Document
FORM 6-K
 
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16
under the Securities Exchange Act of 1934
 
For the month of October, 2019
 
001-14832
(Commission File Number)
 

 
CELESTICA INC.
(Translation of registrant’s name into English)
 

 
5140 Yonge Street, Suite 1900
Toronto, Ontario
Canada M2N 6L7
(416) 448-5800
(Address of principal executive offices)
 
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F:
 
Form 20-F  x
Form 40-F  o
 
Indicate by check mark whether the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): o
 
Indicate by check mark whether the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): o
 
 
 





Furnished Herewith (and incorporated by reference herein)
 
Exhibit No.    Description

99.1
 
 
The information contained in Exhibit 99.1 of this Form 6-K is not incorporated by reference into any registration statement (or into any prospectus that forms a part thereof) filed by Celestica Inc. with the Securities and Exchange Commission.

 




SIGNATURES
 
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.
 
 
 
 
CELESTICA INC.
 
 
 
 
 
 
Date:  October 24, 2019
By:
/s/ Elizabeth L. DelBianco
 
 
Elizabeth L. DelBianco
 
 
Chief Legal and Administrative Officer
 



 
EXHIBIT INDEX
 
Exhibit No.    Description

99.1
 





CLS-2019.09.30-6-K (PR&FS) Combined Document
Exhibit 99.1


FOR IMMEDIATE RELEASE            
(All amounts in U.S. dollars.                                        October 24, 2019
Per share information based on diluted                         
shares outstanding unless otherwise noted.)

CELESTICA ANNOUNCES THIRD QUARTER 2019 FINANCIAL RESULTS

TORONTO, Canada - Celestica Inc. (TSX: CLS)(NYSE: CLS), a leader in design, manufacturing and supply chain solutions for the world's most innovative companies, today announced financial results for the quarter ended September 30, 2019 (Q3 2019).
Q3 2019 Highlights

Revenue: $1.52 billion, above our Q3 2019 guidance range of $1.4 to $1.5 billion, decreased 11% compared to $1.71 billion for the third quarter of 2018 (Q3 2018).

Operating margin (non-IFRS)*: 2.8%, above our Q3 2019 guidance of 2.5% at the midpoint of our revenue and non-IFRS adjusted EPS* guidance ranges, compared to 3.3% for Q3 2018.

Advanced Technology Solutions (ATS) segment revenue**: relatively flat compared to Q3 2018, and represented 37% of total revenue, compared to 33% of total revenue for Q3 2018; ATS segment margin** was 2.8%, compared to 4.6% for Q3 2018 (see Segment Updates below).

Connectivity & Cloud Solutions (CCS) segment revenue**: decreased 17% compared to Q3 2018, and represented 63% of total revenue, compared to 67% of total revenue for Q3 2018; CCS segment margin** was 2.8%, compared to 2.7% for Q3 2018.

IFRS earnings (loss) per share: $0.05 loss per share, compared to $0.06 earnings per share for Q3 2018.
Adjusted EPS (non-IFRS)*: $0.13 per share, above the midpoint of our Q3 2019 guidance range of $0.09 to $0.15 per share, compared to $0.26 per share for Q3 2018. Adjusted EPS for Q3 2019 and Q3 2018 included a $0.02 and $0.03 per share negative impact, respectively, resulting from taxable foreign exchange (see Guidance Summary and Q4 2019 Outlook below).
Adjusted return on invested capital (non-IFRS)*: 10.1%, compared to 16.2% for Q3 2018.
Free cash flow (non-IFRS)*: $66.2 million, compared to $24.6 million for Q3 2018.


"Celestica delivered solid third quarter results with revenue and non-IFRS operating margin above our expectations, and another quarter of strong free cash flow," said Rob Mionis, President and CEO.

"While our ATS segment continues to be impacted by softness in our capital equipment business, our CCS segment delivered sequential and year over year segment margin improvement, driven by our cost efficiency initiatives and improved mix, supported by our CCS portfolio review."

"We believe the actions we are taking are strengthening our company. We remain focused on driving productivity, successfully ramping new programs and diversifying our revenue mix to improve profitability and deliver strong and consistent financial returns over the long term."







*Non-IFRS (International Financial Reporting Standards) measures do not have any standardized meaning prescribed by IFRS and therefore may not be comparable to similar measures presented by other public companies that use IFRS or U.S. generally accepted accounting principles (GAAP). See “Non-IFRS Supplementary Information” below for information on our rationale for the use of non-IFRS measures, and Schedule 1 for, among other items, non-IFRS measures included in this press release, as well as their definitions, uses, and a reconciliation to the most directly comparable IFRS measures. As described in footnotes (3) and (4) to the table in Schedule 1, our calculation of each of non-IFRS free cash flow and non-IFRS adjusted return on invested capital (ROIC) has been modified commencing in the first quarter of 2019 (Q1 2019). In addition, see Schedule 1 for a description of a modification to our calculation of Transition Costs (used in the determination of certain non-IFRS measures presented herein), commencing in Q3 2019.
** Our ATS segment consists of our ATS end market, and is comprised of our aerospace and defense (A&D), industrial, energy, healthtech, and capital equipment businesses (consisting of semiconductor, display, and power & signal distribution equipment). Our CCS segment consists of our Communications and Enterprise end markets, and is comprised of our enterprise communications, telecommunications, servers and storage businesses. Segment performance is evaluated based on segment revenue, segment income and segment margin (segment income as a percentage of segment revenue). See note 25 to our 2018 audited consolidated financial statements for further detail.

Segment Updates
ATS Segment

Demand in our capital equipment business continues to remain soft. However, although revenue from our semiconductor capital equipment customers continues to be adversely impacted by cyclical decreases in demand that started in the second half of 2018, we are seeing some signs of improvement, and our customers are forecasting moderate demand growth in the first half of 2020. We expect the soft display market to continue in the near term, with modest recovery in late 2020, as we anticipate an increase in the demand for next generation smart phones and large form factor displays. For Q3 2019, our capital equipment business operated at a loss in the mid single-digit million dollar range, which was slightly better than expected, due to stronger-than-anticipated demand and the impact of our cost reduction initiatives. Although we remain focused on implementing actions intended to better align this business to the current demand environment, while maintaining our capabilities in this market, we expect to operate at a loss in the low single-digit million dollar range in the fourth quarter of 2019 (Q4 2019), and are working towards achieving break-even profitability or better in the near term. Notwithstanding the foregoing, we continue to believe that new program wins, market share gains, and new applications position us favorably to benefit from potential growth in this business in the future.

Our industrial and healthtech businesses are producing strong revenue growth as we continue to ramp new program wins. Although the cost of ramping multiple new programs in these businesses adversely impacted their profitability in Q1 2019, their profitability improved in the second quarter of 2019 and stabilized in Q3 2019.

Although the availability of previously constrained materials has improved generally, our A&D business continued to be negatively impacted by materials shortages in Q3 2019, particularly with respect to the availability of certain high reliability parts, resulting in operational and materials inefficiencies, and a continued backlog of orders. We currently expect gradual improvement in this backlog over the next several quarters.

Our energy business experienced revenue weakness in Q3 2019, primarily due to planned disengagements from dilutive programs.

The decrease in ATS segment margin in Q3 2019 as compared to Q3 2018 was attributable primarily to the losses in our capital equipment business and softer performance in our A&D business (largely due to materials constraints), offset in part by improvements from the ramping of new programs in our other ATS businesses.

We continue to pursue new customers and invest in our ATS segment to expand our market share, to diversify our end market mix, and to enhance and add new technologies and capabilities to our offerings.
CCS Segment

In Q3 2019, we continued to make progress on actions associated with the comprehensive review of our CCS revenue portfolio (CCS Review), including further planned program disengagements and associated restructuring actions in our Enterprise end market. As a result of our CCS Review, we successfully negotiated improved commercial terms on a number of programs, and had identified programs, largely in our Enterprise end market, that are expected to result in an aggregate annualized decline in our CCS segment revenue of approximately $500 million, with an anticipated aggregate revenue decline for 2019 of just over $400 million as compared to 2018. We continue to expect these disengagements to be substantially completed by the end of 2019.

     i                         more...




However, our Communications end market has also been adversely impacted (including significant revenue declines) over the last two years as a result of program-specific market dynamics, which have in some cases resulted in returns below our financial targets. Although we have been in active discussions with a number of our Communications customers in an effort to improve our returns, we have come to a mutual agreement with our largest customer, Cisco Systems, Inc. (Cisco), to a phased exit of existing programs commencing in 2020. As a result, we are adding our Cisco programs to the CCS segment disengagements currently underway, thereby expanding the revenue impact of our CCS Review to include our revenue from Cisco.

In Q3 2019, revenue from Cisco represented 13% of our consolidated revenue, which we estimate will represent approximately $750 million of our aggregate 2019 revenue, resulting in an increase in our anticipated annualized decline in CCS segment revenue from approximately $500 million (as described above) to $1.25 billion. For 2020, we currently expect the impact of disengagements stemming from our CCS Review, including the Cisco programs, to result in an aggregate revenue decline in the range of approximately $400 million to $600 million. In addition, we anticipate implementing an additional $30 million in associated restructuring actions as we realign our cost base in 2020. We anticipate a negligible impact to non-IFRS adjusted EPS in 2020 as we execute these associated cost actions and redeploy our resources to support growth in other areas of our business. We currently anticipate that our disengagement from our Cisco programs, including associated restructuring actions, will be substantially complete by the end of 2020. Notwithstanding this anticipated decline in CCS segment revenue, we intend to continue to invest in areas we believe are key to the long-term success of our CCS segment, including our JDM offering, to help drive improved financial performance in future periods.

The decrease in CCS segment revenue in Q3 2019 as compared to the prior year period was primarily due to planned Enterprise end market program disengagements, and continuing demand softness from certain Communications customers. We expect these adverse market dynamics to continue into Q4 2019.

As a result of the CCS segment revenue declines and lower capital equipment demand, we expect total company revenue for 2019 to decrease by approximately 11% to 12% compared to 2018. While we are not providing guidance for 2020, we anticipate 2020 revenue to decline relative to 2019, and 2020 non-IFRS operating margin and non-IFRS adjusted EPS to increase relative to 2019.

Restructuring Update

We have recorded $70 million in restructuring charges from the commencement of our cost efficiency initiative through the end of Q3 2019, including $10.5 million of restructuring charges recorded in Q3 2019. We estimate approximately $5 million of additional restructuring charges in Q4 2019 related to this initiative, completing the $75 million program (the high end of our previously disclosed range of $50 to $75 million). We are launching a new $30 million restructuring program associated primarily with actions related to the disengagement from Cisco, and expect related charges to be recorded by the end of 2020.

Guidance Summary and Q4 2019 Outlook
 
Q3 2019 Guidance (1)
 
Q3 2019 Actual (1)
 
Q4 2019 Guidance (2)
IFRS revenue (in billions) 
$1.4 to $1.5
 
$1.52
 
$1.425 to $1.525
Non-IFRS operating margin
2.5% at the mid-point of our revenue and non-IFRS adjusted EPS guidance ranges
 
2.8%
 
2.8% at the mid-point of our revenue and non-IFRS adjusted EPS guidance ranges
Non-IFRS adjusted SG&A (in millions)
$53.0 to $55.0
 
$48.6
 
$50.0 to $52.0
Non-IFRS adjusted EPS
$0.09 to $0.15
 
$0.13
 
$0.12 to $0.18


     ii                         more...



(1) For Q3 2019, our revenue was above our guidance range. Revenue from our CCS segment was above our expectations, primarily due to stronger-than-expected demand in our Enterprise end market. ATS segment revenue was slightly above our expectations due to stronger-than-expected demand in our capital equipment and industrial businesses. Non-IFRS operating margin for Q3 2019 was above the mid-point of our revenue and non-IFRS adjusted EPS guidance ranges, resulting from the higher revenue and beneficial changes in mix, particularly within our CCS segment. Non-IFRS adjusted SG&A for Q3 2019 was below our guidance range, resulting primarily from foreign exchange gains of $2 million, and lower than expected variable expenses. Non-IFRS adjusted EPS was above the mid-point of our guidance range, notwithstanding a $0.02 per share negative impact due to taxable foreign exchange (Currency Impacts) resulting primarily from the weakening of the Chinese renminbi against the U.S. dollar. Our non-IFRS adjusted effective tax rate for Q3 2019 was 46% (higher than our anticipated estimate of approximately 36%), driven primarily by the adverse Currency Impacts described above.

IFRS loss per share of $0.05 for Q3 2019 included an aggregate charge of $0.19 (pre-tax) per share for employee stock-based compensation (SBC) expense, amortization of intangible assets (excluding computer software), Transition Costs (defined in Schedule 1), and restructuring charges. See the tables in Schedule 1 and note 11 to our September 30, 2019 unaudited interim condensed consolidated financial statements (Q3 2019 Interim Financial Statements) for per-item charges. This aggregate charge is within our Q3 2019 guidance range of between $0.15 to $0.21 per share for these items.
 
IFRS loss per share for Q3 2019 included an aggregate $0.09 per share negative impact attributable to other charges, most significantly restructuring charges ($0.08 per share negative impact), as well as the $0.02 per share adverse Currency Impacts noted above. IFRS EPS for the first nine months of 2019 (YTD 2019) included an aggregate $0.52 per share net benefit attributable to other charges (recoveries), resulting from a $0.75 per share gain on the sale of our Toronto property in Q1 2019, offset in part by restructuring charges ($0.20 per share negative impact) and Transition Costs ($0.03 per share negative impact). See Schedule 1 for the exclusions used to determine non-IFRS adjusted EPS for each of the foregoing periods.

IFRS earnings per share for Q3 2018 included an aggregate $0.13 per share negative impact attributable to other charges, most significantly restructuring charges ($0.09 per share negative impact), and adverse Currency Impacts of $0.03 per share, primarily resulting from the weakening of the Chinese renminbi against the U.S. dollar, as well as an increased proportion of profits earned in higher tax rate jurisdictions (Mix Impacts). IFRS EPS for the first nine months of 2018 (YTD 2018) included an aggregate $0.31 per share negative impact attributable to other charges, most significantly restructuring charges ($0.20 per share negative impact), a $0.01 per share negative impact resulting from the recognition of a $1.6 million fair value inventory adjustment pertaining to Atrenne Integrated Solutions, Inc. (Atrenne) on the date of acquisition (Atrenne FVA), and an aggregate $0.07 per share negative tax impact due to Currency Impacts arising primarily from the weakening of the Chinese renminbi relative to the U.S. dollar ($0.02 per share) and adverse Mix Impacts, offset by a $0.03 per share tax benefit resulting from the recognition of deferred tax assets attributable to our acquisition of Atrenne (Atrenne DTA) and a $0.04 per share tax benefit arising from the reversal of previously-accrued Mexican taxes. See notes 4, 11 and 12 to our Q3 2019 Interim Financial Statements for further detail. See Schedule 1 for the exclusions used to determine non-IFRS adjusted EPS for each of the foregoing periods.

(2) For Q4 2019, we expect a negative $0.12 to $0.18 per share (pre-tax) aggregate impact on net earnings on an IFRS basis for employee SBC expense, amortization of intangible assets (excluding computer software), Transition Costs (defined in Schedule 1 hereto), and restructuring charges. Based on the projected geographical mix of our profits in Q4 2019, we currently expect our non-IFRS adjusted effective tax rate to be approximately 35%, excluding foreign exchange impacts and any unanticipated tax settlements. We cannot predict changes in currency exchange rates, the impact of such changes on our operating results, or the degree to which we will be able to manage such impacts.

See “Non-IFRS Supplementary Information” below for information on our rationale for the use of non-IFRS measures, and Schedule 1 for, among other items, non-IFRS measures included in this press release, as well as their definitions, uses, and a reconciliation of non-IFRS measures to the most directly comparable IFRS measures.

We do not provide reconciliations for forward-looking non-IFRS financial measures, as we are unable to provide a meaningful or accurate calculation or estimation of reconciling items and the information is not available without unreasonable effort. This is due to the inherent difficulty of forecasting the timing or amount of various events that have not yet occurred, are out of our control and/or cannot be reasonably predicted, and that would impact the most directly comparable forward-looking IFRS financial measure. For these same reasons, we are unable to address the probable significance of the unavailable information. Forward-looking non-IFRS financial measures may vary materially from the corresponding IFRS financial measures.

Q3 2019 Webcast
Management will host its Q3 2019 results conference call today at 5:00 p.m. Eastern Daylight Time. The webcast can be accessed at www.celestica.com.


     iii                         more...



Non-IFRS Supplementary Information
In addition to disclosing detailed operating results in accordance with IFRS, Celestica provides supplementary non-IFRS measures to consider in evaluating the company’s operating performance. Management uses adjusted net earnings and other non-IFRS measures to assess operating performance and the effective use and allocation of resources; to provide more meaningful period-to-period comparisons of operating results; to enhance investors’ understanding of the core operating results of Celestica’s business; and to set management incentive targets. We believe investors use both IFRS and non-IFRS measures to assess management's past, current and future decisions associated with our priorities and our allocation of capital, as well as to analyze how our business operates in, or responds to, swings in economic cycles or to other events that impact our core operations.

See Schedule 1 - Supplementary Non-IFRS Measures for, among other items, non-IFRS measures provided herein, non-IFRS definitions, and a reconciliation of non-IFRS measures to the most directly comparable IFRS measures, including a description of a modification to our calculation of Transition Costs commencing in Q3 2019. Also see footnotes (3) and (4) to the reconciliation table in Schedule 1 for a discussion of modifications to our calculation of each of non-IFRS free cash flow and non-IFRS adjusted ROIC commencing in Q1 2019.

About Celestica

Celestica enables the world's best brands. Through our recognized customer-centric approach, we partner with leading companies in aerospace and defense, communications, enterprise, healthtech, industrial, capital equipment, and energy to deliver solutions for their most complex challenges. As a leader in design, manufacturing, hardware platform and supply chain solutions, Celestica brings global expertise and insight at every stage of product development - from the drawing board to full-scale production and after-market services. With talented teams across North America, Europe and Asia, we imagine, develop and deliver a better future with our customers.

For more information, visit www.celestica.com. Our securities filings can also be accessed at www.sedar.com and www.sec.gov.

Cautionary Note Regarding Forward-looking Statements

This press release contains forward-looking statements, including, without limitation, those related to our priorities, goals and strategies; trends in the electronics manufacturing services (EMS) industry in general and in each of our segments (including the components thereof), and their anticipated impact on our business; the anticipated continuation and impact of specified adverse market conditions in each of our segments (and/or component businesses), including the anticipated Q4 2019 loss in our capital equipment business and near term expectations; our anticipated financial and/or operational results, and our anticipated Q4 2019 non-IFRS adjusted effective tax rate; the range and timing of our cost efficiency initiative; the range and timing of anticipated restructuring charges associated with the phased non-renewal of our programs with Cisco; estimated 2019 annual Cisco revenue; the anticipated impact of our CCS Review; the timing of the commencement of, and amount of payments under, a lease for our new corporate headquarters; anticipated costs and expenses; the timing and amounts of restructuring actions and charges; and the potential impact of tax and litigation outcomes. Such forward-looking statements may, without limitation, be preceded by, followed by, or include words such as “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “continues,” “project,” “potential,” “possible,” “contemplate,” “seek,” or similar expressions, or may employ such future or conditional verbs as “may,” “might,” “will,” “could,” “should,” or “would,” or may otherwise be indicated as forward-looking statements by grammatical construction, phrasing or context. For those statements, we claim the protection of the safe harbor for forward-looking statements contained in the U.S. Private Securities Litigation Reform Act of 1995, where applicable, and applicable Canadian securities laws.

Forward-looking statements are provided to assist readers in understanding management’s current expectations and plans relating to the future. Readers are cautioned that such information may not be appropriate for other purposes. Forward-looking statements are not guarantees of future performance and are subject to risks that could cause actual results to differ materially from those expressed or implied in such forward-looking statements, including, among others, risks related to: our customers’ ability to compete and succeed with our products and services; customer and segment concentration; challenges of replacing revenue from completed or lost programs or customer disengagements, including our intended disengagements from programs with Cisco and other disengagements resulting from the CCS review; changes in our mix of customers and/or the types of products or services we provide; the impact on gross profit of higher concentrations of lower margin programs; competitive factors and adverse market conditions affecting the EMS industry in general and our segments in particular; the cyclical nature of our capital equipment business, in particular our semiconductor business; a failure to properly estimate the magnitude of anticipated losses in our capital equipment business; a failure to achieve anticipated benefits from our CCS Review and/or cost efficiency initiative; delays in the delivery and availability of components, services and materials; the expansion or consolidation of our operations; defects or deficiencies in our products, services or designs; integrating acquisitions and "operate-in-place" arrangements, and achieving the anticipated benefits therefrom; negative impacts on our business resulting from recent increases in third-party indebtedness; our response to changes in demand, and rapidly evolving and changing technologies; challenges associated with new customers or programs, or the provision

     iv                         more...



of new services; the incurrence of future restructuring charges, a failure to achieve anticipated benefits from actions associated with the CCS Review, including disengagements from our programs with Cisco; impairment charges or other write-downs of assets; managing our operations, growth initiatives, and our working capital performance during uncertain market and economic conditions; disruptions to our operations, or those of our customers, component suppliers and/or logistics partners, including as a result of global or local events outside our/their control and the impact of significant tariffs on items imported into the U.S.; changes to our operating model; changing commodity, materials and component costs as well as labor costs and conditions; retaining or expanding our business due to execution or quality issues (including our ability to successfully resolve these challenges); maintaining sufficient financial resources and working capital to fund currently anticipated financial obligations and to pursue desirable business opportunities; negative impacts on our business resulting from any significant uses of cash, securities issuances, and/or additional increases in third-party indebtedness for additional acquisitions or to otherwise fund our operations; our financial exposure to foreign currency volatility; our dependence on industries affected by rapid technological change; increasing taxes, tax audits, and challenges of defending our tax positions; obtaining, renewing or meeting the conditions of tax incentives and credits; computer viruses, malware, hacking attempts or outages that may disrupt our operations; the variability of revenue and operating results; compliance with applicable laws, regulations, and government grants; and current or future litigation, governmental actions, and/or changes in legislation. The foregoing and other material risks and uncertainties are discussed in our public filings at www.sedar.com and www.sec.gov, including in our most recent MD&A, our 2018 Annual Report on Form 20-F filed with, and subsequent reports on Form 6-K furnished to, the U.S. Securities and Exchange Commission, and as applicable, the Canadian Securities Administrators.

Our revenue, earnings and other financial guidance contained in this press release is based on various assumptions, many of which involve factors that are beyond our control. Our material assumptions include those related to the following: fluctuation of production schedules from our customers in terms of volume and mix of products or services; the timing and execution of, and investments associated with, ramping new business; the successful pursuit, completion and integration of acquisitions; the success of our customers’ products; our ability to retain programs and customers; the stability of general economic and market conditions, currency exchange rates, and interest rates; supplier performance, pricing and terms; compliance by third parties with their contractual obligations and the accuracy of their representations and warranties; the costs and availability of components, materials, services, equipment, labor, energy and transportation; that our customers will retain liability for recently-imposed tariffs and countermeasures; global tax legislation changes; our ability to keep pace with rapidly changing technological developments; the timing, execution and effect of restructuring actions; the successful resolution of quality issues that arise from time to time; our having sufficient financial resources and working capital to fund currently anticipated financial obligations and to pursue desirable business opportunities; our ability to successfully diversify our customer base and develop new capabilities; the availability of cash resources for repurchases of outstanding subordinate voting shares; that we achieve the expected benefits from our recent acquisitions and actions associated with our CCS Review; the magnitude of the anticipated Q4 2019 loss in our capital equipment business; and the impact of actions associated with the CCS Review (including disengagements from our programs with Cisco) on our business. Although management believes its assumptions to be reasonable under the current circumstances, they may prove to be inaccurate, which could cause actual results to differ materially (and adversely) from those that would have been achieved had such assumptions been accurate. F

     v                         more...



orward-looking statements speak only as of the date on which they are made, and we disclaim any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by applicable law.
  
All forward-looking statements attributable to us are expressly qualified by these cautionary statements.

Contacts:
Celestica Communications                 Celestica Investor Relations
(416) 448-2200                        (416) 448-2211
media@celestica.com                     clsir@celestica.com

     vi                         more...



Schedule 1
Supplementary Non-IFRS Measures

Our non-IFRS measures herein include adjusted gross profit, adjusted gross margin (adjusted gross profit as a percentage of revenue), adjusted selling, general and administrative expenses (SG&A), adjusted SG&A as a percentage of revenue, operating earnings (adjusted EBIAT), operating margin (adjusted EBIAT or operating earnings as a percentage of revenue), adjusted net earnings, adjusted earnings per share, adjusted return on invested capital (adjusted ROIC), free cash flow, adjusted tax expense and adjusted effective tax rate. Adjusted EBIAT, adjusted ROIC, free cash flow (including a description of modifications to our calculation of adjusted ROIC and free cash flow commencing in Q1 2019), adjusted tax expense and adjusted effective tax rate are further described in the tables below. A description of modifications to our calculation of Transition Costs (used in the determination of operating earnings, adjusted net earnings and adjusted EPS), commencing in Q3 2019, is also included below. In calculating these non-IFRS financial measures, management excludes the following items, where applicable: employee SBC expense, amortization of intangible assets (excluding computer software), restructuring and other charges, net of recoveries (as defined below), impairment charges, and acquisition inventory fair value adjustments, all net of the associated tax adjustments (which are set forth in the table below), and non-core tax impacts (tax adjustments related to acquisitions, and certain other tax costs or recoveries related to restructuring actions or restructured sites).
We believe the non-IFRS measures we present herein are useful to investors, as they enable investors to evaluate and compare our results from operations in a more consistent manner (by excluding specific items that we do not consider to be reflective of our ongoing operating results), to evaluate cash resources that we generate each period, and to provide an analysis of operating results using the same measures our chief operating decision makers use to measure performance. In addition, management believes that the use of a non-IFRS adjusted tax expense and a non-IFRS adjusted effective tax rate provides improved insight into the tax effects of our ongoing business operations, and is useful to management and investors for historical comparisons and forecasting. These non-IFRS financial measures result largely from managements determination that the facts and circumstances surrounding the excluded charges or recoveries are not indicative of the ordinary course of the ongoing operation of our business.

Non-IFRS measures do not have any standardized meaning prescribed by IFRS and therefore may not be comparable to similar measures presented by other public companies that use IFRS, or who report under U.S. GAAP and use non-U.S. GAAP measures to describe similar operating metrics. Non-IFRS measures are not measures of performance under IFRS and should not be considered in isolation or as a substitute for any standardized measure under IFRS.
The most significant limitation to managements use of non-IFRS financial measures is that the charges or credits excluded from the non-IFRS measures are nonetheless charges or credits that are recognized under IFRS and that have an economic impact on the company. Management compensates for these limitations primarily by issuing IFRS results to show a complete picture of the companys performance, and reconciling non-IFRS financial measures back to the most directly comparable IFRS financial measures.
The economic substance of the exclusions described above and management’s rationale for excluding them from non-IFRS financial measures is provided below:
Employee SBC expense, which represents the estimated fair value of stock options, restricted share units and performance share units granted to employees, is excluded because grant activities vary significantly from quarter-to-quarter in both quantity and fair value. In addition, excluding this expense allows us to better compare core operating results with those of our competitors who also generally exclude employee SBC expense in assessing operating performance, who may have different granting patterns and types of equity awards, and who may use different valuation assumptions than we do, including those competitors who report under U.S. GAAP and use non-U.S. GAAP measures to present similar metrics.
Amortization charges (excluding computer software) consist of non-cash charges against intangible assets that are impacted by the timing and magnitude of acquired businesses. Amortization of intangible assets varies among our competitors, and we believe that excluding these charges permits a better comparison of core operating results with those of our competitors who also generally exclude amortization charges in assessing operating performance.
Restructuring and other charges, net of recoveries, consist of costs relating to: employee severance, lease terminations, site closings and consolidations; write-downs of owned property and equipment which are no longer used and are available for sale; reductions in infrastructure; Transition Costs (Recoveries) (defined below); acquisition-related consulting, transaction and integration costs, and beginning in the first quarter of 2019 (and as applicable), charges

     vii                         more...



related to the subsequent re-measurement of indemnification assets recorded in connection with our Impakt Holdings, LLC (Impakt) acquisition (collectively, Acquisition Costs); legal settlements (recoveries); and the accelerated amortization of unamortized deferred financing costs recorded on the extinguishment of our prior credit facility during the second quarter of 2018. We exclude these restructuring and other charges, net of recoveries, because we believe that they are not directly related to ongoing operating results and do not reflect expected future operating expenses after completion of these activities. We believe these exclusions permit a better comparison of our core operating results with those of our competitors who also generally exclude these charges, net of recoveries, in assessing operating performance.
Transition Costs consist of: (i) costs recorded in connection with the relocation of our Toronto manufacturing operations, and the move of our corporate headquarters into and out of a temporary location during, and upon completion, of the construction of space in a new office building at our former location (all in connection with the sale of our Toronto real property) (collectively, Toronto Transition Costs) and (ii) commencing in Q3 2019, costs recorded in connection with the transfer of certain capital equipment manufacturing lines from closed sites to other sites within our global network in response to the current capital equipment demand environment (Internal Relocation Costs). Transition Costs consist of direct relocation costs, duplicate costs (such as rent expense, utility costs, depreciation charges, and personnel costs) incurred during the transition periods, as well as cease-use costs incurred in connection with idle or vacated portions of the relevant premises that we would not have incurred but for these relocations and transfers. Transition Recoveries consist of the gain we recorded in March 2019 on the sale of our Toronto real property. We believe that excluding these costs and recoveries, including Internal Relocation Costs, which commenced in Q3 2019, permits a better comparison of our core operating results from period-to-period, as these costs will not reflect our ongoing operations once these relocations and manufacturing line transfers are complete, and the recovery pertains only to Q1 2019.
Impairment charges, which consist of non-cash charges against goodwill, intangible assets and property, plant and equipment, result primarily when the carrying value of these assets exceeds their recoverable amount. Our competitors may record impairment charges at different times, and we believe that excluding these charges permits a better comparison of our core operating results with those of our competitors who also generally exclude these charges in assessing operating performance.
Acquisition inventory fair value adjustments relate to the write-up of the inventory acquired in connection with our acquisitions, representing the difference between the cost and fair value of such inventory. We exclude the impact of the recognition of these adjustments, when incurred, because we believe such exclusion permits a better comparison of our core operating results from period-to-period, as their impact is not indicative of our ongoing operating performance.
Non-core tax impacts are excluded, as we believe that these costs or recoveries do not reflect core operating performance and vary significantly among those of our competitors who also generally exclude these costs or recoveries in assessing operating performance.
The following table sets forth, for the periods indicated, the various non-IFRS measures discussed above, and a reconciliation of non-IFRS measures to the most directly comparable IFRS measures (in millions, except percentages and per share amounts):


     viii                         more...



 
Three months ended September 30
 
Nine months ended September 30
 
2018
 
2019
 
2018
 
2019
 
 
% of revenue
 
 
% of revenue
 
 
% of revenue
 
 
% of revenue
IFRS revenue
$
1,711.3

 
 
$
1,517.9

 
 
$
4,906.2

 
 
$
4,396.6

 
 
 
 
 
 
 
 
 
 
 
 
 
IFRS gross profit
$
112.2

6.6
%
 
$
97.7

6.4
 %
 
$
310.5

6.3
%
 
$
282.9

6.4
%
Employee SBC expense
3.0

 
 
1.9

 
 
10.9

 
 
11.9

 

   Acquisition inventory fair value adjustment

 
 

 
 
1.6

 
 

 
Non-IFRS adjusted gross profit
$
115.2

6.7
%
 
$
99.6

6.6
 %
 
$
323.0

6.6
%
 
$
294.8

6.7
%
 
 
 
 
 
 
 
 
 
 
 
 
IFRS SG&A
$
54.4

3.2
%
 
$
53.4

3.5
 %
 
$
159.4

3.2
%
 
$
170.2

3.9
%
Employee SBC expense
(4.4
)
 
 
(4.8
)
 
 
(14.1
)
 
 
(14.8
)
 

Non-IFRS adjusted SG&A
$
50.0

2.9
%
 
$
48.6

3.2
 %
 
$
145.3

3.0
%
 
$
155.4

3.5
%
 
 
 
 
 
 
 
 
 
 
 
 
IFRS earnings before income taxes
$
21.5

1.3
%
 
$
6.4

0.4
 %
 
$
61.8

1.3
%
 
$
100.2

2.3
%
Finance costs (1)
7.0

 

 
12.0

 
 
15.2

 
 
38.2

 

Employee SBC expense
7.4

 

 
6.7

 
 
25.0

 
 
26.7

 

Amortization of intangible assets (excluding computer software)
2.7

 

 
6.0

 
 
6.5

 
 
18.8

 

Net restructuring, impairment and other charges (recoveries)
17.8

 

 
11.5

 
 
44.1

 
 
(69.5
)
 

   Acquisition inventory fair value adjustment

 
 

 
 
1.6

 
 

 
Non-IFRS operating earnings (adjusted EBIAT) (1)
$
56.4

3.3
%
 
$
42.6

2.8
 %
 
$
154.2

3.1
%
 
$
114.4

2.6
%
 
 
 
 
 
 
 
 
 
 
 
 
IFRS net earnings (loss)
$
8.6

0.5
%
 
$
(6.9
)
(0.5
)%
 
$
38.8

0.8
%
 
$
77.3

1.8
%
Employee SBC expense
7.4

 
 
6.7

 
 
25.0

 
 
26.7

 
Amortization of intangible assets (excluding computer software)
2.7

 
 
6.0

 
 
6.5

 
 
18.8

 
Net restructuring, impairment and other charges (recoveries)
17.8

 
 
11.5

 

 
44.1

 
 
(69.5
)
 
Acquisition inventory fair value adjustment

 
 

 
 
1.6

 
 

 
Adjustments for taxes (2)
(0.5
)
 
 
(0.7
)
 

 
(5.9
)
 
 
(5.5
)
 
Non-IFRS adjusted net earnings
$
36.0

 
 
$
16.6

 
 
$
110.1

 
 
$
47.8

 
 
 
 
 
 
 
 
 
 
 
 
 
Diluted EPS
 

 
 
 
 
 
 
 
 
 

 
Weighted average # of shares (in millions) *
140.3

 
 
128.5

 
 
141.5

 
 
132.6

 
IFRS earnings (loss) per share *
$
0.06

 
 
$
(0.05
)
 
 
$
0.27

 
 
$
0.58

 
Non-IFRS adjusted earnings per share
$
0.26

 
 
$
0.13

 
 
$
0.78

 
 
$
0.36

 
# of shares outstanding at period end (in millions)
137.4

 
 
128.4

 
 
137.4

 
 
128.4

 
 
(restated)

 
 
 
 
 
(restated)

 
 
 
 
IFRS cash provided by operations
$
55.3

 
 
$
106.9

 
 
$
35.0

 
 
$
268.5

 
Purchase of property, plant and equipment, net of sales proceeds
(20.9
)
 
 
(19.9
)
 
 
(59.7
)
 
 
50.2

 
Lease payments (3)
(3.5
)
 
 
(10.6
)
 
 
(16.1
)
 
 
(29.4
)
 
Finance costs paid (excluding debt issuance costs paid) (3)
(6.3
)
 
 
(10.2
)
 
 
(14.3
)
 
 
(31.9
)
 
Non-IFRS free cash flow (3)
$
24.6

 
 
$
66.2

 
 
$
(55.1
)
 
 
$
257.4

 
 
 
 
 
 
 
 
 
 
 
 
 
IFRS ROIC % (4)
6.2
%
 
 
1.5
%
 
 
6.3
%
 
 
7.7
%
 
Non-IFRS adjusted ROIC % (4)
16.2
%
 
 
10.1
%
 
 
15.6
%
 
 
8.8
%
 

     ix                         more...



*
IFRS earnings (loss) per diluted share is calculated by dividing IFRS net earnings (loss) by the number of diluted weighted average shares outstanding (DWAS). In order to calculate IFRS loss per diluted share for Q3 2019, we used a DWAS of 128.5 million as at September 30, 2019. Because we reported a net loss on an IFRS basis in Q3 2019, the DWAS for such period-end excluded 0.8 million shares underlying in-the-money stock-based awards, as including these shares would be anti-dilutive. However, we included these shares in the DWAS used to calculate non-IFRS adjusted earnings (per diluted share) for Q3 2019, because such shares were dilutive in relation to this non-IFRS measure.

(1)
Management uses non-IFRS operating earnings (adjusted EBIAT) as a measure to assess performance related to our core operations. Non-IFRS adjusted EBIAT is defined as earnings (loss) before income taxes, finance costs (defined below), employee SBC expense, amortization of intangible assets (excluding computer software), net restructuring and other charges (recoveries) (defined above), impairment charges (recoveries), and in applicable periods, acquisition inventory fair value adjustments. Finance costs consist of interest expense and fees related to our credit facility (including debt issuance and related amortization costs), our interest rate swap agreements, our accounts receivable sales program and a customer's supplier financing program, and, beginning Q1 2019, interest expense on our lease obligations under IFRS 16. See note 11 to our Q3 2019 Interim Financial Statements for separate quantification and discussion of impairment charges, if any, and the components of net restructuring and other charges (recoveries).

(2)
The adjustments for taxes, as applicable, represent the tax effects of our non-IFRS adjustments and non-core tax impacts (described in the table below).

(3)
Management uses non-IFRS free cash flow as a measure, in addition to IFRS cash provided by (used in) operations, to assess our operational cash flow performance. We believe non-IFRS free cash flow provides another level of transparency to our liquidity. Non-IFRS free cash flow is defined as cash provided by (used in) operations after the purchase of property, plant and equipment (net of proceeds from the sale of certain surplus equipment and property), lease payments (including $9.2 million and $26.4 million in Q3 2019 and YTD 2019, respectively, for lease payments under IFRS 16), and finance costs paid (excluding any debt issuance costs paid). As a measure of liquidity, and consistent with the inclusion of our Toronto relocation capital expenditures and Toronto Transition Costs in non-IFRS free cash flow in the periods incurred, we have included the $113.0 million in proceeds from the sale of our Toronto real property in non-IFRS free cash flow in Q1 2019 (the period of receipt). See note 11(b) to the Q3 2019 Interim Financial Statements. We incurred debt issuance costs in connection with our current credit facility (upon execution and subsequent security arrangements), which we do not consider to be part of our core operating expenses. As a result, we modified our non-IFRS free cash flow calculation, commencing in Q1 2019, to exclude debt issuance costs from total finance costs paid ($0.6 million and $2.4 million in Q3 2019 and YTD 2019, respectively, and nil and $7.4 million in Q3 2018 and YTD 2018, respectively). Prior period comparatives have been restated to conform to the current presentation. In addition, as of January 1, 2019, as a result of our adoption of IFRS 16 (Leases), we have also modified our non-IFRS free cash flow calculation to subtract lease payments under IFRS 16, as such payments were previously (but are no longer) reported in cash provided by (used in) operations. IFRS 16 did not require the restatement of prior period financial statements. Accordingly, and in order to preserve comparability with prior calculations, commencing in Q1 2019, such lease payments are subtracted from cash provided by (used in) operations in our determination of non-IFRS free cash flow. See footnote (4) below. Note that non-IFRS free cash flow, however, does not represent residual cash flow available to Celestica for discretionary expenditures.

(4)
Management uses non-IFRS adjusted ROIC as a measure to assess the effectiveness of the invested capital we use to build products or provide services to our customers, by quantifying how well we generate earnings relative to the capital we have invested in our business. Non-IFRS adjusted ROIC is calculated by dividing non-IFRS adjusted EBIAT by average net invested capital. Net invested capital (calculated in the table below) is defined as total assets less: cash, ROU assets (described below), accounts payable, accrued and other current liabilities and provisions, and income taxes payable. We use a two-point average to calculate average net invested capital for the quarter and a four-point average to calculate average net invested capital for the nine-month period. A comparable measure under IFRS would be determined by dividing IFRS earnings before income taxes by average net invested capital (which we have set forth in the charts above and below), however, this measure (which we have called IFRS ROIC), is not a measure defined under IFRS. In connection with our adoption of IFRS 16 as of January 1, 2019, we recognize ROU assets and related lease obligations on the applicable lease commencement dates. See note 2 to the Q3 2019 Interim Financial Statements for further detail. As IFRS 16 did not require the restatement of prior period financial statements, we have not restated prior period calculations of non-IFRS adjusted ROIC to account for ROU assets. Accordingly, and in order to preserve comparability with prior calculations, commencing in Q1 2019, we exclude the impact of our ROU assets from our calculation of net invested capital.


The following table sets forth a reconciliation of our IFRS tax expense and IFRS effective tax rate to our non-IFRS adjusted tax expense and our non-IFRS adjusted effective tax rate for the periods indicated, in each case determined by excluding the tax benefits or costs associated with the listed items (in millions, except percentages) from our IFRS tax expense for such periods:
 
Three months ended
 
Nine months ended
 
September 30
 
September 30
 
2018
Effective tax rate
 
2019
Effective tax rate
 
2018
Effective tax rate
 
2019
Effective tax rate
 
 
 
 
 
 
 
 
 
 
IFRS tax expense and IFRS effective tax rate
$
12.9

60
%
 
$
13.3

208
%
 
$
23.0

37
%
 
$
22.9

23
%


 
 

 
 

 
 

 
Tax costs (benefits) of the following items excluded from IFRS tax expense:
 
 
 
 
 
 
 
 
 
 
 
Employee SBC expense
0.2

 
 
0.1

 
 
1.2

 
 
0.6

 
Net restructuring, impairment and other charges
0.3

 
 
1.0

 
 
0.7

 
 
1.4

 
Non-core tax impact related to tax uncertainties*

 
 

 
 

 
 
3.9

 
Non-core tax impact related to fair value adjustments on acquisitions **

 
 
(0.2
)
 
 
3.7

 
 
(1.5
)
 
Non-core tax impacts related to restructured sites*

 
 
(0.2
)
 
 
0.3

 
 
1.1

 
 
 
 
 
 
 
 
 
 
 
 
 
Non-IFRS adjusted tax expense and non-IFRS adjusted effective tax rate
$
13.4

27
%
 
$
14.0

46
%
 
$
28.9

21
%
 
$
28.4

37
%

*See note 12 to the Q3 2019 Interim Financial Statements.
** Consists of the Atrenne DTA recorded in the second quarter of 2018, and deferred tax adjustments attributable to our Impakt acquisition recorded in the second and third quarters of 2019.


     x                         more...



The following table sets forth, for the periods indicated, our calculation of IFRS ROIC % and non-IFRS adjusted ROIC % (in millions, except IFRS ROIC % and non-IFRS adjusted ROIC %).
 
Three months ended
 
Nine months ended
 
September 30
 
September 30
 
2018
 
2019
 
2018
 
2019
 
 
 
 
 
 
 
 
IFRS earnings before income taxes
$
21.5

 
$
6.4

 
$
61.8

 
$
100.2

Multiplier to annualize earnings
4

 
4

 
1.333

 
1.333

Annualized IFRS earnings before income taxes
$
86.0

 
$
25.6

 
$
82.4

 
$
133.6

 
 
 
 
 
 
 
 
Average net invested capital for the period
$
1,391.1

 
$
1,695.2

 
$
1,316.2

 
$
1,740.8

 
 
 
 
 
 
 
 
IFRS ROIC % (1)
6.2
%
 
1.5
%
 
6.3
%
 
7.7
%
 
 
 
 
 
 
 
 
 
Three months ended
 
Nine months ended
 
September 30
 
September 30
 
2018
 
2019
 
2018
 
2019
 
 
 
 
 
 
 
 
Non-IFRS operating earnings (adjusted EBIAT)
$
56.4

 
$
42.6

 
$
154.2

 
$
114.4

Multiplier to annualize earnings
4

 
4

 
1.333

 
1.333

Annualized non-IFRS adjusted EBIAT
$
225.6

 
$
170.4

 
$
205.5

 
$
152.5

 
 
 
 
 
 
 
 
Average net invested capital for the period
$
1,391.1

 
$
1,695.2

 
$
1,316.2

 
$
1,740.8

 
 
 
 
 
 
 
 
Non-IFRS adjusted ROIC % (1)
16.2
%
 
10.1
%
 
15.6
%
 
8.8
%
 
 
 
 
 
 
 
 
 
December 31
2018
 
March 31
2019
 
June 30
2019
 
September 30
2019
 
 
 
 
 
 
 
 
Net invested capital consists of:
 
 
 
 
 
 
 
Total assets
$
3,737.7

 
$
3,688.1

 
$
3,633.7

 
$
3,557.6

Less: cash
422.0

 
457.8

 
436.5

 
448.9

Less: right-of-use assets

 
115.8

 
116.2

 
107.8

Less: accounts payable, accrued and other current liabilities, provisions and income taxes payable
1,512.6

 
1,344.8

 
1,349.2

 
1,342.3

Net invested capital at period end (1)
$
1,803.1

 
$
1,769.7

 
$
1,731.8

 
$
1,658.6

 
 
 
 
 
 
 
 
 
December 31
2017
 
March 31
2018
 
June 30
2018
 
September 30
2018
 
 
 
 
 
 
 
 
Net invested capital consists of:
 
 
 
 
 
 
 
Total assets
$
2,964.2

 
$
2,976.0

 
$
3,212.2

 
$
3,316.1

Less: cash
515.2

 
435.7

 
401.4

 
457.7

Less: accounts payable, accrued and other current liabilities, provisions and income taxes payable
1,228.6

 
1,278.1

 
1,413.8

 
1,473.3

Net invested capital at period end (1)
$
1,220.4

 
$
1,262.2

 
$
1,397.0

 
$
1,385.1

(1) 
See footnote 4 of the previous table.


     xi                         more...

CELESTICA INC. 
CONDENSED CONSOLIDATED BALANCE SHEET
(in millions of U.S. dollars)
(unaudited)
 
Note
December 31
2018
 
September 30
2019
 
 
 
 
 
Assets
 
 

 
 

Current assets:
 
 

 
 

     Cash and cash equivalents
 
$
422.0

 
$
448.9

Accounts receivable
5
1,206.6

 
1,014.5

Inventories
6
1,089.9

 
1,033.6

Income taxes receivable
 
5.0

 
5.9

Assets classified as held for sale
7
27.4

 
12.9

Other current assets
 
72.6

 
63.3

Total current assets
 
2,823.5

 
2,579.1

 
 
 
 
 
Property, plant and equipment
 
365.3

 
355.0

Right-of-use assets
2

 
107.8

Goodwill
4
198.4

 
198.1

Intangible assets
4
283.6

 
257.9

Deferred income taxes
 
36.7

 
31.9

Other non-current assets
 
30.2

 
27.8

Total assets
 
$
3,737.7

 
$
3,557.6

 
 
 
 
 
Liabilities and Equity
 
 

 
 

Current liabilities:
 
 

 
 

Current portion of borrowings under credit facility and lease obligations
9
$
107.7

 
$
629.2

Accounts payable
 
1,126.7

 
937.2

Accrued and other current liabilities
6
320.4

 
332.4

Income taxes payable
 
42.3

 
50.2

Current portion of provisions
 
23.2

 
22.5

Total current liabilities
 
1,620.3

 
1,971.5

 
 
 
 
 
Long-term portion of borrowings under credit facility and lease obligations
9
650.2

 
91.3

Pension and non-pension post-employment benefit obligations
 
88.8

 
92.4

Provisions and other non-current liabilities
 
20.6

 
15.6

Deferred income taxes
 
25.5

 
21.7

Total liabilities
 
2,405.4

 
2,192.5

 
 
 
 
 
Equity:
 
 

 
 

Capital stock
10
1,954.1

 
1,827.0

Treasury stock
10
(20.2
)
 
(6.3
)
Contributed surplus
 
906.6

 
980.5

Deficit
 
(1,481.7
)
 
(1,404.4
)
Accumulated other comprehensive loss
 
(26.5
)
 
(31.7
)
Total equity
 
1,332.3

 
1,365.1

Total liabilities and equity
 
$
3,737.7

 
$
3,557.6

 
 
 
 
 
 
Commitments and Contingencies (note 14), Transitional adjustment related to adoption of IFRS 16 (note 2), Subsequent events (notes 3 & 9).
The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.

1more...


CELESTICA INC. 
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
(in millions of U.S. dollars, except per share amounts)
(unaudited)

 
 
 
Three months ended
 
Nine months ended
 
 
September 30
 
September 30
 
Note
2018
 
2019
 
2018
 
2019
 
 
 
 
 
 
 
 
 
Revenue
3
$
1,711.3

 
$
1,517.9

 
$
4,906.2

 
$
4,396.6

Cost of sales
6
1,599.1

 
1,420.2

 
4,595.7

 
4,113.7

Gross profit
 
112.2

 
97.7

 
310.5

 
282.9

Selling, general and administrative expenses (SG&A)
 
54.4

 
53.4

 
159.4

 
170.2

Research and development
 
7.9

 
7.3

 
20.7

 
21.1

Amortization of intangible assets
 
3.6

 
7.1

 
9.3

 
22.7

Other charges (recoveries)
11
17.8

 
11.5

 
44.1

 
(69.5
)
Earnings from operations
 
28.5

 
18.4

 
77.0

 
138.4

Finance costs
 
7.0

 
12.0

 
15.2

 
38.2

Earnings before income taxes
 
21.5

 
6.4

 
61.8

 
100.2

Income tax expense (recovery)
12
 

 
 

 
 
 
 
Current
 
13.5

 
11.6

 
32.9

 
21.2

Deferred
 
(0.6
)
 
1.7

 
(9.9
)
 
1.7

 
 
12.9

 
13.3

 
23.0

 
22.9

Net earnings (loss) for the period
 
$
8.6

 
$
(6.9
)
 
$
38.8

 
$
77.3

 
 
 
 
 
 
 
 
 
Basic earnings (loss) per share
 
$
0.06

 
$
(0.05
)
 
$
0.28

 
$
0.59

Diluted earnings (loss) per share
 
$
0.06

 
$
(0.05
)
 
$
0.27

 
$
0.58

 
 
 
 
 
 
 
 
 
Shares used in computing per share amounts (in millions):
 
 

 
 

 
 
 
 
Basic
 
139.0

 
128.5

 
140.3

 
131.8

Diluted
 
140.3

 
128.5

 
141.5

 
132.6


The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.

2more...



CELESTICA INC.
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (LOSS)
(in millions of U.S. dollars)
(unaudited)
 
 
 
Three months ended
 
Nine months ended
 
 
September 30
 
September 30
 
Note
2018
 
2019
 
2018
 
2019
 
 
 
 
 
 
 
 
 
Net earnings (loss) for the period
 
$
8.6

 
$
(6.9
)
 
$
38.8

 
$
77.3

Other comprehensive income (loss), net of tax:
 
 

 
 

 
 

 
 
Items that will not be reclassified to net earnings:
 
 
 
 
 
 
 
 
Losses on pension and non-pension post-employment benefit plans
8

 

 
(63.3
)
 

Items that may be reclassified to net earnings (loss):
 
 
 
 
 
 
 
 
  Currency translation differences for foreign operations
 
(0.6
)
 
(1.0
)
 
(0.4
)
 
(0.9
)
  Changes from currency forward derivatives designated as hedges
13
5.2

 
(5.0
)
 
(12.6
)
 
5.8

  Changes from interest rate swap derivatives designated as hedges
13
0.4

 
(1.2
)
 
0.4

 
(10.1
)
Total comprehensive income (loss) for the period
 
$
13.6

 
$
(14.1
)
 
$
(37.1
)
 
$
72.1

 
The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.

3more...

                                                

CELESTICA INC. 
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
(in millions of U.S. dollars)
(unaudited)
 
 
Note
Capital  stock
(note 10)
 
Treasury stock
 (note 10)
 
Contributed
surplus
 
Deficit
 
Accumulated
other
comprehensive
loss (a)
 
Total  equity
Balance -- January 1, 2018
 
$
2,048.3

 
$
(8.7
)
 
$
863.0

 
$
(1,525.7
)
 
$
(6.7
)
 
$
1,370.2

Capital transactions
10
 

 
 

 
 

 
 

 
 

 
 

Issuance of capital stock
 
12.7

 

 
(12.3
)
 

 

 
0.4

Repurchase of capital stock for cancellation
 
(87.8
)
 

 
26.2

 

 

 
(61.6
)
Purchase of treasury stock for stock-based plans
 

 
(9.6
)
 

 

 

 
(9.6
)
Stock-based compensation (SBC) and other
 

 
6.4

 
19.9

 

 

 
26.3

Total comprehensive income (loss):
 
 

 
 

 
 

 
 

 
 

 


Net earnings for the period
 

 

 

 
38.8

 

 
38.8

  Other comprehensive income (loss), net of tax:
 
 

 
 

 
 

 
 

 
 

 


Losses on pension and non-pension post-employment benefit plans
8

 

 

 
(63.3
)
 

 
(63.3
)
Currency translation differences for foreign operations
 

 

 

 

 
(0.4
)
 
(0.4
)
Changes from currency forward derivatives designated as hedges
 

 

 

 

 
(12.6
)
 
(12.6
)
Changes from interest rate swap derivatives designated as hedges
 

 

 

 

 
0.4

 
0.4

Balance -- September 30, 2018
 
$
1,973.2

 
$
(11.9
)
 
$
896.8

 
$
(1,550.2
)
 
$
(19.3
)
 
$
1,288.6

 
 
 
 
 
 
 
 
 
 
 
 
 
Balance -- January 1, 2019
 
$
1,954.1

 
$
(20.2
)
 
$
906.6

 
$
(1,481.7
)
 
$
(26.5
)
 
$
1,332.3

Capital transactions
10
 

 
 

 
 

 
 

 
 

 
 

Issuance of capital stock
 
5.3

 

 
(5.3
)
 

 

 

Repurchase of capital stock for cancellation
 
(132.4
)
 

 
65.1

 

 

 
(67.3
)
SBC and other
 

 
13.9

 
14.1

 

 

 
28.0

Total comprehensive income (loss):
 
 

 
 

 
 

 
 

 
 

 
 

Net earnings for the period
 

 

 

 
77.3

 

 
77.3

Other comprehensive income (loss), net of tax:
 
 

 
 

 
 

 
 

 
 

 
 

Currency translation differences for foreign operations
 

 

 

 

 
(0.9
)
 
(0.9
)
Changes from currency forward derivatives designated as hedges
 

 

 

 

 
5.8

 
5.8

Changes from interest rate swap derivatives designated as hedges
 

 

 

 

 
(10.1
)
 
(10.1
)
Balance -- September 30, 2019
 
$
1,827.0

 
$
(6.3
)
 
$
980.5

 
$
(1,404.4
)
 
$
(31.7
)
 
$
1,365.1

 
(a)  Accumulated other comprehensive loss is net of tax.

The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.

4more...

                                                

CELESTICA INC.
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
(in millions of U.S. dollars)
(unaudited)
 
 
Three months ended
 
Nine months ended
 
 
September 30
 
September 30
 
Note
2018
 
2019
 
2018
 
2019
 
 
 
 
 
 
 
 
 
Cash provided by (used in):
 
 

 
 

 
 
 
 
Operating activities:
 
 

 
 

 
 
 
 
Net earnings (loss) for the period
 
$
8.6

 
$
(6.9
)
 
$
38.8

 
$
77.3

Adjustments to net earnings (loss) for items not affecting cash:
 
 

 
 

 
 
 
 
Depreciation and amortization
 
21.2

 
33.3

 
64.1

 
102.0

Equity-settled SBC expense
10
7.4

 
6.7

 
25.0

 
26.7

Other charges (recoveries)
 

 
3.6

 
1.4

 
(94.6
)
Finance costs
 
7.0

 
12.0

 
15.2

 
38.2

Income tax expense
 
12.9

 
13.3

 
23.0

 
22.9

Other
 
(1.7
)
 
5.1

 
(9.1
)
 
16.2

Changes in non-cash working capital items:
 
 

 
 

 
 
 
 
Accounts receivable
 
(8.6
)
 
9.1

 
(95.0
)
 
191.9

Inventories
 
(55.5
)
 
52.3

 
(225.6
)
 
56.3

Other current assets
 
19.9

 
(2.3
)
 
10.3

 
13.0

Accounts payable, accrued and other current liabilities and provisions
 
55.2

 
(14.4
)
 
221.8

 
(167.2
)
Non-cash working capital changes
 
11.0

 
44.7

 
(88.5
)
 
94.0

Net income tax paid
 
(11.1
)
 
(4.9
)
 
(34.9
)
 
(14.2
)
Net cash provided by operating activities
 
55.3

 
106.9

 
35.0

 
268.5

 
 
 
 
 
 
 
 
 
Investing activities:
 
 

 
 

 
 
 
 
Acquisitions, net of cash acquired
4

 
1.3

 
(141.7
)
 
2.7

Purchase of computer software and property, plant and equipment(a)
 
(21.1
)
 
(21.6
)
 
(63.4
)
 
(64.5
)
Proceeds related to the sale of assets
11
0.2

 
1.7

 
3.7

 
114.7

Net cash provided by (used in) investing activities
 
(20.9
)
 
(18.6
)
 
(201.4
)
 
52.9

 
 
 
 
 
 
 
 
 
Financing activities:
 
 

 
 

 
 
 
 
Borrowings under prior credit facility
9

 

 
163.0

 

Repayments under prior credit facility
9

 

 
(350.5
)
 

Borrowings under current credit facility
9
55.0

 

 
405.0

 
48.0

Repayments under current credit facility
9

 
(54.5
)
 

 
(211.5
)
Payment of lease obligations
 
(3.5
)
 
(10.6
)
 
(16.1
)
 
(29.4
)
Issuance of capital stock
 

 

 
0.4

 

Repurchase of capital stock for cancellation
10
(23.3
)
 

 
(61.6
)
 
(67.3
)
Purchase of treasury stock for stock-based plans
10

 

 
(9.6
)
 

Finance costs paid (b)
9
(6.3
)
 
(10.8
)
 
(21.7
)
 
(34.3
)
Net cash provided by (used in) financing activities
 
21.9

 
(75.9
)
 
108.9

 
(294.5
)
 
 
 
 
 
 
 
 
 
Net increase (decrease) in cash and cash equivalents
 
56.3

 
12.4

 
(57.5
)
 
26.9

Cash and cash equivalents, beginning of period
 
401.4

 
436.5

 
515.2

 
422.0

Cash and cash equivalents, end of period
 
$
457.7

 
$
448.9

 
$
457.7

 
$
448.9

(a) No additional equipment was acquired through finance leases in the third quarter of 2019, and $1.7 was acquired during the first nine months of 2019 (third quarter of 2018 — $4.3; first nine months of 2018 — $9.3).
(b) Includes debt issuance costs paid of $0.6 and $2.4 in the third quarter and first nine months of 2019, respectively (third quarter and first nine months of 2018 — nil and $7.4, respectively).

The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.

5more...


CELESTICA INC.
 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions of U.S. dollars, except percentages and per share amounts)
(unaudited)


1.             REPORTING ENTITY
 
Celestica Inc. (Celestica) is incorporated in Ontario with its corporate headquarters located in Toronto, Ontario, Canada. Celestica’s subordinate voting shares are listed on the Toronto Stock Exchange (TSX) and the New York Stock Exchange (NYSE).

2.             BASIS OF PREPARATION AND SIGNIFICANT ACCOUNTING POLICIES
 
Statement of compliance:
 
These unaudited interim condensed consolidated financial statements for the period ended September 30, 2019 (Q3 2019 Interim Financial Statements) have been prepared in accordance with International Accounting Standard (IAS) 34, Interim Financial Reporting, as issued by the International Accounting Standards Board (IASB) and the accounting policies we have adopted in accordance with International Financial Reporting Standards (IFRS). The Q3 2019 Interim Financial Statements should be read in conjunction with our 2018 annual audited consolidated financial statements (2018 AFS), and reflect all adjustments that are, in the opinion of management, necessary to present fairly our financial position as at September 30, 2019 and our financial performance, comprehensive income (loss) and cash flows for the three and nine months ended September 30, 2019 (referred to herein as Q3 2019 and YTD 2019, respectively). The Q3 2019 Interim Financial Statements are presented in U.S. dollars, which is also our functional currency. Unless otherwise noted, all financial information is presented in millions of U.S. dollars (except percentages and per share amounts).
 
The Q3 2019 Interim Financial Statements were authorized for issuance by our board of directors on October 24, 2019.
 
Use of estimates and judgments:
 
The preparation of financial statements in conformity with IFRS requires management to make judgments, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, revenue and expenses, and the related disclosures of contingent assets and liabilities. We base our judgments, estimates and assumptions on current facts, historical experience and various other factors that we believe are reasonable under the circumstances. The economic environment could also impact certain estimates and discount rates necessary to prepare our consolidated financial statements, including significant estimates and discount rates applicable to the determination of the recoverable amounts used in our impairment testing of our non-financial assets. Our assessment of these factors forms the basis for our judgments on the carrying values of assets and liabilities and the accrual of our costs and expenses. Actual results could differ materially from our estimates and assumptions. We review our estimates and underlying assumptions on an ongoing basis and make revisions as determined necessary by management. Revisions are recognized in the period in which the estimates are revised and may impact future periods as well. There have been no significant changes to our assumptions or the judgments affecting the application of our estimates and assumptions during Q3 2019 or YTD 2019 from those described in the notes to our 2018 AFS. However, see “Accounting policies” below for a discussion of recently adopted accounting standards.
Accounting policies:
The Q3 2019 Interim Financial Statements are based upon accounting policies consistent with those used and described in note 2 to our 2018 AFS, except for the recently adopted accounting standard discussed below. As a result, the following should be read as a modification to notes 2(j) and (x) to our 2018 AFS.

6more...


CELESTICA INC.
 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions of U.S. dollars, except percentages and per share amounts)
(unaudited)

Recently adopted accounting standard:
IFRS 16, Leases:
(a) Initial adoption and application:

We adopted IFRS 16, which brings most leases on-balance sheet for lessees under a single model, effective January 1, 2019. In connection therewith, as of such date, we recognize right-of-use (ROU) assets and related lease obligations as of the applicable lease commencement date. ROU assets represent our right to use such leased assets, and our lease obligations represent our related lease payment obligations. In adopting this standard, we applied the modified retrospective approach, permitting us to recognize the cumulative effect of such adoption as an adjustment to our opening balance sheet as of January 1, 2019, without restatement of prior period comparative information. In computing such adjustment, we elected to apply the practical expedients available under IFRS 16, and accordingly did not recognize ROU assets and related lease obligations for low-value leases, or for leases with terms of 12 months or less. We continue to expense the costs of these low-value and short-term leases in our consolidated statement of operations on a straight-line basis over the lease term. In addition, as IFRS 16 did not require us to reassess whether a contract is, or contains, a lease as of the date of initial application, we maintained the lease determinations used under previous accounting rules. Upon initial adoption of IFRS 16, we recognized ROU assets of $111.5 and related lease obligations of $112.0, and reduced our accrued liabilities by $0.5 on our consolidated balance sheet as of January 1, 2019. There was no net impact on our deficit as of January 1, 2019. When measuring our lease obligations, we discounted our lease payments using a weighted-average rate of 4.7% as of January 1, 2019 (representing our incremental borrowing rate as of such date). The amortization of the ROU assets is recognized as a depreciation charge, and the interest expense on the related lease obligations is recognized as finance costs in our consolidated statement of operations. Prior to the adoption of IFRS 16, we recognized operating lease expenses on a straight-line basis over the lease term generally in cost of sales or SG&A in our consolidated statement of operations. There were no changes to our existing finance leases required by the adoption of IFRS 16, which we continue to capitalize at their commencement (included in property, plant and equipment on our consolidated balance sheet), and include the corresponding liability, net of finance costs, on our consolidated balance sheet (see note 9).

The following table sets forth the adjustments to our operating lease commitments at December 31, 2018, as disclosed in our 2018 AFS, used to derive the lease obligations recognized on our initial application of IFRS 16 at January 1, 2019:

Operating lease commitments at December 31, 2018
$
107.4

Discounted using our incremental borrowing rate at January 1, 2019
(13.2
)
Recognition exemption for short-term and low-value leases
(1.9
)
Extension options reasonably certain to be exercised
19.7

Lease obligations recognized at January 1, 2019 under IFRS 16
112.0

Lease obligations previously classified as finance leases under IAS 17
10.4

Total lease obligations at January 1, 2019
$
122.4


(b) Lease assessment:
We are the lessee of property, plant and equipment, primarily buildings and machinery. At the inception of a contract, we assess whether the arrangement is, or contains, a lease in accordance with IFRS 16. If we determine that it does, we recognize an ROU asset and a related lease obligation on the applicable lease commencement date. An ROU asset is initially measured based on the initial amount of the related lease obligation, subject to certain adjustments, if any, and then subsequently measured at such cost less accumulated depreciation and any accumulated impairment. Depreciation expense on an ROU asset is recorded using the straight-line method over the lease term in cost of sales or SG&A in our consolidated statement of operations, primarily based on the nature and use of the asset. The lease obligation is initially measured at the present value of the unpaid lease payments on the commencement date, discounted using the interest rate implicit in the lease. If that rate cannot be readily determined, we use our incremental borrowing rate (taking country-specific risks into consideration), based on information available on the lease

7more...


CELESTICA INC.
 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions of U.S. dollars, except percentages and per share amounts)
(unaudited)

commencement date. We generally use our incremental borrowing rate as the discount rate. The interest expense on the lease obligations is recognized as finance costs in our consolidated statement of operations. The lease obligation is remeasured when there are adjustments to future lease payments arising from a change in applicable indices or rates, changes in the estimated amount expected to be payable under a residual value guarantee, or if we change our assessment of whether we will exercise an applicable purchase, extension or termination option. Upon any such remeasurement, a corresponding adjustment is made to the carrying amount of the related ROU asset, or is recorded in our consolidated statement of operations if the carrying amount of such ROU asset has been impaired.
(c) ROU assets and liabilities:

At September 30, 2019, our ROU assets were $107.8 and our related lease obligations were $112.5. During Q3 2019, we recognized lease depreciation charges of $8.2 (YTD 2019 — $24.3) and interest expense on our lease obligations of $1.5 (YTD 2019 — $4.6) in our consolidated statement of operations. We also made lease payments during Q3 2019 of $9.2 (YTD 2019 — $26.4) related to lease obligations under IFRS 16.

3.             SEGMENT AND CUSTOMER REPORTING
 
Segments:

Celestica delivers innovative supply chain solutions globally to customers in two operating and reportable segments: Advanced Technology Solutions (ATS) and Connectivity & Cloud Solutions (CCS). Segment performance is evaluated based on segment revenue, segment income and segment margin (segment income as a percentage of segment revenue). See note 25 to our 2018 AFS for a description of the businesses that comprise our segments, and how segment revenue, segment income and segment margin are determined. There has been no change in either the determination of our segments, or how segment performance is measured, from that described in our 2018 AFS.

Information regarding the results of each reportable segment is set forth below:
Revenue by segment:
Three months ended September 30
 
Nine months ended September 30
 
2018
 
2019
 
2018
 
2019
 
 
% of total
 
 
% of total
 
 
% of total
 
 
% of total
ATS
$
556.3

33%
 
$
559.0

37%
 
$
1,642.3

33%
 
$
1,699.9

39%
CCS
1,155.0

67%
 
958.9

63%
 
3,263.9

67%
 
2,696.7

61%
Communications end market revenue as a % of total revenue
 
43
%
 
 
42
%
 
 
42
%
 
 
40%
Enterprise end market revenue as a % of total revenue
 
24
%
 
 
21
%
 
 
25
%
 
 
21%
Total
$
1,711.3


 
$
1,517.9


 
$
4,906.2


 
$
4,396.6



8more...


CELESTICA INC.
 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions of U.S. dollars, except percentages and per share amounts)
(unaudited)

Segment income, segment margin, and reconciliation of segment income to IFRS earnings before income taxes:
Three months ended September 30
 
Nine months ended September 30
 
Note
2018
 
2019
 
2018
 
2019
 
 
 
Segment Margin
 
 
Segment Margin
 
 
Segment Margin
 
 
Segment Margin
ATS segment income and margin
 
$
25.5

4.6%
 
$
15.5

2.8%
 
$
81.6

5.0
%
 
$
46.4

2.7
%
CCS segment income and margin
 
30.9

2.7%
 
27.1
2.8%
 
72.6

2.2
%
 
68.0

2.5
%
Total segment income
 
56.4


 
42.6


 
154.2


 
114.4


Reconciling items:
 
 
 
 
 
 
 
 
 
 
 
 
Finance costs
 
7.0

 
 
12.0

 
 
15.2

 
 
38.2

 
Employee SBC expense
 
7.4

 
 
6.7

 
 
25.0

 
 
26.7

 
Amortization of intangible assets (excluding computer software)
 
2.7

 
 
6.0

 
 
6.5

 
 
18.8

 
Net restructuring, impairment and other charges (recoveries)
11
17.8

 
 
11.5

 
 
44.1

 
 
(69.5
)
 
Inventory fair value adjustment
4

 
 

 
 
1.6

 
 

 
IFRS earnings before income taxes
 
$
21.5

 
 
$
6.4

 
 
$
61.8

 
 
$
100.2

 

Customers:
 
For Q3 2019, we had one customer (from our CCS segment) that individually represented more than 10% of total revenue (see below); for YTD 2019, we had two customers (one from each of our segments) that individually represented more than 10% of total revenue. For the third quarter of 2018 (Q3 2018) and the first nine months of 2018 (YTD 2018), we had two customers and one customer, respectively, in each case from our CCS segment, that individually represented more than 10% of total revenue.

In October 2019, we came to a mutual agreement with our largest customer, Cisco Systems, Inc. (Cisco), to a phased exit of existing programs commencing in 2020. In Q3 2019 and YTD 2019, revenue from Cisco represented 13% and 12%, respectively, of our total revenue (Q3 2018 — 16%; YTD 2018 — 15%).

Seasonality:

From time to time, we experience some level of seasonality in our quarterly revenue patterns across some of our businesses. In recent periods, revenue from the storage component of our Enterprise end market has increased in the fourth quarter of the year compared to the third quarter, and then decreased in the first quarter of the following year, reflecting the increase in customer demand we typically experience in this business in the fourth quarter of each year. In addition, we typically experience our lowest overall revenue levels during the first quarter of each year. There is no assurance that these patterns will continue. The addition of new customers may also introduce different demand cycles than our existing businesses, creating more volatility and unpredictability in our revenue patterns as we adjust to this shift. These and other factors make it difficult to isolate the impact of seasonality on our business.

4.    ACQUISITIONS

In April 2018, we completed the acquisition of U.S.-based Atrenne Integrated Solutions, Inc. (Atrenne), a designer and manufacturer of ruggedized electromechanical solutions, primarily for military and commercial aerospace applications. The final purchase price for Atrenne was $140.3, net of cash acquired. The original purchase was reduced by $1.4 in connection with a working capital adjustment finalized in the first quarter of 2019 (Q1 2019). The purchase price was financed with borrowings under our prior credit facility. The goodwill from the acquisition (attributable to our ATS segment) arose primarily from the specific knowledge and capabilities of the acquired workforce and expected synergies from the combination of our operations, and is not tax deductible.

9more...


CELESTICA INC.
 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions of U.S. dollars, except percentages and per share amounts)
(unaudited)

Details of our final purchase price allocation for the Atrenne acquisition are as follows:

Atrenne


Current assets, net of $1.1 of cash acquired
$
31.5

Property, plant and equipment
7.8

Customer intangible assets and computer software assets
51.0

Goodwill
62.6

Current liabilities
(8.5
)
Deferred income taxes and other long-term liabilities
(4.1
)

$
140.3


In connection with our purchase of Atrenne, we recorded a $1.6 fair value adjustment to write up the value of the acquired inventory as of the acquisition date, representing the difference between the inventory's cost and its fair value. Annual amortization of intangible assets has increased by approximately $6 as a result of the Atrenne acquisition.

In November 2018, we completed the acquisition of U.S.-based Impakt Holdings, LLC (Impakt), a highly-specialized, vertically integrated company providing manufacturing solutions for leading OEMs in the display and semiconductor industries, as well as other markets requiring complex fabrication services, with operations in California and South Korea. The final purchase price for Impakt was $324.1, net of cash acquired. The original purchase was reduced by $1.3 in connection with a working capital adjustment finalized in Q3 2019. The purchase price was financed with borrowings under our current credit facility. The goodwill from the acquisition (attributable to our ATS segment), arose primarily from the specific knowledge and capabilities of the acquired workforce and expected synergies from the combination of our operations, and is not tax deductible.

Details of our final purchase price allocation for the Impakt acquisition are as follows:
 
Impakt
Current assets, net of $5.9 of cash acquired ......................................................................................................
$
49.2

Property, plant and equipment and other long-term assets ...............................................................................
20.6

Customer intangible assets and computer software assets ...............................................................................
219.3

Goodwill ............................................................................................................................................................
112.6

Current liabilities ..............................................................................................................................................
(25.8
)
Deferred income taxes.......................................................................................................................................
(51.8
)
 
$
324.1


Our annual amortization of intangible assets has increased by approximately $15 as a result of the Impakt acquisition.

We engaged third-party consultants to provide valuations of certain inventory, property, plant and equipment and intangible assets in connection with our purchases of Atrenne and Impakt. The fair value of the acquired tangible assets was measured based on their value in-use, by applying the market (sales comparison, brokers' quotes), cost or replacement cost, or the income (discounted cash flow) approach, as deemed appropriate. The valuation of the intangible assets by the third-party consultants was primarily based on the income approach using a discounted cash flow model and forecasts based on management's subjective estimates and assumptions. Various Level 2 and 3 data inputs of the fair value measurement hierarchy were used in the valuation of the above-mentioned assets.

We incur consulting, transaction and integration costs relating to potential and completed acquisitions, including with respect to Atrenne and Impakt, and beginning the first quarter of 2019 (and as applicable), charges related to the subsequent re-measurement of indemnification assets recorded in connection with our Impakt acquisition (collectively, Acquisition Costs). During Q3 2019

10more...


CELESTICA INC.
 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions of U.S. dollars, except percentages and per share amounts)
(unaudited)

and YTD 2019, we recorded aggregate Acquisition Costs of $0.4 and $3.5, respectively, including nil and $2.2 for such re-measurement charges, respectively (Q3 2018 and YTD 2018$1.5 and $5.4, respectively), in other charges in our consolidated statement of operations.

5.             ACCOUNTS RECEIVABLE
 
Accounts receivable (A/R) sales program and supplier financing program (SFP):
We have an agreement to sell up to $250.0 in A/R on an uncommitted basis (subject to pre-determined limits by customer) to two third-party banks. We also participate in a customer's SFP, pursuant to which we sell A/R from such customer to a third-party bank on an uncommitted basis. At September 30, 2019, $130.0 of A/R were sold under our A/R sales program (December 31, 2018 — $130.0) and we sold $25.8 of A/R under the SFP (December 31, 2018$50.0). Also see note 9.
Contract assets:
At September 30, 2019, our A/R balance included $252.4 of contract assets (December 31, 2018$267.8) recognized as revenue under IFRS 15 (Revenue from Contracts with Customers).
6.             INVENTORIES
We record inventory provisions, net of valuation recoveries, in cost of sales. Inventory provisions reflect write-downs in the value of our inventory to net realizable value, and valuation recoveries primarily reflect realized gains on the disposition of previously written-down inventory. We recorded net inventory provisions of $0.9 and $7.1 for Q3 2019 and YTD 2019, respectively. These provisions related primarily to our CCS segment for Q3 2019 and to our ATS segment for YTD 2019. During Q3 2018 and YTD 2018, we recorded net inventory provisions of $4.7 and $13.8, respectively. These provisions related primarily to our ATS segment for Q3 2018, and more than half of such provisions related to our CCS segment for YTD 2018. The inventory provisions in Q3 2018 and YTD 2018 pertain to certain aged inventory, which has since been written off. We regularly review our estimates and assumptions used to value our inventory through analysis of historical performance.
Certain of our contracts provide for customer cash deposits to cover our risk of excess and obsolete inventory and/or for working capital requirements. Such deposits as of September 30, 2019 (primarily covering our aged inventory) totaled $107.7 (December 31, 2018 — $57.9), and were recorded in accrued and other current liabilities on our consolidated balance sheet.

7.    ASSETS CLASSIFIED AS HELD FOR SALE

At September 30, 2019, we had $12.9 (December 31, 2018$27.4) of assets classified as held for sale, consisting of land and buildings in Europe. The decrease resulted from the sale of our Toronto real property in March 2019. See note 11(b).

8.    PENSION AND NON-PENSION POST-EMPLOYMENT BENEFIT PLANS

We provide pension and non-pension post-employment defined benefit plans to our employees, including defined benefit pension plans for our employees in the United Kingdom (U.K.). The U.K. defined benefit pension plans are comprised of a Main pension plan (our largest defined benefit pension plan) and a Supplementary pension plan (which has no active members), both of which are closed to new members.

In June 2018, the Trustees of the U.K. Main pension plan entered into an agreement with a third party insurance company to purchase an annuity for participants in such plan who have not yet retired. The cost of the annuity was funded with existing plan assets. The purchase of the annuity resulted in a non-cash loss of $63.3 for the second quarter of 2018 (Q2 2018) and YTD 2018, which we recorded in other comprehensive income (OCI) and simultaneously re-classified to deficit.


11more...


CELESTICA INC.
 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions of U.S. dollars, except percentages and per share amounts)
(unaudited)

9.             CREDIT FACILITIES AND LONG-TERM DEBT

In June 2018, we entered into an $800.0 credit agreement (Credit Facility) with Bank of America, N.A. as Administrative Agent, and the other lenders party thereto, which provides for a $350.0 term loan (Initial Term Loan) that matures in June 2025, and a $450.0 revolving credit facility (Revolver) that matures in June 2023. In November 2018, we utilized the accordion feature under our Credit Facility to add an incremental term loan of $250.0 (Incremental Term Loan), maturing in June 2025. The Initial Term Loan and the Incremental Term Loan are collectively referred to as the Term Loans.

As of September 30, 2019, an aggregate of $593.8 was outstanding under the Term Loans (December 31, 2018$598.3), and other than ordinary course letters of credit (described below), no amounts were outstanding under the Revolver (December 31, 2018$159.0).

During Q1 2019, we borrowed $48.0 under the Revolver, primarily to fund share repurchases (see note 10), and later during that quarter, repaid $110.0 of the outstanding amount under the Revolver, using the proceeds from the sale of our Toronto real property (see note 11(b)). During the second quarter of 2019 (Q2 2019) and Q3 2019, we repaid an additional $44.0 and $53.0 of the amount outstanding under the Revolver, respectively. During Q3 2018, we borrowed $55.0 under the Revolver for working capital purposes. During Q2 2018, we borrowed a total of $163.0 under a prior revolver, primarily to fund our Atrenne acquisition and for working capital requirements. We repaid the then-outstanding amounts under such prior revolver ($163.0) and our prior term loan ($175.0) in June 2018 using proceeds from the Initial Term Loan. Our prior credit facility was terminated upon such repayments. For Q3 2019 and YTD 2019, we also made aggregate scheduled quarterly principal repayments of $1.5 and $4.5, respectively, under the Term Loans (Q3 2018 and YTD 2018 — principal repayments of nil and $12.5, respectively, under a prior term loan).

As of September 30, 2019, we were in non-compliance with certain restrictive covenants under the Credit Facility related to approximately $17 million in excess purchases made in May 2019 under our normal course issuer bid (see note 10). These defaults have since been waived by the required lenders (and we have received required waivers for related cross defaults under our AR sales program (note 5) and interest rate swap agreements (note 13)). However, because such defaults under the Credit Facility entitled the administrative agent to, among other things, accelerate amounts outstanding under the Term Loans, and the counterparties to our interest rate swap agreements to terminate such agreements, we classified an aggregate of $598.6 (comprised of $593.8 outstanding under the Term Loans, net of debt issuance costs of $9.7, and the fair value of our interest rate swap agreements of $14.5 (note 13)) to the current portion of borrowings under the Credit Facility on our consolidated balance sheet as of September 30, 2019. Upon receipt of the waivers described above in October 2019, the Company was no longer subject to the potential acceleration of amounts under the Term Loans and the termination of the interest rate swap agreements, and as such they each reverted to their prior long-term classification effective the date of the waivers. In addition, the Company will continue to be able to sell A/R under the uncommitted A/R sales program.
The following table sets forth our borrowings under the Credit Facility, and our lease obligations, at the dates shown:
 
December 31
2018
 
September 30
2019
Borrowings under the Revolver (1)
$
159.0

 
$

Borrowings under the Term Loans (1)
598.3

 
593.8

Total borrowings under Credit Facility
757.3

 
593.8

Less: unamortized debt issuance costs related to our Term Loans(1)
(9.8
)
 
(9.7
)
Lease obligations (including lease obligations under IFRS 16 (note 2))
10.4

 
121.9

 
$
757.9

 
$
706.0

Comprised of:
 
 

Current portion of borrowings under Credit Facility and lease obligations (2)
$
107.7

 
$
614.7

Long-term portion of borrowings under Credit Facility and lease obligations
650.2

 
91.3

 
$
757.9

 
$
706.0


12more...


CELESTICA INC.
 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions of U.S. dollars, except percentages and per share amounts)
(unaudited)

(1) Debt issuance costs incurred in connection with our Revolver totaling $3.8 (nil and $0.7 for Q3 2019 and YTD 2019, respectively) were deferred as other assets on our consolidated balance sheets and are amortized over its term. Debt issuance costs incurred in connection with our Term Loans totaling $11.5 (nil and $1.2 for Q3 2019 and YTD 2019, respectively) were deferred as long-term debt on our consolidated balance sheets and are amortized over their term using the effective interest rate method. However, as a result of the above noted defaults, we have reclassified the unamortized debt issuance costs from long-term to current classification on our consolidated balance sheet as of September 30, 2019.
(2) In addition to the $614.7 balance in the above chart, we have included the fair value of our interest rate swap agreements of $14.5 (see note 13) in current portion of borrowings under Credit Facility and lease obligations on our consolidated balance sheet as of September 30, 2019 as a result of the above noted defaults.
 
At September 30, 2019, we had $21.2 outstanding in letters of credit under the Revolver (December 31, 2018$21.3). At September 30, 2019, we also had $11.6 (December 31, 2018$14.4) of outstanding letters of credit and surety bonds issued outside of the Revolver.

Finance costs consist of interest expense and fees paid related to our Credit Facility (including debt issuance and related amortization costs), our interest rate swap agreements, our A/R sales program, the SFP, and commencing in Q1 2019, interest expense on our ROU lease obligations under IFRS 16. We paid finance costs of $10.8 and $34.3 in Q3 2019 and YTD 2019, respectively (Q3 2018 and YTD 2018$6.3 and $21.7, respectively).

At September 30, 2019, we had a total of $133.0 in uncommitted bank overdraft facilities available for intraday and overnight operating requirements (December 31, 2018$132.8). There were no amounts outstanding under these overdraft facilities at September 30, 2019 or December 31, 2018.

10.             CAPITAL STOCK
 
Share repurchase plans:
In December 2018, the TSX accepted our notice to launch a new normal course issuer bid (NCIB), which allows us to repurchase, at our discretion, until the earlier of December 17, 2019 or the completion of the purchases thereunder, up to approximately 9.5 million subordinate voting shares (SVS) in the open market, or as otherwise permitted (2018/2019 NCIB). In November 2017, we launched an NCIB which was completed in November 2018, that allowed us to repurchase, at our discretion, up to approximately 10.5 million SVS in the open market, or as otherwise permitted. As of September 30, 2019, up to 1.2 million SVS remain available for repurchase under the 2018/2019 NCIB for either cancellation, or for vested awards under our stock-based compensation (SBC) plans. Our Credit Facility, however, prohibits repurchases under an NCIB for cancellation if our leverage ratio (as defined in such facility) exceeds a specified amount (Repurchase Restriction). The Repurchase Restriction was in effect as of September 30, 2019. See note 9.


13more...


CELESTICA INC.
 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions of U.S. dollars, except percentages and per share amounts)
(unaudited)

Information regarding share repurchase activities under our NCIBs for the periods indicated is set forth below:
 
Three months ended
 
Nine months ended
 
September 30
 
September 30
 
2018
 
2019
 
2018
 
2019
Aggregate cost(1) of SVS repurchased for cancellation
$
23.3

 
$

 
$
61.6

 
$
67.3

  Number of SVS repurchased for cancellation (in millions)
1.9