of SGK as of and for the three months ended March 31, 2014 and the related notes included in SGK’s Quarterly Report on Form 10-Q for the three months ended March 31, 2014, which is incorporated by reference into this Current Report on Form 8-K.
|
Matthews
|
SGK
|
Pro Forma
Adjustments
|
Pro Forma
Combined
|
|||||||||||||
Sales | $ | 985,357 | $ | 445,486 | — | $ | 1,430,843 | |||||||||
Cost of sales
|
(628,839 | ) | (287,358 | ) | (5,480 | ) (a) | (921,677 | ) | ||||||||
Gross profit
|
356,518 | 158,128 | (5,480 | ) | 509,166 | |||||||||||
Selling & administrative expense
|
(260,726 | ) | (171,315 | ) | (8,122 | ) (b) | (440,163 | ) | ||||||||
Operating profit
|
95,792 | (13,187 | ) | (13,602 | ) | 69,003 | ||||||||||
Investment income
|
2,284 | 202 | — | 2,486 | ||||||||||||
Interest expense
|
(12,925 | ) | (4,279 | ) | (8,422 | ) (c) | (25,626 | ) | ||||||||
Other income (deductions), net
|
(3,715 | ) | — | (496 | ) (d) | (4,211 | ) | |||||||||
Income before income taxes
|
81,436 | (17,264 | ) | (22,520 | ) | 41,652 | ||||||||||
Income taxes
|
(26,664 | ) | 6,613 | 7,951 | (e) | (12,100 | ) | |||||||||
Net income/(loss) from continuing operations
|
54,772 | (10,651 | ) | (14,569 | ) | 29,522 | ||||||||||
Net loss from continuing operations — noncontrolling interests
|
116 | — | — | 116 | ||||||||||||
Net income/(loss) from continuing operations — attributable to Matthews shareholders
|
$ | 54,888 | $ | (10,651 | ) | $ | (14,569 | ) | $ | 29,668 | ||||||
Earnings from continuing operations per common share:
|
||||||||||||||||
Basic
|
$1.99 | — | — | $0.91 | ||||||||||||
Diluted
|
$1.98 | — | — | $0.90 | ||||||||||||
Weighted average common shares outstanding:
|
||||||||||||||||
Basic
|
27,255 | — | 5,399 | (f) | 32,654 | |||||||||||
Diluted
|
27,423 | — | 5,399 | (f) | 32,822 |
|
Matthews
|
SGK
|
Pro Forma
Adjustments
|
Pro Forma
Combined
|
||||||||||||
Sales
|
|
$
|
476,782
|
|
$
|
216,166
|
|
—
|
|
$
|
692,948
|
|
||||
Cost of sales
|
|
(305,226
|
)
|
(138,225
|
)
|
(2,740
|
) (a)
|
(446,191
|
)
|
|||||||
|
||||||||||||||||
Gross profit
|
|
171,556
|
|
77,941
|
|
(2,740
|
)
|
246,757
|
|
|||||||
Selling & administrative expense
|
|
(135,668
|
)
|
(72,083
|
)
|
(7,842
|
) (b)
|
(199,909
|
)
|
|||||||
|
||||||||||||||||
Operating profit
|
|
35,888
|
|
5,858
|
|
5,102
|
|
46,848
|
|
|||||||
Investment income
|
|
1,227
|
|
187
|
|
—
|
|
1,414
|
|
|||||||
Interest expense
|
|
(5,455
|
)
|
(1,923
|
)
|
(4,822
|
) (c)
|
(12,200
|
)
|
|||||||
Other income (deductions), net
|
|
(1,772
|
)
|
—
|
|
(248
|
) (d)
|
(2,020
|
)
|
|||||||
|
||||||||||||||||
Income before income taxes
|
|
29,888
|
|
4,122
|
|
31
|
34,031
|
|
||||||||
Income taxes
|
|
(10,731
|
)
|
(1,099
|
)
|
329
|
(e)
|
(11,501
|
)
|
|||||||
|
||||||||||||||||
Net income/(loss) from continuing operations
|
|
19,157
|
|
3,023
|
|
360
|
|
22,540
|
|
|||||||
Net loss from continuing operations — noncontrolling interests
|
|
90
|
|
—
|
|
—
|
|
90
|
|
|||||||
|
||||||||||||||||
Net income/(loss) from continuing operations — attributable to Matthews shareholders
|
|
$
|
19,247
|
|
$
|
3,023
|
|
$
|
360
|
|
$
|
22,630
|
|
|||
|
||||||||||||||||
Earnings from continuing operations per common share:
|
|
|||||||||||||||
Basic
|
|
|
$0.71
|
|
—
|
|
—
|
|
|
$0.69
|
|
|||||
Diluted
|
|
|
$0.70
|
|
—
|
|
—
|
|
|
$0.69
|
|
|||||
Weighted average common shares outstanding:
|
|
|||||||||||||||
Basic
|
|
27,193
|
|
—
|
|
5,399
|
(f)
|
32,592
|
|
|||||||
Diluted
|
|
27,424
|
|
—
|
|
5,399
|
(f)
|
32,823
|
|
|
Matthews
|
SGK
|
Pro Forma
Adjustments
|
Pro Forma
Combined
|
||||||||||||
ASSETS
|
|
|||||||||||||||
Cash & cash equivalents
|
|
$
|
61,590
|
|
$
|
4,947
|
|
—
|
|
$
|
66,537
|
|
||||
Accounts receivable, net
|
|
185,274
|
|
94,128
|
|
—
|
|
279,402
|
|
|||||||
Inventories
|
|
143,005
|
|
18,322
|
|
5,000
|
(g)
|
166,327
|
|
|||||||
Income tax receivable
|
|
—
|
|
11,076
|
|
—
|
|
11,076
|
|
|||||||
Deferred income taxes
|
|
9,805
|
|
1,240
|
|
—
|
|
11,045
|
|
|||||||
Other current assets
|
|
21,780
|
|
13,403
|
|
—
|
|
35,183
|
|
|||||||
|
||||||||||||||||
Total current assets
|
|
421,454
|
|
143,116
|
|
5,000
|
|
569,570
|
|
|||||||
|
||||||||||||||||
Investments
|
|
23,122
|
|
—
|
|
23,122
|
|
|||||||||
Property, plant & equipment, net
|
|
176,406
|
|
57,098
|
|
20,000
|
(h)
|
253,504
|
|
|||||||
Deferred income taxes
|
|
1,588
|
|
4,295
|
|
—
|
|
5,883
|
|
|||||||
Other assets
|
|
15,275
|
|
8,271
|
|
2,481
|
(i)
|
26,027
|
|
|||||||
Goodwill, net
|
|
527,282
|
|
201,610
|
|
98,215
|
(j)
|
827,107
|
|
|||||||
Other intangibles assets, net
|
|
62,934
|
|
23,502
|
|
301,498
|
(k)
|
387,934
|
|
|||||||
|
||||||||||||||||
Total Non-Current Assets
|
|
806,607
|
|
294,776
|
|
422,194
|
|
1,523,577
|
|
|||||||
|
||||||||||||||||
TOTAL ASSETS
|
|
$
|
1,228,061
|
|
$
|
437,892
|
|
$
|
427,194
|
|
$
|
2,093,147
|
|
|||
|
||||||||||||||||
LIABILITIES & SHAREHOLDERS’ EQUITY
|
|
|||||||||||||||
Long term debt, current maturities
|
|
$
|
23,472
|
|
$
|
1,266
|
|
$
|
(1,266
|
) (l)
|
$
|
23,472
|
|
|||
Accounts payable
|
|
45,936
|
|
16,144
|
|
—
|
|
62,080
|
|
|||||||
Accrued compensation
|
|
34,496
|
|
41,451
|
|
—
|
|
75,947
|
|
|||||||
Accrued income taxes
|
|
4,010
|
|
256
|
|
(4,521
|
) (m)
|
(255)
|
|
|||||||
Customer prepayments
|
|
14,840
|
|
7,515
|
|
—
|
|
22,355
|
|
|||||||
Other current liabilities
|
|
46,754
|
|
19,654
|
|
2,704
|
(n)
|
69,112
|
|
|||||||
Deferred income taxes
|
|
—
|
|
217
|
|
—
|
|
217
|
|
|||||||
|
||||||||||||||||
Total current liabilities
|
|
169,508
|
|
86,503
|
|
(3,083)
|
|
252,928
|
|
|||||||
Long-term debt
|
|
354,167
|
|
60,534
|
|
323,465
|
(o)
|
738,166
|
|
|||||||
Accrued pension
|
|
63,959
|
|
29,984
|
|
—
|
|
93,943
|
|
|||||||
Postretirement benefits
|
|
18,270
|
|
—
|
|
—
|
|
18,270
|
|
|||||||
Deferred income taxes
|
|
20,640
|
|
11,231
|
|
115,572
|
(p)
|
147,443
|
|
|||||||
Other liabilities
|
|
30,296
|
|
8,342
|
|
38,638
|
|
|||||||||
|
||||||||||||||||
Total liabilities
|
|
656,840
|
|
196,594
|
|
435,954
|
|
1,289,388
|
|
|||||||
|
||||||||||||||||
Common stock
|
|
36,334
|
|
229
|
|
(229
|
) (q)
|
36,334
|
|
|||||||
Additional paid-in capital
|
|
46,911
|
|
208,596
|
|
(143,308
|
) (r)
|
112,199
|
|
|||||||
Retained earnings
|
|
788,966
|
|
87,153
|
|
(89,194
|
) (s)
|
786,925
|
|
|||||||
Accumulated other comprehensive income/(loss)
|
|
(22,287
|
)
|
10,541
|
|
(10,541
|
) (q)
|
(22,287
|
)
|
|||||||
Treasury stock, at cost
|
|
(281,859
|
)
|
(65,221
|
)
|
234,512
|
(r)
|
(112,568
|
)
|
|||||||
|
||||||||||||||||
Total shareholders’ equity-Matthews
|
|
568,065
|
|
241,298
|
|
(8,760
|
)
|
800,603
|
|
|||||||
Noncontrolling interests
|
|
3,156
|
|
—
|
|
—
|
|
3,156
|
|
|||||||
|
||||||||||||||||
Total shareholders’ equity
|
|
571,221
|
|
241,298
|
|
(8,760
|
)
|
803,759
|
|
|||||||
|
||||||||||||||||
TOTAL LIABILITIES & SHAREHOLDERS’ EQUITY
|
|
1,228,061
|
|
437,892
|
|
427,194
|
|
2,093,147
|
|
|
Fiscal year ended
September 30, 2013
|
|
Six months ended
March 31, 2014
|
|||||||||||||
SGK Classifications
|
|
Cost of
Sales
|
|
Selling and
Administrative
Expense
|
|
Cost of
Sales
|
|
Selling and
Administrative
Expense
|
||||||||
Cost of services
|
|
$
|
276,792
|
|
|
—
|
|
|
$
|
133,460
|
|
|
—
|
|
||
Selling, general and administrative expenses
|
|
—
|
|
|
$
|
120,046
|
|
|
—
|
|
|
$
|
56,753
|
|
||
Depreciation and amortization
|
|
8,667
|
|
|
9,336
|
|
|
3,754
|
|
|
5,411
|
|
||||
Business and systems integration expenses
|
|
—
|
|
|
7,960
|
|
|
—
|
|
|
2,763
|
|
||||
Acquisition integration and restructuring expenses
|
|
—
|
|
|
1,788
|
|
|
—
|
|
|
891
|
|
||||
Impairment of long-lived assets
|
|
—
|
|
|
502
|
|
|
—
|
|
|
—
|
|
||||
Foreign exchange loss
|
|
1,899
|
|
|
—
|
|
|
1,011
|
|
|
—
|
|
||||
Merger related expenses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,135
|
|
||||
Multiemployer pension withdrawal expense
|
|
—
|
|
|
31,683
|
|
|
—
|
|
|
(1,870
|
)
|
||||
|
|
|
|
|||||||||||||
Total
|
|
$
|
287,358
|
|
|
$
|
171,315
|
|
|
$
|
138,225
|
|
|
$
|
72,083
|
|
|
|
|
|
|
As of March 31, 2014
|
|||||||||||||||||||||||||
SGK Classifications
|
|
Inventories
|
|
Accrued
Compensation
|
|
Customer
Prepayments
|
|
Accrued
Liabilities
|
|
Accrued
Pension
|
|
Other
Liabilities
|
Total
|
|||||||||||||
Unbilled client service
|
|
$
|
18,322
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
$
|
18,322
|
|||||
Accrued Liabilities
|
|
—
|
|
|
$
|
41,451
|
|
|
$
|
7,515
|
|
|
$
|
19,654
|
|
|
—
|
|
|
—
|
|
68,620
|
||||
Other long-term liabilities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
29,984
|
|
|
$
|
8,342
|
|
38,326
|
|||||
|
|
|
|
|
|
|||||||||||||||||||||
Total
|
|
$
|
18,322
|
|
|
$
|
41,451
|
|
|
$
|
7,515
|
|
|
$
|
19,654
|
|
|
$
|
29,984
|
|
|
$
|
8,342
|
|
||
|
|
|
|
|
|
Cash price per share
|
|
$
|
11.80
|
|
Shares outstanding
|
|
26,231
|
|
|
|
||||
Total cash value of equity
|
|
$
|
309,524
|
|
|
||||
Share conversion
|
|
0.20582
|
|
|
Shares outstanding
|
|
26,231
|
|
|
|
||||
Shares issued
|
|
5,399
|
|
|
Share price
|
|
$
|
43.45
|
|
|
||||
Total value of equity transferred
|
|
$
|
234,579
|
|
|
||||
Cash acquired
|
|
$
|
(4,947
|
)
|
Debt assumed(i)
|
|
71,994
|
|
|
|
||||
Net debt assumed
|
|
$
|
67,047
|
|
|
||||
Total estimated purchase price
|
|
$
|
611,150
|
|
|
(i)
|
Debt assumed is based on March 31, 2014 balance sheet and includes certain obligations triggered by the change in control of SGK.
|
Working capital excluding cash & cash equivalents
|
|
$
|
60,922
|
|
Property, plant and equipment
|
|
77,098
|
|
|
Goodwill
|
|
299,825
|
|
|
Intangible assets
|
|
325,000
|
|
|
Other assets
|
|
12,566
|
|
|
Other liabilities
|
|
(164,261
|
)
|
|
|
||||
Total estimated purchase price
|
|
$
|
611,150
|
|
|
(a)
|
Represents management’s preliminary estimate of the incremental depreciation and amortization of tangible and intangible assets.
|
(b)
|
Represents the aggregate of the following: 1) management’s preliminary estimate of the incremental depreciation and amortization of tangible and intangible assets; and 2) for the six months ended March 31, 2014, an adjustment to remove the effect of transaction fees incurred by Matthews and SGK in connection with the proposed merger.
|
|
(c)
|
Represents management’s estimate of incremental interest expense resulting from the acquisition. This adjustment contemplates additional interest incurred on incremental debt generated to fund the following: purchase of SGK shares in connection with the acquisition, repayment of outstanding borrowings of SGK at close, and higher borrowing rates on pre-existing debt. The weighted average interest rate incorporates estimates of debt bearing variable and fixed rates and anticipated interest rate spreads of the combined company in accordance with the provisions of Matthews’ amended senior credit facility. A 1/8 th of 1% change in the assumed variable interest rate would change the annual unaudited pro forma interest expense by approximately $0.2 million.
|
(d)
|
Represents the amortization of fees incurred to amend Matthews’ existing senior credit facility to increase the revolving credit facility availability thereunder by $400 million, which will be used in part to fund the cash merger consideration.
|
(e)
|
Represents the aggregate of the following: 1) management’s preliminary estimate of the impact of incremental depreciation, amortization, and interest expense on income tax expense; and 2) for the six months ended March 31, 2014, an adjustment to remove the income tax effects of transaction fees incurred by Matthews and SGK in connection with the proposed merger.
|
(f)
|
SGK stockholders received $11.80 cash and 0.20582 of a share of Matthews common stock for each SGK share held. This adjustment represents the number of aggregate shares of Matthews common stock that were issued to SGK shareholders in partial exchange for their holdings of SGK shares.
|
(g)
|
Represents management’s preliminary estimate of the step-up in basis of inventory acquired in the acquisition. Fair market value for raw materials is based on replacement cost and for finished goods and work-in-process is based on estimated selling price, less the sum of costs to complete, dispose of, and allow for a reasonable profit allowance for the selling effort.
|
(h)
|
Represents management’s preliminary estimate of the step-up in basis of property, plant and property acquired in the acquisition. Management anticipates depreciating the fair value of SGK’s property, plant and equipment on a straight-line basis over the estimated useful lives that will generally range from 3 to 30 years.
|
(i)
|
Represents fees incurred to amend Matthews’ existing senior credit facility to increase the revolving credit facility availability thereunder by $400 million, which will be used in part to fund the cash merger consideration.
|
(j)
|
Goodwill represents the excess of the purchase price over the fair value of the underlying net tangible and identifiable intangible assets. This adjustment represents management’s preliminary estimate of the excess of the goodwill generated in connection with the SGK acquisition over the historical basis of goodwill recorded on SGK’s balance sheet.
|
(k)
|
Represents management’s preliminary estimate of the adjustments to record the fair value of intangible assets acquired in the acquisition, including customer relationships, trade names, developed technology, internally-generated software, and lease contracts. Management expects that acquired trade names will have indefinite lives. All other acquired intangible assets are expected to be amortized on a straight-line basis over their estimated useful lives that will generally range from 2 to 20 years.
|
(l)
|
Represents the adjustment to eliminate SGK’s current maturities of long-term debt, which were refinanced using borrowings under the Matthews’ amended senior credit facility.
|
(m)
|
Represents the tax benefits generated from transaction fees incurred by Matthews and SGK in connection with the proposed merger and financing fees incurred to amend Matthews’ existing senior credit facility.
|
(n)
|
Represents transactions fees incurred by Matthews and SGK subsequent to March 31, 2014.
|
(o)
|
Represents incremental long-term debt generated to fund the purchase of SGK shares in connection with the acquisition, financing fees incurred to amend Matthews’ existing senior credit facility, transaction fees incurred in connection with the acquisition, and refinance SGK’s existing borrowings.
|
(p)
|
Represents management’s preliminary estimate of adjustments to long term deferred tax liabilities generated by the differences in the book and tax bases of intangible assets and deferred financing fees.
|
(q)
|
Represents the elimination of the historical basis of SGK’s common stock and accumulated other comprehensive income balances.
|
(r)
|
Represents the elimination of the historical basis of SGK’s additional paid-in capital and treasury stock balances and adjustments to Matthews’ corresponding accounts to reflect the issuance of treasury shares in exchange for SGK shares as partial purchase consideration.
|
(s)
|
Represents the elimination of the historical basis of SGK’s retained earnings balances and adjustments to Matthews’ corresponding accounts to reflect the impact of transaction fees, net of the effect of taxes.
|