SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
| x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR | |
| 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the Quarterly Period Ended March 30, 2003
OR
| o |
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 (State or other jurisdiction of incorporation or organization) |
38-3323099 (I.R.S. Employer Identification No.) |
|
| 22355 W. Eleven Mile, Southfield, Michigan (Address of principal executive offices) |
48034 (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 x No o
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12(b)-2 of the Securities and Exchange Act of 1934). Yes o No x
MSX INTERNATIONAL, INC.
INDEX
PART I. FINANCIAL INFORMATION |
||||||
ITEM 1. Financial Statements: |
Pages | |||||
Consolidated Balance Sheets as of March 30, 2003 (Unaudited) and
December 29, 2002 |
2 | |||||
Consolidated Statements of Operations (Unaudited) for the Fiscal Quarters
Ended March 30, 2003 and March 31, 2002 |
3 | |||||
Consolidated Statements of Cash Flows (Unaudited) for the Fiscal Quarters
Ended March 30, 2003 and March 31, 2002 |
4 | |||||
Notes to Consolidated Financial Statements (Unaudited) |
5 | |||||
ITEM 2. Managements Discussion and Analysis of Financial Condition and
Results of Operations |
15 | |||||
ITEM 4. Controls and Procedures |
18 | |||||
PART II. OTHER INFORMATION |
||||||
ITEM 6. Exhibits and Reports on Form 8-K |
19 | |||||
SIGNATURE |
20 | |||||
CERTIFICATIONS |
21 | |||||
1
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
MSX INTERNATIONAL, INC.
CONSOLIDATED BALANCE SHEETS
as of March 30, 2003 and December 29, 2002
| March 30, | |||||||||||
| 2003 | December 29, | ||||||||||
| (Unaudited) | 2002 | ||||||||||
| (dollars in thousands) | |||||||||||
ASSETS |
|||||||||||
Current assets: |
|||||||||||
Cash and cash equivalents |
$ | 3,886 | $ | 10,935 | |||||||
Accounts receivable, net (Note 5) |
219,587 | 211,957 | |||||||||
Inventory |
4,188 | 4,824 | |||||||||
Prepaid expenses and other assets |
9,233 | 7,277 | |||||||||
Deferred income taxes, net |
3,871 | 6,557 | |||||||||
Total current assets |
240,765 | 241,550 | |||||||||
Property and equipment, net |
36,784 | 39,186 | |||||||||
Goodwill, net (Note 3) |
128,544 | 127,254 | |||||||||
Other assets |
12,275 | 11,732 | |||||||||
Deferred income taxes, net |
16,161 | 12,820 | |||||||||
Total assets |
$ | 434,529 | $ | 432,542 | |||||||
LIABILITIES AND SHAREHOLDERS DEFICIT |
|||||||||||
Current liabilities: |
|||||||||||
Notes payable and current portion of long-term debt (Note 6) |
$ | 14,979 | $ | 14,671 | |||||||
Accounts payable and drafts |
128,769 | 132,358 | |||||||||
Accrued payroll and benefits |
30,722 | 28,252 | |||||||||
Other accrued liabilities |
51,096 | 61,786 | |||||||||
Total current liabilities |
225,566 | 237,067 | |||||||||
Long-term debt (Note 6) |
237,029 | 220,003 | |||||||||
Long-term deferred compensation and other liabilities |
10,170 | 11,494 | |||||||||
Total liabilities |
472,765 | 468,564 | |||||||||
Minority interests |
114 | 166 | |||||||||
Mandatorily Redeemable Series A Preferred Stock (Note 7) |
74,823 | 72,629 | |||||||||
Shareholders deficit: |
|||||||||||
Common Stock, $.01 par value, 200,000,000 aggregate shares
of
Class A and Class B Common Stock authorized; 20,054,000
shares of Class A Common Stock issued and outstanding |
201 | 201 | |||||||||
Additional paid-in-capital |
(21,879 | ) | (21,879 | ) | |||||||
Note receivable from officer |
(3,198 | ) | (3,198 | ) | |||||||
Accumulated other comprehensive loss |
(7,905 | ) | (9,303 | ) | |||||||
Retained deficit |
(80,392 | ) | (74,638 | ) | |||||||
Total shareholders deficit |
(113,173 | ) | (108,817 | ) | |||||||
Total liabilities and shareholders deficit |
$ | 434,529 | $ | 432,542 | |||||||
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 ended March 30, 2003 and March 31, 2002
| Fiscal Quarter Ended | |||||||||
| March 30, | March 31, | ||||||||
| 2003 | 2002 | ||||||||
| (in thousands) | |||||||||
Net sales |
$ | 183,351 | $ | 205,473 | |||||
Cost of sales |
163,174 | 178,820 | |||||||
Gross profit |
20,177 | 26,653 | |||||||
Selling, general and administrative expenses |
15,704 | 19,865 | |||||||
Restructuring and severance costs (Note 4) |
1,431 | 278 | |||||||
Operating income |
3,042 | 6,510 | |||||||
Interest expense, net |
6,675 | 6,261 | |||||||
Income (loss) before income taxes, minority interests and equity in
affiliates |
(3,633 | ) | 249 | ||||||
Income tax provision |
101 | 101 | |||||||
Less minority interests and equity in affiliates, net of taxes |
(174 | ) | 238 | ||||||
Loss before cumulative effect of accounting change for goodwill
impairment |
(3,560 | ) | (90 | ) | |||||
Cumulative effect of accounting change for goodwill impairment, net of
taxes of $9,745 (Note 3) |
| (38,102 | ) | ||||||
Net loss |
(3,560 | ) | (38,192 | ) | |||||
Preferred stock dividends (Note 7) |
(2,194 | ) | (1,905 | ) | |||||
Net loss available to common shareholders |
$ | (5,754 | ) | $ | (40,097 | ) | |||
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 quarters ended March 30, 2003 and March 31, 2002
| Fiscal Quarter Ended | ||||||||||
| March 30, | March 31, | |||||||||
| 2003 | 2002 | |||||||||
| (in thousands) | ||||||||||
Cash flows from operating activities: |
||||||||||
Net loss |
$ | (3,560 | ) | $ | (38,192 | ) | ||||
Adjustments to reconcile net 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 affiliates |
(174 | ) | 238 | |||||||
Depreciation |
4,759 | 4,517 | ||||||||
Amortization of debt issuance costs |
513 | 382 | ||||||||
Deferred taxes |
(665 | ) | (790 | ) | ||||||
Loss on sale/disposal of property and equipment |
361 | 148 | ||||||||
(Increase) decrease in receivables, net |
(7,630 | ) | 5,351 | |||||||
(Increase) decrease in inventory |
637 | (2,089 | ) | |||||||
(Increase) decrease in prepaid expenses and other assets |
(2,008 | ) | (2,421 | ) | ||||||
Increase (decrease) in current liabilities |
2,058 | (3,354 | ) | |||||||
Other, net |
(1,181 | ) | (1,016 | ) | ||||||
Net cash provided by (used for) operating activities |
(6,890 | ) | 876 | |||||||
Cash flows from investing activities: |
||||||||||
Capital expenditures |
(2,246 | ) | (2,030 | ) | ||||||
Acquisition of businesses, net of cash acquired |
| (2,714 | ) | |||||||
Proceeds from sale/disposal of equipment |
236 | 61 | ||||||||
Other, net |
(299 | ) | 1,925 | |||||||
Net cash used for investing activities |
(2,309 | ) | (2,758 | ) | ||||||
Cash flows from financing activities: |
||||||||||
Repayment of debt |
(1,394 | ) | (3,003 | ) | ||||||
Debt issuance costs |
(975 | ) | (11 | ) | ||||||
Changes in revolving debt, net |
18,719 | 14,108 | ||||||||
Changes in book overdrafts, net |
(13,846 | ) | (8,152 | ) | ||||||
Repurchase of common and preferred stock |
| (209 | ) | |||||||
Net cash provided by financing activities |
2,504 | 2,733 | ||||||||
Effect of foreign exchange rate changes on cash and cash equivalents |
(354 | ) | (1,273 | ) | ||||||
Cash and cash equivalents: |
||||||||||
Decrease for the period |
(7,049 | ) | (422 | ) | ||||||
Balance, beginning of period |
10,935 | 4,924 | ||||||||
Balance, end of period |
$ | 3,886 | $ | 4,502 | ||||||
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 present 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 Citicorp and affiliates and certain members of management. We are principally engaged in providing technical business 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 ended March 30, 2003 and March 31, 2002 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 29, 2002. Certain prior year amounts have been reclassified to conform to the presentation adopted during the current period.
| 2. | Acquisitions of Businesses: |
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 consideration was recorded or paid during the periods presented.
Effective in December 2002 we acquired the remaining 25% of the outstanding common stock of Satiz Srl from Fiat SpA. The transaction had been contemplated as part of the original acquisition of 75% of the outstanding common stock of Satiz in December of 1999. The total purchase price was about $3.5 million based on formulas established at the time of the original 75% acquisition. The transaction was accounted for under the purchase method of accounting resulting in additional goodwill of $2.4 million. Satiz specializes in commercial and technical publishing in Europe and derives a significant portion of its sales from Fiat and related subsidiaries.
| 3. | Goodwill and Intangible Assets: |
Effective January 1, 2002, we adopted the provisions of Statement of Financial Accounting Standards (SFAS) No. 142. Under the new 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 new 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 about $47.8 million ($38.1 million net of 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, net of taxes. In calculating the impairment charge, the fair value of the operating units underlying our business was estimated using a discounted cash flow methodology.
The following summarizes the changes in our goodwill balances during the three months ended March 30, 2003:
| Human | ||||||||||||||||
| Collaborative | Capital | Other | ||||||||||||||
| Engineering | Management | Collaborative | ||||||||||||||
| Management | Services | Services | Total | |||||||||||||
Balance at December 29, 2002 |
$ | | $ | 97,603 | $ | 29,651 | $ | 127,254 | ||||||||
Translation changes and other |
| 55 | 1,235 | 1,290 | ||||||||||||
Balance at March 30, 2003 |
$ | | $ | 97,658 | $ | 30,886 | $ | 128,544 | ||||||||
5
MSX International, Inc.
Notes to Consolidated Financial Statements (Unaudited) continued
(dollars in thousands unless otherwise stated)
| 4. | Restructuring and Severance: |
As of December 29, 2002, accrued restructuring and severance costs totaled $4.5 million. Approximately $2.9 million was charged to the restructuring and severance accrual during the first quarter of 2003, comprised of severance and termination benefits associated with headcount reductions approved by management during the fourth quarter of 2002. Additional charges of $1.4 million were recorded during the first quarter of 2003 primarily for additional severance and termination benefits approved and communicated by management prior to March 30, 2003. Remaining accrued severance costs totaled $3.0 million as of March 30, 2003 and are expected to be paid during 2003.
| 5. | Accounts Receivable: |
Accounts receivable include the portion of our billings for certain master vendor and supply chain management services attributable to services provided by our vendors which are passed on to our customers. These amounts totaled $44.8 million as of March 30, 2003 and $37.1 million as of December 29, 2002. A corresponding liability to our vendors for these amounts is recorded in accounts payable at the time the receivable is recognized.
6
MSX International, Inc.
Notes to Consolidated Financial Statements (Unaudited) continued
(dollars in thousands unless otherwise stated)
| 6. | Debt: | |
| Debt is comprised of the following: |
| Interest Rates at | Outstanding at | ||||||||||||||||
| March 30, | December 29, | March 30, | December 29, | ||||||||||||||
| 2003 | 2002 | 2003 | 2002 | ||||||||||||||
Senior subordinated notes |
11.375 | % | 11.375 | % | $ | 130,000 | $ | 130,000 | |||||||||
Second secured term loan |
10.00 | % | 10.00 | % | 16,516 | 16,109 | |||||||||||
Credit facility, as amended and restated: |
|||||||||||||||||
Revolving line of credit notes |
4.77-6.38 | % | 4.42 | % | 28,800 | 4,000 | |||||||||||
Swingline notes |
6.90-8.05 | % | 4.46-11.15 | % | 607 | 8,559 | |||||||||||
Term notes |
5.65-6.76 | % | 5.64-6.26 | % | 65,798 | 65,798 | |||||||||||
Satiz facility |
5.14 | % | 4.12 | % | 5,574 | 4,954 | |||||||||||
Other |
7.00-9.00 | % | 7.00-9.00 | % | 4,713 | 5,254 | |||||||||||
| 252,008 | 234,674 | ||||||||||||||||
Less current portion |
14,979 | 14,671 | |||||||||||||||
Total long-term debt |
$ | 237,029 | $ | 220,003 | |||||||||||||
As of March 30, 2003, $29.4 million was outstanding under the revolving credit portions of our credit facility and has been classified as long-term debt as we have both the ability and intent to refinance such amounts under the credit facility.
| 7. | Mandatorily Redeemable Series A Preferred Stock: |
As of December 29, 2002 and March 30, 2003 there are 359,448 shares of 12% Series A Cumulative Mandatorily Redeemable Preferred Stock (the Preferred Stock) outstanding with a stated value of $100 per share or about $36 million in total. We are authorized to issue up to 1,500,000 shares of Preferred Stock, divided into two classes: 500,000 shares of Redeemable Series A Preferred Stock, par value $0.01, and 1,000,000 shares of New Preferred Stock, par value $0.01. As of March 30, 2003, we have not declared or paid any dividends. However, due to the mandatory redemption features of the preferred stock, dividends accrued totaled $38.9 million as of March 30, 2003. We may not declare or pay any dividends or other distribution with respect to any common stock or other class or series of stock ranking junior to the Preferred Stock without first complying with restrictions specified in the Amended and Restated Stockholders Agreement. Our ability to pay cash dividends, and to acquire or redeem the preferred stock, is subject to restrictions contained in our credit agreements.
Prior results of operation reflect a change in the treatment of accumulated dividends on the Preferred Stock. Accumulated dividends on Preferred Stock, which had been disclosed in previous filings, have been deducted from shareholders deficit and included with the related Preferred Stock on the consolidated balance sheets. The change in treatment has no impact cash flows for any of the periods presented.
| 8. | Comprehensive Loss: | |
| Our comprehensive loss was: |
| Fiscal Quarter Ended | |||||||||
| March 30, | March 31, | ||||||||
| 2003 | 2002 | ||||||||
Net loss |
(3,560 | ) | $ | (38,192 | ) | ||||
Other comprehensive income (loss) - |
|||||||||