Celestica Announces Fourth Quarter and Fiscal Year 2013 Financial Results
(All amounts in U.S. dollars.
Per share information based on diluted
shares outstanding unless otherwise noted.)
Fourth Quarter 2013 Highlights
-
Revenue:
$1.437 billion , within the range of our guidance of$1.4 to $1.5 billion (announcedOctober 22, 2013 ), decreased 4% compared to the fourth quarter of 2012
-
IFRS EPS:
$0.12 per share, compared to$0.04 per share for the fourth quarter of 2012
-
Adjusted EPS (non-IFRS):
$0.24 per share, within the range of our guidance of$0.20 to $0.26 per share (announcedOctober 22, 2013 ), compared to$0.25 per share for the fourth quarter of 2012
-
Free cash flow (non-IFRS):
$23.7 million , compared to$90.2 million for the fourth quarter of 2012
-
Diversified end market: 27% of total revenue, increased from 23% of
total revenue for the fourth quarter of 2012
- Repurchased and cancelled 2.4 million subordinate voting shares under our Normal Course Issuer Bid (NCIB)
Fiscal Year 2013 Highlights
-
Revenue:
$5.8 billion , down 11% from 2012
-
Revenue increased 1% on a non-IFRS basis compared to 2012 after
excluding revenue from
BlackBerry Limited for 2012
-
IFRS EPS:
$0.64 per share, compared to$0.56 per share for 2012
-
Adjusted EPS (non-IFRS):
$0.83 per share, compared to$0.98 per share for 2012
-
Free cash flow (non-IFRS):
$98.1 million , compared to$211.4 million for 2012
-
Diversified end market: 25% of total revenue, increased from 20% of
total revenue for 2012
- Repurchased and cancelled 4.1 million subordinate voting shares under our NCIB
"
"We look forward to building on this positive momentum throughout 2014, with a focus on achieving profitable growth in our target markets and accelerating our time to value for our customers and shareholders."
Fourth Quarter and Fiscal Year 2013 Summary
Three months ended December 31 |
Year ended December 31 |
||||||||||||||
2012 | 2013 | 2012 | 2013 | ||||||||||||
Revenue (in millions)............................................ | $ | 1,496.2 | $ | 1,436.7 | $ | 6,507.2 | $ | 5,796.1 | |||||||
IFRS net earnings (in millions) (i).......................... | $ | 7.2 | $ | 22.1 | $ | 117.7 | $ | 118.0 | |||||||
IFRS EPS(i)........................................................... | $ | 0.04 | $ | 0.12 | $ | 0.56 | $ | 0.64 | |||||||
Adjusted net earnings (non-IFRS) (in millions)(ii) | $ | 50.3 | $ | 44.4 | $ | 205.8 | $ | 154.5 | |||||||
Adjusted EPS (non-IFRS)(i)(ii)............................... | $ | 0.25 | $ | 0.24 | $ | 0.98 | $ | 0.83 | |||||||
Non-IFRS return on invested capital (ROIC)(ii)..... | 18.4 | % | 19.2 | % | 21.5 | % | 17.9 | % | |||||||
Non-IFRS operating margin(ii)............................... | 3.1 | % | 3.3 | % | 3.3 | % | 3.0 | % |
i. International Financial Reporting Standards (IFRS) net earnings
for the fourth quarter of 2013 included an aggregate charge of $0.14 (pre-tax) per share for stock-based compensation, amortization of intangible assets (excluding computer software) and restructuring charges. This is slightly higher than the range we provided on October 22, 2013 of an aggregate charge of between $0.06 and $0.13 per share for these items due to higher than expected restructuring charges in the fourth quarter of 2013 (See the tables in Schedule 1 attached hereto for per-item charges). Included in the fourth quarter of 2013 adjusted EPS (non-IFRS) of $0.24 is a net income tax benefit of $0.02 per share arising primarily from changes to our tax provisions related to certain tax uncertainties. Included in the fourth quarter of 2012 adjusted EPS (non-IFRS) of $0.25 was a net income tax benefit of $0.06 per share arising from a corporate tax reorganization involving certain of our European subsidiaries and changes to our tax provisions related to certain tax uncertainties. |
ii. Non-IFRS measures do not have any standardized meaning
prescribed by IFRS and therefore may not be comparable to similar measures presented by other companies using IFRS or other generally accepted accounting principles (GAAP). See "Non-IFRS Supplementary Information" below for information on non-IFRS measures used herein, and Schedule 1 for, among other items, non-IFRS definitions and a reconciliation of non-IFRS to IFRS measures (where a comparable IFRS measure exists). |
End Markets by Quarter as a Percentage of Total Revenue
2012 | 2013 | ||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | FY | Q1 | Q2 | Q3 | Q4 | FY | ||||||||||
Communications..................... | 33% | 32% | 37% | 37% | 35% | 40% | 42% | 45% | 41% | 42% | |||||||||
Consumer............................... | 23% | 21% | 15% | 9% | 18% | 7% | 7% | 6% | 6% | 6% | |||||||||
Diversified (i)........................... | 19% | 19% | 21% | 23% | 20% | 24% | 25% | 26% | 27% | 25% | |||||||||
Servers................................... | 15% | 16% | 14% | 17% | 15% | 16% | 14% | 9% | 11% | 13% | |||||||||
Storage.................................. | 10% | 12% | 13% | 14% | 12% | 13% | 12% | 14% | 15% | 14% | |||||||||
Revenue (in billions)............... | $1.69 | $1.74 | $1.58 | $1.50 | $6.51 | $1.37 | $1.50 | $1.49 | $1.44 | $5.80 |
i. Our diversified end market is comprised of industrial, aerospace
and defense, healthcare, solar, green technology, semiconductor equipment and other. |
Restructuring Update
Due to our disengagement from
Normal Course Issuer Bid (NCIB)
During the fourth quarter of 2013, we paid
First Quarter 2014 Outlook
For the first quarter ending
Fourth Quarter 2013 Webcast
Management will host its fourth quarter results conference call today at
Non-IFRS Supplementary Information
In addition to disclosing detailed results in accordance with IFRS,
About
Safe Harbor and Fair Disclosure Statement
This news release contains forward-looking statements related to our future growth; trends in the electronics manufacturing services (EMS) industry; our financial or operational results including our quarterly revenue and earnings guidance; the impact of acquisitions and program wins or losses on our financial results and working capital requirements; anticipated expenses, charges, capital expenditures and/or benefits; our expected tax and litigation outcomes; our cash flows, financial targets and priorities; changes in our mix of revenue by end market; our ability to diversify and grow our customer base and develop new capabilities; the effect of the global economic environment on customer demand; and the number of subordinate voting shares and price thereof we repurchase under our NCIB. 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 and applicable Canadian securities laws.
Forward-looking statements are provided for the purpose of assisting
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 conclusions,
forecasts or projections expressed in such statements, including, among
others, risks related to: our customers' ability to compete and succeed
in the marketplace with the products we manufacture; price and other
competitive factors generally affecting the EMS industry; managing our
operations and our working capital performance during uncertain
economic conditions; responding to rapid changes in demand and changes
in our customers' outsourcing strategies, including the insourcing of
programs; customer concentration and the challenges of diversifying our
customer base and replacing revenue from lost programs or customer
disengagements; changing commodity, material and component costs, as
well as labor costs and conditions; disruptions to our operations, or
those of our customers, component suppliers or logistics partners,
including as a result of world or local events outside our control;
retaining or expanding our business due to execution problems relating
to the ramping of new programs; delays in the delivery and availability
of components, services and materials; non-performance by
counterparties; our financial exposure to foreign currency volatility;
our dependence on industries affected by rapid technological change;
managing our global operations; increasing income taxes, increased
levels and scrutiny of tax audits globally, and defending our tax
positions or meeting the conditions of tax incentives and credits;
successfully implementing and completing our restructuring plans and
integrating our acquisitions; computer viruses, malware, hacking
attempts or outages that may disrupt our operations; any U.S.
government shutdown or delay in the increase of the U.S. government
debt ceiling; and compliance with applicable laws, regulations and
social responsibility initiatives. These and other material risks and
uncertainties are discussed in our public filings at www.sedar.com and www.sec.gov, including in our MD&A, our Annual Report on Form 20-F and subsequent
reports on Form 6-K filed with the
Our revenue, earnings and other financial guidance, as contained in this press release, are based on various assumptions many of which involve factors that are beyond our control. The material assumptions include those related to the following: production schedules from our customers, which generally range from 30 to 90 days and can fluctuate significantly in terms of volume and mix of products or services; the timing and execution of, and investments associated with, ramping new business; the success in the marketplace of our customers' products; the stability of general economic and market conditions, currency exchange rates, and interest rates; our pricing, the competitive environment and contract terms and conditions; supplier performance, pricing and terms; compliance by third parties with their contractual obligations, the accuracy of their representations and warranties, and the performance of their covenants; components, materials, services, plant and capital equipment, labor, energy and transportation costs and availability; operational and financial matters including the extent, timing and costs of replacing revenue from lost programs or customer disengagements; technological developments; overall demand improvement in the semiconductor industry, and revenue growth and improved profitability in our semiconductor business; the timing and execution of our restructuring actions; and our ability to diversify our customer base and develop new capabilities. While management believes these assumptions to be reasonable under the current circumstances, they may prove to be inaccurate. Except as required by applicable law, 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.
All forward-looking statements attributable to us are expressly qualified by these cautionary statements.
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 as a percentage of revenue), adjusted net earnings, adjusted net earnings per share, net invested capital, return on invested capital (ROIC), and free cash flow. Adjusted EBIAT, net invested capital, ROIC and free cash flow are further described in the tables below. In calculating these non-IFRS financial measures, management excludes the following items, as applicable: stock-based compensation, amortization of intangible assets (excluding computer software), restructuring and other charges, net of recoveries (most significantly restructuring charges), the write-down of goodwill, intangible assets and property, plant and equipment, and gains or losses related to the repurchase of shares or debt, net of tax adjustments, and significant deferred tax write-offs or recoveries.
We believe the non-IFRS measures we present herein are useful, as they enable investors to evaluate and compare our results from operations and cash resources generated from our business in a more consistent manner (by excluding specific items we do not consider to be reflective of our ongoing operating results) and provide an analysis of operating results using the same measures our chief operating decision makers use to measure performance. The non-IFRS financial measures that can be reconciled to IFRS measures result largely from management's determination that the facts and circumstances surrounding the excluded charges or recoveries are not indicative of the ordinary course of our ongoing operation of our business.
These non-IFRS measures do not have any standardized meaning prescribed by IFRS and may not be comparable to similar measures presented by other companies using IFRS, or our competitors 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 management's 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 company's performance, and reconciling non-IFRS results back to IFRS where a comparable IFRS measure exists.
The economic substance of these exclusions and management's rationale for excluding these from non-IFRS financial measures is provided below:
Stock-based compensation, 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 stock-based compensation from their core operating results, 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 use U.S. GAAP and 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.
Restructuring and other charges, net of recoveries, include costs relating to employee severance, lease terminations, facility closings and consolidations, write-downs of owned property and equipment which are no longer used and are available for sale, reductions in infrastructure and acquisition-related transaction costs. We exclude restructuring and other charges, net of recoveries, because 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.
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 fair value. 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.
Gains or losses related to the repurchase of shares or debt are excluded as these gains or losses do not impact core operating performance and vary significantly among those of our competitors who also generally exclude these charges or recoveries in assessing operating performance.
Significant deferred tax write-offs or recoveries are excluded as these write-offs or recoveries do not impact core operating performance and vary significantly among those of our competitors who also generally exclude these charges or recoveries in assessing operating performance.
The following table sets forth, for the periods indicated, various non-IFRS measures, and a reconciliation of IFRS to non-IFRS measures, where a comparable IFRS measure exists (in millions, except percentages and per share amounts):
Three months ended December 31 | Year ended December 31 | |||||||||||||||||||
2012 | 2013 | 2012 | 2013 | |||||||||||||||||
% of revenue |
% of revenue |
% of revenue |
% of revenue |
|||||||||||||||||
IFRS Revenue................................................................................... | $ | 1,496.2 | $ | 1,436.7 | $ | 6,507.2 | $ | 5,796.1 | ||||||||||||
IFRS gross profit.............................................................................. | $ | 99.8 | 6.7% | $ | 103.6 | 7.2% | $ | 438.4 | 6.7% | $ | 389.5 | 6.7% | ||||||||
Stock-based compensation............................................................... | 2.9 | 3.1 | 13.4 | 12.5 | ||||||||||||||||
Non-IFRS adjusted gross profit...................................................... | $ | 102.7 | 6.9% | $ | 106.7 | 7.4% | $ | 451.8 | 6.9% | $ | 402.0 | 6.9% | ||||||||
IFRS SG&A......................................................................................... | $ | 54.7 | 3.7% | $ | 56.2 | 3.9% | $ | 237.0 | 3.6% | $ | 222.3 | 3.8% | ||||||||
Stock-based compensation............................................................... | (4.9 | ) | (3.5 | ) | (22.2 | ) | (16.7 | ) | ||||||||||||
Non-IFRS adjusted SG&A................................................................. | $ | 49.8 | 3.3% | $ | 52.7 | 3.7% | $ | 214.8 | 3.3% | $ | 205.6 | 3.5% | ||||||||
IFRS earnings before income taxes.............................................. | $ | 2.2 | $ | 20.8 | $ | 111.9 | $ | 130.7 | ||||||||||||
Finance costs.................................................................................... | 1.0 | 0.8 | 3.5 | 2.9 | ||||||||||||||||
Stock-based compensation............................................................... | 7.8 | 6.6 | 35.6 | 29.2 | ||||||||||||||||
Amortization of intangible assets (excluding computer software)....... | 1.5 | 1.6 | 4.1 | 6.5 | ||||||||||||||||
Restructuring and other charges....................................................... | 34.5 | 17.5 | 59.5 | 4.0 | ||||||||||||||||
Non-IFRS operating earnings (adjusted EBIAT) (1)...................... | $ | 47.0 | 3.1% | $ | 47.3 | 3.3% | $ | 214.6 | 3.3% | $ | 173.3 | 3.0% | ||||||||
IFRS net earnings............................................................................. | $ | 7.2 | 0.5% | $ | 22.1 | 1.5% | $ | 117.7 | 1.8% | $ | 118.0 | 2.0% | ||||||||
Stock-based compensation............................................................... | 7.8 | 6.6 | 35.6 | 29.2 | ||||||||||||||||
Amortization of intangible assets (excluding computer software)....... | 1.5 | 1.6 | 4.1 | 6.5 | ||||||||||||||||
Restructuring and other charges....................................................... | 34.5 | 17.5 | 59.5 | 4.0 | ||||||||||||||||
Adjustments for taxes (2)................................................................... | (0.7 | ) | (3.4 | ) | (11.1 | ) | (3.2 | ) | ||||||||||||
Non-IFRS adjusted net earnings.................................................... | $ | 50.3 | 3.4% | $ | 44.4 | 3.1% | $ | 205.8 | 3.2% | $ | 154.5 | 2.7% | ||||||||
Diluted EPS | ||||||||||||||||||||
Weighted average # of shares (in millions)........................................ | 203.4 | 184.5 | 210.5 | 185.4 | ||||||||||||||||
IFRS earnings per share................................................................... | $ | 0.04 | $ | 0.12 | $ | 0.56 | $ | 0.64 | ||||||||||||
Non-IFRS adjusted net earnings per share....................................... | $ | 0.25 | $ | 0.24 | $ | 0.98 | $ | 0.83 | ||||||||||||
# of shares outstanding at period end (in millions).............................. | 182.8 | 181.0 | 182.8 | 181.0 | ||||||||||||||||
IFRS cash provided by operations................................................. | $ | 104.6 | $ | 34.1 | $ | 312.4 | $ | 149.4 | ||||||||||||
Purchase of property, plant and equipment, net of sales proceeds... | (13.4 | ) | (9.8 | ) | (97.0 | ) | (48.6 | ) | ||||||||||||
Finance costs paid............................................................................ | (1.0 | ) | (0.6 | ) | (4.0 | ) | (2.7 | ) | ||||||||||||
Non-IFRS free cash flow (3)............................................................. | $ | 90.2 | $ | 23.7 | $ | 211.4 | $ | 98.1 | ||||||||||||
Non-IFRS ROIC % (4)......................................................................... | 18.4 | % | 19.2 | % | 21.5 | % | 17.9 | % |
(1) |
Management uses adjusted EBIAT as a measure to assess our operational
performance related to our core operations. Adjusted EBIAT is defined
as earnings before finance costs (consisting of interest and fees related to our credit facilities and accounts receivable sales program), amortization of intangible assets (excluding computer software) and income taxes. Adjusted EBIAT also excludes, in periods where such charges have been recorded, stock-based compensation, restructuring and other charges (net of recoveries), gains or losses related to the repurchase of shares or debt, and impairment charges. |
|
(2) |
The adjustments for taxes, as applicable, represent the tax effects on
the non-IFRS adjustments and significant deferred tax write-offs or
recoveries that do not impact our core operating performance. |
|
(3) |
Management uses free cash flow as a measure, in addition to cash flow
from operations, to assess our operational cash flow performance. We
believe free cash flow provides another level of transparency to our liquidity as it is defined as cash generated from or used in operating activities after the purchase of property, plant and equipment (net of proceeds from sale of certain surplus equipment and property) and finance costs paid. |
|
(4) |
Management uses non-IFRS ROIC as a measure to assess the effectiveness
of the invested capital we use to build products or provide services to
our customers. Our non-IFRS ROIC measure includes operating margin, working capital management and asset utilization. Non-IFRS ROIC is calculated by dividing non-IFRS adjusted EBIAT by average non-IFRS net invested capital. Net invested capital (calculated in the table below) is a non-IFRS measure and consists of the following IFRS measures: total assets less cash, 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 five-point average to calculate average net invested capital for the year. There is no comparable measure under IFRS. |
The following table sets forth, for the periods indicated, our calculation of non-IFRS ROIC % (in millions, except ROIC %):
Three months ended December 31 |
Year ended December 31 |
||||||||||||||||||
2012 | 2013 | 2012 | 2013 | ||||||||||||||||
Non-IFRS operating earnings (adjusted EBIAT)................................................... | $ | 47.0 | $ | 47.3 | $ | 214.6 | $ | 173.3 | |||||||||||
Multiplier............................................................................................................... | 4 | 4 | 1 | 1 | |||||||||||||||
Annualized non-IFRS adjusted EBIAT.................................................................. | $ | 188.0 | $ | 189.2 | $ | 214.6 | $ | 173.3 | |||||||||||
Average non-IFRS net invested capital for the period.......................................... | $ | 1,021.1 | $ | 987.8 | $ | 997.1 | $ | 968.7 | |||||||||||
Non-IFRS ROIC % (1)........................................................................................... | 18.4 | % | 19.2 | % | 21.5 | % | 17.9 | % | |||||||||||
December 31 2012 |
March 31 2013 |
June 30 2013 |
September 30 2013 |
December 31 2013 |
|||||||||||||||
Non-IFRS net invested capital consists of: | |||||||||||||||||||
Total assets.................................................................................... | $ | 2,658.8 | $ | 2,643.4 | $ | 2,705.5 | $ | 2,714.4 | $ | 2,638.9 | |||||||||
Less: cash | 550.5 | 531.3 | 553.5 | 546.8 | 544.3 | ||||||||||||||
Less: accounts payable, accrued and other current liabilities, provisions and income taxes payable........................................... |
1,143.9 | 1,145.7 | 1,214.8 | 1,177.5 | 1,109.2 | ||||||||||||||
Non-IFRS net invested capital at period end (1)............................. | $ | 964.4 | $ | 966.4 | $ | 937.2 | $ | 990.1 | $ | 985.4 | |||||||||
December 31 2011 |
March 31 2012 |
June 30 2012 |
September 30 2012 |
December 31 2012 |
|||||||||||||||
Non-IFRS net invested capital consists of: | |||||||||||||||||||
Total assets.................................................................................... | $ | 2,969.6 | $ | 2,955.4 | $ | 2,951.2 | $ | 2,885.5 | $ | 2,658.8 | |||||||||
Less: cash...................................................................................... | 658.9 | 646.7 | 630.6 | 598.2 | 550.5 | ||||||||||||||
Less: accounts payable, accrued and other current liabilities, provisions and income taxes payable........................................... |
1,346.6 | 1,317.8 | 1,332.1 | 1,209.6 | 1,143.9 | ||||||||||||||
Non-IFRS net invested capital at period end (1)............................. | $ | 964.1 | $ | 990.9 | $ | 988.5 | $ | 1,077.7 | $ | 964.4 |
(1) |
Management uses non-IFRS ROIC as a measure to assess the effectiveness
of the invested capital we use to build products or provide services to our customers. Our non-IFRS ROIC measure includes operating margin, working capital management and asset utilization. Non-IFRS ROIC is calculated by dividing non-IFRS adjusted EBIAT by average non-IFRS net invested capital. Net invested capital is a non-IFRS measure and consists of the following IFRS measures: total assets less cash, 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 five-point average to calculate average net invested capital for the year. There is no comparable measure under IFRS. |
GUIDANCE SUMMARY
Q4 2013 Guidance | Q4 2013 Actual | Q1 2014 Guidance (1) | |||
IFRS revenue (in billions).................................................. | $1.4 to $1.5 | $1.437 | $1.3 to $1.4 | ||
Non-IFRS adjusted EPS (diluted)....................................... | $0.20 to $0.26 | $0.24 | $0.17 to $0.23 |
(1) |
We expect a negative $0.05 to $0.09 per share (pre-tax) aggregate impact
on net earnings on an IFRS basis for stock-based compensation and amortization of intangible assets (excluding computer software). |
CELESTICA INC. CONDENSED CONSOLIDATED BALANCE SHEET (in millions of U.S. dollars) (unaudited) |
||||||||||||
January 1 2012 |
December 31 2012 |
December 31 2013 |
||||||||||
Assets | ||||||||||||
Current assets: | ||||||||||||
Cash and cash equivalents (note 12)..................................................................... | $ | 658.9 | $ | 550.5 | $ | 544.3 | ||||||
Accounts receivable (note 5).................................................................................. | 810.8 | 700.5 | 654.1 | |||||||||
Inventories (note 6)................................................................................................ | 880.7 | 745.7 | 817.2 | |||||||||
Income taxes receivable......................................................................................... | 9.1 | 13.8 | 13.6 | |||||||||
Assets classified as held-for-sale........................................................................... | 32.1 | 30.8 | 30.2 | |||||||||
Other current assets.............................................................................................. | 71.0 | 69.4 | 61.1 | |||||||||
Total current assets.................................................................................................. | 2,462.6 | 2,110.7 | 2,120.5 | |||||||||
Property, plant and equipment................................................................................. | 322.7 | 337.0 | 313.6 | |||||||||
Goodwill.................................................................................................................... | 48.0 | 60.3 | 60.3 | |||||||||
Intangible assets....................................................................................................... | 35.5 | 53.0 | 44.2 | |||||||||
Deferred income taxes.............................................................................................. | 41.4 | 36.6 | 45.3 | |||||||||
Other non-current assets......................................................................................... | 59.4 | 61.2 | 55.0 | |||||||||
Total assets.............................................................................................................. | $ | 2,969.6 | $ | 2,658.8 | $ | 2,638.9 | ||||||
Liabilities and Equity | ||||||||||||
Current liabilities: | ||||||||||||
Borrowings under credit facilities (note 7)............................................................... | $ | — | $ | 55.0 | $ | — | ||||||
Accounts payable................................................................................................... | 1,002.6 | 831.6 | 770.7 | |||||||||
Accrued and other current liabilities....................................................................... | 268.7 | 243.7 | 274.5 | |||||||||
Income taxes payable............................................................................................. | 39.0 | 37.8 | 30.6 | |||||||||
Current portion of provisions.................................................................................. | 36.3 | 30.8 | 33.4 | |||||||||
Total current liabilities............................................................................................... | 1,346.6 | 1,198.9 | 1,109.2 | |||||||||
Pension and non-pension post-employment benefit obligations (notes 2 & 9).......... | 113.8 | 110.2 | 93.5 | |||||||||
Provisions and other non-current liabilities............................................................... | 11.1 | 13.5 | 16.3 | |||||||||
Deferred income taxes.............................................................................................. | 27.6 | 13.5 | 17.9 | |||||||||
Total liabilities........................................................................................................... | 1,499.1 | 1,336.1 | 1,236.9 | |||||||||
Equity: | ||||||||||||
Capital stock (note 8)............................................................................................. | 3,348.0 | 2,774.7 | 2,712.0 | |||||||||
Treasury stock (note 8).......................................................................................... | (37.9 | ) | (18.3 | ) | (12.0 | ) | ||||||
Contributed surplus................................................................................................ | 369.5 | 653.2 | 681.7 | |||||||||
Deficit (note 2)........................................................................................................ | (2,196.8 | ) | (2,091.0 | ) | (1,965.4 | ) | ||||||
Accumulated other comprehensive income (loss)................................................... | (12.3 | ) | 4.1 | (14.3 | ) | |||||||
Total equity............................................................................................................... | 1,470.5 | 1,322.7 | 1,402.0 | |||||||||
Total liabilities and equity......................................................................................... | $ | 2,969.6 | $ | 2,658.8 | $ | 2,638.9 | ||||||
Contingencies (note 13) | ||||||||||||
The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements. | ||||||||||||
CELESTICA INC. CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (in millions of U.S. dollars, except per share amounts) (unaudited) |
||||||||||||||||
Three months ended | Year ended | |||||||||||||||
December 31 | December 31 | |||||||||||||||
2012 | 2013 | 2012 | 2013 | |||||||||||||
Revenue............................................................................. | $ | 1,496.2 | $ | 1,436.7 | $ | 6,507.2 | $ | 5,796.1 | ||||||||
Cost of sales (note 6)......................................................... | 1,396.4 | 1,333.1 | 6,068.8 | 5,406.6 | ||||||||||||
Gross profit........................................................................ | 99.8 | 103.6 | 438.4 | 389.5 | ||||||||||||
Selling, general and administrative expenses (SG&A)........ | 54.7 | 56.2 | 237.0 | 222.3 | ||||||||||||
Research and development............................................... | 3.7 | 5.5 | 15.2 | 17.4 | ||||||||||||
Amortization of intangible assets........................................ | 3.7 | 2.8 | 11.3 | 12.2 | ||||||||||||
Other charges (note 10)..................................................... | 34.5 | 17.5 | 59.5 | 4.0 | ||||||||||||
Earnings from operations................................................... | 3.2 | 21.6 | 115.4 | 133.6 | ||||||||||||
Finance costs..................................................................... | 1.0 | 0.8 | 3.5 | 2.9 | ||||||||||||
Earnings before income taxes............................................ | 2.2 | 20.8 | 111.9 | 130.7 | ||||||||||||
Income tax expense (recovery) (note 11): | ||||||||||||||||
Current............................................................................ | 12.1 | (0.6 | ) | 15.5 | 16.9 | |||||||||||
Deferred.......................................................................... | (17.1 | ) | (0.7 | ) | (21.3 | ) | (4.2 | ) | ||||||||
(5.0 | ) | (1.3 | ) | (5.8 | ) | 12.7 | ||||||||||
Net earnings for the period................................................. | $ | 7.2 | $ | 22.1 | $ | 117.7 | $ | 118.0 | ||||||||
Basic earnings per share................................................... | $ | 0.04 | $ | 0.12 | $ | 0.56 | $ | 0.64 | ||||||||
Diluted earnings per share................................................. | $ | 0.04 | $ | 0.12 | $ | 0.56 | $ | 0.64 | ||||||||
Shares used in computing per share amounts (in millions): | ||||||||||||||||
Basic................................................................................ | 201.5 | 182.0 | 208.6 | 183.4 | ||||||||||||
Diluted............................................................................. | 203.4 | 184.5 | 210.5 | 185.4 | ||||||||||||
The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements. | ||||||||||||||||
CELESTICA INC. CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (LOSS) (in millions of U.S. dollars) (unaudited) |
||||||||||||||||
Three months ended | Year ended | |||||||||||||||
December 31 | December 31 | |||||||||||||||
2012 | 2013 | 2012 | 2013 | |||||||||||||
Net earnings for the period.............................................................. | $ | 7.2 | $ | 22.1 | $ | 117.7 | $ | 118.0 | ||||||||
Other comprehensive income (loss), net of tax: | ||||||||||||||||
Items that will not be reclassified to net earnings: | ||||||||||||||||
Actuarial gains (losses) on pension and non-pension post- employment benefit plans (note 9)............................................... |
(11.9 | ) | 7.6 | (11.9 | ) | 7.6 | ||||||||||
Items that may be reclassified to net earnings: | ||||||||||||||||
Currency translation differences for foreign operations................. | 0.1 | (1.0 | ) | (0.1 | ) | (3.3 | ) | |||||||||
Changes from derivatives designated as hedges.......................... | 0.3 | (6.9 | ) | 16.5 | (15.1 | ) | ||||||||||
Total comprehensive income (loss) for the period........................... | $ | (4.3 | ) | $ | 21.8 | $ | 122.2 | $ | 107.2 | |||||||
The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements. | ||||||||||||||||
CELESTICA INC. CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (in millions of U.S. dollars) (unaudited) |
|||||||||||||||||||||||||
Capital stock (note 8) |
Treasury stock (note 8) |
Contributed surplus |
Deficit (note 2) |
Accumulated other comprehensive income (loss) (a) |
Total equity | ||||||||||||||||||||
Balance -- January 1, 2012, as previously reported.............. | $ | 3,348.0 | $ | (37.9 | ) | $ | 369.5 | $ | (2,203.5 | ) | $ | (12.3 | ) | $ | 1,463.8 | ||||||||||
Impact of change in accounting policy (note 2)...................... | — | — | — | 6.7 | — | 6.7 | |||||||||||||||||||
Restated balance at January 1, 2012.................................... | 3,348.0 | (37.9 | ) | 369.5 | (2,196.8 | ) | (12.3 | ) | 1,470.5 | ||||||||||||||||
Capital transactions (note 8): | |||||||||||||||||||||||||
Issuance of capital stock...................................................... | 18.3 | — | (10.8 | ) | — | — | 7.5 | ||||||||||||||||||
Repurchase of capital stock for cancellation....................... | (591.6 | ) | — | 302.0 | — | — | (289.6 | ) | |||||||||||||||||
Purchase of treasury stock.................................................. | — | (21.7 | ) | — | — | — | (21.7 | ) | |||||||||||||||||
Stock-based compensation and other................................. | — | 41.3 | (4.1 | ) | — | — | 37.2 | ||||||||||||||||||
Reclassification of cash-settled stock-based compensation to accrued liabilities.................................... |
— | — | (3.4 | ) | — | — | (3.4 | ) | |||||||||||||||||
Total comprehensive income: | |||||||||||||||||||||||||
Net earnings for 2012.......................................................... | — | — | — | 117.7 | — | 117.7 | |||||||||||||||||||
Other comprehensive income (loss), net of tax: | |||||||||||||||||||||||||
Actuarial losses on pension and non-pension post- employment benefit plans (notes 2 & 9).......................... |
— | — | — | (11.9 | ) | — | (11.9 | ) | |||||||||||||||||
Currency translation differences for foreign operations..... | — | — | — | — | (0.1 | ) | (0.1 | ) | |||||||||||||||||
Changes from derivatives designated as hedges.............. | — | — | — | — | 16.5 | 16.5 | |||||||||||||||||||
Balance -- December 31, 2012.............................................. | $ | 2,774.7 | $ | (18.3 | ) | $ | 653.2 | $ | (2,091.0 | ) | $ | 4.1 | $ | 1,322.7 | |||||||||||
Capital transactions (note 8): | |||||||||||||||||||||||||
Issuance of capital stock...................................................... | 19.9 | — | (12.8 | ) | — | — | 7.1 | ||||||||||||||||||
Repurchase of capital stock for cancellation....................... | (82.6 | ) | — | 29.2 | — | — | (53.4 | ) | |||||||||||||||||
Purchase of treasury stock.................................................. | — | (12.8 | ) | — | — | — | (12.8 | ) | |||||||||||||||||
Stock-based compensation and other................................. | — | 19.1 | 12.1 | — | — | 31.2 | |||||||||||||||||||
Total comprehensive income: | |||||||||||||||||||||||||
Net earnings for 2013.......................................................... | — | — | — | 118.0 | — | 118.0 | |||||||||||||||||||
Other comprehensive income (loss), net of tax: | |||||||||||||||||||||||||
Actuarial gains on pension and non-pension post- employment benefit plans (notes 2 & 9).......................... |
— | — | — | 7.6 | — | 7.6 | |||||||||||||||||||
Currency translation differences for foreign operations..... | — | — | — | — | (3.3 | ) | (3.3 | ) | |||||||||||||||||
Changes from derivatives designated as hedges.............. | — | — | — | — | (15.1 | ) | (15.1 | ) | |||||||||||||||||
Balance -- December 31, 2013.............................................. | $ | 2,712.0 | $ | (12.0 | ) | $ | 681.7 | $ | (1,965.4 | ) | $ | (14.3 | ) | $ | 1,402.0 | ||||||||||
(a) Accumulated other comprehensive income (loss) is net of tax. | |||||||||||||||||||||||||
The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements. | |||||||||||||||||||||||||
CELESTICA INC. CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (in millions of U.S. dollars) (unaudited) |
||||||||||||||||
Three months ended | Year ended | |||||||||||||||
December 31 | December 31 | |||||||||||||||
2012 | 2013 | 2012 | 2013 | |||||||||||||
Cash provided by (used in): | ||||||||||||||||
Operating activities: | ||||||||||||||||
Net earnings for the period.......................................................................... | $ | 7.2 | $ | 22.1 | $ | 117.7 | $ | 118.0 | ||||||||
Adjustments to net earnings for items not affecting cash: | ||||||||||||||||
Depreciation and amortization................................................................... | 20.9 | 16.9 | 81.7 | 71.7 | ||||||||||||
Equity-settled stock-based compensation................................................. | 7.6 | 6.6 | 35.4 | 29.2 | ||||||||||||
Other charges (note 10)............................................................................ | 18.9 | 1.2 | 30.8 | 1.9 | ||||||||||||
Finance costs............................................................................................ | 1.0 | 0.8 | 3.5 | 2.9 | ||||||||||||
Income tax expense (recovery).................................................................. | (5.0 | ) | (1.3 | ) | (5.8 | ) | 12.7 | |||||||||
Other........................................................................................................... | (5.7 | ) | 4.1 | (11.2 | ) | 3.8 | ||||||||||
Changes in non-cash working capital items: | ||||||||||||||||
Accounts receivable.................................................................................. | 77.0 | (0.7 | ) | 116.7 | 46.4 | |||||||||||
Inventories................................................................................................. | 61.0 | 64.6 | 147.3 | (71.5 | ) | |||||||||||
Other current assets.................................................................................. | 1.0 | (0.1 | ) | 6.7 | 3.6 | |||||||||||
Accounts payable, accrued and other current liabilities and provisions..... | (73.3 | ) | (72.9 | ) | (193.1 | ) | (47.5 | ) | ||||||||
Non-cash working capital changes.............................................................. | 65.7 | (9.1 | ) | 77.6 | (69.0 | ) | ||||||||||
Net income taxes paid.................................................................................. | (6.0 | ) | (7.2 | ) | (17.3 | ) | (21.8 | ) | ||||||||
Net cash provided by operating activities.................................................... | 104.6 | 34.1 | 312.4 | 149.4 | ||||||||||||
Investing activities: | ||||||||||||||||
Acquisitions, net of cash acquired (note 3).................................................. | 0.4 | — | (71.0 | ) | — | |||||||||||
Purchase of computer software and property, plant and equipment............ | (17.3 | ) | (11.1 | ) | (105.9 | ) | (52.8 | ) | ||||||||
Proceeds from sale of assets...................................................................... | 3.9 | 1.3 | 8.9 | 4.2 | ||||||||||||
Net cash used in investing activities............................................................ | (13.0 | ) | (9.8 | ) | (168.0 | ) | (48.6 | ) | ||||||||
Financing activities: | ||||||||||||||||
Borrowings under credit facilities (note 7).................................................... | 55.0 | — | 55.0 | — | ||||||||||||
Repayments under credit facilities (note 7)................................................. | — | — | — | (55.0 | ) | |||||||||||
Issuance of capital stock (note 8)................................................................ | 0.4 | 1.0 | 7.5 | 7.1 | ||||||||||||
Repurchase of capital stock for cancellation (note 8).................................. | (175.8 | ) | (24.8 | ) | (289.6 | ) | (43.6 | ) | ||||||||
Purchase of treasury stock (note 8)............................................................ | (17.9 | ) | (2.4 | ) | (21.7 | ) | (12.8 | ) | ||||||||
Finance costs paid...................................................................................... | (1.0 | ) | (0.6 | ) | (4.0 | ) | (2.7 | ) | ||||||||
Net cash used in financing activities............................................................ | (139.3 | ) | (26.8 | ) | (252.8 | ) | (107.0 | ) | ||||||||
Net decrease in cash and cash equivalents................................................ | (47.7 | ) | (2.5 | ) | (108.4 | ) | (6.2 | ) | ||||||||
Cash and cash equivalents, beginning of period......................................... | 598.2 | 546.8 | 658.9 | 550.5 | ||||||||||||
Cash and cash equivalents, end of period.................................................. | $ | 550.5 | $ | 544.3 | $ | 550.5 | $ | 544.3 | ||||||||
The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements. | ||||||||||||||||
CELESTICA INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions of U.S. dollars, except percentages and per share amounts)
(unaudited)
1. REPORTING ENTITY
2. BASIS OF PREPARATION AND SIGNIFICANT ACCOUNTING POLICIES
Statement of compliance:
These unaudited interim condensed consolidated financial statements have
been prepared in accordance with International Accounting Standard
(IAS) 34 (Interim Financial Reporting) as issued by the
The unaudited interim condensed consolidated financial statements were
authorized for issuance by our board of directors on
Functional and presentation currency:
These unaudited interim condensed consolidated 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).
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. Actual results could differ materially from these 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.
Key sources of estimation uncertainty and judgment: We have applied significant estimates and assumptions in the following areas which we believe could have a significant impact on our reported results and financial position: our valuations of inventory, assets held for sale and income taxes; the amount of our restructuring charges or recoveries; the measurement of the recoverable amount of our cash generating units (CGUs), which we define as a group of assets that cannot be tested individually and that generates cash inflows that are largely independent of the cash inflows from other assets or groups of assets; our valuations of financial assets and liabilities, pension and non-pension post-employment benefit costs, stock-based compensation, provisions and contingencies; and the allocation of our purchase price and other valuations we use in our business acquisitions. The near-term economic environment could also impact certain estimates necessary to prepare our consolidated financial statements, in particular, the recoverable amount used in our impairment testing of our non-financial assets, and the discount rates applied to our net pension and non-pension post-employment benefit assets or liabilities.
We have also applied significant judgment to the following areas: the determination of our CGUs and whether events or changes in circumstances during the period are indicators that a review for impairment should be conducted; and the timing of the recognition of charges or recoveries associated with our restructuring actions.
These unaudited interim condensed consolidated financial statements are based upon accounting policies and estimates consistent with those used and described in note 2 of our 2012 annual consolidated financial statements, except for the recently adopted accounting pronouncements discussed below. There have been no material changes to our significant accounting estimates and assumptions or the judgments affecting the application of such estimates and assumptions during the fourth quarter of 2013 from those described in the notes to our 2012 annual consolidated financial statements.
Recently adopted accounting pronouncements:
Effective
Effective
Effective
3. RECENT ACQUISITION
We did not complete any acquisitions in 2013.
In
4. SEGMENT AND CUSTOMER REPORTING
End markets:
The following table indicates revenue by end market as a percentage of total revenue for the periods indicated. Our revenue fluctuates from period-to-period depending on numerous factors, including but not limited to: seasonality of business, the mix and complexity of the products or services we provide, the extent, timing and rate of new program wins, follow-on business or program losses, the phasing in or out of customer programs, the success in the marketplace of our customers' products, and changes in customer demand. We expect that the pace of technological change, the frequency of customers transferring business among EMS competitors and the level of outsourcing by customers (including decisions to insource), and the dynamics of the global economy will also continue to impact our business from period-to-period.
Three months ended December 31 | Year ended December 31 | ||||||
2012 | 2013 | 2012 | 2013 | ||||
Communications......................................... | 37% | 41% | 35% | 42% | |||
Consumer.................................................. | 9% | 6% | 18% | 6% | |||
Diversified.................................................. | 23% | 27% | 20% | 25% | |||
Servers...................................................... | 17% | 11% | 15% | 13% | |||
Storage...................................................... | 14% | 15% | 12% | 14% |
Customers:
For the fourth quarter and full year 2013, we had three customers and
two customers, respectively, that represented more than 10% of total
revenue (fourth quarter and full year 2012 — two customers). We
completed our manufacturing services for
5. ACCOUNTS RECEIVABLE
In
6. INVENTORIES
We record our inventory provisions and valuation recoveries in cost of
sales. We record inventory provisions to reflect write-downs in the
value of our inventory to net realizable value, and valuation
recoveries primarily to reflect realized gains on the disposition of
inventory previously written down to net realizable value. We recorded
net inventory recoveries of
7. CREDIT FACILITIES
We have a
Borrowings under this facility bear interest for the period of the draw
at LIBOR or Prime rate plus a margin. These borrowings have
historically been outstanding for fewer than 90 days. In
We also have a total of
The amounts we borrow and repay under these facilities can vary significantly from month-to-month depending upon our working capital and other cash requirements.
8. CAPITAL STOCK
On
In the fourth quarter of 2012, we completed an SIB and repurchased for
cancellation 22.4 million subordinate voting shares for
A previous NCIB that allowed us to repurchase up to 16.2 million
subordinate voting shares in the open market expired in
We grant share unit awards to employees under our equity-based
compensation plans. We have the option to satisfy the delivery of
shares upon vesting of the awards by purchasing subordinate voting
shares in the open market or by settling in cash. Under one of these
plans, we also have the option to satisfy the delivery of shares by
issuing new subordinate voting shares from treasury, subject to certain
limits. From time-to-time, we pay cash for the purchase by a trustee of
subordinate voting shares in the open market to satisfy the delivery of
shares upon vesting of awards. For accounting purposes, we classify
these shares as treasury stock until they are delivered pursuant to the
plans. During the fourth quarter and full year 2013, we paid
We elected to cash-settle certain vested share unit awards in the fourth
quarter of 2012 due to a prohibition on the purchase of subordinate
voting shares in the open market during the SIB. We account for
cash-settled awards as liabilities and we re-measure them based on the
closing price of our subordinate voting shares at each reporting date
and at the settlement date, with a corresponding charge or recovery to
compensation expense. We recorded a mark-to-market adjustment on these
cash-settled awards of
The following table outlines the activities for equity-based awards
(activities for deferred share units (DSUs) issued to directors are
excluded) for the year ended
Number of awards (in millions) | Options (iii) | RSUs | PSUs (i) | |||||||||
Outstanding at December 31, 2012....................................................................... | 6.0 | 3.4 | 4.8 | |||||||||
Granted (i).............................................................................................................. | 1.0 | 2.3 | 2.1 | |||||||||
Exercised or settled (ii)........................................................................................... | (1.2 | ) | (2.0 | ) | (1.3 | ) | ||||||
Forfeited/expired.................................................................................................... | (0.5 | ) | (0.2 | ) | (0.2 | ) | ||||||
Outstanding at December 31, 2013....................................................................... | 5.3 | 3.5 | 5.4 | |||||||||
Weighted-average grant date fair value of options and share units granted.......... | $ | 3.73 | $ | 8.32 | $ | 8.74 |
(i) |
During 2013, we granted 2.1 million performance share units (PSUs), of
which 60% vest based on the achievement of a market performance condition tied to Total Shareholder Return (TSR) and the balance vest based on a non-market performance condition. See note 2(n) of our 2012 annual consolidated financial statements for a description of TSR. We estimated the grant date fair value of the TSR-based PSUs using a Monte Carlo simulation model. The fair value of the non TSR-based PSUs is determined by the market value of our subordinate voting shares at the time of grant and may be adjusted in subsequent years to reflect the estimated level of achievement related to the performance condition. We expect to settle these awards with subordinate voting shares purchased in the open market by a trustee. The number of PSUs that will actually vest will vary from 0% to 200% depending on the achievement of pre-determined performance goals and financial targets. The number of PSUs above represents the maximum payout at 200%. During 2012, we granted 2.4 million PSUs, all of which vest based on the achievement of a market performance condition tied to TSR. |
|
(ii) |
During the fourth quarter and full year 2013, we received cash proceeds
of $1.0 and $7.1, respectively (fourth quarter and full year 2012 — $0.4 and $7.5, respectively) relating to the exercise of stock options. |
|
(iii) |
We estimated the grant date fair value of options using the
Black-Scholes option pricing model. The estimates we use in the pricing model include the following: expected price volatility of our subordinate voting shares, weighted average expected life of the option, expected dividends, and the risk-free interest rate. |
At
For the fourth quarter and full year 2013, stock-based compensation
expense, which excludes DSU expenses, was
9. PENSION AND NON-PENSION POST-EMPLOYMENT BENEFIT PLANS
We provide pension and non-pension post-employment benefit plans for our
employees. Our obligations are determined based on actuarial
valuations. We recognize actuarial gains or losses arising from defined
benefit and post-retirement benefit plans in other comprehensive income
and we reclassify the amounts to deficit. For 2013, we recognized
10. OTHER CHARGES
Three months ended December 31 | Year ended December 31 | ||||||||||||||
2012 | 2013 | 2012 | 2013 | ||||||||||||
Restructuring (a)............................................ | $ | 16.7 | $ | 17.5 | $ | 44.0 | $ | 28.0 | |||||||
Asset impairment (b)....................................... | 17.7 | — | 17.7 | — | |||||||||||
Other (c)......................................................... | 0.1 | — | (2.2 | ) | (24.0 | ) | |||||||||
$ | 34.5 | $ | 17.5 | $ | 59.5 | $ | 4.0 | ||||||||
(a) Restructuring:
Our net restructuring charges are comprised of the following:
Three months ended December 31 | Year ended December 31 | ||||||||||||||
2012 | 2013 | 2012 | 2013 | ||||||||||||
Cash charges................................................ | $ | 15.5 | $ | 16.3 | $ | 27.8 | $ | 26.1 | |||||||
Non-cash charges.......................................... | 1.2 | 1.2 | 16.2 | 1.9 | |||||||||||
$ | 16.7 | $ | 17.5 | $ | 44.0 | $ | 28.0 |
In
The recognition of our restructuring charges required us to make certain judgments and estimates regarding the nature, timing and amounts associated with the restructuring actions. Our major assumptions included the timing and number of employees to be terminated, the measurement of termination costs, and the timing of disposition and estimated fair values used for assets available for sale. We developed a detailed plan and have recorded termination costs for employees informed of their termination. We engaged independent brokers to determine the estimated fair values less costs to sell for assets we no longer used and which were available for sale. We recognized an impairment loss for assets whose carrying amount exceeded the fair values less costs to sell as determined by the third-party brokers. We also recorded adjustments to reflect actual proceeds on disposition of these assets. At the end of each reporting period, we evaluate the appropriateness of our restructuring charges and balances. Further adjustments may be required to reflect actual experience or changes in estimates.
At
(b) Annual impairment assessment:
We conduct our annual impairment assessment of goodwill, intangible assets and property, plant and equipment in the fourth quarter of each year and whenever events or changes in circumstance indicate that the carrying amount of an asset, CGU or a group of CGUs may not be recoverable. We recognize an impairment loss when the carrying amount of an asset, CGU or a group of CGUs exceeds the recoverable amount, which is measured as the greater of its value-in-use and its fair value less costs to sell.
During 2013, we did not identify any triggering event that would indicate the carrying amount of our assets and CGUs may not be recoverable. In the fourth quarter of 2013, we completed our annual impairment assessment of goodwill, intangible assets and property, plant and equipment and determined that the recoverable amount of our assets and CGUs exceeded their respective carrying values and that no impairment existed as of the date of the impairment assessment.
In the second quarter of 2012, we tested the carrying amounts of the
CGUs that were impacted by the wind down of our manufacturing services
for BlackBerry in
In the fourth quarter of 2012, we performed our annual impairment
assessment of goodwill, intangible assets and property, plant and
equipment. We recorded non-cash impairment charges totaling
In 2012 and 2013, we determined the recoverable amount of our CGUs based on the expected value-in-use. The process of determining the recoverable amount of a CGU is subjective and requires management to exercise significant judgment in estimating future growth, profitability, and discount rates, among other factors. The assumptions used in our impairment assessment were determined based on past experiences adjusted for expected changes in future conditions. Our major assumptions included projections of cash flows, which are based primarily on our plan for the following year and, to a lesser extent, on our three-year strategic plan and other updates. The plan for the following year and the three-year strategic plan were both approved by management and presented to our Board of Directors. For the 2013 annual impairment assessment, we used cash flow projections ranging from approximately 3 to approximately 10 years (2012 — 2 to 7 years) for our CGUs, in line with the remaining useful lives of the CGUs' primary assets. We generally used our weighted-average cost of capital of approximately 12% (2012 — approximately 13%), on a pre-tax basis, to discount our cash flows. For our semiconductor CGU that is subject to higher risk and volatilities (discussed below), we increased the discount rate to 17% (2012 — 20%) to reflect the risk inherent in the cash flows. We reduced the discount rate for our semiconductor cash flow projections for 2013 compared to 2012 to reflect a perceived reduction in risk inherent in our semiconductor cash flows as a result of new business awarded in 2013. Where applicable, we worked with independent brokers to obtain market prices to estimate our real property values.
As part of our annual impairment assessment, we perform sensitivity
analyses to identify the impact of changes in key assumptions,
including projected growth rates, profitability, and discount rates. At
We did not identify any other key assumptions where a reasonably possible change would result in material impairments to our other CGUs.
(c) Other:
In
11. INCOME TAXES
Our effective income tax rate can vary significantly quarter-to-quarter
for various reasons, including the mix and volume of business in lower
tax jurisdictions within
During the fourth quarter of 2013, we recorded net income tax recoveries
of
During the third quarter of 2012, we recorded an income tax recovery of
During the fourth quarter of 2012, we commenced a corporate tax
reorganization involving certain of our European subsidiaries. As a
result, we recognized
See note 13 regarding income tax contingencies.
12. FINANCIAL INSTRUMENTS AND RISK MANAGEMENT
Our financial assets are comprised primarily of cash and cash equivalents, accounts receivable and derivatives used for hedging purposes. Our financial liabilities are comprised primarily of accounts payable, certain accrued and other liabilities and provisions, and derivatives. We record the majority of our financial liabilities at amortized cost except for derivative liabilities, which we measure at fair value. We classify our term deposits as held-to-maturity. We record our short-term investments in money market funds at fair value, with changes recognized in our consolidated statement of operations.
We classify the financial assets and liabilities that we measure at fair
value based on the inputs used to determine fair value at the
measurement date. See note 20 of our 2012 annual consolidated financial
statements for details of the input levels used and our fair value
hierarchy at
Cash and cash equivalents are comprised of the following:
December 31 2012 |
December 31 2013 |
||||||
Cash................................................................... | $ | 265.3 | $ | 294.3 | |||
Cash equivalents................................................ | 285.2 | 250.0 | |||||
$ | 550.5 | $ | 544.3 |
Our current portfolio of cash equivalents consists of approximately
two-thirds in bank deposits and approximately one-third in certain
money market funds that hold primarily U.S. government securities. The
majority of our cash and cash equivalents is held with financial
institutions each of which had at
Currency risk:
Due to the global nature of our operations, we are exposed to exchange rate fluctuations on our financial instruments denominated in various currencies. The majority of our currency risk is driven by the operational costs incurred in local currencies by our subsidiaries. We manage our currency risk through our hedging program using forecasts of future cash flows and balance sheet exposures denominated in foreign currencies.
Our major currency exposures at
Canadian dollar |
Malaysian ringgit |
Thai baht |
|||||||||
Cash and cash equivalents.................................................................................. | $ | 0.1 | $ | 1.9 | $ | 0.4 | |||||
Account receivable and other financial assets..................................................... | 3.3 | 0.4 | 0.3 | ||||||||
Accounts payable and certain accrued and other liabilities and provisions.......... | (44.3 | ) | (17.7 | ) | (16.7 | ) | |||||
Net financial liabilities........................................................................................... | $ | (40.9 | ) | $ | (15.4 | ) | $ | (16.0 | ) |
Foreign currency risk sensitivity analysis:
The financial impact of a one-percentage point strengthening or
weakening of the following currencies against the U.S. dollar for our
financial instruments denominated in non-functional currencies is
summarized in the following table as at
Canadian dollar |
Malaysian ringgit |
Thai baht |
||||||||||
Increase (decrease) | ||||||||||||
1% Strengthening | ||||||||||||
Net earnings....................................................................... | $ | 0.6 | $ | — | $ | (0.1 | ) | |||||
Other comprehensive income............................................. | 0.9 | 0.7 | 1.0 | |||||||||
1% Weakening | ||||||||||||
Net earnings....................................................................... | (0.6 | ) | — | 0.1 | ||||||||
Other comprehensive income............................................. | (0.9 | ) | (0.7 | ) | (1.0 | ) |
At
Currency |
Amount of U.S. dollars |
Weighted average exchange rate in U.S. dollars |
Maximum period in months |
Fair value gain/(loss) |
|||||||||
Canadian dollar..................................... | $ | 315.3 | $ | 0.95 | 15 | $ | (5.7 | ) | |||||
Thai baht............................................... | 142.3 | 0.03 | 15 | (7.9 | ) | ||||||||
Malaysian ringgit.................................... | 107.0 | 0.31 | 15 | (3.4 | ) | ||||||||
Mexican peso......................................... | 34.5 | 0.08 | 12 | (0.1 | ) | ||||||||
British pound......................................... | 76.4 | 1.63 | 4 | (0.9 | ) | ||||||||
Chinese renminbi................................... | 69.0 | 0.16 | 12 | 0.6 | |||||||||
Euro....................................................... | 25.1 | 1.37 | 4 | (0.1 | ) | ||||||||
Romanian leu........................................ | 15.9 | 0.30 | 12 | 0.5 | |||||||||
Singapore dollar.................................... | 15.1 | 0.80 | 12 | (0.2 | ) | ||||||||
Other..................................................... | 9.2 | — | 4 | (0.1 | ) | ||||||||
Total...................................................... | $ | 809.8 | $ | (17.3 | ) |
At
13. CONTINGENCIES
Litigation
In the normal course of our operations, we may be subject to lawsuits, investigations and other claims, including environmental, labor, product, customer disputes and other matters. Management believes that adequate provisions have been recorded in the accounts where required. Although it is not always possible to estimate the extent of potential costs, if any, management believes that the ultimate resolution of all such pending matters will not have a material adverse impact on our results of operations, financial position or liquidity.
In 2007, securities class action lawsuits were commenced against us and
our former Chief Executive and Chief Financial Officers, in the
Income taxes
We are subject to increased scrutiny in tax audits and reviews globally by various tax authorities of historical information which could result in additional tax expense in future periods relating to prior results. Reviews by tax authorities generally focus on, but are not limited to, the validity of our inter-company transactions, including financing and transfer pricing policies which generally involve subjective areas of taxation and a significant degree of judgment. If any of these tax authorities are successful with their challenges, our income tax expense may be adversely affected and we could also be subject to interest and penalty charges.
Tax authorities in
Canadian tax authorities have taken the position that certain interest
amounts deducted by one of our Canadian entities in 2002 through 2004
on historical debt instruments should be re-characterized as capital
losses. If tax authorities are successful with their challenge, we
estimate that the maximum net impact for additional income taxes and
interest charges could be approximately
Tax authorities in
We have and expect to continue to recognize the future benefit of
certain Brazilian tax losses on the basis that these tax losses can and
will be fully utilized in the fiscal period ending on the date of
dissolution of our Brazilian subsidiary. While our ability to do so is
not certain, we believe that our interpretation of applicable Brazilian
law will be sustained upon full examination by the Brazilian tax
authorities and, if necessary, upon consideration by the Brazilian
judicial courts. Our position is supported by our Brazilian legal tax
advisors. An adverse change to the benefit realizable on these
Brazilian losses could increase our net deferred tax liabilities by
approximately 37 million Brazilian reais (approximately
The successful pursuit of the assertions made by any taxing authority related to the above noted tax audits or others could result in our owing significant amounts of tax, interest and possibly penalties. We believe we have substantial defenses to the asserted positions and have adequately accrued for any probable potential adverse tax impact. However, there can be no assurance as to the final resolution of these claims and any resulting proceedings. If these claims and any ensuing proceedings are determined adversely to us, the amounts we may be required to pay could be material, and could be in excess of amounts currently accrued.
SOURCE
Celestica Communications
(416) 448-2200
media@celestica.com
Celestica Investor Relations
(416) 448-2211
clsir@celestica.com