| Debt
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
• | 8,160,000 shares of Veritiv common stock were distributed on a pro rata basis to the International Paper shareholders of record as of the close of business on June 20, 2014. Immediately following the Spin-off, but prior to the Merger, International Paper’s shareholders owned all of the shares of Veritiv common stock outstanding, and |
• | A cash payment of $404.2 million was distributed to International Paper, which was comprised of: (i) a special payment of $400.0 million, (ii) reduced by a $15.3 million preliminary working capital adjustment and (iii) increased by $19.5 million of transaction expense-related adjustments. During the fourth quarter of 2014, the working capital and transaction expense-related adjustments were finalized, resulting in an additional cash payment of $30.7 million to International Paper. Of the total payment, $432.8 million was reflected as a reduction to equity while the remaining $2.1 million was recorded in the Consolidated Statement of Operations for 2014. |
• | UWW Holdings, LLC, the sole shareholder of UWWH, (the "UWWH Stockholder") received 7,840,000 shares of Veritiv common stock for all outstanding shares of UWWH common stock that it held on the Distribution Date, in a private placement transaction, |
• | Veritiv and the UWWH Stockholder entered into a registration rights agreement (the "Registration Rights Agreement") that provides the UWWH Stockholder with certain demand registration rights and piggyback registration rights which is more fully described in Note 8, Related Party Transactions, |
• | Veritiv and the UWWH Stockholder entered into a tax receivable agreement (the "Tax Receivable Agreement") which is more fully described in Note 8, Related Party Transactions, and |
• | The UWWH Stockholder received approximately $33.9 million of cash proceeds associated with preliminary working capital and net indebtedness adjustments, as well as cash proceeds of $4.7 million associated with transaction expense-related adjustments. During the fourth quarter of 2014, the Company finalized the working capital and net indebtedness adjustments, resulting in an additional cash payment of $5.7 million to the UWWH Stockholder. Of the total payment, $39.1 million was recorded as part of the purchase price consideration for Unisource while the remaining $5.2 million was recorded in the Consolidated Statement of Operations for 2014. |
• | the combined results of operations of xpedx for the six months ended June 30, 2014 on a carve-out basis, and |
• | the consolidated results of Veritiv on a stand-alone basis for the six months ended December 31, 2014. |
Year Ended December 31, | |||||||||||
(in millions) | 2014 | 2013 | 2012 | ||||||||
Beginning balance, January 1 | $ | 22.7 | $ | 25.3 | $ | 26.2 | |||||
Add / (Deduct): | |||||||||||
Provision for bad debt expense | 12.8 | 6.4 | 8.7 | ||||||||
Net write-offs and other adjustments | (9.8 | ) | (9.0 | ) | (9.6 | ) | |||||
Other(1) | 13.3 | — | — | ||||||||
Ending balance, December 31 | $ | 39.0 | $ | 22.7 | $ | 25.3 | |||||
(in millions) | December 31, | December 31, | |||||
2014 | 2013 | ||||||
Land, buildings and improvements | $ | 128.9 | $ | 143.8 | |||
Machinery and equipment | 110.2 | 72.5 | |||||
Equipment capital leases and assets related to financing obligations with related party | 232.0 | — | |||||
Internally developed software | 114.4 | 84.5 | |||||
Construction-in-progress | 14.0 | 4.9 | |||||
Less: Accumulated depreciation and software amortization | (222.1 | ) | (198.6 | ) | |||
Property and equipment, net | $ | 377.4 | $ | 107.1 | |||
Buildings | 40 years |
Leasehold improvements | 1 to 20 years |
Machinery and equipment | 3 to 15 years |
Equipment capital leases and assets related to financing obligations with related party | 3 to 15 years |
Internally developed software | 3 to 5 years |
Level 1 – | Quoted market prices in active markets for identical assets or liabilities. |
Level 2 – | Observable market-based inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. |
Level 3 – | Unobservable inputs for the asset or liability reflecting the reporting entity’s own assumptions or external inputs from inactive markets. |
Standard | Description | Date of Adoption | Effect on the Financial Statements or Other Significant Matters | |||
Standards that are not yet adopted: | ||||||
ASU 2014-09, Revenue from Contracts with Customers (Topic 606) | The standard will replace existing revenue recognition standards and significantly expand the disclosure requirements for revenue arrangements. It may be adopted either retrospectively or on a modified retrospective basis to new contracts and existing contracts with remaining performance obligations as of the effective date. | January 1, 2017 | The Company is currently evaluating the alternative methods of adoption and the effect on its Consolidated and Combined Financial Statements and related disclosures. | |||
|
|||
(in millions) | |||
Legal and other professional and consulting fees | $ | 29.7 | |
Retention compensation and termination benefits | 37.9 | ||
Other | 7.5 | ||
Total merger and integration expenses | $ | 75.1 | |
Preliminary estimated purchase price: | (in millions) | ||
Fair value of Veritiv shares transferred | $ | 284.7 | |
Cash payments associated with customary working capital and net indebtedness adjustments | 39.1 | ||
Fair value of contingent liability associated with the Tax Receivable Agreement | 58.8 | ||
Total preliminary estimated purchase price | $ | 382.6 | |
Preliminary Allocation: | (in millions) | ||
Cash | $ | 70.9 | |
Accounts receivable | 448.4 | ||
Inventories | 353.8 | ||
Deferred income tax assets | 71.1 | ||
Property and equipment | 299.0 | ||
Goodwill | 26.0 | ||
Other intangible assets | 31.5 | ||
Other current and non-current assets (including below market leasehold agreements) | 61.8 | ||
Accounts payable | (284.2 | ) | |
Long-term debt (including equipment capital leases) | (313.2 | ) | |
Financing obligations to related party | (233.1 | ) | |
Defined benefit pension obligations | (30.3 | ) | |
Other current and non-current liabilities (including above market leasehold agreements) | (119.1 | ) | |
Total purchase price | $ | 382.6 | |
Value (in millions) | Estimated Weighted-Average Useful Life (in years) | ||||
Customer relationships | $ | 24.3 | 14.8 | ||
Trademarks/Trade names | 4.1 | 3.6 | |||
Non-compete agreements | 3.1 | 1 | |||
Total identifiable intangible assets acquired | $ | 31.5 | |||
• | Deferred income tax assets and liabilities; |
• | Contingent liability associated with the Tax Receivable Agreement; and |
• | Other intangible assets. |
(Unaudited) | Year Ended December 31, | ||||||
(in millions, except share and per share data) | 2014 | 2013 | |||||
Net sales | $ | 9,314.1 | $ | 9,741.5 | |||
Net income(1) | $ | 22.7 | $ | 181.1 | |||
Earnings per share – basic and diluted | $ | 1.42 | $ | 11.32 | |||
Weighted-average shares outstanding – basic and diluted | 16,000,000 | 16,000,000 | |||||
• | Merger and integration expenses: Merger and integration expenses of $75.1 million incurred during the year ended December 31, 2014 have been eliminated. Pro forma net income for the year ended December 31, 2013 includes merger and integration expenses of $103.5 million. |
• | Incremental depreciation and amortization expense: Pro forma net income for the years ended December 31, 2014 and 2013 includes $2.5 million and $14.0 million, respectively, of incremental depreciation and amortization expense related to the fair value adjustments to property and equipment and identifiable intangible assets. |
|
|||
(in millions) | Severance and Related Costs | Other Direct Costs | Total | ||||||
Liability at December 31, 2013 | $ | — | $ | — | $ | — | |||
Costs incurred | 4.7 | 0.4 | 5.1 | ||||||
Payments | (1.0 | ) | (0.2 | ) | (1.2 | ) | |||
Liability at December 31, 2014 | $ | 3.7 | $ | 0.2 | $ | 3.9 | |||
Year Ended December 31, | |||||||||||
(in millions) | 2014 | 2013 | 2012 | ||||||||
Facility costs | $ | 0.3 | $ | 15.2 | $ | 13.0 | |||||
Severance | 0.2 | 16.9 | 11.9 | ||||||||
Personnel costs | — | 10.9 | 10.6 | ||||||||
Accelerated amortization and depreciation | — | 0.3 | 1.2 | ||||||||
Professional services | — | 1.0 | 1.1 | ||||||||
Gain on sale of fixed assets | (1.6 | ) | (6.4 | ) | (2.7 | ) | |||||
Total | $ | (1.1 | ) | $ | 37.9 | $ | 35.1 | ||||
(in millions) | Total | ||
Liability at December 31, 2012 | $ | 3.8 | |
Costs incurred | 44.0 | ||
Payments | (39.7 | ) | |
Adjustment of prior year's estimate | (0.4 | ) | |
Liability at December 31, 2013 | 7.7 | ||
Costs incurred | 0.1 | ||
Payments | (3.9 | ) | |
Adjustment of prior year's estimate | (0.3 | ) | |
Liability transferred to Parent in connection with Spin-off | (3.6 | ) | |
Liability at December 31, 2014 | $ | — | |
|
|||
(in millions) | Print | Publishing | Packaging | Facility Solutions | Corporate & Other | Total | |||||||||||||||||
Balance at December 31, 2013 | $ | — | $ | — | $ | 26.4 | $ | — | $ | — | $ | 26.4 | |||||||||||
Additions to goodwill | — | — | 17.9 | 1.9 | 6.2 | 26.0 | |||||||||||||||||
Balance at December 31, 2014 | $ | — | $ | — | $ | 44.3 | $ | 1.9 | $ | 6.2 | $ | 52.4 | |||||||||||
December 31, 2014 | December 31, 2013 | ||||||||||||||||||||||
(in millions) | Gross Carrying Amount | Accumulated Amortization | Net | Gross Carrying Amount | Accumulated Amortization | Net | |||||||||||||||||
Customer relationships | $ | 55.0 | $ | 23.7 | $ | 31.3 | $ | 30.7 | $ | 21.5 | $ | 9.2 | |||||||||||
Trademarks/Trade names | 4.3 | 1.1 | 3.2 | 0.2 | 0.1 | 0.1 | |||||||||||||||||
Non-compete agreements | 3.1 | 1.5 | 1.6 | — | — | — | |||||||||||||||||
Total | $ | 62.4 | $ | 26.3 | $ | 36.1 | $ | 30.9 | $ | 21.6 | $ | 9.3 | |||||||||||
Year | Total | |||
2015 | $ | 5.8 | ||
2016 | 3.6 | |||
2017 | 3.6 | |||
2018 | 3.6 | |||
2019 | 3.3 | |||
|
|||
(in millions) | December 31, 2014 | ||
ABL Facility | $ | 847.8 | |
Equipment capital lease obligations | 11.0 | ||
Total debt | 858.8 | ||
Less: current portion of long-term debt | (3.8 | ) | |
Long-term debt, net of current maturities | $ | 855.0 | |
|
|||
Operating Leases | |||||||||||||||
(in millions) | Financing Obligations to Related Party and Equipment Capital Leases | Lease Obligations | Sublease Income | Total | |||||||||||
2015 | $ | 20.7 | $ | 77.8 | $ | (0.3 | ) | $ | 77.5 | ||||||
2016 | 19.8 | 68.1 | (0.2 | ) | 67.9 | ||||||||||
2017 | 19.4 | 58.3 | (0.1 | ) | 58.2 | ||||||||||
2018 | 8.9 | 49.4 | (0.1 | ) | 49.3 | ||||||||||
2019 | 0.4 | 40.7 | — | 40.7 | |||||||||||
Thereafter | 0.3 | 87.2 | — | 87.2 | |||||||||||
69.5 | 381.5 | (0.7 | ) | 380.8 | |||||||||||
Amount representing interest | (6.3 | ) | — | — | — | ||||||||||
Total future minimum lease payments | $ | 63.2 | $ | 381.5 | $ | (0.7 | ) | $ | 380.8 | ||||||
|
|||
Year Ended December 31, | |||||||||||
(in millions) | 2014 | 2013 | 2012 | ||||||||
Domestic (United States) | $ | (19.0 | ) | $ | (2.1 | ) | $ | 15.8 | |||
Foreign | (2.6 | ) | 2.5 | 7.7 | |||||||
Income (loss) from continuing operations before income taxes | $ | (21.6 | ) | $ | 0.4 | $ | 23.5 | ||||
Year Ended December 31, | |||||||||||
(in millions) | 2014 | 2013 | 2012 | ||||||||
Current Provision: | |||||||||||
U.S. Federal | $ | 5.0 | $ | (3.3 | ) | $ | 4.6 | ||||
U.S. State | 0.9 | (0.1 | ) | 1.0 | |||||||
Foreign | 1.7 | 0.5 | 2.1 | ||||||||
Total current income tax expense (benefit) | $ | 7.6 | $ | (2.9 | ) | $ | 7.7 | ||||
Deferred, net: | |||||||||||
U.S. Federal | $ | (8.3 | ) | $ | 3.0 | $ | 1.0 | ||||
U.S. State | (1.2 | ) | 0.2 | 0.3 | |||||||
Foreign | (0.2 | ) | 0.1 | 0.1 | |||||||
Total deferred, net | (9.7 | ) | 3.3 | 1.4 | |||||||
Provision for income tax expense (benefit) | $ | (2.1 | ) | $ | 0.4 | $ | 9.1 | ||||
Year Ended December 31, | |||||||||||
(in millions) | 2014 | 2013 | 2012 | ||||||||
Income from continuing operations before income taxes | $ | (21.6 | ) | $ | 0.4 | $ | 23.5 | ||||
Statutory U.S. income tax rate | 35.0 | % | 35.0 | % | 35.0 | % | |||||
Tax expense using statutory U.S. income tax rate | $ | (7.6 | ) | $ | 0.1 | $ | 8.2 | ||||
Foreign income tax rate differential | 0.3 | (0.1 | ) | (0.6 | ) | ||||||
State tax (net of federal benefit) | (0.3 | ) | — | 0.7 | |||||||
Meals and entertainment | 0.7 | 0.4 | 0.6 | ||||||||
Transaction costs | 1.6 | — | — | ||||||||
Change in valuation allowance | 2.0 | — | — | ||||||||
Executive compensation | 0.9 | — | — | ||||||||
Other | 0.3 | — | 0.2 | ||||||||
Income tax provision | $ | (2.1 | ) | $ | 0.4 | $ | 9.1 | ||||
Effective income tax rate | 9.7 | % | 100.0 | % | 38.7 | % | |||||
December 31, 2014 | December 31, 2013 | ||||||||||||||
(in millions) | U.S. | Non-U.S. | U.S. | Non-U.S. | |||||||||||
Deferred income tax assets: | |||||||||||||||
Accrued compensation | $ | 16.8 | $ | — | $ | 7.1 | $ | — | |||||||
Capital lease obligations to related party | 86.8 | 0.8 | — | — | |||||||||||
Goodwill and other intangibles, net | 5.7 | — | 18.2 | — | |||||||||||
Property and equipment, net | — | 0.3 | — | — | |||||||||||
Long-term compensation | 15.2 | 6.0 | 8.3 | — | |||||||||||
Net operating losses and credit carryforwards | 120.5 | 8.7 | 3.4 | — | |||||||||||
Allowance for doubtful accounts | 13.8 | — | 8.6 | — | |||||||||||
Other | 1.8 | 0.5 | 3.7 | 0.5 | |||||||||||
Gross deferred income tax assets | 260.6 | 16.3 | 49.3 | 0.5 | |||||||||||
Less valuation allowance | (26.1 | ) | (15.7 | ) | — | — | |||||||||
Total deferred tax asset | 234.5 | 0.6 | 49.3 | 0.5 | |||||||||||
Deferred income tax liabilities: | |||||||||||||||
Property and equipment, net | (95.1 | ) | — | (8.7 | ) | — | |||||||||
Inventory reserve | (50.1 | ) | — | (31.9 | ) | — | |||||||||
Prepaid assets | (3.8 | ) | — | — | — | ||||||||||
Other | (1.6 | ) | — | — | — | ||||||||||
Total deferred tax liability | $ | (150.6 | ) | $ | — | $ | (40.6 | ) | $ | — | |||||
Net deferred income tax asset (liability) | $ | 83.9 | $ | 0.6 | $ | 8.7 | $ | 0.5 | |||||||
Year Ended December 31, | |||
(in millions) | 2014 | ||
Balance at July 1, 2014 | $ | 39.8 | |
Additions | 2.0 | ||
Subtractions | — | ||
Balance at end of year | $ | 41.8 | |
Year Ended December 31, | |||||||||||
(in millions) | 2014 | 2013 | 2012 | ||||||||
Beginning of period | $ | (0.6 | ) | $ | (1.7 | ) | $ | (1.4 | ) | ||
Additions based on tax positions taken during the current period | — | — | (0.3 | ) | |||||||
Reductions based on tax positions taken during a prior period | 0.6 | — | — | ||||||||
Additions based on tax positions taken during a prior period | (1.0 | ) | — | — | |||||||
Lapses of statutes of limitations | — | 1.1 | — | ||||||||
Total gross unrecognized tax benefit | $ | (1.0 | ) | $ | (0.6 | ) | $ | (1.7 | ) | ||
|
|||
• | Registration Rights Agreement: The Registration Rights Agreement provides the UWWH Stockholder with certain demand and piggyback registration rights. Under this Agreement, the UWWH Stockholder is also entitled to transfer its Veritiv common stock to one or more of its affiliates or equity-holders and may exercise registration rights on behalf of such transferees if such transferees become a party to the Registration Rights Agreement. The UWWH Stockholder, on behalf of the holders of shares of Veritiv’s common stock that are party to the Registration Rights Agreement, under certain circumstances and provided certain thresholds described in the Registration Rights Agreement are met, may make a written request to the Company for the registration of the offer and sale of all or part of the shares subject to such registration rights. If the Company registers the offer and sale of its common stock (other than pursuant to a demand registration or in connection with registration on Form S-4 and Form S-8 or any successor or similar forms, or relating solely to the sale of debt or convertible debt instruments) either on its behalf or on the behalf of other security holders, the holders of the registration rights under the Registration Rights Agreement are entitled to include their shares in such registration. The demand rights described commenced 180 days after the Distribution Date. Veritiv is not required to effect more than one demand registration in any 150-day period or more than two demand registrations in any 365-day period. If Veritiv believes that a registration or an offering would materially affect a significant transaction or would require it to disclose confidential information which it in good faith believes would be adverse to its interest, then Veritiv may delay a registration or filing for no more than 120 days in a 360-day period. |
• | Tax Receivable Agreement: The Tax Receivable Agreement sets forth the terms by which Veritiv generally will be obligated to pay the UWWH Stockholder an amount equal to 85% of the U.S. federal, state and Canadian income tax savings that Veritiv actually realizes as a result of the utilization of Unisource Worldwide, Inc.’s net operating losses attributable to taxable periods prior to the date of the Merger. For purposes of the Tax Receivable Agreement, Veritiv’s income tax savings will generally be computed by comparing Veritiv’s actual aggregate U.S. federal, state and Canadian income tax liability for taxable periods (or portions thereof) beginning after the date of the Merger to the amount of Veritiv’s aggregate U.S. federal, state and Canadian income tax liability for the same periods had Veritiv not been able to utilize Unisource Worldwide, Inc.’s net operating losses attributable to taxable periods prior to the date of the Merger. Veritiv will pay to the UWWH Stockholder an amount equal to 85% of such tax savings, plus interest at a rate of LIBOR plus 1.00%, computed from the earlier of the date that Veritiv filed its U.S. federal income tax return for the applicable taxable year and the date that such tax return was due (without extensions) until payments are made. Under the Tax Receivable Agreement, the UWWH Stockholder will not be required to reimburse Veritiv for any payments previously made if such tax benefits are subsequently disallowed or adjusted (although future payments under the Tax Receivable Agreement would be adjusted to the extent possible to reflect the result of such disallowance or adjustment). The Tax Receivable Agreement will be binding on and adapt to the benefit of any permitted assignees of the UWWH Stockholder and to any successors to any of the parties of the Tax Receivable Agreement to the same extent as if such permitted assignee or successor had been an original party to the Tax Receivable Agreement. |
Year Ended December 31, | |||||||||||
(in millions) | 2014 | 2013 | 2012 | ||||||||
Intercompany sales and purchases, net | $ | 255.4 | $ | 556.6 | $ | 575.2 | |||||
Cash pooling and general financing activities | (322.5 | ) | (675.8 | ) | (695.4 | ) | |||||
Corporate allocations including income taxes | 34.7 | 84.1 | 84.8 | ||||||||
Net adjustments in conjunction with the Spin-off | (49.6 | ) | — | — | |||||||
Total net transfers to International Paper | $ | (82.0 | ) | $ | (35.1 | ) | $ | (35.4 | ) | ||
|
|||
(in millions) | U.S. | Canada | |||||
Accumulated benefit obligation at December 31, 2014 | $ | 93.7 | $ | 79.0 | |||
Change in projected benefit obligation: | |||||||
Benefit obligation at July 1, 2014 | $ | 87.9 | $ | 92.7 | |||
Service cost | 0.4 | 0.1 | |||||
Interest cost | 1.7 | 1.9 | |||||
Actuarial loss | 5.9 | 4.4 | |||||
Benefits paid | (2.0 | ) | (2.0 | ) | |||
Settlements | (0.2 | ) | — | ||||
Foreign exchange adjustments | — | (7.7 | ) | ||||
Projected benefit obligation at December 31, 2014 | $ | 93.7 | $ | 89.4 | |||
Change in plan assets: | |||||||
Plan assets at July 1, 2014 | $ | 81.6 | $ | 68.7 | |||
Employer contributions | 0.8 | 2.0 | |||||
Investment returns | 0.4 | 4.1 | |||||
Benefits paid | (2.0 | ) | (2.0 | ) | |||
Administrative expenses paid | (0.4 | ) | — | ||||
Settlements | (0.2 | ) | — | ||||
Currency translation adjustments | — | (6.4 | ) | ||||
Plan assets at December 31, 2014 | $ | 80.2 | $ | 66.4 | |||
Underfunded status at December 31, 2014 | $ | (13.5 | ) | $ | (23.0 | ) | |
December 31, 2014 | |||||||
(in millions) | U.S. | Canada | |||||
Amounts recognized in the Consolidated and Combined Balance Sheets consist of: | |||||||
Other current liabilities | $ | 0.1 | $ | 0.1 | |||
Defined benefit pension obligations | 13.4 | 22.9 | |||||
Net liability recognized | $ | 13.5 | $ | 23.0 | |||
December 31, 2014 | |||||||
(in millions) | U.S. | Canada | |||||
Amounts not yet reflected in net periodic benefit cost and included in AOCI consist of: | |||||||
Net loss, net of tax | $ | 5.2 | $ | 2.2 | |||
Year Ended December 31, 2014 | |||||||
(in millions) | U.S. | Canada | |||||
Components of net periodic benefit cost: | |||||||
Service cost | $ | 0.8 | $ | 0.1 | |||
Interest cost | 1.7 | 1.9 | |||||
Expected return on plan assets | (3.1 | ) | (1.9 | ) | |||
Net periodic benefit cost (credit) | $ | (0.6 | ) | $ | 0.1 | ||
(in millions) | Total | Level 1 | Level 2 | Level 3 | |||||||||||
Investments – U.S.: | |||||||||||||||
Equity securities | $ | 53.3 | $ | 53.3 | $ | — | $ | — | |||||||
Fixed income securities | 26.7 | 26.7 | — | — | |||||||||||
Cash and short-term securities | 0.2 | 0.2 | — | — | |||||||||||
Total | $ | 80.2 | $ | 80.2 | $ | — | $ | — | |||||||
(in millions) | Total | Level 1 | Level 2 | Level 3 | |||||||||||
Investments – Canada: | |||||||||||||||
Equity securities | $ | 42.4 | $ | — | $ | 42.4 | $ | — | |||||||
Fixed income securities | 22.9 | — | 22.9 | — | |||||||||||
Cash and short-term securities | 1.1 | 1.1 | — | — | |||||||||||
Total | $ | 66.4 | $ | 1.1 | $ | 65.3 | $ | — | |||||||
Asset Allocation Range | |||||||||||
(in millions) | U.S. | Canada | U.S. | Canada | |||||||
Equity securities | $ | 53.3 | $ | 42.4 | 55 - 75% | 50 - 70% | |||||
Fixed income securities | 26.7 | 22.9 | 20 - 40% | 30 - 50% | |||||||
Cash and short-term securities | 0.2 | 1.1 | 0 - 10% | 0 - 5% | |||||||
Total | $ | 80.2 | $ | 66.4 | |||||||
Year Ended December 31, 2014 | |||||
U.S. | Canada | ||||
Discount rate | 3.75 | % | 4.00 | % | |
Rate of compensation increases | N/A | 3.00 | % | ||
Year Ended December 31, 2014 | |||||
U.S. | Canada | ||||
Discount rate | 4.05 | % | 4.30 | % | |
Rate of compensation increases | N/A | 3.00 | % | ||
Expected long-term rate of return on assets | 8.00 | % | 5.75 | % | |
(in millions) | U.S. | Canada | |||||
2015 | $ | 6.6 | $ | 2.5 | |||
2016 | 4.7 | 2.7 | |||||
2017 | 4.8 | 2.8 | |||||
2018 | 4.8 | 2.9 | |||||
2019 | 4.9 | 3.0 | |||||
2020-2024 | 27.4 | 18.3 | |||||
• | Assets contributed to the multi-employer plans by one employer may be used to provide benefits to employees of other participating employers, |
• | If a participating employer ceases contributing to the plan, the unfunded obligations of the plan may be inherited by the remaining participating employers, and |
• | If the Company stops participating in any of the multi-employer plans, the Company may be required to pay those plans an amount based on the underfunded status of the plan, referred to as a withdrawal liability. |
(in millions) | EIN/Pension Plan No. | Pension Protection Act Zone Status | FIP/RP Status Pending/Implemented | Veritiv's Contributions | Surcharge Imposed | Expiration Date(s) of Collective Bargaining Agreement(s) | |||||||||||||||
Pension Fund | 2014 | 2013 | 2012 | ||||||||||||||||||
Western Conference of Teamsters Pension Trust Fund (1) | 916145047/001 | Green | No | $ | 1.5 | $ | 1.2 | $ | 1.3 | No | 9/30/2013 - 1/31/2017 | ||||||||||
Central States, Southeast & Southwest Areas Pension Fund | 366044243/001 | Red | Implemented | 0.3 | 0.2 | 0.2 | Yes | 2/28/2015 - 11/30/2016 | |||||||||||||
Teamsters Pension Plan of Philadelphia & Vicinity | 231511735/001 | Yellow | Implemented | 0.3 | 0.3 | 0.3 | Yes | 3/31/2015 - 7/31/2015 | |||||||||||||
Graphic Arts Industry Joint Pension Trust | 521074215/001 | Red | Implemented | 0.1 | 0.1 | 0.1 | Yes | 6/16/2016 | |||||||||||||
New England Teamsters & Trucking Industry Pension | 046372430/001 | Red | Implemented | 0.5 | 0.5 | 0.5 | Yes | 9/30/2017 & 11/30/2017 | |||||||||||||
Western Pennsylvania Teamsters and Employers Pension Plan | 256029946/001 | Red | Implemented | 0.2 | 0.2 | 0.2 | Yes | 3/31/2016 & 3/31/2017 | |||||||||||||
Contributions for individually significant plans | 2.9 | 2.5 | 2.6 | ||||||||||||||||||
Contributions to other multi-employer plans | 0.3 | — | — | ||||||||||||||||||
Total contributions | $ | 3.2 | $ | 2.5 | $ | 2.6 | |||||||||||||||
|
|||
(in millions) | Contingent Liability | |||
Beginning balance, July 1, 2014 | $ | 58.8 | ||
Change in fair value adjustment | 1.7 | |||
Balance at December 31, 2014 | $ | 60.5 | ||
|
|||
(in millions) | December 31, | December 31, | |||||
2014 | 2013 | ||||||
Rebates receivable | $ | 58.1 | $ | 18.4 | |||
Prepaid expenses | 25.7 | 5.6 | |||||
Other | 25.5 | 2.3 | |||||
Other current assets | $ | 109.3 | $ | 26.3 | |||
(in millions) | December 31, | December 31, | |||||
2014 | 2013 | ||||||
Deferred financing costs | $ | 19.9 | $ | — | |||
Investments in real estate joint ventures | 5.7 | — | |||||
Below market leasehold agreements | 6.0 | — | |||||
Other | 12.3 | 9.4 | |||||
Other non-current assets | $ | 43.9 | $ | 9.4 | |||
(in millions) | December 31, | December 31, | |||||
2014 | 2013 | ||||||
Accrued payroll and related taxes | $ | 32.4 | $ | 11.2 | |||
Accrued commissions | 37.0 | 25.9 | |||||
Other | 41.7 | 17.8 | |||||
Accrued payroll and benefits | $ | 111.1 | $ | 54.9 | |||
(in millions) | December 31, | December 31, | |||||
2014 | 2013 | ||||||
Accrued taxes | $ | 15.3 | $ | 6.4 | |||
Accrued customer incentives | 24.1 | 12.8 | |||||
Accrued freight | 10.1 | 2.4 | |||||
Accrued professional fees | 15.1 | — | |||||
Other | 35.9 | 14.9 | |||||
Other accrued liabilities | $ | 100.5 | $ | 36.5 | |||
(in millions) | December 31, | December 31, | |||||
2014 | 2013 | ||||||
Contingent liability associated with Tax Receivable Agreement | $ | 60.5 | $ | — | |||
Deferred compensation | 18.2 | — | |||||
Straight-line rent | 9.4 | 9.2 | |||||
Above market leasehold agreements | 7.0 | — | |||||
Other | 12.1 | 3.3 | |||||
Other non-current liabilities | $ | 107.2 | $ | 12.5 | |||
|
|||
Year Ended December 31, | |||||||||||
(in millions) | 2014 | 2013 | 2012 | ||||||||
Total stock-based compensation expense | $ | 4.3 | $ | 15.4 | $ | 13.1 | |||||
Income tax benefit related to stock-based compensation | $ | 1.3 | $ | 8.5 | $ | 6.2 | |||||
|
|||
|
|||
Year Ended December 31, | |||||||||||
(in millions) | 2014 | 2013 | 2012 | ||||||||
Loss from operations | $ | (0.1 | ) | $ | (0.5 | ) | $ | (0.4 | ) | ||
Restructuring and disposal income (loss) | — | 0.7 | (10.1 | ) | |||||||
(Loss) income from discontinued operations, net of income tax benefit of $0.0, $0.0 and $0.5, respectively | (0.1 | ) | 0.2 | (10.0 | ) | ||||||
|
|||
• | Print – The Print segment sells and distributes commercial printing, writing, copying, digital, wide format and specialty paper products, graphics consumables and graphics equipment primarily in the U.S., Canada and Mexico. This segment also includes customized paper conversion services of commercial printing paper for distribution to document centers and form printers. |
• | Publishing – The Publishing segment sells and distributes coated and uncoated commercial printing papers to publishers, retailers, converters, printers and specialty businesses for use in magazines, catalogs, books, directories, gaming, couponing, retail inserts and direct mail. This segment also provides print management, procurement and supply chain management solutions to simplify paper and print procurement processes for its customers. |
• | Packaging – The Packaging segment provides standard as well as custom and comprehensive packaging solutions for customers based in North America and in key global markets. The business is strategically focused on higher growth industries including light industrial/general manufacturing, food processing and manufacturing, fulfillment and internet retail, as well as niche verticals based on geographical and functional expertise. |
• | Facility Solutions – The Facility Solutions segment sources and sells cleaning, break-room and other supplies such as towels, tissues, wipers and dispensers, can liners, commercial cleaning chemicals, soaps and sanitizers, sanitary maintenance supplies and equipment, safety and hazard supplies, and shampoos and amenities primarily in the U.S., Canada and Mexico. |
(in millions) | Print | Publishing | Packaging | Facility Solutions | Corporate & Other | Total | |||||||||||||||||
Year Ended December 31, 2014 | |||||||||||||||||||||||
Net sales | $ | 2,956.1 | $ | 1,075.5 | $ | 2,259.4 | $ | 1,070.3 | $ | 45.2 | $ | 7,406.5 | |||||||||||
Adjusted EBITDA | $ | 55.4 | $ | 27.1 | $ | 157.0 | $ | 33.6 | $ | (151.1 | ) | $ | 122.0 | ||||||||||
Depreciation and amortization | $ | 9.7 | $ | 1.4 | $ | 9.7 | $ | 4.6 | $ | 12.2 | $ | 37.6 | |||||||||||
Restructuring charges | $ | 1.5 | $ | — | $ | 1.4 | $ | 0.6 | $ | 0.5 | $ | 4.0 | |||||||||||
Year Ended December 31, 2013 | |||||||||||||||||||||||
Net sales | $ | 2,399.6 | $ | 807.9 | $ | 1,600.3 | $ | 844.6 | $ | — | $ | 5,652.4 | |||||||||||
Adjusted EBITDA | $ | 43.9 | $ | 16.4 | $ | 117.9 | $ | 14.4 | $ | (118.4 | ) | $ | 74.2 | ||||||||||
Depreciation and amortization | $ | 4.4 | $ | 0.6 | $ | 2.6 | $ | 1.5 | $ | 8.0 | $ | 17.1 | |||||||||||
Restructuring charges | $ | 15.7 | $ | 1.1 | $ | 11.7 | $ | 7.4 | $ | 2.0 | $ | 37.9 | |||||||||||
Year Ended December 31, 2012 | |||||||||||||||||||||||
Net sales | $ | 2,651.2 | $ | 822.7 | $ | 1,593.9 | $ | 944.2 | $ | — | $ | 6,012.0 | |||||||||||
Adjusted EBITDA | $ | 53.0 | $ | 13.8 | $ | 123.6 | $ | 19.2 | $ | (120.1 | ) | $ | 89.5 | ||||||||||
Depreciation and amortization | $ | 6.1 | $ | 0.6 | $ | 2.8 | $ | 1.8 | $ | 2.7 | $ | 14.0 | |||||||||||
Restructuring charges | $ | 20.4 | $ | 0.3 | $ | 7.1 | $ | 5.0 | $ | 2.3 | $ | 35.1 | |||||||||||
Year Ended December 31, | |||||||||||
(in millions) | 2014 | 2013 | 2012 | ||||||||
Income (loss) from continuing operations before income taxes | $ | (21.6 | ) | $ | 0.4 | $ | 23.5 | ||||
Interest expense, net | 14.0 | — | — | ||||||||
Depreciation and amortization | 37.6 | 17.1 | 14.0 | ||||||||
Restructuring charges | 4.0 | 37.9 | 35.1 | ||||||||
Non-restructuring stock-based compensation | 4.0 | 13.1 | 13.1 | ||||||||
LIFO expense | 6.3 | 3.4 | 1.0 | ||||||||
Non-restructuring severance charges | 2.6 | 2.3 | 0.6 | ||||||||
Merger and integration expenses | 75.1 | — | — | ||||||||
Fair value adjustment on TRA contingent liability | 1.7 | — | — | ||||||||
Other | (1.7 | ) | — | 2.2 | |||||||
Total Adjusted EBITDA | $ | 122.0 | $ | 74.2 | $ | 89.5 | |||||
(in millions) | December 31, 2014 | December 31, 2013 | |||||
Print | $ | 949.1 | $ | 517.4 | |||
Publishing | 207.6 | 79.8 | |||||
Packaging | 797.6 | 398.7 | |||||
Facility Solutions | 381.3 | 201.7 | |||||
Corporate & Other | 238.9 | 59.3 | |||||
Total assets | $ | 2,574.5 | $ | 1,256.9 | |||
Net Sales(1) | Property and Equipment, Net | ||||||||||||||||||
Year Ended December 31, | December 31, 2014 | December 31, 2013 | |||||||||||||||||
(in millions) | 2014 | 2013 | 2012 | ||||||||||||||||
U.S. | $ | 6,848.9 | $ | 5,508.5 | $ | 5,830.9 | $ | 355.0 | $ | 106.1 | |||||||||
Canada | 408.2 | 25.2 | 32.6 | 18.7 | — | ||||||||||||||
Rest of world | 149.4 | 118.7 | 148.5 | 3.7 | 1.0 | ||||||||||||||
Total | $ | 7,406.5 | $ | 5,652.4 | $ | 6,012.0 | $ | 377.4 | $ | 107.1 | |||||||||
|
|||
2014 | |||||||||||||||
(in millions, except share and per share data) | Three Months Ended | ||||||||||||||
March 31 | June 30 | September 30(2) | December 31(3) | ||||||||||||
Net sales | $ | 1,307.4 | $ | 1,329.0 | $ | 2,390.3 | $ | 2,379.8 | |||||||
Cost of products sold | 1,088.5 | 1,116.7 | 1,987.1 | 1,988.6 | |||||||||||
Income (loss) from continuing operations | 5.6 | 2.9 | (14.0 | ) | (14.0 | ) | |||||||||
Loss from discontinued operations, net of income taxes | (0.1 | ) | — | — | — | ||||||||||
Net income (loss) | 5.5 | 2.9 | (14.0 | ) | (14.0 | ) | |||||||||
Weighted-average number of shares outstanding – basic and diluted | 8,160,000 | 8,160,000 | 16,000,000 | 16,000,000 | |||||||||||
Earnings (loss) per share (1): | |||||||||||||||
Basic and diluted | |||||||||||||||
Continuing operations | $ | 0.69 | $ | 0.36 | $ | (0.88 | ) | $ | (0.88 | ) | |||||
Discontinued operations | (0.01 | ) | — | — | — | ||||||||||
Basic and diluted earnings (loss) per share | $ | 0.68 | $ | 0.36 | $ | (0.88 | ) | $ | (0.88 | ) | |||||
2013 | |||||||||||||||
Three Months Ended | |||||||||||||||
March 31(4) | June 30(5) | September 30(6) | December 31(7) | ||||||||||||
Net sales | $ | 1,388.4 | $ | 1,402.9 | $ | 1,442.8 | $ | 1,418.3 | |||||||
Cost of products sold | 1,159.3 | 1,172.1 | 1,214.1 | 1,191.3 | |||||||||||
Income (loss) from continuing operations | (0.9 | ) | (2.3 | ) | 5.2 | (2.0 | ) | ||||||||
Income (loss) from discontinued operations, net of income taxes | 0.2 | (0.1 | ) | (0.1 | ) | 0.2 | |||||||||
Net income (loss) | (0.7 | ) | (2.4 | ) | 5.1 | (1.8 | ) | ||||||||
Weighted-average number of shares outstanding – basic and diluted | 8,160,000 | 8,160,000 | 8,160,000 | 8,160,000 | |||||||||||
Earnings (loss) per share (1): | |||||||||||||||
Basic and diluted | |||||||||||||||
Continuing operations | $ | (0.11 | ) | $ | (0.28 | ) | $ | 0.64 | $ | (0.25 | ) | ||||
Discontinued operations | 0.02 | (0.01 | ) | (0.01 | ) | 0.02 | |||||||||
Basic and diluted earnings (loss) per share | $ | (0.09 | ) | $ | (0.29 | ) | $ | 0.63 | $ | (0.23 | ) | ||||
|
|||
• | the combined results of operations of xpedx for the six months ended June 30, 2014 on a carve-out basis, and |
• | the consolidated results of Veritiv on a stand-alone basis for the six months ended December 31, 2014. |
Buildings | 40 years |
Leasehold improvements | 1 to 20 years |
Machinery and equipment | 3 to 15 years |
Equipment capital leases and assets related to financing obligations with related party | 3 to 15 years |
Internally developed software | 3 to 5 years |
Level 1 – | Quoted market prices in active markets for identical assets or liabilities. |
Level 2 – | Observable market-based inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. |
Level 3 – | Unobservable inputs for the asset or liability reflecting the reporting entity’s own assumptions or external inputs from inactive markets. |
Standard | Description | Date of Adoption | Effect on the Financial Statements or Other Significant Matters | |||
Standards that are not yet adopted: | ||||||
ASU 2014-09, Revenue from Contracts with Customers (Topic 606) | The standard will replace existing revenue recognition standards and significantly expand the disclosure requirements for revenue arrangements. It may be adopted either retrospectively or on a modified retrospective basis to new contracts and existing contracts with remaining performance obligations as of the effective date. | January 1, 2017 | The Company is currently evaluating the alternative methods of adoption and the effect on its Consolidated and Combined Financial Statements and related disclosures. | |||
|
|||
Year Ended December 31, | |||||||||||
(in millions) | 2014 | 2013 | 2012 | ||||||||
Beginning balance, January 1 | $ | 22.7 | $ | 25.3 | $ | 26.2 | |||||
Add / (Deduct): | |||||||||||
Provision for bad debt expense | 12.8 | 6.4 | 8.7 | ||||||||
Net write-offs and other adjustments | (9.8 | ) | (9.0 | ) | (9.6 | ) | |||||
Other(1) | 13.3 | — | — | ||||||||
Ending balance, December 31 | $ | 39.0 | $ | 22.7 | $ | 25.3 | |||||
(in millions) | December 31, | December 31, | |||||
2014 | 2013 | ||||||
Land, buildings and improvements | $ | 128.9 | $ | 143.8 | |||
Machinery and equipment | 110.2 | 72.5 | |||||
Equipment capital leases and assets related to financing obligations with related party | 232.0 | — | |||||
Internally developed software | 114.4 | 84.5 | |||||
Construction-in-progress | 14.0 | 4.9 | |||||
Less: Accumulated depreciation and software amortization | (222.1 | ) | (198.6 | ) | |||
Property and equipment, net | $ | 377.4 | $ | 107.1 | |||
Buildings | 40 years |
Leasehold improvements | 1 to 20 years |
Machinery and equipment | 3 to 15 years |
Equipment capital leases and assets related to financing obligations with related party | 3 to 15 years |
Internally developed software | 3 to 5 years |
Standard | Description | Date of Adoption | Effect on the Financial Statements or Other Significant Matters | |||
Standards that are not yet adopted: | ||||||
ASU 2014-09, Revenue from Contracts with Customers (Topic 606) | The standard will replace existing revenue recognition standards and significantly expand the disclosure requirements for revenue arrangements. It may be adopted either retrospectively or on a modified retrospective basis to new contracts and existing contracts with remaining performance obligations as of the effective date. | January 1, 2017 | The Company is currently evaluating the alternative methods of adoption and the effect on its Consolidated and Combined Financial Statements and related disclosures. | |||
|
|||
(in millions) | |||
Legal and other professional and consulting fees | $ | 29.7 | |
Retention compensation and termination benefits | 37.9 | ||
Other | 7.5 | ||
Total merger and integration expenses | $ | 75.1 | |
Preliminary estimated purchase price: | (in millions) | ||
Fair value of Veritiv shares transferred | $ | 284.7 | |
Cash payments associated with customary working capital and net indebtedness adjustments | 39.1 | ||
Fair value of contingent liability associated with the Tax Receivable Agreement | 58.8 | ||
Total preliminary estimated purchase price | $ | 382.6 | |
Preliminary Allocation: | (in millions) | ||
Cash | $ | 70.9 | |
Accounts receivable | 448.4 | ||
Inventories | 353.8 | ||
Deferred income tax assets | 71.1 | ||
Property and equipment | 299.0 | ||
Goodwill | 26.0 | ||
Other intangible assets | 31.5 | ||
Other current and non-current assets (including below market leasehold agreements) | 61.8 | ||
Accounts payable | (284.2 | ) | |
Long-term debt (including equipment capital leases) | (313.2 | ) | |
Financing obligations to related party | (233.1 | ) | |
Defined benefit pension obligations | (30.3 | ) | |
Other current and non-current liabilities (including above market leasehold agreements) | (119.1 | ) | |
Total purchase price | $ | 382.6 | |
Value (in millions) | Estimated Weighted-Average Useful Life (in years) | ||||
Customer relationships | $ | 24.3 | 14.8 | ||
Trademarks/Trade names | 4.1 | 3.6 | |||
Non-compete agreements | 3.1 | 1 | |||
Total identifiable intangible assets acquired | $ | 31.5 | |||
(Unaudited) | Year Ended December 31, | ||||||
(in millions, except share and per share data) | 2014 | 2013 | |||||
Net sales | $ | 9,314.1 | $ | 9,741.5 | |||
Net income(1) | $ | 22.7 | $ | 181.1 | |||
Earnings per share – basic and diluted | $ | 1.42 | $ | 11.32 | |||
Weighted-average shares outstanding – basic and diluted | 16,000,000 | 16,000,000 | |||||
|
|||
(in millions) | Severance and Related Costs | Other Direct Costs | Total | ||||||
Liability at December 31, 2013 | $ | — | $ | — | $ | — | |||
Costs incurred | 4.7 | 0.4 | 5.1 | ||||||
Payments | (1.0 | ) | (0.2 | ) | (1.2 | ) | |||
Liability at December 31, 2014 | $ | 3.7 | $ | 0.2 | $ | 3.9 | |||
Year Ended December 31, | |||||||||||
(in millions) | 2014 | 2013 | 2012 | ||||||||
Facility costs | $ | 0.3 | $ | 15.2 | $ | 13.0 | |||||
Severance | 0.2 | 16.9 | 11.9 | ||||||||
Personnel costs | — | 10.9 | 10.6 | ||||||||
Accelerated amortization and depreciation | — | 0.3 | 1.2 | ||||||||
Professional services | — | 1.0 | 1.1 | ||||||||
Gain on sale of fixed assets | (1.6 | ) | (6.4 | ) | (2.7 | ) | |||||
Total | $ | (1.1 | ) | $ | 37.9 | $ | 35.1 | ||||
(in millions) | Total | ||
Liability at December 31, 2012 | $ | 3.8 | |
Costs incurred | 44.0 | ||
Payments | (39.7 | ) | |
Adjustment of prior year's estimate | (0.4 | ) | |
Liability at December 31, 2013 | 7.7 | ||
Costs incurred | 0.1 | ||
Payments | (3.9 | ) | |
Adjustment of prior year's estimate | (0.3 | ) | |
Liability transferred to Parent in connection with Spin-off | (3.6 | ) | |
Liability at December 31, 2014 | $ | — | |
|
|||
(in millions) | Print | Publishing | Packaging | Facility Solutions | Corporate & Other | Total | |||||||||||||||||
Balance at December 31, 2013 | $ | — | $ | — | $ | 26.4 | $ | — | $ | — | $ | 26.4 | |||||||||||
Additions to goodwill | — | — | 17.9 | 1.9 | 6.2 | 26.0 | |||||||||||||||||
Balance at December 31, 2014 | $ | — | $ | — | $ | 44.3 | $ | 1.9 | $ | 6.2 | $ | 52.4 | |||||||||||
December 31, 2014 | December 31, 2013 | ||||||||||||||||||||||
(in millions) | Gross Carrying Amount | Accumulated Amortization | Net | Gross Carrying Amount | Accumulated Amortization | Net | |||||||||||||||||
Customer relationships | $ | 55.0 | $ | 23.7 | $ | 31.3 | $ | 30.7 | $ | 21.5 | $ | 9.2 | |||||||||||
Trademarks/Trade names | 4.3 | 1.1 | 3.2 | 0.2 | 0.1 | 0.1 | |||||||||||||||||
Non-compete agreements | 3.1 | 1.5 | 1.6 | — | — | — | |||||||||||||||||
Total | $ | 62.4 | $ | 26.3 | $ | 36.1 | $ | 30.9 | $ | 21.6 | $ | 9.3 | |||||||||||
Year | Total | |||
2015 | $ | 5.8 | ||
2016 | 3.6 | |||
2017 | 3.6 | |||
2018 | 3.6 | |||
2019 | 3.3 | |||
|
|||
(in millions) | December 31, 2014 | ||
ABL Facility | $ | 847.8 | |
Equipment capital lease obligations | 11.0 | ||
Total debt | 858.8 | ||
Less: current portion of long-term debt | (3.8 | ) | |
Long-term debt, net of current maturities | $ | 855.0 | |
|
|||
Operating Leases | |||||||||||||||
(in millions) | Financing Obligations to Related Party and Equipment Capital Leases | Lease Obligations | Sublease Income | Total | |||||||||||
2015 | $ | 20.7 | $ | 77.8 | $ | (0.3 | ) | $ | 77.5 | ||||||
2016 | 19.8 | 68.1 | (0.2 | ) | 67.9 | ||||||||||
2017 | 19.4 | 58.3 | (0.1 | ) | 58.2 | ||||||||||
2018 | 8.9 | 49.4 | (0.1 | ) | 49.3 | ||||||||||
2019 | 0.4 | 40.7 | — | 40.7 | |||||||||||
Thereafter | 0.3 | 87.2 | — | 87.2 | |||||||||||
69.5 | 381.5 | (0.7 | ) | 380.8 | |||||||||||
Amount representing interest | (6.3 | ) | — | — | — | ||||||||||
Total future minimum lease payments | $ | 63.2 | $ | 381.5 | $ | (0.7 | ) | $ | 380.8 | ||||||
|
|||
Year Ended December 31, | |||||||||||
(in millions) | 2014 | 2013 | 2012 | ||||||||
Domestic (United States) | $ | (19.0 | ) | $ | (2.1 | ) | $ | 15.8 | |||
Foreign | (2.6 | ) | 2.5 | 7.7 | |||||||
Income (loss) from continuing operations before income taxes | $ | (21.6 | ) | $ | 0.4 | $ | 23.5 | ||||
Year Ended December 31, | |||||||||||
(in millions) | 2014 | 2013 | 2012 | ||||||||
Current Provision: | |||||||||||
U.S. Federal | $ | 5.0 | $ | (3.3 | ) | $ | 4.6 | ||||
U.S. State | 0.9 | (0.1 | ) | 1.0 | |||||||
Foreign | 1.7 | 0.5 | 2.1 | ||||||||
Total current income tax expense (benefit) | $ | 7.6 | $ | (2.9 | ) | $ | 7.7 | ||||
Deferred, net: | |||||||||||
U.S. Federal | $ | (8.3 | ) | $ | 3.0 | $ | 1.0 | ||||
U.S. State | (1.2 | ) | 0.2 | 0.3 | |||||||
Foreign | (0.2 | ) | 0.1 | 0.1 | |||||||
Total deferred, net | (9.7 | ) | 3.3 | 1.4 | |||||||
Provision for income tax expense (benefit) | $ | (2.1 | ) | $ | 0.4 | $ | 9.1 | ||||
Year Ended December 31, | |||||||||||
(in millions) | 2014 | 2013 | 2012 | ||||||||
Income from continuing operations before income taxes | $ | (21.6 | ) | $ | 0.4 | $ | 23.5 | ||||
Statutory U.S. income tax rate | 35.0 | % | 35.0 | % | 35.0 | % | |||||
Tax expense using statutory U.S. income tax rate | $ | (7.6 | ) | $ | 0.1 | $ | 8.2 | ||||
Foreign income tax rate differential | 0.3 | (0.1 | ) | (0.6 | ) | ||||||
State tax (net of federal benefit) | (0.3 | ) | — | 0.7 | |||||||
Meals and entertainment | 0.7 | 0.4 | 0.6 | ||||||||
Transaction costs | 1.6 | — | — | ||||||||
Change in valuation allowance | 2.0 | — | — | ||||||||
Executive compensation | 0.9 | — | — | ||||||||
Other | 0.3 | — | 0.2 | ||||||||
Income tax provision | $ | (2.1 | ) | $ | 0.4 | $ | 9.1 | ||||
Effective income tax rate | 9.7 | % | 100.0 | % | 38.7 | % | |||||
December 31, 2014 | December 31, 2013 | ||||||||||||||
(in millions) | U.S. | Non-U.S. | U.S. | Non-U.S. | |||||||||||
Deferred income tax assets: | |||||||||||||||
Accrued compensation | $ | 16.8 | $ | — | $ | 7.1 | $ | — | |||||||
Capital lease obligations to related party | 86.8 | 0.8 | — | — | |||||||||||
Goodwill and other intangibles, net | 5.7 | — | 18.2 | — | |||||||||||
Property and equipment, net | — | 0.3 | — | — | |||||||||||
Long-term compensation | 15.2 | 6.0 | 8.3 | — | |||||||||||
Net operating losses and credit carryforwards | 120.5 | 8.7 | 3.4 | — | |||||||||||
Allowance for doubtful accounts | 13.8 | — | 8.6 | — | |||||||||||
Other | 1.8 | 0.5 | 3.7 | 0.5 | |||||||||||
Gross deferred income tax assets | 260.6 | 16.3 | 49.3 | 0.5 | |||||||||||
Less valuation allowance | (26.1 | ) | (15.7 | ) | — | — | |||||||||
Total deferred tax asset | 234.5 | 0.6 | 49.3 | 0.5 | |||||||||||
Deferred income tax liabilities: | |||||||||||||||
Property and equipment, net | (95.1 | ) | — | (8.7 | ) | — | |||||||||
Inventory reserve | (50.1 | ) | — | (31.9 | ) | — | |||||||||
Prepaid assets | (3.8 | ) | — | — | — | ||||||||||
Other | (1.6 | ) | — | — | — | ||||||||||
Total deferred tax liability | $ | (150.6 | ) | $ | — | $ | (40.6 | ) | $ | — | |||||
Net deferred income tax asset (liability) | $ | 83.9 | $ | 0.6 | $ | 8.7 | $ | 0.5 | |||||||
Year Ended December 31, | |||||||||||
(in millions) | 2014 | 2013 | 2012 | ||||||||
Beginning of period | $ | (0.6 | ) | $ | (1.7 | ) | $ | (1.4 | ) | ||
Additions based on tax positions taken during the current period | — | — | (0.3 | ) | |||||||
Reductions based on tax positions taken during a prior period | 0.6 | — | — | ||||||||
Additions based on tax positions taken during a prior period | (1.0 | ) | — | — | |||||||
Lapses of statutes of limitations | — | 1.1 | — | ||||||||
Total gross unrecognized tax benefit | $ | (1.0 | ) | $ | (0.6 | ) | $ | (1.7 | ) | ||
Year Ended December 31, | |||
(in millions) | 2014 | ||
Balance at July 1, 2014 | $ | 39.8 | |
Additions | 2.0 | ||
Subtractions | — | ||
Balance at end of year | $ | 41.8 | |
|
|||
Year Ended December 31, | |||||||||||
(in millions) | 2014 | 2013 | 2012 | ||||||||
Intercompany sales and purchases, net | $ | 255.4 | $ | 556.6 | $ | 575.2 | |||||
Cash pooling and general financing activities | (322.5 | ) | (675.8 | ) | (695.4 | ) | |||||
Corporate allocations including income taxes | 34.7 | 84.1 | 84.8 | ||||||||
Net adjustments in conjunction with the Spin-off | (49.6 | ) | — | — | |||||||
Total net transfers to International Paper | $ | (82.0 | ) | $ | (35.1 | ) | $ | (35.4 | ) | ||
|
|||
(in millions) | U.S. | Canada | |||||
Accumulated benefit obligation at December 31, 2014 | $ | 93.7 | $ | 79.0 | |||
Change in projected benefit obligation: | |||||||
Benefit obligation at July 1, 2014 | $ | 87.9 | $ | 92.7 | |||
Service cost | 0.4 | 0.1 | |||||
Interest cost | 1.7 | 1.9 | |||||
Actuarial loss | 5.9 | 4.4 | |||||
Benefits paid | (2.0 | ) | (2.0 | ) | |||
Settlements | (0.2 | ) | — | ||||
Foreign exchange adjustments | — | (7.7 | ) | ||||
Projected benefit obligation at December 31, 2014 | $ | 93.7 | $ | 89.4 | |||
Change in plan assets: | |||||||
Plan assets at July 1, 2014 | $ | 81.6 | $ | 68.7 | |||
Employer contributions | 0.8 | 2.0 | |||||
Investment returns | 0.4 | 4.1 | |||||
Benefits paid | (2.0 | ) | (2.0 | ) | |||
Administrative expenses paid | (0.4 | ) | — | ||||
Settlements | (0.2 | ) | — | ||||
Currency translation adjustments | — | (6.4 | ) | ||||
Plan assets at December 31, 2014 | $ | 80.2 | $ | 66.4 | |||
Underfunded status at December 31, 2014 | $ | (13.5 | ) | $ | (23.0 | ) | |
December 31, 2014 | |||||||
(in millions) | U.S. | Canada | |||||
Amounts recognized in the Consolidated and Combined Balance Sheets consist of: | |||||||
Other current liabilities | $ | 0.1 | $ | 0.1 | |||
Defined benefit pension obligations | 13.4 | 22.9 | |||||
Net liability recognized | $ | 13.5 | $ | 23.0 | |||
December 31, 2014 | |||||||
(in millions) | U.S. | Canada | |||||
Amounts not yet reflected in net periodic benefit cost and included in AOCI consist of: | |||||||
Net loss, net of tax | $ | 5.2 | $ | 2.2 | |||
Year Ended December 31, 2014 | |||||||
(in millions) | U.S. | Canada | |||||
Components of net periodic benefit cost: | |||||||
Service cost | $ | 0.8 | $ | 0.1 | |||
Interest cost | 1.7 | 1.9 | |||||
Expected return on plan assets | (3.1 | ) | (1.9 | ) | |||
Net periodic benefit cost (credit) | $ | (0.6 | ) | $ | 0.1 | ||
(in millions) | Total | Level 1 | Level 2 | Level 3 | |||||||||||
Investments – U.S.: | |||||||||||||||
Equity securities | $ | 53.3 | $ | 53.3 | $ | — | $ | — | |||||||
Fixed income securities | 26.7 | 26.7 | — | — | |||||||||||
Cash and short-term securities | 0.2 | 0.2 | — | — | |||||||||||
Total | $ | 80.2 | $ | 80.2 | $ | — | $ | — | |||||||
(in millions) | Total | Level 1 | Level 2 | Level 3 | |||||||||||
Investments – Canada: | |||||||||||||||
Equity securities | $ | 42.4 | $ | — | $ | 42.4 | $ | — | |||||||
Fixed income securities | 22.9 | — | 22.9 | — | |||||||||||
Cash and short-term securities | 1.1 | 1.1 | — | — | |||||||||||
Total | $ | 66.4 | $ | 1.1 | $ | 65.3 | $ | — | |||||||
Asset Allocation Range | |||||||||||
(in millions) | U.S. | Canada | U.S. | Canada | |||||||
Equity securities | $ | 53.3 | $ | 42.4 | 55 - 75% | 50 - 70% | |||||
Fixed income securities | 26.7 | 22.9 | 20 - 40% | 30 - 50% | |||||||
Cash and short-term securities | 0.2 | 1.1 | 0 - 10% | 0 - 5% | |||||||
Total | $ | 80.2 | $ | 66.4 | |||||||
Year Ended December 31, 2014 | |||||
U.S. | Canada | ||||
Discount rate | 3.75 | % | 4.00 | % | |
Rate of compensation increases | N/A | 3.00 | % | ||
Year Ended December 31, 2014 | |||||
U.S. | Canada | ||||
Discount rate | 4.05 | % | 4.30 | % | |
Rate of compensation increases | N/A | 3.00 | % | ||
Expected long-term rate of return on assets | 8.00 | % | 5.75 | % | |
(in millions) | U.S. | Canada | |||||
2015 | $ | 6.6 | $ | 2.5 | |||
2016 | 4.7 | 2.7 | |||||
2017 | 4.8 | 2.8 | |||||
2018 | 4.8 | 2.9 | |||||
2019 | 4.9 | 3.0 | |||||
2020-2024 | 27.4 | 18.3 | |||||
(in millions) | EIN/Pension Plan No. | Pension Protection Act Zone Status | FIP/RP Status Pending/Implemented | Veritiv's Contributions | Surcharge Imposed | Expiration Date(s) of Collective Bargaining Agreement(s) | |||||||||||||||
Pension Fund | 2014 | 2013 | 2012 | ||||||||||||||||||
Western Conference of Teamsters Pension Trust Fund (1) | 916145047/001 | Green | No | $ | 1.5 | $ | 1.2 | $ | 1.3 | No | 9/30/2013 - 1/31/2017 | ||||||||||
Central States, Southeast & Southwest Areas Pension Fund | 366044243/001 | Red | Implemented | 0.3 | 0.2 | 0.2 | Yes | 2/28/2015 - 11/30/2016 | |||||||||||||
Teamsters Pension Plan of Philadelphia & Vicinity | 231511735/001 | Yellow | Implemented | 0.3 | 0.3 | 0.3 | Yes | 3/31/2015 - 7/31/2015 | |||||||||||||
Graphic Arts Industry Joint Pension Trust | 521074215/001 | Red | Implemented | 0.1 | 0.1 | 0.1 | Yes | 6/16/2016 | |||||||||||||
New England Teamsters & Trucking Industry Pension | 046372430/001 | Red | Implemented | 0.5 | 0.5 | 0.5 | Yes | 9/30/2017 & 11/30/2017 | |||||||||||||
Western Pennsylvania Teamsters and Employers Pension Plan | 256029946/001 | Red | Implemented | 0.2 | 0.2 | 0.2 | Yes | 3/31/2016 & 3/31/2017 | |||||||||||||
Contributions for individually significant plans | 2.9 | 2.5 | 2.6 | ||||||||||||||||||
Contributions to other multi-employer plans | 0.3 | — | — | ||||||||||||||||||
Total contributions | $ | 3.2 | $ | 2.5 | $ | 2.6 | |||||||||||||||
|
|||
(in millions) | Contingent Liability | |||
Beginning balance, July 1, 2014 | $ | 58.8 | ||
Change in fair value adjustment | 1.7 | |||
Balance at December 31, 2014 | $ | 60.5 | ||
|
|||
(in millions) | December 31, | December 31, | |||||
2014 | 2013 | ||||||
Rebates receivable | $ | 58.1 | $ | 18.4 | |||
Prepaid expenses | 25.7 | 5.6 | |||||
Other | 25.5 | 2.3 | |||||
Other current assets | $ | 109.3 | $ | 26.3 | |||
(in millions) | December 31, | December 31, | |||||
2014 | 2013 | ||||||
Deferred financing costs | $ | 19.9 | $ | — | |||
Investments in real estate joint ventures | 5.7 | — | |||||
Below market leasehold agreements | 6.0 | — | |||||
Other | 12.3 | 9.4 | |||||
Other non-current assets | $ | 43.9 | $ | 9.4 | |||
(in millions) | December 31, | December 31, | |||||
2014 | 2013 | ||||||
Accrued payroll and related taxes | $ | 32.4 | $ | 11.2 | |||
Accrued commissions | 37.0 | 25.9 | |||||
Other | 41.7 | 17.8 | |||||
Accrued payroll and benefits | $ | 111.1 | $ | 54.9 | |||
(in millions) | December 31, | December 31, | |||||
2014 | 2013 | ||||||
Accrued taxes | $ | 15.3 | $ | 6.4 | |||
Accrued customer incentives | 24.1 | 12.8 | |||||
Accrued freight | 10.1 | 2.4 | |||||
Accrued professional fees | 15.1 | — | |||||
Other | 35.9 | 14.9 | |||||
Other accrued liabilities | $ | 100.5 | $ | 36.5 | |||
(in millions) | December 31, | December 31, | |||||
2014 | 2013 | ||||||
Contingent liability associated with Tax Receivable Agreement | $ | 60.5 | $ | — | |||
Deferred compensation | 18.2 | — | |||||
Straight-line rent | 9.4 | 9.2 | |||||
Above market leasehold agreements | 7.0 | — | |||||
Other | 12.1 | 3.3 | |||||
Other non-current liabilities | $ | 107.2 | $ | 12.5 | |||
|
|||
(in millions) | December 31, 2014 | December 31, 2013 | |||||
Foreign currency translation adjustments | $ | (14.7 | ) | $ | (4.7 | ) | |
Adjustments to pension and other benefit liabilities, net of tax | (7.4 | ) | — | ||||
Accumulated other comprehensive loss | $ | (22.1 | ) | $ | (4.7 | ) | |
|
|||
Year Ended December 31, | |||||||||||
(in millions) | 2014 | 2013 | 2012 | ||||||||
Total stock-based compensation expense | $ | 4.3 | $ | 15.4 | $ | 13.1 | |||||
Income tax benefit related to stock-based compensation | $ | 1.3 | $ | 8.5 | $ | 6.2 | |||||
|
|||
Year Ended December 31, | |||||||||||
(in millions) | 2014 | 2013 | 2012 | ||||||||
Loss from operations | $ | (0.1 | ) | $ | (0.5 | ) | $ | (0.4 | ) | ||
Restructuring and disposal income (loss) | — | 0.7 | (10.1 | ) | |||||||
(Loss) income from discontinued operations, net of income tax benefit of $0.0, $0.0 and $0.5, respectively | (0.1 | ) | 0.2 | (10.0 | ) | ||||||
|
|||
(in millions) | Print | Publishing | Packaging | Facility Solutions | Corporate & Other | Total | |||||||||||||||||
Year Ended December 31, 2014 | |||||||||||||||||||||||
Net sales | $ | 2,956.1 | $ | 1,075.5 | $ | 2,259.4 | $ | 1,070.3 | $ | 45.2 | $ | 7,406.5 | |||||||||||
Adjusted EBITDA | $ | 55.4 | $ | 27.1 | $ | 157.0 | $ | 33.6 | $ | (151.1 | ) | $ | 122.0 | ||||||||||
Depreciation and amortization | $ | 9.7 | $ | 1.4 | $ | 9.7 | $ | 4.6 | $ | 12.2 | $ | 37.6 | |||||||||||
Restructuring charges | $ | 1.5 | $ | — | $ | 1.4 | $ | 0.6 | $ | 0.5 | $ | 4.0 | |||||||||||
Year Ended December 31, 2013 | |||||||||||||||||||||||
Net sales | $ | 2,399.6 | $ | 807.9 | $ | 1,600.3 | $ | 844.6 | $ | — | $ | 5,652.4 | |||||||||||
Adjusted EBITDA | $ | 43.9 | $ | 16.4 | $ | 117.9 | $ | 14.4 | $ | (118.4 | ) | $ | 74.2 | ||||||||||
Depreciation and amortization | $ | 4.4 | $ | 0.6 | $ | 2.6 | $ | 1.5 | $ | 8.0 | $ | 17.1 | |||||||||||
Restructuring charges | $ | 15.7 | $ | 1.1 | $ | 11.7 | $ | 7.4 | $ | 2.0 | $ | 37.9 | |||||||||||
Year Ended December 31, 2012 | |||||||||||||||||||||||
Net sales | $ | 2,651.2 | $ | 822.7 | $ | 1,593.9 | $ | 944.2 | $ | — | $ | 6,012.0 | |||||||||||
Adjusted EBITDA | $ | 53.0 | $ | 13.8 | $ | 123.6 | $ | 19.2 | $ | (120.1 | ) | $ | 89.5 | ||||||||||
Depreciation and amortization | $ | 6.1 | $ | 0.6 | $ | 2.8 | $ | 1.8 | $ | 2.7 | $ | 14.0 | |||||||||||
Restructuring charges | $ | 20.4 | $ | 0.3 | $ | 7.1 | $ | 5.0 | $ | 2.3 | $ | 35.1 | |||||||||||
Year Ended December 31, | |||||||||||
(in millions) | 2014 | 2013 | 2012 | ||||||||
Income (loss) from continuing operations before income taxes | $ | (21.6 | ) | $ | 0.4 | $ | 23.5 | ||||
Interest expense, net | 14.0 | — | — | ||||||||
Depreciation and amortization | 37.6 | 17.1 | 14.0 | ||||||||
Restructuring charges | 4.0 | 37.9 | 35.1 | ||||||||
Non-restructuring stock-based compensation | 4.0 | 13.1 | 13.1 | ||||||||
LIFO expense | 6.3 | 3.4 | 1.0 | ||||||||
Non-restructuring severance charges | 2.6 | 2.3 | 0.6 | ||||||||
Merger and integration expenses | 75.1 | — | — | ||||||||
Fair value adjustment on TRA contingent liability | 1.7 | — | — | ||||||||
Other | (1.7 | ) | — | 2.2 | |||||||
Total Adjusted EBITDA | $ | 122.0 | $ | 74.2 | $ | 89.5 | |||||
(in millions) | December 31, 2014 | December 31, 2013 | |||||
Print | $ | 949.1 | $ | 517.4 | |||
Publishing | 207.6 | 79.8 | |||||
Packaging | 797.6 | 398.7 | |||||
Facility Solutions | 381.3 | 201.7 | |||||
Corporate & Other | 238.9 | 59.3 | |||||
Total assets | $ | 2,574.5 | $ | 1,256.9 | |||
Net Sales(1) | Property and Equipment, Net | ||||||||||||||||||
Year Ended December 31, | December 31, 2014 | December 31, 2013 | |||||||||||||||||
(in millions) | 2014 | 2013 | 2012 | ||||||||||||||||
U.S. | $ | 6,848.9 | $ | 5,508.5 | $ | 5,830.9 | $ | 355.0 | $ | 106.1 | |||||||||
Canada | 408.2 | 25.2 | 32.6 | 18.7 | — | ||||||||||||||
Rest of world | 149.4 | 118.7 | 148.5 | 3.7 | 1.0 | ||||||||||||||
Total | $ | 7,406.5 | $ | 5,652.4 | $ | 6,012.0 | $ | 377.4 | $ | 107.1 | |||||||||
|
|||
2014 | |||||||||||||||
(in millions, except share and per share data) | Three Months Ended | ||||||||||||||
March 31 | June 30 | September 30(2) | December 31(3) | ||||||||||||
Net sales | $ | 1,307.4 | $ | 1,329.0 | $ | 2,390.3 | $ | 2,379.8 | |||||||
Cost of products sold | 1,088.5 | 1,116.7 | 1,987.1 | 1,988.6 | |||||||||||
Income (loss) from continuing operations | 5.6 | 2.9 | (14.0 | ) | (14.0 | ) | |||||||||
Loss from discontinued operations, net of income taxes | (0.1 | ) | — | — | — | ||||||||||
Net income (loss) | 5.5 | 2.9 | (14.0 | ) | (14.0 | ) | |||||||||
Weighted-average number of shares outstanding – basic and diluted | 8,160,000 | 8,160,000 | 16,000,000 | 16,000,000 | |||||||||||
Earnings (loss) per share (1): | |||||||||||||||
Basic and diluted | |||||||||||||||
Continuing operations | $ | 0.69 | $ | 0.36 | $ | (0.88 | ) | $ | (0.88 | ) | |||||
Discontinued operations | (0.01 | ) | — | — | — | ||||||||||
Basic and diluted earnings (loss) per share | $ | 0.68 | $ | 0.36 | $ | (0.88 | ) | $ | (0.88 | ) | |||||
2013 | |||||||||||||||
Three Months Ended | |||||||||||||||
March 31(4) | June 30(5) | September 30(6) | December 31(7) | ||||||||||||
Net sales | $ | 1,388.4 | $ | 1,402.9 | $ | 1,442.8 | $ | 1,418.3 | |||||||
Cost of products sold | 1,159.3 | 1,172.1 | 1,214.1 | 1,191.3 | |||||||||||
Income (loss) from continuing operations | (0.9 | ) | (2.3 | ) | 5.2 | (2.0 | ) | ||||||||
Income (loss) from discontinued operations, net of income taxes | 0.2 | (0.1 | ) | (0.1 | ) | 0.2 | |||||||||
Net income (loss) | (0.7 | ) | (2.4 | ) | 5.1 | (1.8 | ) | ||||||||
Weighted-average number of shares outstanding – basic and diluted | 8,160,000 | 8,160,000 | 8,160,000 | 8,160,000 | |||||||||||
Earnings (loss) per share (1): | |||||||||||||||
Basic and diluted | |||||||||||||||
Continuing operations | $ | (0.11 | ) | $ | (0.28 | ) | $ | 0.64 | $ | (0.25 | ) | ||||
Discontinued operations | 0.02 | (0.01 | ) | (0.01 | ) | 0.02 | |||||||||
Basic and diluted earnings (loss) per share | $ | (0.09 | ) | $ | (0.29 | ) | $ | 0.63 | $ | (0.23 | ) | ||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||