
|
Schawk Inc.
Consolidated Statements of Comprehensive Income (Loss)
|
|||||||||||||||||
|
(Unaudited)
|
|||||||||||||||||
|
(In thousands, except per share amounts)
|
|||||||||||||||||
|
Three Months Ended
|
|||||||||||||||||
|
December 31,
|
Increase (Decrease)
|
||||||||||||||||
|
2013
|
2012
|
Amount
|
Percent
|
||||||||||||||
|
Net revenues
|
$ | 114,280 | $ | 117,126 | $ | (2,846 | ) | (2.4 | )% | ||||||||
|
Operating expenses:
|
|||||||||||||||||
|
Cost of services (excluding
depreciation and amortization)
|
68,012 | 74,245 | (6,233 | ) | (8.4 | )% | |||||||||||
|
Selling, general and administrative
expenses (excluding depreciation
and amortization)
|
28,492 | 29,832 | (1,340 | ) | (4.5 | )% | |||||||||||
|
Depreciation and amortization
|
4,578 | 4,445 | 133 | 3.0 | % | ||||||||||||
|
Business and systems integration expenses
|
1,155 | 1,627 | (472 | ) | (29.0 | )% | |||||||||||
|
Acquisition integration and restructuring expenses
|
546 | 560 | (14 | ) | (2.5 | )% | |||||||||||
|
Foreign exchange loss (gain)
|
662 | 1,275 | (613 | ) | (48.1 | )% | |||||||||||
|
Multiemployer pension withdrawal expense
|
-- | 31,683 | (31,683 | ) |
nm
|
||||||||||||
|
Operating income (loss)
|
10,835 | (26,541 | ) | 37,376 |
nm
|
||||||||||||
|
Other income (expense)
|
|||||||||||||||||
|
Interest income
|
100 | 47 | 53 |
nm
|
|||||||||||||
|
Interest expense
|
(1,021 | ) | (976 | ) | (45 | ) | 4.6 | % | |||||||||
|
Income (loss) from continuing operations before income taxes
|
9,914 | (27,470 | ) | 37,384 |
nm
|
||||||||||||
|
Income tax provision (benefit)
|
4,158 | (9,357 | ) | 13,515 |
nm
|
||||||||||||
|
Income (loss) from continuing
operations
|
5,756 | (18,113 | ) | 23,869 |
nm
|
||||||||||||
|
Income (loss) from discontinued
operations, net of tax
|
(85 | ) | 13 | (98 | ) |
nm
|
|||||||||||
|
Net income (loss)
|
$ | 5,671 | $ | (18,100 | ) | $ | 23,771 |
nm
|
|||||||||
|
Diluted earnings (loss) per share:
|
|||||||||||||||||
|
Income (loss) from continuing
operations
|
$ | 0.22 | $ | (0.69 | ) | $ | 0.91 | ||||||||||
|
Income (loss) from discontinued
operations
|
(0.01 | ) | -- | (0.01 | ) | ||||||||||||
|
Net income (loss) per common share
|
$ | 0.21 | $ | (0.69 | ) | $ | 0.90 | ||||||||||
|
Weighted average number of common and common equivalent shares outstanding:
|
|||||||||||||||||
|
Diluted
|
26,482 | 26,069 | |||||||||||||||
|
Comprehensive income (loss)
|
$ | 5,713 | $ | (17,171 | ) | ||||||||||||
|
nm = not meaningful
|
|||||||||||||||||
|
Schawk Inc.
Consolidated Statements of Comprehensive Income (Loss)
|
||||||||||||||||
|
(In thousands, except per share amounts)
|
||||||||||||||||
|
Year Ended
|
||||||||||||||||
|
December 31,
|
Increase (Decrease)
|
|||||||||||||||
|
2013
|
2012
|
Amount
|
Percent
|
|||||||||||||
|
Net revenues
|
$ | 442,640 | $ | 441,282 | $ | 1,358 | 0.3 | % | ||||||||
|
Operating expenses:
|
||||||||||||||||
|
Cost of services (excluding
depreciation and amortization)
|
270,559 | 279,901 | (9,342 | ) | (3.3 | )% | ||||||||||
|
Selling, general and administrative
expenses (excluding depreciation and amortization)
|
118,706 | 120,006 | (1,300 | ) | (1.1 | )% | ||||||||||
|
Depreciation and amortization
|
18,136 | 17,416 | 720 | 4.1 | % | |||||||||||
|
Business and systems integration expenses
|
7,488 | 12,086 | (4,598 | ) | (38.0 | )% | ||||||||||
|
Acquisition integration and restructuring expenses
|
1,774 | 5,256 | (3,482 | ) | (66.2 | )% | ||||||||||
|
Foreign exchange loss
|
1,286 | 1,823 | (537 | ) | (29.5 | )% | ||||||||||
|
Impairment of long-lived assets
|
502 | 4,281 | (3,779 | ) | (88.3 | )% | ||||||||||
|
Multiemployer pension withdrawal expense
|
-- | 31,480 | (31,480 | ) |
nm
|
|||||||||||
|
Operating income (loss)
|
24,189 | (30,967 | ) | 55,156 |
nm
|
|||||||||||
|
Other income (expense)
|
||||||||||||||||
|
Interest income
|
255 | 129 | 126 | 97.7 | % | |||||||||||
|
Interest expense
|
(4,324 | ) | (3,652 | ) | (672 | ) | 18.4 | % | ||||||||
|
Income (loss) from continuing operations before income taxes
|
20,120 | (34,490 | ) | 54,610 |
nm
|
|||||||||||
|
Income tax provision (benefit)
|
6,902 | (10,872 | ) | 17,774 |
nm
|
|||||||||||
|
Income (loss) from continuing operations
|
13,218 | (23,618 | ) | 36,836 |
nm
|
|||||||||||
|
Income (loss) from discontinued operations, net of tax
|
(6,693 | ) | 202 | (6,895 | ) |
nm
|
||||||||||
|
Net income (loss)
|
$ | 6,525 | $ | (23,416 | ) | $ | 29,941 |
nm
|
||||||||
|
Diluted earnings (loss) per share:
|
||||||||||||||||
|
Income (loss) from continuing
operations
|
$ | 0.50 | $ | (0.91 | ) | $ | 1.41 | |||||||||
|
Income (loss) from discontinued
operations
|
(0.25 | ) | 0.01 | (0.26 | ) | |||||||||||
|
Net income loss per common share
|
$ | 0.25 | $ | (0.90 | ) | $ | 1.15 | |||||||||
|
Weighted average number of common and common equivalent shares outstanding:
|
||||||||||||||||
|
Diluted
|
26,354 | 25,924 | ||||||||||||||
|
Comprehensive income (loss)
|
$ | 5,271 | $ | (20,637 | ) | |||||||||||
|
nm = not meaningful
|
||||||||
|
December 31,
|
December 31,
|
|||||||
|
2013
|
2012
|
|||||||
|
Assets
|
||||||||
|
CCurrent assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 6,171 | $ | 9,651 | ||||
|
Trade accounts receivable, less allowance for doubtful accounts
of $2,040 at December 31, 2013 and $2,052 at December 31, 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
December 31, 2012, respectively, 26,226,303 and 26,113,544 shares outstanding at December 31, 2013 and December 31, 2012, respectively
|
229 | 227 | ||||||
|
Additional paid-in capital
|
213,247 | 209,556 | ||||||
|
Retained earnings
|
92,000 | 93,897 | ||||||
|
Accumulated 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 December 31, 2012, respectively
|
(65,234 | ) | (64,756 | ) | ||||
|
Total stockholders’ equity
|
250,847 | 250,783 | ||||||
|
Total liabilities and stockholders’ equity
|
$ | 430,541 | $ | 458,821 | ||||
|
Schawk Inc.
Segment Financial Data
|
|||||||
|
(Unaudited)
|
|||||||
|
(In thousands)
|
|
Three Months Ended
|
||||||||||||||||
|
December 31,
|
Increase (Decrease)
|
|||||||||||||||
|
2013
|
2012
|
Amount
|
Percent
|
|||||||||||||
|
Net revenues:
|
||||||||||||||||
|
Americas
|
$ | 84,015 | $ | 90,212 | $ | (6,197 | ) | (6.9 | )% | |||||||
|
Europe
|
24,270 | 20,984 | 3,286 | 15.7 | % | |||||||||||
|
Asia Pacific
|
9,847 | 10,036 | (189 | ) | (1.9 | )% | ||||||||||
|
Intersegment revenue elimination
|
(3,852 | ) | (4,106 | ) | 254 | 6.2 | % | |||||||||
|
Total (1)
|
$ | 114,280 | $ | 117,126 | $ | (2,846 | ) | (2.4 | )% | |||||||
|
Operating segment income (loss):
|
||||||||||||||||
|
Americas
|
$ | 16,987 | $ | (17,052 | ) | $ | 34,039 |
nm
|
||||||||
|
Europe
|
3,044 | 731 | 2,313 |
nm
|
||||||||||||
|
Asia Pacific
|
223 | 515 | (292 | ) | (56.7 | )% | ||||||||||
|
Corporate
|
(9,419 | ) | (10,735 | ) | 1,316 | 12.3 | % | |||||||||
|
Operating income (loss)
|
$ | 10,835 | $ | (26,541 | ) | $ | 37,376 |
nm
|
||||||||
|
Schawk Inc.
Segment Financial Data
|
|||||||
|
(In thousands)
|
|
Year Ended
|
||||||||||||||||
|
December 31,
|
Increase (Decrease)
|
|||||||||||||||
|
2013
|
2012
|
Amount
|
Percent
|
|||||||||||||
|
Net revenues:
|
||||||||||||||||
|
Americas
|
$ | 331,380 | $ | 333,494 | $ | (2,114 | ) | (0.6 | )% | |||||||
|
Europe
|
87,176 | 85,763 | 1,413 | 1.6 | % | |||||||||||
|
Asia Pacific
|
42,454 | 38,923 | 3,531 | 9.1 | % | |||||||||||
|
Intersegment revenue elimination
|
(18,370 | ) | (16,898 | ) | (1,472 | ) | (8.7 | )% | ||||||||
|
Total (1)
|
$ | 442,640 | $ | 441,282 | $ | 1,358 | 0.3 | % | ||||||||
|
Operating segment income (loss):
|
||||||||||||||||
|
Americas
|
$ | 57,566 | $ | 10,523 | $ | 47,043 |
nm
|
|||||||||
|
Europe
|
5,488 | 979 | 4,509 |
nm
|
||||||||||||
|
Asia Pacific
|
3,196 | 2,124 | 1,072 | 50.5 | % | |||||||||||
|
Corporate
|
(42,061 | ) | (44,593 | ) | 2,532 | 5.7 | % | |||||||||
|
Operating income (loss)
|
$ | 24,189 | $ | (30,967 | ) | $ | 55,156 |
nm
|
||||||||
|
Three Months Ended
|
Year Ended
|
|||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
|||||||||||||
|
Operating income (loss) - GAAP
|
$ | 10,835 | $ | (26,541 | ) | $ | 24,189 | $ | (30,967 | ) | ||||||
|
Adjustments:
|
||||||||||||||||
|
Business and systems integration expenses
|
1,155 | 1,627 | 7,488 | 12,086 | ||||||||||||
|
Foreign currency (gain) loss
|
662 | 1,275 | 1,286 | 1,823 | ||||||||||||
|
Impairment of long-lived assets
|
-- | -- | 502 | 4,281 | ||||||||||||
|
Acquisition integration and restructuring expenses
|
546 | 560 | 1,774 | 5,256 | ||||||||||||
|
Multiemployer pension withdrawal expense
|
-- | 31,683 | -- | 31,480 | ||||||||||||
|
Reduction of contingent consideration liability
|
-- | -- | -- | (245 | ) | |||||||||||
|
Adjusted operating income - non GAAP
|
$ | 13,198 | $ | 8,604 | $ | 35,239 | $ | 23,714 | ||||||||
|
Income (loss) from continuing operations - GAAP
|
$ | 5,756 | $ | (18,113 | ) | $ | 13,218 | $ | (23,618 | ) | ||||||
|
Adjustments – net of tax effects (1):
|
||||||||||||||||
|
Business and systems integration expenses
|
713 | 1,005 | 4,624 | 7,463 | ||||||||||||
|
Foreign currency (gain) loss
|
465 | 891 | 897 | 1,265 | ||||||||||||
|
Impairment of long-lived assets
|
-- | -- | 320 | 2,833 | ||||||||||||
|
Acquisition integration and restructuring expenses
|
368 | 385 | 1,176 | 3,523 | ||||||||||||
|
Multiemployer pension withdrawal income
|
-- | 19,564 | -- | 19,439 | ||||||||||||
|
Reduction of contingent consideration liability
|
-- | -- | -- | (151 | ) | |||||||||||
|
Adjusted income from continuing operations – non GAAP
|
$ | 7,302 | $ | 3,732 | $ | 20,235 | $ | 10,754 | ||||||||
|
Earnings (loss) from continuing operations per diluted share - GAAP
|
$ | 0.22 | $ | (0.69 | ) | $ | 0.50 | $ | (0.91 | ) | ||||||
|
Adjustments – net of tax effects (1):
|
||||||||||||||||
|
Business and systems integration expenses
|
0.03 | 0.04 | 0.18 | 0.29 | ||||||||||||
|
Foreign currency (gain) loss
|
0.02 | 0.03 | 0.03 | 0.05 | ||||||||||||
|
Impairment of long-lived assets
|
-- | -- | 0.01 | 0.11 | ||||||||||||
|
Acquisition integration and restructuring expenses
|
0.01 | 0.01 | 0.05 | 0.13 | ||||||||||||
|
Multiemployer pension withdrawal income
|
-- | 0.75 | -- | 0.75 | ||||||||||||
|
Reduction of contingent consideration liability
|
-- | -- | -- | (0.01 | ) | |||||||||||
|
Adjusted earnings from continuing operations per diluted share – non GAAP
|
$ | 0.28 | $ | 0.14 | $ | 0.77 | $ | 0.41 | ||||||||
|
Weighted average common and common stock
|
||||||||||||||||
|
equivalents outstanding – GAAP (diluted)
|
26,482 | 26,069 | 26,354 | 25,924 | ||||||||||||
|
(1) Adjustments have been tax-effected at the jurisdictions’ statutory rates.
|
|
Three Months Ended
|
Year Ended
|
|||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
|||||||||||||
|
Income (loss) from continuing operations - GAAP
|
$ | 5,756 | $ | (18,113 | ) | $ | 13,218 | $ | (23,618 | ) | ||||||
|
Interest expense
|
1,021 | 976 | 4,324 | 3,652 | ||||||||||||
|
Income tax expense (benefit)
|
4,158 | (9,357 | ) | 6,902 | (10,872 | ) | ||||||||||
|
Depreciation and amortization expense
|
4,578 | 4,445 | 18,136 | 17,416 | ||||||||||||
|
Impairment of long-lived assets
|
-- | -- | 502 | 4,281 | ||||||||||||
|
Stock based compensation
|
193 | 464 | 1,644 | 3,129 | ||||||||||||
|
Adjusted EBITDA – non GAAP
|
15,706 | (21,585 | ) | 44,726 | (6,012 | ) | ||||||||||
|
Permitted add backs on debt covenants:
|
||||||||||||||||
|
Proforma effect of acquisitions and asset sales
|
(12 | ) | 452 | 792 | 1,650 | |||||||||||
|
Acquisition integration and restructuring expenses
|
-- | -- | -- | 246 | ||||||||||||
|
Business and systems integration expenses
|
-- | 1,852 | -- | 10,000 | ||||||||||||
|
Multiemployer pension withdrawal expense
|
-- | 31,683 | -- | 31,683 | ||||||||||||
|
Adjusted EBITDA for covenant compliance – non GAAP
|
15,694 | 12,402 | 45,518 | 37,567 | ||||||||||||
|
Acquisition integration and restructuring expenses
|
546 | 560 | 1,774 | 5,010 | ||||||||||||
|
Business and systems integration expenses
|
1,155 | -- | 7,488 | 2,086 | ||||||||||||
|
Proforma effect of acquisitions and asset sales
|
12 | (452 | ) | (792 | ) | (1,650 | ) | |||||||||
|
Multiemployer pension plan withdrawal expense
|
-- | -- | -- | (203 | ) | |||||||||||
|
Foreign exchange loss
|
662 | 1,275 | 1,286 | 1,823 | ||||||||||||
|
Management Adjusted EBITDA – non GAAP
|
$ | 18,069 | $ | 13,785 | $ | 55,274 | $ | 44,633 | ||||||||