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, 2016

 

__  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: 1‑10560

 

BENCHMARK ELECTRONICS, INC.

(Exact name of registrant as specified in its charter)

 

 

Texas

74‑2211011

 

(State or other jurisdiction

(I.R.S. Employer

 

of incorporation or organization)

 

 

Identification No.)

3000 Technology Drive

77515

Angleton, Texas

(Zip Code)

(Address of principal executive offices)

 

 

     

(979) 849‑6550

(Registrants 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 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 [Ö] 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 [Ö] 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 Act.

 

Large accelerated filer [Ö

Accelerated filer [   ]

Non-accelerated filer [   ] (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 Act). Yes [ ] No [Ö

 

As of May 6, 2016 there were 49,309,715 Common Shares of Benchmark Electronics, Inc., par value $0.10 per share, outstanding.

 

  

 


 

TABLE OF CONTENTS

 

PART I

 

 

 

 

Page

 

 

 

PART I—FINANCIAL INFORMATION

 

 

 

Item 1.

Financial Statements (Unaudited)

1

 

Condensed Consolidated Balance Sheets

1

 

Condensed Consolidated Statements of Income

2

 

Condensed Consolidated Statements of Comprehensive Income

3

 

Condensed Consolidated Statement of Shareholders’ Equity

4

 

Condensed Consolidated Statements of Cash Flows

5

 

Notes to Condensed Consolidated Financial Statements

6

Item 2.

Management’s Discussion and Analysis of Financial Condition and

20

 

Results of Operations

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

26

Item 4.

Controls and Procedures

27

 

 

 

PART II—OTHER INFORMATION

 

 

 

Item 1.

Legal Proceedings

28

Item 1A.

Risk Factors

28

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

28

Item 6.

Exhibits

29

 

 

SIGNATURES

30

  

 


 

PART I - FINANCIAL INFORMATION

 

Item 1.            Financial Statements.   

BENCHMARK ELECTRONICS, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

  

 

 

 

 

 

 

 

March 31,

 

 

December 31,

(in thousands, except par value)

 

2016

 

 

2015

 

 

 

 

 

 

(unaudited)

 

 

 

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

$

519,167

 

$

465,995

 

 

Accounts receivable, net of allowance for doubtful accounts of $3,314

 

 

 

 

 

 

 

 

and $3,417, respectively

 

414,184

 

 

479,140

 

 

Inventories

 

389,919

 

 

411,986

 

 

Prepaid expenses and other assets

 

37,058

 

 

31,351

 

 

Income taxes receivable

 

36

 

 

156

 

 

 

 

Total current assets

 

1,360,364

 

 

1,388,628

 

Property, plant and equipment, net of accumulated depreciation of

 

 

 

 

 

 

 

 

 

$387,852 and $379,088, respectively

 

173,969

 

 

178,170

 

Goodwill, net

 

199,469

 

 

199,290

 

Deferred income taxes

 

14,841

 

 

14,088

 

Other, net

 

110,571

 

 

113,702

 

 

 

 

 

$

1,859,214

 

$

1,893,878

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Current installments of long-term debt and capital lease obligations

$

12,306

 

$

12,284

 

 

Accounts payable

 

218,237

 

 

251,163

 

 

Income taxes payable

 

5,014

 

 

5,069

 

 

Accrued liabilities

 

66,113

 

 

64,578

 

 

 

 

Total current liabilities

 

301,670

 

 

333,094

 

Long-term debt and capital lease obligations, less current installments

 

219,998

 

 

222,909

 

Other long-term liabilities

 

17,135

 

 

15,971

 

Shareholders’ equity:

 

 

 

 

 

 

 

Preferred shares, $0.10 par value; 5,000 shares authorized, none issued

 

 

 

 

 

Common shares, $0.10 par value; 145,000 shares authorized; issued

 

 

 

 

 

 

 

 

and outstanding – 49,664 and 50,178, respectively

 

4,966

 

 

5,018

 

 

Additional paid-in capital

 

619,994

 

 

624,997

 

 

Retained earnings

 

709,357

 

 

704,905

 

 

Accumulated other comprehensive loss

 

(13,906)

 

 

(13,016)

 

 

 

 

Total shareholders’ equity

 

1,320,411

 

 

1,321,904

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

$

1,859,214

 

$

1,893,878

See accompanying notes to condensed consolidated financial statements.

1


 

BENCHMARK ELECTRONICS, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Income

(unaudited)

  

 

 

 

Three Months Ended

 

 

March 31,

(in thousands, except per share data)

 

2016

 

 

2015

 

 

 

 

 

 

 

Sales

$

549,225

 

$

620,925

Cost of sales

 

498,915

 

 

569,146

 

Gross profit

 

50,310

 

 

51,779

Selling, general and administrative expenses

 

31,253

 

 

28,202

Restructuring charges and other costs

 

2,789

 

 

4,869

 

Income from operations

 

16,268

 

 

18,708

Interest expense

 

(2,334)

 

 

(435)

Interest income

 

264

 

 

432

Other expense, net

 

(223)

 

 

(1,057)

 

Income before income taxes

 

13,975

 

 

17,648

Income tax expense

 

2,923

 

 

3,443

 

Net income

$

11,052

 

$

14,205

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

Basic

$

0.22

 

$

0.27

 

Diluted

$

0.22

 

$

0.27

 

 

 

 

 

 

 

Weighted-average number of shares outstanding:

 

 

 

 

 

 

Basic

 

49,848

 

 

52,463

 

Diluted

 

50,287

 

 

53,045

See accompanying notes to condensed consolidated financial statements.

2


 

BENCHMARK ELECTRONICS, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Comprehensive Income

(unaudited)

  

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

March 31,

(in thousands)

 

2016

 

 

2015

 

 

 

 

 

 

 

 

 

 

Net income

$

11,052

 

$

14,205

Other comprehensive loss:

 

 

 

 

 

 

Foreign currency translation adjustments

 

1,348

 

 

(3,462)

 

Unrealized gain (loss) on investments, net of tax

 

(6)

 

 

5

 

Interest rate swap fair value adjustment, net of tax

 

(2,232)

 

 

-

 

Other

 

-

 

 

(4)

Other comprehensive loss

 

(890)

 

 

(3,461)

 

 

 

Comprehensive income

$

10,162

 

$

10,744

 

 

 

 

 

 

 

 

 

 

See accompanying notes to condensed consolidated financial statements.

3


 

BENCHMARK ELECTRONICS, INC. AND SUBSIDIARIES

Condensed Consolidated Statement of Shareholders’ Equity

(unaudited)

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

Common Shares

 

Additional

 

 

 

 

Other

 

 

Total

 

 

 

Shares

 

Par

 

Paid-in

 

Retained

 

 

Comprehensive

 

 

Shareholders’

(in thousands)

 

Outstanding

 

Value

 

Capital

 

Earnings

 

 

Loss

 

 

Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances, December 31, 2015

 

 

50,178

 

 

$  5,018

 

$  624,997

 

$  704,905

 

 

$  (13,016)

 

 

$  1,321,904

Stock-based compensation expense

 

 

-

 

 

-

 

2,113

 

-

 

 

-

 

 

2,113

Shares repurchased and retired

 

 

(690)

 

 

(69)

 

(7,536)

 

(6,600)

 

 

-

 

 

(14,205)

Stock options exercised

 

 

47

 

 

4

 

759

 

-

 

 

-

 

 

763

Vesting of restricted stock units

 

 

149

 

 

15

 

(15)

 

-

 

 

-

 

 

-

Shares withheld for taxes

 

 

(20)

 

 

(2)

 

(438)

 

-

 

 

-

 

 

(440)

Excess tax benefits of stock-based

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

compensation

 

 

-

 

 

-

 

114

 

-

 

 

-

 

 

114

Comprehensive income

 

 

-

 

 

-

 

-

 

11,052

 

 

(890)

 

 

10,162

Balances, March 31, 2016

 

 

49,664

 

 

$  4,966

 

$  619,994

 

$  709,357

 

 

$  (13,906)

 

 

$  1,320,411

See accompanying notes to condensed consolidated financial statements.

4


 

BENCHMARK ELECTRONICS, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(unaudited)

  

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

March 31,

(in thousands)

 

2016

 

 

2015

 

 

 

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

 

Net income

$

11,052

 

$

14,205

 

Adjustments to reconcile net income to net cash provided by

 

 

 

 

 

 

 

(used in) operating activities:

 

 

 

 

 

 

 

 

Depreciation

 

10,621

 

 

10,933

 

 

 

Amortization

 

3,286

 

 

1,205

 

 

 

Deferred income taxes

 

633

 

 

1,818

 

 

 

Gain on the sale of property, plant and equipment

 

(93)

 

 

(14)

 

 

 

Asset impairments

 

121

 

 

84

 

 

 

Stock-based compensation expense

 

2,113

 

 

1,940

 

 

 

Excess tax benefits from stock-based compensation

 

(149)

 

 

(328)

 

Changes in operating assets and liabilities, net of effects from

 

 

 

 

 

 

 

business acquisition:

 

 

 

 

 

 

 

 

Accounts receivable

 

65,382

 

 

28,361

 

 

 

Inventories

 

22,756

 

 

(26,914)

 

 

 

Prepaid expenses and other assets

 

(5,403)

 

 

(4,432)

 

 

 

Accounts payable

 

(31,940)

 

 

(32,978)

 

 

 

Accrued liabilities

 

(2,067)

 

 

(5,074)

 

 

 

Income taxes

 

201

 

 

289

 

 

 

 

Net cash provided by (used in) operations

 

76,513

 

 

(10,905)

Cash flows from investing activities:

 

 

 

 

 

 

Proceeds from sales of investments at par

 

-

 

 

1

 

Additions to property, plant and equipment

 

(7,700)

 

 

(16,312)

 

Proceeds from the sale of property, plant and equipment

 

130

 

 

412

 

Additions to purchased software

 

(137)

 

 

(515)

 

Other

 

62

 

 

55

 

 

 

 

Net cash used in investing activities

 

(7,645)

 

 

(16,359)

Cash flows from financing activities:

 

 

 

 

 

 

Proceeds from stock options exercised

 

763

 

 

821

 

Excess tax benefits from stock-based compensation

 

149

 

 

328

 

Principal payments on long-term debt and capital lease obligations

 

(3,078)

 

 

(155)

 

Share repurchases

 

(14,205)

 

 

(15,778)

 

 

 

 

Net cash used in financing activities

 

(16,371)

 

 

(14,784)

Effect of exchange rate changes

 

675

 

 

(1,732)

Net increase (decrease) in cash and cash equivalents

 

53,172

 

 

(43,780)

 

Cash and cash equivalents at beginning of year

 

465,995

 

 

427,376

 

Cash and cash equivalents at end of period

$

519,167

 

$

383,596

See accompanying notes to condensed consolidated financial statements.

5


 

BENCHMARK ELECTRONICS, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(amounts in thousands, except per share data, unless otherwise noted)

(unaudited)

 

Note 1 – Basis of Presentation

Benchmark Electronics, Inc. (the Company) is a Texas corporation that provides worldwide integrated electronic manufacturing services (EMS). The Company provides services to original equipment manufacturers (OEMs) of industrial control equipment (including equipment for the aerospace and defense industries), telecommunication equipment, computers and related products for business enterprises, medical devices, and testing and instrumentation products. The Company has manufacturing operations located in the Americas, Asia and Europe.

 

The unaudited condensed consolidated financial statements included herein have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission (the SEC). The financial statements reflect all normal and recurring adjustments necessary in the opinion of management for a fair presentation of the financial position, results of operations and cash flows for the interim periods presented. The results of operations for the periods presented are not necessarily indicative of the results to be expected for the full year. The accompanying unaudited condensed consolidated financial statements should be read in conjunction with the financial statements and notes included in the Company’s annual report on Form 10‑K for the year ended December 31, 2015 (the 2015 10-K).

 

Management has made a number of estimates and assumptions relating to the reporting of assets and liabilities and the disclosure of contingent assets and liabilities to prepare these financial statements in accordance with generally accepted accounting principles in the United States (U.S. GAAP). Actual results could differ from those estimates.

 

Note 2—Acquisition

On November 12, 2015, the Company acquired all of the outstanding common stock of Secure Communication Systems, Inc. and its subsidiaries (collectively referred to as Secure Technology or Secure) (the Secure Acquisition) for a purchase price of $230 million subject to a working capital adjustment. Secure Technology is a leading provider of customized high-performance electronics, sub-systems, and component solutions for mission critical applications. The transaction was financed with borrowings under the Company’s new term loan facility.

 

The preliminary allocation of the Secure Acquisition’s net purchase price resulted in $153.5 million of goodwill. The Secure acquisition deepened Benchmark’s engineering capabilities and enhanced its ability to serve customers in the highly regulated industrial markets, including aerospace and defense. The goodwill recognized in connection with the acquisition represents the future economic benefit arising from assets acquired that could not be individually identified and separately recognized and is attributable to the general reputation, acquisition synergies and expected future cash flows of the acquisition as well as the nature of Secure’s products and services and its competitive position in the marketplace. The final allocation of the purchase price, which the Company expects to complete as soon as practicable, but no later than one year from the acquisition date, may differ from the amounts included in these financial statements. Management does not expect additional adjustments, if any, resulting from changes to the purchase price allocation, to have a material effect on the Company’s financial position or results of operations.

 

 

 

6 


 

The following reconciliation of the purchase price for Secure reflects the preliminary purchase price allocation (in thousands):

 

Purchase price paid

$

230,504

Cash acquired

 

(922)

 

Purchase price, net of cash received

$

229,582

 

 

 

 

Acquisition-related costs for 2016

$

85

 

 

 

 

Recognized amounts of identifiable assets acquired and liabilities assumed:

 

 

 

Cash

$

922

 

Accounts receivable

 

12,839

 

Inventories

 

16,020

 

Other current assets

 

1,569

 

Property, plant and equipment

 

2,048

 

Other assets

 

97

 

Trade names and trademarks intangible

 

7,800

 

Technology licenses intangible

 

15,500

 

Customer relationships intangible

 

67,100

 

Goodwill

 

153,499

 

Current liabilities

 

(16,893)

 

Long-term debt

 

(24)

 

Other long-term liabilities

 

(800)

 

Deferred income taxes

 

(29,173)

 

Total identifiable net assets

$

230,504

 

The following summary pro forma condensed consolidated financial information reflects the Secure Acquisition as if it had occurred on January 1, 2015 for purposes of the statements of income. This summary pro forma information is not necessarily representative of what the Company’s results of operations would have been had this acquisition in fact occurred on January 1, and is not intended to project the Company’s results of operations for any future period.

 

Pro forma condensed consolidated financial information for the three months ended March 31, 2015 (unaudited) (in thousands):

 

Net sales

$

647,070

 

Net income

$

14,436

7 


 

Note 3 – Stock-Based Compensation

The Company’s 2010 Omnibus Incentive Compensation Plan (the 2010 Plan) authorizes, the Company, upon approval of the compensation committee of the Board of Directors, to grant a variety of awards, including stock options, restricted shares, restricted stock units, stock appreciation rights, performance compensation awards, phantom stock awards and deferred share units, or any combination thereof, to any director, officer, employee or consultant (including any prospective director, officer, employee or consultant) of the Company. Stock options are granted to employees with an exercise price equal to the market price of the Company’s common shares on the date of grant, generally vest over a four-year period from the date of grant and have a term of ten years. Restricted shares and restricted stock units granted to employees generally vest over a four-year period from the date of grant, subject to the continued employment of the employee by the Company. Awards under the 2010 Plan to non-employee directors have been in the form of restricted stock units, which vest in equal quarterly installments over a one-year period, starting on the grant date.

 

As of March 31, 2016, 3.1 million additional common shares were available for issuance under the 2010 Plan.

 

All share-based payments to employees, including grants of employee stock options, are recognized in the financial statements based on their grant date fair values. The total compensation cost recognized for stock-based awards was $2.1 million and $1.9 million for the three months ended March 31, 2016 and 2015, respectively. The total income tax benefit recognized in the condensed consolidated income statement for stock-based awards was $0.6 million and $0.6 million for the three months ended March 31, 2016 and 2015, respectively. The compensation expense for stock-based awards includes an estimate for forfeitures and is recognized over the vesting period of the awards using the straight-line method. Cash flows from the tax benefits resulting from tax deductions in excess of the compensation cost recognized for stock-based awards (excess tax benefits) are classified as cash flows from financing activities. Awards of restricted shares, restricted stock units, and performance-based restricted stock units are valued at the closing market price of the Company’s common shares on the date of grant. For performance-based restricted stock units, compensation expense is based on the probability that the performance goals will be achieved, which is monitored by management throughout the requisite service period. When it becomes probable, based on the Company’s expectation of performance during the measurement period, that more or less than the previous estimate of the awarded shares will vest, an adjustment to stock-based compensation expense is recognized as a change in accounting estimate.

 

As of March 31, 2016, the unrecognized compensation cost and remaining weighted-average amortization period related to stock-based awards were as follows:

 

 

 

 

 

 

 

 

 

Performance-

 

 

 

 

 

 

 

 

 

based

 

 

 

 

 

 

 

Restricted

 

Restricted

 

 

Stock

 

Restricted

 

Stock

 

Stock

(in thousands)

 

Options

 

Shares

 

 Units 

 

Units(1)

Unrecognized compensation cost

 

 $  3,616

 

 

 $  1

 

 

 $  11,627

 

 

 $  5,852

Remaining weighted-average

 

 

 

 

 

 

 

 

 

 

 

  amortization period

1.8 years

 

0.1 years

 

 

2.9 years

 

 

2.2 years

 

 

 

 

 

 

 

 

 

 

 

 

(1) Based on the probable achievement of the performance goals identified in each award.

8 


 

The fair value of each option grant is estimated on the date of grant using the Black-Scholes option pricing model. The weighted-average fair value per option granted during the three months ended March 31, 2015 was $8.76, respectively. No options were granted during the three months ended March 31, 2016. The weighted-average assumptions used to value the options granted during the three months ended March 31, 2015 were as follows (in thousands):

Options granted

 

 

289

Expected term of options

 

 

6.4 years

Expected volatility

 

 

35%

Risk-free interest rate

 

 

1.886%

Dividend yield

 

 

zero

 

The expected term of the options represents the estimated period of time until exercise and is based on historical experience, giving consideration to the contractual terms, vesting schedules and expectations of future plan participant behavior. Separate groups of plan participants that have similar historical exercise behavior are considered separately for valuation purposes. Expected stock price volatility is based on the historical volatility of the Company’s common shares. The risk-free interest rate is based on the U.S. Treasury zero-coupon rates in effect at the time of grant with an equivalent remaining term. The dividend yield reflects that the Company has not paid any cash dividends since inception and does not anticipate paying cash dividends in the foreseeable future.

 

The total cash received by the Company as a result of stock option exercises for the three months ended March 31, 2016 and 2015 was approximately $0.8 million and $0.8 million, respectively. The actual tax benefit realized as a result of stock option exercises and the vesting of other share-based awards during the three months ended March 31, 2016 and 2015 was $1.5 million and $1.6 million, respectively. For the three months ended March 31, 2016 and 2015, the total intrinsic value of stock options exercised was $0.3 million and $0.3 million, respectively.

 

The Company awarded performance-based restricted stock units to employees during the three months ended March 31, 2016 and 2015. The number of performance-based restricted stock units that will ultimately be earned will not be determined until the end of the corresponding performance periods, and may vary from as low as zero to as high as three times the target number depending on the level of achievement of certain performance goals. The level of achievement of these goals is based upon the audited financial results of the Company for the last full calendar year within the performance period. The performance goals consist of certain levels of achievement using the following financial metrics: revenue growth, operating margin expansion, and return on invested capital. If the performance goals are not met based on the Company’s financial results, the applicable performance-based restricted stock units will not vest and will be forfeited. Shares subject to forfeited performance-based restricted stock units will be available for issuance under the 2010 Plan.

 

 

 

9 


 

The following table summarizes activities relating to the Company’s stock options:

 

 

 

 

 

 

 

 

Weighted-

 

 

 

 

 

 

 

Weighted-

 

Average

 

 

 

 

 

 

 

Average

 

Remaining

 

Aggregate

 

 

Number of

 

 

Exercise

 

Contractual

 

Intrinsic

(in thousands, except per share data)

 

Options

 

 

Price

 

Term (Years)

 

Value

Outstanding as of December 31, 2015

 

2,580

 

 

$20.49

 

 

 

 

Exercised

 

(47)

 

 

15.97

 

 

 

 

Forfeited or expired

 

(270)

 

 

23.20

 

 

 

 

Outstanding as of March 31, 2016

 

2,263

 

 

$20.27

 

4.91

 

$  7,738

Exercisable as of March 31, 2016

 

1,789

 

 

$19.79

 

3.43

 

$  7,256

 

The aggregate intrinsic value in the table above is before income taxes and is calculated as the difference between the exercise price of the underlying options and the Company’s closing stock price as of the last business day of the period ended March 31, 2016 for options that had exercise prices that were below the closing price.

 

The following table summarizes activities related to the Company’s restricted shares:

 

 

 

 

 

 

Weighted-

 

 

 

 

 

Average

 

 

Number of

 

 

Grant Date

(in thousands, except per share data)

 

Shares

 

 

Fair Value

Non-vested shares outstanding as of December 31, 2015

 

38

 

 

$15.38

Vested

 

(37)

 

 

15.38

Non-vested shares outstanding as of March 31, 2016

 

1

 

 

$14.78

 

The following table summarizes the activities related to the Company’s time-based restricted stock units:

 

 

 

 

 

Weighted-

 

 

 

 

 

Average

 

 

Number of

 

 

Grant Date

(in thousands, except per share data)

 

Units

 

 

Fair Value

Non-vested awards outstanding as of December 31, 2015

 

467

 

 

$21.59

Granted

 

266

 

 

21.64

Vested

 

(149)

 

 

20.69

Forfeited

 

(8)

 

 

22.61

Non-vested awards outstanding as of March 31, 2016

 

576

 

 

$21.83

10 


 

The following table summarizes the activities related to the Company’s performance-based restricted stock units:

 

 

 

 

 

 

Weighted-

 

 

 

 

 

 

Average

 

 

 

Number of

 

 

Grant Date

(in thousands, except per share data)

 

 

Units

 

 

Fair Value

Non-vested units outstanding as of December 31, 2015

 

 

306

 

 

$19.77

Granted (1)

 

 

183

 

 

21.64

Forfeited or expired

 

 

(98)

 

 

16.91

Non-vested units outstanding as of March 31, 2016

 

 

391

 

 

$21.36

(1)  Represents target number of units that can vest based on the achievement of the performance goals.

 

Note 4 – Earnings Per Share

Basic earnings per share is computed using the weighted-average number of shares outstanding. Diluted earnings per share is computed using the weighted-average number of shares outstanding adjusted for the incremental shares attributed to outstanding stock equivalents. Stock equivalents include common shares issuable upon the exercise of stock options and other equity instruments, and are computed using the treasury stock method. Under the treasury stock method, the exercise price of a share, the amount of compensation cost, if any, for future service that the Company has not yet recognized, and the amount of estimated excess tax benefits that would be recorded in paid-in-capital, if any, when the share is exercised are assumed to be used to repurchase shares in the current period.

 

The following table sets forth the calculation of basic and diluted earnings per share:

 

 

 

 

Three Months Ended

 

 

 

March 31,

(in thousands, except per share data)

 

 

2016

 

 

2015

Net income

 

$

11,052

 

$

14,205

 

 

 

 

 

 

 

 

Denominator for basic earnings per share - weighted-average number of

 

 

 

 

 

 

 

common shares outstanding during the period

 

 

49,848

 

 

52,463

Incremental common shares attributable to exercise of dilutive options

 

 

292

 

 

391

Incremental common shares attributable to outstanding restricted shares

 

 

 

 

 

 

 

and restricted stock units

 

 

147

 

 

191

Denominator for diluted earnings per share

 

 

50,287

 

 

53,045

 

 

 

 

 

 

 

 

Basic earnings per share

 

 

$0.22

 

 

$0.27

Diluted earnings per share

 

 

$0.22

 

 

$0.27

 

Options to purchase 1.2 million and 1.0 million common shares for the three months ended March 31, 2016 and 2015, respectively, were not included in the computation of diluted earnings per share because their effect would have been anti-dilutive.

11 


 

Note 5 – Goodwill and Other Intangible Assets

Goodwill allocated to the Company’s reportable segments was as follows:

 

(in thousands)

 

Americas

 

Asia

 

Total

Goodwill at December 31, 2015

$

161,188

$

38,102

$

199,290

Purchase accounting adjustments

 

179

 

-

 

179

Goodwill at March 31, 2016

$

161,367

$

38,102

$

199,469

 

The purchase accounting adjustments in 2016 related to the Secure Acquisition were based on management’s estimates resulting from review of information obtained after the acquisition that related to facts and circumstances that existed at the acquisition date. See Note 2.

 

Other assets consist primarily of acquired identifiable intangible assets and capitalized purchased software costs. Acquired identifiable intangible assets as of March 31, 2016 and December 31, 2015 were as follows:

 

 

Gross

 

 

 

 

 

Net

 

 

Carrying

 

Accumulated

 

Carrying

(in thousands)

 

Amount

 

Amortization

 

Amount

Customer relationships

$

100,137

 

$

(21,885)

 

$

78,252

Purchased software costs

 

29,911

 

 

(27,699)

 

 

2,212

Technology licenses

 

26,800

 

 

(11,253)

 

 

15,547

Trade names and trademarks

 

7,800

 

 

-

 

 

7,800

Other

 

868

 

 

(219)

 

 

649

Other intangible assets, March 31, 2016

$

165,516

 

$

(61,056)

 

$

104,460

 

 

 

 

 

 

 

 

 

 

 

Gross

 

 

 

 

 

Net

 

 

Carrying

 

Accumulated

 

Carrying

(in thousands)

 

Amount

 

Amortization

 

Amount

Customer relationships

$

100,092

 

$

(19,822)

 

$

80,270

Purchased software costs

 

29,754

 

 

(27,394)

 

 

2,360

Technology licenses

 

26,800

 

 

(10,477)

 

 

16,323

Trade names and trademarks

 

7,800

 

 

-

 

 

7,800

Other

 

868

 

 

(213)

 

 

655

Other intangible assets, December 31, 2015

$

165,314

 

$

(57,906)

 

$

107,408

 

Customer relationships are being amortized on a straight-line basis over a period of 10 to 14 years. Capitalized purchased software costs are being amortized on a straight-line basis over the estimated useful life of the related software, which ranges from 2 to 10 years. Technology licenses are amortized over their estimated useful lives in proportion to the economic benefits consumed. Amortization of intangible assets with definite lives for the three months ended March 31, 2016 and 2015 was $3.1 million and $1.2 million, respectively. The increase in the amortization of intangible assets reflects the impact of the Secure Acquisition. See Note 2.

 

 

 

12 


 

The estimated future amortization expense of other intangible assets for each of the next five years is as follows (in thousands):

 

Year ending December 31,

 

Amount

2016 (remaining nine months)

$

9,965

2017

 

10,670

2018

 

9,813

2019

 

9,693

2020

 

9,170

 

Note 6 – Borrowing Facilities

On November 12, 2015, the Company entered into a $430 million Credit Agreement (the Credit Agreement) by and among Benchmark, JPMorgan Chase Bank, N.A. as administrative agent and collateral agent (the Administrative Agent), and the financial institutions acting as lenders from time to time. This Credit Agreement provides for a five-year $200 million revolving credit facility and a five-year $230 million term loan facility (the Term Loan), both with a maturity date of November 12, 2020.  The proceeds of the $230 million term loan facility were used to finance the purchase price of the acquisition of Secure Technology. The revolving credit facility is available for general corporate purposes, may be drawn in foreign currencies up to an amount equivalent to $20 million, and may be used for letters of credit up to $20 million. The Credit Agreement includes an accordion feature, pursuant to which total commitments under the facility may be increased by an additional $150 million, subject to satisfaction of certain conditions.

 

The Term Loan is payable in minimum quarterly principal installments, which began on March 31, 2016, of $2.9 million in 2016 and 2017, $4.3 million in 2018, $5.8 million in 2019, and $8.6 million in 2020, with the balance payable on the maturity date.

 

Interest on outstanding borrowings under the Credit Agreement accrues, at our option, at (a) the adjusted London interbank offered rate as administered by the ICE Benchmark Administration (LIBO) plus 1.25% to 2.25%, or (b) the alternative base rate plus 0.25% to 1.25%, and is payable quarterly in arrears. The alternative base rate is equal to the highest of (i) the Administrative Agent’s prime rate, (ii) the federal funds rate plus 0.50% and (iii) the adjusted LIBO rate plus 1.00%. The margin on the interest rates fluctuates based upon the ratio of Benchmark’s debt to its consolidated EBITDA (the Total Leverage Ratio). As of March 31, 2016, $170.3 million of the outstanding debt under the Credit Agreement was effectively at a fixed interest rate as a result of a $170.3 million notional interest rate swap contract discussed in Note 14. A commitment fee of 0.30% to 0.40% per annum (based on the Total Leverage Ratio) on the unused portion of the revolving credit line is payable quarterly in arrears.

 

The Credit Agreement is generally secured by a pledge of (a) all the capital stock of Benchmark’s domestic subsidiaries and 65% of the capital stock of Benchmark’s directly owned foreign subsidiaries, (b) any indebtedness owed to Benchmark and its subsidiaries and (c) all or substantially all other personal property of Benchmark and its domestic subsidiaries (including, accounts receivable, inventory and fixed assets of Benchmark and its domestic subsidiaries), in each case, subject to customary exceptions and limitations. The Credit Agreement contains financial covenants as to debt leverage and interest coverage, and certain customary affirmative and negative covenants, including restrictions on our ability to incur additional debt and liens, pay dividends, repurchase shares, sell assets and merge or consolidate with other persons. Amounts due under the Credit Agreement may be accelerated upon specified events of default, including a failure to pay amounts due, breach of a covenant, material inaccuracy of a representation, or occurrence of bankruptcy or insolvency, subject, in some cases, to cure periods. As of March 31, 2016 and December 31, 2015, the Company was in compliance with all of these covenants and restrictions.

13 


 

 

As of March 31, 2016, the Company had $227.1 million in borrowings outstanding under the Term Loan facility and $1.6 million in letters of credit outstanding under the revolving credit facility. The Company has $198.4 million available for future borrowings under the revolving credit facility.

 

The Company’s Thailand subsidiary has a multi-purpose credit facility with Kasikornbank Public Company Limited (the Thai Credit Facility) that provides for 350 million Thai baht working capital availability. The Thai Credit Facility is secured by land and buildings in Thailand owned by the Company’s Thailand subsidiary. Availability of funds under the Thai Credit Facility is reviewed annually and is currently accessible through October 2016. As of both March 31, 2016 and 2015, there were no working capital borrowings outstanding under the facility.

 

The aggregate maturities of long-term debt and capital lease obligations for each of the five years subsequent to March 31, 2016 are as follows: 2016, $9.2 million; 2017, $12.4 million; 2018, $18.3 million; 2019, $24.2 million; and 2020, $168.1 million.

 

Note 7 – Inventories

Inventory costs are summarized as follows:

 

 

March 31,

 

 

December 31,

(in thousands)

 

2016

 

 

2015

Raw materials

$

264,982

 

$

276,470

Work in process

 

89,352

 

 

86,475

Finished goods

 

35,585

 

 

49,041

 

$

389,919

 

$

411,986

 

Note 8 – Income Taxes

Income tax expense consists of the following:

 

Three Months Ended

 

March 31,

(in thousands)

 

2016

 

 

2015

Federal – current

$

815

 

$

127

Foreign – current

 

1,375

 

 

1,421

State – current

 

100

 

 

77

Deferred

 

633

 

 

1,818

 

$

2,923

 

$

3,443

 

Income tax expense differs from the amount computed by applying the U.S. federal statutory income tax rate to income before income tax primarily due to the mix of taxable income by taxing jurisdiction, the impact of tax incentives and tax holidays in foreign locations, and state income taxes (net of federal benefit).

 

The Company considers earnings from foreign subsidiaries to be indefinitely reinvested and, accordingly, no provision for U.S. federal and state income taxes has been made for these earnings. Upon distribution of foreign subsidiary earnings in the form of dividends or otherwise, such distributed earnings would be subject to U.S. income taxes and foreign withholding taxes, reduced by any applicable foreign tax credits. Determination of the amount of any unrecognized deferred tax liability on these undistributed earnings is not practicable.

14 


 

The Company has been granted certain tax incentives, including tax holidays, for its subsidiaries in Malaysia and Thailand that will expire at various dates, unless extended or otherwise renegotiated, through 2025 in Malaysia and 2028 in Thailand, and are subject to certain conditions with which the Company expects to comply. The net impact of these tax incentives was to lower income tax expense for the three months ended March 31, 2016 and 2015 by approximately $0.9 million (approximately 0.02 per diluted share) and $1.7 million (approximately $0.03 per diluted share), respectively, as follows:

 

 

Three Months Ended

 

March 31,

(in thousands)

 

2016

 

 

2015

China

$

-

 

$

353

Malaysia

 

367

 

 

419

Thailand

 

560

 

 

962

 

$

927

 

$

1,734

 

The Company’s Chinese subsidiary had a tax incentive that expired in December 2015 and expects to submit an application for a new tax incentive in China during the second half of 2016.

 

As of March 31, 2016, the total amount of the reserve for uncertain tax benefits including interest and penalties was $16.6 million. The reserve is classified as a current or long-term liability in the condensed consolidated balance sheets based on the Company’s expectation of when the items will be settled. The amount of accrued potential interest and penalties, respectively, on unrecognized tax benefits included in the reserve as of March 31, 2016, was $1.7 million and $1.6 million. No material changes affected the reserve during the three months ended March 31, 2016.

 

The Company and its subsidiaries in Brazil, China, Ireland, Luxembourg, Malaysia, Mexico, the Netherlands, Romania, Singapore, Thailand and the United States remain open to examination by the various local taxing authorities, in total or in part, for fiscal years 2004 to 2015.

 

The Company is subject to examination by tax authorities for varying periods in various U.S. and foreign tax jurisdictions. Currently, the Company does not have any ongoing Internal Revenue Service income tax audits. During the course of such examinations, disputes may occur as to matters of fact or law. Also, in most tax jurisdictions, the passage of time without examination will result in the expiration of applicable statutes of limitations thereby precluding examination of the tax period(s) for which such statute of limitation has expired. The Company believes that it has adequately provided for its tax liabilities.

15 


 

Note 9 – Segment and Geographic Information

The Company currently has manufacturing facilities in the United States, Mexico, Asia and Europe to serve its customers. The Company is operated and managed geographically, and management evaluates performance and allocates the Company’s resources on a geographic basis. Intersegment sales are generally recorded at prices that approximate arm’s length transactions. Operating segments’ measure of profitability is based on income from operations. The accounting policies for the reportable operating segments are the same as for the Company taken as a whole. The Company has three reportable operating segments: the Americas, Asia, and Europe. Information about operating segments is as follows:

 

 

 

Three Months Ended

 

 

March 31,

(in thousands)

 

2016

 

2015

Net sales:

 

 

 

 

 

Americas

$

352,814

$

380,982

 

Asia

 

173,370

 

230,220

 

Europe

 

42,015

 

35,699

 

Elimination of intersegment sales

 

(18,974)

 

(25,976)

 

 

$

549,225

$

620,925

 

 

 

 

 

 

Depreciation and amortization:

 

 

 

 

 

Americas

$

5,766

$

5,895

 

Asia

 

4,120

 

4,470

 

Europe

 

704

 

646

 

Corporate

 

3,317

 

1,127

 

 

$

13,907

$

12,138

 

 

 

 

 

 

Income from operations:

 

 

 

 

 

Americas

$

18,045

$

12,489

 

Asia

 

10,892

 

16,185

 

Europe

 

2,952

 

1,472

 

Corporate and intersegment eliminations

 

(15,621)

 

(11,438)

 

 

$

16,268

$

18,708

 

 

 

 

 

 

Capital expenditures:

 

 

 

 

 

Americas

$

4,209

$

6,928

 

Asia

 

3,109

 

7,890

 

Europe

 

181

 

1,639

 

Corporate

 

338

 

370

 

 

$

7,837

$

16,827

 

 

 

 

 

 

 

 

 

March 31,

 

December 31,

 

 

 

2016

 

2015

Total assets:

 

 

 

 

 

Americas

$

808,816

$

867,858

 

Asia

 

619,503

 

604,554

 

Europe

 

315,713

 

305,833

 

Corporate and other

 

115,182

 

115,633

 

 

$

1,859,214

$

1,893,878

16 


 

Geographic net sales information reflects the destination of the product shipped. Long-lived assets

information is based upon the physical location of the asset.

 

 

Three Months Ended

 

 

March 31,

(in thousands)

 

2016

 

2015

Geographic net sales:

 

 

 

 

 

United States

$

384,988

$

447,325

 

Asia

 

71,462

 

82,391

 

Europe

 

64,944

 

52,707

 

Other foreign

 

27,831

 

38,502

 

 

$

549,225

$

620,925

 

 

 

 

 

 

 

 

 

March 31,

 

December 31,

 

 

 

2016

 

2015

Long-lived assets:

 

 

 

 

 

United States

$

169,870

$

172,958

 

Asia

 

75,028

 

77,237

 

Europe

 

9,384

 

9,704

 

Other foreign

 

29,337

 

31,046

 

 

$

283,619

$

290,945

 

Note 10 – Supplemental Cash Flow Information

The following is additional information concerning supplemental disclosures of cash payments.

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

March 31,

(in thousands)

 

2016

 

 

2015

Income taxes paid, net

$

2,117

 

$

1,404

Interest paid

 

2,731

 

 

401

 

Note 11 – Contingencies

The Company is involved in various legal actions arising in the ordinary course of business. In the opinion of management, the ultimate disposition of these matters will not have a material adverse effect on the Company’s consolidated financial position or results of operations.

 

Note 12 – Impact of Recently Enacted Accounting Standards

In March 2016, the Financial Accounting Standards Board (FASB) issued a new accounting standard update intended to simplify several aspects of the accounting for share-based payment transactions including: income tax consequences, classification of awards as either equity or liabilities and classification on the statement of cash flows. Specifically, the update requires that excess tax benefits and tax deficiencies (the difference between the deduction for tax purposes and the compensation cost recognized for financial reporting purposes) be recognized as income tax expense or benefit in the Consolidated Statement of Income, introducing a new element of volatility to the provision for income taxes. This update is effective for fiscal years beginning after December 15, 2016. Early adoption is permitted. The application of the amendments requires various transition methods depending on the specific item. The Company is currently evaluating the impact this standard will have on its consolidated financial statements and related disclosures.

 

In February 2016, the FASB issued a new accounting standards update changing the accounting for leases

17 


 

and including a requirement to record all leases on the consolidated balance sheets as assets and liabilities. This update is effective for fiscal years beginning after December 15, 2018. The Company will adopt this update effective January 1, 2019. The adoption of this standard will impact the Company’s consolidated balance sheet. The Company is currently evaluating the impact this standard will have on its consolidated financial statements and related disclosures.

 

In July 2015, the FASB issued an accounting standards update, which applies to inventory that is measured using first-in, first-out or average cost, with new guidance on simplifying the measurement of inventory. Inventory within the scope of this update is required to be measured at the lower of its cost or net realizable value, with net realizable value being the estimated selling price in the ordinary course of business, less reasonably predictable costs of completion, disposal, and transportation. The standards update is effective prospectively for fiscal years and interim periods beginning after December 15, 2016, with early adoption permitted. The Company is currently evaluating the impact this standard will have on its consolidated financial statements.

 

In May 2014, the FASB issued a new standard that will supersede most of the existing revenue recognition requirements in current U.S. GAAP. The new standard will require companies to recognize revenue in an amount reflecting the consideration to which they expect to be entitled in exchange for transferring goods or services to a customer. The new standard will also require significantly expanded disclosures regarding the qualitative and quantitative information of the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers. The new standard will permit the use of either the retrospective or cumulative effect transition method, with early application not permitted. In July 2015, the FASB deferred the effective date of the new revenue standard. As a result, the Company will be required to adopt the new standard as of January 1, 2018. Early adoption is permitted to the original effective date of January 1, 2017. The Company is currently evaluating the impact the pronouncement will have on its consolidated financial statements and related disclosures and has not yet selected a transition method. As the new standard will supersede all existing revenue guidance affecting the Company under U.S. GAAP, it could impact revenue and cost recognition on contracts across all its business segments, in addition to its business processes and information technology systems. As a result, the Company’s evaluation of the effect of the new standard will likely extend over several future periods.

 

The Company has determined that no other recently issued accounting standards will have a material impact on its consolidated financial position, results of operations and cash flows, or will not apply to its operations.

 

Note 13 – Restructuring Charges

The Company has undertaken initiatives to restructure its business operations to improve utilization and realize cost savings. These initiatives have included changing the number and location of production facilities, largely to align capacity and infrastructure with current and anticipated customer demand. This alignment includes transferring programs from higher cost geographies to lower cost geographies. The process of restructuring entails moving production between facilities, reducing staff levels, realigning our business processes, reorganizing our management and other activities.

 

The Company recognized restructuring charges during 2016 and 2015 primarily related to the closure of facilities in the Americas, capacity reduction and reductions in workforce in certain facilities across various regions.

 

 

 

18 


 

The following table summarizes the 2016 activity in the accrued restructuring balances related to the restructuring activities initiated prior to March 31, 2016:

 

 

 

 

Balance as of

 

 

 

 

 

 

 

Foreign

 

Balance as of

 

 

 

December 31,

 

Restructuring

 

Cash

 

Exchange

 

March 31,

(in thousands)

 

 

2015

 

 

 

Charges

 

 

Payment

 

Adjustments

 

2016

2016 Restructuring:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Severance

 

$

-

 

 

$

1,403

 

$

(1,403)

 

$

-

 

$

-

 

Other exit costs

 

 

-

 

 

 

459

 

 

(459)

 

 

-

 

 

-

 

 

 

-

 

 

 

1,862

 

 

(1,862)

 

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015 Restructuring:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Severance

 

 

222

 

 

 

-

 

 

(151)

 

 

3

 

 

74

 

Leased facilities and equipment

 

 

928

 

 

 

-

 

 

(516)

 

 

-

 

 

412

 

Other exit costs

 

 

186

 

 

 

(22)

 

 

(164)

 

 

-

 

 

-

 

 

 

1,336

 

 

 

(22)

 

 

(831)

 

 

3

 

 

486

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,336

 

 

$

1,840

 

$

(2,693)

 

$

3

 

$

486

 

Note 14 – Fair Value

Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. A three-tier fair value hierarchy of inputs is employed to determine fair value measurements. Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets and liabilities. Level 2 inputs are observable prices that are not quoted on active exchanges, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; and model-derived valuations whose inputs are observable or whose significant value drivers are observable. Level 3 inputs are unobservable inputs employed for measuring the fair value of assets or liabilities. This hierarchy requires the Company to use observable market data, when available, and to minimize the use of unobservable inputs when determining fair value.

 

The Company’s financial instruments include cash equivalents, accounts and other receivables, accounts payable, accrued liabilities and long-term debt and capital lease obligations. The Company believes that the carrying values of these instruments approximate fair value. As of March 31, 2016, the Company’s long-term investments and derivative instruments were recorded at fair value using Level 3 inputs. The Company uses derivative instruments to manage the variability of foreign currency obligations and interest rates. The Company does not enter into derivatives for speculative purposes.

 

The forward currency exchange contracts in place as of March 31, 2016 have not been designated as accounting hedges and, therefore, changes in fair value are recorded within the Condensed Consolidated Statements of Income.

 

The Company has an interest rate swap agreement with a notional amount of $170.3 million and $172.5 million as of March 31, 2016 and December 31, 2015, respectively, to hedge a portion of its interest rate exposure on the outstanding borrowings under the Credit Agreement. Under this interest rate swap agreement, the Company receives variable rate interest rate payments based on the one-month LIBOR rate and pays fixed rate interest payments. The fixed interest rate for the contract is 1.4935%. The effect of this swap is to convert a portion of the Company’s floating rate interest expense to fixed interest rate expense. Based on the terms of the interest rate swap contract and the underlying borrowings outstanding under the Credit Agreement, the interest rate contract was determined to be effective, and thus qualifies and has been

19 


 

designated as a cash flow hedge. As such, changes in the fair value of the interest rate swap are recorded in other comprehensive income on the accompanying Condensed Consolidated Balance Sheets until earnings are affected by the variability of cash flows. The fair value of the interest rate swap was a $3.6 million liability as of March 31, 2016 and $0 as of December 31, 2015, which was its effective date.  During the three months ended March 31, 2016, the Company recorded unrealized losses of $3.6 million ($2.2 million net of tax) on the swap. See Note 15.

 

Note 15 Accumulated Other Comprehensive Loss

The changes in accumulated other comprehensive loss by component were as follows:

 

 

 

 

 

Foreign

 

 

 

 

Unrealized

 

 

 

 

 

 

 

 

 

currency

 

 

Derivative

 

loss on

 

 

 

 

 

 

 

 

 

translation

 

 

instruments,

 

investments,

 

 

 

 

 

(in thousands)

 

 

adjustments

 

 

net of tax

 

 

net of tax

 

 

Other

 

 

Total

Balances, December 31, 2015

 

$

(13,079)

 

$

 

$

(95)

 

$

158

 

$

(13,016)

 

Other comprehensive loss before reclassifications

 

 

1,348

 

 

(2,232)

 

 

(6)

 

 

 

 

(890)

Net current period other comprehensive loss

 

 

1,348

 

 

(2,232)

 

 

(6)

 

 

 

 

(890)

Balances, March 31, 2016

 

$

(11,731)

 

$

(2,232)

 

$

(101)

 

$

158

 

$

(13,906)

 

See Note 14 for further explanation of the change in derivative instruments that is recor