|
VIASYSTEMS GROUP INC - 10-K - Management's Discussion and Analysis of Financial Condition and Results of Operations
(Edgar Glimpses Via Acquire Media NewsEdge)
The following discussion should be read in conjunction with "Selected Financial
Data" and our consolidated financial statements and related notes included
elsewhere in this document. The following discussion contains forward-looking
statements based upon current expectations and related to future events, and our
future financial performance involves risks and uncertainties. We based these
statements on assumptions we consider reasonable. Actual results and the timing
of events could differ materially from those discussed in the forward-looking
statements; see "Cautionary Statements Concerning Forward-Looking Statements."
Factors that could cause or contribute to these differences include, but are not
limited to, those discussed below and elsewhere in this document, particularly
in "Risk Factors."
Company Overview
We are a leading worldwide provider of complex multi-layer printed circuit
boards, ("PCBs") and electro-mechanical solutions, ("E-M Solutions"). PCBs serve
as the "electronic backbone" of almost all electronic equipment, and our E-M
Solutions products and services integrate PCBs and other components into
finished or semi-finished electronic equipment, which include custom and
standard metal enclosures, metal cabinets, metal racks and sub-racks,
backplanes, cable assemblies and busbars.
The components we manufacture include, or can be found in, a wide variety of
commercial products, including automotive engine controls, hybrid converters,
automotive electronics for navigation, safety, entertainment and anti-lock
braking systems, telecommunications switching equipment, data networking
equipment, computer storage equipment, wind and solar energy applications,
flight control systems and complex industrial, medical and other technical
instruments.
We are a supplier to approximately 800 original equipment manufacturers, or
OEMs, and contract electronic manufacturers, or CEMs, in numerous end markets.
Our OEM customers include industry leaders such as Alcatel-Lucent, S.A.,
Autoliv, Inc., Robert Bosch GmbH, Ciena Corporation, Cisco Systems, Inc.,
Continental AG, Ericsson AB, General Electric Company, Harris Corporation,
Hitachi, Ltd., Huawei Technologies Co., Ltd., Motorola Solutions, Inc., NetApp,
Inc., QLogic Corporation, Rockwell Automation, Inc., Rockwell Collins, Inc., TRW
Automotive Holdings Corp. and Xyratex Ltd. In addition, we have good working
relationships with industry-leading CEMs such as Benchmark Electronics, Inc.,
Celestica, Inc., Jabil Circuit, Inc. and Plexus Corp., and we supply PCBs and
E-M Solutions products to these customers as well.
We operate our business in two segments: Printed Circuit Boards, which includes
our PCB products, and Assembly, which includes our E-M Solutions products and
services.
28
--------------------------------------------------------------------------------
Table of Contents
Business Overview
Our results for 2011 reflect solid demand for our products across all but our
telecommunications end markets, price increases implemented during the second
quarter in our Printed Circuit Boards segment and premium pricing to certain
customers and programs in our automotive end market during the fourth quarter.
During the year, we continued to expand our PCB production capacity in China. We
expect that this capacity expansion will allow us to replace the capacity we
will lose in connection with the required closure of our Huizhou, China factory
at the end of 2012 and meet increases in demand from our customers. During the
fourth quarter, we relocated our manufacturing operations in Juarez, Mexico to a
nearby new facility which expanded our North America E-M Solutions manufacturing
capacity and capabilities.
Our results for 2011 also reflect increased costs of labor and materials,
especially at our facilities in China. Our costs were also negatively impacted
by inefficiencies associated with production interruptions at some of our
facilities due to i) unplanned maintenance at one of our PCB facilities during
the first quarter, ii) power rationing by the Chinese government that began in
May 2011 and continued into the fourth quarter and iii) the relocation of our
E-M Solutions facility in Juarez, Mexico. In addition to minimum wage increases,
the Chinese government implemented employment-based social taxes on
foreign-owned enterprises. A continued tightening of labor resources in China
resulted in higher than usual levels of overtime pay costs at several of our PCB
facilities. In addition to increased costs for raw materials like copper clad
laminates and gold, a sustained high demand for electronic components allowed
our materials suppliers to command higher prices for their products. As a result
of these factors, during the second quarter of 2011, we began implementing
selling price increases to compensate for labor and materials cost increases,
and substantially all of the price increases were implemented by the beginning
of our third quarter. While material costs stabilized during the fourth quarter
of 2011, market forces may again cause increases during 2012.
As a component manufacturer, our sales trends generally reflect the market
conditions in the industries we serve. In the automotive market, we are adding
capacity at our automotive qualified PCB manufacturing facilities i) as a result
of increased demand and ii) in anticipation of the closure of our facility in
Huizhou, China at the end of 2012. In addition to sales growth from forecasted
increases in general demand, we expect that the flooding in Thailand in 2011
that idled PCB manufacturing facilities belonging to some of our competitors,
will continue to provide some additional market share with existing customers in
the automotive end market as they continue to source from alternative suppliers.
In the industrial & instrumentation market, we have experienced increased demand
from our broad base of customers, and in order to accommodate growing demand for
North America based E-M Solutions products and services in this end market, we
relocated our manufacturing operations in Juarez, Mexico to a larger facility
near the end of 2011.
The telecommunications end-user market remains dynamic as the customers we
supply produce a mixture of products which include both new, cutting edge
applications as well as more mature products with varying levels of demand. We
continue to position ourselves to take advantage of growth opportunities related
to the introduction of next generation wireless technology standards, but expect
this market to remain soft going into 2012.
In the computer and datacommunications market, we continue to pursue new
customers and programs for both our Printed Circuit Boards and Assembly
segments, especially in the high-end server and storage sectors, which are being
driven by trends in "cloud" computing.
In the military and aerospace market, we continue to pursue market share gains
as a result of continuing customer qualification activity; however, overall
demand trends in this market have been negatively impacted by budget pressures
on U.S. government defense spending.
Shelf Registration Statement
We filed a shelf registration statement with the Securities and Exchange
Commission that became effective on April 7, 2011, and will allow us to sell up
to $150 million of equity or other securities described in the registration
statement in one or more offerings. The shelf registration statement gives us
greater flexibility to raise funds from the sale of our securities, subject to
market conditions and our capital needs. In addition, the shelf registration
statement includes shares of our common stock currently owned by VG Holdings,
LLC, such that VG Holdings, LLC may offer and sell, from time to time, up to
15,562,558 shares of our common stock. We will not receive any proceeds from the
sale of common stock by VG Holdings, LLC, but we may incur expenses in
connection with the sale of those shares. In November 2011, we announced a
public offering of additional shares of common stock by ourselves and VG
Holdings; however, as a result of unfavorable market conditions at the time, we
subsequently withdrew the offering.
29--------------------------------------------------------------------------------
Table of Contents
The Merix Acquisition
On February 16, 2010, we acquired Merix Corporation ("Merix") in a transaction
pursuant to which Merix became a wholly owned subsidiary of our company (the
"Merix Acquisition"). Merix was a leading manufacturer of technologically
advanced, multi-layer printed circuit boards with operations in the United
States and China. The Merix Acquisition increased our PCB manufacturing capacity
by adding four additional PCB production facilities, added North American PCB
quick-turn services capability and added military and aerospace to our already
diverse end-user markets.
2010 Recapitalization
In connection with the Merix Acquisition, on February 11, 2010, our company was
recapitalized such that (i) each outstanding share of common stock was exchanged
for 0.083647 shares of common stock, (ii) each outstanding share of our
Mandatory Redeemable Class A Junior Preferred Stock (the "Class A Preferred")
was reclassified as, and converted into, 8.478683 shares of newly issued common
stock and (iii) each outstanding share of our Redeemable Class B Senior
Convertible Preferred Stock (the "Class B Preferred") was reclassified as, and
converted into, 1.416566 shares of newly issued common stock.
In connection with the conversion of the Class A Preferred into common shares of
the Company, for financial reporting purposes related to the presentation of net
loss attributable to common stockholders, for the year ended December 31, 2010,
the Company recorded a non-cash adjustment to net loss of $29.7 million. The
$29.7 million non-cash item is equal to the difference between i) the fair value
of the common shares issued and ii) the carrying value of the Class A Preferred
at the time of conversion; and was reflected in the Consolidated Statement of
Stockholders' Equity (Deficit) and Comprehensive Income (Loss) as a reduction to
accumulated deficit and a corresponding increase to paid-in capital. In
connection with the conversion of the Class B Preferred into common stock of the
Company, for financial reporting purposes related to the presentation of net
loss attributable to common stockholders, for the year ended December 31, 2010,
the Company recorded a non-cash adjustment to net loss of $105.0 million. The
$105.0 million non-cash item is equal to the difference between i) the fair
value of the common shares issued and ii) the fair value of the number of common
shares that would have been issued according to the terms of the Indenture
governing the Class B Preferred without consideration of the Recapitalization
Agreement; and was reflected in the Consolidated Statement of Stockholders'
Equity (Deficit) and Comprehensive Income (Loss) as a reduction to accumulated
deficit and a corresponding increase to paid-in capital.
Results of Operations
Year Ended December 31, 2011, Compared with Year Ended December 31, 2010
Net Sales. Net sales for the year ended December 31, 2011, were $1,057.3
million, representing a $128.0 million, or 13.8%, increase from net sales for
the year ended December 31, 2010. Assuming the Merix Acquisition had occurred on
January 1, 2010, on a pro forma basis, net sales increased by approximately
$86.1 million, or 8.9%, for the year ended December 31, 2011, as compared with
the same period in 2010. This increase is due to increased demand across all but
our telecommunications end markets, price increases implemented during the
second quarter in our Printed Circuit Boards segment and premium pricing to
certain customers and programs in the automotive end market during the fourth
quarter.
30
--------------------------------------------------------------------------------
Table of Contents
Net sales by end-user market on a historical basis for the years ended
December 31, 2011 and 2010, and on a pro forma basis for the year ended
December 31, 2010, were as follows:
September 30, September 30, September 30,
Pro
Historical Forma
End-User Market (dollars in millions) 2011 2010 2010
Automotive $ 412.4 $ 332.8 $ 341.0
Industrial & Instrumentation 264.2 220.2 229.5
Telecommunications 182.5 218.4 230.1
Computer and Datacommunications 155.3 121.7 129.3
Military and Aerospace 42.9 36.2 41.3
Total Net Sales $ 1,057.3 $ 929.3 $ 971.2
Our net sales of products for end use in the automotive market increased by
approximately $79.6 million, or 23.9%, during the year ended December 31, 2011,
compared with 2010. Assuming the Merix Acquisition had occurred on
January 1, 2010, on a pro forma basis, net sales of products for end use in this
market increased by approximately $71.4 million, or 20.9%, for the year ended
December 31, 2011, as compared to 2010. The increase was driven by i) increased
demand, including demand in the fourth quarter from customers whose supply chain
had been impacted by the flooding in Thailand and who sought to diversify their
supplier base for certain programs, ii) price increases implemented during the
second quarter of 2011 and iii) premium pricing to one customer as we assist
them with their transition to other suppliers.
Net sales of products ultimately used in the industrial & instrumentation
market, increased by approximately $44.0 million, or 20.0%, during the year
ended December 31, 2011, compared with 2010. Assuming the Merix Acquisition had
occurred on January 1, 2010, on a pro forma basis, net sales of products for end
use in this market increased by approximately $34.7 million, or 15.1%, for the
year ended December 31, 2011, as compared with 2010. The increase in net sales
was driven primarily by increased global demand, including programs related to
wind power and elevator controls, as well as new customer and program wins.
Net sales of products ultimately used in the telecommunications market decreased
by approximately $35.9 million, or 16.4%, during the year ended
December 31, 2011, as compared with 2010. Assuming the Merix Acquisition had
occurred on January 1, 2010, on a pro forma basis, net sales of products for use
in this end market decreased by approximately $47.6 million, or 20.7%, for the
year ended December 31, 2011, as compared with 2010. The sales decline was
primarily a result of reduced demand for certain programs we supply, inventory
corrections from one of our larger customers and the loss of one customer in our
Assembly segment which elected to bring manufacturing of the parts we supplied
in-house.
Net sales of our products for use in the computer and datacommunications markets
increased by approximately $33.6 million, or 27.6%, during the year ended
December 31, 2011, as compared with 2010. Assuming the Merix Acquisition had
occurred on January 1, 2010, on a pro forma basis, net sales of products for use
in this end market increased by approximately $26.0 million, or 20.1%, for the
year ended December 31, 2011, as compared with 2010, driven by increased global
demand from our computer and datacommunication customers as well as new customer
and program wins.
Net sales to customers in the military and aerospace market increased by
approximately $6.7 million, or 18.5%, during the year ended December 31, 2011,
compared with 2010. Assuming the Merix Acquisition had occurred on
January 1, 2010, on a pro forma basis, net sales of products for use in this
market increased by approximately $1.6 million, or 3.9%, for the year ended
December 31, 2011, as compared with 2010. This modest growth in sales is a
result of increased demand from existing customers and new customer wins;
however, budget pressures on U.S. government defense spending has continued to
hamper demand.
31
--------------------------------------------------------------------------------
Table of Contents
Net sales by segment on a historical basis for the year ended December 31, 2011
and 2010, and on a pro forma basis for the year ended December 31, 2010, were as
follows:
September 30, September 30, September 30,
Pro
Historical Forma
Segment (dollars in millions) 2011 2010 2010
Printed Circuit Boards $ 865.9 $ 763.9 $ 805.8
Assembly 201.0 177.3 177.3
Eliminations (9.6 ) (11.9 ) (11.9 )
Total net sales $ 1,057.3 $ 929.3 $ 971.2
Printed Circuit Boards segment net sales, including intersegment sales, for the
year ended December 31, 2011, increased by $102.0 million, or 13.4%, to $865.9
million. Assuming the Merix Acquisition had occurred on January 1, 2010, on a
pro forma basis, Printed Circuit Boards net sales, including intersegment sales,
for the year ended December 31, 2011, increased by $60.1 million, or 7.5%. The
increase is a result of a greater than 1.4% increase in volume that affected all
but our telecommunication end-user markets, as well as price increases
introduced during the second quarter of 2011.
Assembly segment net sales increased by $23.7 million, or 13.4%, to $201.0
million for the year ended December 31, 2011, compared with 2010. The increase
was primarily the result of improved demand in wind power and elevator controls
related programs in our industrial and instrumentation end market, partially
offset by a sales decline in our telecommunications end market.
Cost of Goods Sold. Cost of goods sold, exclusive of items shown separately in
the consolidated statement of operations for the year ended December 31, 2011,
was $837.7 million, or 79.2% of consolidated net sales. This represents a 1.9
percentage point increase from the 77.3% of consolidated net sales achieved
during 2010. The increase was due primarily to rising costs of materials and
labor and manufacturing inefficiencies associated with government mandated power
rationing in China, partially offset by sales price increases. To compensate for
rising costs, we began to implement price increases during the second quarter of
2011; however, our costs for materials and labor grew faster than we could
implement price increases. While material costs stabilized during the fourth
quarter of 2011, market forces may again cause increases during 2012.
The costs of materials, labor and overhead in our Printed Circuit Boards segment
can be impacted by trends in global commodities prices and currency exchange
rates, as well as other cost trends that can impact minimum wage rates,
electricity and diesel fuel costs in China. Economies of scale can help to
offset any adverse trends in these costs. Our results for 2011 reflect increased
costs of labor and materials, significant unscheduled maintenance at one of our
PCB facilities during the first quarter of 2011, inefficiencies in connection
with restarting production after scheduled shutdowns around the time of the
Chinese New Year holiday in February 2011, as well as inefficiencies associated
with power rationing in China. The increase in labor costs was due to minimum
wage increases and newly implemented employment-based social taxes in China, as
well as a labor shortage in some parts of China that contributed to higher than
usual attrition, resulting in increased overtime costs and the payment of
retention bonuses. The increase in materials costs was due to increased costs
for commodities, including copper and gold, as well as a sustained high demand
for electronic components in our industry, which allowed our materials suppliers
to command higher prices for their products.
Cost of goods sold in our Printed Circuit Boards segment during the 2010
reflected an inventory fair value adjustment of approximately $0.9 million
related to the Merix Acquisition, which negatively impacted the ratio of cost of
goods sold to net sales.
Cost of goods sold in our Assembly segment relates primarily to component
materials costs. As a result, trends in sales volume for the segment drive
similar trends in cost of goods sold. Cost of goods sold as a percent of sales
during the year ended December 31, 2011, were negatively impacted by increased
labor and material costs.
Selling, General and Administrative Costs. As a percent of sales, selling,
general and administrative costs decreased to 7.6% for the year ended
December 31, 2011, as compared with 8.3% for the year ended
December 31, 2010. In dollar terms, selling, general and administrative costs
increased $2.8 million, or 3.7%, to
32--------------------------------------------------------------------------------
Table of Contents
$80.3 million for the year ended December 31, 2011, compared with 2010. The net
increase in selling, general and administrative costs was primarily a result of
i) a $4.4 million increase in non-cash stock compensation expense related to
awards granted under our 2010 Equity Incentive Plan, ii) costs associated with
annual management meetings during 2011, which had been suspended in 2010, and
iii) the impact of a full year of selling, general and administrative costs
associated with the legacy Merix operations as compared with approximately ten
and one-half months of costs incurred subsequent to the mid-February acquisition
date in 2010, partially offset by a $4.6 million decline in costs relating to
acquisitions and equity registrations and reduced incentive compensation
expense.
Depreciation. Depreciation expense for the year ended December 31, 2011, was
$65.9 million, including $62.0 million related to our Printed Circuit Boards
segment and $3.9 million related to our Assembly segment. Depreciation expense
in our Printed Circuit Boards segment increased by $10.0 million compared with
2010 primarily as a result of increased investments in new equipment during 2010
and 2011; and we expect depreciation expense will continue to increase in 2012
as a result of significant new investments in capital equipment during 2011 and
expected investments during 2012. Depreciation expense in our Assembly segment
decreased by $0.5 million compared with 2010, as a result of reduced capital
expenditures in 2010 and through the first half of 2011. With approximately $6.0
million of capital expenditures in our Assembly segment during the second half
of 2011, including $4.0 million related to the new Juarez, Mexico facility, we
expect depreciation expense in our Assembly segment for 2012 will return to
levels similar to 2010.
Restructuring and Impairment. During the year ended December 31, 2011, we
incurred net restructuring charges of $0.8 million, which included approximately
$0.5 million in our Assembly segment related to the relocation of our
manufacturing operations in Juarez, Mexico to a new facility, approximately $0.4
million in "Other" related to an increase in estimated long-term obligations
associated with previously closed manufacturing facilities, and a reversal of
accrued severance costs of approximately $0.1 million in our Printed Circuit
Boards segment as a result of lower than planned involuntary terminations in
connection with the integration of the Merix business after its acquisition in
2010. The costs incurred in the Assembly and "Other" segments all related to
contractual commitments.
During the year ended December 31, 2010, in connection with the integration of
the Merix business, we identified potential annualized cost synergies of
approximately $20.0 million, and took certain actions to realize those cost
synergies. These actions included staff reductions and the consolidation of
certain administrative offices. For the year ended December 31, 2010, we
recorded net restructuring charges of approximately $8.5 million, of which
approximately $4.6 million was incurred in the Printed Circuit Boards segment
related to achieving cost synergies with the integration of the Merix business,
and approximately $3.9 million was incurred in the "Other" segment primarily
related to the cancellation of a monitoring and oversight agreement in
connection with the Recapitalization Agreement. The charges incurred in the
Printed Circuit Boards segment include $3.5 million related to personnel and
severance and $1.1 million related to lease termination and other costs. The
charges incurred in the "Other" segment include $4.4 million related to
contractual commitments and a reversal of $0.5 million related to personnel and
severance costs.
During 2012, we expect we will incur restructuring charges in the range of $13
million to $15 million in connection with the closure of our Huizhou, China and
Qingdao, China facilities. The district where our Huizhou facility is located is
being redeveloped away from industrial use, and we are unable to renew our lease
of the facility beyond its December 31, 2012, expiration date. We are in the
process of transitioning this facility's customers to our other China PCB
facilities, and expect to cease operations in Huizhou during the fourth quarter
of 2012. Our facility in Qingdao, China has operated as a satellite facility
supporting the operations of our Assembly segment facility in Shanghai, China.
In order to achieve operational efficiencies and cost reductions, we plan to
close our facility in Qingdao during the first half of 2012, and consolidate its
operations back into our Shanghai facility.
The primary components of restructuring and impairment expense for the years
ended December 31, 2011 and 2010, are as follows:
September 30, September 30,
Restructuring Activity (dollars in millions) 2011 2010
Personnel and severance $ (0.1 ) $ 3.0
Lease and other contractual commitment expenses 0.9 5.5
Total expense, net $ 0.8 $ 8.5
33
--------------------------------------------------------------------------------
Table of Contents
Operating Income. Operating income of $70.9 million for the year ended
December 31, 2011, represents an increase of $4.4 million compared with
operating income of $66.5 million during the year ended December 31, 2010. The
primary sources of operating income for the years ended December 31, 2011 and
2010, are as follows:
September 30, September 30,
Source (dollars in millions) 2011 2010
Printed Circuit Boards segment $ 65.5 $ 68.9
Assembly segment 6.7 6.2
Other (1.3 ) (8.6 )
Operating income $ 70.9 $ 66.5
Operating income from our Printed Circuit Boards segment decreased by
$3.4 million to $65.5 million for the year ended December 31, 2011, compared
with operating income of $68.9 million for the prior year. The decrease is
primarily the result of higher levels of material and labor costs in cost of
goods sold relative to sales and increased depreciation expense partially offset
by increased sales volume, price increases and a reduction in restructuring
charges.
Operating income from our Assembly segment was $6.7 million for the year ended
December 31, 2011, compared with operating income of $6.2 million in 2010. The
increase is primarily the result of increased sales volumes and reduced
depreciation expenses, partially offset by higher levels of cost of goods sold
relative to sales and restructuring cost.
The $1.3 million operating loss in the "Other" segment for the year ended
December 31, 2011, relates primarily to restructuring charges of $0.4 million
and professional fees and other costs associated with equity registrations and
the pursuit of acquisition opportunities. The operating loss in the "Other"
segment of $8.6 million for the year ended December 31, 2010, relates to $3.9
million of net restructuring charges and $4.7 million of transaction costs
related to the Merix Acquisition.
Adjusted EBITDA. We measure our performance primarily through our operating
income. In addition to our consolidated financial statements presented in
accordance with U.S. GAAP, management uses certain non-GAAP financial measures,
including "Adjusted EBITDA." Adjusted EBITDA is not a recognized financial
measure under U.S. GAAP, and does not purport to be an alternative to operating
income or an indicator of operating performance. Adjusted EBITDA is presented to
enhance an understanding of our operating results and is not intended to
represent cash flows or results of operations. Our board of directors, lenders
and management use Adjusted EBITDA primarily as an additional measure of
performance for matters including executive compensation and competitor
comparisons. In addition, the use of this non-U.S. GAAP measure provides an
indication of our ability to service debt, and we consider it an appropriate
measure to use because of our leveraged position.
Adjusted EBITDA has certain material limitations, primarily due to the exclusion
of certain amounts that are material to our consolidated results of operations,
such as interest expense, income tax expense and depreciation and amortization.
In addition, Adjusted EBITDA may differ from the Adjusted EBITDA calculations of
other companies in our industry, limiting its usefulness as a comparative
measure.
We use Adjusted EBITDA to provide meaningful supplemental information regarding
our operating performance and profitability by excluding from EBITDA certain
items that we believe are not indicative of our ongoing operating results or
will not impact our future operating cash flows as follows:
• Stock Compensation - non-cash charges associated with recognizing the fair
value of stock options and restricted stock awards granted to employees
and directors. We exclude these charges to more clearly reflect comparable
year-over-year cash operating performance.
• Restructuring and Impairment Charges - which consist primarily of facility
closures and other headcount reductions. Historically, a significant
amount of these restructuring and impairment charges have been non-cash
charges related to the write-down of property, plant and equipment to
estimated net realizable value. We exclude these restructuring and
impairment charges to more clearly reflect our ongoing operating
performance.
• Costs Relating to Acquisitions and Equity Registrations - professional
fees and other non-recurring costs and expenses associated with mergers
and acquisition activity as well as costs associated with capital
transactions, such as equity registrations. We exclude these costs and expenses because they are not representative of our customary operating
expenses.
34
--------------------------------------------------------------------------------
Table of Contents
Reconciliations of operating income (loss) to Adjusted EBITDA for the years
ended December 31, 2011 and 2010, were as follows:
September 30, September 30,
December 31,
Source (dollars in millions) 2011 2010
Operating income $ 70.9 $ 66.5
Add-back:
Depreciation and amortization 67.6 58.1
Non-cash stock compensation expense 7.7 2.9
Restructuring and impairment 0.8 8.5
Costs relating to acquisitions and equity registrations 1.0 5.6
Adjusted EBITDA $ 148.0 $ 141.6
Adjusted EBITDA increased by $6.4 million, or 4.5%, primarily as a result of an
13.8% increase in net sales partially offset by a 1.9 percentage point increase
in cost of goods sold relative to net sales, and increased selling, general and
administrative expense.
Interest Expense, net. Interest expense, net of interest income, was $28.9
million and $30.9 million for the years ended December 31, 2011 and 2010,
respectively. Interest expense related to the $220 million aggregate principal
amount of 12% Senior Secured Notes due 2015 ("the 2015 Notes") is approximately
$28.0 million in each year, including $26.4 million cash interest based on the
$220 million principal and 12.0% interest rate, and $1.6 million non-cash
amortization of the $8.2 million original issue discount which is being
amortized to interest expense over the life of the 2015 Notes. The $2.0 million
decrease in interest expense for the year ended December 31, 2011, as compared
with the prior year, is primarily a result of reduced interest expense
associated with the Class A Preferred, which was exchanged for common stock
during the first quarter of 2010.
Income Taxes. Our income tax provision relates to i) taxes provided on our
pre-tax earnings based on the effective tax rates in the jurisdictions where the
income is earned and ii) other tax matters, including changes in tax-related
contingencies and changes in the valuation allowance established for deferred
tax assets. For the year ended December 31, 2011, our tax provision includes net
expense of $13.3 million, or 34%, related to pre-tax earnings, and a net benefit
of $4.8 million related to other tax matters, including a reversal of $6.2
million of uncertain tax positions due to lapsing of the applicable statute of
limitations. For the year ended December 31, 2010, our tax provision included
net expense of $18.0 million, or 57%, related to our pre-tax earnings and net
benefit of $1.9 million related to other tax matters.
During the years ended December 31, 2011 and 2010, we released $3.4 million and
$1.6 million, respectively, of the valuation allowance which had been
established against our deferred tax asset for net operating loss carryforwards.
The amounts released represent the amount of the deferred tax asset we believe
would be realized over the next respective year and were recorded as reduction
to our income tax expense in each year. We continually evaluate our ability to
realize of our deferred tax assets, and may, in the future, release additional
portions of the valuation allowance we believe will be realized in one or more
future years.
Noncontrolling Interest. Net income attributable to noncontrolling interest of
$1.8 million for the year ended December 31, 2011, reflects a noncontrolling
interest holder's 5% and 15% interest in the profits from our facilities in
Huiyang, China and Huizhou, China, respectively, and compares to $2.0 million in
2010. For the year ended December 31, 2011, $0.5 million and $1.3 million of net
income attributable to noncontrolling interest related to our Huiyang and
Huizhou facilities, respectively. In connection with the planned closure of the
Huizhou, China facility, in January 2012, we reached an agreement to purchase
the non-controlling interest holders 15% interest in the subsidiary which
operates the facility for approximately $10.0 million, subject to regulatory
approvals. The $10.0 million payment will settle any of undistributed earnings
as of the date of the transaction, and will allow us to freely transfer
customers and equipment to our other PCB facilities in connection with the
facilities closure during the fourth quarter of 2012.
35--------------------------------------------------------------------------------
Table of Contents
Year Ended December 31, 2010, Compared with Year Ended December 31, 2009
Net Sales. Net sales for the year ended December 31, 2010, were $929.3 million,
representing a $432.8 million, or 87.2%, increase from net sales for the year
ended December 31, 2009. Assuming the Merix Acquisition had occurred on
January 1, 2009, on a pro forma basis, net sales increased by approximately
$226.1 million, or 30.3%, for the year ended December 31, 2010, as compared with
2009. This increase is due to increased demand across all of our end-user
markets, as well as price increases implemented during the year in our Printed
Circuit Boards segment.
Net sales by end-user market on a historical basis for the years ended
December 31, 2010 and 2009, and on a pro forma basis for the year ended
December 31, 2010 and 2009, as if the Merix Acquisition had been completed on
January 1, 2009, were as follows:
September 30, September 30, September 30, September 30,
Historical Pro Forma
End-User Market (dollars in millions) 2010 2009 2010 2009
Automotive $ 332.8 $ 191.0 $ 341.0 $ 241.1
Industrial & Instrumentation 220.2 129.6 229.5 172.6
Telecommunications 218.4 128.8 230.1 203.4
Computer and Datacommunications 121.7 47.0 129.3 93.3
Military and Aerospace 36.2 - 41.3 34.7
Total Net Sales $ 929.3 $ 496.4 $ 971.2 $ 745.1
Our net sales of products for end use in the automotive market increased by
approximately $141.8 million, or 74.2%, during the year ended December 31, 2010,
compared with 2009. Assuming the Merix Acquisition had occurred on
January 1, 2009, on a pro forma basis, net sales of products for end use in this
market increased by approximately $99.9 million, or 41.4%, for the year ended
December 31, 2010, as compared with 2009, which was driven by increased demand,
especially in European markets, as well as price increases implemented during
the third quarter of 2010.
Net sales of products ultimately used in the industrial & instrumentation
market, increased by approximately $90.6 million, or 69.9%, in 2010, compared
with 2009. Assuming the Merix Acquisition had occurred on January 1, 2009, on a
pro forma basis, net sales of products for end use in this market increased by
approximately $56.9 million, or 33.0%, for the year ended December 31, 2010, as
compared with 2009. The increase in net sales was driven primarily by increased
global demand, including programs related to wind power and elevator controls,
as well as new customer and program wins, partially offset by a $13.1 million
decline in sales resulting from the May 2009 closure of our metal fabrication
facility in Milwaukee, Wisconsin, and its satellite final-assembly and
distribution facility in Newberry, South Carolina (together, the "Milwaukee
Facility").
Net sales of products ultimately used in the telecommunications market increased
by approximately $89.6 million, or 69.6%, for the year ended December 31, 2010,
as compared with 2009. Assuming the Merix Acquisition had occurred on
January 1, 2009, on a pro forma basis, net sales of products for use in this end
market increased by approximately $26.7 million, or 13.1%, for the year ended
December 31, 2010, as compared with 2009. Increased global demand in this
market, as well as new customer and program wins, was partially offset by a $1.0
million decline in sales resulting from the closure of our Milwaukee Facility in
May 2009, and certain customer programs at other facilities going end-of-life.
Net sales of our products for use in the computer and datacommunications markets
increased by approximately $74.7 million, or 158.9%, in 2010, as compared with
2009. Assuming the Merix Acquisition had occurred on January 1, 2009, on a pro
forma basis, net sales of products for use in this end market increased by
approximately $36.0 million, or 38.6%, for the year ended December 31, 2010, as
compared with 2009, driven by increased global demand from our computer and
datacommunication customers.
With the Merix Acquisition, in 2010 the Company began supplying customers in the
military and aerospace end market. Sales to this end market were $36.2 million
for the year ended December 31, 2010. Assuming the Merix Acquisition had
occurred on January 1, 2009, on a pro forma basis, net sales of products for use
in the military and aerospace end-user market increased by approximately $6.6
million, or 19.0%, for the year ended December 31, 2010, as compared with 2009,
as a result of increased demand from existing customers and new customer wins.
36
--------------------------------------------------------------------------------
Table of Contents
Net sales by segment on a historical basis for the year ended December 31, 2010
and 2009, and on a pro forma basis for the year ended December 31, 2010 and
2009, as if the Merix Acquisition had been completed on January 1, 2009, were as
follows:
September 30, September 30, September 30, September 30,
Historical Pro Forma
Segment (dollars in millions) 2010 2009 2010 2009
Printed Circuit Boards $ 763.9 $ 350.3 $ 805.8 $ 599.0
Assembly 177.3 141.7 177.3 141.7
Other - 14.1 - 14.1
Eliminations (11.9 ) (9.7 ) (11.9 ) (9.7 )
Total net sales $ 929.3 $ 496.4 $ 971.2 $ 745.1
Printed Circuit Boards segment net sales, including intersegment sales, for the
year ended December 31, 2010, increased by $413.6 million, or 118.1%, to $763.9
million. Assuming the Merix Acquisition had occurred on January 1, 2009, on a
pro forma basis, Printed Circuit Boards net sales, including intersegment sales,
for the year ended December 31, 2010, increased by $206.8 million, or 34.5%. The
increase is a result of a greater than 28.0% increase in volume that affected
all end-user markets, as well as price increases introduced during the third
quarter of 2010.
Assembly segment net sales increased by $35.6 million, or 25.1%, to $177.3
million for the year ended December 31, 2010, compared with 2009. The increase
was primarily the result of increased demand, new customer and program wins in
our telecommunications end-user market and improved demand in wind power and
elevator controls related programs in our industrial & instrumentation end-user
market.
Other sales for the year ended December 31, 2009, relate to the Milwaukee
Facility, which for segment reporting purposes, are included in "Other" as a
result of its closure in May 2009.
Cost of Goods Sold. Cost of goods sold, exclusive of items shown separately in
the consolidated statement of operations for the year ended December 31, 2010,
was $718.7 million, or 77.3% of consolidated net sales. This represents a
2.9 percentage point improvement from the 80.2% of consolidated net sales
achieved during 2009.
The costs of materials, labor and overhead in our Printed Circuit Boards segment
can be affected by trends in global commodities prices and currency exchange
rates, as well as other cost trends that can influence wage rates, electricity
and diesel fuel costs. Economies of scale can help to offset any adverse trends
in these costs. With the successful implementation of our restructuring plans
during 2009, our overhead costs and operating expenses were better aligned with
sales demand.
Cost of goods sold in our Printed Circuit Boards segment for 2010, as compared
with 2009, was positively impacted by i) higher sales volumes, ii) the positive
effects of the restructuring activities completed during 2009 and iii) the
receipt of a $2.3 million business interruption insurance settlement stemming
from a 2007 fire that damaged a portion of our Guangzhou facility. Partially
offsetting these factors, cost of goods sold was negatively impacted by i)
increased costs of materials and labor, ii) increased warranty costs associated
with an isolated quality issue and iii) a $0.9 million inventory adjustment to
write-up the fair value of inventory acquired from Merix to equal its selling
price less an estimated profit from the selling effort.
Cost of goods sold in our Assembly segment relates primarily to component
materials costs. As a result, trends in sales volume for the segment drive
similar trends in cost of goods sold. Cost of goods sold as a percent of sales
during the year ended December 31, 2010, were positively impacted by higher
selling levels and product mix.
Selling, General and Administrative Costs. Selling, general and administrative
costs increased $32.4 million, or 71.9%, to $77.5 million for the year ended
December 31, 2010, compared with the prior year. The increase relates primarily
to $4.7 million of acquisition related costs, costs associated with new
manufacturing, sales and administrative sites acquired with the Merix
Acquisition and additional incentive compensation expense, including
37--------------------------------------------------------------------------------
Table of Contents
an incremental $1.9 million of non-cash stock compensation. As a percent of
sales, selling, general and administrative costs were 8.3% for the year ended
December 31, 2010, as compared with 9.1% for the year ended
December 31, 2009. This improvement is primarily a result of the positive effect
of the restructuring activities undertaken in 2009 and the realization of cost
synergies from the Merix Acquisition, partially offset by the transaction costs
associated with the Merix Acquisition.
Depreciation. Depreciation expense for the year ended December 31, 2010, was
$56.4 million, including $52.0 million related to our Printed Circuit Boards
segment and $4.4 million related to our Assembly segment. Depreciation expense
in our Printed Circuit Boards segment increased by $6.4 million compared with
2009, primarily as a result of depreciation on fixed assets acquired through the
Merix Acquisition, partially offset by lower depreciation at legacy Viasystems
facilities due to reduced investments in new equipment during 2009. Depreciation
expense in our Assembly segment was substantially unchanged compared to 2009.
Restructuring and Impairment. In connection with the integration of the Merix
business, we identified potential annualized cost synergies of approximately
$20.0 million; and during the year ended December 31, 2010, we initiated certain
actions to realize these cost synergies. These actions included staff reductions
and the consolidation of certain administrative offices. For the year ended
December 31, 2010, we recorded net restructuring charges of approximately
$8.5 million, of which approximately $4.6 million was incurred in the Printed
Circuit Boards segment related to achieving cost synergies with the integration
of the Merix business, and approximately $3.9 million was incurred in the
"Other" segment primarily related to the cancellation of a monitoring and
oversight agreement in connection with the Recapitalization Agreement. The
charges incurred in the Printed Circuit Boards segment include $3.5 million
related to personnel and severance and $1.1 million related to lease termination
and other costs. The charges incurred in the "Other" segment include $4.4
million related to contractual commitments and a reversal of $0.5 million
related to personnel and severance costs. We do not expect to incur significant
additional restructuring charges related to achieving synergies from the Merix
Acquisition.
The primary components of restructuring and impairment expense for the years
ended December 31, 2010 and 2009, are as follows:
September 30, September 30,
Restructuring Activity (dollars in millions) 2010 2009
Personnel and severance $ 3.0 $ 0.6
Lease and other contractual commitment expenses 5.5 5.1
Asset impairments - 0.9
Total expense, net $ 8.5 $ 6.6
Operating Income. Operating income of $66.5 million for the year ended
December 31, 2010, represents an increase of $71.2 million compared with an
operating loss of $4.7 million during the year ended December 31, 2009. The
primary sources of operating income (loss) for the years ended December 31, 2010
and 2009, are as follows:
September 30, September 30,
Source (dollars in millions) 2010 2009
Printed Circuit Boards segment $ 68.9 $ 3.3
Assembly segment 6.2 4.1
Other (8.6 ) (12.1 )
Operating income (loss) $ 66.5 $ (4.7 )
Operating income from our Printed Circuit Boards segment increased by
$65.6 million to $68.9 million for the year ended December 31, 2010, compared
with operating income of $3.3 million for the prior year. The increase is
primarily the result of increased sales volume and the positive effect of the
restructuring activities undertaken in 2009, partially offset by increased
selling, general and administrative expense and restructuring charges of
$4.6 million related to the Merix Acquisition.
Operating income from our Assembly segment was $6.2 million for the year ended
December 31, 2010, compared with operating income of $4.1 million for the same
period in 2009. The increase is primarily the result of changes in product mix.
38
--------------------------------------------------------------------------------
Table of Contents
Operating loss in the "Other" segment for the year ended December 31, 2010,
relates to $3.9 million of net restructuring charges and $4.7 million of
transaction costs related to the Merix Acquisition. The "Other" operating loss
for the year ended December 31, 2009, relates to our Milwaukee Facility which
ceased operations in May 2009, as well as $4.0 million of transaction costs
related to the Merix Acquisition.
Adjusted EBITDA. Reconciliations of operating income (loss) to Adjusted EBITDA
for the years ended December 31, 2010 and 2009, were as follows:
September 30, September 30,
December 31, Source (dollars in millions) 2010 2009
Operating income (loss) $ 66.5 $ (4.7 )
Add-back:
Depreciation and amortization 58.1 51.4
Restructuring and impairment 8.5 6.6
Non-cash stock compensation expense 2.9 0.9
Costs related to the merger 5.6 4.0
Adjusted EBITDA $ 141.6 $ 58.2
Adjusted EBITDA increased by $83.4 million, or 143.3%, primarily as a result of
an 87.2% increase in net sales and a 2.9 percentage point improvement in cost of
goods sold relative to consolidated net sales, partially offset by increased
selling, general and administrative expense.
Interest Expense, net. Interest expense, net of interest income, was
$30.9 million and $34.4 million for the years ended December 31, 2010 and 2009,
respectively. Interest expense related to the $220 million aggregate principal
amount of 12% Senior Secured Notes due 2015 ("the 2015 Notes") is approximately
$28.0 million in the year ended December 31, 2010, based on the $220 million
principal, the 12.0% interest rate and the amortization of the $8.2 million
original issue discount. The $3.5 million decrease in interest expense for the
year ended December 31, 2010, as compared with the prior year, is primarily a
result of reduced interest expense associated with the Class A Preferred, which
was exchanged for common stock during the first quarter of 2010, partially
offset by $7.0 million of incremental interest cost associated with the 2015
Notes as compared with the now retired 2011 Notes and interest associated with
indebtedness acquired as part of the Merix Acquisition.
Income Taxes. Income tax expense of $16.1 million for the year ended
December 31, 2010, compares with income tax expense of $7.8 million for the year
ended December 31, 2009. Our income tax provision relates primarily to income
tax expense recognized in China and Hong Kong. Because of the substantial net
operating loss carryforwards previously existing in our U.S. and other tax
jurisdictions, we have not recognized certain income tax benefits in those
jurisdictions.
Liquidity and Capital Resources
Cash Flow
Net cash provided by operating activities was $71.4 million, $74.9 million and
$47.6 million for the years ended December 31, 2011, 2010 and 2009,
respectively. The reduced level of net cash from operating activities in 2011,
as compared with 2010, is primarily due to changes in working capital related to
higher sales levels and our building of inventory levels at the end of 2011 to
supply customer orders during planned shutdowns at the beginning of 2012,
surrounding public holidays in China, partially offset by increased income from
operations. The increased level of net cash from operating activities in 2010,
as compared with 2009, is primarily due to an improvement in net income,
partially offset by investments in working capital in order to support higher
sales levels, cash payments to achieve synergies in connection with the Merix
Acquisition, and cash payments for the termination of a monitoring and oversight
agreement effected in connection with the Recapitalization.
Net cash used in investing activities was $101.1 million, $68.8 million and
$17.6 million for the years ended December 31, 2011, 2010 and 2009,
respectively. The increase in the level of net cash used in investing activities
in 2011, as compared with 2010, was due to significantly higher capital
expenditures, partially offset by the non-
39--------------------------------------------------------------------------------
Table of Contents
recurrence of acquisition costs which were incurred in 2010 related to the Merix
Acquisition. The increase in the level of net cash used in investing activities
in 2010, as compared with 2009, relates primarily to cash consideration of
$35.3 million paid in the Merix Acquisition and increased capital
expenditures, partially offset by cash acquired in the Merix Acquisition of
$13.7 million and cash proceeds of $9.7 million from the sale of a vacant
manufacturing facility in Hong Kong, China that was acquired in the Merix
Acquisition.
Our Printed Circuit Boards segment is a capital-intensive business that requires
annual spending to keep pace with customer demands for new technologies, cost
reductions and product quality standards. The spending required to meet our
customer's requirements is incremental to recurring repair and replacement
capital expenditures required to maintain our existing production capacities and
capabilities. Investing cash flows include capital expenditures by our Printed
Circuit Boards segment of $93.4 million, $54.4 million and $17.5 million for the
years ended December 31, 2011, 2010 and 2009, respectively. The increase in
capital expenditures in our Printed Circuit Boards segment in 2011, as compared
with 2010, reflects the ongoing implementation of the $100 million multi-year
capacity expansion plan for our PCB products which we announced in September
2010. During 2010, recovering sales growth in our Printed Circuit Boards segment
and advances in technological requirements to meet customer needs were the
primary drivers of the growth of our investments in property and equipment in
that segment. Capital expenditures related to our Assembly segment for the years
ended December 31, 2011, 2010 and 2009 were $7.7 million, $1.6 million and
$2.2 million, respectively. The increase in capital expenditures in our Assembly
segment in 2011, as compared with 2010, primarily relates to a $4.7 million
investment in our new Juarez, Mexico facility and investments at our other E-M
Solutions facilities to support sales growth. While we are prepared to make
appropriate investments in facilities to meet growing demand, given the ongoing
uncertainty about global economic conditions, we have and will continue to focus
on managing capital expenditures to respond to changes in demand or other
economic conditions.
Net cash used in financing activities was $2.6 million for the year ended
December 31, 2011, which related primarily to a $2.4 million distribution to our
noncontrolling interest holder of previously declared but unpaid dividends and
repayments of capital lease obligations. In addition, during 2011, in connection
with the renewal of Zhongshan 2010 Credit Facility, we repaid and reborrowed
$10.0 million. Net cash used in financing activities was $11.6 million for the
year ended December 31, 2010, which related to $5.2 million of net repayments of
credit facilities, $2.3 million of financing fees on our Senior Secured 2010
Credit Facility, a $0.8 million distribution to our noncontrolling interest
holder, the repurchase of $0.5 million principal amount of our Senior
Subordinated Convertible Notes due 2013 and $2.6 million of repayments of
capital lease obligations. The repayment of the 2011 Notes in January 2010 was
funded by restricted cash held in escrow since the issuance of the 2015 Notes in
late 2009. Net cash used in financing activities was $4.1 million for the year
ended December 31, 2009, which related to the issuance of the 2015 Notes,
including an original issue discount of approximately $8.2 million, the
redemption of $94.1 million principal amount of our 2011 Notes, including a
tender premium and other related costs of $0.9 million, the repayment of
$15.5 million term loan balance under our 2006 credit agreement, $10.0 million
of borrowings on our $30.2 million Guangzhou 2009 Credit Facility, and a
$2.1 million payment related to a capital lease obligation. During 2009, we also
incurred financing costs of approximately $7.4 million, which primarily related
to the issuance of the 2015 Notes and the Guangzhou 2009 Credit Facility.
Financing Arrangements
Senior Secured Notes due 2015
Our $220,000 principal amount of 12.0% Senior Secured Notes due 2015 (the "2015
Notes") were issued with an original issue discount ("OID") of 96.269%. The OID
was recorded on our balance sheet as a reduction of the liability for the 2015
Notes, and is being amortized to interest expense over the life of the notes. As
of December 31, 2011, the unamortized OID was $4.9 million.
Interest on the 2015 Notes is due semiannually on January 15 and July 15 of each
year. We may redeem all or part of the 2015 Notes at any time prior to
July 15, 2012, at a redemption price of 100% of the notes redeemed plus a
"make-whole" premium equal to the greater of a) 1% of the principal amount, or
b) the excess of i) the present value at the redemption rate of 106.0% of the
principal amount redeemed calculated using a discount rate equal to the treasury
rate (as defined) plus 50 basis points, over ii) the principal amount of the
notes. We may redeem the 2015 Notes during the period from July 16, 2012 to
July 15, 2013 and the period from July 16, 2013 to July 15, 2014 at the
redemption price of 106% and 103%, respectively. Subsequent to July 15, 2014, we
may redeem the 2015 Notes at the redemption price of 100%. In the event of a
Change in Control (as defined), we are required to make an offer to purchase the
2015 Notes at a redemption price of 101%, plus accrued and unpaid interest.
40--------------------------------------------------------------------------------
Table of Contents
The 2015 Notes are guaranteed, jointly and severally, by all of our current and
future domestic subsidiaries. The 2015 Notes are collateralized by all of the
equity interests of each guarantor, each existing and subsequently acquired
domestic subsidiary and certain foreign subsidiaries (as defined), and by liens
on substantially all of our assets.
The indenture governing the 2015 Notes contains restrictive covenants which,
among other things, limit the ability (subject to exceptions) for us to incur
additional indebtedness or issue disqualified stock or preferred stock; b)
create liens, c) pay dividends, make investments or make other restricted
payments; d) sell assets; e) consolidate, merge, sell or otherwise dispose of
our assets; f) enter into transactions with our affiliates; and g) designate our
subsidiaries as unrestricted (as defined).
Senior Secured 2010 Credit Facility
Our senior secured revolving credit agreement, as amended, (the "Senior Secured
2010 Credit Facility"), with Wells Fargo Capital Finance, LLC provides a secured
revolving credit facility in an aggregate principal amount of up to $75.0
million with an initial maturity in 2014. The annual interest rates applicable
to loans under the Senior Secured 2010 Credit Facility are, at our option,
either the Base Rate or Eurodollar Rate (each as defined in the Senior Secured
2010 Credit Facility) plus, in each case, an applicable margin. The applicable
margin is tied to our Quarterly Average Excess Availability (as defined in the
Senior Secured 2010 Credit Facility) and ranges from 0.75% to 1.75% for Base
Rate loans and 2.25% to 2.75% for Eurodollar Rate loans. In addition, we are
required to pay an Unused Line Fee and other fees as defined in the Senior
Secured 2010 Credit Facility. Effective as of June 30, 2011, we amended the
Senior Secured 2010 Credit Facility primarily for the purpose of removing a
limit on permitted capital expenditures, and increasing the amount of eligible
collateral allowed for certain receivables.
The Senior Secured 2010 Credit Facility is guaranteed by and secured by
substantially all of the assets of our current and future domestic subsidiaries,
subject to certain exceptions as set forth in the Senior Secured 2010 Credit
Facility. The Senior Secured 2010 Credit Facility contains certain negative
covenants restricting and limiting our ability to, among other things:
• incur debt, incur contingent obligations and issue certain types of
preferred stock;
• create liens;
• pay dividends, distributions or make other specified restricted payments;
• make certain investments and acquisitions;
• enter into certain transactions with affiliates; and
• merge or consolidate with any other entity or sell, assign, transfer,
lease, convey or otherwise dispose of assets.
Under the Senior Secured 2010 Credit Facility, if the Excess Availability (as
defined in the Senior Secured 2010 Credit Facility) is less than $15 million, we
must maintain, on a monthly basis, a minimum fixed charge coverage ratio of 1.1
to one.
We incurred $2.3 million deferred financing fees related to the Senior Secured
2010 Credit Facility which were capitalized and are being amortized over the
life of the facility. As of December 31, 2011, the Senior Secured 2010 Credit
Facility supported letters of credit totaling $0.4 million, and approximately
$54.6 million was unused and available based on eligible collateral.
Zhongshan 2010 Credit Facility
In March 2011, our Kalex Multi-layer Circuit Board (Zhongshan) Limited ("KMLCB")
subsidiary renewed its revolving credit facility (the "Zhongshan 2010 Credit
Facility") with China Construction Bank, Zhongshan Branch, which included an
increase in the credit facility to 250 million RMB (approximately $39.7 million
U.S. dollars based on the exchange rate as of December 31, 2011). The Zhongshan
2010 Credit Facility provides for borrowings denominated in Chinese RMB and
foreign currencies, including the U.S. dollar. Borrowings are guaranteed by
KMLCB's sole Hong Kong parent company, Kalex Circuit Board (China) Limited. This
revolving credit facility is
41--------------------------------------------------------------------------------
Table of Contents
renewable annually upon mutual agreement. Loans under the credit facility bear
interest at the rate of i) LIBOR plus a margin negotiated prior to each U.S.
dollar denominated loan or ii) the interest rate quoted by the Peoples Bank of
China for Chinese RMB denominated loans. The Zhongshan 2010 Credit Facility has
certain restrictions and other covenants that are customary for similar credit
arrangements; however, there are no financial covenants contained in this
facility. As of December 31, 2011, $10.0 million in U.S. dollar loans was
outstanding under the Zhongshan 2010 Credit Facility at an interest rate of
5.38%, and approximately $29.7 million of the revolving credit facility was
unused and available.
Huiyang 2009 Credit Facility
Our credit facility between Industrial and Commercial Bank of China, Limited
("ICBC") and our Merix Printed Circuits Technology Limited subsidiary (the
"Huiyang 2009 Credit Facility") provides for borrowings denominated in Chinese
RMB and foreign currencies, including the U.S. dollar. Borrowings are secured by
a mortgage lien on the building and land lease at our manufacturing facility in
Huiyang, China. This revolving credit facility is renewable annually. Loans
under the credit facility bear interest at the rate of i) LIBOR plus a margin
negotiated before each U.S. dollar denominated loan, ii) an annual fixed rate
negotiated before each U.S. dollar denominated loan or iii) an interest rate
based on the base lending rate published by ICBC. The Huiyang 2009 Credit
Facility has certain restrictions and other covenants that are customary for
similar credit arrangements; however, there are no financial covenants contained
in this facility. As of December 31, 2011, approximately $5.7 million was unused
and available under this facility.
Senior Subordinated Convertible Notes due 2013
Our $0.9 million principal amount of 4.0% convertible senior subordinated notes
(the "2013 Notes") have a maturity date of May 15, 2013. Interest is payable
semiannually in arrears on May 15 and November 15 of each year. Pursuant to the
terms of the indenture governing the 2013 Notes and the merger agreement
governing the Merix Acquisition, the 2013 Notes are convertible at the option of
the holder into shares of our common stock at a ratio of 7.367 shares per one
thousand dollars of principal amount, subject to certain adjustments. This is
equivalent to a conversion price of $135.74 per share. The 2013 Notes are
general unsecured obligations and are subordinate in right of payment to all
existing and future senior debt.
Liquidity
We had cash and cash equivalents at December 31, 2011 and 2010, of $71.3 million
and $103.6 million, respectively, of which $42.3 million and $47.0 million,
respectively, were held outside the United States. Liquidity is affected by many
factors, some of which are based on normal ongoing operations of our business
and some of which arise from fluctuations related to global economics and
markets. Cash balances are generated and held in many locations throughout the
world. We permanently reinvest the earnings of our foreign subsidiaries outside
the United States, and our current plans do not demonstrate a need to repatriate
them to fund our United States operations. If these funds were to be needed for
our operations in the United States, we would be required to record and pay
significant United States income taxes to repatriate these funds. At
December 31, 2011, we had outstanding borrowings and letters of credit of
$10.0 million and $0.4 million, respectively, under various credit facilities;
and approximately $90.0 million of the credit facilities were unused and
available.
We believe that cash flow from operations, available cash on hand and cash
available under existing credit facilities will be sufficient to fund our
capital expenditures, debt service costs and other currently anticipated cash
needs for the next twelve months. Our ability to meet our cash needs through
cash generated by our operating activities will depend on the demand for our
products, as well as general economic, financial, competitive and other factors,
many of which are beyond our control. We cannot be assured that our business
will generate sufficient cash flow from operations, that currently anticipated
cost savings and operating improvements will be realized on schedule, that
future borrowings will be available to us under our credit facilities or that we
will be able to raise third party financing in an amount sufficient to enable us
to pay our indebtedness at maturity or to fund our other liquidity needs. We may
need to refinance all or a portion of our indebtedness.
42--------------------------------------------------------------------------------
Table of Contents
Our principal liquidity requirements in 2012 will be for i) $13.2 million
semi-annual interest payments required in connection with the 2015 Notes,
payable in January and July each year, ii) capital expenditure needs of our
continuing operations, iii) working capital needs, iv) scheduled capital lease
payments for equipment leased by our Printed Circuit Boards segment, v) debt
service requirements in connection with our credit facilities, and vi) costs
associated with the closure of our Huizhou, China facility, including $10.0
million to purchase the noncontrolling interest holder's interest in our
subsidiary that operates the facility. In addition, the potential for
acquisitions of other businesses by us in the future may require additional debt
or equity financing.
We continue to explore certain strategic alternatives that may impact our
liquidity, including but not limited to acquisitions, debt refinancing, debt
retirement and equity offerings. We can give no assurance about our ability to
execute any of these alternatives.
Off Balance Sheet Arrangements
We do not have any off balance sheet arrangements as defined under Securities
and Exchange Commission rules.
Backlog
We estimate that our backlog of unfilled orders as of December 31, 2011, was
approximately $216.8 million, which includes $168.9 million and $47.9 million
from our Printed Circuit Boards and Assembly segments, respectively. This
compares with our backlog of unfilled orders of $216.1 million at
December 31, 2010, which included $169.4 million and $46.7 million from our
Printed Circuit Boards and Assembly Segments, respectively. Because unfilled
orders may be cancelled prior to delivery, the backlog outstanding at any point
in time is not necessarily indicative of the level of business to be expected in
the ensuing period.
Related Party Transactions
Noncontrolling Interest Holder
We lease manufacturing facilities in Huiyang and Huizhou, China and purchase
consulting and other services from our noncontrolling interest holder.
During the year ended December 31, 2011 and 2010, we paid the noncontrolling
interest holder approximately $0.9 million and $1.1 million, respectively,
related to rental and service fees, and $0.1 million was payable to our
noncontrolling interest holder as of December 31, 2011, related to service fees.
In addition, during the year ended December 31, 2011 and 2010, we made
distributions of $2.4 million and $0.8 million, respectively, to the
noncontrolling interest holder.
Monitoring and Oversight Agreement
Effective as of January 31, 2003, we entered into a monitoring and oversight
agreement with Hicks, Muse & Co. Partners L.P. ("HM Co."), an affiliate of HMTF.
On February 11, 2010, under the terms and conditions of the Recapitalization
Agreement, the monitoring and oversight agreement was terminated in
consideration for the payment of a cash termination fee of approximately $4.4
million. There was no expense or cash payments associated with the monitoring
and oversight agreement in 2011. The consolidated statements of operations
include expense related to the monitoring and oversight agreement of
approximately $4.4 million, and $1.2 million for the years ended
December 31, 2010 and 2009, respectively; and we made cash payments of
approximately $5.6 million and $1.5 million to HM Co. related to these expenses
during the years ended December 31, 2010 and 2009, respectively.
Critical Accounting Policies and Estimates
The preparation of financial statements in conformity with U.S. GAAP requires
that management make certain estimates and assumptions that affect amounts
reported in the financial statements and accompanying notes. Actual results may
differ from those estimates and assumptions and the differences may be material.
Significant accounting policies, estimates and judgments that management
believes are the most critical to aid in fully understanding and evaluating the
reported financial results are discussed below.
43--------------------------------------------------------------------------------
Table of Contents
Revenue Recognition
We recognize revenue when all of the following criteria are satisfied:
persuasive evidence of an arrangement exists; risk of loss and title transfer to
the customer; the price is fixed and determinable; and collectability is
reasonably assured. Sales and related costs of goods sold are included in income
when goods are shipped to the customer in accordance with the delivery terms and
the above criteria are satisfied. All services are performed prior to invoicing
customers for any products manufactured by us. We monitor and track product
returns, which have historically been within our expectations and the provisions
established. Reserves for product returns are recorded based on historical trend
rates at the time of sale. Despite our efforts to improve our quality and
service to customers, we cannot guarantee that we will continue to experience
the same or better return rates than we have in the past. Any significant
increase in returns could have a material negative impact on our operating
results.
Accounts Receivable and Allowance for Doubtful Accounts
Accounts receivable balances represent customer trade receivables generated from
our operations. We evaluate collectability of accounts receivable based on a
specific case-by-case analysis of larger accounts; and based on an overall
analysis of historical experience, past due status of the entire accounts
receivable balance and the current economic environment. Based on this
evaluation, we make adjustments to the allowance for doubtful accounts for
expected losses. We also perform credit evaluations and adjust credit limits
based upon each customer's payment history and creditworthiness. While credit
losses have historically been within our expectations and the provisions
established, actual bad debt write-offs may differ from our estimates, resulting
in higher or lower charges in the future for our allowance for doubtful
accounts.
Inventories
Inventories are stated at the lower of cost (valued using the first-in,
first-out (FIFO) method) or market value. Cost includes raw materials, labor and
manufacturing overhead.
We apply judgment in valuing our inventories by assessing the net realizable
value of our inventories based on current expected selling prices, as well as
factors such as obsolescence and excess stock. We provide valuation allowances
as necessary. Should we not achieve our expectations of the net realizable value
of our inventory, future losses may occur.
Long-Lived Assets, Excluding Goodwill
We review the carrying amounts of property, plant and equipment, definite-lived
intangible assets and other long-lived assets for potential impairment if an
event occurs or circumstances change that indicates the carrying amount may not
be recoverable. In evaluating the recoverability of a long-lived asset, we
compare the carrying values of the assets with corresponding estimated
undiscounted future operating cash flows. In the event the carrying values of
long-lived assets are not recoverable by future undiscounted operating cash
flows, impairments may exist. In the event of impairment, an impairment charge
would be measured as the amount by which the carrying value of the relevant
long-lived assets exceeds their fair value. No adjustments were recorded to the
balance of fixed assets during 2011 and 2010 as a result of an impairment. Note
8 to the consolidated financial statements discloses the impact of charges taken
to recognize the impairment of fixed assets during 2009 and the factors which
led to the impairment.
Goodwill
At December 31, 2011, our goodwill balance relates entirely to our Printed
Circuit Boards segment. We conduct an assessment of the carrying value of
goodwill annually, as of the first day of our fourth fiscal quarter, or more
frequently if circumstance arise which would indicate the fair value of a
reporting unit is below its carrying amount. During 2011, we adopted a new
standard issued by the Financial Accounting Standards Board (the "FASB") which
permits us to perform an optional qualitative assessment to screen for potential
impairment of goodwill in lieu of the previously required annual quantitative
impairment test. The assessment requires us to consider a number of relevant
factors and conclude whether it is more likely than not that the fair value of a
reporting unit is more than its carrying amount. In performing our qualitative
assessment to screen for potential impairment of goodwill, we considered a
44--------------------------------------------------------------------------------
Table of Contents
number of factors, including i) macroeconomic conditions, ii) factors impacting
our industry and the end markets we serve, iii) factors impacting our costs to
manufacture products and operate our business, iv) the financial performance of
reporting units compared with projections and prior periods, v) reporting unit
specific events which could impact future operating results, vi) the market
value of our debt and equity securities, and vii) other relevant events and
circumstances identified at the time of the assessment. No adjustments were
recorded to the balance of goodwill as a result of this assessment.
If in any given year we elect not to perform the optional qualitative
assessment, or if, as a result of the qualitative assessment, we are not able to
conclude it is more likely than not that the fair value of a reporting unit is
more than its carry amount, then we would be required to perform a quantitative
test for impairment. The performance of a quantitative test would require us to
make certain assumptions and estimates in determining fair value of our
reporting units. When performing such a test, we use multiple methods to
estimate the fair value of our reporting units, including discounted cash flow
analyses and an EBITDA-multiple approach, which derives an implied fair value of
a business unit based on the market value of comparable companies expressed as a
multiple of those companies' earnings before interest, taxes, depreciation and
amortization ("EBITDA"). Discounted cash flow analyses require us to make
significant assumptions about discount rates, sales growth, profitability and
other factors. The EBITDA-multiple approach requires us to judgmentally select
comparable companies based on factors such as their nature, scope and size.
Significant judgment is required in making assumptions and estimates to perform
a qualitative impairment screen and a quantitative impairment test, and should
our assumptions change in the future, our fair value models could result in
lower fair values, which could materially affect the value of goodwill and our
operating results.
Income Taxes
We record a valuation allowance to reduce our deferred tax assets to the amount
that we believe will more likely than not be realized. We have considered future
taxable income and ongoing prudent, feasible tax planning strategies in
assessing the need for the valuation allowance, but in the event we were to
determine that we would not be able to realize all or part of our net deferred
tax assets in the future, an adjustment to the net deferred tax assets would be
charged to income in the period such determination was made. Similarly, should
we determine that we would be able to realize our deferred tax assets in the
future in excess of the net deferred tax assets recorded, an adjustment to the
net deferred tax asset would increase net income in the period such
determination was made.
Derivative Financial Instruments and Fair Value Measurements
We conduct our business in various regions of the world, and export and import
products to and from several countries. Our operations may, therefore, be
subject to volatility because of currency fluctuations. Sales are primarily
denominated in U.S. dollars, while expenses are frequently denominated in local
currencies, and results of operations may be adversely affected as currency
fluctuations affect our product prices and operating costs or those of our
competitors. From time to time, we enter into foreign exchange forward contracts
and cross-currency swaps to minimize the short-term impact of foreign currency
fluctuations. We do not engage in hedging transactions for speculative
investment reasons. Gains or losses from our hedging activities have not
historically been material to our cash flows, financial position or results from
operations. There can be no assurance that our hedging operations will eliminate
or substantially reduce risks associated with fluctuating currencies.
The foreign exchange forward contracts and cross-currency swaps designated as
cash flow hedges are accounted for at fair value. We record deferred gains and
losses related to cash flow hedges based on their fair value using a market
approach and Level 2 inputs. The effective portion of the change in each cash
flow hedge's gain or loss is reported as a component of other comprehensive
income, net of taxes. The ineffective portion of the change in the cash flow
hedge's gain or loss is recorded in earnings at each measurement date. Gains and
losses on derivative contracts are reclassified from accumulated other
comprehensive income (loss) to current period earnings in the line item in which
the hedged item is recorded at the time the contracts are settled.
45--------------------------------------------------------------------------------
Table of Contents
Accounting for Acquisitions
The acquisition method of accounting requires an acquirer to recognize the
assets acquired and the liabilities assumed at the acquisition date measured at
their estimated fair value as of that date. Extensive use of estimates and
judgments are required to allocate the consideration paid in a business
combination to the assets acquired and liabilities assumed. If necessary, these
estimates can be revised during an allocation period when information becomes
available to further define and quantify the value of assets acquired and
liabilities assumed. The allocation period does not exceed a period of one year
from the date of acquisition. To the extent additional information to refine the
original allocation becomes available during the allocation period, the purchase
price allocation would be adjusted accordingly. Should information become
available after the allocation period, the effects would be reflected in
operating results.
Recently Adopted Accounting Pronouncements
During 2011, we adopted a new accounting standard which allows us to perform an
optional qualitative assessment to screen for potential impairment of goodwill
in lieu of the previously required annual quantitative impairment test. (See
Critical Accounting Policies and Estimates - Goodwill, in this section.) The new
standard does not change the way we account for goodwill, and the adoption of
this standard did not affect our financial condition or results of operations.
Recently Issued Accounting Pronouncements
In June 2011, the FASB issued a final standard which will require us to change
the way we present other comprehensive income in our financial statements. In
December 2011, the FASB deferred the date by which certain aspects of the new
standard must be implemented. We are required to adopt certain portions of this
new standard beginning in 2012, and while it will impact our disclosures, it
will not affect our financial condition or results of operations.
In December 2011, the FASB issued a final standard which will require us to
disclose additional information about financial instruments that have been
offset for presentation on our balance sheet. Assets and liabilities for
financial instruments, such as cash flow hedge contracts, which are covered by
master netting agreements, are reported net, with gross positive fair values
netted with gross negative fair values by counterparty. While the new standard
will impact our disclosures, it will not change the way we account for such
financial instruments and will have no effect on our financial condition or
results of operations upon adoption. We are required to adopt this new standard
beginning in 2013.
46
--------------------------------------------------------------------------------
Table of Contents
Contractual Obligations
The following table provides a summary of future payments due under contractual
obligations and commitments as of December 31, 2011:
September 30, September 30, September 30, September 30, September 30,
Payments due by period
Less than 1-3 3-5 More than
Contractual Obligations (dollars in millions) 1 year years years 5 years Total
2015 Notes $ - $ - $ 220.0 $ - $ 220.0
Interest on 2015 Notes 26.4 52.8 13.2 - 92.4
2013 Notes - 0.9 - - 0.9
Capital lease payments 0.1 0.3 0.3 0.5 1.2
Zhongshan 2010 Credit Facility 10.0 - - - 10.0
Operating leases 5.4 7.6 4.0 6.2 23.2
Restructuring payments 0.3 0.2 0.2 1.8 2.5
Management fees 0.3 0.7 0.7 11.6 13.3
Deferred compensation 0.7 0.3 0.3 4.7 6.0
Purchase orders 70.2 - - - 70.2
Total (a) $ 113.4 $ 62.8 $ 238.7 $ 24.8 $ 439.7
(a) The liability for unrecognized tax benefits of $24.8 million included in
other non-current liabilities at December 31, 2011, has been excluded from
the above table as we cannot make a reasonably reliable estimate of the
timing of future payments.
[ Back To TMCnet.com's Homepage ]
|