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 June 29, 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 | 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 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 June 29, 2003 (unaudited) and
December 29, 2002 |
2 | |||||
Consolidated Statements of Operations (unaudited) for the fiscal quarters
and fiscal six months ended June 29, 2003 and June 30, 2002 |
3 | |||||
Consolidated Statements of Cash Flows (unaudited) for the fiscal six months
ended June 29, 2003 and June 30, 2002 |
4 | |||||
Notes to Consolidated Financial Statements (unaudited) |
5 | |||||
ITEM 2. Managements Discussion and Analysis of Financial Condition and
Results of Operations |
17 | |||||
ITEM 4. Controls and Procedures |
22 | |||||
PART II. OTHER INFORMATION |
||||||
ITEM 6. Exhibits and Reports on Form 8-K |
23 | |||||
SIGNATURE |
24 | |||||
1
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
MSX INTERNATIONAL, INC.
CONSOLIDATED BALANCE SHEETS
as of June 29, 2003 and December 29, 2002
| June 29, | ||||||||||||
| 2003 | December 29, | |||||||||||
| (Unaudited) | 2002 | |||||||||||
| (dollars in thousands) | ||||||||||||
ASSETS |
||||||||||||
Current assets: |
||||||||||||
Cash and cash equivalents |
$ | 4,434 | $ | 10,935 | ||||||||
Accounts receivable, net (Note 5) |
215,151 | 211,957 | ||||||||||
Inventory |
5,743 | 4,824 | ||||||||||
Prepaid expenses and other assets |
8,308 | 7,277 | ||||||||||
Deferred income taxes, net |
6,737 | 6,557 | ||||||||||
Total current assets |
240,373 | 241,550 | ||||||||||
Property and equipment, net |
33,679 | 39,186 | ||||||||||
Goodwill, net (Note 3) |
130,370 | 127,254 | ||||||||||
Other assets |
12,030 | 11,732 | ||||||||||
Deferred income taxes, net |
14,064 | 12,820 | ||||||||||
Total assets |
$ | 430,516 | $ | 432,542 | ||||||||
LIABILITIES AND SHAREHOLDERS DEFICIT |
||||||||||||
Current liabilities: |
||||||||||||
Notes payable and current portion of long-term debt (Note 6) |
$ | 8,361 | $ | 14,671 | ||||||||
Accounts payable and drafts |
134,528 | 132,358 | ||||||||||
Accrued payroll and benefits |
29,156 | 28,252 | ||||||||||
Other accrued liabilities |
56,753 | 61,786 | ||||||||||
Total current liabilities |
228,798 | 237,067 | ||||||||||
Long-term debt (Note 6) |
225,519 | 220,003 | ||||||||||
Long-term deferred compensation and other liabilities |
10,578 | 11,494 | ||||||||||
Total liabilities |
464,895 | 468,564 | ||||||||||
Minority interests |
60 | 166 | ||||||||||
Mandatorily Redeemable Series A Preferred Stock (Note 7) |
77,084 | 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 |
(4,104 | ) | (9,303 | ) | ||||||||
Retained deficit |
(82,543 | ) | (74,638 | ) | ||||||||
Total shareholders deficit |
(111,523 | ) | (108,817 | ) | ||||||||
Total liabilities and shareholders deficit |
$ | 430,516 | $ | 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 and fiscal six months ended June 29, 2003 and June 30, 2002
| Fiscal Quarter Ended | Fiscal Six Months Ended | ||||||||||||||||
| June 30, | June 30, | ||||||||||||||||
| June 29, | 2002 | June 29, | 2002 | ||||||||||||||
| 2003 | (as restated) | 2003 | (as restated) | ||||||||||||||
| (in thousands) | |||||||||||||||||
Net sales |
$ | 185,735 | $ | 212,141 | $ | 369,086 | $ | 417,614 | |||||||||
Cost of sales |
162,634 | 185,540 | 325,808 | 364,360 | |||||||||||||
Gross profit |
23,101 | 26,601 | 43,278 | 53,254 | |||||||||||||
Selling, general and administrative expenses |
15,722 | 20,684 | 31,426 | 40,549 | |||||||||||||
Restructuring and severance costs (Note 4) |
565 | 147 | 1,996 | 425 | |||||||||||||
Operating income |
6,814 | 5,770 | 9,856 | 12,280 | |||||||||||||
Interest expense, net |
6,633 | 6,306 | 13,308 | 12,567 | |||||||||||||
Income (loss) before income taxes, minority
interests, and equity in affiliates |
181 | (536 | ) | (3,452 | ) | (287 | ) | ||||||||||
Income tax provision |
132 | 1,566 | 233 | 1,667 | |||||||||||||
Less minority interests and equity in
affiliates, net of taxes |
(61 | ) | 378 | (235 | ) | 616 | |||||||||||
Income (loss) before cumulative effect of
accounting change for goodwill impairment |
110 | (2,480 | ) | (3,450 | ) | (2,570 | ) | ||||||||||
Cumulative effect of accounting change for
goodwill impairment, net of taxes of $9,745
(Note 3) |
| | | (38,102 | ) | ||||||||||||
Net income (loss) |
110 | (2,480 | ) | (3,450 | ) | (40,672 | ) | ||||||||||
Preferred stock dividends (Note 7) |
(2,261 | ) | (2,007 | ) | (4,455 | ) | (3,956 | ) | |||||||||
Net loss available to common shareholders |
$ | (2,151 | ) | $ | (4,487 | ) | $ | (7,905 | ) | $ | (44,628 | ) | |||||
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 29, 2003 and June 30, 2002
| Fiscal Six Months Ended | ||||||||||
| June 29, | June 30, | |||||||||
| 2003 | 2002 | |||||||||
| (in thousands) | ||||||||||
Cash flows from operating activities: |
||||||||||
Net loss |
$ | (3,450 | ) | $ | (40,672 | ) | ||||
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 |
(235 | ) | 616 | |||||||
Depreciation |
9,445 | 9,123 | ||||||||
Amortization of debt issuance costs |
1,072 | 766 | ||||||||
Deferred taxes |
(1,435 | ) | (1,811 | ) | ||||||
Loss on sale/disposal of property and equipment |
332 | 225 | ||||||||
(Increase) decrease in receivables, net |
(3,194 | ) | 2,036 | |||||||
(Increase) decrease in inventory |
(919 | ) | (2,265 | ) | ||||||
(Increase) decrease in prepaid expenses and other assets |
(1,083 | ) | (280 | ) | ||||||
Increase (decrease) in current liabilities |
(1,097 | ) | (15,599 | ) | ||||||
Other, net |
(883 | ) | (46 | ) | ||||||
Net cash used for operating activities |
(1,447 | ) | (9,805 | ) | ||||||
Cash flows from investing activities: |
||||||||||
Capital expenditures |
(3,754 | ) | (6,723 | ) | ||||||
Acquisition of businesses, net of cash acquired |
| (3,014 | ) | |||||||
Proceeds from sale/disposal of equipment |
1,291 | 144 | ||||||||
Other, net |
(399 | ) | 1,891 | |||||||
Net cash used for investing activities |
(2,862 | ) | (7,702 | ) | ||||||
Cash flows from financing activities: |
||||||||||
Repayment of debt |
(6,343 | ) | (13,745 | ) | ||||||
Debt issuance costs |
(1,008 | ) | (25 | ) | ||||||
Changes in revolving debt, net |
5,540 | 26,490 | ||||||||
Changes in book overdrafts, net |
(850 | ) | 4,428 | |||||||
Repurchase of common and preferred stock |
| (209 | ) | |||||||
Net cash (used for) provided by financing activities |
(2,661 | ) | 16,939 | |||||||
Effect of foreign exchange rate changes on cash and cash equivalents |
469 | 1,439 | ||||||||
Cash and cash equivalents: |
||||||||||
(Decrease) increase for the period |
(6,501 | ) | 871 | |||||||
Balance, beginning of period |
10,935 | 4,924 | ||||||||
Balance, end of period |
$ | 4,434 | $ | 5,795 | ||||||
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 and fiscal six months ended June 29, 2003 and June 30, 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: |
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 six months ended June 29, 2003:
| Collaborative | ||||||||||||||||
| Engineering | Human Capital | Technical and | ||||||||||||||
| Management | Management Services | Marketing Services | Total | |||||||||||||
Balance at December 29, 2002 |
$ | | $ | 97,603 | $ | 29,651 | $ | 127,254 | ||||||||
Translation changes and other |
| 134 | 2,982 | 3,116 | ||||||||||||
Balance at June 29, 2003 |
$ | | $ | 97,737 | $ | 32,633 | $ | 130,370 | ||||||||
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 $2.0 million and $4.9 million were charged to the restructuring and severance accrual during the second quarter and the first six months of 2003, respectively. These charges are comprised of severance and termination benefits associated with headcount reductions approved by management during the fourth quarter of 2002. Additional charges of $2.0 million were recorded during the first six months of 2003 primarily for additional severance and termination benefits approved and communicated by management prior to June 29, 2003. Remaining accrued severance costs totaled $1.6 million as of June 29, 2003 and are expected to be paid during 2003.
| 5. | Accounts Receivable: |
Accounts receivable includes both billed and unbilled receivables. Unbilled receivables amounted to $82.8 million and $66.8 million at June 29, 2003 and December 29, 2002, respectively. All such billings are expected to be collected within the ensuing year. Accounts receivable also 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 $41.9 million as of June 29, 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. | Debt: |
Debt is comprised of the following:
| Interest Rates at | Outstanding at | ||||||||||||||||
| June 29, | December 29, | June 29, | 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 | % | 16,934 | 16,109 | |||||||||||
Credit facility, as amended and restated: |
|||||||||||||||||
Revolving line of credit notes |
4.68-6.13 | % | 4.42 | % | 19,034 | 4,000 | |||||||||||
Swingline notes |
7.25-8.50 | % | 4.46-11.15 | % | 325 | 8,559 | |||||||||||
Term notes |
5.54-6.29 | % | 5.64-6.26 | % | 64,105 | 65,798 | |||||||||||
Satiz facility |
4.73 | % | 4.12 | % | 1,284 | 4,954 | |||||||||||
Other |
7.00 | % | 7.00-9.00 | % | 2,198 | 5,254 | |||||||||||
| 233,880 | 234,674 | ||||||||||||||||
Less current portion |
8,361 | 14,671 | |||||||||||||||
Total long-term debt |
$ | 225,519 | $ | 220,003 | |||||||||||||
As of June 29, 2003, $19.4 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. Recent developments related to our debt arrangements are discussed in Note 10.
6
MSX International, Inc.
Notes to Consolidated Financial Statements (Unaudited) continued
(dollars in thousands unless otherwise stated)
| 7. | Mandatorily Redeemable Series A Preferred Stock: |
As of June 29, 2003 and December 29, 2002 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 June 29, 2003, we have not declared or paid any dividends. However, due to the mandatory redemption features of the preferred stock, dividends accrued totaled $41.1 million as of June 29, 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 debt agreements.
Prior results of operations reflect a change in the treatment of accumulated dividends on the Preferred Stock. Accumulated dividends on Preferred Stock, which had been di