(All amounts in U.S. dollars.
Per share information based on diluted
shares outstanding unless noted otherwise).
TORONTO, Oct. 22, 2013 /CNW/ - Celestica Inc. (NYSE, TSX: CLS), a global
leader in the delivery of end-to-end product lifecycle solutions, today
announced financial results for the third quarter ended September 30,
2013.
Third Quarter 2013 Highlights
-
Revenue: $1.492 billion, within the range of our guidance of $1.425 to
$1.525 billion (announced July 26, 2013), decreased 5% compared to the
third quarter of 2012
-
Revenue up 5% compared to the third quarter of 2012 after excluding
revenue from BlackBerry Limited for the third quarter of 2012
-
IFRS EPS: $0.31 per share, compared to $0.21 per share for the third
quarter of 2012
-
Adjusted EPS (non-IFRS): $0.22 per share, within the range of our
guidance of $0.17 to $0.23 per share (announced July 26, 2013),
compared to $0.26 per share for the third quarter of 2012
-
Free cash flow (non-IFRS): $10.4 million, compared to $59.9 million for
the third quarter of 2012
-
Diversified end market: 26% of total revenue, increased from 21% of
total revenue for the third quarter of 2012
-
Repurchased 1.7 million subordinate voting shares for cancellation under
our Normal Course Issuer Bid (NCIB)
"Celestica delivered a solid third quarter with revenue and
adjusted EPS above the midpoint of our guidance range, driven by strong
demand in our Communications and Storage end markets," said Craig
Muhlhauser, Celestica President and Chief Executive Officer.
"Through our relentless focus on operational excellence and continuous
improvement, we have delivered sequential growth in our adjusted
operating margin over the last two quarters, and we are targeting
further margin expansion in the fourth quarter, despite a challenging
demand environment."
"We continue to win new business across all of our end markets and are
successfully ramping new programs. We remain focused on disciplined
cost management, strong operational execution and increasing our asset
velocity to drive customer and shareholder value."
Third Quarter and Year-to-Date Summary
|
Three months ended
September 30
|
|
Nine months ended
September 30
|
|
2012
|
|
2013
|
|
2012
|
|
2013
|
Revenue (in millions)............................................
|
$
|
1,575.4
|
|
|
$
|
1,491.9
|
|
|
$
|
5,011.0
|
|
|
$
|
4,359.4
|
|
|
|
|
|
|
|
|
|
IFRS net earnings (in millions) (i)..........................
|
$
|
43.7
|
|
|
$
|
57.4
|
|
|
$
|
110.5
|
|
|
$
|
95.9
|
|
IFRS EPS(i)...........................................................
|
$
|
0.21
|
|
|
$
|
0.31
|
|
|
$
|
0.52
|
|
|
$
|
0.52
|
|
|
|
|
|
|
|
|
|
Adjusted net earnings (non-IFRS) (in millions)(ii)
|
$
|
54.8
|
|
|
$
|
41.5
|
|
|
$
|
155.5
|
|
|
$
|
110.1
|
|
Adjusted EPS (non-IFRS)(ii).................................
|
$
|
0.26
|
|
|
$
|
0.22
|
|
|
$
|
0.73
|
|
|
$
|
0.59
|
|
Non-IFRS return on invested capital (ROIC)(ii).....
|
20.0
|
%
|
|
19.8
|
%
|
|
22.2
|
%
|
|
17.4
|
%
|
Non-IFRS operating margin(ii)..............................
|
3.3
|
%
|
|
3.2
|
%
|
|
3.3
|
%
|
|
2.9
|
%
|
i. International Financial Reporting Standards (IFRS) net earnings
for the third quarter of 2013 included an aggregate charge of $0.04
(pre-tax) per share for stock-based compensation, amortization of
intangible assets (excluding computer software) and restructuring
charges. This is slightly lower than the range we provided on July 26,
2013 of a charge between $0.05 and $0.10 per share.
|
|
ii. Non-IFRS measures do not have any standardized meaning
prescribed by IFRS and therefore may not be comparable to similar
measures presented by other companies using IFRS or other generally
accepted accounting principles (GAAP). See Schedule 1 for non-IFRS
definitions and a reconciliation of non-IFRS to IFRS measures (where a
comparable IFRS measure exists).
|
End Markets by Quarter as a Percentage of Total Revenue
|
|
2012
|
|
2013
|
|
|
Q1
|
|
Q2
|
|
Q3
|
|
Q4
|
|
FY
|
|
Q1
|
|
Q2
|
|
Q3
|
Communications.......................
|
|
33%
|
|
32%
|
|
37%
|
|
37%
|
|
35%
|
|
40%
|
|
42%
|
|
45%
|
Consumer................................
|
|
23%
|
|
21%
|
|
15%
|
|
9%
|
|
18%
|
|
7%
|
|
7%
|
|
6%
|
Diversified (i)............................
|
|
19%
|
|
19%
|
|
21%
|
|
23%
|
|
20%
|
|
24%
|
|
25%
|
|
26%
|
Servers....................................
|
|
15%
|
|
16%
|
|
14%
|
|
17%
|
|
15%
|
|
16%
|
|
14%
|
|
9%
|
Storage....................................
|
|
10%
|
|
12%
|
|
13%
|
|
14%
|
|
12%
|
|
13%
|
|
12%
|
|
14%
|
Revenue (in billions)................
|
|
$1.69
|
|
$1.74
|
|
$1.58
|
|
$1.50
|
|
$6.51
|
|
$1.37
|
|
$1.50
|
|
$1.49
|
i. Our diversified end market is comprised of industrial, aerospace
and defense, healthcare, solar, green technology, semiconductor
equipment and other.
|
Restructuring Update
Due to our disengagement from BlackBerry Limited (BlackBerry), formerly
Research In Motion Limited, in 2012 and in response to the continued
challenging demand environment, we announced in 2012 restructuring
actions throughout our global network intended to reduce our overall
cost structure and improve our margin performance. We currently
estimate the total restructuring charges to complete our planned
actions to be at the high end of our previously announced range of $55
million to $65 million. Of this estimated amount, we have recorded
restructuring charges of $54.5 million, comprised of $44.0 million in
2012 and $10.5 million in the first nine months of 2013, including net
recoveries of $0.2 million in the third quarter of 2013 (third quarter
of 2012 — restructuring charges of $8.3 million). We expect to complete
substantially all of the planned restructuring actions by the end of
2013.
Normal Course Issuer Bid
During the third quarter of 2013, we paid $18.8 million, including
transaction fees, to repurchase for cancellation 1.7 million
subordinate voting shares under our NCIB, which was accepted by the
Toronto Stock Exchange (TSX) in August 2013. The NCIB allows us to
repurchase, until the earlier of August 6, 2014 or the completion of
purchases under the bid, up to approximately 9.8 million subordinate
voting shares (representing approximately 5.3% of our total subordinate
voting and multiple voting shares outstanding) in the open market or as
otherwise permitted, subject to the normal terms and limitations of
such bids. The maximum number of subordinate voting shares we are
permitted to repurchase for cancellation under the NCIB is reduced by
the number of subordinate voting shares we purchase for equity-based
compensation plans.
Fourth Quarter 2013 Outlook
For the fourth quarter ending December 31, 2013, we anticipate revenue
to be in the range of $1.4 to $1.5 billion, and adjusted net earnings
per share to be in the range of $0.20 to $0.26. We expect a negative
$0.06 to $0.13 per share (pre-tax) aggregate impact on net earnings on
an IFRS basis for the following items: stock-based compensation,
amortization of intangible assets (excluding computer software) and
restructuring charges.
Third Quarter Webcast
Management will host its third quarter results conference call today at
4:30 p.m. Eastern Daylight Time. The webcast can be accessed at www.celestica.com.
Supplementary Information
In addition to disclosing detailed results in accordance with IFRS,
Celestica provides supplementary non-IFRS measures to consider in
evaluating the company's operating performance. Management uses
adjusted net earnings and other non-IFRS measures to assess operating
performance and the effective use and allocation of resources; to
provide more meaningful period-to-period comparisons of operating
results; to enhance investors' understanding of the core operating
results of Celestica's business; and to set management incentive
targets. We believe investors use both IFRS and non-IFRS measures to
assess past, current and future decisions associated with strategy and
our allocation of capital, as well as to analyze how businesses operate
in, or respond to, swings in economic cycles or to other events that
impact core operations. See Schedule 1 - Supplementary Non-IFRS
Measures.
About Celestica
Celestica is dedicated to delivering end-to-end product lifecycle
solutions to drive our customers' success. Through our simplified
global operations network and information technology platform, we are
solid partners who deliver informed, flexible solutions that enable our
customers to succeed in the markets they serve. Committed to providing
a truly differentiated customer experience, our agile and adaptive
employees share a proud history of demonstrated expertise and
creativity that provides our customers with the ability to overcome
complex challenges. For further information about Celestica, visit our
website at www.celestica.com. Our securities filings can also be accessed at www.sedar.com and www.sec.gov.
Safe Harbor and Fair Disclosure Statement
This news release contains forward-looking statements related to our
future growth; trends in the electronics manufacturing services (EMS)
industry; our financial or operational results including our quarterly
revenue and earnings guidance; the impact of acquisitions and program
wins or losses on our financial results and working capital
requirements; anticipated expenses, restructuring charges, capital
expenditures or benefits; our expected tax and litigation outcomes; our
cash flows, financial targets and priorities; changes in our mix of
revenue by end market; our ability to diversify and grow our customer
base and develop new capabilities; the effect of the global economic
environment on customer demand; and the number of subordinate voting
shares and price thereof we repurchase under our NCIB. Such
forward-looking statements may, without limitation, be preceded by,
followed by, or include words such as "believes", "expects",
"anticipates", "estimates", "intends", "plans", "continues", "project",
"potential", "possible", "contemplate", "seek", or similar expressions,
or may employ such future or conditional verbs as "may", "might",
"will", "could", "should" or "would", or may otherwise be indicated as
forward-looking statements by grammatical construction, phrasing or
context. For those statements, we claim the protection of the safe
harbor for forward-looking statements contained in the U.S. Private
Securities Litigation Reform Act of 1995 and applicable Canadian
securities laws.
Forward-looking statements are provided for the purpose of assisting
readers in understanding management's current expectations and plans
relating to the future. Readers are cautioned that such information may
not be appropriate for other purposes. Forward-looking statements are
not guarantees of future performance and are subject to risks that
could cause actual results to differ materially from conclusions,
forecasts or projections expressed in such statements, including, among
others, risks related to: our customers' ability to compete and succeed
in the marketplace with the products we manufacture; price and other
competitive factors generally affecting the EMS industry; managing our
operations and our working capital performance during uncertain
economic conditions; responding to rapid changes in demand and changes
in our customers' outsourcing strategies, including the insourcing of
programs; customer concentration and the challenges of diversifying our
customer base and replacing revenue from lost programs or customer
disengagements; changing commodity, material and component costs, as
well as labor costs and conditions; disruptions to our operations, or
those of our customers, component suppliers or logistics partners,
including as a result of world or local events outside our control;
retaining or expanding our business due to execution problems relating
to the ramping of new programs; delays in the delivery and availability
of components, services and materials; non-performance by
counterparties; our financial exposure to foreign currency volatility;
our dependence on industries affected by rapid technological change;
managing our global operations; increasing income taxes, increased
levels and scrutiny of tax audits globally, and defending our tax
positions or meeting the conditions of tax incentives and credits;
successfully implementing and completing our restructuring plans and
integrating our acquisitions; computer viruses, malware, hacking
attempts or outages that may disrupt our operations; any U.S.
government shutdown or delay in the increase of the U.S. government
debt ceiling; and compliance with applicable laws, regulations and
social responsibility initiatives. These and other material risks and
uncertainties are discussed in our public filings at www.sedar.com and www.sec.gov, including our MD&A, our Annual Report on Form 20-F and subsequent
reports on Form 6-K filed with the U.S. Securities and Exchange
Commission, and our Annual Information Form filed with the Canadian
Securities Administrators.
Our revenue, earnings and other financial guidance, as contained in this
press release, are based on various assumptions many of which involve
factors that are beyond our control. The material assumptions include
those related to the following: production schedules from our
customers, which generally range from 30 to 90 days and can fluctuate
significantly in terms of volume and mix of products or services; the
timing and execution of, and investments associated with, ramping new
business; the success in the marketplace of our customers' products;
the stability of general economic and market conditions and currency
exchange rates; our pricing, the competitive environment and contract
terms and conditions; supplier performance, pricing and terms;
compliance by third parties with their contractual obligations, the
accuracy of their representations and warranties, and the performance
of their covenants; components, materials, services, plant and capital
equipment, labor, energy and transportation costs and availability;
operational and financial matters including the extent, timing and
costs of replacing revenue from lost programs or customer
disengagements; technological developments; the timing and execution of
our restructuring actions; and our ability to diversify our customer
base and develop new capabilities. While management believes these
assumptions to be reasonable under the current circumstances, they may
prove to be inaccurate. Except as required by applicable law, we
disclaim any intention or obligation to update or revise any
forward-looking statements, whether as a result of new information,
future events or otherwise.
All forward-looking statements attributable to us are expressly
qualified by these cautionary statements.
Schedule 1
Supplementary Non-IFRS Measures
Our non-IFRS measures herein include adjusted gross profit, adjusted
gross margin (adjusted gross profit as a percentage of revenue),
adjusted selling, general and administrative expenses (SG&A), adjusted
SG&A as a percentage of revenue, operating earnings (adjusted EBIAT),
operating margin (adjusted EBIAT as a percentage of revenue), adjusted
net earnings, adjusted net earnings per share, net invested capital,
return on invested capital (ROIC), and free cash flow. In calculating
these non-IFRS financial measures, management excludes the following
items, as applicable: stock-based compensation, amortization of
intangible assets (excluding computer software), restructuring and
other charges, net of recoveries (most significantly restructuring
charges), the write-down of goodwill, intangible assets and property,
plant and equipment, and gains or losses related to the repurchase of
shares or debt, net of tax adjustments, and significant deferred tax
write-offs or recoveries.
We believe the non-IFRS measures we present herein are useful to
investors, as they enable investors to evaluate and compare our results
from operations and cash resources generated from our business in a
more consistent manner (by excluding specific items we do not consider
to be reflective of our ongoing operating results) and provide an
analysis of operating results using the same measures our chief
operating decision makers use to measure performance. The non-IFRS
financial measures that can be reconciled to IFRS measures result
largely from management's determination that the facts and
circumstances surrounding the excluded charges or recoveries are not
indicative of the ordinary course of our ongoing operation of our
business.
These non-IFRS measures do not have any standardized meaning prescribed
by IFRS and may not be comparable to similar measures presented by
other companies using IFRS, or our North American competitors who
report under U.S. GAAP and use non-U.S. GAAP measures to describe
similar operating metrics. Non-IFRS measures are not measures of
performance under IFRS and should not be considered in isolation or as
a substitute for any standardized measure under IFRS. The most
significant limitation to management's use of non-IFRS financial
measures is that the charges or credits excluded from the non-IFRS
measures are nonetheless charges or credits that are recognized under
IFRS and that have an economic impact on the company. Management
compensates for these limitations primarily by issuing IFRS results to
show a complete picture of the company's performance, and reconciling
non-IFRS results back to IFRS where a comparable IFRS measure exists.
The economic substance of these exclusions and management's rationale
for excluding these from non-IFRS financial measures is provided below:
Stock-based compensation, which represents the estimated fair value of
stock options, restricted share units and performance share units
granted to employees, is excluded because grant activities vary
significantly from quarter-to-quarter in both quantity and fair value.
In addition, excluding this expense allows us to better compare core
operating results with those of our competitors who also generally
exclude stock-based compensation from their core operating results, who
may have different granting patterns and types of equity awards, and
who may use different valuation assumptions than we do, including those
competitors who use U.S. GAAP and non-U.S. GAAP measures to present
similar metrics.
Amortization charges (excluding computer software) consist of non-cash charges against
intangible assets that are impacted by the timing and magnitude of
acquired businesses. Amortization of intangibles varies among
competitors, and we believe that excluding these charges permits a
better comparison of core operating results with those of our
competitors who also generally exclude amortization charges.
Restructuring and other charges, net of recoveries, include costs
relating to employee severance, lease terminations, facility closings
and consolidations, write-downs of owned property and equipment which
are no longer used and are available for sale, reductions in
infrastructure and acquisition-related transaction costs. We exclude
restructuring and other charges, net of recoveries, because they are
not directly related to ongoing operating results and do not reflect
expected future operating expenses after completion of these
activities. We believe this exclusion permits a better comparison of
our core operating results with those of our competitors who also
generally exclude these charges in assessing operating performance.
Impairment charges, which consist of non-cash charges against goodwill,
intangible assets and property, plant and equipment, result primarily
when the carrying value of these assets exceeds their fair value. Our
competitors may record impairment charges at different times and
excluding these charges permits a better comparison of our core
operating results with those of our competitors who also generally
exclude these charges in assessing operating performance.
Gains or losses related to the repurchase of shares or debt are excluded
as these gains or losses do not impact core operating performance and
vary significantly among those of our competitors who also generally
exclude these charges or recoveries in assessing operating performance.
Significant deferred tax write-offs or recoveries are excluded as these
write-offs or recoveries do not impact core operating performance and
vary significantly among those of our competitors who also generally
exclude these charges or recoveries in assessing operating performance.
The following table sets forth, for the periods indicated, various
non-IFRS measures, and a reconciliation of IFRS to non-IFRS measures,
where applicable (in millions, except percentages and per
share amounts):
|
Three months ended September 30
|
|
Nine months ended September 30
|
|
2012
|
|
2013
|
|
2012
|
|
2013
|
|
|
% of
revenue
|
|
|
% of
revenue
|
|
|
% of
revenue
|
|
|
% of
revenue
|
Revenue...............................................................................................
|
$
|
1,575.4
|
|
|
|
$
|
1,491.9
|
|
|
|
$
|
5,011.0
|
|
|
|
$
|
4,359.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IFRS gross profit.................................................................................
|
$
|
109.4
|
|
6.9%
|
|
$
|
103.3
|
|
6.9%
|
|
$
|
338.6
|
|
6.8%
|
|
$
|
285.9
|
|
6.6
|
%
|
|
Stock-based
compensation.................................................................
|
4.2
|
|
|
|
3.1
|
|
|
|
10.5
|
|
|
|
9.4
|
|
|
Non-IFRS adjusted gross profit.........................................................
|
$
|
113.6
|
|
7.2%
|
|
$
|
106.4
|
|
7.1%
|
|
$
|
349.1
|
|
7.0%
|
|
$
|
295.3
|
|
6.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
IFRS SG&A............................................................................................
|
$
|
62.4
|
|
4.0%
|
|
$
|
56.8
|
|
3.8%
|
|
$
|
182.3
|
|
3.6%
|
|
$
|
166.1
|
|
3.8
|
%
|
|
Stock-based
compensation.................................................................
|
(6.5
|
)
|
|
|
(3.4
|
)
|
|
|
(17.3
|
)
|
|
|
(13.2
|
)
|
|
Non-IFRS adjusted SG&A...................................................................
|
$
|
55.9
|
|
3.5%
|
|
$
|
53.4
|
|
3.6%
|
|
$
|
165.0
|
|
3.3%
|
|
$
|
152.9
|
|
3.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
IFRS earnings before income taxes.................................................
|
$
|
30.4
|
|
|
|
$
|
63.2
|
|
|
|
$
|
109.7
|
|
|
|
$
|
109.9
|
|
|
|
Finance
costs......................................................................................
|
0.7
|
|
|
|
0.6
|
|
|
|
2.5
|
|
|
|
2.1
|
|
|
|
Stock-based
compensation.................................................................
|
10.7
|
|
|
|
6.5
|
|
|
|
27.8
|
|
|
|
22.6
|
|
|
|
Amortization of intangible assets (excluding computer software).........
|
1.0
|
|
|
|
1.6
|
|
|
|
2.6
|
|
|
|
4.9
|
|
|
|
Restructuring and other charges
(recoveries).....................................
|
8.9
|
|
|
|
(24.2
|
)
|
|
|
25.0
|
|
|
|
(13.5
|
)
|
|
Non-IFRS operating earnings (adjusted EBIAT) (1).........................
|
$
|
51.7
|
|
3.3%
|
|
$
|
47.7
|
|
3.2%
|
|
$
|
167.6
|
|
3.3%
|
|
$
|
126.0
|
|
2.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
IFRS net earnings...............................................................................
|
$
|
43.7
|
|
2.8%
|
|
$
|
57.4
|
|
3.8%
|
|
$
|
110.5
|
|
2.2%
|
|
$
|
95.9
|
|
2.2
|
%
|
|
Stock-based
compensation.................................................................
|
10.7
|
|
|
|
6.5
|
|
|
|
27.8
|
|
|
|
22.6
|
|
|
|
Amortization of intangible assets (excluding computer software).........
|
1.0
|
|
|
|
1.6
|
|
|
|
2.6
|
|
|
|
4.9
|
|
|
|
Restructuring and other charges
(recoveries).....................................
|
8.9
|
|
|
|
(24.2
|
)
|
|
|
25.0
|
|
|
|
(13.5
|
)
|
|
|
Adjustments for taxes
(2).....................................................................
|
(9.5
|
)
|
|
|
0.2
|
|
|
|
(10.4
|
)
|
|
|
0.2
|
|
|
Non-IFRS adjusted net earnings.......................................................
|
$
|
54.8
|
|
3.5%
|
|
$
|
41.5
|
|
2.8%
|
|
$
|
155.5
|
|
3.1%
|
|
$
|
110.1
|
|
2.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average # of shares (in
millions)..........................................
|
208.8
|
|
|
|
186.4
|
|
|
|
212.9
|
|
|
|
185.7
|
|
|
|
IFRS earnings per
share.....................................................................
|
$
|
0.21
|
|
|
|
$
|
0.31
|
|
|
|
$
|
0.52
|
|
|
|
$
|
0.52
|
|
|
|
Non-IFRS adjusted net earnings per
share.........................................
|
$
|
0.26
|
|
|
|
$
|
0.22
|
|
|
|
$
|
0.73
|
|
|
|
$
|
0.59
|
|
|
|
# of shares outstanding (in
millions)....................................................
|
205.1
|
|
|
|
182.9
|
|
|
|
205.1
|
|
|
|
182.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IFRS cash provided by operations...................................................
|
$
|
84.7
|
|
|
|
$
|
27.4
|
|
|
|
$
|
207.8
|
|
|
|
$
|
118.9
|
|
|
|
Purchase of property, plant and equipment, net of sales proceeds.....
|
(23.8
|
)
|
|
|
(16.4
|
)
|
|
|
(83.6
|
)
|
|
|
(42.4
|
)
|
|
|
Finance costs
paid..............................................................................
|
(1.0
|
)
|
|
|
(0.6
|
)
|
|
|
(3.0
|
)
|
|
|
(2.1
|
)
|
|
Non-IFRS free cash flow (3)...............................................................
|
$
|
59.9
|
|
|
|
$
|
10.4
|
|
|
|
$
|
121.2
|
|
|
|
$
|
74.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ROIC % (4).............................................................................................
|
20.0
|
%
|
|
|
19.8
|
%
|
|
|
22.2
|
%
|
|
|
17.4
|
%
|
|
(1)
|
|
Adjusted EBIAT is defined as earnings before interest, amortization of
intangible assets (excluding computer software) and income taxes.
Adjusted EBIAT
also excludes stock-based compensation, restructuring and other charges,
net of recoveries, gains or losses related to the repurchase of shares
or debt,
and impairment charges.
|
|
|
|
(2)
|
|
The adjustments for taxes, as applicable, represent the tax effects on
the non-IFRS adjustments and significant deferred tax write-offs or
recoveries that
do not impact our core operating performance.
|
|
|
|
(3)
|
|
Management uses free cash flow as a measure, in addition to cash flow
from operations, to assess operational cash flow performance. We
believe free
cash flow provides another level of transparency to our liquidity as it
represents cash generated from or used in operating activities after
the purchase
of property, plant and equipment (net of proceeds from sale of certain
surplus equipment and property) and finance costs paid.
|
|
|
|
(4)
|
|
Management uses ROIC as a measure to assess the effectiveness of the
invested capital we use to build products or provide services to our
customers.
Our ROIC measure includes operating margin, working capital management
and asset utilization. ROIC is calculated by dividing adjusted EBIAT by
average net invested capital. Net invested capital (calculated in the
table below) is a non-IFRS measure and consists of the following IFRS
measures:
total assets less cash, accounts payable, accrued and other current
liabilities and provisions, and income taxes payable. We use a
two-point average
to calculate average net invested capital for the quarter and a
four-point average to calculate average net invested capital for the
nine-month period.
There is no comparable measure under IFRS.
|
The following table sets forth, for the periods indicated, our
calculation of ROIC % (in millions, except ROIC %):
|
Three months ended
September 30
|
|
Nine months ended
September 30
|
|
2012
|
|
2013
|
|
2012
|
|
2013
|
Non-IFRS operating earnings (adjusted
EBIAT)................................
|
$
|
51.7
|
|
|
$
|
47.7
|
|
|
$
|
167.6
|
|
|
$
|
126.0
|
|
Multiplier............................................................................................
|
4
|
|
|
4
|
|
|
1.333
|
|
|
1.333
|
|
Annualized adjusted
EBIAT...............................................................
|
$
|
206.8
|
|
|
$
|
190.8
|
|
|
$
|
223.4
|
|
|
$
|
168.0
|
|
|
|
|
|
|
|
|
|
Average net invested capital for the
period.......................................
|
$
|
1,033.1
|
|
|
$
|
963.7
|
|
|
$
|
1,005.3
|
|
|
$
|
964.5
|
|
|
|
|
|
|
|
|
|
ROIC %
(1)........................................................................................
|
20.0
|
%
|
|
19.8
|
%
|
|
22.2
|
%
|
|
17.4
|
%
|
|
|
|
|
|
|
|
|
|
December 31
2012
|
|
March 31
2013
|
|
June 30
2013
|
|
September 30
2013
|
Net invested capital consists of:
|
|
|
|
|
|
|
|
Total
assets......................................................................................
|
$
|
2,658.8
|
|
|
$
|
2,643.4
|
|
|
$
|
2,705.5
|
|
|
$
|
2,714.4
|
|
Less:
cash.........................................................................................
|
550.5
|
|
|
531.3
|
|
|
553.5
|
|
|
546.8
|
|
Less: accounts payable, accrued and other current liabilities,
provisions and income taxes
payable................................................
|
1,143.9
|
|
|
1,145.7
|
|
|
1,214.8
|
|
|
1,177.5
|
|
Net invested capital by quarter
(1)....................................................
|
$
|
964.4
|
|
|
$
|
966.4
|
|
|
$
|
937.2
|
|
|
$
|
990.1
|
|
|
|
|
|
|
|
|
|
|
December 31
2011
|
|
March 31
2012
|
|
June 30
2012
|
|
September 30
2012
|
Net invested capital consists of:
|
|
|
|
|
|
|
|
Total
assets......................................................................................
|
$
|
2,969.6
|
|
|
$
|
2,955.4
|
|
|
$
|
2,951.2
|
|
|
$
|
2,885.5
|
|
Less:
cash.........................................................................................
|
658.9
|
|
|
646.7
|
|
|
630.6
|
|
|
598.2
|
|
Less: accounts payable, accrued and other current liabilities,
provisions and income taxes
payable................................................
|
1,346.6
|
|
|
1,317.8
|
|
|
1,332.1
|
|
|
1,209.6
|
|
Net invested capital by quarter
(1)....................................................
|
$
|
964.1
|
|
|
$
|
990.9
|
|
|
$
|
988.5
|
|
|
$
|
1,077.7
|
|
(1)
|
|
Management uses ROIC as a measure to assess the effectiveness of the
invested capital we use to build products or provide
services to our customers. Our ROIC measure includes operating margin,
working capital management and asset utilization.
ROIC is calculated by dividing adjusted EBIAT by average net invested
capital. Net invested capital is a non-IFRS measure
and consists of the following IFRS measures: total assets less cash,
accounts payable, accrued and other current liabilities
and provisions, and income taxes payable. We use a two-point average to
calculate average net invested capital for the
quarter and a four-point average to calculate average net invested
capital for the nine-month period. There is no comparable
measure under IFRS.
|
GUIDANCE SUMMARY
|
Q3 2013 Guidance
|
|
|
Q3 2013 Actual
|
|
|
Q4 2013 Guidance (1)
|
Revenue (in billions)........................................
|
$1.425 to $1.525
|
|
|
$1.492
|
|
|
$1.400 to $1.500
|
Adjusted EPS (diluted)....................................
|
$0.17 to $0.23
|
|
|
$0.22
|
|
|
$0.20 to $0.26
|
(1)
|
|
We expect a negative $0.06 to $0.13 per share (diluted) pre-tax
aggregate impact on net earnings on an IFRS
basis for the following recurring items: stock-based compensation,
amortization of intangible assets (excluding
computer software) and restructuring charges.
|
CELESTICA INC.
CONDENSED CONSOLIDATED BALANCE SHEET
(in millions of U.S. dollars)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 1
2012
|
|
December 31
2012
|
|
September 30
2013
|
Assets
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents (note
11)............................................................
|
$
|
658.9
|
|
|
$
|
550.5
|
|
|
$
|
546.8
|
|
|
|
Accounts receivable (note
5).......................................................................
|
810.8
|
|
|
700.5
|
|
|
653.4
|
|
|
|
Inventories
(note 6).....................................................................................
|
880.7
|
|
|
745.7
|
|
|
881.8
|
|
|
|
Income taxes
receivable..............................................................................
|
9.1
|
|
|
13.8
|
|
|
13.6
|
|
|
|
Assets classified as
held-for-sale................................................................
|
32.1
|
|
|
30.8
|
|
|
30.6
|
|
|
|
Other current
assets...................................................................................
|
71.0
|
|
|
69.4
|
|
|
63.7
|
|
Total current
assets.........................................................................................
|
2,462.6
|
|
|
2,110.7
|
|
|
2,189.9
|
|
|
|
|
|
|
|
Property, plant and
equipment.........................................................................
|
322.7
|
|
|
337.0
|
|
|
319.5
|
|
Goodwill............................................................................................................
|
48.0
|
|
|
60.3
|
|
|
60.3
|
|
Intangible
assets..............................................................................................
|
35.5
|
|
|
53.0
|
|
|
45.9
|
|
Deferred income
taxes.....................................................................................
|
41.4
|
|
|
36.6
|
|
|
39.2
|
|
Other non-current
assets.................................................................................
|
59.4
|
|
|
61.2
|
|
|
59.6
|
|
Total
assets......................................................................................................
|
$
|
2,969.6
|
|
|
$
|
2,658.8
|
|
|
$
|
2,714.4
|
|
|
|
|
|
|
|
Liabilities and Equity
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Borrowings under credit facilities (note
7)...................................................
|
$
|
—
|
|
|
$
|
55.0
|
|
|
$
|
—
|
|
|
|
Accounts
payable........................................................................................
|
1,002.6
|
|
|
831.6
|
|
|
856.6
|
|
|
|
Accrued and other current
liabilities............................................................
|
268.7
|
|
|
243.7
|
|
|
259.0
|
|
|
|
Income taxes
payable..................................................................................
|
39.0
|
|
|
37.8
|
|
|
38.9
|
|
|
|
Current portion of
provisions.......................................................................
|
36.3
|
|
|
30.8
|
|
|
23.0
|
|
Total current
liabilities......................................................................................
|
1,346.6
|
|
|
1,198.9
|
|
|
1,177.5
|
|
|
|
|
|
|
|
Pension and non-pension post-employment benefit obligations (note
2)..........
|
113.8
|
|
|
110.2
|
|
|
107.9
|
|
Provisions and other non-current
liabilities.......................................................
|
11.1
|
|
|
13.5
|
|
|
15.0
|
|
Deferred income
taxes.....................................................................................
|
27.6
|
|
|
13.5
|
|
|
12.8
|
|
Total
liabilities...................................................................................................
|
1,499.1
|
|
|
1,336.1
|
|
|
1,313.2
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
|
Capital stock
(note 8)..................................................................................
|
3,348.0
|
|
|
2,774.7
|
|
|
2,750.1
|
|
|
|
Treasury stock
(note 8)...............................................................................
|
(37.9
|
)
|
|
(18.3
|
)
|
|
(11.8
|
)
|
|
|
Contributed
surplus.....................................................................................
|
369.5
|
|
|
653.2
|
|
|
664.4
|
|
|
|
Deficit (note
2).............................................................................................
|
(2,196.8
|
)
|
|
(2,091.0
|
)
|
|
(1,995.1
|
)
|
|
|
Accumulated other comprehensive income
(loss).......................................
|
(12.3
|
)
|
|
4.1
|
|
|
(6.4
|
)
|
Total
equity......................................................................................................
|
1,470.5
|
|
|
1,322.7
|
|
|
1,401.2
|
|
Total liabilities and
equity.................................................................................
|
$
|
2,969.6
|
|
|
$
|
2,658.8
|
|
|
$
|
2,714.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingencies (note 12)
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these unaudited interim
condensed consolidated financial statements.
|
CELESTICA INC.
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
(in millions of U.S. dollars, except per share amounts)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Nine months ended
|
|
September 30
|
|
September 30
|
|
2012
|
|
2013
|
|
2012
|
|
2013
|
Revenue.............................................................................
|
$
|
1,575.4
|
|
|
$
|
1,491.9
|
|
|
$
|
5,011.0
|
|
|
$
|
4,359.4
|
|
Cost of sales (note
6).........................................................
|
1,466.0
|
|
|
1,388.6
|
|
|
4,672.4
|
|
|
4,073.5
|
|
Gross
profit.........................................................................
|
109.4
|
|
|
103.3
|
|
|
338.6
|
|
|
285.9
|
|
Selling, general and administrative expenses (SG&A)........
|
62.4
|
|
|
56.8
|
|
|
182.3
|
|
|
166.1
|
|
Research and development................................................
|
4.3
|
|
|
4.2
|
|
|
11.5
|
|
|
11.9
|
|
Amortization of intangible
assets........................................
|
2.7
|
|
|
2.7
|
|
|
7.6
|
|
|
9.4
|
|
Other charges (recoveries) (note 9)...................................
|
8.9
|
|
|
(24.2
|
)
|
|
25.0
|
|
|
(13.5
|
)
|
Earnings from
operations...................................................
|
31.1
|
|
|
63.8
|
|
|
112.2
|
|
|
112.0
|
|
Finance
costs.....................................................................
|
0.7
|
|
|
0.6
|
|
|
2.5
|
|
|
2.1
|
|
Earnings before income taxes............................................
|
30.4
|
|
|
63.2
|
|
|
109.7
|
|
|
109.9
|
|
Income tax expense (recovery) (note 10):
|
|
|
|
|
|
|
|
|
Current...........................................................................
|
(5.1
|
)
|
|
7.3
|
|
|
3.4
|
|
|
17.5
|
|
|
Deferred..........................................................................
|
(8.2
|
)
|
|
(1.5
|
)
|
|
(4.2
|
)
|
|
(3.5
|
)
|
|
(13.3
|
)
|
|
5.8
|
|
|
(0.8
|
)
|
|
14.0
|
|
Net earnings for the
period.................................................
|
$
|
43.7
|
|
|
$
|
57.4
|
|
|
$
|
110.5
|
|
|
$
|
95.9
|
|
|
|
|
|
|
|
|
|
Basic earnings per
share...................................................
|
$
|
0.21
|
|
|
$
|
0.31
|
|
|
$
|
0.52
|
|
|
$
|
0.52
|
|
|
|
|
|
|
|
|
|
Diluted earnings per
share.................................................
|
$
|
0.21
|
|
|
$
|
0.31
|
|
|
$
|
0.52
|
|
|
$
|
0.52
|
|
|
|
|
|
|
|
|
|
Shares used in computing per share amounts (in millions):
|
|
|
|
|
|
|
|
|
Basic................................................................................
|
207.0
|
|
|
184.0
|
|
|
211.0
|
|
|
183.9
|
|
|
Diluted..............................................................................
|
208.8
|
|
|
186.4
|
|
|
212.9
|
|
|
185.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these unaudited interim
condensed consolidated financial statements.
|
CELESTICA INC.
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
(in millions of U.S. dollars)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Nine months ended
|
|
September 30
|
|
September 30
|
|
2012
|
|
2013
|
|
2012
|
|
2013
|
Net earnings for the
period.............................................................
|
$
|
43.7
|
|
|
$
|
57.4
|
|
|
$
|
110.5
|
|
|
$
|
95.9
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
|
|
Currency translation differences for foreign operations (a).........
|
2.5
|
|
|
1.6
|
|
|
(0.2
|
)
|
|
(2.3
|
)
|
|
Changes from derivatives designated as hedges (a)...................
|
12.2
|
|
|
0.4
|
|
|
16.2
|
|
|
(8.2
|
)
|
Total comprehensive income for the
period....................................
|
$
|
58.4
|
|
|
$
|
59.4
|
|
|
$
|
126.5
|
|
|
$
|
85.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Amounts may be reclassified to net earnings in subsequent periods.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these unaudited interim
condensed consolidated financial statements.
|
CELESTICA INC.
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
(in millions of U.S. dollars)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital stock
(note 8)
|
|
Treasury
stock (note 8)
|
|
Contributed
surplus
|
|
Deficit (note
2)
|
|
Accumulated
other
comprehensive
income (loss)
(a)
|
|
Total equity
|
Balance -- January 1, 2012, as previously reported.............
|
$
|
3,348.0
|
|
|
$
|
(37.9
|
)
|
|
$
|
369.5
|
|
|
$
|
(2,203.5
|
)
|
|
$
|
(12.3
|
)
|
|
$
|
1,463.8
|
|
Impact of change in accounting policy (note 2)....................
|
—
|
|
|
—
|
|
|
—
|
|
|
6.7
|
|
|
—
|
|
|
6.7
|
|
Restated balance at January 1, 2012..................................
|
3,348.0
|
|
|
(37.9
|
)
|
|
369.5
|
|
|
(2,196.8
|
)
|
|
(12.3
|
)
|
|
1,470.5
|
|
Capital transactions (note 8):
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of capital
stock....................................................
|
17.7
|
|
|
—
|
|
|
(10.6
|
)
|
|
—
|
|
|
—
|
|
|
7.1
|
|
|
Repurchase of capital stock for cancellation.....................
|
(220.8
|
)
|
|
—
|
|
|
107.0
|
|
|
—
|
|
|
—
|
|
|
(113.8
|
)
|
|
Purchase of treasury
stock................................................
|
—
|
|
|
(3.8
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3.8
|
)
|
|
Stock-based compensation and other...............................
|
—
|
|
|
41.1
|
|
|
(12.0
|
)
|
|
—
|
|
|
—
|
|
|
29.1
|
|
Total comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings for the
period................................................
|
—
|
|
|
—
|
|
|
—
|
|
|
110.5
|
|
|
—
|
|
|
110.5
|
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency translation differences for foreign operations.....
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.2
|
)
|
|
(0.2
|
)
|
|
Changes from derivatives designated as hedges..............
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16.2
|
|
|
16.2
|
|
Balance -- September 30, 2012...........................................
|
$
|
3,144.9
|
|
|
$
|
(0.6
|
)
|
|
$
|
453.9
|
|
|
$
|
(2,086.3
|
)
|
|
$
|
3.7
|
|
|
$
|
1,515.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance -- January 1, 2013, as previously reported.............
|
$
|
2,774.7
|
|
|
$
|
(18.3
|
)
|
|
$
|
653.2
|
|
|
$
|
(2,097.0
|
)
|
|
$
|
4.1
|
|
|
$
|
1,316.7
|
|
Impact of change in accounting policy (note 2)....................
|
—
|
|
|
—
|
|
|
—
|
|
|
6.0
|
|
|
—
|
|
|
6.0
|
|
Restated balance at January 1, 2013..................................
|
2,774.7
|
|
|
(18.3
|
)
|
|
653.2
|
|
|
(2,091.0
|
)
|
|
4.1
|
|
|
1,322.7
|
|
Capital transactions (note 8):
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of capital
stock....................................................
|
15.6
|
|
|
—
|
|
|
(9.5
|
)
|
|
—
|
|
|
—
|
|
|
6.1
|
|
|
Repurchase of capital stock for cancellation.....................
|
(40.2
|
)
|
|
—
|
|
|
13.4
|
|
|
—
|
|
|
—
|
|
|
(26.8
|
)
|
|
Purchase of treasury
stock................................................
|
—
|
|
|
(10.4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10.4
|
)
|
|
Stock-based compensation and other...............................
|
—
|
|
|
16.9
|
|
|
7.3
|
|
|
—
|
|
|
—
|
|
|
24.2
|
|
Total comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings for the
period................................................
|
—
|
|
|
—
|
|
|
—
|
|
|
95.9
|
|
|
—
|
|
|
95.9
|
|
|
Other comprehensive loss, net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency translation differences for foreign operations.....
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2.3
|
)
|
|
(2.3
|
)
|
|
Changes from derivatives designated as hedges..............
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8.2
|
)
|
|
(8.2
|
)
|
Balance -- September 30, 2013...........................................
|
$
|
2,750.1
|
|
|
$
|
(11.8
|
)
|
|
$
|
664.4
|
|
|
$
|
(1,995.1
|
)
|
|
$
|
(6.4
|
)
|
|
$
|
1,401.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Accumulated other comprehensive income (loss) is net of tax.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these unaudited interim
condensed consolidated financial statements.
|
CELESTICA INC.
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
(in millions of U.S. dollars)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Nine months ended
|
|
September 30
|
|
September 30
|
|
2012
|
|
2013
|
|
2012
|
|
2013
|
Cash provided by (used in):
|
|
|
|
|
|
|
|
Operating activities:
|
|
|
|
|
|
|
|
Net earnings for the
period..........................................................................
|
$
|
43.7
|
|
|
$
|
57.4
|
|
|
$
|
110.5
|
|
|
$
|
95.9
|
|
Adjustments for items not affecting cash:
|
|
|
|
|
|
|
|
|
Depreciation and
amortization...................................................................
|
21.1
|
|
|
17.2
|
|
|
60.8
|
|
|
54.8
|
|
|
Equity-settled stock-based
compensation.................................................
|
10.7
|
|
|
6.5
|
|
|
27.8
|
|
|
22.6
|
|
|
Other charges (recoveries) (note
9)..........................................................
|
0.2
|
|
|
(0.2
|
)
|
|
11.9
|
|
|
0.7
|
|
|
Finance
costs............................................................................................
|
0.7
|
|
|
0.6
|
|
|
2.5
|
|
|
2.1
|
|
|
Income tax expense
(recovery)..................................................................
|
(13.3
|
)
|
|
5.8
|
|
|
(0.8
|
)
|
|
14.0
|
|
Other............................................................................................................
|
(8.8
|
)
|
|
1.1
|
|
|
(5.5
|
)
|
|
(0.3
|
)
|
Changes in non-cash working capital items:
|
|
|
|
|
|
|
|
|
Accounts
receivable..................................................................................
|
51.9
|
|
|
25.1
|
|
|
39.7
|
|
|
47.1
|
|
|
Inventories.................................................................................................
|
85.4
|
|
|
(40.7
|
)
|
|
86.3
|
|
|
(136.1
|
)
|
|
Other current
assets..................................................................................
|
(0.3
|
)
|
|
(1.9
|
)
|
|
5.7
|
|
|
3.7
|
|
|
Accounts payable, accrued and other current liabilities and
provisions....
|
(103.8
|
)
|
|
(41.3
|
)
|
|
(119.8
|
)
|
|
29.0
|
|
Non-cash working capital
changes...............................................................
|
33.2
|
|
|
(58.8
|
)
|
|
11.9
|
|
|
(56.3
|
)
|
Net income taxes
paid..................................................................................
|
(2.8
|
)
|
|
(2.2
|
)
|
|
(11.3
|
)
|
|
(14.6
|
)
|
Net cash provided by operating
activities.....................................................
|
84.7
|
|
|
27.4
|
|
|
207.8
|
|
|
118.9
|
|
|
|
|
|
|
|
|
|
Investing activities:
|
|
|
|
|
|
|
|
Acquisitions, net of cash acquired (note
3)..................................................
|
(71.4
|
)
|
|
—
|
|
|
(71.4
|
)
|
|
—
|
|
Purchase of computer software and property, plant and
equipment............
|
(25.8
|
)
|
|
(16.6
|
)
|
|
(88.6
|
)
|
|
(45.3
|
)
|
Proceeds from sale of
assets.......................................................................
|
2.0
|
|
|
0.2
|
|
|
5.0
|
|
|
2.9
|
|
Net cash used in investing
activities.............................................................
|
(95.2
|
)
|
|
(16.4
|
)
|
|
(155.0
|
)
|
|
(42.4
|
)
|
|
|
|
|
|
|
|
|
Financing activities:
|
|
|
|
|
|
|
|
Repayment under credit facilities (note
7)....................................................
|
—
|
|
|
—
|
|
|
—
|
|
|
(55.0
|
)
|
Issuance of capital stock (note
8).................................................................
|
0.3
|
|
|
1.7
|
|
|
7.1
|
|
|
6.1
|
|
Repurchase of capital stock for cancellation (note
8)..................................
|
(21.2
|
)
|
|
(18.8
|
)
|
|
(113.8
|
)
|
|
(18.8
|
)
|
Purchase of treasury stock (note
8).............................................................
|
—
|
|
|
—
|
|
|
(3.8
|
)
|
|
(10.4
|
)
|
Finance costs
paid.......................................................................................
|
(1.0
|
)
|
|
(0.6
|
)
|
|
(3.0
|
)
|
|
(2.1
|
)
|
Net cash used in financing
activities.............................................................
|
(21.9
|
)
|
|
(17.7
|
)
|
|
(113.5
|
)
|
|
(80.2
|
)
|
|
|
|
|
|
|
|
|
Net decrease in cash and cash
equivalents.................................................
|
(32.4
|
)
|
|
(6.7
|
)
|
|
(60.7
|
)
|
|
(3.7
|
)
|
Cash and cash equivalents, beginning of
period.........................................
|
630.6
|
|
|
553.5
|
|
|
658.9
|
|
|
550.5
|
|
Cash and cash equivalents, end of
period...................................................
|
$
|
598.2
|
|
|
$
|
546.8
|
|
|
$
|
598.2
|
|
|
$
|
546.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these unaudited interim
condensed consolidated financial statements.
|
CELESTICA INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions of U.S. dollars, except percentages and per share amounts)
(unaudited)
1. REPORTING ENTITY
Celestica Inc. (Celestica) is incorporated in Canada with its corporate
headquarters located at 844 Don Mills Road, Toronto, Ontario, M3C 1V7.
Celestica is a publicly listed company on the Toronto Stock Exchange
(TSX) and the New York Stock Exchange (NYSE).
Celestica delivers innovative supply chain solutions globally to
customers in the Communications (comprised of enterprise communications
and telecommunications), Consumer, Diversified (comprised of
industrial, aerospace and defense, healthcare, solar, green technology,
semiconductor equipment and other), and Enterprise Computing (comprised
of servers and storage) end markets. Our product lifecycle offerings
include a range of services to our customers including design,
engineering services, supply chain management, new product
introduction, component sourcing, electronics manufacturing, assembly
and test, complex mechanical assembly, systems integration, precision
machining, order fulfillment, logistics and after-market repair and
return services.
2. BASIS OF PREPARATION AND SIGNIFICANT ACCOUNTING POLICIES
Statement of compliance:
These unaudited interim condensed consolidated financial statements have
been prepared in accordance with International Accounting Standard
(IAS) 34, Interim Financial Reporting as issued by the International Accounting Standards Board (IASB) and
accounting policies we have adopted in accordance with International
Financial Reporting Standards (IFRS). These unaudited interim condensed
consolidated financial statements reflect all adjustments that are, in
the opinion of management, necessary to present fairly our financial
position as at September 30, 2013 and our financial performance,
comprehensive income and cash flows for the three and nine months ended
September 30, 2013.
The unaudited interim condensed consolidated financial statements were
authorized for issuance by our board of directors on October 22, 2013.
Functional and presentation currency:
These unaudited interim condensed consolidated financial statements are
presented in U.S. dollars, which is also our functional currency. All
financial information is presented in millions of U.S. dollars (except
percentages and per share amounts).
Use of estimates and judgments:
The preparation of financial statements in conformity with IFRS requires
management to make judgments, estimates and assumptions that affect the
application of accounting policies and the reported amounts of assets
and liabilities, revenue and expenses and the related disclosures of
contingent assets and liabilities. Actual results could differ
materially from these estimates and assumptions. We review our
estimates and underlying assumptions on an ongoing basis and make
revisions as determined necessary by management. Revisions are
recognized in the period in which the estimates are revised and may
impact future periods as well.
Key sources of estimation uncertainty and judgment: We have applied significant estimates and assumptions in the following
areas which we believe could have a significant impact on our reported
results and financial position: our valuations of inventory, assets
held for sale and income taxes; the amount of our restructuring
charges or recoveries; the measurement of the recoverable amount of
our cash generating units (CGUs), which we define as a group of assets
that cannot be tested individually and that generates cash inflows that
are largely independent of the cash inflows from other assets or groups
of assets; our valuations of financial assets and liabilities, pension
and non-pension post-employment benefit costs, stock-based
compensation, provisions and contingencies; and the allocation of our
purchase price and other valuations we use in our business
acquisitions. The near-term economic environment could also impact
certain estimates necessary to prepare our consolidated financial
statements, in particular, the recoverable amount used in our
impairment testing of our non-financial assets, and the discount rates
applied to our net pension and non-pension post-employment benefit
assets or liabilities.
We have applied significant judgment to the following areas: the
determination of our CGUs and whether events or changes in
circumstances during the period are indicators that a review for
impairment should be conducted; and the timing of the recognition of
charges or recoveries associated with our restructuring actions.
These unaudited interim condensed consolidated financial statements are
based upon accounting policies and estimates consistent with those used
and described in note 2 of our 2012 annual consolidated financial
statements, except for the recently adopted accounting pronouncements
discussed below. There have been no material changes to our significant
accounting estimates and assumptions or the judgments affecting the
application of such estimates and assumptions during the third quarter
of 2013 from those described in the notes to our 2012 annual
consolidated financial statements.
Recently adopted accounting pronouncements:
Effective January 1, 2013, we adopted the following new or amended
accounting standards as issued by the IASB: IFRS 10 (Consolidated Financial Statements), IFRS 11 (Joint Arrangements), IFRS 12 (Disclosure of Interests in Other Entities) and IFRS 13 (Fair Value Measurement), and the amendments to IAS 1 (Presentation of Financial Statements) and IFRS 7 (Financial Instruments - Disclosures). The adoption of these standards and amendments did not have a
material impact on our unaudited interim condensed consolidated
financial statements.
Effective January 1, 2013, we adopted the amendment to IAS 19 (Employee Benefits) issued by the IASB, which requires a retroactive restatement of prior
periods. As of January 1, 2012, we had $6.7 of unrecognized past
service credits that we had been amortizing to operations on a
straight-line basis over the vesting period. Upon retroactive adoption
of this amendment, we recognized these past service credits on our
balance sheet and decreased our post-employment benefit obligations and
our deficit by $6.7 as of January 1, 2012 (December 31, 2012 — $6.0).
The impact on our net earnings for 2012 and for the first nine months
of 2013 was not significant. Under this amendment, we continue to
recognize actuarial gains or losses on plan assets or obligations
through other comprehensive income and to reclassify the amounts to
deficit.
3. RECENT ACQUISITION
In September 2012, we completed the acquisition of D&H Manufacturing
Company (D&H), a manufacturer of precision machined components and
assemblies based in California, U.S.A. D&H provides manufacturing and
engineering services, coupled with dedicated capacity and equipment for
prototype and quick-turn support, to some of the world's leading
semiconductor capital equipment manufacturers. The final purchase price
was $71.0, net of cash acquired, which we financed from cash on hand.
On the acquisition date, we recorded $26.4 in goodwill and $24.0 in
customer intangible assets. We expensed $0.9 in acquisition-related
transaction costs during 2012 in other charges in our condensed
consolidated statement of operations.
4. SEGMENT AND CUSTOMER REPORTING
End markets:
The following table indicates revenue by end market as a percentage of
total revenue. Our revenue fluctuates from period-to-period depending
on numerous factors, including but not limited to: seasonality of
business, the mix and complexity of the products or services we
provide, the extent, timing and rate of new program wins, follow-on
business or program losses, the phasing in or out of programs, the
success in the marketplace of our customers' products, and changes in
customer demand. We expect that the pace of technological change, the
frequency of customers transferring business among EMS competitors and
the level of outsourcing by customers (including decisions on
insourcing), and the dynamics of the global economy will also continue
to impact our business from period-to-period.
|
Three months ended September 30
|
|
Nine months ended September 30
|
|
2012
|
|
2013
|
|
2012
|
|
2013
|
Communications....................................
|
37%
|
|
45%
|
|
34%
|
|
42%
|
Consumer.............................................
|
15%
|
|
6%
|
|
20%
|
|
7%
|
Diversified.............................................
|
21%
|
|
26%
|
|
20%
|
|
25%
|
Servers.................................................
|
14%
|
|
9%
|
|
15%
|
|
13%
|
Storage.................................................
|
13%
|
|
14%
|
|
11%
|
|
13%
|
Customers:
For the third quarter and first nine months of 2013, we had two
customers and one customer, respectively, that represented more than
10% of total revenue (third quarter and first nine months of 2012 — one
customer and two customers, respectively). We completed our
manufacturing services for BlackBerry Limited (BlackBerry), formerly
Research In Motion Limited, in 2012, with minimal revenue by the fourth
quarter of 2012. Our revenue from BlackBerry in the first nine months
of 2013 was nil (third quarter and first nine months of 2012 — 10% and
15% of total revenue, respectively). For the full year 2012, BlackBerry
accounted for 12% of total revenue.
5. ACCOUNTS RECEIVABLE
In November 2012, we entered into an agreement to sell up to $375.0 in
accounts receivable on an uncommitted basis (subject to pre-determined
limits by customer) to two third-party banks. In June 2013, we amended
the agreement to increase its capacity to $400.0. Both banks had a
Standard and Poor's long-term rating of A or above and short-term
rating of A-1 at September 30, 2013. This agreement can be terminated
at any time by the banks or us. At September 30, 2013, we had sold
$50.0 of accounts receivable under this facility (December 31, 2012 —
$50.0). The accounts receivable sold are removed from our consolidated
balance sheet and reflected as cash provided by operating activities in
our consolidated statement of cash flows. Upon sale, we assign the
rights to the accounts receivable to the banks. We continue to collect
cash from our customers and remit the cash to the banks when collected.
We pay interest and fees which we record in finance costs in our
condensed consolidated statement of operations.
6. INVENTORIES
We record our inventory provisions and valuation recoveries through cost
of sales. We record inventory provisions to reflect changes in the
value of our inventory to net realizable value, and valuation
recoveries primarily to reflect realized gains on the disposition of
inventory previously written down. We recorded net inventory provisions
of $1.2 and $8.2, respectively, for the third quarter and first nine
months of 2013 (third quarter and first nine months of 2012 — $3.4 and
$4.2, respectively). We regularly review our estimates and assumptions
used to value our inventory through analysis of historical performance.
7. CREDIT FACILITIES
We have a $400.0 revolving credit facility that matures in
January 2015. We are required to comply with certain restrictive
covenants including those relating to debt incurrence, the sale of
assets, a change of control and certain financial covenants related to
indebtedness, interest coverage and liquidity. Certain of our assets
are pledged as security for borrowings under this facility. The
facility includes a $25.0 swing line that provides for short-term
borrowings up to a maximum of seven days. The credit facility permits
us and certain designated subsidiaries to borrow funds for general
corporate purposes (including acquisitions).
Borrowings under this facility bear interest at LIBOR or Prime rate for
the period of the draw plus a margin. These borrowings have
historically been outstanding for fewer than 90 days. In December 2012,
we completed a substantial issuer bid (SIB) to repurchase for
cancellation $175.0 of our subordinate voting shares, which we funded
in part through this credit facility. See note 8. At September 30,
2013, there were no amounts outstanding under this facility
(December 31, 2012 — $55.0 outstanding), and we were in compliance with
all covenants. Commitment fees paid in the third quarter and first nine
months of 2013 were $0.5 and $1.5, respectively. At September 30, 2013,
we had $30.7 (December 31, 2012 — $31.1) outstanding in letters of
credit under this facility.
We also have uncommitted bank overdraft facilities available for
intraday and overnight operating requirements which totaled $70.0 at
September 30, 2013. There were no amounts outstanding under these
overdraft facilities at September 30, 2013 (December 31, 2012— no
amounts outstanding).
The amounts we borrow and repay under these facilities can vary
significantly from month-to-month depending upon our working capital
and other cash requirements.
8. CAPITAL STOCK
In the fourth quarter of 2012, we completed an SIB and repurchased for
cancellation 22.4 million subordinate voting shares for $175.0. We
funded the share repurchases using a combination of cash on hand and
cash drawn from our revolving credit facility. See note 7.
A Normal Course Issuer Bid (NCIB) that allowed us to repurchase up to
16.2 million subordinate voting shares in the open market expired in
February 2013. During 2013, we did not repurchase any subordinate
voting shares for cancellation under this NCIB. During the third
quarter and first nine months of 2012, we paid $21.2 and $113.8
(including transaction fees), respectively, to repurchase for
cancellation 2.7 million and 13.3 million subordinate voting shares,
respectively, under this NCIB (full year 2012 — paid $113.8 for 13.3
million shares). The maximum number of subordinate voting shares we
were permitted to repurchase for cancellation under this NCIB was
reduced by the number of subordinate voting shares we purchased for
equity-based compensation plans.
On August 2, 2013, we received approval from the TSX to launch a new
NCIB. This NCIB allows us to repurchase, at our discretion, until the
earlier of August 6, 2014 or the completion of purchases under the
NCIB, up to approximately 9.8 million subordinate voting shares
(representing approximately 5.3% of our total subordinate voting shares
and multiple voting shares) in the open market, subject to the normal
terms and limitations of such bids. The maximum number of subordinate
voting shares we are permitted to repurchase for cancellation under the
NCIB is reduced by the number of subordinate voting shares we purchase
for equity-based compensation plans. In September 2013, we entered into
an Automatic Share Purchase Plan (ASPP) with a broker that allows the
broker to purchase, on our behalf, up to approximately 1.1 million of
our subordinate voting shares (for cancellation under the NCIB) at any
time through October 24, 2013, including during any applicable trading
blackout periods. During the third quarter of 2013, we paid $18.8,
including transaction fees, to repurchase for cancellation 1.7 million
subordinate voting shares, including 0.4 million shares purchased under
the ASPP, at a weighted average price of $10.96 per share. At
September 30, 2013, we also recorded a liability of $8.0, representing
the estimated cash required to repurchase the remaining 0.7 million
subordinate voting shares available for purchase under the ASPP.
We grant share unit awards to employees under our equity-based
compensation plans. We have the option to satisfy the delivery of
shares upon vesting of the awards by purchasing subordinate voting
shares in the open market or by settling in cash. Under one of these
plans, we also have the option to satisfy the delivery of shares by
issuing new subordinate voting shares from treasury, subject to certain
limits. From time-to-time, we pay cash for the purchase by a trustee of
subordinate voting shares in the open market to satisfy the delivery of
shares upon vesting of awards. For accounting purposes, we classify
these shares as treasury stock until they are delivered pursuant to the
plans. During the first nine months of 2013, we paid $10.4, including
transaction fees, for the trustee's purchase of 1.05 million
subordinate voting shares (first nine months of 2012 — $3.8 paid for
0.4 million subordinate voting shares) in the open market for our
equity-based compensation plans. During the third quarters of 2013 and
2012, we did not purchase any subordinate voting shares for our
equity-based compensation plans. At September 30, 2013, the trustee
held 1.3 million subordinate voting shares with a value of $11.8. At
December 31, 2012, the trustee held 0.8 million subordinate voting
shares with a value of $6.4, and $11.9 in cash, representing the
estimated amount of cash required to complete the purchase of our
subordinate voting shares under a previous ASPP.
The following table outlines the activities for equity-based awards for
the nine months ended September 30, 2013:
Number of awards (in millions)
|
|
Options (iii)
|
|
RSUs
|
|
PSUs (i)
|
|
|
|
|
|
|
|
Outstanding at December 31,
2012.......................................................................
|
|
6.0
|
|
|
3.4
|
|
|
4.8
|
|
Granted
(i)..............................................................................................................
|
|
1.0
|
|
|
2.2
|
|
|
2.1
|
|
Exercised or settled
(ii)...........................................................................................
|
|
(1.1
|
)
|
|
(1.4
|
)
|
|
(1.3
|
)
|
Forfeited/expired....................................................................................................
|
|
(0.4
|
)
|
|
(0.1
|
)
|
|
(0.2
|
)
|
Outstanding at September 30,
2013......................................................................
|
|
5.5
|
|
|
4.1
|
|
|
5.4
|
|
|
|
|
|
|
|
|
Weighted-average grant date fair value of options and share units
granted..........
|
|
$
|
3.73
|
|
|
$
|
8.28
|
|
|
$
|
8.74
|
|
(i)
|
During the first quarter of 2013, we granted 2.1 million performance
share units (PSUs), of which 60% vest based on the achievement of a
market performance condition tied to Total Shareholder Return (TSR) and
40% vest based on a non-market performance condition. See note 2(n) of
our 2012 annual consolidated financial statements for a description of
TSR. We estimated the grant date fair value of the TSR-based portion of
PSUs using a Monte Carlo simulation model. The fair value of the
balance of the PSUs is based on the market value of our subordinate
voting shares at the time of grant. We expect to settle these awards
with subordinate voting shares purchased in the open market. The number
of PSUs that will actually vest will vary from 0% to 200% depending on
the achievement of pre-determined performance goals and financial
targets. The number of PSUs above represents the maximum payout at
200%. During the first quarter of 2012, we granted 2.4 million PSUs,
all of which vest based on the achievement of a market performance
condition tied to TSR. We granted no PSU awards in the second or the
third quarter of 2013 or in the same periods of 2012.
|
|
|
(ii)
|
During the third quarter and first nine months of 2013, we received cash
proceeds of $1.7 and $6.1, respectively (third quarter and first nine
months of 2012 — $0.3 and $7.1, respectively) relating to the exercise
of stock options.
|
|
|
(iii)
|
We estimated the grant date fair value of options using the
Black-Scholes option pricing model. The estimates we use in the pricing
model include the following: expected price volatility of our
subordinate voting shares, weighted average expected life of the
option, expected dividends, and the risk-free interest rate.
|
For the third quarter and first nine months of 2013, stock-based
compensation expense was $6.5 and $22.6, respectively (third quarter
and first nine months of 2012 — $10.7 and $27.8, respectively). The
amount of our stock-based compensation expense varies from
period-to-period. The portion of our expense that relates to
performance-based compensation generally varies depending on the level
of achievement of pre-determined performance goals and financial
targets.
9. OTHER CHARGES (RECOVERIES)
|
Three months ended September 30
|
|
Nine months ended September 30
|
|
2012
|
|
2013
|
|
2012
|
|
2013
|
Restructuring (a)...................................
|
$
|
8.3
|
|
|
$
|
(0.2
|
)
|
|
$
|
27.3
|
|
|
$
|
10.5
|
|
Other (b)...............................................
|
0.6
|
|
|
(24.0
|
)
|
|
(2.3
|
)
|
|
(24.0
|
)
|
|
$
|
8.9
|
|
|
$
|
(24.2
|
)
|
|
$
|
25.0
|
|
|
$
|
(13.5
|
)
|
(a) Restructuring:
Our restructuring charges (recoveries) are comprised of the following:
|
Three months ended September 30
|
|
Nine months ended September 30
|
|
2012
|
|
2013
|
|
2012
|
|
2013
|
Cash charges.......................................
|
$
|
7.9
|
|
|
$
|
—
|
|
|
$
|
12.3
|
|
|
$
|
9.8
|
|
Non-cash charges (recoveries)...........
|
0.4
|
|
|
(0.2
|
)
|
|
15.0
|
|
|
0.7
|
|
|
$
|
8.3
|
|
|
$
|
(0.2
|
)
|
|
$
|
27.3
|
|
|
$
|
10.5
|
|
In June 2012, we announced that we would wind down our manufacturing
services for BlackBerry. We completed our manufacturing services for
BlackBerry and the related transition activities in 2012. Due to our
disengagement from BlackBerry in 2012 and in response to the continued
challenging demand environment, we also announced restructuring actions
throughout our global network intended to reduce our overall cost
structure and improve our margin performance. In connection with these
plans, we recorded restructuring charges of $10.5 in the first nine
months of 2013, including net recoveries of $0.2 in the third quarter
of 2013 (third quarter of 2012 — restructuring charges of $8.3; first
nine months of 2012 — restructuring charges of $27.3; full year 2012 —
restructuring charges of $44.0). During the first nine months of 2013,
we recorded cash charges primarily related to employee termination
costs for actions taken throughout our global network. During the third
quarter and first nine months of 2012, we recorded cash charges
primarily related to employee termination costs for our BlackBerry
operations and non-cash charges to write down the BlackBerry-related
equipment to recoverable amounts. Our cash charges for the first nine
months of 2012 included recoveries of $3.0, primarily to reflect a
reversal of charges related to the early settlement of one facility
lease.
The recognition of our restructuring charges required us to make certain
judgments and estimates regarding the nature, timing and amounts
associated with the restructuring actions. Our major assumptions
included the timing and number of employees to be terminated, the
measurement of termination costs, and the timing of disposition and
estimated fair values used for assets available for sale. We developed
a detailed plan and have recorded termination costs for employees
informed of their termination. We engaged independent brokers to
determine the estimated fair values less costs to sell for assets we no
longer used and which were available for sale. We recognized an
impairment loss for assets whose carrying amount exceeded the fair
values less costs to sell as determined by the third-party brokers. We
also recorded adjustments to reflect actual proceeds on disposition of
these assets. At the end of each reporting period, we evaluate the
appropriateness of our restructuring charges and balances. Further
adjustments may be required to reflect actual experience or changes in
estimates.
At September 30, 2013, our restructuring provision was $7.0 (December
31, 2012 — $14.8), comprised primarily of employee termination costs
which we expect to pay by the end of 2013.
(b) Other:
In July 2013, in connection with the settlement of class action lawsuits
in which we were a plaintiff, we received recoveries of damages in the
amount of $24.0 related to certain purchases we made in prior periods.
We recorded these recoveries in other charges (recoveries) in our
condensed consolidated statement of operations in the third quarter of
2013. During the first nine months of 2012, we released our provision
of $3.2 related to the estimated fair value of contingent consideration
for a prior acquisition and recorded the recovery in other charges and
we recorded transaction costs of $0.9 related to the D&H acquisition in
other charges. See note 3.
10. INCOME TAXES
Our effective income tax rate can vary significantly quarter-to-quarter
for various reasons, including the mix and volume of business in lower
tax jurisdictions within Europe and Asia, in jurisdictions with tax
holidays and tax incentives, and in jurisdictions for which no deferred
income tax assets have been recognized because management believed it
was not probable that future taxable profit would be available against
which tax losses and deductible temporary differences could be
utilized. Our effective income tax rate can also vary due to the
impact of restructuring charges, foreign exchange fluctuations,
operating losses, and changes in our provisions related to tax
uncertainties.
See note 12 regarding income tax contingencies.
11. FINANCIAL INSTRUMENTS AND RISK MANAGEMENT
Our financial assets are comprised primarily of cash and cash
equivalents, accounts receivable and derivatives used for hedging
purposes. Our financial liabilities are comprised primarily of accounts
payable, certain accrued and other liabilities and provisions, and
derivatives. We record the majority of our financial liabilities at
amortized cost except for derivative liabilities, which we measure at
fair value. We classify our term deposits as held-to-maturity. We
record our short-term investments in money market funds at fair value,
with changes recognized in our consolidated statement of operations.
We classify the financial assets and liabilities that we measure at fair
value based on the inputs used to determine fair value at the
measurement date. See note 20 of our 2012 annual consolidated financial
statements for details of the input levels used and our fair value
hierarchy at December 31, 2012. There have been no significant changes
to the source of our inputs since December 31, 2012.
Cash and cash equivalents are comprised of the following:
|
December 31
2012
|
|
|
September 30
2013
|
Cash...................................................................................
|
$
|
265.3
|
|
|
$
|
299.3
|
Cash
equivalents................................................................
|
285.2
|
|
|
247.5
|
|
$
|
550.5
|
|
|
$
|
546.8
|
Our current portfolio consists of bank deposits and certain money market
funds that hold primarily U.S. government securities. The majority of
our cash and cash equivalents is held with financial institutions each
of which had at September 30, 2013 a Standard and Poor's short-term
rating of A-1 or above.
Currency risk:
Due to the global nature of our operations, we are exposed to exchange
rate fluctuations on our financial instruments denominated in various
currencies. The majority of our currency risk is driven by the
operational costs incurred in local currencies by our subsidiaries. We
manage our currency risk through our hedging program using forecasts of
future cash flows and balance sheet exposures denominated in foreign
currencies.
Our major currency exposures at September 30, 2013 are summarized in
U.S. dollar equivalents in the following table. We have included in
this table only those items that we classify as financial assets or
liabilities and which were denominated in non-functional currencies. In
accordance with the financial instruments standard, we have excluded
items such as pension and non-pension post-employment benefits and
income taxes. The local currency amounts have been converted to U.S.
dollar equivalents using the spot rates at September 30, 2013.
|
Canadian
dollar
|
|
Malaysian
ringgit
|
|
Thai
baht
|
Cash and cash
equivalents..................................................................................
|
$
|
1.6
|
|
|
$
|
1.1
|
|
|
$
|
1.1
|
|
Account receivable and other financial
assets.....................................................
|
6.0
|
|
|
0.7
|
|
|
0.3
|
|
Accounts payable and certain accrued and other liabilities and
provisions..........
|
(35.7
|
)
|
|
(16.9
|
)
|
|
(21.6
|
)
|
Net financial
liabilities...........................................................................................
|
$
|
(28.1
|
)
|
|
$
|
(15.1
|
)
|
|
$
|
(20.2
|
)
|
Foreign currency risk sensitivity analysis:
The financial impact of a one-percentage point strengthening or
weakening of the following currencies against the U.S. dollar for our
financial instruments denominated in non-functional currencies is
summarized in the following table as at September 30, 2013. The
financial instruments impacted by a change in exchange rates include
our exposures to the above financial assets or liabilities denominated
in non-functional currencies and our foreign exchange forward
contracts.
|
Canadian
dollar
|
|
Malaysian
ringgit
|
|
Thai
baht
|
|
Increase (decrease)
|
1% Strengthening
|
|
|
|
|
|
|
Net
earnings.............................................................
|
$
|
1.6
|
|
|
$
|
—
|
|
|
$
|
(0.1
|
)
|
|
Other comprehensive income...................................
|
0.9
|
|
|
0.5
|
|
|
1.2
|
|
1% Weakening
|
|
|
|
|
|
|
Net
earnings.............................................................
|
(1.6
|
)
|
|
—
|
|
|
0.1
|
|
|
Other comprehensive income...................................
|
(0.9
|
)
|
|
(0.5
|
)
|
|
(1.2
|
)
|
At September 30, 2013, we had forward exchange contracts to trade
U.S. dollars in exchange for the following currencies:
Currency
|
Amount of
U.S. dollars
|
|
Weighted
average
exchange rate
of U.S. dollars
|
|
Maximum
period in
months
|
|
Fair value
gain/(loss)
|
Canadian dollar......................................
|
$
|
287.1
|
|
$
|
0.96
|
|
|
15
|
|
$
|
2.5
|
|
Thai baht................................................
|
135.8
|
|
0.03
|
|
|
15
|
|
(2.3
|
)
|
Malaysian ringgit....................................
|
94.6
|
|
0.31
|
|
|
15
|
|
(2.7
|
)
|
Mexican peso.........................................
|
41.8
|
|
0.08
|
|
|
12
|
|
(0.6
|
)
|
British pound..........................................
|
72.6
|
|
1.60
|
|
|
4
|
|
(1.3
|
)
|
Chinese renminbi...................................
|
64.8
|
|
0.16
|
|
|
12
|
|
0.3
|
|
Euro.......................................................
|
15.5
|
|
1.30
|
|
|
4
|
|
0.1
|
|
Romanian leu.........................................
|
15.6
|
|
0.30
|
|
|
12
|
|
0.3
|
|
Singapore dollar.....................................
|
14.3
|
|
0.80
|
|
|
12
|
|
—
|
|
Other......................................................
|
12.2
|
|
—
|
|
|
4
|
|
—
|
|
Total.......................................................
|
$
|
754.3
|
|
|
|
|
|
$
|
(3.7
|
)
|
At September 30, 2013, the fair value of these contracts was a net
unrealized loss of $3.7 (December 31, 2012 — net unrealized gain of
$4.2). Changes in the fair value of hedging derivatives to which we
apply cash flow hedge accounting, to the extent effective, are deferred
in other comprehensive income until the expenses or items being hedged
are recognized in our consolidated statement of operations. Any hedge
ineffectiveness, which at September 30, 2013 was not significant, is
recognized immediately in our consolidated statement of operations. At
September 30, 2013, we recorded $4.2 of derivative assets in other
current assets and $7.9 of derivative liabilities in accrued and other
current liabilities and other non-current liabilities. The unrealized
gains or losses are a result of fluctuations in foreign exchange rates
between the date the currency forward contracts were entered into and
the valuation date at period end.
12. CONTINGENCIES
Litigation
In the normal course of our operations, we may be subject to lawsuits,
investigations and other claims, including environmental, labor,
product, customer disputes and other matters. Management believes that
adequate provisions have been recorded in the accounts where required.
Although it is not always possible to estimate the extent of potential
costs, if any, management believes that the ultimate resolution of all
such pending matters will not have a material adverse impact on our
results of operations, financial position or liquidity.
In 2007, securities class action lawsuits were commenced against us and
our former Chief Executive and Chief Financial Officers, in the United
States District Court of the Southern District of New York by certain
individuals, on behalf of themselves and other unnamed purchasers of
our stock, claiming that they were purchasers of our stock during the
period January 27, 2005 through January 30, 2007. The plaintiffs allege
violations of United States federal securities laws and seek
unspecified damages. They allege that during the purported period we
made statements concerning our actual and anticipated future financial
results that failed to disclose certain purportedly material adverse
information with respect to demand and inventory in our Mexican
operations and our information technology and communications divisions.
In an amended complaint, the plaintiffs added one of our directors and
Onex Corporation as defendants. On October 14, 2010, the District Court
granted the defendants' motions to dismiss the consolidated amended
complaint in its entirety. The plaintiffs appealed to the United States
Court of Appeals for the Second Circuit the dismissal of its claims
against us, and our former Chief Executive and Chief Financial
Officers, but not as to the other defendants. In a summary order dated
December 29, 2011, the Court of Appeals reversed the District Court's
dismissal of the consolidated amended complaint and remanded the case
to the District Court for further proceedings. The parties are
currently engaged in the discovery process. Parallel class proceedings,
including a claim issued in October 2011, remain against us and our
former Chief Executive and Chief Financial Officers in the Ontario
Superior Court of Justice. On October 15, 2012, the Ontario Superior
Court of Justice granted limited aspects of the defendants' motion to
strike, but dismissed the defendants' limitation period argument. The
defendants appealed the limitation period issue and the Court of
Appeal's decision is pending. The court has not granted leave nor
certification of any Ontario actions. We believe the allegations in the
claims are without merit and we intend to continue to defend against
them vigorously. However, there can be no assurance that the outcome of
the litigation will be favorable to us or that it will not have a
material adverse impact on our financial position or liquidity. In
addition, we may incur substantial litigation expenses in defending the
claims. As the matter is ongoing, we cannot predict its duration or
resources required. We have liability insurance coverage that may cover
some of our litigation expenses, and potential judgments or settlement
costs.
Income taxes
We are subject to increased scrutiny in tax audits and reviews globally
by various tax authorities of historical information which could result
in additional tax expense in future periods relating to prior results.
Reviews by tax authorities generally focus on, but are not limited to,
the validity of our inter-company transactions, including financing and
transfer pricing policies which generally involve subjective areas of
taxation and a significant degree of judgment. If any of these tax
authorities are successful with their challenges, our income tax
expense may be adversely affected and we could also be subject to
interest and penalty charges.
Tax authorities in Canada have taken the position that income reported
by one of our Canadian subsidiaries should have been materially higher
in 2001 and 2002 and materially lower in 2003 and 2004 as a result of
certain inter-company transactions, and have imposed limitations on
benefits associated with favorable adjustments arising from
inter-company transactions and other adjustments. We are in the process
of appealing this decision with the Canadian tax authorities and will
also seek assistance from the relevant Competent Authorities to obtain
relief from double taxation in resolving the transfer pricing matter
under relevant treaty principles. We will be required to provide
security estimated to be in the range of $25 million to $30 million
Canadian dollars (approximately $24 to $29 at current exchange rates)
in the form of cash deposits or letters of credit to the tax
authorities in connection with the appeals. If tax authorities are
successful with their challenge, we estimate that the maximum net
impact for additional income taxes and interest charges associated with
the proposed limitations of the favorable adjustments could be
approximately $41 million Canadian dollars (approximately $40 at
current exchange rates).
Canadian tax authorities have taken the position that certain interest
amounts deducted by one of our Canadian entities in 2002 through 2004
on historical debt instruments should be re-characterized as capital
losses. If tax authorities are successful with their challenge, we
estimate that the maximum net impact for additional income taxes and
interest charges could be approximately $31 million Canadian dollars
(approximately $30 at current exchange rates). We have appealed this
decision with the Canadian tax authorities and have on deposit the
requisite security with the tax authorities in order to proceed with
the appeal. We believe that our asserted position is appropriate and
would be sustained upon full examination by the tax authorities and, if
necessary, upon consideration by the judicial courts. Our position is
supported by our Canadian legal tax advisors.
Tax authorities in Brazil had taken the position that income reported by
our Brazilian subsidiary in 2004 should have been materially higher as
a result of certain inter-company transactions. In 2011 and 2012, we
received favorable Administrative Court decisions that were largely
consistent with our original filing position. In June 2013, we received
the official report affirming the Higher Administrative Court's
favorable decision and notification of the extinguishment of the
proceeding. We did not previously accrue for any potential adverse tax
impact for the 2004 tax audit and this matter is now closed. However,
Brazilian tax authorities are not precluded from taking similar
positions in any future audits with respect to these types of
transactions.
We have and expect to continue to recognize the future benefit of
certain Brazilian tax losses on the basis that these tax losses can and
will be fully utilized in the fiscal period ending on the date of
dissolution of our Brazilian subsidiary. While our ability to do so is
not certain, we believe that our interpretation of applicable Brazilian
law will be sustained upon full examination by the Brazilian tax
authorities and, if necessary, upon consideration by the Brazilian
judicial courts. Our position is supported by our Brazilian legal tax
advisors. An adverse change to the benefit realizable on these
Brazilian losses could increase our net deferred tax liabilities by
approximately 42 million Brazilian reais (approximately $19 at current
exchange rates).
The successful pursuit of the assertions made by any taxing authority
related to the above noted tax audits or others could result in our
owing significant amounts of tax, interest and possibly penalties. We
believe we have substantial defenses to the asserted positions and have
adequately accrued for any probable potential adverse tax impact.
However, there can be no assurance as to the final resolution of these
claims and any resulting proceedings. If these claims and any ensuing
proceedings are determined adversely to us, the amounts we may be
required to pay could be material, and could be in excess of amounts
currently accrued.
SOURCE Celestica Inc.