Delaware | 000-51515 | 20-1489747 |
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
395 Oyster Point Boulevard, Suite 415, South San Francisco, California | 94080 |
(Address of principal executive offices) | (Zip Code) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Number | Description | |
99.1 | Press Release of Core-Mark Holding Company, Inc. dated November 12, 2013 with attachments. |
CORE-MARK HOLDING COMPANY, INC. | |||
Date: November 12, 2013 | By: | /s/ Stacy Loretz-Congdon | |
Name: | Stacy Loretz-Congdon | ||
Title: | Chief Financial Officer |
Number | Description | |
99.1 | Press Release of Core-Mark Holding Company, Inc. dated November 12, 2013, with attachments. |
• | Third Quarter Sales Increased 13.2% Driven by Non-Cigarette Sales Growth of 16.5% |
• | Diluted EPS of $1.06 for the Third Quarter |
• | Tightened Sales Guidance to $9.8-$9.9 Billion |
• | EPS Guidance Updated to a Range of $3.35 to $3.45 for the Year |
RECONCILIATION OF GROSS PROFIT TO REMAINING GROSS PROFIT | ||||||||||
(Unaudited and $ in millions) | ||||||||||
For the Three Months Ended September 30, | ||||||||||
2013 | 2012 | % Change | ||||||||
Gross profit | $ | 140.8 | $ | 122.2 | 15.2 | % | ||||
Cigarette inventory holding gains | (0.2 | ) | (0.2 | ) | ||||||
LIFO expense | 2.2 | 3.8 | ||||||||
Remaining gross profit | $ | 142.8 | $ | 125.8 | 13.5 | % |
RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA | ||||||||||
(Unaudited and $ in millions) | ||||||||||
For the Three Months Ended September 30, | ||||||||||
2013 | 2012 | % Change | ||||||||
Net income | $ | 12.3 | $ | 10.5 | 17.1 | % | ||||
Interest expense, net (1) | 0.5 | 0.3 | ||||||||
Provision for income taxes | 6.6 | 6.4 | ||||||||
Depreciation & amortization | 6.8 | 6.3 | ||||||||
LIFO expense | 2.2 | 3.8 | ||||||||
Stock-based compensation expense | 1.3 | 1.4 | ||||||||
Foreign currency transaction losses, net | 0.1 | — | ||||||||
Adjusted EBITDA | $ | 29.8 | $ | 28.7 | 3.8 | % | ||||
Note (1): Interest expense, net, is reported net of interest income. |
RECONCILIATION OF GROSS PROFIT TO REMAINING GROSS PROFIT | ||||||||
(Unaudited and $ in millions) | ||||||||
For the Nine Months Ended September 30, | ||||||||
2013 | 2012 | % Change | ||||||
Gross profit | 393.8 | 354.9 | 11.0 | % | ||||
Cigarette inventory holding gains | (4.9 | ) | (4.5 | ) | ||||
LIFO expense | 8.8 | 11.0 | ||||||
Remaining gross profit | 397.7 | 361.4 | 10.0 | % |
RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA | ||||||||||
(Unaudited and $ in millions) | ||||||||||
For the Nine Months Ended September 30, | ||||||||||
2013 | 2012 | % Change | ||||||||
Net income | $ | 26.6 | $ | 24.2 | 9.9 | % | ||||
Interest expense, net (1) | 1.8 | 1.3 | ||||||||
Provision for income taxes | 16.2 | 15.5 | ||||||||
Depreciation & amortization | 20.2 | 19.0 | ||||||||
LIFO expense | 8.8 | 11.0 | ||||||||
Stock-based compensation expense | 4.0 | 4.1 | ||||||||
Foreign currency transaction losses, net | 0.6 | 0.1 | ||||||||
Adjusted EBITDA | $ | 78.2 | $ | 75.2 | 4.0 | % | ||||
Note (1): Interest expense, net, is reported net of interest income. |
CORE-MARK HOLDING COMPANY, INC. AND SUBSIDIARIES | |||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
(In millions, except share data) | |||||||
(Unaudited) | |||||||
September 30, | December 31, | ||||||
2013 | 2012 | ||||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 15.9 | $ | 19.1 | |||
Restricted cash | 11.3 | 10.9 | |||||
Accounts receivable, net of allowance for doubtful accounts of $9.5 and $10.9 at September 30, 2013 and December 31, 2012, | 250.1 | 228.1 | |||||
Other receivables, net | 57.2 | 53.8 | |||||
Inventories, net | 346.8 | 366.4 | |||||
Deposits and prepayments | 47.1 | 40.3 | |||||
Deferred income taxes | 8.2 | 8.2 | |||||
Total current assets | 736.6 | 726.8 | |||||
Property and equipment, net | 113.3 | 114.7 | |||||
Goodwill | 23.0 | 22.8 | |||||
Other intangible assets, net | 19.3 | 21.4 | |||||
Other non-current assets, net | 30.2 | 33.5 | |||||
Total assets | $ | 922.4 | $ | 919.2 | |||
Liabilities and Stockholders' Equity | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 124.8 | $ | 94.4 | |||
Book overdrafts | 22.4 | 24.7 | |||||
Cigarette and tobacco taxes payable | 154.2 | 165.6 | |||||
Accrued liabilities | 83.9 | 79.5 | |||||
Deferred income taxes | 3.3 | 3.4 | |||||
Total current liabilities | 388.6 | 367.6 | |||||
Long-term debt | 49.9 | 84.7 | |||||
Deferred income taxes | 11.4 | 11.7 | |||||
Other long-term liabilities | 11.3 | 12.1 | |||||
Claims liabilities, net | 27.5 | 28.1 | |||||
Pension liabilities | 11.9 | 14.8 | |||||
Total liabilities | 500.6 | 519.0 | |||||
Commitments and contingencies | |||||||
Stockholders' equity: | |||||||
Common stock, $0.01 par value (50,000,000 shares authorized; 12,785,985 and 12,602,806 shares issued; 11,522,768 and 11,446,229 shares outstanding at September 30, 2013 and December 31, 2012, respectively) | 0.1 | 0.1 | |||||
Additional paid-in capital | 254.8 | 249.2 | |||||
Treasury stock at cost (1,263,217 and 1,156,577 shares of common stock at September 30, 2013 and December 31, 2012, respectively) | (43.1 | ) | (37.4 | ) | |||
Retained earnings | 217.1 | 194.9 | |||||
Accumulated other comprehensive loss | (7.1 | ) | (6.6 | ) | |||
Total stockholders' equity | 421.8 | 400.2 | |||||
Total liabilities and stockholders' equity | $ | 922.4 | $ | 919.2 |
CORE-MARK HOLDING COMPANY, INC. AND SUBSIDIARIES | |||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||
(In millions, except per share data) | |||||||||||||||
(Unaudited) | |||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Net sales | 2,620.7 | 2,314.9 | 7,276.3 | 6,702.9 | |||||||||||
Cost of goods sold | 2,479.9 | 2,192.7 | 6,882.5 | 6,348.0 | |||||||||||
Gross profit | 140.8 | 122.2 | 393.8 | 354.9 | |||||||||||
Warehousing and distribution expenses | 79.4 | 68.4 | 219.9 | 198.0 | |||||||||||
Selling, general and administrative expenses | 41.3 | 35.9 | 126.7 | 113.4 | |||||||||||
Amortization of intangible assets | 0.6 | 0.7 | 2.0 | 2.4 | |||||||||||
Total operating expenses | 121.3 | 105.0 | 348.6 | 313.8 | |||||||||||
Income from operations | 19.5 | 17.2 | 45.2 | 41.1 | |||||||||||
Interest expense | (0.6 | ) | (0.4 | ) | (2.1 | ) | (1.6 | ) | |||||||
Interest income | 0.1 | 0.1 | 0.3 | 0.3 | |||||||||||
Foreign currency transaction losses, net | (0.1 | ) | — | (0.6 | ) | (0.1 | ) | ||||||||
Income before income taxes | 18.9 | 16.9 | 42.8 | 39.7 | |||||||||||
Provision for income taxes | (6.6 | ) | (6.4 | ) | (16.2 | ) | (15.5 | ) | |||||||
Net income | $ | 12.3 | $ | 10.5 | $ | 26.6 | $ | 24.2 | |||||||
Basic net income per common share (1) | $ | 1.07 | $ | 0.92 | $ | 2.32 | $ | 2.12 | |||||||
Diluted net income per common share (1) | $ | 1.06 | $ | 0.90 | $ | 2.29 | $ | 2.08 | |||||||
Basic weighted-average shares | 11.5 | 11.5 | 11.5 | 11.4 | |||||||||||
Diluted weighted-average shares | 11.6 | 11.7 | 11.6 | 11.6 | |||||||||||
Dividends declared and paid per common share (2) | $ | 0.19 | $ | 0.17 | $ | 0.38 | $ | 0.51 | |||||||
(1): Basic and diluted earnings per share are calculated based on unrounded actual amounts. | |||||||||||||||
(2): In lieu of the first quarter 2013 dividend, the Board of Directors declared an accelerated cash dividend of $0.19 per common share on December 20, 2012, which resulted in an aggregate dividend payment to shareholders of $2.2 million on December 31, 2012. |
CORE-MARK HOLDING COMPANY, INC. AND SUBSIDIARIES | ||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
(In millions) | ||||||||
(Unaudited) | ||||||||
Nine Months Ended September 30, | ||||||||
2013 | 2012 | |||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 26.6 | $ | 24.2 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
LIFO and inventory provisions | 8.9 | 10.9 | ||||||
Amortization of debt issuance costs | 0.3 | 0.3 | ||||||
Stock-based compensation expense | 4.0 | 4.1 | ||||||
Bad debt expense, net | 0.7 | 1.3 | ||||||
Depreciation and amortization | 20.2 | 19.0 | ||||||
Foreign currency transaction losses, net | 0.6 | 0.1 | ||||||
Deferred income taxes | 0.2 | 2.5 | ||||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable, net | (23.3 | ) | (20.0 | ) | ||||
Other receivables, net | (3.6 | ) | (7.8 | ) | ||||
Inventories, net | 9.0 | 74.3 | ||||||
Deposits, prepayments and other non-current assets | (6.8 | ) | (1.2 | ) | ||||
Accounts payable | 31.4 | 10.6 | ||||||
Cigarette and tobacco taxes payable | (10.1 | ) | (23.0 | ) | ||||
Pension, claims, accrued and other long-term liabilities | 1.1 | (6.5 | ) | |||||
Net cash provided by operating activities | 59.2 | 88.8 | ||||||
Cash flows from investing activities: | ||||||||
Acquisition of business | (1.8 | ) | — | |||||
Change in restricted cash | (0.8 | ) | 2.1 | |||||
Additions to property and equipment, net | (13.0 | ) | (20.3 | ) | ||||
Capitalization of software | — | (0.2 | ) | |||||
Proceeds from sale of fixed assets | — | 0.3 | ||||||
Net cash used in investing activities | (15.6 | ) | (18.1 | ) | ||||
Cash flows from financing activities: | ||||||||
Repayments under revolving credit facility, net | (34.8 | ) | (61.7 | ) | ||||
Principal payments under capital lease obligations | (0.7 | ) | (0.3 | ) | ||||
Dividends paid | (4.5 | ) | (5.9 | ) | ||||
Payments of financing costs | (0.3 | ) | — | |||||
Repurchases of common stock | (5.7 | ) | (0.7 | ) | ||||
Proceeds from exercise of common stock options | 2.4 | 3.4 | ||||||
Tax withholdings related to net share settlements of restricted stock units | (2.6 | ) | (1.4 | ) | ||||
Excess tax deductions associated with stock-based compensation | 1.8 | 1.1 | ||||||
Decrease in book overdrafts | (2.2 | ) | (6.7 | ) | ||||
Net cash used in financing activities | (46.6 | ) | (72.2 | ) | ||||
Effects of changes in foreign exchange rates | (0.2 | ) | (0.4 | ) | ||||
Decrease in cash and cash equivalents | (3.2 | ) | (1.9 | ) | ||||
Cash and cash equivalents, beginning of period | 19.1 | 15.2 | ||||||
Cash and cash equivalents, end of period | $ | 15.9 | $ | 13.3 | ||||
Supplemental disclosures: | ||||||||
Cash paid during the period for: | ||||||||
Income taxes paid, net of refunds | $ | 17.8 | $ | 6.1 | ||||
Interest paid | $ | 1.2 | $ | 1.1 |
CORE-MARK HOLDING COMPANY, INC. AND SUBSIDIARIES | |||||||||||||||||||||
RECONCILIATION OF DILUTED EPS TO ADJUSTED DILUTED EPS | |||||||||||||||||||||
(In millions, except per share data) | |||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||
2013 (a) | 2012 (a) | % Increase | 2013 (a) | 2012 (a) | % Increase | ||||||||||||||||
Net income | $ | 12.3 | $ | 10.5 | 17.1 | % | $ | 26.6 | $ | 24.2 | 9.9 | % | |||||||||
Diluted shares | 11.6 | 11.7 | 11.6 | 11.6 | |||||||||||||||||
Diluted EPS | $ | 1.06 | $ | 0.90 | 17.8 | % | $ | 2.29 | $ | 2.08 | 10.1 | % | |||||||||
LIFO expense | 0.11 | 0.19 | 0.46 | 0.57 | |||||||||||||||||
Diluted EPS excluding LIFO expense | $ | 1.17 | $ | 1.09 | 7.3 | % | $ | 2.75 | $ | 2.65 | 3.8 | % | |||||||||
Cigarette inventory holding gains (1) | (0.01 | ) | (0.01 | ) | (0.26 | ) | (0.23 | ) | |||||||||||||
Legacy insurance claims (2) | — | (0.07 | ) | — | (0.09 | ) | |||||||||||||||
Business expansion and integration costs (3) | 0.04 | — | 0.08 | — | |||||||||||||||||
Foreign exchange losses | 0.01 | — | 0.03 | 0.01 | |||||||||||||||||
Tax items (4) | (0.07 | ) | (0.03 | ) | (0.06 | ) | (0.04 | ) | |||||||||||||
Adjusted diluted EPS (5) | $ | 1.14 | $ | 0.98 | 16.3 | % | $ | 2.54 | $ | 2.3 | 10.4 | % | |||||||||
(a) Amounts and percentages have been rounded for presentation purposes and might differ from unrounded results. | |||||||||||||||||||||
(1) Cigarette inventory holding gains Cigarette inventory holding gains were $0.2 million for both the three months ended September 30, 2013 and 2012, respectively. For the nine months ended September 30, 2013 and 2012, cigarette inventory holding gains were $4.9 million and $4.5 million, respectively. | |||||||||||||||||||||
(2) Legacy insurance claims During the three and nine months ended September 30, 2012, we had $1.4 million and $1.8 million, respectively, of reductions in expenses resulting from the favorable resolution of legacy workers' compensation and insurance claims. | |||||||||||||||||||||
(3) Business expansion and integration costs During the three and nine months ended September 30, 2013, we invested approximately $0.7 million and $1.6 million, respectively, in business expansion and integration activities. | |||||||||||||||||||||
(4) Tax Item The provision for income taxes for both the three and nine months ended September 30, 2013 included a net benefit of $0.7 million related primarily to adjustments of prior year’s estimates and the expiration of the statute of limitations for uncertain tax positions. The provision for income taxes for the three and nine months ended September 30, 2012 included a net benefit of $0.3 million and $0.5 million, respectively, related primarily to adjustments of prior year’s estimates and the expiration of the statute of limitations for uncertain tax positions. | |||||||||||||||||||||
(5) Adjusted diluted EPS The adjusted diluted earnings per share impacts of the above items were calculated using a tax rate of approximately 39.51% and 40.22% for the three and nine months ended September 30, 2013 and 2012, respectively. |
YX]:^^],TS3]&T^'2M*LHK:VMXQ'!;PH%2-0,!0!P!5'P/
MX/T3X?\`A'3O!/ART6"QTRT2WMHE'15&,_4G))]2:U:_>N&N'<)P]@%3@DZC
MUG+JW_DNB^>[/O\`+QUY[^RM\6-`^-W[/?A+XC^'KI
M)(KW1H5N$4\PW$:A)8V]"KJP]^HX(->A5]'A8THX:"I_#96^X_4,IIX2EE=&
M&%M[-1CRV[65OOW"H[>UMK1#':6\<2EV
Z_S\K;]+F3]L/]X_G6KX,^(?B_X=^(8/%?@;Q/>Z3J5LV8+RQN#&Z^V1U'
ML>#7-7WV_39S:W]M)#(.J2+@U#_:#>OZU$:,H236C1Y:QDJ4[IM-?)H^U_A%
M_P`%G_C[X,MHM/\`BAX7TOQ?%&`#