SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
![]() |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR |
| 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the Quarterly Period Ended June 30, 2002
OR
![]() |
TRANSITION REPORT PURSUANT TO SECTION 13 OR |
| 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| For the transition period from | to |
Commission File Number: 333-49821
MSX International, Inc.
(Exact name of registrant as specified in its charter)
| Delaware | 38-3323099 |
| (State or other jurisdiction | (I.R.S. Employer Identification No.) |
| of incorporation or organization) | |
| 22355 W. Eleven Mile, Southfield, Michigan | 48034 |
| (Address of principal executive offices) | (Zip Code) |
Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12
months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days. Yes
No 
MSX INTERNATIONAL, INC.
INDEX
| PART I. FINANCIAL INFORMATION | |
| ITEM 1. Financial Statements: | Pages |
| Consolidated Balance Sheets as of June 30, 2002 (Unaudited) and December 30, 2001 | 2 |
|
Consolidated Statements of Operations (Unaudited) for the Fiscal Quarters and Fiscal Six Months Ended June 30, 2002 and July 1, 2001 |
3 |
| Consolidated Statements of Cash Flows (Unaudited) for the Fiscal Six Months Ended June 30, 2002 and July 1, 2001 | 4 |
| Notes to Consolidated Financial Statements (Unaudited) | 5 |
| ITEM 2. Managements Discussion and Analysis of Financial Condition and Results of Operations | 16 |
| PART II. OTHER INFORMATION | |
| ITEM 6. Exhibits and Reports on Form 8-K | 20 |
| SIGNATURE | 21 |
1
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
MSX INTERNATIONAL, INC.
CONSOLIDATED BALANCE SHEETS
as of June 30, 2002 and December 30, 2001
| June 30, | |||||||
| 2002 | December 30, | ||||||
| (Unaudited) | 2001 | ||||||
| (dollars in thousands) | |||||||
| ASSETS | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | $ | 5,795 | $ | 4,924 | |||
| Accounts receivable, net (Note 4) | 256,695 | 252,868 | |||||
| Inventory | 9,181 | 6,916 | |||||
| Prepaid expenses and other assets | 7,503 | 7,151 | |||||
| Deferred income taxes, net | 4,094 | 3,477 | |||||
| Total current assets | 283,268 | 275,336 | |||||
| Property and equipment, net | 45,388 | 42,977 | |||||
| Goodwill, net (Note 3) | 129,403 | 170,491 | |||||
| Other assets | 14,263 | 22,608 | |||||
| Deferred income taxes, net | 13,842 | 2,970 | |||||
| Total assets | $ | 486,164 | $ | 514,382 | |||
| LIABILITIES AND SHAREHOLDERS DEFICIT | |||||||
| Current liabilities: | |||||||
| Notes payable and current portion of long-term debt (Note 5) | $ | 18,467 | $ | 15,785 | |||
| Accounts payable and drafts | 140,886 | 153,645 | |||||
| Accrued payroll and benefits | 25,967 | 23,946 | |||||
| Other accrued liabilities | 61,029 | 55,450 | |||||
| Total current liabilities | 246,349 | 248,826 | |||||
| Long-term debt (Note 5) | 244,577 | 230,869 | |||||
| Long-term deferred compensation and other liabilities | 11,920 | 12,977 | |||||
| Total liabilities | 502,846 | 492,672 | |||||
| Minority interests | 1,050 | 1,197 | |||||
| Redeemable Series A Preferred Stock (Note 6) | 35,945 | 36,000 | |||||
| Shareholders deficit: | |||||||
| Common Stock, $.01 par value, 200,000,000 aggregate shares of Class A and Class B Common Stock authorized; 20,054,000 and 20,080,800 shares of Class A Common Stock issued and outstanding, respectively |
201 | 201 | |||||
| Additional paid-in-capital | (21,879 | ) | (21,769 | ) | |||
| Note receivable from officer | (3,198 | ) | (3,000 | ) | |||
| Accumulated other comprehensive loss | (12,768 | ) | (15,603 | ) | |||
| Retained earnings (deficit) | (16,033 | ) | 24,684 | ||||
| Total shareholders deficit | (53,677 | ) | (15,487 | ) | |||
| Total liabilities and shareholders deficit | $ | 486,164 | $ | 514,382 | |||
The accompanying notes are an integral part of the consolidated financial statements
2
MSX INTERNATIONAL, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
for the fiscal quarters and fiscal six months ended June 30, 2002 and July 1, 2001
| Fiscal Quarter Ended | Fiscal Six Months Ended | |||||||||||||||
| June 30, | July 1, | June 30, | July 1, | |||||||||||||
| 2002 | 2001 | 2002 | 2001 | |||||||||||||
| (in thousands) | ||||||||||||||||
| Net sales | $ | 212,141 | $ | 241,921 | $ | 417,614 | $ | 498,558 | ||||||||
| Cost of sales | 185,849 | 209,424 | 365,084 | 433,869 | ||||||||||||
| Gross profit | 26,292 | 32,497 | 52,530 | 64,689 | ||||||||||||
| Selling, general and administrative expenses | 20,522 | 18,685 | 40,250 | 39,928 | ||||||||||||
| Amortization of goodwill (Note 3) | - | 1,508 | - | 3,112 | ||||||||||||
| Operating income | 5,770 | 12,304 | 12,280 | 21,649 | ||||||||||||
| Interest expense, net | 6,306 | 7,556 | 12,567 | 14,484 | ||||||||||||
| Income (loss) before income taxes, minority interests, and equity in net losses of affiliates |
(536 | ) | 4,748 | (287 | ) | 7,165 | ||||||||||
| Income tax provision | 1,566 | 1,946 | 1,667 | 2,961 | ||||||||||||
| Less minority interests and equity in net losses of affiliates, net of taxes | 378 | 548 | 616 | 750 | ||||||||||||
| Income (loss) before cumulative effect of accounting change for goodwill impairment |
(2,480 | ) | 2,254 | (2,570 | ) | 3,454 | ||||||||||
| Cumulative effect of accounting change for goodwill impairment, net of taxes of $9,745 (Note 3) |
- | - | (38,102 | ) | - | |||||||||||
| Net income (loss) | $ | (2,480 | ) | $ | 2,254 | $ | (40,672 | ) | $ | 3,454 | ||||||
The accompanying notes are an integral part of the consolidated financial statements
3
MSX INTERNATIONAL, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
for the fiscal six months ended June 30, 2002 and July 1, 2001
| Fiscal Six Months Ended | |||||||
| June 30, | July 1, | ||||||
| 2002 | 2001 | ||||||
| (in thousands) | |||||||
| Cash flows from operating activities: | |||||||
| Net income (loss) | $ | (40,672 | ) | $ | 3,454 | ||
| Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities: | |||||||
| Cumulative effect of accounting change for goodwill impairment | 38,102 | - | |||||
| Minority interests and equity in net losses of affiliates | 616 | 750 | |||||
| Depreciation | 9,123 | 8,058 | |||||
| Amortization, including goodwill | 766 | 3,671 | |||||
| Deferred taxes | (1,811 | ) | (1,223 | ) | |||
| Loss on sale/disposal of property and equipment | 225 | - | |||||
| (Increase) decrease in receivables, net | 2,036 | 30,332 | |||||
| (Increase) decrease in inventory | (2,265 | ) | (5 | ) | |||
| (Increase) decrease in prepaid expenses and other assets | (280 | ) | (1,680 | ) | |||
| Increase (decrease) in current liabilities | (15,599 | ) | (17,111 | ) | |||
| Other, net | (46 | ) | (899 | ) | |||
| Net cash provided by (used for) operating activities | (9,805 | ) | 25,347 | ||||
| Cash flows from investing activities: | |||||||
| Capital expenditures | (6,723 | ) | (7,374 | ) | |||
| Acquisition of businesses, net of cash acquired | (3,014 | ) | (11,519 | ) | |||
| Proceeds from sale/disposal of equipment | 144 | 104 | |||||
| Other, net | 1,891 | 97 | |||||
| Net cash used for investing activities | (7,702 | ) | (18,692 | ) | |||
| Cash flows from financing activities: | |||||||
| Repayment of debt | (13,745 | ) | (2,625 | ) | |||
| Debt issuance costs | (25 | ) | (12 | ) | |||
| Changes in revolving debt, net | 26,490 | 559 | |||||
| Changes in book overdrafts, net | 4,428 | (1,621 | ) | ||||
| Repurchase of common and preferred stock | (209 | ) | (4,178 | ) | |||
| Sale of common and preferred stock | - | 3,612 | |||||
| Net cash provided by (used for) financing activities | 16,939 | (4,265 | ) | ||||
| Effect of foreign exchange rate changes on cash and cash equivalents | 1,439 | (870 | ) | ||||
| Cash and cash equivalents: | |||||||
| Increase for the period | 871 | 1,520 | |||||
| Balance, beginning of period | 4,924 | 4,686 | |||||
| Balance, end of period | $ | 5,795 | $ | 6,206 | |||
The accompanying notes are an integral part of the consolidated financial statements
4
MSX International, Inc.
Notes to Consolidated Financial Statements (Unaudited)
(dollars in thousands unless otherwise stated)
1. Organization and Basis of Presentation:
The accompanying financial statements represent the consolidated assets and liabilities and results of operations of MSX International, Inc. and its majority owned subsidiaries (MSXI). MSXI is a holding company owned by Citigroup and affiliates and certain members of management. We are principally engaged in providing collaborative enterprise services to automobile manufacturers and suppliers and other industries primarily in North America and Europe. We utilize a 52-53 week fiscal year, which ends on the Sunday nearest December 31.
All intercompany transactions and balances have been eliminated. In the opinion of management, the accompanying unaudited consolidated financial statements contain all adjustments, consisting of only normal recurring items, which are necessary for a fair presentation. The operating results for the fiscal quarters and fiscal six months ended June 30, 2002 and July 1, 2001 are not necessarily indicative of the results of operations for the entire year. Reference should be made to the consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the fiscal year ended December 30, 2001. Certain prior year amounts have been reclassified to conform to the presentation adopted during the current period.
2. Acquisitions of Businesses:
Effective January 1, 2002, we completed the acquisition of selected assets and liabilities of Draupner Associates AB in Gottenberg, Sweden for a total purchase price at closing of about $2.4 million, with an additional amount payable contingent on the achievement of an annual earnings target. Draupners principal business is digital documentation and translation services for the automotive and related industries. Upon completion, the Draupner business was integrated with our custom communication service offerings. Also effective January 1, 2002, we exercised our option to acquire an additional 16% of the outstanding common stock of Cadform-MSX Engineering GmbH for about $0.3 million. Prior to the transaction, we owned 49% of the outstanding common stock of Cadform. The purchase price for both of these transactions was funded with borrowings under our credit facility.
The terms of certain of our prior acquisition agreements provided for additional contingent consideration to be paid over a period of up to two years if the acquired entitys future operating results exceed targeted levels. Contingent consideration is earned when the acquired entitys financial performance grows in excess of the targeted levels established at the time of acquisition. Such additional consideration is recorded when earned. No such additional consideration has been recorded during fiscal 2002.
The operating results of acquired companies have been included in our consolidated operating results from the date of acquisition. The proforma effects of the above transactions would not be materially different from reported results for the periods presented.
3. Goodwill and Intangible Assets:
Effective January 1, 2002, we adopted the provisions of Statement of Financial Accounting Standards (SFAS) No. 142. Under the standard, goodwill is no longer amortized but is tested periodically for impairment. Additionally, SFAS No. 142 changes the methodology of assessing goodwill impairment. Under the standard, goodwill is considered impaired if the book value of an operating unit exceeds its estimated fair value. Upon adoption of SFAS No. 142 we recorded a one-time, non-cash charge of $47.8 million, before related taxes, to reduce the carrying value of goodwill. The charge is reflected as a cumulative effect of an accounting change in our consolidated results of operations. In calculating the impairment charge, the fair value of the operating units underlying our business was estimated using a discounted cash flow methodology.
5
MSX International, Inc.
Notes to Consolidated Financial Statements (Unaudited) - continued
(dollars in thousands unless otherwise stated)
The following summarizes our comparable income (loss) before the cumulative effect of this change in accounting principle, assuming SFAS No. 142 was adopted effective January 1, 2001.
| Fiscal Quarter Ended | Fiscal Six Months Ended | ||||||||||||
| June 30, | July 1, | June 30, | July 1, | ||||||||||
| 2002 | 2001 | 2002 | 2001 | ||||||||||
| Reported income (loss) before cumulative effect of accounting change for goodwill impairment |
$ | (2,480 | ) | $ | 2,254 | $ | (2,570 | ) | $ | 3,454 | |||
| Amortization of goodwill, net of taxes | - | 1,508 | - | 3,112 | |||||||||
| Amortization of equity method investee goodwill | - | 53 | - | 115 | |||||||||