UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2018
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to .
Commission file number: 1-6615
SUPERIOR INDUSTRIES INTERNATIONAL, INC.
(Exact Name of Registrant as Specified in Its Charter)
Delaware | 95-2594729 | |
(State or Other Jurisdiction of Incorporation or Organization) |
(I.R.S. Employer Identification No.) | |
26600 Telegraph Road, Suite 400 | ||
Southfield, Michigan | 48033 | |
(Address of Principal Executive Offices) | (Zip Code) |
Registrants Telephone Number, Including Area Code: (248) 352-7300
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of large accelerated filer, accelerated filer, smaller reporting company and emerging growth company in Rule 12b-2 of the Exchange Act.
Large Accelerated Filer | ☐ | Accelerated Filer | ☒ | |||
Non-Accelerated Filer | ☐ | Smaller Reporting Company | ☐ | |||
Emerging Growth Company | ☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
Number of shares of common stock outstanding as of August 3, 2018: 25,019,237
Page | ||||||||||||||
PART I |
- | FINANCIAL INFORMATION | ||||||||||||
Item 1 |
- | |||||||||||||
1 | ||||||||||||||
2 | ||||||||||||||
3 | ||||||||||||||
4 | ||||||||||||||
5 | ||||||||||||||
6 | ||||||||||||||
Item 2 |
- | Managements Discussion and Analysis of Financial Condition and Results of Operations |
33 | |||||||||||
Item 3 |
- | 45 | ||||||||||||
Item 4 |
- | 47 | ||||||||||||
PART II |
- | OTHER INFORMATION | ||||||||||||
Item 1 |
- | 47 | ||||||||||||
Item 1A |
- | 47 | ||||||||||||
Item 2 |
- | Unregistered Sales of Equity Securities and Use of Proceeds | 47 | |||||||||||
Item 6 |
- | 48 | ||||||||||||
49 |
FINANCIAL INFORMATION
Superior Industries International, Inc.
Condensed Consolidated Statements of Operations
(Dollars in thousands, except per share data)
(Unaudited)
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, 2018 |
June 25, 2017 |
June 30, 2018 |
June 25, 2017 |
|||||||||||||
NET SALES |
$ | 388,944 | $ | 240,628 | $ | 775,392 | $ | 414,848 | ||||||||
Cost of sales: |
||||||||||||||||
Cost of sales |
335,385 | 220,601 | 671,842 | 375,409 | ||||||||||||
Restructuring costs |
| (78 | ) | | 130 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
335,385 | 220,523 | 671,842 | 375,539 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
GROSS PROFIT |
53,559 | 20,105 | 103,550 | 39,309 | ||||||||||||
Selling, general and administrative expenses |
22,289 | 22,103 | 44,646 | 37,363 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME (LOSS) FROM OPERATIONS |
31,270 | (1,998 | ) | 58,904 | 1,946 | |||||||||||
Interest expense, net |
(13,182 | ) | (14,729 | ) | (25,039 | ) | (15,025 | ) | ||||||||
Other (expense) income, net |
(570 | ) | 7,486 | (3,558 | ) | 7,138 | ||||||||||
Change in fair value of redeemable preferred stock embedded derivative |
(4,588 | ) | | (3,690 | ) | | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
CONSOLIDATED INCOME (LOSS) BEFORE INCOME TAXES |
12,930 | (9,241 | ) | 26,617 | (5,941 | ) | ||||||||||
Income tax (provision) benefit |
(4,795 | ) | 1,722 | (8,165 | ) | 1,524 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
CONSOLIDATED NET INCOME (LOSS) |
8,135 | (7,519 | ) | 18,452 | (4,417 | ) | ||||||||||
Less: Net loss attributable to non-controlling interest |
| 247 | | 247 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO SUPERIOR |
$ | 8,135 | $ | (7,272 | ) | $ | 18,452 | $ | (4,170 | ) | ||||||
|
|
|
|
|
|
|
|
|||||||||
EARNINGS (LOSS) PER SHARE ATTRIBUTABLE TO SUPERIOR- BASIC |
$ | 0.09 | $ | (0.41 | ) | $ | 0.16 | $ | (0.28 | ) | ||||||
|
|
|
|
|
|
|
|
|||||||||
EARNINGS (LOSS) PER SHARE ATTRIBUTABLE TO SUPERIOR- DILUTED |
$ | 0.09 | $ | (0.41 | ) | $ | 0.16 | $ | (0.28 | ) | ||||||
|
|
|
|
|
|
|
|
|||||||||
DIVIDENDS DECLARED PER SHARE |
$ | 0.09 | $ | 0.09 | $ | 0.18 | $ | 0.27 | ||||||||
|
|
|
|
|
|
|
|
The accompanying unaudited notes are an integral part of these condensed consolidated financial statements.
1
Superior Industries International, Inc.
Condensed Consolidated Statements of Comprehensive Income
(Dollars in thousands)
(Unaudited)
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, 2018 |
June 25, 2017 |
June 30, 2018 |
June 25, 2017 |
|||||||||||||
Net income (loss) attributable to Superior |
$ | 8,135 | $ | (7,272 | ) | $ | 18,452 | $ | (4,170 | ) | ||||||
|
|
|
|
|
|
|
|
|||||||||
Other comprehensive income (loss), net of tax: |
||||||||||||||||
Foreign currency translation (loss) gain, net of tax |
(38,084 | ) | 14,295 | (17,180 | ) | 23,345 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Change in unrecognized gains (losses) on derivative instruments: |
||||||||||||||||
Change in fair value of derivatives |
(22,566 | ) | 10,568 | (4,894 | ) | 27,962 | ||||||||||
Tax benefit (provision) |
4,577 | | 815 | (335 | ) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Change in unrecognized (losses) gains on derivative instruments, net of tax |
(17,989 | ) | 10,568 | (4,079 | ) | 27,627 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Defined benefit pension plan: |
||||||||||||||||
Actuarial gains on pension obligation, net of curtailments and amortization |
68 | 93 | 177 | 185 | ||||||||||||
Tax provision |
(24 | ) | (25 | ) | (46 | ) | (49 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Pension changes, net of tax |
44 | 68 | 131 | 136 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other comprehensive (loss) income, net of tax |
(56,029 | ) | 24,931 | (21,128 | ) | 51,108 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive (loss) income attributable to Superior |
$ | (47,894 | ) | $ | 17,659 | $ | (2,676 | ) | $ | 46,938 | ||||||
|
|
|
|
|
|
|
|
The accompanying unaudited notes are an integral part of these condensed consolidated financial statements.
2
Superior Industries International, Inc.
Condensed Consolidated Balance Sheets
(Dollars in thousands)
(Unaudited) | June 30, 2018 |
December 31, 2017 |
||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 19,067 | $ | 46,360 | ||||
Short-term investments |
750 | 750 | ||||||
Accounts receivable, net |
178,948 | 160,167 | ||||||
Inventories |
187,018 | 173,999 | ||||||
Income taxes receivable |
4,191 | 6,929 | ||||||
Other current assets |
36,788 | 29,178 | ||||||
|
|
|
|
|||||
Total current assets |
426,762 | 417,383 | ||||||
Property, plant and equipment, net |
531,345 | 536,686 | ||||||
Goodwill |
296,186 | 304,805 | ||||||
Intangibles, net |
184,631 | 203,473 | ||||||
Deferred income tax assets, net |
51,556 | 54,302 | ||||||
Other non-current assets |
39,394 | 34,603 | ||||||
|
|
|
|
|||||
Total assets |
$ | 1,529,874 | $ | 1,551,252 | ||||
|
|
|
|
|||||
LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 112,247 | $ | 118,424 | ||||
Accrued expenses |
66,757 | 68,786 | ||||||
Current portion of long-term debt |
3,112 | 4,000 | ||||||
Income taxes payable |
790 | 3,849 | ||||||
|
|
|
|
|||||
Total current liabilities |
182,906 | 195,059 | ||||||
Long-term debt (less current portion) |
669,620 | 679,552 | ||||||
Non-current income tax liabilities |
15,195 | 5,731 | ||||||
Deferred income tax liabilities, net |
23,088 | 28,539 | ||||||
Embedded derivative liability |
8,375 | 4,685 | ||||||
Other non-current liabilities |
55,566 | 47,269 | ||||||
Commitments and contingencies (Note 21) |
| | ||||||
Mezzanine equity: |
||||||||
Redeemable preferred shares, $0.01 par value, 1,000,000 shares authorized, 150,000 shares outstanding at June 30, 2018 and December 31, 2017 |
153,153 | 144,694 | ||||||
European non-controlling redeemable equity |
52,599 | | ||||||
Shareholders equity: |
||||||||
Common stock, $0.01 par value |
||||||||
Authorized100,000,000 shares; Issued and outstanding 25,011,730 shares at June 30, 2018 (24,917,025 shares at December 31, 2017) |
87,305 | 89,755 | ||||||
Accumulated other comprehensive loss |
(110,249 | ) | (89,121 | ) | ||||
Retained earnings |
392,316 | 393,146 | ||||||
|
|
|
|
|||||
Superior shareholders equity |
369,372 | 393,780 | ||||||
Noncontrolling interests |
| 51,943 | ||||||
|
|
|
|
|||||
Total shareholders equity |
369,372 | 445,723 | ||||||
|
|
|
|
|||||
Total liabilities, mezzanine and shareholders equity |
$ | 1,529,874 | $ | 1,551,252 | ||||
|
|
|
|
The accompanying unaudited notes are an integral part of these condensed consolidated financial statements.
3
Superior Industries International, Inc.
Condensed Consolidated Statements of Cash Flows
(Dollars in thousands)
(Unaudited)
Six Months Ended | ||||||||
June 30, 2018 |
June 25, 2017 |
|||||||
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES |
$ | 30,801 | $ | (10,093 | ) | |||
|
|
|
|
|||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||
Additions to property, plant and equipment |
(38,020 | ) | (29,982 | ) | ||||
Acquisition of Uniwheels, net of cash acquired |
(118 | ) | (690,704 | ) | ||||
Proceeds from sale of property, plant and equipment |
| 2 | ||||||
|
|
|
|
|||||
NET CASH USED IN INVESTING ACTIVITIES |
(38,138 | ) | (720,684 | ) | ||||
|
|
|
|
|||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||
Proceeds from issuance of long-term debt |
| 975,571 | ||||||
Proceeds from issuance of redeemable preferred shares |
| 150,000 | ||||||
Debt repayment |
(3,614 | ) | (282,322 | ) | ||||
Cash dividends paid |
(15,547 | ) | (8,985 | ) | ||||
Cash paid for common stock repurchase |
| (5,014 | ) | |||||
Proceeds from borrowings on revolving credit facility |
85,400 | | ||||||
Repayments of borrowings on revolving credit facility |
(85,400 | ) | | |||||
Payments related to tax withholdings for stock-based compensation |
(605 | ) | (1,457 | ) | ||||
Proceeds from exercise of stock options |
68 | | ||||||
Redeemable preferred shares issuance costs |
| (3,737 | ) | |||||
Financing costs paid |
| (30,460 | ) | |||||
|
|
|
|
|||||
NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES |
(19,698 | ) | 793,596 | |||||
|
|
|
|
|||||
Effect of exchange rate changes on cash |
(258 | ) | 615 | |||||
|
|
|
|
|||||
Net increase (decrease) in cash and cash equivalents |
(27,293 | ) | 63,434 | |||||
Cash and cash equivalents and restricted cash at the beginning of the period |
46,360 | 57,786 | ||||||
|
|
|
|
|||||
Cash and cash equivalents and restricted cash at the end of the period |
$ | 19,067 | $ | 121,220 | ||||
|
|
|
|
The accompanying unaudited notes are an integral part of these condensed consolidated financial statements.
4
Superior Industries International, Inc.
Condensed Consolidated Statement of Shareholders Equity
(Dollars in thousands)
(Unaudited) | Common Stock | Accumulated Other Comprehensive (Loss) Income |
||||||||||||||||||||||||||||||
Number of Shares |
Amount | Unrecognized Gains (Losses) on Derivative Instruments |
Pension Obligations |
Cumulative Translation Adjustment |
Retained Earnings |
Non-controlling Interest |
Total | |||||||||||||||||||||||||
Balance at December 31, 2017 |
24,917,025 | $ | 89,755 | $ | (8,498 | ) | $ | (5,257 | ) | $ | (75,366 | ) | $ | 393,146 | $ | 51,943 | $ | 445,723 | ||||||||||||||
Net income |
| | | | | 18,452 | | 18,452 | ||||||||||||||||||||||||
Change in unrecognized gains (losses) on derivative instruments, net of tax |
| | (4,079 | ) | | | | | (4,079 | ) | ||||||||||||||||||||||
Change in employee benefit plans, net of taxes |
| | | 131 | | | | 131 | ||||||||||||||||||||||||
Net foreign currency translation adjustment |
| | | | (17,180 | ) | | | (17,180 | ) | ||||||||||||||||||||||
Stock options exercised |
4,500 | 68 | | | | | | 68 | ||||||||||||||||||||||||
Restricted stock awards granted, net of forfeitures |
90,205 | | | | | | | | ||||||||||||||||||||||||
Stock-based compensation expense |
| 1,107 | | | | | | 1,107 | ||||||||||||||||||||||||
Cash dividends declared |
| | | | | (4,845 | ) | | (4,845 | ) | ||||||||||||||||||||||
Redeemable preferred dividend and accretion |
| | | | | (16,204 | ) | | (16,204 | ) | ||||||||||||||||||||||
Reclassification to European non-controlling redeemable equity |
| | | | | | (51,943 | ) | (51,943 | ) | ||||||||||||||||||||||
Adjust European non-controlling redeemable equity to redemption value |
| (3,625 | ) | | | | | | (3,625 | ) | ||||||||||||||||||||||
European non-controlling redeemable equity translation adjustment |
| | | | | 2,851 | | 2,851 | ||||||||||||||||||||||||
European non-controlling redeemable equity dividend |
| | | | | (1,084 | ) | | (1,084 | ) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance at June 30, 2018 |
25,011,730 | $ | 87,305 | $ | (12,577 | ) | $ | (5,126 | ) | $ | (92,546 | ) | $ | 392,316 | $ | | $ | 369,372 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying unaudited notes are an integral part of these condensed consolidated financial statements.
5
Superior Industries International, Inc.
Notes to Condensed Consolidated Financial Statements
June 30, 2018
(Unaudited)
Note 1 Nature of Operations
The principal business of Superior Industries International, Inc. (referred to herein as the company or we, us and our) is the design and manufacture of aluminum wheels for sale to original equipment manufacturers (OEMs) and aftermarket customers. We are one of the largest suppliers of cast aluminum wheels to the worlds leading automobile and light truck manufacturers, with manufacturing operations in the United States, Mexico, Germany and Poland. Our OEM aluminum wheels are sold primarily for factory installation, as either standard equipment or optional equipment, on vehicle models manufactured by Audi, BMW, Fiat Chrysler Automobiles N.V. (FCA), Ford, General Motors (GM), Jaguar-Land Rover, Mercedes-Benz, Mitsubishi, Nissan, Subaru, Toyota, Volkswagen,Volvo, Mazda, Peugot, and Suzuki. We sell aluminum wheels to the European aftermarket under the brands ATS, RIAL, ALUTEC and ANZIO. North America and Europe represent the principal markets for our products, but we have a global presence and influence with North American, European and Asian OEMs. With the acquisition of Uniwheels AG (referred to as Uniwheels or our European operations), on May 30, 2017, we diversified our customer base from predominately North American OEMs (e.g. Ford and GM) to a global customer base of OEMs (e.g. Audi and Mercedes-Benz). As a result of the acquisition, we have determined that our North American and European operations should be treated as separate operating segments as further described in Note 7, Business Segments.
Note 2 Presentation of Condensed Consolidated Financial Statements
Presentation
During interim periods, we follow the accounting policies set forth in our Annual Report on Form 10-K for the fiscal year ended December 31, 2017 (the 2017 Annual Report on Form 10-K) and apply appropriate interim financial reporting standards for a fair statement of our operating results and financial position in conformity with accounting principles generally accepted in the United States of America, as codified by the Financial Accounting Standards Board (FASB) in the Accounting Standards Codification (ASC) (referred to herein as U.S. GAAP). Users of financial information produced for interim periods in 2018 are encouraged to read this Quarterly Report on Form 10-Q in conjunction with our consolidated financial statements and notes thereto filed with the Securities and Exchange Commission (SEC) in our 2017 Annual Report on Form 10-K.
In the past, Superior has used a 4-4-5 convention for our fiscal quarters, which are thirteen-week periods (referred to as quarters) ending on the last Sunday of each calendar quarter. Therefore, the second quarter in 2017 started on March 27, 2017 and ended on June 25, 2017. Our European operations have historically reported on a calendar year basis, and, beginning on December 31, 2017, both our North American and European operations began reporting on a calendar fiscal year with each month ending on the last day of the calendar month. Thus, the second quarter of 2018 ended on June 30, 2018.
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with the SECs requirements for quarterly reports on Form 10-Q and U.S. GAAP and, in our opinion, contain all adjustments, of a normal and recurring nature, which are necessary for a fair statement of (i) the condensed consolidated statements of operations for the three and six month periods ended June 30, 2018 and June 25, 2017, (ii) the condensed consolidated statements of comprehensive income for the three and six month periods ended June 30, 2018 and June 25, 2017, (iii) the condensed consolidated balance sheets at June 30, 2018 and December 31, 2017, (iv) the condensed consolidated statements of cash flows for the six month periods ended June 30, 2018 and June 25, 2017, and (v) the condensed consolidated statement of shareholders equity for the six month period ended June 30, 2018. However, the accompanying unaudited condensed consolidated financial statements do not include all information and notes required by U.S. GAAP. The condensed consolidated balance sheet as of December 31, 2017, included in this report was derived from our 2017 audited financial statements, but does not include all disclosures required by U.S. GAAP.
6
Interim financial reporting standards require us to make estimates that are based on assumptions regarding the outcome of future events and circumstances not known at that time, including the use of estimated effective tax rates. Inevitably, some assumptions will not materialize, unanticipated events or circumstances may occur which vary from those estimates and such variations may significantly affect our future results. Additionally, interim results may not be indicative of our results for future interim periods or our annual results.
New Accounting Standards
Adoption of New Accounting Standards
ASU 2014-09, Topic 606, Revenue Revenue from Contracts with Customers (including all related amendments). On January 1, 2018, we adopted Revenue from Contracts with Customers and all the related amendments (the new revenue standard) using the modified retrospective method. Adoption of the standard did not have a material effect on our financial position or results of operations as the companys method for recognizing revenue under the new standard does not vary significantly from revenue recognition practices under the prior standard.
ASU 2017-12 Improvements to Hedge Accounting Activities. On January 1, 2018, we adopted the Targeted Improvements to Accounting for Hedging Activities. The principal change in accounting for hedges under this standard is that hedge ineffectiveness (for qualifying hedges subject to hedge accounting) will be recognized in other comprehensive income (rather than earnings) until the hedged item is recognized in earnings, at which point accumulated gains or losses will be recognized in earnings and classified with the underlying hedged expense. Other than the accounting for hedge ineffectiveness, the provisions of this standard apply prospectively. Gains and losses arising from hedge ineffectiveness previously recognized in earnings have been insignificant. Accordingly, there is no cumulative balance sheet adjustment or restatement associated with adoption of this standard.
ASU 2016-16, Classification of Certain Cash Receipts and Cash Payments. We adopted this standard as of January 1, 2018. The objective of the ASU is to address the diversity in practice in the presentation of certain cash receipts and cash payments in the statement of cash flows. This standard did not have a material effect on our financial condition or results of operations.
ASU 2017-07, Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost. In March 2017, the FASB issued this standard to improve the reporting of net benefit cost in the financial statements. We adopted this standard as of January 1, 2018. Due to the immateriality of our pension and postretirement costs, this standard does not have a material effect on our financial condition or results of operations. Accordingly, no restatement of previously issued financial statements is necessary and the provisions of this standard have been applied prospectively.
ASU 2017-11, (Part I) Accounting for Certain Financial Instruments with Down Round Features, (Part II) Replacement of the Indefinite Deferral for Mandatorily Redeemable Financial instruments of Certain Nonpublic Entities and Certain Mandatorily Redeemable Noncontrolling Interests with a Scope Exception. The objective of this standard is to reduce the complexity in accounting for certain financial instruments with down round features. When determining whether certain financial instruments should be classified as debt or equity instruments, a down round feature would no longer preclude equity classification when assessing whether the instrument is indexed to an entitys own stock. As a result, a freestanding equity-linked financial instrument (or embedded conversion option) no longer would be accounted for as a derivative liability at fair value because of the existence of a down round feature. The company has no relevant transactions at the present time. As a result, this standard does not have a material effect on our financial condition or results of operations.
ASU 2017-01, Clarifying the Definition of a Business. We have adopted this standard as of January 1, 2018. The objective of the ASU is to add guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. This standard does not have a material effect on our financial condition or results of operations since we have no imminent acquisitions.
ASU 2016-18, Restricted Cash. The objective of the ASU is to address the diversity in practice that exists in the classification and presentation of changes in restricted cash on the statement of cash flows. This standard was adopted January 1, 2018 and did not have a material effect on our financial condition or results of operations since we have no restricted cash balances.
7
ASU 2016-16, Intra-Entity Transfers of Assets Other than Inventory. The objective of the ASU is to improve the accounting for the income tax consequences of intra-entity transfers of assets other than inventory. This standard was adopted January 1, 2018 and did not have a material effect on our financial condition or results of operations since we have no significant intra-entity transfers other than inventory.
Accounting Standards Issued But Not Yet Adopted
ASU 2016-02, Leases. In February of 2016, the FASB issued Leases. ASU 2016-02 requires an entity to recognize right-of-use assets and lease liabilities on its balance sheet and disclose key information about leasing arrangements. ASU 2016-02 offers specific accounting guidance for a lessee, a lessor and sale and leaseback transactions. Lessees and lessors are required to disclose qualitative and quantitative information about leasing arrangements to enable a user of the financial statements to assess the amount, timing and uncertainty of cash flows arising from leases. For public companies, ASU 2016-02 is effective for annual reporting periods beginning after December 15, 2018, including interim periods within that reporting period, and requires modified retrospective adoption, with early adoption permitted. We are evaluating the impact this guidance will have on our financial position and statement of operations.
ASU 2017-04, Simplifying the Test for Goodwill Impairment. In January 2017, the FASB issued an ASU entitled IntangiblesGoodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment. The objective of the ASU is to simplify how an entity is required to test goodwill for impairment by eliminating Step 2 from the goodwill impairment test. Step 2 measures a goodwill impairment loss by comparing the implied fair value of a reporting units goodwill with the carrying amount of that goodwill. This ASU is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. Early adoption is permitted. We are evaluating the impact this guidance will have on our financial position and statement of operations.
ASU 2018-02, Income Statement Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income. In January 2018, the FASB issued ASU 2018-02, Income Statement Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income, which gives entities the option to reclassify to retained earnings the tax effects resulting from the Tax Cut and Jobs Act (the Act) related to items in accumulated other comprehensive income (AOCI) that the FASB refers to as having been stranded in AOCI. The new guidance may be applied retrospectively to each period in which the effect of the Act is recognized in the period of adoption. The company must adopt this guidance for fiscal years beginning after December 15, 2018 and interim periods within those fiscal years. Early adoption is permitted for periods for which financial statements have not yet been issued or made available for issuance, including the period the Act was enacted. The guidance, when adopted, will require new disclosures regarding a companys accounting policy for releasing the tax effects in AOCI. We are evaluating the impact this guidance will have on our financial position and statement of operations.
Note 3 Acquisition
On March 23, 2017, Superior announced that it had entered into various agreements to commence a tender offer to acquire 100 percent of the outstanding equity interests of Uniwheels AG (the Acquisition) through a newly-formed, wholly-owned subsidiary (the Acquisition Sub). The Acquisition was effected through a multi-step process as more fully described below.
In the first step of the Acquisition, on March 23, 2017, Superior obtained a commitment from the owner of approximately 61 percent of the outstanding stock of Uniwheels, Uniwheels Holding (Malta) Ltd. (the Significant Holder), evidenced by an irrevocable undertaking agreement (the Undertaking Agreement) to tender such stock in the second step of the Acquisition. In connection with the Undertaking Agreement, on March 23, 2017: (i) Superior entered into a business combination agreement with Uniwheels pursuant to which, subject to the provisions of the German Stock Corporation Act, Uniwheels and its subsidiaries undertook to, among other things, cooperate with the financing of the Acquisition; and (ii) Superior and the Significant Holder entered into a guarantee and indemnification agreement pursuant to which Superior will hold the Significant Holder harmless for claims that may arise relating to its involvement with Uniwheels. As Uniwheels was a company listed on the Warsaw Stock Exchange, the Acquisition was required to be carried out in accordance with the Polish Act of 29 July 2005 on Public Offerings and the Conditions for Introducing Financial Instruments to Organized Trading and Public Companies (the Public Offering Act).
8
Following the publication of a formal tender offer document by Superior, as required by the Public Offering Act, Superior commenced the acceptance period for the tender offer (the Tender Offer) on April 12, 2017, pursuant to which, Superior offered to purchase all (but not less than 75 percent of) the outstanding stock of Uniwheels and, upon the consummation of the Tender Offer, agreed to purchase the stock of the Significant Holder along with all other stock of Uniwheels tendered pursuant to the Tender Offer. On May 30, 2017, Superior acquired 92.3 percent of the outstanding stock of Uniwheels for approximately $703.0 million (based on an exchange rate of 1.00 Dollar = 3.74193 Polish Zloty). We refer to this acquisition as the First Step Acquisition.
Under the terms of the Tender Offer:
| the Significant Holder received cash consideration of Polish Zloty 226.5 per share; and |
| Uniwheels other shareholders received cash consideration of Polish Zloty 247.87 per share, equivalent to the volume weighted-average-price of Uniwheels shares for the three months prior to commencement of the Tender Offer, plus 5.0 percent. |
On June 30, 2017, the company announced that it had commenced the delisting and associated tender process for the remaining outstanding shares of Uniwheels. As of July 31, 2017, 153,251 additional shares (representing 1.2 percent of Uniwheels shares) were tendered at Polish Zloty 247.87 per share. On December 15, 2017, an additional 75,000 shares (representing 0.6 percent of Uniwheels shares) were tendered at Polish Zloty 262.50 per share.
Superior decided to pursue a Domination and Profit and Loss Transfer Agreement (DPLTA) without concurrently pursuing a merger/squeeze-out. This approach enables Superior to realize substantial synergies of a consolidated entity without the distraction or expense associated with simultaneously pursuing the purchase of the remaining shares. According to the terms of the DPLTA, Superior AG offered to purchase any further tendered shares for cash consideration of Euro 62.18, or approximately Polish Zloty 264 per share. This cash consideration may be subject to change based on appraisal proceedings that the minority shareholders of Uniwheels have initiated. Because the aggregate equity purchase price of the Acquisition (assuming an exchange rate of 1.00 Dollar = 3.74193 Polish Zloty) was determined at the time of the initial acquisition, any increase in the resulting price must be reflected as a reduction of paid in capital (common stock). For each share that is not tendered, Superior will be obligated to pay a guaranteed annual dividend of Euro 3.23 as long as the DPLTA is in effect beginning in 2019. Subsequently, the name of the business was changed to Superior Industries Europe AG (hereafter referred to as Europe or our European operations).
The DPLTA became effective by entry on the commercial registry on January 17, 2018, with retroactive effect as of January 1, 2018. As a result, the carrying value of the non-controlling interest related to Uniwheels AG common shares outstanding of $51.9 million, which was presented as a component of total equity as of December 31, 2017, was reclassified to European non-controlling redeemable equity during the first quarter of 2018. The non-controlling interest shares may be tendered at any time and are, therefore, immediately redeemable and must be classified outside stockholders equity. For the period of time that the DPLTA is in effect, the non-controlling interests will continue to be presented in European non-controlling redeemable equity outside of stockholders equity in the condensed consolidated balance sheets. A total of 1,579 additional shares were tendered at the DPLTA price of Euro 62.18 in the first half of 2018.
The companys condensed consolidated financial statements include the results of our European operations subsequent to May 30, 2017 (refer to Note 7, Business Segments for more information). The companys condensed consolidated financial statements reflect the purchase accounting adjustments in accordance with ASC 805 Business Combinations, whereby the purchase price was allocated to the assets acquired and liabilities assumed based upon their estimated fair values on the acquisition date.
During the fourth quarter of 2017, the company obtained an updated valuation of the identifiable assets acquired and the liabilities assumed. The purchase price allocation was finalized in Q2 2018, with no significant adjustments. The following is the allocation of the purchase price:
9
(Dollars in thousands) | ||||
Purchase price |
||||
Cash consideration |
$ | 703,000 | ||
|
|
|||
Non-controlling interest |
63,200 | |||
|
|
|||
Purchase price allocation |
||||
Cash and cash equivalents |
12,296 | |||
Accounts receivable |
60,580 | |||
Inventories |
83,901 | |||
Prepaid expenses and other current assets |
11,859 | |||
|
|
|||
Total current assets |
168,636 | |||
Property and equipment |
259,784 | |||
Intangible assets (1) |
205,000 | |||
Goodwill |
286,249 | |||
Other assets |
32,987 | |||
|
|
|||
Total assets acquired |
952,656 | |||
|
|
|||
Accounts payable |
61,883 | |||
Other current liabilities |
40,903 | |||
|
|
|||
Total current liabilities |
102,786 | |||
Other long-term liabilities |
83,670 | |||
|
|
|||
Total liabilities assumed |
186,456 | |||
|
|
|||
Net assets acquired |
$ | 766,200 | ||
|
|
(1) | Intangible assets are recorded at estimated fair value, as determined by management based on available information which includes a valuation prepared by an independent third party. The fair values assigned to identifiable intangible assets were determined through the use of the income approach, specifically the relief from royalty and multi-period excess earnings methods. The major assumptions used in arriving at the estimated identifiable intangible asset values included managements estimates of future cash flows, discounted at an appropriate rate of return which is based on the weighted average cost of capital for both the company and other market participants. The useful lives for intangible assets were determined based upon the remaining useful economic lives of the intangible assets that are expected to contribute directly or indirectly to future cash flows. The estimated fair value of intangible assets and related useful lives as included in the purchase price allocation include: |
Estimated Fair Value |
Estimated Useful Life (in Years) |
|||||||
(Dollars in thousands) | ||||||||
Brand name |
$ | 9,000 | 5-6 | |||||
Technology |
15,000 | 4-6 | ||||||
Customer relationships |
167,000 | 6-11 | ||||||
Trade names |
14,000 | Indefinite | ||||||
|
|
|||||||
$ | 205,000 | |||||||
|
|
The above goodwill represents future economic benefits expected to be recognized from the companys expansion into the European wheel market, as well as expected future synergies and operating efficiencies. Goodwill resulting from the Acquisition of $296.2 million (initial balance of $286.2 million, increased for post-acquisition translation adjustments) has been allocated to the European segment.
10
Note 4 Revenue
On January 1, 2018, we adopted ASU 2014-09, Topic ASC 606, Revenue from Contracts with Customers. Under this new standard, revenue is recognized when performance obligations under our contracts are satisfied. Generally, this occurs upon shipment when control of products transfers to our customers. At this point, revenue is recognized in an amount reflecting the consideration we expect to be entitled to under the terms of our contract.
In accordance with ASC 606, the company disaggregates revenue from contracts with customers into our segments, North America and Europe. Revenues by segment for the three and six months ended June 30, 2018 are summarized in the table below (in thousands):
Three and Six Months Ended June 30, 2018
Three Months |
Six Months |
|||||||
North America |
$ | 204,758 | $ | 408,908 | ||||
Europe |
184,186 | 366,484 | ||||||
|
|
|
|
|||||
Total |
$ | 388,944 | $ | 775,392 | ||||
|
|
|
|
The company maintains long term business relationships with our OEM customers and aftermarket distributors; however, there are no definitive long-term volume commitments under these arrangements. Volume commitments are limited to near-term customer requirements authorized under purchase orders or production releases generally with delivery periods of less than a month. Sales do not involve any significant financing component since customer payment is generally due 40-60 days after shipment. Payments for tooling are generally due upon customer acceptance. Contract assets and liabilities consist of receivables and deferred revenue related to tooling. When the timing of product delivery is different than payments made by customers, the company recognizes either a contract asset (performance precedes payment) or a contract liability (customer payment precedes performance, such as deferred tooling revenue reimbursement).
At contract inception, the company assesses goods and services promised in its contracts with customers and identifies a performance obligation for each promise to deliver a good or service (or bundle of goods or services) that is distinct. Principal performance obligations under our customer contracts consist of manufacture and delivery of aluminum wheels, including production parts, service parts and replacement parts. As a part of the delivery of the wheels, we develop tooling necessary to produce the wheels. Accordingly, tooling costs, which are explicitly recoverable from our customers, are capitalized as preproduction costs and amortized over the average life of the vehicle wheel program (refer to Note 11, Preproduction Cost Related to Long Term Supply Arrangements). Customer reimbursement for tooling is deferred and amortized over the life of the vehicle wheel program.
In the normal course of business, the company does not accept product returns unless the item is defective as manufactured and the companys warranties are limited to product specifications. Accordingly, warranty costs are treated as a cost of fulfillment subject to accrual under ASC 460, rather than a performance obligation. The company establishes provisions for estimated returns and warranties. In addition, the company does not typically provide customers with the right to a refund but provides for product replacement.
Prices allocated to production, service and replacement parts are based on prices established in our purchase orders which represent the standalone selling price. Prices for service and replacement parts are commensurate with production parts with adjustment for any special packaging. Customer tooling reimbursement is generally based on quoted prices or cost not to exceed quoted prices. In addition, prices are subject to retrospective adjustment for changes in commodity prices for certain raw materials, aluminum and silicon, as well as production efficiencies and wheel weight variations from specifications used in pricing. These price adjustments are treated as variable consideration.
11
We estimate variable consideration by using the most likely amount estimation approach. For commodity price fluctuations, estimates are based on the commodity index at contract inception. Changes in commodity prices are monitored and revenue is adjusted as changes in the commodity index occur. Prices incorporate the wheel weight price component based on product specifications. Weights are monitored and prices adjusted as variations arise. Price adjustments due to production efficiencies are generally recognized as and when negotiated with customers. Customer contract prices are generally adjusted quarterly to incorporate retroactive price adjustments. Based on timely accrual, timeliness of contract price adjustments and extensive experience, we do not believe that these adjustments would result in any significant cumulative reversal of revenue.
The opening and closing balances of the companys receivables and current and long-term contract liabilities are as follows (in thousands):
June 30, 2018 |
January 1, 2018 |
Change | ||||||||||
Trade Receivables |
$ | 170,175 | $ | 150,151 | $ | 20,024 | ||||||
Contract liabilitiescurrent |
5,314 | 5,736 | (422 | ) | ||||||||
Contract liabilitiesnoncurrent |
6,540 | 5,222 | 1,318 |
The changes in receivables and liability balances primarily result from timing differences between our performance and customer payment. During the three and six-month periods ended June 30, 2018, the company recognized tooling reimbursement revenue of $2.1 million and $3.7 million, respectively, which had been deferred in prior periods and was previously included in the current portion of the contract liability (deferred revenue). During the three and six-month periods ended June 30, 2018, the company recognized revenue of $0.2 million and $1.9 million, respectively, from obligations satisfied in prior periods as a result of retrospective price adjustments arising from changes in commodity prices, production efficiencies or wheel weight.
Under the companys policies, shipping costs are treated as a cost of fulfillment. In addition, as permitted under a practical expedient relating to disclosure of performance obligations, the company does not disclose remaining performance obligations under its contracts since contract terms are substantially less than a year (generally less than one month).
Note 5 Fair Value Measurements
The company applies fair value accounting for all financial assets and liabilities and non-financial assets and liabilities that are recognized or disclosed at fair value in the financial statements on a recurring basis, while other assets and liabilities are measured at fair value on a nonrecurring basis, such as when we have an asset impairment. Fair value is estimated by applying the following hierarchy, which prioritizes the inputs used to measure fair value into three levels and bases the categorization within the hierarchy upon the lowest level of input that is available and significant to the fair value measurement:
Level 1 Quoted prices in active markets for identical assets or liabilities.
Level 2 Observable inputs other than quoted prices in active markets for identical assets and liabilities, quoted prices for identical or similar assets or liabilities in inactive markets, or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 Inputs that are generally unobservable and typically reflect managements estimate of assumptions that market participants would use in pricing the asset or liability.
The carrying amounts for cash and cash equivalents, investments in certificates of deposit, accounts receivable, accounts payable and accrued expenses approximate their fair values due to the short period of time until maturity.
12
Cash and Cash Equivalents
Included in cash and cash equivalents are highly liquid investments that are readily convertible to known amounts of cash, and which are subject to an insignificant risk of change in value due to interest rates, quoted price or penalty on withdrawal. A debt security is classified as a cash equivalent if it meets these criteria and if it has a remaining time to maturity of three months or less from the date of acquisition. Amounts on deposit and available upon demand, or negotiated to provide for daily liquidity without penalty, are classified as cash and cash equivalents. Time deposits, certificates of deposit and money market accounts that meet the above criteria are reported at par value on our balance sheet and are excluded from the table below.
Derivative Financial Instruments
Our derivatives are over-the-counter customized derivative transactions and are not exchange traded. We estimate the fair value of these instruments using industry-standard valuation models such as a discounted cash flow. These models project future cash flows and discount the future amounts to a present value using market-based expectations for interest rates, foreign exchange rates, commodity prices and the contractual terms of the derivative instruments. The discount rate used is the relevant interbank deposit rate (e.g., LIBOR) plus an adjustment for non-performance risk. In certain cases, market data may not be available, and we may use broker quotes and models (e.g., Black-Scholes) to determine fair value. This includes situations where there is lack of liquidity for a particular currency or commodity or when the instrument is longer dated. The fair value measurements of the redeemable preferred shares embedded derivatives are based upon Level 3 unobservable inputs reflecting managements own assumptions about the inputs used in pricing the liability. Refer to Note 6, Derivative Financial Instruments.
Cash Surrender Value
The cash surrender value of the life insurance policies is the sum of money the insurance company will pay to the company in the event the policy is voluntarily terminated before its maturity or the insured event occurs. Over the term of the life insurance contracts, the cash surrender value changes as a result of premium payments and investment income offset by investment losses, charges and miscellaneous fees. The amount of the asset recorded for the investment in the life insurance contracts is equal to the cash surrender value which is the amount that will be realized under the contract as of the balance sheet date if the insured event occurs.
The following table categorizes items measured at fair value at June 30, 2018:
Fair Value Measurement at Reporting Date Using | ||||||||||||||||
June 30, 2018 |
Total | Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Unobservable Inputs (Level 3) |
||||||||||||
(Dollars in thousands) | ||||||||||||||||
Assets |
||||||||||||||||
Certificates of deposit |
$ | 750 | $ | | $ | 750 | $ | | ||||||||
Cash surrender value |
8,231 | | 8,231 | | ||||||||||||
Derivative contracts |
2,730 | | 2,730 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 11,711 | $ | | $ | 11,711 | $ | | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Liabilities |
||||||||||||||||
Derivative contracts |
$ | 19,161 | $ | | $ | 19,161 | $ | | ||||||||
Embedded derivative liability |
8,375 | | | 8,375 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 27,536 | $ | | $ | 19,161 | $ | 8,375 | ||||||||
|
|
|
|
|
|
|
|
13
The following table categorizes items measured at fair value at December 31, 2017:
Fair Value Measurement at Reporting Date Using | ||||||||||||||||
December 31, 2017 |
Total | Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Unobservable Inputs (Level 3) |
||||||||||||
(Dollars in thousands) | ||||||||||||||||
Assets |
||||||||||||||||
Certificates of deposit |
$ | 750 | $ | | $ | 750 | $ | | ||||||||
Cash surrender value |
8,040 | | 8,040 | | ||||||||||||
Derivative contracts |
6,342 | | 6,342 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 15,132 | $ | | $ | 15,132 | $ | | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Liabilities |
||||||||||||||||
Derivative contracts |
$ | 16,106 | $ | | $ | 16,106 | $ | | ||||||||
Embedded derivative liability |
4,685 | | | 4,685 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 20,791 | $ | | $ | 16,106 | $ | 4,685 | ||||||||
|
|
|
|
|
|
|
|
The following table summarizes the changes during the first six months of 2018 in level 3 fair value measurement of the embedded derivative liability relating to the redeemable preferred shares issued in connection with the acquisition of European operations:
Six Months Ended June 30, 2018 | ||||
(Dollars in thousands) | ||||
Change in fair value: |
||||
Beginning fair value December 31, 2017 |
$ | 4,685 | ||
Change in fair value of redeemable preferred stock embedded derivative liability |
3,690 | |||
|
|
|||
Ending fair value at June 30, 2018 |
$ | 8,375 | ||
|
|
Debt Instruments
The carrying values of the companys debt instruments vary from their fair values. The fair values were determined by reference to transacted prices of these securities (Level 2 input based on the GAAP fair value hierarchy). The estimated fair value, as well as the carrying value, of the companys debt instruments are shown below (in thousands):
June 30, 2018 | ||||
(Dollars in thousands) | ||||
Estimated aggregate fair value |
$ | 693,847 | ||
Aggregate carrying value (1) |
695,116 |
(1) | Long-term debt excluding the impact of unamortized debt issuance costs. |
Note 6 Derivative Financial Instruments
Derivative Instruments and Hedging Activities
We use derivatives to partially offset our business exposure to foreign currency, interest rates, and aluminum commodity risk.
14
We may enter into forward contracts, option contracts, swaps, collars or other derivative instruments to offset some of the risk on expected future cash flows and on certain existing assets and liabilities. However, we may choose not to hedge certain exposures for a variety of reasons including, but not limited to, accounting considerations and the prohibitive economic cost of hedging particular exposures. There can be no assurance the hedges will offset more than a portion of the financial impact resulting from movements in foreign currency exchange rates.
To help protect gross margins from fluctuations in foreign currency exchange rates, certain of our subsidiaries, whose functional currency is the U.S. dollar or the Euro, hedge a portion of forecasted foreign currency costs denominated in the Mexican Peso and Polish Zloty, respectively. We may hedge portions of our forecasted foreign currency exposure up to 48 months.
We record all derivatives in the condensed consolidated balance sheets at fair value. Our accounting treatment for these instruments is based on the hedge designation. The cash flow hedges that are designated as hedging instruments are recorded in Accumulated Other Comprehensive Income (AOCI) until the hedged item is recognized in earnings, at which point accumulated gains or losses will be recognized in earnings and classified with the underlying hedged expense. Derivatives that are not designated as hedging instruments are adjusted to fair value through earnings in the financial statement line item to which the derivative relates. At June 30, 2018, the company held derivatives that were designated as hedging instruments as well as derivatives that did not qualify for designation as hedging instruments as discussed below.
Deferred gains and losses associated with cash flow hedges of foreign currency costs are recognized as a component of cost of sales in the same period as the related cost is recognized. Our foreign currency transactions hedged with cash flow hedges as of June 30, 2018, are expected to occur within 1 month to 48 months.
Derivative instruments designated as cash flow hedges must be de-designated as hedges when it is probable the forecasted hedged transaction will not occur in the initially identified time period or within a subsequent two-month time period. Deferred gains and losses in AOCI associated with such derivative instruments are reclassified immediately into other expense. Any subsequent changes in fair value of such derivative instruments are reflected in other expense unless they are re-designated as hedges of other transactions.
Currency option derivative contracts not designated for hedge accounting consist principally of certain option contracts to purchase the Polish Zloty and the Euro and a Euro-U.S. dollar cross currency swap.
Redeemable Preferred Stock Embedded Derivative
We have determined that the conversion option embedded in Series A redeemable preferred stock is required to be accounted for separately from the Series A redeemable preferred stock as a derivative liability. Separation of the conversion option as a derivative liability is required because its economic characteristics are considered more akin to an equity instrument and therefore the conversion option is not considered to be clearly and closely related to the economic characteristics of the redeemable preferred stock. This is because the economic characteristics of the redeemable preferred stock are considered more akin to a debt instrument due to the fact that the shares are redeemable at the holders option, the redemption value is significantly greater than the face amount, the shares carry a fixed mandatory dividend and the stock price necessary to make conversion more attractive than redemption ($56.324) is significantly greater than the price at the date of issuance ($19.05), all of which lead to the conclusion that redemption is more likely than conversion. For additional information on the redeemable preferred stock, see Note 14, Redeemable Preferred Shares.
We also have determined that the early redemption option upon the occurrence of a redemption event (e.g. change of control, etc.) must also be bifurcated and accounted for separately from the redeemable preferred stock at fair value, because the debt host contract involves a substantial discount (face of $150.0 million as compared to the redemption value of $300.0 million) and exercise of the early redemption option would accelerate the holders option to redeem the shares.
15
Accordingly, we have recorded an embedded derivative liability representing the combined fair value of the right of holders to receive common stock upon conversion of Series A redeemable preferred stock at any time (the conversion option) and the right of the holders to exercise their early redemption option upon the occurrence of a redemption event (the early redemption option). The embedded derivative liability is adjusted to reflect fair value at each period end with changes in fair value recorded in the Change in fair value of redeemable preferred stock embedded derivative financial statement line item of the companys condensed consolidated statements of operations (see Note 14, Redeemable Preferred Shares).
A binomial option pricing model is used to estimate the fair value of the conversion and early redemption options embedded in the redeemable preferred stock. The binomial model utilizes a decision tree whereby future movement in the companys common stock price is estimated based on a volatility factor. The binomial option pricing model requires the development and use of assumptions. These assumptions include estimated volatility of the value of our common stock, assumed possible conversion or early redemption dates, an appropriate risk-free interest rate, risky bond rate and dividend yield.
The expected volatility of the companys equity is estimated based on the historical volatility of our common stock. The assumed base case term used in the valuation model is the period remaining until May 22, 2024 (the earliest date at which the holder may exercise its unconditional redemption option). A number of other scenarios incorporate earlier redemption dates to address the possibility of early redemption upon the occurrence of a redemption event. The risk-free interest rate is based on the yield on the U.S. Treasury zero coupon yield curve with a remaining term equal to the expected term of the conversion and early redemption options. The significant assumptions utilized in the companys valuation of the embedded derivative at June 30, 2018 are as follows: valuation scenario terms between 3.50 and 5.89 years, volatility of 33 percent, risk-free rate of 2.7 percent to 2.8 percent related to the respective assumed terms, a risky bond rate of 19.3 percent and a dividend yield of 2.0 percent.
Based on the foregoing assumptions, the fair value of the redeemable preferred stock embedded derivative liability at June 30, 2018 is $8.4 million and the change in fair value of redeemable preferred stock embedded derivative liability during the six months ended June 30, 2018 was $3.7 million, mainly due to the increase in our stock price during that period.
The following tables display the fair value of derivatives by balance sheet line item at June 30, 2018 and December 31, 2017:
June 30, 2018 | ||||||||||||||||
Other | Other | Other | ||||||||||||||
Current Assets |
Non-current Assets |
Accrued Liabilities |
Non-current Liabilities |
|||||||||||||
(Dollars in thousands) | ||||||||||||||||
Foreign exchange forward contracts and collars designated as hedging instruments |
$ | 1,015 | $ | 532 | $ | 4,413 | $ | 13,503 | ||||||||
Foreign exchange forward contracts not designated as hedging instruments |
266 | | 3 | | ||||||||||||
Aluminum forward contracts designated as hedging instruments |
842 | | | | ||||||||||||
Cross currency swap not designated as a hedging instrument |
| | 949 | | ||||||||||||
Interest rate swap contracts designated as hedging instruments |
| 75 | 293 | | ||||||||||||
Embedded derivative liability |
| | | 8,375 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total derivative financial instruments |
$ | 2,123 | $ | 607 | $ | 5,658 | $ | 21,878 | ||||||||
|
|
|
|
|
|
|
|
16
December 31, 2017 | ||||||||||||||||
Other | Other | Other | ||||||||||||||
Current Assets |
Non-current Assets |
Accrued Liabilities |
Non-current Liabilities |
|||||||||||||
(Dollars in thousands) | ||||||||||||||||
Foreign exchange forward contracts and collars designated as hedging instruments |
$ | 3,065 | $ | 723 | $ | 4,922 | $ | 8,405 | ||||||||
Foreign exchange forward contracts not designated as hedging instruments |
721 | | 206 | | ||||||||||||
Aluminum forward contracts not designated as hedging instruments |
1,833 | | | | ||||||||||||
Cross currency swap not designated as a hedging instrument |
| | 1,467 | 1,106 | ||||||||||||
Embedded derivative liability |
| | | 4,685 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total derivative financial instruments |
$ | 5,619 | $ | 723 | $ | 6,595 | $ | 14,196 | ||||||||
|
|
|
|
|
|
|
|
The following table summarizes the notional amount and estimated fair value of our derivative financial instruments:
June 30, 2018 | December 31, 2017 | |||||||||||||||
Notional U.S. Dollar Amount |
Fair Value | Notional U.S. Dollar Amount |
Fair Value | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Foreign currency forward contracts and collars designated as hedging instruments |
$ | 500,489 | $ | (16,369 | ) | $ | 397,744 | $ | (9,539 | ) | ||||||
Foreign currency forward contracts and collars not designated as hedging instruments |
25,125 | 263 | 23,305 | 515 | ||||||||||||
Aluminum forward contracts designated as hedging instruments |
15,761 | 842 | | | ||||||||||||
Aluminum forward contracts not designated as hedging instruments |
| | 15,564 | 1,833 | ||||||||||||
Cross currency swap not designated as a hedging instrument |
23,735 | (949 | ) | 36,454 | (2,573 | ) | ||||||||||
Interest rate swap contracts designated as hedging instruments |
130,000 | (218 | ) | | | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total derivative financial instruments |
$ | 695,110 | $ | (16,431 | ) | $ | 473,067 | $ | (9,764 | ) | ||||||
|
|
|
|
|
|
|
|
Notional amounts are presented on a gross basis. The notional amounts of the derivative financial instruments do not represent amounts exchanged by the parties and, therefore, are not a direct measure of our exposure to the financial risks described above. The amounts exchanged are calculated by reference to the notional amounts and by other terms of the derivatives, such as interest rates, foreign currency exchange rates or commodity volumes and prices.
The following table provides the impact of derivative instruments designated as cash flow hedges on our consolidated statement of operations:
Three Month Period Ended |
Amount of Gain or (Loss) Recognized in AOCI on Derivatives (Effective Portion) |
Amount of Pre-tax
Gain or (Loss) Reclassified from AOCI into Income (Effective Portion) |
Amount of Pre-tax Gain or (Loss) Recognized in Income on Derivatives (Amount Excluded from Effectiveness Testing) |
|||||||||
(Dollars in thousands) | ||||||||||||
Derivative contracts |
$ | (17,989 | ) | $ | (539 | ) | $ | 435 | ||||
|
|
|
|
|
|
|||||||
Total |
$ | (17,989 | ) | $ | (539 | ) | $ | 435 | ||||
|
|
|
|
|
|
17
Six Month Period Ended June 30, |
Amount of Gain or (Loss) Recognized in AOCI on Derivatives (Effective Portion) |
Amount of Pre-tax
Gain or (Loss) Reclassified from AOCI into Income (Effective Portion) |
Amount of Pre-tax Gain or (Loss) Recognized in Income on Derivatives (Amount Excluded from Effectiveness Testing) |
|||||||||
(Dollars in thousands) | ||||||||||||
Derivative contracts |
$ | (4,079 | ) | $ | 46 | $ | (309 | ) | ||||
|
|
|
|
|
|
|||||||
Total |
$ | (4,079 | ) | $ | 46 | $ | (309 | ) | ||||
|
|
|
|
|
|
|||||||
Three Month Period Ended |
Amount of Gain or (Loss) Recognized in AOCI on Derivatives (Effective Portion) |
Amount of Pre-tax
Gain or (Loss) Reclassified from AOCI into Income (Effective Portion) |
Amount of Pre-tax Gain or (Loss) Recognized in Income on Derivatives (Amount Excluded from Effectiveness Testing) |
|||||||||
(Dollars in thousands) | ||||||||||||
Derivative contracts |
$ | 10,568 | $ | (1,091 | ) | $ | (1,619 | ) | ||||
|
|
|
|
|
|
|||||||
Total |
$ | 10,568 | $ | (1,091 | ) | $ | (1,619 | ) | ||||
|
|
|
|
|
|
|||||||
Six Month Period Ended June 25, |
Amount of Gain or (Loss) Recognized in AOCI on Derivatives (Effective Portion) |
Amount of Pre-tax
Gain or (Loss) Reclassified from AOCI into Income (Effective Portion) |
Amount of Pre-tax Gain or (Loss) Recognized in Income on Derivatives (Amount Excluded from Effectiveness Testing) |
|||||||||
(Dollars in thousands) | ||||||||||||
Derivative contracts |
$ | 27,627 | $ | (3,582 | ) | $ | (1,451 | ) | ||||
|
|
|
|
|
|
|||||||
Total |
$ | 27,627 | $ | (3,582 | ) | $ | (1,451 | ) | ||||
|
|
|
|
|
|
Note 7 Business Segments
As a result of the Acquisition, the company expanded into the European market and extended its customer base to include the principal European OEMs. As a consequence, we have realigned our executive management structure, organization and operations to focus on our performance in our North American and European regions. In accordance with the requirements of ASC Topic 280, Segment Reporting, we have concluded that our North American and European businesses represent separate operating segments in view of significantly different markets, customers and products within each of these regions. Each operating segment has discrete financial information which is evaluated regularly by the companys CEO in determining resource allocation and assessing performance. Within each of these regions, the companys markets, customers, products and production processes are similar and production can be readily transferred between production facilities. Moreover, our business within each region leverages common systems, processes and infrastructure.
18
Accordingly, North America and Europe comprise the companys operating segments for purposes of segment reporting.
(Dollars in thousands) | ||||||||||||||||
Net Sales | Income from Operations | |||||||||||||||
Three months ended | June 30, 2018 | June 25, 2017 | June 30, 2018 | June 25, 2017 | ||||||||||||
North America |
$ | 204,758 | $ | 186,898 | $ | 9,676 | $ | (1,098 | ) | |||||||
Europe |
184,186 | 53,730 | 21,594 | (900 | ) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 388,944 | $ | 240,628 | $ | 31,270 | $ | (1,998 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
(Dollars in thousands) | ||||||||||||||||
Depreciation and Amortization | Capital Expenditures | |||||||||||||||
Three months ended | June 30, 2018 | June 25, 2017 | June 30, 2018 | June 25, 2017 | ||||||||||||
North America |
$ | 8,603 | $ | 9,073 | $ | 8,565 | $ | 11,037 | ||||||||
Europe |
15,384 | 4,217 | 6,781 | 2,122 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 23,987 | $ | 13,290 | $ | 15,346 | $ | 13,159 | |||||||||
|
|
|
|
|
|
|
|
|||||||||
(Dollars in thousands) | ||||||||||||||||
Net Sales | Income from Operations | |||||||||||||||
Six months ended | June 30, 2018 | June 25, 2017 | June 30, 2018 | June 25, 2017 | ||||||||||||
North America |
$ | 408,908 | $ | 361,118 | $ | 23,461 | $ | 2,846 | ||||||||
Europe |
366,484 | 53,730 | 35,443 | (900 | ) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 775,392 | $ | 414,848 | $ | 58,904 | $ | 1,946 | |||||||||
|
|
|
|
|
|
|
|
|||||||||
(Dollars in thousands) | ||||||||||||||||
Depreciation and Amortization | Capital Expenditures | |||||||||||||||
Six months ended | June 30, 2018 | June 25, 2017 | June 30, 2018 | June 25, 2017 | ||||||||||||
North America |
$ | 17,401 | $ | 17,443 | $ | 18,593 | $ | 27,860 | ||||||||
Europe |
30,939 | 4,217 | 19,427 | 2,122 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 48,340 | $ | 21,660 | $ | 38,020 | $ | 29,982 | |||||||||
|
|
|
|
|
|
|
|
|||||||||
(Dollars in thousands) | ||||||||||||||||
Property, Plant and Equipment, net |
Goodwill and Intangibles | |||||||||||||||
June 30, 2018 | December 31, 2017 |
June 30, 2018 | December 31, 2017 |
|||||||||||||
North America |
$ | 244,813 | $ | 245,178 | $ | | $ | | ||||||||
Europe |
286,532 | 291,508 | 480,817 | 508,278 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 531,345 | $ | 536,686 | $ | 480,817 | $ | 508,278 | |||||||||
|
|
|
|
|
|
|
|
(Dollars in thousands) | ||||||||
Total Assets | ||||||||
June 30, 2018 |
December 31, 2017 |
|||||||
North America |
$ | 539,003 | $ | 519,192 | ||||
Europe |
990,871 | 1,032,060 | ||||||
|
|
|
|
|||||
$ | 1,529,874 | $ | 1,551,252 | |||||
|
|
|
|
19
Geographic information
Net sales by geographic location is as follows:
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, 2018 |
June 25, 2017 |
June 30, 2018 |
June 25, 2017 |
|||||||||||||
(Dollars in thousands) | ||||||||||||||||
Net sales: |
||||||||||||||||
U.S. |
$ | 30,527 | $ | 34,435 | $ | 61,010 | $ | 66,223 | ||||||||
Mexico |
174,231 | 152,463 | 347,898 | 294,895 | ||||||||||||
Germany |
70,968 | 19,913 | 142,193 | 19,913 | ||||||||||||
Poland |
113,218 | 33,817 | 224,291 | 33,817 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Consolidated net sales |
$ | 388,944 | $ | 240,628 | $ | 775,392 | $ | 414,848 | ||||||||
|
|
|
|
|
|
|
|
Note 8 Short-Term Investments
Cash and Cash Equivalents
The companys cash and cash equivalents include certificates of deposit and fixed deposits with original maturities of three months or less. Certificates of deposit and fixed deposits whose original maturity is greater than three months and is one year or less are classified as short-term investments and certificates of deposit and fixed deposits whose maturity is greater than one year at the balance sheet date are classified as non-current assets in our condensed consolidated balance sheets. The purchase of any certificates of deposit or fixed deposits that are classified as short-term investments or non-current assets appear in the investing section of our condensed consolidated statements of cash flows.
Restricted Deposits
We purchase certificates of deposit that mature within twelve months and are used to secure or collateralize letters of credit securing our workers compensation obligations. As of June 30, 2018 and December 31, 2017, certificates of deposit totaling $0.8 million were restricted in use and were classified as short-term investments on our condensed consolidated balance sheets.
Note 9 Inventories
June 30, 2018 | December 31, 2017 | |||||||
(Dollars in thousands) | ||||||||
Raw materials |
$ | 49,801 | $ | 59,353 | ||||
Work in process |
54,408 | 48,803 | ||||||
Finished goods |
82,809 | 65,843 | ||||||
|
|
|
|
|||||
Inventories |
$ | 187,018 | $ | 173,999 | ||||
|
|
|
|
Service wheel and supplies inventory included in other non-current assets in the condensed consolidated balance sheets totaled $9.5 million and $8.1 million at June 30, 2018 and December 31, 2017, respectively. Included in raw materials were operating supplies and spare parts totaling $13.7 million and $12.5 million at June 30, 2018 and December 31, 2017, respectively.
20
Note 10 Property, Plant and Equipment
June 30, 2018 | December 31, 2017 | |||||||
(Dollars in thousands) | ||||||||
Land and buildings |
$ | 137,987 | $ | 136,918 | ||||
Machinery and equipment |
740,413 | 720,175 | ||||||
Leasehold improvements and others |
12,281 | 12,192 | ||||||
Construction in progress |
64,397 | 58,753 | ||||||
|
|
|
|
|||||
955,078 | 928,038 | |||||||
Accumulated depreciation |
(423,733 | ) | (391,352 | ) | ||||
|
|
|
|
|||||
Property, plant and equipment, net |
$ | 531,345 | $ | 536,686 | ||||
|
|
|
|
Depreciation expense was $34.9 million and $19.5 million for the six months ended June 30, 2018 and June 25, 2017, respectively.
Note 11 Preproduction Costs Related to Long-Term Supply Arrangements
We incur preproduction engineering and tooling costs related to the products produced for our customers under long-term supply agreements. We expense all preproduction engineering costs for which reimbursement is not contractually guaranteed by the customer or which are in excess of the contractually guaranteed reimbursement amount. We amortize the cost of the customer-owned tooling over the expected life of the wheel program on a straight-line basis. Also, we defer any reimbursements made to us by our customers and recognize the tooling reimbursement revenue over the same period in which the tooling is in use. Changes in the facts and circumstances of individual wheel programs may accelerate the amortization of both the cost of customer-owned tooling and the deferred tooling reimbursement revenues. Tooling reimbursement revenues for the three and six months ended June 30, 2018 were $2.1 million and $3.7 million, respectively, while the corresponding amounts for the three and six months ended June 25, 2017 were $1.8 million and $3.5 million, respectively. Tooling reimbursement revenues are included in net sales in the condensed consolidated statements of operations (refer to Note 4, Revenue for further information regarding revenue recognition and accounting for contract assets, pre-production costs and customer reimbursement).
The following tables summarize the unamortized customer-owned tooling costs included in our non-current assets, and the deferred tooling revenues included in accrued expenses and other non-current liabilities:
June 30, 2018 | December 31, 2017 | |||||||
(Dollars in thousands) | ||||||||
Customer-Owned Tooling Costs |
||||||||
Preproduction costs |
$ | 94,927 | $ | 84,198 | ||||
Accumulated amortization |
(75,808 | ) | (71,409 | ) | ||||
|
|
|
|
|||||
Net preproduction costs |
$ | 19,119 | $ | 12,789 | ||||
|
|
|
|
|||||
Deferred Tooling Revenues |
||||||||
Accrued expenses |
$ | 5,314 | $ | 4,654 | ||||
Other non-current liabilities |
6,540 | 1,974 | ||||||
|
|
|
|
|||||
Total deferred tooling revenues |
$ | 11,854 | $ | 6,628 | ||||
|
|
|
|
21
Note 12 Goodwill and Other Intangible Assets
Goodwill and indefinite-lived assets, such as certain trade names acquired in connection with the acquisition of our European operations on May 30, 2017, are not amortized, but are instead evaluated for impairment on an annual basis at the end of the fiscal year, or more frequently if events or circumstances indicate that impairment may be more likely than not. During the three and six months ended June 30, 2018, no impairment charges have been taken against the companys goodwill or indefinite-lived intangible assets. The carrying amount of goodwill arose from the Acquisition described in Note 3, Acquisition.
The companys other intangible assets consist primarily of assets with finite lives which are amortized on a straight-line basis over their estimated useful lives. Following is a summary of the companys finite-lived and indefinite-lived intangible assets as of June 30, 2018.
December 31, 2017 |
Amortization Expense |
Currency Translation |
June 30, 2018 |
Remaining Weighted Average Amortization Period |
||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Brand name |
$ | 8,490 | $ | (968 | ) | $ | (209 | ) | $ | 7,313 | 4-5 | |||||||||
Technology |
14,150 | (1,613 | ) | (348 | ) | 12,189 | 3-5 | |||||||||||||
Customer relationships |
165,746 | (10,867 | ) | (4,364 | ) | 150,515 | 5-10 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total finite |
188,386 | (13,448 | ) | (4,921 | ) | 170,017 | ||||||||||||||
Trade names |
15,087 | | (473 | ) | 14,614 | Indefinite | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ | 203,473 | $ | (13,448 | ) | $ | (5,394 | ) | $ | 184,631 | ||||||||||
|
|
|
|
|
|
|
|
Amortization expense for the three and six months ended June 30, 2018 was $6.4 million and $13.4 million, while the corresponding amount for the three and six months ended June 25, 2017 was $2.2 million. The anticipated annual amortization expense for these intangible assets is $25.9 million for 2018, $25.0 million for 2019 to 2021, $22.2 million for 2022, and $20.2 million for 2023.
Note 13 Debt
A summary of long-term debt and the related weighted average interest rates is shown below (in thousands):
June 30, 2018 | ||||||||||||||||
Debt Instrument | Total Debt | Debt Issuance Costs (1) |
Total Debt, Net |
Weighted Average Interest Rate |
||||||||||||
Term loan facility |
$ | 384,800 | $ | (14,443 | ) | $ | 370,357 | 6.1 | % | |||||||
6.00% Senior Notes due 2025 |
291,650 | (7,941 | ) | 283,709 | 6.0 | % | ||||||||||
Other |
18,666 | | 18,666 | 1.9 | % | |||||||||||
|
|
|
|
|
|
|||||||||||
$ | 695,116 | $ | (22,384 | ) | 672,732 | |||||||||||
|
|
|
|
|||||||||||||
Less: Current portion |
3,112 | |||||||||||||||
|
|
|||||||||||||||
Long-term debt |
$ | 669,620 | ||||||||||||||
|
|
(1) | Unamortized portion |
22
Senior Notes
On June 15, 2017, Superior issued Euro 250.0 million aggregate principal amount of 6.00% Senior Notes (the Notes) due June 15, 2025. Interest on the Notes is payable semiannually, on June 15 and December 15. Superior may redeem the Notes, in whole or in part, on or after June 15, 2020 at redemption prices of 103.000% and 101.500% of the principal amount thereof if the redemption occurs during the 12-month period beginning June 15, 2020 or 2021, respectively, and a redemption price of 100% of the principal amount thereof on or after June 15, 2022, in each case plus accrued and unpaid interest to, but not including, the applicable redemption date. In addition, the company may redeem some or all of the Notes prior to June 15, 2020 at a price equal to 100.0% of the principal amount thereof plus a make-whole premium and accrued and unpaid interest, if any, up to, but not including, the redemption date. Prior to June 15, 2020, the company may redeem up to 40% of the aggregate principal amount of the Notes using the proceeds of certain equity offerings at a certain redemption price. If we experience a change of control or sell certain assets, the company may be required to offer to purchase the Notes from the holders. The Notes are senior unsecured obligations ranking equally in right of payment with all of its existing and future senior indebtedness and senior in right of payment to any subordinated indebtedness. The Notes are effectively subordinated in right of payment to the existing and future secured indebtedness of the company, including the Senior Secured Credit Facilities (as defined below), to the extent of the assets securing such indebtedness.
Guarantee
The Notes are unconditionally guaranteed by all material wholly-owned direct and indirect domestic restricted subsidiaries of the company (the Subsidiary Guarantors), with customary exceptions including, among other things, where providing such guarantees is not permitted by law, regulation or contract or would result in adverse tax consequences.
Covenants
Subject to certain exceptions, the indenture governing the Notes contains restrictive covenants that, among other things, limit the ability of Superior and the Subsidiary Guarantors to: (i) incur additional indebtedness or issue certain preferred stock; (ii) pay dividends on, or make distributions in respect of, their capital stock; (iii) make certain investments or other restricted payments; (iv) sell certain assets or issue capital stock of restricted subsidiaries; (v) create liens; (vi) merge, consolidate, transfer or dispose of substantially all of their assets; and (vii) engage in certain transactions with affiliates. These covenants are subject to a number of important limitations and exceptions that are described in the indenture.
The indenture provides for customary events of default that include, among other things (subject in certain cases to customary grace and cure periods): (i) nonpayment of principal, premium, if any, and interest, when due; (ii) breach of covenants in the indenture; (iii) a failure to pay certain judgments; and (iv) certain events of bankruptcy and insolvency. If an event of default occurs and is continuing, the Trustee or holders of at least 30% in principal amount of the then outstanding Notes may declare the principal, premium, if any, and accrued and unpaid interest on all the Notes to be due and payable. These events of default are subject to a number of important qualifications, limitations and exceptions that are described in the indenture. As of June 30, 2018, the company was in compliance with all covenants under the indenture governing the Notes.
Senior Secured Credit Facilities
On March 22, 2017, Superior entered into a senior secured credit agreement (the Credit Agreement) with Citibank, N.A, JP Morgan Chase N.A., Royal Bank of Canada and Deutsche Bank A.G. New York Branch (collectively, the Lenders). The Credit Agreement consisted of a $400.0 million senior secured term loan facility (the Term Loan Facility) and a $160.0 million revolving credit facility (the Revolving Credit Facility and, together with the Term Loan Facility, the Senior Secured Credit Facilities).
On June 29, 2018, the company entered into an amendment to the Credit Agreement pursuant to which the interest rate under the Term Loan Facility was reduced to LIBOR plus 4.00 percent (from LIBOR plus 4.50 percent), subject to a LIBOR floor of 0.00 percent (in place of the previous LIBOR floor of 1.00 percent). Substantially all of the original loans under the Term Loan Facility were replaced with loans from existing lenders under terms that were not substantially different than those of the original loans. As a result, this transaction did not result in any debt extinguishment and the unamortized debt issuance costs associated with the original loans will continue to be amortized over the remaining term of the replacement loans (which is unchanged from the original term).
23
Borrowings under the Term Loan Facility will bear interest at a rate equal to, at the companys option, either (a) LIBOR for the relevant interest period, adjusted for statutory reserve requirements, subject to a floor of 0.00 percent per annum, plus an applicable rate of 4.00 percent or (b) a base rate, subject to a floor of 2.00 percent per annum, equal to the highest of (1) the rate of interest in effect as publicly announced by the administrative agent as its prime rate, (2) the federal funds rate plus 0.50 percent and (3) LIBOR for an interest period of one month plus 1.00 percent, in each case, plus an applicable rate of 3.50 percent. Borrowings under the Revolving Credit Facility initially bear interest at a rate equal to, at the companys option, either (a) LIBOR for the relevant interest period, adjusted for statutory reserve requirements, subject to a floor of 1.00 percent per annum, plus an applicable rate of 3.50 percent or (b) a base rate, subject to a floor of 2.00 percent per annum, equal to the highest of (1) the rate of interest in effect as publicly announced by the administrative agent as its prime rate, (2) the federal funds effective rate plus 0.50 percent and (3) LIBOR for an interest period of one month plus 1.00 percent, in each case, plus an applicable rate of 3.50 percent provided such rate may not be less than zero. The initial commitment fee for unused commitments under the Revolving Credit Facility shall be 0.50 percent. The applicable rates for borrowings under the Revolving Credit Facility and commitment fees for unused commitments under the Revolving Credit Facility are based upon the First Lien Net Leverage Ratio effective for the preceding quarter with LIBOR applicable rates between 3.50 percent and 3.00 percent, base rate applicable rates between 2.50 percent and 2.00 percent and commitment fees between 0.50 percent and 0.25 percent. Commitment fees are included in our condensed consolidated financial statements line, interest (expense) income, net.
As of June 30, 2018, the company had repaid $15.2 million under the Term Loan Facility resulting in a balance of $384.8 million. In addition, the company had no outstanding borrowings under the Revolving Credit Facility, had outstanding letters of credit of $2.8 million and available unused commitments under the facility of $157.2 million as of June 30, 2018.
Guarantees
Our obligations under the Credit Agreement are unconditionally guaranteed by all material wholly-owned direct and indirect domestic restricted subsidiaries of the company, with customary exceptions including, among other things, where providing such guarantees is not permitted by law, regulation or contract or would result in adverse tax consequences. The guarantees of such obligations, will be secured, subject to permitted liens and other exceptions, by substantially all of our assets and the Subsidiary Guarantors assets, including but not limited to: (i) a perfected pledge of all of the capital stock issued by each of the companys direct wholly-owned domestic restricted subsidiaries or any guarantor (subject to certain exceptions) and up to 65 percent of the capital stock issued by each direct wholly-owned foreign restricted subsidiary of the company or any guarantor (subject to certain exceptions) and (ii) perfected security interests in and mortgages on substantially all tangible and intangible personal property and material fee-owned real property of the company and the guarantors (subject to certain exceptions and exclusions).
Covenants
The Senior Secured Credit Facilities contain a number of covenants that, among other things, restrict, subject to certain exceptions, our ability to incur additional indebtedness and guarantee indebtedness, create or incur liens, engage in mergers or consolidations, sell, transfer or otherwise dispose of assets, make investments, acquisitions, loans or advances, pay dividends, distributions or other restricted payments, or repurchase our capital stock, prepay, redeem, or repurchase any subordinated indebtedness, enter into agreements which limit our ability to incur liens on our assets or that restrict the ability of restricted subsidiaries to pay dividends or make other restricted payments to us, and enter into certain transactions with our affiliates.
In addition, the Credit Agreement contains customary default provisions, representations and warranties and restrictive covenants. The Credit Agreement also contains a provision permitting the Lenders to accelerate the repayment of all loans outstanding under the Senior Secured Credit Facilities during an event of default. As of June 30, 2018, the company was in compliance with all covenants under the Credit Agreement.
Acquisition Debt
In connection with the acquisition of our European operations, the company assumed $70.7 million of outstanding debt. At June 30, 2018, $18.7 million of debt remained outstanding relating to an equipment loan of which $3.1 million was classified as current. The company also has an available unused line of credit of Euro 30.0 million which expires July 31, 2020. The revolving credit facility bears interest at Euribor plus 1.0 percent (but in any event not less than 0.96 percent) and the equipment loan bears interest at 1.9 percent.
24
Note 14 Redeemable Preferred Shares
On March 22, 2017, Superior and TPG Growth III Sidewall, L.P. (TPG) entered into an Investment Agreement pursuant to which Superior agreed to issue a number of shares of Series A Perpetual Convertible Preferred Stock (the Series A redeemable preferred stock) and Series B Perpetual Preferred Stock (the Series B redeemable preferred stock), par value $0.01 per share (the Series A redeemable preferred stock and Series B redeemable preferred stock referred to collectively as the redeemable preferred stock) to TPG for an aggregate purchase price of $150.0 million (the Investment). As of the closing of the Investment on May 22, 2017, Superior issued 140,202 shares of Series A redeemable preferred stock, which was equal to 19.99 percent of Superiors common stock outstanding on such date, and 9,798 shares of Series B redeemable preferred stock to TPG.
On August 30, 2017, our stockholders approved the conversion of 9,798 shares of Series B redeemable preferred stock into Series A redeemable preferred stock and all outstanding shares of Series B redeemable preferred stock were automatically converted into Series A redeemable preferred stock (the Conversion). Series A redeemable preferred stock has an initial stated value of $1,000 per share, par value of $0.01 per share and liquidation preference over common stock.
Series A redeemable preferred stock is convertible into shares of Superior common stock equal to the number of shares determined by dividing the sum of the stated value and any accrued and unpaid dividends by the conversion price of $28.162. Series A redeemable preferred stock accrues dividends at a rate of 9 percent per annum, payable at Superiors election either in-kind or in cash. Series A redeemable preferred stock is also entitled to participate in dividends on common stock in an amount equal to that which would have been due had the shares been converted into common stock.
We may mandate conversion of the Series A redeemable preferred stock if the price of the common stock exceeds $84.49. TPG may redeem the shares upon the occurrence of any of the following events (referred to as a redemption event): a change in control, recapitalization, merger, sale of substantially all of the companys assets, liquidation or delisting of the companys common stock. In addition, TPG may, at its option, unconditionally redeem the shares at any time after May 23, 2024. Superior may, at its option, redeem in whole at any time all of the shares of Series A redeemable preferred stock outstanding. If redeemed by either party on or before October 22, 2018, the redemption value (the redemption value) would be $262.5 million (1.75 times stated value). If redeemed after October 22, 2018, the redemption value would be the greater of $300.0 million (2.0 times stated value) or the product of the number of common shares into which the Series A redeemable preferred stock could be converted (5.3 million shares currently) and the then current market price of the common stock.
We have determined that the conversion option embedded in the redeemable preferred stock is required to be accounted for separately from the redeemable preferred stock as a derivative liability. Separation of the conversion option as a derivative liability is required because its economic characteristics are considered more akin to an equity instrument and therefore the conversion option is not considered to be clearly and closely related to the economic characteristics of the redeemable preferred stock. This is because the economic characteristics of the redeemable preferred stock are considered more akin to a debt instrument due to the fact that the shares are redeemable at the holders option, the redemption value is significantly greater than the face amount, the shares carry a fixed mandatory dividend and the stock price necessary to make conversion more attractive than redemption ($56.324) is significantly greater than the price at the date of issuance ($19.05), all of which lead to the conclusion that redemption is more likely than conversion.
We have also determined that the early redemption option exercisable upon the occurrence of a redemption event must also be bifurcated and accounted for separately from the redeemable preferred stock at fair value, because the debt host contract involves a substantial discount (face of $150.0 million as compared to the redemption value of $300.0 million) and the exercise of the early redemption option upon the occurrence of a redemption event would accelerate the holders option to redeem the shares.
Accordingly, we have recorded an embedded derivative liability representing the estimated combined fair value of the right of holders to receive common stock upon conversion (the conversion option) and the right of the holders to exercise their early redemption option upon the occurrence of a redemption event (the early redemption option). The embedded derivative liability is adjusted to reflect fair value at each period end with changes in fair value recorded in the Change in fair value of redeemable preferred stock embedded derivative financial statement line item of the companys condensed consolidated statements of operations. Refer to Note 6, Derivative Financial Instruments for further information regarding the valuation of the embedded derivative.
25
Since the redeemable preferred stock may be redeemed at the option of the holder, but is not mandatorily redeemable, the redeemable preferred stock has been classified as mezzanine equity and initially recognized at fair value of $150.0 million (the proceeds on the date of issuance) less issuance costs of $3.7 million, resulting in an initial value of $146.3 million. This amount has been further reduced by $10.9 million assigned to the embedded derivative liability at date of issuance, resulting in an adjusted initial value of $135.5 million. We are accreting the difference between the adjusted initial value of $135.5 million and the redemption value of $300 million over the seven-year period from the date of issuance through May 23, 2024 (the date at which the holder has the unconditional right to redeem the shares, deemed to be the earliest likely redemption date) using the effective interest method. The accretion to the carrying value of the redeemable preferred stock is treated as a deemed dividend, recorded as a charge to retained earnings and deducted in computing earnings per share (analogous to the treatment for stated and participating dividends paid on the redeemable preferred shares). The accumulated accretion as of June 30, 2018 is $17.7 million resulting in an adjusted redeemable preferred stock balance of $153.2 million.
Note 15 European Non-Controlling Redeemable Equity
On January 17, 2018, the DPLTA (referred to in Note 3, Acquisitions) became effective with the entry into the commercial register. As a result, non-controlling interests with a carrying value of $51.9 million were reclassified from stockholders equity to mezzanine equity effective January 1, 2018 because non-controlling interests with redemption rights (not within the companys control) are considered redeemable and must be classified outside shareholders equity. In addition, the carrying value of the non-controlling interests must be adjusted to redemption value since they are currently redeemable. The following table summarizes the European non-controlling redeemable equity activity for the six months ended June 30, 2018:
Balance at December 31, 2017 |
$ | | ||
Reclassification of non-controlling interests |
51,943 | |||
Redemption value adjustment |
3,625 | |||
Translation adjustment |
(2,851 | ) | ||
Purchase of shares |
(118 | ) | ||
|
|
|||
Balance at June 30, 2018 |
$ | 52,599 | ||
|
|
Annual compensation payable on untendered outstanding shares under the DPLTA must be recognized as it accrues, whether or not declared or paid. As of June 30, 2018, we have accrued $1.1 million representing the prorated annual dividend due to the European non-controlling shareholders for the first six months of 2018, which is included in accrued liabilities.
Note 16 Earnings Per Share
In accordance with U.S. GAAP, basic earnings per share is computed by dividing net income (loss) attributable to Superior, after adjusting for preferred dividends and European non-controlling redeemable equity translation and dividend, by the weighted average number of common shares outstanding. For purposes of calculating diluted earnings per share, net income (loss) attributable to Superior is divided by the total of the weighted average shares outstanding plus the dilutive effect of our redeemable preferred stock, outstanding stock options and time and performance based restricted stock units under the treasury stock method.
26
(Dollars and shares in thousands, except per share amounts) | Three Months Ended | Six Months Ended | ||||||||||||||
June 30, 2018 |
June 25, 2017 |
June 30, 2018 |
June 25, 2017 |
|||||||||||||
Basic Earnings Per Share: |
||||||||||||||||
Reported net income (loss) attributable to Superior |
$ | 8,135 | $ | (7,272 | ) | $ | 18,452 | $ | (4,170 | ) | ||||||
Less: Redeemable preferred stock dividends and accretion |
(8,135 | ) | (2,882 | ) | (16,204 | ) | (2,882 | ) | ||||||||
Less: European non-controlling redeemable equity dividend |
(511 | ) | | (1,084 | ) | | ||||||||||
Add: European non-controlling redeemable equity translation adjustment |
2,851 | | 2,851 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic numerator |
$ | 2,340 | $ | (10,154 | ) | $ | 4,015 | $ | (7,052 | ) | ||||||
|
|
|
|
|
|
|
|
|||||||||
Basic earnings (loss) per share |
$ | 0.09 | $ | (0.41 | ) | $ | 0.16 | $ | (0.28 | ) | ||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average shares outstanding-Basic |
25,001 | 24,908 | 24,969 | 24,961 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted Earnings Per Share: |
||||||||||||||||
Reported net income (loss) attributable to Superior |
$ | 8,135 | $ | (7,272 | ) | $ | 18,452 | $ | (4,170 | ) | ||||||
Less: Redeemable preferred stock dividends and accretion |
(8,135 | ) | (2,882 | ) | (16,204 | ) | (2,882 | ) | ||||||||
Less: European non-controlling redeemable equity dividend |
(511 | ) | | (1,084 | ) | | ||||||||||
Add: European non-controlling redeemable equity translation adjustment |
2,851 | | 2,851 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted numerator |
$ | 2,340 | $ | (10,154 | ) | $ | 4,015 | $ | (7,052 | ) | ||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted earnings (loss) per share |
$ | 0.09 | $ | (0.41 | ) | $ | 0.16 | $ | (0.28 | ) | ||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average shares outstanding-Basic |
25,001 | 24,908 | 24,969 | 24,961 | ||||||||||||
Weighted average dilutive stock options and restricted stock units |
52 | | 39 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average shares outstanding-Diluted |
25,053 | 24,908 | 25,008 | 24,961 | ||||||||||||
|
|
|
|
|
|
|
|
For the first half of 2018, options to purchase 51,250 shares at prices ranging from $16.32 to $22.57 were excluded from the diluted earnings per share because they would have been anti-dilutive, as their exercise prices exceeded the average market prices for the period. The performance shares discussed in Note 19, Stock-Based Compensation are not included in the diluted earnings per share because the performance metrics had not been met as of the period ended June 30, 2018. The redeemable preferred shares discussed in Note 14, Redeemable Preferred Shares are not included in the diluted earnings per share because the conversion would be anti-dilutive as of the period ended June 30, 2018.
27
Note 17 Income Taxes
The estimated annual effective tax rate is forecasted quarterly using actual historical information and forward-looking estimates and applied to year-to-date ordinary income (loss). The tax effects of unusual or infrequently occurring items, including changes in judgment about valuation allowances, settlements with taxing authorities and effects of changes in tax laws or rates, are reported in the interim period in which they occur.
The Tax Cut and Jobs Act (the Act) was enacted on December 22, 2017. The Act reduces the US federal corporate income tax rate from 35% to 21%, requires companies to pay a one-time transition tax on earnings of certain foreign subsidiaries that were previously tax deferred and creates new taxes on certain foreign sourced earnings. The company is applying the guidance in Staff Accounting Bulletin No. 118, Income Tax Accounting Implications of the Tax Cut and Jobs Act, when accounting for the enactment-date effects of the Act. As of June 30, 2018, the company has not completed its accounting for all of the tax effects of the Act; however, it has made reasonable estimates of the tax effects. In all cases, the company will continue to make and refine its calculations as additional analysis is completed. In addition, the companys estimates may also be affected as it gains a more thorough understanding of the tax law and certain aspects of the Act are clarified by the taxing authorities. For the six months ended June 30, 2018 the company recorded additional expense of $1.6 million for the re-measurement of the deferred tax assets recorded at December 31, 2017, due to additional guidance issued in 2018.
The Act also subjects a US shareholder to tax on Global Intangible Low-taxed Income (GILTI) earned by certain foreign subsidiaries. The company has not yet determined its accounting policy with respect to GILTI and has included the 2018 estimate of current year GILTI as a period cost included as part of the estimated annual effective tax rate.
The income tax expense for the three and six months ended June 30, 2018, was $4.8 million and $8.2 million, respectively, resulting in an effective income tax rate of 37.1 percent and 30.7 percent, respectively. The effective tax rate for the three and six months ended June 30, 2018 was higher than the statutory rate primarily due to the US taxation of foreign earnings under the GILTI provisions of the Act, offset in part by earnings in countries with tax rates lower that the U.S. statutory rate. The income tax benefit for the three and six months ended June 25, 2017, was $1.7 million $1.5 million respectively, resulting in an effective income tax rate of 18.6 percent and 25.6 percent. The effective tax rate for the three and six months ended June 25, 2017 was lower than the statutory rate due to earnings in countries with tax rates lower than the U.S. statutory rate and the recognition of transaction costs incurred related to the acquisition of our European operations.
At June 30, 2018, the company remains indefinitely reinvested with respect to its initial investment and any associated potential withholding tax on earnings of its non-U.S. subsidiaries subject to the transition tax, as well as with respect to future earnings that will primarily fund the operations of the subsidiary; however, the company continues to evaluate its position under SAB 118.
Note 18 Retirement Plans
We have an unfunded salary continuation plan covering certain directors, officers and other key members of management. We purchase life insurance policies on certain participants to provide, in part, for future liabilities. Cash surrender value of these policies, totaling $8.2 million and $8.0 million at June 30, 2018 and December 31, 2017, respectively, are included in other non-current assets in the companys condensed consolidated balance sheets. Subject to certain vesting requirements, the plan provides for a benefit based on final average compensation, which becomes payable on the employees death or upon attaining age 65, if retired. The plan was closed to new participants effective February 3, 2011. We have measured the plan assets and obligations of our salary continuation plan for all periods presented.
For the six months ended June 30, 2018, payments to retirees or their beneficiaries totaled approximately $0.7 million. We presently anticipate benefit payments in 2018 to total approximately $1.4 million. The following table summarizes the components of net periodic pension cost for the three and six-month periods ended June 30, 2018 and June 25, 2017.
28
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, 2018 |
June 25, 2017 |
June 30, 2018 |
June 25, 2017 |
|||||||||||||
(Dollars in thousands) | ||||||||||||||||
Service cost |
$ | | $ | | $ | | $ | | ||||||||
Interest cost |
272 | 298 | 543 | 596 | ||||||||||||
Net amortization |
109 | 67 | 219 | 134 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net periodic pension cost |
$ | 381 | $ | 365 | $ | 762 | $ | 730 | ||||||||
|
|
|
|
|
|
|
|
Note 19 Stock-Based Compensation
2018 Equity Incentive Plan
Our 2018 Equity Incentive Plan (the Plan) was approved by stockholders in May 2018 and amended and restated the 2008 Equity Incentive Plan. The Plan authorizes us to issue up to 4.35 million shares of common stock, along with non-qualified stock options, stock appreciation rights, restricted stock and performance units to our officers, key employees, non-employee directors and consultants. At June 30, 2018, there were 2.1 million shares available for future grants under this Plan. No more than 1.2 million shares may be used under the Plan as full value awards, which include restricted stock and performance stock units. It is our policy to issue shares from authorized but not issued shares upon the exercise of stock options.
During the first quarter of 2015, the company implemented a long-term incentive program for the benefit of certain members of company management. The program was designed to strengthen employee retention and to provide a more structured incentive program to stimulate improvement in future company results. Per the terms of the program, each year participants are granted time value restricted stock units (RSUs), vesting ratably over a three-year time period, and performance restricted stock units (PSUs), with a three-year cliff vesting. Upon vesting, each restricted stock award is exchangeable for one share of the companys common stock, with accrued dividends. The 2015 PSU grant vested during the first quarter of 2018. The outstanding PSUs are categorized further into three individual categories whose vesting is contingent upon the achievement of certain targets as follows:
| 40% of the PSUs vest upon certain Return on Invested Capital targets for 2018, 2017 and 2016 units |
| 40% of the PSUs vest upon certain Cumulative EPS targets for 2018, 2017 and 2016 units |
| 20% of the PSUs vest upon certain market based Shareholder Return targets for 2018, 2017, and 2016 units |
Options
Options are granted at not less than fair market value on the date of grant and expire no later than ten years after the date of grant. Options and restricted shares granted under the Plan generally require no less than a three-year ratable vesting period. Stock option activity in the first half of 2018 is summarized in the following table:
29
Outstanding | Weighted Average Exercise Price |
Remaining Contractual Life in Years |
Aggregate Intrinsic Value |
|||||||||||||
Balance at December 31, 2017 |
145,625 | $ | 18.96 | 2.0 | $ | | ||||||||||
Granted |
| $ | ||||||||||||||
Exercised |
(4,500 | ) | $ | 15.17 | ||||||||||||
Canceled |
(55,125 | ) | $ | 18.53 | ||||||||||||
Expired |
(27,000 | ) | $ | 21.84 | ||||||||||||
|
|
|||||||||||||||
Balance at June 30, 2018 |
59,000 | $ | 18.33 | |||||||||||||
|
|
|||||||||||||||
Options vested or expected to vest at June 30, 2018 |
59,000 | $ | 18.33 | 2.8 | $ | 58,433 | ||||||||||
|
|
|||||||||||||||
Exercisable at June 30, 2018 |
59,000 | |||||||||||||||
|
|
Restricted Stock Units
Restricted stock unit activity in the first half of 2018 is summarized in the following table:
Number of Awards |
Weighted Average Grant Date Fair Value |
Weighted Average Remaining Amortization Period (in Years) |
||||||||||
Balance at December 31, 2017 |
169,266 | $ | 22.27 | 1.6 | ||||||||
Granted |
185,071 | $ | 15.60 | |||||||||
Vested |
(58,580 | ) | $ | 22.93 | ||||||||
Canceled |
(389 | ) | $ | 15.91 | ||||||||
|
|
|||||||||||
Balance at June 30, 2018 |
295,368 | $ | 17.96 | 2.0 | ||||||||
|
|
Restricted Performance Stock Units
Restricted performance stock unit activity in the first half of 2018 is summarized in the following table:
Number of Awards |
Weighted Average Grant Date Fair Value |
Weighted Average Remaining Amortization Period (in Years) |
||||||||||
Balance at December 31, 2017 |
239,674 | $ | 22.58 | 1.7 | ||||||||
Granted |
287,662 | $ | 16.84 | |||||||||
Vested |
| $ | | |||||||||
Canceled |
(778 | ) | $ | 16.85 | ||||||||
|
|
|||||||||||
Balance at June 30, 2018 |
526,558 | $ | 19.45 | 2.4 | ||||||||
|
|
30
Stock-Based Compensation
Stock-based compensation expense related to our equity incentive plans was allocated as follows:
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, 2018 |
June 25, 2017 |
June 30, 2018 |
June 25, 2017 |
|||||||||||||
(Dollars in thousands) | ||||||||||||||||
Cost of sales |
$ | 230 | $ | (138 | ) | $ | 411 | $ | 49 | |||||||
Selling, general and administrative expenses |
750 | (154 | ) | 1,302 | 938 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Stock-based compensation expense before income taxes |
980 | (292 | ) | 1,713 | 987 | |||||||||||
Income tax benefit (expense) |
(229 | ) | 108 | (400 | ) | (364 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Total stock-based compensation expense after income taxes |
$ | 751 | $ | (184 | ) | $ | 1,313 | $ | 623 | |||||||
|
|
|
|
|
|
|
|
As of June 30, 2018, a total of $7.1 million of unrecognized compensation cost related to non-vested awards is expected to be recognized over a weighted average period of approximately 2.2 years. There were no significant capitalized stock-based compensation costs at June 30, 2018 and December 31, 2017.
Note 20 Common Stock Repurchase Programs
In January 2016, our Board of Directors approved a stock repurchase program (the Repurchase Program), authorizing the repurchase of up to $50.0 million of common stock. Under the Repurchase Program, we may repurchase common stock from time to time on the open market or in private transactions. The timing and extent of the repurchases under the Repurchase Program will depend upon market conditions and other corporate considerations in our sole discretion. There were no repurchases under this program in the first six months of 2018.
Note 21 Commitments and Contingencies
Derivatives and Purchase Commitments
In order to hedge exposure related to fluctuations in foreign currency rates and the cost of certain commodities used in the manufacture of our products, we periodically may purchase derivative financial instruments such as forward contracts, options or collars to offset or mitigate the impact of such fluctuations. Programs to hedge currency rate exposure may address ongoing transactions including foreign-currency-denominated receivables and payables, as well as specific transactions related to purchase obligations. Programs to hedge exposure to commodity cost fluctuations are based on underlying physical consumption of such commodities.
In accordance with our corporate risk management policies, we may enter into foreign currency forward and option contracts with financial institutions to protect against foreign exchange risks associated with certain existing assets and liabilities, certain firmly committed transactions and forecasted future cash flows. We have implemented a program to hedge a portion of our material foreign exchange exposures for up to approximately 48 months. For additional information on these derivatives, see Note 6, Derivative Financial Instruments.
When market conditions warrant, we may also enter into purchase commitments to secure the supply of certain commodities used in the manufacture of our products, such as aluminum, natural gas and other raw materials. Our European business has entered into forward contracts to hedge price fluctuations in its aluminum raw materials. For additional information regarding these derivatives, see Note 6, Derivative Financial Instruments.
31
Other
We are party to various legal and environmental proceedings incidental to our business. Certain claims, suits and complaints arising in the ordinary course of business have been filed or are pending against us. Based on facts now known, we believe all such matters are adequately provided for, covered by insurance, are without merit and/or involve such amounts that would not materially adversely affect our consolidated results of operations, cash flows or financial position.
Note 22 Receivables Securitization
The company sells certain customer trade receivables on a non-recourse basis under factoring arrangements with designated financial institutions. These transactions are accounted for as sales and cash proceeds are included in cash provided by operating activities. Factoring arrangements incorporate customary representations and warranties, including representations as to validity of amounts due, completeness of performance obligations and absence of commercial disputes. During the second quarter of 2018, the company sold trade receivables totalling $38.8 million and incurred factoring fees of $0.2 million, which are included in other (expense) income, net. The collective limit under our factoring arrangements is $74.0 million. As of June 30, 2018, $23.1 million of factored receivables had not yet been collected.
Note 23 Subsequent Events Redemption of Non-Controlling Interest
On August 7, 2018, the company purchased 447,821 shares of the noncontrolling interest in our European operations at a price of 63.59 Euro per share (consisting of the price of 62.18 Euro plus interest as provided under the DPLTA) for a total purchase price of 28.5 million Euro, or approximately $33.2 million (at an exchange rate of 1.1666). As a result, the company now owns 97.8 percent of the outstanding shares.
32
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
Forward-Looking Statements
The Private Securities Litigation Reform Act of 1995 provides a safe harbor for forward-looking statements made by us or on our behalf. We have included or incorporated by reference in this Quarterly Report on Form 10-Q (including in the sections entitled Risk Factors and Managements Discussion and Analysis of Financial Condition and Results of Operations) and from time to time our management may make statements that may constitute forward-looking statements within the meaning of Section 27A of the Securities Exchange Act of 1933 and Section 21E of the Securities Act of 1934. These forward-looking statements are based upon managements current expectations, estimates, assumptions and beliefs concerning future events and conditions and may discuss, among other things, anticipated future performance (including sales and earnings), expected growth, future business plans and costs and potential liability for environmental-related matters. Any statement that is not historical in nature is a forward-looking statement and may be identified by the use of words and phrases such as expects, anticipates, believes, will, will likely result, will continue, plans to and similar expressions. These statements include our belief regarding general automotive industry and market conditions and growth rates, as well as general domestic and international economic conditions.
Readers are cautioned not to place undue reliance on forward-looking statements. Forward-looking statements are necessarily subject to risks, uncertainties and other factors, many of which are outside the control of the company, which could cause actual results to differ materially from such statements and from the companys historical results and experience. These risks, uncertainties and other factors include, but are not limited to, those described in Part IItem 1ARisk Factors and Part IIItem 7Managements Discussion and Analysis of Financial Condition and Results of Operations of our Annual Report on Form 10-K for the year ended December 31, 2017 and Part IIItem 1ARisk Factors and Part IItem 2Managements Discussion and Analysis of Financial Condition and Results of Operations of this Quarterly Report on Form 10-Q and elsewhere in the Quarterly Report and those described from time to time in our other reports filed with the Securities and Exchange Commission.
Readers are cautioned that it is not possible to predict or identify all of the risks, uncertainties and other factors that may affect future results and that the risks described herein should not be considered to be a complete list. Any forward-looking statement speaks only as of the date on which such statement is made, and the company undertakes no obligation to update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.
Managements Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with the accompanying unaudited Condensed Consolidated Financial Statements and notes thereto and with the audited Consolidated Financial Statements and notes thereto and Managements Discussion and Analysis of Financial Condition and Results of Operations included in our Annual Report on Form 10-K for the year ended December 31, 2017.
Executive Overview
Overview of Superior
Our principal business is the design and manufacture of aluminum wheels for sale to original equipment manufacturers (OEMs) in North America and Europe and aftermarket suppliers in Europe. We employ approximately 8,000 employees, operating in nine manufacturing facilities in North America and Europe with a combined annual manufacturing capacity of approximately 22 million wheels. We believe we are the #1 North American aluminum wheel manufacturer, the #3 European aluminum wheel manufacturer and the #1 European aluminum wheel aftermarket supplier. Our OEM aluminum wheels accounted for approximately 92 percent of our sales in the second quarter of 2018 and are primarily sold for factory installation on many vehicle
33
models manufactured by Audi, BMW, FCA, Ford, GM, Jaguar-Land Rover, Mercedes-Benz, Mitsubishi, Nissan, Subaru, Toyota, Volkswagen and Volvo. We sell aluminum wheels to the European aftermarket under the brands ATS, RIAL, ALUTEC and ANZIO. North America and Europe represent the principal markets for our products but we have a global presence and influence with North American, European and Asian OEMs. With the acquisition of our European operations on May 30, 2017, we diversified our customer base from predominately North American OEMs (e.g. Ford and GM) to a global customer base of OEMs (e.g. Audi, Mercedes-Benz, and Toyota). With the acquisition we have taken a major step toward delivering on our strategic plan to become one of the largest light vehicle aluminum wheel suppliers in the world.
The market for our wheels is trending to larger diameter wheels, more aggressive styling, and more sophisticated finishes. In order to improve our strategic position and better serve our customers, we are augmenting our product portfolio with wheels containing higher technical content and greater differentiation. We believe this direction is consistent with current trends in the market and needs of our customers. To achieve this objective, we have invested in the past and continue to invest in new manufacturing capabilities in order to produce more sophisticated finishes and larger diameter products, which typically provide higher value in the market. The acquisition of our European operations and the construction of a new finishing facility align with this strategic mission. We have recently completed the construction of a physical vapor deposition (PVD) finishing facility, which will establish us as the first OEM automotive wheel manufacturer to have this capability in-house in North America and Europe. PVD is a wheel coating process that creates bright chrome-like surfaces in an environmentally friendly manner. We also recently received a patent for our AluLite technology, which reduces the weight of a wheel by as much as 10%. Additionally, as customers seek greater customization, we continue to increase our offerings of specialized product inscriptions through pad printing and laser etching.
As a result of the acquisition of our European operations on May 30, 2017, we have broadened our product portfolio and acquired a significant customer share with European OEMs, including Audi, Jaguar-Land Rover, Mercedes Benz and Volvo. The acquisition is not only complementary in terms of customers, market coverage and product offerings but also very much aligned with our strategic direction with a priority focus on larger diameter wheels, premium finishes, luxury brands and specialty wheels for high performance motorsport racing vehicles, all providing enhanced opportunity for higher margin business. With the acquisition, our global reach encompasses sales to nine of the ten largest OEMs in the world. The following chart shows our sales by customer for the first half 2018 as compared to the first half of 2017:
Overview of the first half of the year
Operational performance improved in the first half of 2018 in comparison to the same period in 2017 due to the inclusion of six months of our European operations versus only one-month last year and improved performance globally. The following chart shows the improved performance in the first half of 2018 in comparison to 2017.
34
Fiscal vs. Calendar Weeks
In the past, Superior has used a 4-4-5 convention for our fiscal quarters, which are thirteen-week periods (referred to as quarters) ending on the last Sunday of each calendar quarter. Therefore, the first quarter in 2017 started on December 26, 2016 and ended on March 26, 2017 and the second quarter in 2017 started on March 27, 2017 and ended on June 25, 2017. Our European operations, which were acquired on May 30, 2017, have historically reported on a calendar year end. Beginning on December 31, 2017, both our North American and European operations are reported on a calendar fiscal year with each month ending on the last day of the calendar month. Thus, the first and the second quarters of 2018 ended on March 31, 2018 and June 30, 2018, respectively.
35
Listed in the table below are several key indicators we use to monitor our financial condition and operating performance.
Results of Operations
Three Months Ended | ||||||||||||
June 30, 2018 |
June 25, 2017 |
Net Change |
||||||||||
(Thousands of dollars, except per share amounts) | ||||||||||||
Net sales |
||||||||||||
North America |
$ | 204,758 | $ | 186,898 | $ | 17,860 | ||||||
Europe |
184,186 | 53,730 | 130,456 | |||||||||
|
|
|
|
|
|
|||||||
Net sales |
388,944 | 240,628 | 148,316 | |||||||||
Cost of sales |
335,385 | 220,601 | 114,784 | |||||||||
Restructuring costs |
| (78 | ) | 78 | ||||||||
|
|
|
|
|
|
|||||||
Gross profit |
53,559 | 20,105 | 33,454 | |||||||||
Percentage of net sales |
13.8 | % | 8.4 | % | 5.4 | % | ||||||
Selling, general and administrative |
22,289 | 22,103 | 186 | |||||||||
|
|
|
|
|
|
|||||||
Income (loss) from operations |
31,270 | (1,998 | ) | 33,268 | ||||||||
Percentage of net sales |
8.0 | % | (0.8 | %) | 8.8 | % | ||||||
Interest expense, net |
(13,182 | ) | (14,729 | ) | 1,547 | |||||||
Other (expense) income, net |
(570 | ) | 7,486 | (8,056 | ) | |||||||
Change in fair value of redeemable preferred stock embedded derivative |
(4,588 | ) | | (4,588 | ) | |||||||
Income tax (provision) benefit |
(4,795 | ) | 1,722 | (6,517 | ) | |||||||
Less: Net loss attributable to non-controlling interest |
| 247 | (247 | ) | ||||||||
|
|
|
|
|
|
|||||||
Net income (loss) |
8,135 | (7,272 | ) | 15,407 | ||||||||
Percentage of net sales |
2.1 | % | (3.0 | %) | 5.1 | % | ||||||
Diluted earnings (loss) per share |
$ | 0.09 | $ | (0.41 | ) | $ | 0.50 | |||||
Value added sales* |
$ | 204,395 | $ | 130,381 | $ | 74,014 | ||||||
Adjusted EBITDA* |
$ | 57,232 | $ | 29,479 | $ | 27,753 | ||||||
Percentage of net sales* |
14.7 | % | 12.3 | % | 2.4 | % | ||||||
Percentage of value added sales* |
28.0 | % | 22.6 | % | 5.4 | % | ||||||
Unit shipments in thousands |
5,553 | 3,794 | 1,759 |
* | Refer to definition of the terms in the Non-GAAP Financial Measures section. |
Net sales
Net sales for the second quarter of 2018 increased in comparison to the second quarter of 2017 due to the inclusion of three months of sales of our European operations in 2018 versus one month in 2017, higher sales in North America and higher aluminum prices. There were no sales included for the first two months of the second quarter in the 2017 results for our European operations because the acquisition was completed on May 30, 2017.
Cost of sales
Cost of sales for the second quarter of 2018 increased significantly primarily due to the inclusion of three months of cost from our European operations compared to one month of cost of sales in the second quarter of 2017 and higher aluminum prices. Aluminum costs increased due to higher market prices, which is mainly passed through to our customers.
Selling, general and administrative expenses
Selling, general and administrative expenses for the second quarter of 2018 increased slightly in comparison to second quarter of 2017 due to higher European costs because of the inclusion of three months of our European operations largely offset by lower acquisition-related expenses in the second quarter of 2018 versus one month in 2017. The acquisition and integration costs were $2.5 million and $10.5 million for the second quarter of 2018 and 2017, respectively.
36
Interest expense
Net interest expense in the second quarter of 2018 was $13.2 million versus $14.7 million in the second quarter of 2017, a decrease of $1.5 million. The decrease is due to 2017 debt issuance costs related to bridge loan financing for the European business acquisition. These debt issuance costs were expensed upon repayment of the bridge loan financing in the second quarter of 2017 using a portion of the proceeds from the acquisition financing. This decrease is partially offset by interest expense on the acquisition debt which was outstanding for the entire three-month period in 2018 versus only one month in 2017.
Other (expense) income, net
Other (expense) income for the second quarter for 2018 and 2017 was $0.6 million expense and $7.5 million income, respectively. The significant decrease was due to the foreign exchange gain related to the acquisition recorded in the second quarter of 2017.
Change in fair value of redeemable preferred stock embedded derivative
The $4.6 million loss recorded in the second quarter of 2018 on the embedded derivative on the preferred shares issued as part of the European business acquisition was mainly due to the increase in our stock price. The embedded derivative was recognized near the end of the second quarter of 2017 so there was not a significant change in the fair value during the second quarter of 2017.
Income tax benefit (provision)
The income tax provision for the second quarter ended June 30, 2018 was $4.8 million on pre-tax income of $12.9 million, representing an effective income tax rate of 37.1 percent. The effective tax rate for the second quarter ended June 30, 2018 was higher than the statutory rate primarily due to the US taxation of foreign earnings under the GILTI provisions of the Act, offset in part by earnings in countries with tax rates lower than the U.S. statutory rate.
Net income (loss)
Net income in the second quarter of 2018 was $8.1 million, or $0.09 per diluted share, compared to net loss of $7.3 million, or $0.41 loss per diluted share, in the second quarter of 2017. The increase in net income was largely due to lower acquisition and integration costs in the second quarter of 2018 compared to the second quarter of 2017.
37
Segment Sales and Income from Operations
Three Months Ended | ||||||||||||
June 30, 2018 |
June 25, 2017 |
Change | ||||||||||
(Dollars in thousands) | ||||||||||||
Selected data |
||||||||||||
Net sales |
||||||||||||
North America |
$ | 204,758 | $ | 186,898 | $ | 17,860 | ||||||
Europe |
184,186 | 53,730 | 130,456 | |||||||||
|
|
|
|
|
|
|||||||
Total net sales |
$ | 388,944 | $ | 240,628 | $ | 148,316 | ||||||
|
|
|
|
|
|
|||||||
Income (loss) from operations |
||||||||||||
North America |
$ | 9,676 | $ | (1,098 | ) | $ | 10,774 | |||||
Europe |
21,594 | (900 | ) | 22,494 | ||||||||
|
|
|
|
|
|
|||||||
Total income (loss) from operations |
$ | 31,270 | $ | (1,998 | ) | $ | 33,268 | |||||
|
|
|
|
|
|
North America
In the second quarter of 2018, net sales of our North America plants increased by $17.9 million as compared to the second quarter of 2017. The increase is primarily due to the increase in price of aluminum in the second quarter of 2018 versus the second quarter of 2017. Favorable price and product mix also contributed to the increased sales in the second quarter of 2018 in comparison to the second quarter of 2017.
Income from operations increased by $10.8 million in the second quarter of 2018 in comparison to 2017 due to lower non-recurring costs in 2018 and a lower gross margin in 2017. During the second quarter of 2017, the company incurred $10.2 million of costs associated with the acquisition of our European business.
Europe
We acquired our European operations on May 30, 2017 and, as a result, we included three months of the European business operations in our consolidated statements in 2018 versus one month in 2017. In June 2017, our European operations had a loss from operations of $0.9 million for the one month included in our consolidated statements. The loss was due to the amortization related to the new intangibles and other adjustments related to the acquisition.
38
Results of Operations
Six Months Ended | ||||||||||||
June 30, 2018 |
June 25, 2017 |
Net Change |
||||||||||
(Thousands of dollars, except per share amounts) | ||||||||||||
Net sales |
||||||||||||
North America |
$ | 408,908 | $ | 361,118 | $ | 47,790 | ||||||
Europe |
366,484 | 53,730 | 312,754 | |||||||||
|
|
|
|
|
|
|||||||
Net sales |
775,392 | 414,848 | 360,544 | |||||||||
Cost of sales |
671,842 | 375,409 | 296,433 | |||||||||
Restructuring costs |
| 130 | (130 | ) | ||||||||
|
|
|
|
|
|
|||||||
Gross profit |
103,550 | 39,309 | 64,241 | |||||||||
Percentage of net sales |
13.4 | % | 9.5 | % | 3.9 | % | ||||||
Selling, general and administrative |
44,646 | 37,363 | 7,283 | |||||||||
|
|
|
|
|
|
|||||||
Income from operations |
58,904 | 1,946 | 56,958 | |||||||||
Percentage of net sales |
7.6 | % | 0.5 | % | 7.1 | % | ||||||
Interest expense, net |
(25,039 | ) | (15,025 | ) | (10,014 | ) | ||||||
Other (expense) income, net |
(3,558 | ) | 7,138 | (10,696 | ) | |||||||
Change in fair value of redeemable preferred stock embedded derivative |
(3,690 | ) | | (3,690 | ) | |||||||
Income tax (provision) benefit |
(8,165 | ) | 1,524 | (9,689 | ) | |||||||
Less: Net loss attributable to non-controlling interest |
| 247 | (247 | ) | ||||||||
|
|
|
|
|
|
|||||||
Net income |
18,452 | (4,170 | ) | 22,622 | ||||||||
Percentage of net sales |
2.4 | % | (1.0 | %) | 3.4 | % | ||||||
Diluted earnings (loss) per share |
$ | 0.16 | $ | (0.28 | ) | $ | 0.44 | |||||
Value added sales * |
$ | 411,831 | $ | 225,842 | $ | 185,989 | ||||||
Adjusted EBITDA * |
$ | 109,436 | $ | 48,602 | $ | 60,834 | ||||||
Percentage of net sales * |
14.1 | % | 11.7 | % | 2.4 | % | ||||||
Percentage of value added sales * |
26.6 | % | 21.5 | % | 5.1 | % | ||||||
Unit shipments in thousands |
11,090 | 6,637 | 4,453 |
* | Refer to definition of the terms in the Non-GAAP Financial Measures section. |
Net sales
Net sales for the first half of 2018 increased in comparison to the first half of 2017 due to the inclusion of six months of sales of our European operations in 2018 versus one month in 2017 and higher aluminum prices. Due to the timing of our European operations acquisition on May 30, 2017, we only included the month of June in our 2017 year-to-date sales.
Cost of sales
Consolidated cost of sales for the first half of 2018 were $671.8 million, as compared to $375.4 million for the first half of 2017. The increase was mainly due to the inclusion of six months of our European operations coupled with higher raw material costs of aluminum. The increase in aluminum cost was driven by higher market prices and is mainly passed through to the customer.
Selling, general and administrative expenses
Selling, general and administrative expenses for the first half of 2018 increased in comparison to the first half of 2017 due to the inclusion of six months of our European operations in 2018 offset by a decrease in acquisition-related costs in the first half of 2018 as compared to 2017. The acquisition and integration support costs were $5.8 million in the first half of 2018 as compared to $17.5 million in the first half of 2017.
39
Interest expense
Net interest expense in the first half of 2018 was $25.0 million versus $15.0 million in the first half of 2017, an increase of $10.0 million. The increase is due to the debt instruments executed to finance the acquisition being in place for the entire six-month period in 2018 versus only one month in 2017. Partially offsetting this increase were one-time interest costs in 2017 related to the European business acquisition.
Other (expense) income, net
Other expense was $3.6 million in the first half of 2018 compared to other income of $7.1 million in the first half of 2017. This is due to recognition of a $2.4 million foreign exchange loss in 2018 as compared to a foreign exchange gain of $6.1 million in the first half of 2017 primarily due to a one-time acquisition-related gain.
Change in fair value of redeemable preferred stock embedded derivative
The $3.7 million loss recorded in the first half of 2018 on the embedded derivative on the preferred shares issued as part of the European business acquisition was mainly due to the increase in our stock price during that period. The embedded derivative was recognized near the end of the second quarter of 2017 so there was not a significant change in the fair value during the first six months of 2017.
Income tax (provision) benefit
The income tax provision for the first half of 2018 was $8.2 million on a pre-tax profit of $26.6 million, representing an effective income tax rate of 30.7 percent. The effective tax rate for the six months ended June 30, 2018 was higher than the statutory rate primarily due to the US taxation of foreign earnings under the GILTI provisions of the Act, offset in part by earnings in countries with tax rates lower than the U.S. statutory rate. The income tax benefit for the six months ended June 25, 2017, was $1.5 million, representing an effective income tax rate of 25.6 percent. The effective tax rate for the six months ended June 25, 2017 was lower than the statutory rate due to earnings in countries with tax rates lower than the U.S. statutory rate and a discrete tax benefit due to recognition of transaction costs incurred during the first six months ended June 25, 2017 related to the acquisition of our European business.
Net income (loss)
Net income in the first half of 2018 was $18.4 million, or $0.16 per diluted share, compared to net loss in the first half of 2017 of $4.2 million, or $0.28 loss per diluted share. The increase in net income was largely due to lower acquisition and integration costs in the first six months of 2018 compared to the first six months of 2017.
40
Segment Sales and Income from Operations
Six Months Ended | ||||||||||||
June 30, 2018 |
June 25, 2017 |
Change | ||||||||||
(Dollars in thousands) | ||||||||||||
Selected data |
||||||||||||
Net sales |
||||||||||||
North America |
$ | 408,908 | $ | 361,118 | $ | 47,790 | ||||||
Europe |
366,484 | 53,730 | 312,754 | |||||||||
|
|
|
|
|
|
|||||||
Total net sales |
$ | 775,392 | $ | 414,848 | $ | 360,544 | ||||||
|
|
|
|
|
|
|||||||
Income (loss) from operations |
||||||||||||
North America |
$ | 23,461 | $ | 2,846 | $ | 20,615 | ||||||
Europe |
35,443 | (900 | ) | 36,343 | ||||||||
|
|
|
|
|
|
|||||||
Total income from operations |
$ | 58,904 | $ | 1,946 | $ | 56,958 | ||||||
|
|
|
|
|
|
North America
Net sales in the first six months of 2018 increased $47.8 million due to an increase in the price of aluminum and an increase in volume. On a customer level, shipments increased for GM, Toyota, and Nissan partially offset by a decrease in sales for Ford and BMW.
Income from operations for North America increased in the first half of 2018 in comparison to the first half of 2017 primarily due to lower non-recurring acquisition support costs in 2018 and a lower gross profit in 2017. North America incurred $17.3 million of costs associated with the acquisition of our European business in the first half of 2017 and $3.9 million in the first half of 2018.
Europe
We acquired our European operations on May 30, 2017 and, as a result, we included six months of the European business operations in our consolidated statements in 2018 versus one month in 2017. In June 2017, our European operations had a loss from operations of $0.9 million for the one month included in our consolidated statements. The loss was due to the amortization related to the new intangibles and other adjustments related to the acquisition.
Financial Condition, Liquidity and Capital Resources
Our sources of liquidity primarily include cash, cash equivalents and short-term investments and net cash provided by operating activities, our senior notes and borrowings under available debt facilities and, from time to time, other external sources of funds. Working capital (current assets minus current liabilities) and our current ratio (current assets divided by current liabilities) were $243.9 million and 2.3:1 at June 30, 2018, versus $222.3 million and 2.1:1 at December 31, 2017. As of June 30, 2018, our cash, cash equivalents, and short-term investments totaled $19.8 million compared to $47.1 million at December 31, 2017.
Our working capital requirements, investing activities and cash dividend payments have historically been funded from internally generated funds, debt facilities, cash equivalents and short-term investments, and we believe these sources will continue to meet our capital requirements in the foreseeable future.
41
In connection with the acquisition of our European business, we entered into several debt and equity financing arrangements during 2017. On March 22, 2017, we entered into a senior secured credit agreement (the Credit Agreement) with Citibank, N.A, JP Morgan Chase N.A., Royal Bank of Canada and Deutsche Bank A.G. New York Branch (collectively, the Lenders). The Credit Agreement consists of a $400.0 million senior secured term loan facility (the Term Loan Facility) and a $160.0 million revolving credit facility. On May 22, 2017, we issued 140,202 shares of Series A redeemable preferred stock and 9,798 shares of Series B redeemable preferred stock to TPG Superior and TPG Growth III Sidewall, L.P. (TPG) for an aggregate purchase price of $150.0 million. On June 15, 2017, we issued 250.0 million aggregate principal amount of 6.00% Senior Notes (the Notes) due June 15, 2025. In addition, as a part of our European business acquisition, we assumed $70.7 million of outstanding debt. At June 30, 2018, balances outstanding under the Term Loan Facility, Notes and an equipment loan were $384.8 million, $291.7 million and $18.7 million, respectively. Unused commitments under the revolving credit facility were $157.2 million and there was 30 million Euro available under our European business line of credit as of June 30, 2018.
The following table presents a summary of the net increase in cash and cash equivalents in the periods presented:
(Dollars in thousands) | Six Months Ended | |||||||||||
June 30, 2018 |
June 25, 2017 |
Change | ||||||||||
Net cash provided by (used in) operating activities |
$ | 30,801 | $ | (10,093 | ) | $ | 40,894 | |||||
Net cash used in investing activities |
(38,138 | ) | (720,684 | ) | 682,546 | |||||||
Net cash (used in) provided by financing activities |
(19,698 | ) | 793,596 | (813,294 | ) | |||||||
Effect of exchange rate changes on cash |
(258 | ) | 615 | (873 | ) | |||||||
|
|
|
|
|
|
|||||||
Net (decrease) increase in cash and cash equivalents |
$ | (27,293 | ) | $ | 63,434 | $ | (90,727 | ) | ||||
|
|
|
|
|
|
Operating Activities
Net cash provided by operating activities was $30.8 million for the six-month period ended June 30, 2018, compared to net cash used by operating activities of $10.1 million for the comparable period a year ago. The increase in cash flow provided by operating activities was mainly due to higher net income, which was primarily driven by lower acquisition and integration related fees, partially offset by increases in inventory and receivable levels during the first six months of 2018.
Investing Activities
Net cash used in investing activities was $38.1 million for the first six months of 2018 compared to $720.7 million in the comparable period last year. Net cash used in investing activities was higher in 2017 due to our European business acquisition in 2017.
Financing Activities
Net cash used in financing activities was $19.7 million for the first six months of 2018 compared to net cash provided by financing activities of $793.6 million in the comparable period last year. Net cash provided by financing activities was higher in 2017 due to debt levels and preferred stock issued to finance the European business acquisition.
Non-GAAP Financial Measures
In this quarterly report, we discuss two important measures that are not calculated according to U.S. GAAP, value added sales and Adjusted EBITDA.
Value added sales is a key measure that is not calculated according to U.S. GAAP. In the discussion of operating results, we provide information regarding value added sales. Value added sales represent net sales less the value of aluminum and services provided by outside service providers that are included in net sales. As discussed further below, arrangements with our customers
42
allow us to pass on changes in aluminum prices and outside service provider costs; therefore, fluctuations in underlying aluminum prices and the use of outside service providers generally do not directly impact our profitability. Accordingly, value added sales is worthy of being highlighted for the benefit of users of our financial statements. Our intent is to allow users of the financial statements to consider our net sales information both with and without the aluminum and outside service provider cost components thereof. Management utilizes value added sales as a key metric to determine growth of the company because it eliminates the volatility of aluminum prices.
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, 2018 |
June 25, 2017 |
June 30, 2018 |
June 25, 2017 |
|||||||||||||
(Dollars in thousands) | ||||||||||||||||
Net sales |
$ | 388,944 | $ | 240,628 | $ | 775,392 | $ | 414,848 | ||||||||
Less, aluminum value and outside service provider costs |
(184,549 | ) | (110,247 | ) | (363,561 | ) | (189,006 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Value added sales |
$ | 204,395 | $ | 130,381 | $ | 411,831 | $ | 225,842 | ||||||||
|
|
|
|
|
|
|
|
Adjusted EBITDA is a key measure that is not calculated according to U.S. GAAP. Adjusted EBITDA is defined as earnings before interest income and expense, income taxes, depreciation, amortization, acquisition and integration costs, change in fair value of preferred derivative, restructuring and other closure costs and impairments of long-lived assets and investments. We use Adjusted EBITDA as an important indicator of the operating performance of our business. We use Adjusted EBITDA in our internal financial forecasts and models when establishing internal operating budgets, supplementing the financial results and forecasts reported to our Board of Directors and evaluating short-term and long-term operating trends in our operations. We believe the Adjusted EBITDA financial measure assists in providing a more complete understanding of our underlying operational measures used to manage our business, to evaluate our performance compared to prior periods and the marketplace and to establish operational goals. We believe that these non-GAAP financial measures are useful to investors because they allow investors to evaluate the effectiveness of the methodology and information used by management in our financial and operational decision-making. Adjusted EBITDA is a non-GAAP financial measure and should not be considered in isolation or as a substitute for financial information provided in accordance with U.S. GAAP. This non-GAAP financial measure may not be computed in the same manner as similarly titled measures used by other companies.
Adjusted EBITDA as a percentage of net sales is a key measure that is not calculated according to U.S. GAAP. Adjusted EBITDA as a percentage of net sales is defined as Adjusted EBITDA divided by net sales.
Adjusted EBITDA as a percentage of value added sales is a key measure that is not calculated according to U.S. GAAP. Adjusted EBITDA as a percentage of value added sales is defined as Adjusted EBITDA divided by value added sales.
The following table reconciles our net income (loss), the most directly comparable GAAP financial measure, to our Adjusted EBITDA:
43
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, 2018 | June 25, 2017 | June 30, 2018 | June 25, 2017 | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Net income (loss) |
$ | 8,135 | $ | (7,272 | ) | $ | 18,452 | $ | (4,170 | ) | ||||||
Interest expense, net |
13,182 | 14,729 | 25,039 | 15,025 | ||||||||||||
Income tax provision (benefit) |
4,795 | (1,722 | ) | 8,165 | (1,524 | ) | ||||||||||
Depreciation |
17,365 | 11,100 | 34,891 | 19,470 | ||||||||||||
Amortization |
6,621 | 2,190 | 13,449 | 2,190 | ||||||||||||
Acquisition and integration costs |
2,546 | 10,532 | 5,750 | 17,481 | ||||||||||||
Change in fair value of preferred derivative |
4,588 | | 3,690 | | ||||||||||||
Closure costs (excluding accelerated depreciation) |
| (78 | ) | | 130 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA |
$ | 57,232 | $ | 29,479 | $ | 109,436 | $ | 48,602 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA as a percentage of net sales |
14.7 | % | 12.3 | % | 14.1 | % | 11.7 | % | ||||||||
Adjusted EBITDA as a percentage of value added sales |
28.0 | % | 22.6 | % | 26.6 | % | 21.5 | % |
Critical Accounting Estimates
The preparation of consolidated financial statements in conformity with U.S. GAAP requires management to apply significant judgment in making estimates and assumptions that affect amounts reported therein, as well as financial information included in this Managements Discussion and Analysis of Financial Condition and Results of Operations. These estimates and assumptions, which are based upon historical experience, industry trends, terms of various past and present agreements and contracts, and information available from other sources that are believed to be reasonable under the circumstances, form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent through other sources. There can be no assurance that actual results reported in the future will not differ from these estimates, or that future changes in these estimates will not adversely impact our results of operations or financial condition.
Risk Management
We are subject to various risks and uncertainties in the ordinary course of business due, in part, to the competitive global nature of the industry in which we operate, changing commodity prices for the materials used in the manufacture of our products and the development of new products.
We have operations in Mexico with sale and purchase transactions denominated in both pesos and dollars. The peso is the functional currency of certain of our operations in Mexico. The settlement of accounts receivable and accounts payable for these operations requires the transfer of funds denominated in the Mexican peso, the value of which decreased 1.3 percent in relation to the U.S. dollar in the first half of 2018. Foreign currency transaction losses totaled $0.5 million in the first half of 2018 and foreign currency translation gains totaled $8.1 million during the first half of 2017. All transaction gains and losses are included in other income (expense) in the condensed consolidated statements of operations.
As it relates to foreign currency translation gains and losses, however, since 1990, the Mexican peso has experienced periods of relative stability followed by periods of major declines in value. The impact of these changes in value relative to our Mexico operations resulted in a cumulative unrealized translation loss at June 30, 2018 of $102.5 million. Translation gains and losses are included in other comprehensive income in the condensed consolidated statements of comprehensive income.
44
We also have operations in Europe with sale and purchase transactions denominated in Euros and Zlotys. The Euro is the functional currency of our operations in Europe. A significant component of our European production operations is located in Poland. The settlement of accounts receivable and accounts payable for these operations requires the transfer of funds denominated in Zlotys. The value of the Euro has decreased 2.6 percent in relation to the U.S. dollar in the six months ended June 30, 2018. During that same period the value of the Zloty has decreased 4.7 percent in relation to the Euro. Foreign currency transaction losses totaled $0.1 million in the first six months of 2018. All transaction gains and losses are included in other income (expense) in the condensed consolidated statements of operations.
As it relates to foreign currency translation gains and losses, the Euro has experienced periods of relative stability in value. The impact of these changes in value relative to our European operations resulted in a cumulative unrealized translation gain at June 30, 2018 of $10 million. Translation gains and losses are included in other comprehensive income in the condensed consolidated statements of comprehensive income.
The Company hedges aluminum purchases in its aftermarket business to mitigate the effect of fluctuations in aluminum prices but prior to March 1, 2018 had not applied hedge accounting to these hedges. Aluminum prices declined 2.6 percent in the six months ended June 30, 2018. As a result, during this period the company incurred a loss of $1.9 million through February 28, 2018 on its aluminum hedges. Effective March 1, 2018, the Company has elected to designate the aluminum hedges and apply hedge accounting to the related gains and losses. Accordingly, effective March 1, 2018 unrealized gains or losses are recorded in accumulated other comprehensive income (AOCI) until the hedged item is recognized in earnings and the related hedges are settled, at which point accumulated gains or losses will be recognized in earnings and classified with the underlying hedged expense.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Foreign Currency. A significant portion of our business operations are conducted in Mexico and Europe. As a result, we have a certain degree of market risk with respect to our cash flows due to changes in foreign currency exchange rates when transactions are denominated in currencies other than our functional currency, including inter-company transactions.
In accordance with our corporate risk management policies, we may enter into foreign currency forward and option contracts with financial institutions to protect against foreign exchange risks associated with certain existing assets and liabilities, certain firmly committed transactions and forecasted future cash flows. We have implemented a program to hedge a portion of our material foreign exchange exposures in Mexico and Poland, for up to approximately 48 months. However, we may choose not to hedge certain foreign exchange exposures for a variety of reasons including, but not limited to, accounting considerations and the prohibitive economic cost of hedging particular exposures. We do not use derivative contracts for trading, market-making, or speculative purposes. For additional information on our derivatives, see Note 6, Derivative Financial Instruments in Notes to Condensed Consolidated Financial Statements in Item 1.
At June 30, 2018, the fair value liability of foreign currency exchange derivatives for the Peso was $5.8 million. The potential loss in fair value for such financial instruments from a 10 percent adverse change in quoted foreign currency exchange rates would be $24 million at June 30, 2018.
During the first half of 2018, the Mexican peso to U.S. dollar exchange rate averaged 19.07 pesos to $1.00. Based on the balance sheet at June 30, 2018 the value of net assets for our operations in Mexico was 2,101 million pesos. Accordingly, a 10 percent change in the relationship between the Peso and the U.S. dollar would result in a translation impact of $11 million, which would be recognized in other comprehensive income.
At June 30, 2018, the fair value liability for the companys Euro/ U.S. dollar foreign currency exchange derivatives was $1.0 million. The potential loss in fair value for such financial instruments from a 10 percent adverse change in quoted foreign currency exchange rates would be $2.8 million at June 30, 2018.
45
From December 31, 2017 through June 30, 2018, the Euro to U.S. dollar exchange rate averaged $1.21 to 1 Euro. Based on the balance sheet at June 30, 2018, the value of net assets for our operations in Europe was 700.1 million Euros. Accordingly, a 10 percent change in the relationship between the Euro and the U.S. dollar would result in a translation impact of $84.7 million, which would be recognized in other comprehensive income.
At June 30, 2018, the fair value liability of foreign currency exchange derivatives for the Zloty was $10.3 million. The potential loss in fair value for such financial instruments from a 10 percent adverse change in quoted foreign currency exchange rates would be $26 million at June 30, 2018.
Our business requires us to settle transactions between currencies in both directionsi.e., Peso, Euro and Zloty to U.S. dollar and vice versa. To the greatest extent possible, we attempt to match the timing of transaction settlements between currencies to create a natural hedge. For the first six months of 2018, we had a $0.6 million net foreign exchange transaction loss related to the Peso, Euro and Zloty. The net imbalance between currencies depends on many factors including but not limited to, the companys business model, location of production operations and associated currencies, and geographic distribution sales activity and associated currencies. Changes in the terms of the contracts with our customers may create an imbalance between currencies that we are hedging with foreign currency forward contracts. There can be no assurances that our hedging program will effectively offset the impact of the imbalance between currencies or that the net transaction balance will not change significantly in the future.
Commodity Purchase Commitments. When market conditions warrant, we may enter into purchase commitments to secure the supply of certain commodities used in the manufacture of our products, such as aluminum, natural gas and other raw materials. Our European business has entered into forward contracts to hedge price fluctuations in its aluminum raw materials. At June 30, 2018, the fair value asset of forward contracts for aluminum was $0.8 million. The potential loss in fair value for such financial instruments from a 10 percent adverse change in aluminum prices would be $1.7 million at June 30, 2018.
Also see Item 7AQuantitative and Qualitative Disclosures About Market Risk in Part II of our 2017 Annual Report on Form 10-K and Item 2Managements Discussion and Analysis of Financial Condition and Results of Operations Risk Management in this Quarterly Report on Form 10-Q.
46
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
The companys management, with the participation of Don Stebbins, as Principal Executive Officer and Principal Financial Officer, evaluated the effectiveness of the companys disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of June 30, 2018. Our disclosure controls and procedures are designed to ensure that information required to be disclosed in reports we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosures.
Based on this evaluation, Don Stebbins, as Principal Executive Officer and Principal Financial Officer, concluded that, as of June 30, 2018, our disclosure controls and procedures were effective.
Changes in Internal Control Over Financial Reporting
There has been no change in our internal control over financial reporting during the six months ended June 30, 2018 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
OTHER INFORMATION
We are party to various legal and environmental proceedings incidental to our business. Certain claims, suits and complaints arising in the ordinary course of business have been filed or are pending against us. Based on facts now known, we believe all such matters are adequately provided for, covered by insurance, are without merit and/or involve such amounts that would not materially adversely affect our consolidated results of operations, cash flows or financial position.
See Part IItem 1A Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2017.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Not applicable
47
* | Indicates management contract or compensatory plan or arrangement. |
.
48
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
SUPERIOR INDUSTRIES INTERNATIONAL, INC.
(Registrant)
Date: August 8, 2018 | /s/ Donald J. Stebbins | |
Donald J. Stebbins Chief Executive Officer and President |
49