Attached files

file filename
EXCEL - IDEA: XBRL DOCUMENT - Sabre CorpFinancial_Report.xls
EX-32.1 - EX-32.1 CERTIFICATION OF CEO PURSUANT TO SECTION 906 - Sabre Corpsabr-ex321_20150331331.htm
EX-31.1 - EX-31.1 CERTIFICATION OF CEO PURSUANT TO SECTION 302 - Sabre Corpsabr-ex311_20150331329.htm
EX-32.2 - EX-32.2 CERTIFICATION OF CFO PURSUANT TO SECTION 906 - Sabre Corpsabr-ex322_20150331332.htm
EX-10.49 - EX-10.49 RESTRICTED STOCK UNIT GRANT AGREEMENT - Sabre Corpsabr-ex1049_20150331327.htm
EX-10.50 - EX-10.50 NON-QUALIFIED STOCK OPTION GRANT AGREEMENT - Sabre Corpsabr-ex1050_20150331328.htm
EX-31.2 - EX-31.2 CERTIFICATION OF CFO PURSUANT TO SECTION 302 - Sabre Corpsabr-ex312_20150331330.htm

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

x

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2015

or

¨

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission File Number: 001-36422

 

Sabre Corporation

(Exact name of registrant as specified in its charter)

 

 

Delaware

 

20-8647322

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer

Identification No.)

3150 Sabre Drive

Southlake, TX 76092

(Address, including zip code, of principal executive offices)

(682) 605-1000

(Registrant’s telephone number, including area 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 (the “Exchange Act”) 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  ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the Registrant was required to submit and post such files).    Yes  x    No  ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

 

¨

  

Accelerated filer

 

¨

 

Non-accelerated filer

 

x  (Do not check if a smaller reporting company)

  

Smaller reporting company

 

¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ¨    No   x

As of April 28, 2015, 271,563,817 shares of the registrant’s common stock, par value $0.01 per share, were outstanding.

 

 

 

 

 

 


SABRE CORPORATION

TABLE OF CONTENTS

 

 

 

Page No.

PART I. FINANCIAL INFORMATION

 

 

    Item 1.

Financial Statements:

 

 

 

Consolidated Statements of Operations for the Three Months Ended March 31, 2015 and 2014

1

 

 

Consolidated Statements of Comprehensive Income (Loss) for the Three Months Ended March 31, 2015 and 2014

2

 

 

Consolidated Balance Sheets as of March 31, 2015 and December 31, 2014

3

 

 

Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2015 and 2014

4

 

 

Notes to Consolidated Financial Statements

5

 

    Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

22

 

    Item 3.

Quantitative and Qualitative Disclosures About Market Risk

35

 

    Item 4.

Controls and Procedures

35

 

PART II. OTHER INFORMATION

 

 

    Item 1.

Legal Proceedings

36

 

    Item 6.

Exhibits

36

 

 

 

 


PART I – FINANCIAL INFORMATION

 

ITEM 1.

FINANCIAL STATEMENTS

SABRE CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share amounts)

(Unaudited)

 

 

 

Three Months Ended March 31,

 

 

 

2015

 

 

2014

 

Revenue

 

$

710,348

 

 

$

666,415

 

Cost of revenue (1) (2)

 

 

468,998

 

 

 

451,970

 

Selling, general and administrative (2)

 

 

122,358

 

 

 

110,738

 

Operating income

 

 

118,992

 

 

 

103,707

 

Other income (expense):

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(46,453

)

 

 

(63,944

)

Loss on extinguishment of debt

 

 

 

 

 

(2,980

)

Joint venture equity income

 

 

8,519

 

 

 

2,441

 

Other, net

 

 

(4,445

)

 

 

(2,354

)

Total other expense, net

 

 

(42,379

)

 

 

(66,837

)

Income from continuing operations before income taxes

 

 

76,613

 

 

 

36,870

 

Provision for income taxes

 

 

27,283

 

 

 

14,911

 

Income from continuing operations

 

 

49,330

 

 

 

21,959

 

Income (loss) from discontinued operations, net of tax

 

 

158,911

 

 

 

(24,056

)

Net income (loss)

 

 

208,241

 

 

 

(2,097

)

Net income attributable to noncontrolling interests

 

 

747

 

 

 

746

 

Net income (loss) attributable to Sabre Corporation

 

 

207,494

 

 

 

(2,843

)

Preferred stock dividends

 

 

 

 

 

9,146

 

Net income (loss) attributable to common shareholders

 

$

207,494

 

 

$

(11,989

)

 

 

 

 

 

 

 

 

 

Basic net income (loss) per share attributable to common shareholders:

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

0.18

 

 

$

0.07

 

Income (loss) from discontinued operations

 

 

0.59

 

 

 

(0.13

)

Net income (loss) per common share

 

$

0.77

 

 

$

(0.07

)

Diluted net income (loss) per share attributable to common shareholders:

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

0.18

 

 

$

0.06

 

Income (loss) from discontinued operations

 

 

0.57

 

 

 

(0.13

)

Net income (loss) per common share

 

$

0.75

 

 

$

(0.06

)

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

Basic

 

 

269,184

 

 

 

178,702

 

Diluted

 

 

276,688

 

 

 

187,727

 

 

 

 

 

 

 

 

 

 

Dividends per common share

 

$

0.09

 

 

$

 

 

 

 

 

 

 

 

 

 

(1) Includes amortization of upfront incentive consideration

 

$

11,172

 

 

$

11,047

 

 

(2) Includes stock-based compensation as follows:

 

 

 

 

 

 

 

 

Cost of revenue

 

$

3,533

 

 

$

1,386

 

Selling, general and administrative

 

 

5,261

 

 

 

2,213

 

See Notes to Consolidated Financial Statements.

 

1


SABRE CORPORATION

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(In thousands)

(Unaudited)

 

 

 

Three Months Ended March 31,

 

 

 

2015

 

 

2014

 

Net income (loss)

 

$

208,241

 

 

$

(2,097

)

Other comprehensive (loss) income, net of tax:

 

 

 

 

 

 

 

 

Foreign currency translation adjustments, net of tax

 

 

3,009

 

 

 

897

 

Retirement-related benefit plans:

 

 

 

 

 

 

 

 

Amortization of prior service credits, net of taxes of $129 and $130

 

 

(229

)

 

 

(228

)

Amortization of actuarial losses, net of taxes of $(623) and $(423)

 

 

1,102

 

 

 

744

 

    Total retirement-related benefit plans

 

 

873

 

 

 

516

 

Derivatives:

 

 

 

 

 

 

 

 

Unrealized (losses) gains, net of taxes of $4,038 and $(167)

 

 

(8,676

)

 

 

208

 

Reclassification adjustment for realized losses, net of taxes of $(1,024)

  and $(867)

 

 

3,470

 

 

 

646

 

    Net change in unrealized (losses) gains on derivatives, net of tax

 

 

(5,206

)

 

 

854

 

Share of other comprehensive income of joint venture

 

 

965

 

 

 

 

Other comprehensive (loss) income

 

 

(359

)

 

 

2,267

 

Comprehensive income

 

 

207,882

 

 

 

170

 

Less: Comprehensive income attributable to noncontrolling interests

 

 

(747

)

 

 

(746

)

Comprehensive income (loss) attributable to Sabre Corporation

 

$

207,135

 

 

$

(576

)

 

See Notes to Consolidated Financial Statements.

 

 

 

2


SABRE CORPORATION

CONSOLIDATED BALANCE SHEETS

(In thousands, except share amounts)

(Unaudited)

 

 

 

March 31, 2015

 

 

December 31, 2014

 

Assets

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

458,557

 

 

$

155,679

 

Restricted cash

 

 

496

 

 

 

720

 

Accounts receivable, net

 

 

422,490

 

 

 

362,911

 

Prepaid expenses and other current assets

 

 

35,455

 

 

 

34,121

 

Current deferred income taxes

 

 

184,295

 

 

 

182,277

 

Other receivables, net

 

 

35,332

 

 

 

29,893

 

Assets held for sale

 

 

 

 

 

112,558

 

Total current assets

 

 

1,136,625

 

 

 

878,159

 

Property and equipment, net of accumulated depreciation of $845,790 and $792,161

 

 

545,493

 

 

 

551,276

 

Investments in joint ventures

 

 

154,805

 

 

 

145,320

 

Goodwill

 

 

2,153,152

 

 

 

2,153,499

 

Trademarks and brandnames, net of accumulated amortization of $90,268 and $87,554

 

 

235,786

 

 

 

238,500

 

Other intangible assets, net of accumulated amortization of $993,861 and $975,701

 

 

223,326

 

 

 

241,486

 

Other assets, net

 

 

518,293

 

 

 

509,764

 

Total assets

 

$

4,967,480

 

 

$

4,718,004

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

Accounts payable

 

$

142,542

 

 

$

117,855

 

Accrued compensation and related benefits

 

 

54,889

 

 

 

83,828

 

Accrued subscriber incentives

 

 

170,841

 

 

 

145,581

 

Deferred revenues

 

 

184,886

 

 

 

167,827

 

Litigation settlement liability and related deferred revenue

 

 

69,194

 

 

 

73,252

 

Other accrued liabilities

 

 

191,978

 

 

 

189,612

 

Current portion of debt

 

 

417,232

 

 

 

22,435

 

Liabilities held for sale

 

 

 

 

 

96,544

 

Total current liabilities

 

 

1,231,562

 

 

 

896,934

 

Deferred income taxes

 

 

181,169

 

 

 

61,577

 

Other noncurrent liabilities

 

 

605,801

 

 

 

613,710

 

Long-term debt

 

 

2,662,166

 

 

 

3,061,400

 

Commitments and contingencies (Note 10)

 

 

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

 

 

 

Common Stock: $0.01 par value;  450,000,000 authorized shares; 271,994,071 and

    268,237,547 shares issued, 271,280,037 and 267,800,161 outstanding at March 31,

    2015 and December 31, 2014, respectively

 

 

2,720

 

 

 

2,682

 

Additional paid-in capital

 

 

1,956,593

 

 

 

1,931,796

 

Treasury Stock, at cost, 714,034 and 437,386 shares at March 31, 2015 and

    December 31, 2014, respectively

 

 

(11,425

)

 

 

(5,297

)

Retained deficit

 

 

(1,592,513

)

 

 

(1,775,616

)

Accumulated other comprehensive loss

 

 

(70,162

)

 

 

(69,803

)

Noncontrolling interest

 

 

1,569

 

 

 

621

 

Total stockholders’ equity

 

 

286,782

 

 

 

84,383

 

Total liabilities and stockholders’ equity

 

$

4,967,480

 

 

$

4,718,004

 

 

See Notes to Consolidated Financial Statements.

 

 

 

3


SABRE CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

 

 

Three Months Ended March 31,

 

 

 

2015

 

 

2014

 

Operating Activities

 

 

 

 

 

 

 

 

Net income (loss)

 

$

208,241

 

 

$

(2,097

)

Adjustments to reconcile net income (loss) to cash provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

90,061

 

 

 

81,634

 

Amortization of upfront incentive consideration

 

 

11,172

 

 

 

11,047

 

Litigation-related credits

 

 

(16,786

)

 

 

(5,156

)

Stock-based compensation expense

 

 

8,794

 

 

 

3,599

 

Allowance for doubtful accounts

 

 

3,355

 

 

 

1,416

 

Deferred income taxes

 

 

27,388

 

 

 

6,967

 

Joint venture equity income

 

 

(8,519

)

 

 

(2,441

)

Amortization of debt issuance costs

 

 

1,536

 

 

 

1,682

 

Debt modification costs

 

 

 

 

 

3,290

 

Loss on extinguishment of debt

 

 

 

 

 

2,980

 

Other

 

 

4,952

 

 

 

8,133

 

(Income) loss from discontinued operations

 

 

(158,911

)

 

 

24,056

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts and other receivables

 

 

(70,827

)

 

 

(41,012

)

Prepaid expenses and other current assets

 

 

(3,388

)

 

 

5,903

 

Capitalized implementation costs

 

 

(14,327

)

 

 

(7,653

)

Upfront incentive consideration

 

 

(6,523

)

 

 

(17,250

)

Other assets

 

 

(7,189

)

 

 

(6,710

)

Accrued compensation and related benefits

 

 

(27,317

)

 

 

(30,528

)

Accounts payable and other accrued liabilities

 

 

60,172

 

 

 

25,077

 

Deferred revenue including upfront solution fees

 

 

29,889

 

 

 

31,385

 

Cash provided by operating activities

 

 

131,773

 

 

 

94,322

 

Investing Activities

 

 

 

 

 

 

 

 

Additions to property and equipment

 

 

(61,912

)

 

 

(49,658

)

Other investing activities

 

 

148

 

 

 

 

Cash used in investing activities

 

 

(61,764

)

 

 

(49,658

)

Financing Activities

 

 

 

 

 

 

 

 

Proceeds of borrowings from lenders

 

 

 

 

 

148,307

 

Payments on borrowings from lenders

 

 

(5,614

)

 

 

(169,847

)

Debt modification and issuance costs

 

 

 

 

 

(3,290

)

Net proceeds (payments) on the settlement of equity-based awards

 

 

9,781

 

 

 

(779

)

Cash dividends paid to common shareholders

 

 

(24,391

)

 

 

 

Other financing activities

 

 

(2,057

)

 

 

(2,993

)

Cash used in financing activities

 

 

(22,281

)

 

 

(28,602

)

Cash Flows from Discontinued Operations

 

 

 

 

 

 

 

 

Cash used in operating activities

 

 

(18,156

)

 

 

(35,985

)

Cash provided by (used in) investing activities

 

 

278,834

 

 

 

(2,177

)

Cash provided by (used in) discontinued operations

 

 

260,678

 

 

 

(38,162

)

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

 

(5,528

)

 

 

220

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

 

302,878

 

 

 

(21,880

)

Cash and cash equivalents at beginning of period

 

 

155,679

 

 

 

308,236

 

Cash and cash equivalents at end of period

 

$

458,557

 

 

$

286,356

 

See Notes to Consolidated Financial Statements.

 

4


SABRE CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

1. General Information

Sabre Corporation is a Delaware corporation formed in December 2006. On March 30, 2007, Sabre Corporation acquired Sabre Holdings Corporation (“Sabre Holdings”). Sabre Holdings is the sole subsidiary of Sabre Corporation. Sabre GLBL Inc. is the principal operating subsidiary and sole direct subsidiary of Sabre Holdings. Sabre GLBL Inc. or its direct or indirect subsidiaries conduct all of our businesses. In these consolidated financial statements, references to “Sabre,” the “Company,” “we,” “our,” “ours,” and “us” refer to Sabre Corporation and its consolidated subsidiaries unless otherwise stated or the context otherwise requires.

We are a leading technology solutions provider to the global travel and tourism industry. We operate through two business segments: (i) Travel Network, our global travel marketplace for travel suppliers and travel buyers, and (ii) Airline and Hospitality Solutions, an extensive suite of travel industry leading software solutions primarily for airlines and hotel properties.

In the first quarter of 2015, we completed our exit of the online travel agency business through the sale of our Travelocity business in the United States and Canada (“Travelocity.com”) and Europe (“lastminute.com”). Our Travelocity segment has no remaining operations as a result of these dispositions. The financial results of our Travelocity segment are included in net income (loss) from discontinued operations in our consolidated statements of operations for all periods presented. The assets and liabilities of Travelocity.com and lastminute.com that were disposed of are classified as held for sale in our consolidated balance sheet as of December 31, 2014.

Basis of Presentation—The accompanying unaudited consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, these financial statements contain all adjustments, consisting of normal recurring accruals, necessary to present fairly the financial position, results of operations and cash flows for the periods indicated. Operating results for the three months ended March 31, 2015 are not necessarily indicative of results that may be expected for any other interim period or for the year ended December 31, 2015. The accompanying interim financial statements should be read in conjunction with the consolidated financial statements and related notes thereto included in our Annual Report on Form 10-K filed with the SEC on March 3, 2015.

We consolidate all of our majority-owned subsidiaries and companies over which we exercise control through majority voting rights. No entities are consolidated due to control through operating agreements, financing agreements, or as the primary beneficiary of a variable interest entity.

The consolidated financial statements include our accounts after elimination of all significant intercompany balances and transactions.

Use of Estimates—The preparation of these interim financial statements in conformity with GAAP requires that certain amounts be recorded based on estimates and assumptions made by management. Actual results could differ from these estimates and assumptions. Our significant estimates and assumptions relate to, among other things, the collectability of accounts receivable, future cancellations of bookings processed through the Sabre global distribution system (“GDS”), revenue recognition for software arrangements, the fair value of assets and liabilities acquired in a business combination, the fair value of derivatives, the evaluation of the recoverability of the carrying value of intangible assets and goodwill, equity-based compensation, pension and other postretirement benefit liabilities, contingent liabilities and the uncertainties surrounding the calculation of our tax assets and liabilities. Our use of estimates and the related accounting policies are discussed in the consolidated financial statements and related notes thereto included in our Annual Report on Form 10-K filed with the SEC on March 3, 2015.

Stockholders’ Equity—During the three months ended March 31, 2015, we issued 3,756,524 shares of our common stock and received $16 million in proceeds as a result of the exercise and settlement of employee equity-based awards.

On February 10, 2015, we closed a secondary public offering of our common stock in which certain of our stockholders sold 23,800,000 shares, and the underwriters exercised in full their overallotment option which resulted in the sale of an additional 3,570,000 shares of our common stock. We did not receive any proceeds from the secondary public offering or from the exercise of the underwriters’ overallotment option.

During the three months ended March 31, 2015, we paid a quarterly cash dividend of $0.09 per share of our common stock totaling $24 million. No dividends were declared or paid in the three months ended March 31, 2014.

5


2. Discontinued Operations and Dispositions

Over the past several years, we have disposed of non-core operations of our Travelocity business and, in the first quarter of 2015, we completed the divestiture of our Travelocity business through the sale of Travelocity.com and lastminute.com. Our Travelocity segment has no remaining operations subsequent to these dispositions. The financial results of our Travelocity business are included in net income (loss) from discontinued operations in our consolidated statements of operations for all periods presented. The assets and liabilities of Travelocity.com and lastminute.com that were disposed of are classified as held for sale in our consolidated balance sheet as of December 31, 2014.

Travelocity.com—On January 23, 2015, we sold Travelocity.com to Expedia Inc. (“Expedia”), pursuant to the terms of an Asset Purchase Agreement (the “Travelocity Purchase Agreement”), dated January 23, 2015, by and among Sabre GLBL Inc. and Travelocity.com LP, and Expedia. The signing and closing of the Travelocity Purchase Agreement occurred contemporaneously. Expedia purchased Travelocity.com pursuant to the Travelocity Purchase Agreement for cash consideration of $280 million. The net assets of Travelocity.com disposed of primarily included a trade name with a carrying value of $55 million. We recognized a gain on sale of $143 million, net of tax, in the first quarter of 2015.

 

lastminute.com—On March 1, 2015, we sold lastminute.com to Bravofly Rumbo Group. The transaction was completed through the transfer of net liabilities as of the date of sale consisting primarily of a working capital deficit of $71 million, partially offset by assets sold including intangible assets of $26 million. We did not receive any cash proceeds or any other significant consideration in the transaction other than payment for specific services being provided to the acquirer under a transition services agreement through the end of 2015. Additionally, at the time of sale, the acquirer entered into a long-term agreement with us to continue to utilize our GDS for bookings which generates incentive consideration paid by us to the acquirer. We recognized a gain on sale of $25 million, net of tax, in the first quarter of 2015.

 

Travel Partner Network—In February 2014, we completed a sale of assets associated with Travelocity Partner Network (“TPN”), a business-to-business private white label website offering, for $10 million in proceeds. Pursuant to the sale agreement, we were to receive two annual earn-out payments, totaling up to $10 million, if the purchaser exceeded certain revenue thresholds during the calendar years ending December 31, 2014 and 2015. The revenue threshold was not met for the year ended December 31, 2014 and we do not expect that the revenue threshold for the year ended December 31, 2015 will be met. In connection with the sale, Travelocity entered into a Transition Services Agreement (“TSA”) with the acquirer to provide services to maintain the websites and certain technical and administrative functions for the acquirer until a complete transition occurs or the TSA terminates. Consideration received under both agreements has been allocated to the disposition and the services provided under the TSA; therefore, a significant portion of the upfront proceeds were deferred, based on the fair value of the TSA services, and are being recognized as an offset to operating expense within discontinued operations as the services are provided. In the first quarter of 2014, we recognized a loss on the disposition of $3 million, prior to considering the potential earn-out payments. We also recognized a $3 million receivable for earn-out proceeds during the first quarter of 2014, which offset the loss from disposition and resulted in no net impact to operating income for the disposition. During the third quarter of 2014, we determined that receipt of the earn-out proceeds was no longer probable and therefore fully impaired the receivable.

 

The following table summarizes the results of our discontinued operations (in thousands):

 

 

 

Three Months Ended March 31,

 

 

 

2015

 

 

2014

 

Revenue

 

$

21,142

 

 

$

94,325

 

Cost of revenue

 

 

12,288

 

 

 

42,999

 

Selling, general and administrative

 

 

19,241

 

 

 

89,622

 

Operating loss

 

 

(10,387

)

 

 

(38,296

)

Other income (expense):

 

 

 

 

 

 

 

 

Interest expense, net

 

 

 

 

 

(1,161

)

Gain on sale of businesses, net

 

 

263,567

 

 

 

 

Other, net

 

 

(475

)

 

 

2,523

 

Total other expense, net

 

 

263,092

 

 

 

1,362

 

Income (loss) from discontinuing operations

   before income taxes

 

 

252,705

 

 

 

(36,934

)

Provision (benefit) for income taxes

 

 

93,794

 

 

 

(12,878

)

Net income (loss) from discontinued operations

 

$

158,911

 

 

$

(24,056

)

 

 

6


3. Income Taxes

Our effective tax rates for the three months ended March 31, 2015 and 2014 were 36% and 40%, respectively. The decrease in the effective tax rate for the three months ended March 31, 2015 as compared to the same period in 2014 was primarily due to an increase in forecasted earnings in lower tax jurisdictions and a decrease in nondeductible losses and other discrete tax items relative to the amount of pre-tax income. The differences between our effective tax rates and the U.S. federal statutory income tax rate primarily result from our geographic mix of taxable income in various tax jurisdictions as well as the discrete tax items referenced above.

We recognize liabilities when we believe that an uncertain tax position may not be fully sustained upon examination by the tax authorities. This requires significant judgment, the use of estimates, and the interpretation and application of complex tax laws. When facts and circumstances change, we reassess these probabilities and record any changes in the consolidated financial statements as appropriate. Our net unrecognized tax benefits, excluding interest and penalties, included in our consolidated balance sheets, were $56 million and $59 million as of March 31, 2015 and December 31, 2014, respectively.

 

4. Debt

In April 2015, we refinanced our $480 million 2019 Notes (as defined below) through the issuance of $530 million senior secured notes due in 2023 with a stated interest rate of 5.375% (“2023 Notes”). The 2023 Notes were issued by Sabre GLBL Inc. and are guaranteed by Sabre Holdings and each of Sabre GLBL Inc.’s existing and subsequently acquired or organized subsidiaries that are borrowers under or guarantors of the Amended and Restated Credit Agreement (as defined below). The 2023 Notes are secured by a first priority security interest in substantially all present and after acquired property and assets of Sabre GLBL Inc. and the guarantors of the notes, which also constitutes collateral securing indebtedness under the Amended and Restated Credit Agreement on a first priority basis. We received proceeds of approximately $522 million, net of underwriting fees and commissions, from the 2023 Notes which were used to redeem all of the $480 million principal of the 2019 Notes, pay the 6.375% redemption premium of $31 million and the make whole premium of $2 million representing scheduled interest payable for the period between the redemption date of April 29, 2015 and the first call date of May 15, 2015. The remaining proceeds, combined with cash on hand, were used to pay accrued but unpaid interest of $19 million.

As of March 31, 2015 and December 31, 2014, our outstanding debt included in our consolidated balance sheets totaled $3,079 million and $3,084 million, respectively, net of unamortized discounts of $11 million and $13 million, respectively. The following table sets forth the face values of our outstanding debt as of March 31, 2015 and December 31, 2014 (in thousands):

 

 

 

Rate

 

 

Maturity

 

March 31, 2015

 

 

December 31, 2014

 

Senior secured credit facilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Loan B

 

L + 3.00%

 

 

February 2019

 

$

1,735,063

 

 

$

1,739,500

 

Incremental term loan facility

 

L + 3.50%

 

 

February 2019

 

 

344,750

 

 

 

345,625

 

Term Loan C

 

L + 3.00%

 

 

December 2017

 

 

49,313

 

 

 

49,313

 

Revolver, $370 million

 

L + 2.75%

 

 

February 2019

 

 

 

 

 

 

Revolver, $35 million

 

L + 3.75%

 

 

February 2018

 

 

 

 

 

 

Senior unsecured notes due 2016

 

 

8.35%

 

 

March 2016

 

 

400,000

 

 

 

400,000

 

Senior secured notes due 2019

 

 

8.50%

 

 

May 2019

 

 

480,000

 

 

 

480,000

 

Mortgage facility

 

 

5.80%

 

 

March 2017

 

 

81,863

 

 

 

82,168

 

Face value of total debt outstanding

 

 

 

 

 

 

 

 

3,090,989

 

 

 

3,096,606

 

Less current portion of debt outstanding

 

 

 

 

 

 

 

 

(422,439

)

 

 

(22,435

)

Face value of long-term debt outstanding

 

 

 

 

 

 

 

$

2,668,550

 

 

$

3,074,171

 

 

Senior Secured Credit Facilities

On February 19, 2013, Sabre GLBL Inc. entered into an agreement that amended and restated its existing senior secured credit facilities (the “Amended and Restated Credit Agreement”). The new agreement replaced (i) the existing initial term loans with new classes of term loans of $1,775 million (the “Term Loan B”) and $425 million (the “Term Loan C”) and (ii) the existing revolver with a new revolver of $352 million (the “Revolver”).

On September 30, 2013, we entered into an agreement for an incremental term loan facility to Term Loan B (the “Incremental Term Loan Facility”), having a face value of $350 million and providing total net proceeds of $350 million. We have used the proceeds of the Incremental Term Loan Facility for working capital, general corporate purposes and strategic actions related to Travelocity. The Incremental Term Loan Facility matures on February 19, 2019 and initially bore interest at a rate equal to the LIBOR rate, subject to a 1.00% floor, plus 3.50% per annum. It includes a provision for increases in interest rates to maintain a difference of not more than 50 basis points relative to future term loan extensions or refinancing of amounts under the Amended and Restated Credit Agreement.

7


On February 20, 2014, we entered into a series of amendments to our Amended and Restated Credit Agreement (the “Repricing Amendments”) the first of which reduced the Term Loan B’s applicable margin for Eurocurrency and Base rate borrowings to 3.25% and 2.25%, respectively, with a step down to 3.00% and 2.00%, respectively, if the Senior Secured Leverage Ratio (as defined in the Amended and Restated Credit Agreement) is less than or equal to 3.25 to 1.00. It also reduced the Eurocurrency rate floor to 1.00% and the Base rate floor to 2.00%.

The Repricing Amendments extended the maturity date of $317 million of the $352 million Revolver to February 19, 2019. The Repricing Amendments also provided for an incremental revolving commitment due February 19, 2019 of $53 million, increasing the Revolver from $352 million to $405 million. The extended and incremental revolving commitments, totaling $370 million (the “Extended Revolver”), reduced the applicable margins to 3.00% for Eurocurrency and 2.00% for Base rate borrowings, with a step down to 2.75% and 1.75%, respectively, if the Senior Secured Leverage Ratio is less than or equal to 3.25 to 1.00. There were no changes in the maturity date and applicable margins of the unextended revolving commitments of $35 million (“Unextended Revolver”). The Extended Revolver also includes an accelerated maturity date of November 19, 2018 if, as of that date, borrowings under the Term Loan B (or permitted refinancing thereof) remain outstanding and mature before February 18, 2020.

Sabre GLBL Inc.’s obligations under the Amended and Restated Credit Agreement are guaranteed by Sabre Holdings and each of Sabre GLBL Inc.’s wholly-owned material domestic subsidiaries, except unrestricted subsidiaries. We refer to these guarantors together with Sabre GLBL Inc., as the Loan Parties. The Amended and Restated Credit Agreement is secured by (i) a first priority security interest on the equity interests in Sabre GLBL Inc. and each other Loan Party that is a direct subsidiary of Sabre GLBL Inc. or another Loan Party, (ii) 65% of the issued and outstanding voting (and 100% of the non-voting) equity interests of each wholly-owned material foreign subsidiary of Sabre GLBL Inc. that is a direct subsidiary of Sabre GLBL Inc. or another Loan Party, and (iii) a blanket lien on substantially all of the tangible and intangible assets of the Loan Parties.

Under the Amended and Restated Credit Agreement, the Loan Parties are subject to certain customary non-financial covenants, as well as a maximum Senior Secured Leverage Ratio, which applies if our Revolver utilization exceeds certain thresholds and is calculated as Senior Secured Debt (net of cash) to EBITDA, as defined by the agreement. This ratio was 5.0 to 1.0 for 2014 and is 4.5 to 1.0 for 2015. The definition of EBITDA is based on a trailing twelve months EBITDA adjusted for certain items including non-recurring expenses and the pro forma impact of cost saving initiatives. As of March 31, 2015, we are in compliance with all covenants under the Amended and Restated Credit Agreement.

As of March 31, 2015 and December 31, 2014, we had no outstanding balance under the Extended and Unextended Revolver and had outstanding letters of credit totaling $41 million and $47 million, respectively, which reduce our overall credit capacity under the Revolver.

Principal Payments

Term Loan B and the Incremental Term Loan Facility mature on February 19, 2019, and require principal payments in equal quarterly installments of 0.25%. Term Loan C matures on December 31, 2017. As a result of the April 2014 prepayment, quarterly principal payments on Term Loan C are no longer required. We are obligated to pay $17 million on September 30, 2017 and the remaining balance on December 31, 2017. The Extended Revolver matures on February 19, 2019 and the Unextended Revolver matures on February 19, 2018. For the three months ended March 31, 2015, we made $5 million of principal payments on Term Loan B and the Incremental Term Loan Facility. We are scheduled to make $22 million in principal payments over the next twelve months.

We are also required to pay down the term loans by an amount equal to 50% of annual excess cash flow, as defined in our Amended and Restated Credit Agreement. This percentage requirement may decrease or be eliminated if certain leverage ratios are achieved. Based on our results for the year ended December 31, 2014, we are not required to make an excess cash flow payment in 2015. In the event of certain asset sales or borrowings, the Amended and Restated Credit Agreement requires that we pay down the term loans with the resulting proceeds. Subject to the repricing premium discussed above, we may repay the indebtedness at any time prior to the maturity dates without penalty.

Interest

Borrowings under the Amended and Restated Credit Agreement bear interest at a rate equal to either, at our option: (i) the Eurocurrency rate plus an applicable margin for Eurocurrency borrowings as set forth below, or (ii) a base rate determined by the highest of (1) the prime rate of Bank of America, (2) the federal funds effective rate plus 1/2% or (3) LIBOR plus 1.00%, plus an applicable margin for base rate borrowings as set forth below. The Eurocurrency rate is based on LIBOR for all U.S. dollar borrowings and has a floor.

8


 

 

 

Eurocurrency borrowings

 

 

Base rate borrowings

 

 

 

Applicable Margin(1)

 

 

Floor

 

 

Applicable Margin

 

 

Floor

 

Term Loan B, prior to Repricing Amendments

 

 

4.00%

 

 

 

1.25%

 

 

 

3.00%

 

 

 

2.25%

 

Term Loan B, subsequent to Repricing  Amendments

 

 

3.25%

 

 

 

1.00%

 

 

 

2.25%

 

 

 

2.00%

 

Incremental term loan facility

 

 

3.50%

 

 

 

1.00%

 

 

 

2.50%

 

 

 

2.00%

 

Term Loan C

 

 

3.00%

 

 

 

1.00%

 

 

 

2.00%

 

 

 

2.00%

 

Revolver, $370 million

 

 

3.00%

 

 

N/A

 

 

 

2.00%

 

 

N/A

 

Revolver, $35 million

 

 

3.75%

 

 

N/A

 

 

 

2.75%

 

 

N/A

 

____________________________________________________________  

(1)

Applicable margins do not reflect potential step downs which are determined by the Senior Secured Leverage Ratio. See below for additional information.

Applicable margins for Term Loan B and the Extended Revolver step down 25 basis points for any quarter if the Senior Secured Leverage Ratio is less than or equal to 3.25 to 1.00. Applicable margins for all other borrowings under the Amended and Restated Credit Agreement step down by 50 basis points for any quarter if the Senior Secured Leverage Ratio is less than or equal to 3.0 to 1.0. Applicable margins increase to maintain a difference of not more than 50 basis points relative to future term loan extensions or refinancings. In addition, we are required to pay a quarterly commitment fee of 0.375% per annum for unused revolving commitments. The commitment fee may increase to 0.5% per annum if the Senior Secured Leverage Ratio is greater than 4.0 to 1.0.

We have elected the three-month LIBOR as the floating interest rate on all $2,129 million of our outstanding term loans. As of March 31, 2015, the interest rate, including applicable margin, is 4.0% for the Term Loan B of $1,735 million; 4.5% for the Incremental Term Loan Facility of $345 million; and 4.0% for the Term Loan C of $49 million. Interest payments are due on the last day of each quarter. Interest on a portion of the outstanding loan is hedged with interest rate swaps (see Note 5, Derivatives).

As a result of the Repricing Amendments, we incurred costs totaling $3 million which were recorded to interest expense and, in addition, recognized a loss on extinguishment of debt of $3 million for the three months ended March 31, 2014. As of March 31, 2015, we had $23 million of unamortized debt issuance costs included in other assets in our consolidated balance sheets associated with all debt transactions under the Amended and Restated Credit Agreement and the previous senior secured credit agreement. These costs are being amortized to interest expense over the maturity period of the Amended and Restated Credit Agreement. Our effective interest rates for the three months ended March 31, 2015 and 2014, inclusive of amounts charged to interest expense as described above, are as follows:

 

 

 

Three Months Ended March 31,

 

 

 

2015

 

 

2014

 

Including the impact of interest rate swaps

 

 

4.45

%

 

 

6.14

%

Excluding the impact of interest rate swaps

 

 

4.45

%

 

 

5.50

%

  

Senior Unsecured Notes

As of March 31, 2015, we have, at face value, $400 million in senior unsecured notes currently bearing interest at a rate of 8.35% and maturing on March 15, 2016 (“2016 Notes”). The 2016 Notes include certain non-financial covenants, including restrictions on incurring certain types of debt, entering into certain sale and leaseback transactions.  We issued the 2016 Notes in March 2006 and used all of the net proceeds plus available cash and cash equivalents and marketable securities to prepay $400 million of a bridge facility used to finance the acquisition of lastminute.com. As of March 31, 2015, we are in compliance with all covenants under the indenture for the 2016 Notes.

Senior Secured Notes

As of March 31, 2015, we had, at face value, $480 million in senior secured notes bearing interest at a rate of 8.50% and maturing on May 15, 2019 (“2019 Notes”). In April 2015, we redeemed all of the 2019 Notes through the issuance of the 2023 Notes at the redemption price of 106.375%. We will recognize a loss on extinguishment in the second quarter of 2015 of approximately $32 million, which includes the $31 million redemption premium.

9


Mortgage Facility

We have $82 million outstanding under a mortgage facility for the buildings, land and furniture and fixtures located at our headquarters facilities in Southlake, Texas. The mortgage facility bears interest at a rate of 5.7985% per annum and matures on April 1, 2017. The mortgage facility includes certain customary non-financial covenants, including restrictions on incurring liens other than permitted liens, dissolving the borrower or changing our business, forgiving debt, changing our principal place of business and transferring the property. As of March 31, 2015, we are in compliance with all covenants under the mortgage facility.

 

5. Derivatives

Hedging Objectives—We are exposed to certain risks relating to ongoing business operations. The primary risks managed by using derivative instruments are foreign currency exchange rate risk and interest rate risk. Forward contracts on various foreign currencies are entered into to manage the foreign currency exchange rate risk on operational exposure denominated in foreign currencies. Interest rate swaps are entered into to manage interest rate risk associated with our floating-rate borrowings. In accordance with authoritative guidance on accounting for derivatives and hedging, we designate foreign currency forward contracts as cash flow hedges on operational exposure and interest rate swaps as cash flow hedges of floating-rate borrowings.

Cash Flow Hedging Strategy—To protect against the reduction in value of forecasted foreign currency cash flows, we hedge portions of our expenses denominated in foreign currencies with forward contracts. For example, when the dollar strengthens significantly against the foreign currencies, the decline in present value of future foreign currency expense is offset by losses in the fair value of the forward contracts designated as hedges. Conversely, when the dollar weakens, the increase in the present value of future foreign currency expense is offset by gains in the fair value of the forward contracts.

We enter into interest rate swap agreements to manage interest rate risk exposure. The interest rate swap agreements modify our exposure to interest rate risk by converting floating-rate debt to a fixed rate basis, thus reducing the impact of interest rate changes on future interest expense and net earnings. These agreements involve the receipt of floating rate amounts in exchange for fixed rate interest payments over the life of the agreements without an exchange of the underlying principal amount.

For derivative instruments that are designated and qualify as cash flow hedges, the effective portion of the gain or loss on the derivative instrument is reported as a component of other comprehensive income (loss) and reclassified into earnings in the same line item associated with the forecasted transaction and in the same period or periods during which the hedged transaction affects earnings. The remaining gain or loss on the derivative instrument in excess of the cumulative change in the present value of future cash flows of the hedged item, if any (ineffective portion), and hedge components excluded from the assessment of effectiveness, are recognized in the consolidated statements of operations during the current period. Derivatives not designated as hedging instruments are carried at fair value with changes in fair value reflected in the consolidated statement of operations.

Forward Contracts—In order to hedge our operational exposure to foreign currency movements, we are a party to certain foreign currency forward contracts that extend until March 2016. We have designated these instruments as cash flow hedges. No hedging ineffectiveness was recorded in earnings relating to the forward contracts during the three months ended March 31, 2015 and 2014. As of March 31, 2015, we estimate that $10 million in losses will be reclassified from other comprehensive income (loss) to earnings as the outstanding contracts settle.

As of March 31, 2015 and December 31, 2014, we had the following unsettled purchased foreign currency forward contracts that were entered into to hedge our operational exposure to foreign currency movements (in thousands, except for average contract rates):

 

Outstanding Notional Amount as of March 31, 2015

 

Buy Currency

 

Sell Currency

 

Foreign Amount

 

 

USD Amount

 

 

Average

Contract Rate

 

US Dollar

 

Australian Dollar

 

 

6,575

 

 

$

5,424

 

 

 

0.8249

 

Euro

 

US Dollar

 

 

22,700

 

 

 

28,676

 

 

 

1.2633

 

British Pound Sterling

 

US Dollar

 

 

19,950

 

 

 

31,636

 

 

 

1.5858

 

Indian Rupee

 

US Dollar

 

 

1,138,000

 

 

 

17,512

 

 

 

0.0154

 

Polish Zloty

 

US Dollar

 

 

157,000

 

 

 

45,916

 

 

 

0.2925

 

10


 

Outstanding Notional Amount as of December 31, 2014

 

Buy Currency

 

Sell Currency

 

Foreign Amount

 

 

USD Amount

 

 

Average

Contract Rate

 

US Dollar

 

Australian Dollar

 

 

6,750

 

 

$

5,838

 

 

 

0.8649

 

Euro

 

US Dollar

 

 

30,200

 

 

 

38,777

 

 

 

1.2840

 

British Pound Sterling

 

US Dollar

 

 

22,950

 

 

 

37,343

 

 

 

1.6271

 

Indian Rupee

 

US Dollar

 

 

1,205,000

 

 

 

18,748

 

 

 

0.0156

 

Polish Zloty

 

US Dollar

 

 

171,000

 

 

 

52,821

 

 

 

0.3089

 

 

  

Interest Rate Swap Contracts—Interest rate swaps outstanding during the three months ended March 31, 2015 and 2014 are as follows:

 

 

 

Notional Amount

 

Interest Rate

Received

 

Interest Rate Paid

 

 

Effective Date

 

Maturity Date

Outstanding:

 

$750 million

 

1 month LIBOR(1)

 

 

1.48%

 

 

December 31, 2015

 

December 30, 2016

 

 

$750 million

 

1 month LIBOR(1)

 

 

2.19%

 

 

December 30, 2016

 

December 29, 2017

 

 

$750 million

 

1 month LIBOR(1)

 

 

2.61%

 

 

December 29, 2017

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

Matured:

 

$400 million

 

1 month LIBOR

 

 

2.03%

 

 

July 29, 2011

 

September 30, 2014

 

 

$350 million

 

1 month LIBOR

 

 

2.51%

 

 

April 30, 2012

 

September 30, 2014

____________________________________________________________  

(1)

Subject to a 1% floor.

 

In December 2014, we entered into eight forward starting interest rate swaps to hedge interest payments associated with $750 million of floating-rate liabilities on the notional amounts of a portion of our senior secured debt. We have designated these interest rate swaps as cash flow hedges. The total notional amount outstanding is $750 million in each of 2015, 2016 and 2017. There was no material hedge ineffectiveness for the three months ended March 31, 2015. The effective portion of changes in the fair value of the interest rate swaps is reported as a component of other comprehensive income (loss) and reclassified into earnings in the same line item associated with the forecasted transaction and in the same period or periods during which the hedged transaction affects earnings.

In January 2013, our then outstanding swaps were not designated in a cash flow hedging relationship because we no longer qualified for hedge accounting treatment following the amendment and restatement of our senior secured credit facility in February 2013 (see Note 4, Debt). These interest rate swaps matured on September 30, 2014. Derivatives not designated as hedging instruments are carried at fair value with changes in fair value recognized in the consolidated statements of operations. The adjustments to fair value of our matured interest rate swaps for the three months ended March 31, 2014 was not material to our results of operations. During the three months ended March 31, 2014, we reclassified losses of $2 million, net of tax, from OCI to interest expense related to the derivatives that no longer qualified for hedge accounting.

 

The estimated fair values of our derivatives designated as hedging instruments as of March 31, 2015 and December 31, 2014 are as follows (in thousands):

 

 

 

Derivative Assets (Liabilities)

 

 

 

 

 

Fair Value as of

 

Derivatives Designated as Hedging Instruments

 

Consolidated Balance Sheet Location

 

March 31, 2015

 

 

December 31, 2014

 

Foreign exchange contracts

 

Other accrued liabilities

 

$

(9,866

)

 

$

(8,475

)

Interest rate swaps

 

Other accrued liabilities

 

 

(1,367

)

 

 

 

 

 

Other noncurrent liabilities

 

 

(6,625

)

 

 

(1,401

)

 

 

 

 

$

(17,858

)

 

$

(9,876

)

 

The effects of derivative instruments, net of taxes, on other comprehensive income (loss) (“OCI”) for the three months ended March 31, 2015 and 2014 are as follows (in thousands):

 

 

 

Amount of Gain (Loss)

Recognized in OCI on

Derivative (Effective Portion)

 

 

 

Three Months Ended March 31,

 

Derivatives in Cash Flow Hedging Relationships

 

2015

 

 

2014

 

Foreign exchange contracts

 

$

(4,337

)

 

$

208

 

Interest rate swaps

 

 

(4,339

)

 

 

 

Total

 

$

(8,676

)

 

$

208

 

 

11


 

 

 

 

Amount of Gain (Loss) Reclassified from Accumulated OCI into

Income (Effective Portion)

 

 

 

 

 

Three Months Ended March 31,

 

Derivatives in Cash Flow Hedging Relationships

 

Income Statement Location

 

2015

 

 

2014

 

Foreign exchange contracts

 

Cost of revenue

 

$

(3,470

)

 

$

1,683

 

 

6. Fair Value Measurements

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date in the principal or most advantageous market for that asset or liability. Guidance on fair value measurements and disclosures establishes a valuation hierarchy for disclosure of inputs used in measuring fair value defined as follows:

Level 1—Inputs are unadjusted quoted prices that are available in active markets for identical assets or liabilities.

Level 2—Inputs include quoted prices for similar assets and liabilities in active markets and quoted prices in non-active markets, inputs other than quoted prices that are observable, and inputs that are not directly observable, but are corroborated by observable market data.

Level 3—Inputs that are unobservable and are supported by little or no market activity and reflect the use of significant management judgment.

The classification of a financial asset or liability within the hierarchy is determined based on the least reliable level of input that is significant to the fair value measurement. In determining fair value, we utilize valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible. We also consider the counterparty and our own non-performance risk in our assessment of fair value.

Assets and Liabilities that are Measured at Fair Value on a Recurring Basis

Foreign Currency Forward Contracts—The fair value of the foreign currency forward contracts is estimated based upon pricing models that utilize Level 2 inputs derived from or corroborated by observable market data such as currency spot and forward rates.

Interest Rate Swaps—The fair value of our interest rate swaps is estimated using a combined income and market-based valuation methodology based upon Level 2 inputs including credit ratings and forward interest rate yield curves obtained from independent pricing services reflecting broker market quotes.

The following tables present the our assets (liabilities) that are required to be measured at fair value on a recurring basis as of March 31, 2015 and December 31, 2014 (in thousands):

 

 

 

 

 

 

Fair Value at Reporting Date Using

 

 

March 31, 2015

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency forward contracts

$

(9,866

)

 

$

 

 

$

(9,866

)

 

$

 

Interest rate swap contracts

 

(7,992

)

 

 

 

 

 

(7,992

)

 

 

 

Total

$

(17,858

)

 

$

 

 

$

(17,858

)

 

$

 

  

 

 

 

 

 

Fair Value at Reporting Date Using

 

 

December 31, 2014

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Derivatives