UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2013
OR
¨ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission File Number 1-4694
R.R. DONNELLEY & SONS COMPANY
(Exact name of registrant as specified in its charter)
Delaware |
|
36-1004130 |
(State or other jurisdiction of incorporation or organization) |
|
(I.R.S. Employer Identification No.) |
|
|
|
111 South Wacker Drive, Chicago, Illinois |
|
60606 |
(Address of principal executive offices) |
|
(Zip code) |
(312) 326-8000
(Registrants telephone number, including area code)
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Sections 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large Accelerated filer |
|
x |
|
Accelerated filer |
|
¨ |
|
|
|
|
|
|
|
|
|
|
|
|||
Non-Accelerated filer |
|
¨ (Do not check if a smaller reporting company) |
|
Smaller reporting company |
|
¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes ¨ No x
As of July 26, 2013, 181.7 million shares of common stock were outstanding.
R.R. DONNELLEY & SONS COMPANY
QUARTERLY REPORT ON FORM 10-Q
FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2013
TABLE OF CONTENTS
|
|
|
Page |
||
|
|
|
|||
3 |
|||||
|
|
|
|
|
|
Item 1: |
|
3 |
|||
|
|
|
|
|
|
|
|
Condensed Consolidated Balance Sheets as of June 30, 2013 and December 31, 2012 |
3 |
||
|
|
|
|
|
|
|
|
4 |
|||
|
|
|
|
|
|
|
|
5 |
|||
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2013 and 2012 |
6 |
||
|
|
|
|
|
|
|
|
7 |
|||
|
|
|
|
|
|
Item 2: |
|
Managements Discussion and Analysis of Financial Condition and Results of Operations |
26 |
||
|
|
|
|
|
|
Item 3: |
|
46 |
|||
|
|
|
|
|
|
Item 4: |
|
46 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
||
Item 2: |
|
47 |
|||
|
|
|
|
|
|
Item 4: |
|
47 |
|||
|
|
|
|
|
|
Item 6: |
|
47 |
|||
|
|
|
|
|
|
50 |
2
Item 1. Condensed Consolidated Financial Statements
R.R. DONNELLEY & SONS COMPANY AND SUBSIDIARIES (RR DONNELLEY)
CONDENSED CONSOLIDATED BALANCE SHEETS
(in millions, except share data)
(UNAUDITED)
|
June 30, |
|
|
December 31, |
|
||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
354.4 |
|
|
$ |
430.7 |
|
Receivables, less allowances for doubtful accounts of $ 50.0 in 2013 (2012$49.6) |
|
1,804.7 |
|
|
|
1,878.8 |
|
Inventories (Note 3) |
|
493.3 |
|
|
|
510.2 |
|
Prepaid expenses and other current assets |
|
155.0 |
|
|
|
157.7 |
|
Total current assets |
|
2,807.4 |
|
|
|
2,977.4 |
|
Property, plant and equipment-net (Note 4) |
|
1,487.6 |
|
|
|
1,616.6 |
|
Goodwill (Note 5) |
|
1,432.7 |
|
|
|
1,436.4 |
|
Other intangible assets-net (Note 5) |
|
349.6 |
|
|
|
382.9 |
|
Deferred income taxes |
|
448.2 |
|
|
|
445.1 |
|
Other noncurrent assets |
|
376.1 |
|
|
|
404.3 |
|
Total assets |
$ |
6,901.6 |
|
|
$ |
7,262.7 |
|
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
$ |
961.1 |
|
|
$ |
1,210.3 |
|
Accrued liabilities |
|
695.4 |
|
|
|
825.2 |
|
Short-term and current portion of long-term debt (Note 14) |
|
277.6 |
|
|
|
18.4 |
|
Total current liabilities |
|
1,934.1 |
|
|
|
2,053.9 |
|
Long-term debt (Note 14) |
|
3,237.7 |
|
|
|
3,420.2 |
|
Pension liabilities |
|
1,104.3 |
|
|
|
1,150.5 |
|
Other postretirement benefits plan liabilities |
|
240.3 |
|
|
|
241.7 |
|
Other noncurrent liabilities |
|
330.1 |
|
|
|
327.7 |
|
Total liabilities |
|
6,846.5 |
|
|
|
7,194.0 |
|
Commitments and Contingencies (Note 13) |
|
|
|
|
|
|
|
EQUITY (Note 9) |
|
|
|
|
|
|
|
RR Donnelley shareholders equity |
|
|
|
|
|
|
|
Preferred stock, $ 1.00 par value |
|
|
|
|
|
|
|
Authorized: 2.0 shares; Issued: None |
|
|
|
|
|
|
|
Common stock, $ 1.25 par value |
|
|
|
|
|
|
|
Authorized: 500.0 shares; |
|
|
|
|
|
|
|
Issued: 243.0 shares in 2013 and 2012 |
|
303.7 |
|
|
|
303.7 |
|
Additional paid-in-capital |
|
2,795.0 |
|
|
|
2,839.4 |
|
Accumulated deficit |
|
(497.6 |
) |
|
|
(496.1 |
) |
Accumulated other comprehensive loss |
|
(1,044.0 |
) |
|
|
(1,029.2 |
) |
Treasury stock, at cost, 61.3 shares in 2013 (2012 62.6 shares) |
|
(1,516.2 |
) |
|
|
(1,565.0 |
) |
Total RR Donnelley shareholders equity |
|
40.9 |
|
|
|
52.8 |
|
Noncontrolling interests |
|
14.2 |
|
|
|
15.9 |
|
Total equity |
|
55.1 |
|
|
|
68.7 |
|
Total liabilities and equity |
$ |
6,901.6 |
|
|
$ |
7,262.7 |
|
(See Notes to Condensed Consolidated Financial Statements)
3
R.R. DONNELLEY & SONS COMPANY AND SUBSIDIARIES (RR DONNELLEY)
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in millions)
(UNAUDITED)
|
|
Three Months Ended |
|
|
|
Six Months Ended |
|
||||||||
|
2013 |
|
|
2012 |
|
|
2013 |
|
|
2012 |
|
||||
Products net sales |
$ |
2,135.0 |
|
|
$ |
2,189.7 |
|
|
$ |
4,264.7 |
|
|
$ |
4,386.2 |
|
Services net sales |
|
436.6 |
|
|
|
338.9 |
|
|
|
845.4 |
|
|
|
667.3 |
|
Total net sales |
|
2,571.6 |
|
|
|
2,528.6 |
|
|
|
5,110.1 |
|
|
|
5,053.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products cost of sales (exclusive of depreciation and amortization) |
|
1,641.7 |
|
|
|
1,689.6 |
|
|
|
3,310.0 |
|
|
|
3,392.5 |
|
Services cost of sales (exclusive of depreciation and amortization) |
|
331.7 |
|
|
|
244.3 |
|
|
|
643.6 |
|
|
|
486.4 |
|
Total cost of sales |
|
1,973.4 |
|
|
|
1,933.9 |
|
|
|
3,953.6 |
|
|
|
3,878.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products gross profit |
|
493.3 |
|
|
|
500.1 |
|
|
|
954.7 |
|
|
|
993.7 |
|
Services gross profit |
|
104.9 |
|
|
|
94.6 |
|
|
|
201.8 |
|
|
|
180.9 |
|
Total gross profit |
|
598.2 |
|
|
|
594.7 |
|
|
|
1,156.5 |
|
|
|
1,174.6 |
|
Selling, general and administrative expenses (exclusive of depreciation and amortization) |
|
294.2 |
|
|
|
275.9 |
|
|
|
576.4 |
|
|
|
559.4 |
|
Restructuring and impairment charges-net (Note 6) |
|
19.8 |
|
|
|
34.0 |
|
|
|
42.5 |
|
|
|
84.0 |
|
Depreciation and amortization |
|
111.0 |
|
|
|
120.9 |
|
|
|
224.6 |
|
|
|
245.9 |
|
Income from operations |
|
173.2 |
|
|
|
163.9 |
|
|
|
313.0 |
|
|
|
285.3 |
|
Interest expense-net |
|
65.5 |
|
|
|
63.6 |
|
|
|
128.3 |
|
|
|
124.3 |
|
Investment and other expense-net |
|
6.0 |
|
|
|
4.8 |
|
|
|
9.5 |
|
|
|
3.6 |
|
Loss on debt extinguishment |
|
|
|
|
|
|
|
|
|
35.6 |
|
|
|
12.1 |
|
Earnings before income taxes |
|
101.7 |
|
|
|
95.5 |
|
|
|
139.6 |
|
|
|
145.3 |
|
Income tax expense |
|
35.2 |
|
|
|
6.5 |
|
|
|
47.8 |
|
|
|
18.4 |
|
Net earnings |
|
66.5 |
|
|
|
89.0 |
|
|
|
91.8 |
|
|
|
126.9 |
|
Less: Income (loss) attributable to noncontrolling interests |
|
1.1 |
|
|
|
0.2 |
|
|
|
(0.7 |
) |
|
|
0.7 |
|
Net earnings attributable to RR Donnelley common shareholders |
$ |
65.4 |
|
|
$ |
88.8 |
|
|
$ |
92.5 |
|
|
$ |
126.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per share attributable to RR Donnelley common shareholders (Note 10): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net earnings per share |
$ |
0.36 |
|
|
$ |
0.49 |
|
|
$ |
0.51 |
|
|
$ |
0.70 |
|
Diluted net earnings per share |
$ |
0.36 |
|
|
$ |
0.49 |
|
|
$ |
0.51 |
|
|
$ |
0.69 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per common share |
$ |
0.26 |
|
|
$ |
0.26 |
|
|
$ |
0.52 |
|
|
$ |
0.52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
182.0 |
|
|
|
180.7 |
|
|
|
181.6 |
|
|
|
180.1 |
|
Diluted |
|
183.2 |
|
|
|
181.8 |
|
|
|
183.1 |
|
|
|
181.9 |
|
(See Notes to Condensed Consolidated Financial Statements)
4
R.R. DONNELLEY & SONS COMPANY AND SUBSIDIARIES (RR DONNELLEY)
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(in millions)
(UNAUDITED)
|
|
Three Months Ended |
|
|
|
Six Months Ended |
|
||||||||
|
2013 |
|
|
2012 |
|
|
2013 |
|
|
2012 |
|
||||
Net earnings |
$ |
66.5 |
|
|
$ |
89.0 |
|
|
$ |
91.8 |
|
|
$ |
126.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive loss, net of tax (Note 11): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Translation adjustments |
|
(25.8 |
) |
|
|
(61.6 |
) |
|
|
(18.7 |
) |
|
|
(19.8 |
) |
Adjustment for net periodic pension and other postretirement benefits plan cost |
|
4.8 |
|
|
|
0.8 |
|
|
|
3.9 |
|
|
|
1.5 |
|
Change in fair value of derivatives |
|
|
|
|
|
0.1 |
|
|
|
0.1 |
|
|
|
0.4 |
|
Other comprehensive loss |
|
(21.0 |
) |
|
|
(60.7 |
) |
|
|
(14.7 |
) |
|
|
(17.9 |
) |
Comprehensive income |
|
45.5 |
|
|
|
28.3 |
|
|
|
77.1 |
|
|
|
109.0 |
|
Less: comprehensive income (loss) attributable to noncontrolling interests |
|
1.2 |
|
|
|
0.1 |
|
|
|
(0.6 |
) |
|
|
0.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income attributable to RR Donnelley common shareholders |
$ |
44.3 |
|
|
$ |
28.2 |
|
|
$ |
77.7 |
|
|
$ |
108.3 |
|
(See Notes to Condensed Consolidated Financial Statements)
5
R.R. DONNELLEY & SONS COMPANY AND SUBSIDIARIES (RR DONNELLEY)
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in millions)
(UNAUDITED)
|
Six Months Ended |
|
|||||
|
2013 |
|
|
2012 |
|
||
OPERATING ACTIVITIES |
|
|
|
|
|
|
|
Net earnings |
$ |
91.8 |
|
|
$ |
126.9 |
|
Adjustments to reconcile net earnings to net cash provided by operating activities: |
|
|
|
|
|
|
|
Impairment charges |
|
7.8 |
|
|
|
18.0 |
|
Depreciation and amortization |
|
224.6 |
|
|
|
245.9 |
|
Provision for doubtful accounts receivable |
|
4.7 |
|
|
|
2.4 |
|
Share-based compensation |
|
11.1 |
|
|
|
14.8 |
|
Deferred income taxes |
|
(11.3 |
) |
|
|
11.5 |
|
Changes in uncertain tax positions |
|
4.3 |
|
|
|
(23.9 |
) |
Loss on investments and other assetsnet |
|
3.3 |
|
|
|
3.9 |
|
Loss related to Venezuela currency devaluation |
|
3.2 |
|
|
|
|
|
Loss on debt extinguishment |
|
35.6 |
|
|
|
12.1 |
|
Net pension and other postretirement benefits plan income |
|
(9.3 |
) |
|
|
(23.7 |
) |
Other |
|
14.1 |
|
|
|
18.6 |
|
Changes in operating assets and liabilitiesnet of acquisitions: |
|
|
|
|
|
|
|
Accounts receivablenet |
|
45.6 |
|
|
|
(110.0 |
) |
Inventories |
|
12.7 |
|
|
|
3.7 |
|
Prepaid expenses and other current assets |
|
(6.1 |
) |
|
|
(2.3 |
) |
Accounts payable |
|
(236.9 |
) |
|
|
(112.5 |
) |
Income taxes payable and receivable |
|
(9.4 |
) |
|
|
(5.7 |
) |
Accrued liabilities and other |
|
(113.2 |
) |
|
|
(113.2 |
) |
Pension and other postretirement benefits plan contributions |
|
(14.7 |
) |
|
|
(56.6 |
) |
Net cash provided by operating activities |
|
57.9 |
|
|
|
9.9 |
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
Capital expenditures |
|
(84.3 |
) |
|
|
(93.7 |
) |
Acquisitions of businesses, net of cash acquired |
|
0.3 |
|
|
|
0.5 |
|
Proceeds from return of capital and sale of investments and other assets |
|
2.2 |
|
|
|
5.9 |
|
Other investing activities |
|
3.2 |
|
|
|
(2.6 |
) |
Net cash used in investing activities |
|
(78.6 |
) |
|
|
(89.9 |
) |
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
Proceeds from issuance of long-term debt |
|
447.8 |
|
|
|
450.0 |
|
Net change in short-term debt |
|
2.4 |
|
|
|
(0.6 |
) |
Payments of current maturities and long-term debt |
|
(386.8 |
) |
|
|
(621.7 |
) |
Net proceeds from credit facility borrowings |
|
|
|
|
|
260.0 |
|
Debt issuance costs |
|
(8.2 |
) |
|
|
(7.5 |
) |
Dividends paid |
|
(94.0 |
) |
|
|
(93.3 |
) |
Other financing activities |
|
(6.1 |
) |
|
|
14.7 |
|
Net cash provided by (used in) financing activities |
|
(44.9 |
) |
|
|
1.6 |
|
Effect of exchange rate on cash and cash equivalents |
|
(10.7 |
) |
|
|
(2.3 |
) |
Net decrease in cash and cash equivalents |
|
(76.3 |
) |
|
|
(80.7 |
) |
Cash and cash equivalents at beginning of year |
|
430.7 |
|
|
|
449.7 |
|
Cash and cash equivalents at end of period |
$ |
354.4 |
|
|
$ |
369.0 |
|
(See Notes to Condensed Consolidated Financial Statements)
6
R.R. DONNELLEY & SONS COMPANY AND SUBSIDIARIES (RR DONNELLEY)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(in millions, except per share data, unless otherwise indicated)
1. Basis of Presentation
The accompanying unaudited condensed consolidated interim financial statements include the accounts of R.R. Donnelley & Sons Company and its subsidiaries (the Company or RR Donnelley) and have been prepared in accordance with accounting principles generally accepted in the United States of America (GAAP) for interim financial information and in accordance with the rules and regulations of the United States Securities and Exchange Commission (the SEC). Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. These unaudited condensed consolidated interim financial statements reflect all normal and recurring adjustments, as well as an other than normal adjustment as described in the paragraph below, that are, in the opinion of management, necessary for a fair presentation of the results for the interim periods and should be read in conjunction with the consolidated financial statements and the related notes thereto included in the Companys latest Annual Report on Form 10-K for the year ended December 31, 2012 filed with the SEC on February 26, 2013. Operating results for the three and six months ended June 30, 2013 are not necessarily indicative of the results that may be expected for the fiscal year ending December 31, 2013. All significant intercompany transactions have been eliminated in consolidation. These unaudited condensed consolidated interim financial statements include estimates and assumptions of management that affect the amounts reported in the condensed consolidated financial statements. Actual results could differ from these estimates.
During the first quarter of 2012, the Company identified and recognized $19.8 million to correct an over-accrual for rebates owed to certain office products customers, which understated accounts receivable and net sales during the years 2008 through 2011. Following qualitative and quantitative review, the Company concluded that the over-accrual was not material to any prior period or to the full year 2012 or the trend of annual operating results.
2. Acquisitions
For the three and six months ended June 30, 2013, the Company recorded $0.1 million and $1.1 million of acquisition-related expenses, respectively, associated with contemplated acquisitions within selling, general and administrative expenses in the Condensed Consolidated Statements of Operations.
2012 Acquisitions
On December 28, 2012, the Company acquired Presort Solutions (Presort), a provider of mail presorting services to businesses in various industries. The acquisition of Presort expanded the range of logistics co-mailing capabilities that the Company can provide to its customers and enhanced its integrated offerings. The purchase price for Presort was $11.9 million, net of cash acquired of $0.8 million.
On December 17, 2012, the Company acquired Meisel Photographic Corporation (Meisel), a provider of custom designed visual graphics products to the retail market. The acquisition of Meisel expanded and enhanced the range of services the Company offers to its customers. The purchase price for Meisel was $25.4 million, net of cash acquired of $1.0 million.
On September 6, 2012, the Company acquired Express Postal Options International (XPO), a provider of international outbound mailing services to pharmaceutical, e-commerce, financial services, information technology, catalog, direct mail and other businesses. The acquisition of XPO expanded the range of logistics capabilities that the Company can provide to its customers and enhanced its integrated offerings. The purchase price for XPO, which included the Companys estimate of contingent consideration, was $23.4 million, net of cash acquired of $1.0 million. The former owners of XPO may receive contingent consideration in the form of cash payments of up to $4.0 million subject to XPO achieving certain gross profit targets. As of the acquisition date, the Company estimated the fair value of the contingent consideration to be $3.5 million using a probability weighting of the potential payouts. The Company has subsequently revised the estimated fair value of the contingent consideration to $2.9 million as the result of a decrease in the likelihood of achieving certain gross profit targets. The adjustment to the fair value of the contingent consideration was recognized in selling, general and administrative expenses in the Condensed Consolidated Statements of Operations. Any further changes in the estimated contingent consideration will also be recognized in the Condensed Consolidated Statements of Operations.
On August 14, 2012, the Company acquired EDGAR Online, a leading provider of disclosure management services, financial data and enterprise risk analytics software and solutions. The acquisition of EDGAR Online expanded and enhanced the range of services that the Company offers to its customers. The purchase price for EDGAR Online was $71.5 million, including debt assumed of $1.4 million and net of cash acquired of $2.1 million. Immediately following the acquisition, the Company repaid the $1.4 million of debt assumed.
Operations of all of the 2012 acquisitions are included in the U.S. Print and Related Services segment.
7
R.R. DONNELLEY & SONS COMPANY AND SUBSIDIARIES (RR DONNELLEY)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(in millions, except per share data, unless otherwise indicated)
For the three and six months ended June 30, 2012, the Company recorded $0.5 million and $0.8 million of acquisition-related expenses, respectively, associated with acquisitions contemplated or completed in subsequent periods within selling, general and administrative expenses in the Condensed Consolidated Statements of Operations.
The Presort, Meisel, XPO and EDGAR Online acquisitions were recorded by allocating the cost of the acquisitions to the assets acquired, including other intangible assets, based on their estimated fair values at the acquisition date. The excess of the cost of the acquisitions and the fair value of the contingent consideration over the net amounts assigned to the fair value of the assets acquired was recorded as goodwill. The tax deductible goodwill related to these acquisitions was $23.7 million.
Based on the valuations, the final purchase price allocations for these acquisitions were as follows:
Accounts receivable |
$ |
18.3 |
|
Inventories |
|
2.0 |
|
|
|
|
|
Prepaid expenses and other current assets |
|
4.3 |
|
|
|
|
|
Property, plant and equipment |
|
10.4 |
|
|
|
|
|
Amortizable other intangible assets |
|
37.5 |
|
Other noncurrent assets |
|
15.1 |
|
|
|
|
|
Goodwill |
|
55.8 |
|
Accounts payable and accrued liabilities |
|
(21.5 |
) |
Other noncurrent liabilities |
|
(0.1 |
) |
Deferred taxes-net |
|
10.4 |
|
Total purchase price-net of cash acquired |
|
132.2 |
|
|
|
|
|
Less: debt assumed |
|
1.4 |
|
Less: fair value of contingent consideration |
|
3.5 |
|
|
|
|
|
Net cash paid |
$ |
127.3 |
|
The fair values of technology, amortizable other intangible assets, contingent consideration and goodwill associated with the acquisitions of Presort, Meisel, XPO and EDGAR Online were determined to be Level 3 under the fair value hierarchy.
The following table presents the fair value, valuation techniques and related unobservable inputs for these Level 3 measurements:
|
Fair Value |
|
|
Valuation Technique |
|
Unobservable Input |
|
Range |
|
Customer relationships |
$ |
31.4 |
|
|
Excess earnings, with and without method |
|
Discount rate Attrition rate |
|
16.0% - 17.0% 7.0% - 20.0% |
|
|
|
|
|
|
|
|
|
|
Technology |
|
14.5 |
|
|
Excess earnings, relief-from-royalty method, cost approach |
|
Discount rate Obsolescence factor Royalty rate (after-tax) |
|
16.0% - 17.0% 10.0% - 20.0% 4.5% |
|
|
|
|
|
|
|
|
|
|
Trade names |
|
3.5 |
|
|
Relief-from-royalty method |
|
Discount rate Royalty rate (after-tax) |
|
15.5% - 17.0% 0.3% - 1.2% |
|
|
|
|
|
|
|
|
|
|
Non-compete agreements |
|
2.6 |
|
|
Excess earnings, with and without method |
|
Discount rate |
|
16.0% - 17.0% |
|
|
|
|
|
|
|
|
|
|
Contingent consideration |
|
3.5 |
|
|
Probability weighted discounted future cash flows |
|
Discount rate |
|
4.5% |
Pro forma
If the 2012 acquisitions described above had occurred at January 1, 2011, the Companys pro forma net sales for the three and six months ended June 30, 2012 would have been $2,596.0 million and $5,187.7 million, respectively.
The unaudited pro forma net sales are not intended to represent or be indicative of the Companys consolidated results of operations or financial condition that would have been reported had these acquisitions been completed as of the beginning of the
8
R.R. DONNELLEY & SONS COMPANY AND SUBSIDIARIES (RR DONNELLEY)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(in millions, except per share data, unless otherwise indicated)
periods presented and should not be taken as indicative of the Companys future consolidated results of operations or financial condition.
3. Inventories
The components of the Companys inventories, net of excess and obsolescence reserves for raw materials and finished goods, at June 30, 2013 and December 31, 2012 were as follows:
|
June 30, 2013 |
|
|
December 31, 2012 |
|
||
Raw materials and manufacturing supplies |
$ |
215.0 |
|
|
$ |
214.2 |
|
Work in process |
|
157.2 |
|
|
|
158.8 |
|
Finished goods |
|
214.2 |
|
|
|
229.3 |
|
LIFO reserve |
|
(93.1 |
) |
|
|
(92.1 |
) |
|
|
|
|
|
|
|
|
Total |
$ |
493.3 |
|
|
$ |
510.2 |
|
4. Property, Plant and Equipment
The components of the Companys property, plant and equipment at June 30, 2013 and December 31, 2012 were as follows:
|
June 30, |
|
|
December 31, |
|
||
Land |
$ |
95.0 |
|
|
$ |
98.7 |
|
Buildings |
|
1,154.7 |
|
|
|
1,167.0 |
|
Machinery and equipment |
|
5,986.8 |
|
|
|
6,022.7 |
|
|
|
7,236.5 |
|
|
|
7,288.4 |
|
Accumulated depreciation |
|
(5,748.9 |
) |
|
|
(5,671.8 |
) |
Total |
$ |
1,487.6 |
|
|
$ |
1,616.6 |
|
During the three months and six months ended June 30, 2013, depreciation expense was $86.4 million and $174.9 million, respectively. During the three and six months ended June 30, 2012, depreciation expense was $92.6 million and $188.0 million, respectively.
Assets Held for Sale
Primarily as a result of restructuring actions, certain facilities and equipment are considered held for sale. The net book value of assets held for sale was $24.1 million and $19.2 million at June 30, 2013 and December 31, 2012, respectively. These assets were included in other current assets in the Condensed Consolidated Balance Sheets at June 30, 2013 and December 31, 2012 at the lower of their historical net book value or their estimated fair value, less estimated costs to sell.
5. Goodwill and Other Intangible Assets
The changes in the carrying amount of goodwill for the six months ended June 30, 2013 were as follows:
|
U.S. Print and |
|
|
International |
|
|
Total |
|
|||
Net book value as of December 31, 2012 |
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
$ |
3,299.2 |
|
|
$ |
1,321.5 |
|
|
$ |
4,620.7 |
|
Accumulated impairment losses |
|
(1,989.9 |
) |
|
|
(1,194.4 |
) |
|
|
(3,184.3 |
) |
Total |
|
1,309.3 |
|
|
|
127.1 |
|
|
|
1,436.4 |
|
Foreign exchange and other adjustments |
|
(2.2 |
) |
|
|
(1.5 |
) |
|
|
(3.7 |
) |
Net book value as of June 30, 2013 |
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
3,297.0 |
|
|
|
1,267.4 |
|
|
|
4,564.4 |
|
Accumulated impairment losses |
|
(1,989.9 |
) |
|
|
(1,141.8 |
) |
|
|
(3,131.7 |
) |
Total |
$ |
1,307.1 |
|
|
$ |
125.6 |
|
|
$ |
1,432.7 |
|
9
R.R. DONNELLEY & SONS COMPANY AND SUBSIDIARIES (RR DONNELLEY)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(in millions, except per share data, unless otherwise indicated)
The components of other intangible assets at June 30, 2013 and December 31, 2012 were as follows:
|
June 30, 2013 |
|
December 31, 2012 |
||||||||||||||||||||
|
Gross |
|
|
Accumulated |
|
|
Net Book |
|
|
Gross |
|
|
Accumulated |
|
|
Net Book |
|
||||||
Customer relationships |
$ |
723.5 |
|
|
$ |
(411.3 |
) |
|
$ |
312.2 |
|
|
$ |
731.1 |
|
|
$ |
(388.0 |
) |
|
$ |
343.1 |
|
Patents |
|
98.3 |
|
|
|
(98.2 |
) |
|
|
0.1 |
|
|
|
98.3 |
|
|
|
(98.1 |
) |
|
|
0.2 |
|
Trademarks, licenses and agreements |
|
31.4 |
|
|
|
(27.2 |
) |
|
|
4.2 |
|
|
|
31.7 |
|
|
|
(26.1 |
) |
|
|
5.6 |
|
Trade names |
|
26.9 |
|
|
|
(11.9 |
) |
|
|
15.0 |
|
|
|
27.1 |
|
|
|
(11.2 |
) |
|
|
15.9 |
|
Total amortizable other intangible assets |
|
880.1 |
|
|
|
(548.6 |
) |
|
|
331.5 |
|
|
|
888.2 |
|
|
|
(523.4 |
) |
|
|
364.8 |
|
Indefinite-lived trade names |
|
18.1 |
|
|
|
|
|
|
|
18.1 |
|
|
|
18.1 |
|
|
|
|
|
|
|
18.1 |
|
Total other intangible assets |
$ |
898.2 |
|
|
$ |
(548.6 |
) |
|
$ |
349.6 |
|
|
$ |
906.3 |
|
|
$ |
(523.4 |
) |
|
$ |
382.9 |
|
Amortization expense for other intangible assets was $16.1 million and $22.1 million for the three months ended June 30, 2013 and 2012, respectively, and $32.4 million and $46.4 million for the six months ended June 30, 2013 and 2012, respectively.
The following table outlines the estimated annual amortization expense related to other intangible assets as of June 30, 2013:
For the year ending December 31, |
Amount |
||
2013 |
$ |
64.2 |
|
2014 |
|
63.2 |
|
2015 |
|
57.5 |
|
2016 |
|
39.1 |
|
2017 |
|
32.7 |
|
2018 and thereafter |
|
107.2 |
|
Total |
$ |
363.9 |
|
6. Restructuring and Impairment Charges
Restructuring and Impairment Costs Charged to Results of Operations
For the three months ended June 30, 2013 and 2012, the Company recorded the following net restructuring and impairment charges:
|
Three Months Ended June 30, 2013 |
|
|
Three Months Ended June 30, 2012 |
|||||||||||||||||||||||||||
|
Employee |
|
|
Other |
|
|
Impairment |
|
|
Total |
|
|
Employee |
|
|
Other |
|
|
Impairment |
|
|
Total |
|
||||||||
U.S. Print and Related Services |
$ |
2.4 |
|
|
$ |
8.0 |
|
|
$ |
2.8 |
|
|
$ |
13.2 |
|
|
$ |
10.5 |
|
|
$ |
8.6 |
|
|
$ |
7.0 |
|
|
$ |
26.1 |
|
International |
|
4.1 |
|
|
|
0.8 |
|
|
|
0.9 |
|
|
|
5.8 |
|
|
|
3.0 |
|
|
|
0.5 |
|
|
|
|
|
|
|
3.5 |
|
Corporate |
|
0.8 |
|
|
|
|
|
|
|
|
|
|
|
0.8 |
|
|
|
0.3 |
|
|
|
2.8 |
|
|
|
1.3 |
|
|
|
4.4 |
|
Total |
$ |
7.3 |
|
|
$ |
8.8 |
|
|
$ |
3.7 |
|
|
$ |
19.8 |
|
|
$ |
13.8 |
|
|
$ |
11.9 |
|
|
$ |
8.3 |
|
|
$ |
34.0 |
|
For the six months ended June 30, 2013 and 2012, the Company recorded the following net restructuring and impairment charges:
|
Six Months Ended June 30, 2013 |
|
|
Six Months Ended June 30, 2012 |
|||||||||||||||||||||||||||
|
Employee |
|
|
Other |
|
|
Impairment |
|
|
Total |
|
|
Employee |
|
|
Other |
|
|
Impairment |
|
|
Total |
|
||||||||
U.S. Print and Related Services |
$ |
9.5 |
|
|
$ |
16.5 |
|
|
$ |
6.7 |
|
|
$ |
32.7 |
|
|
$ |
38.9 |
|
|
$ |
11.9 |
|
|
$ |
15.0 |
|
|
$ |
65.8 |
|
International |
|
5.8 |
|
|
|
1.3 |
|
|
|
0.7 |
|
|
|
7.8 |
|
|
|
6.8 |
|
|
|
1.1 |
|
|
|
1.0 |
|
|
|
8.9 |
|
Corporate |
|
0.8 |
|
|
|
0.8 |
|
|
|
0.4 |
|
|
|
2.0 |
|
|
|
4.9 |
|
|
|
2.8 |
|
|
|
1.6 |
|
|
|
9.3 |
|
Total |
$ |
16.1 |
|
|
$ |
18.6 |
|
|
$ |
7.8 |
|
|
$ |
42.5 |
|
|
$ |
50.6 |
|
|
$ |
15.8 |
|
|
$ |
17.6 |
|
|
$ |
84.0 |
|
10
R.R. DONNELLEY & SONS COMPANY AND SUBSIDIARIES (RR DONNELLEY)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(in millions, except per share data, unless otherwise indicated)
For the three and six months ended June 30, 2013, the Company recorded net restructuring charges of $7.3 million and $16.1 million, respectively, for employee termination costs for 579 employees, of whom 504 were terminated as of June 30, 2013. These charges primarily related to the closing of two manufacturing facilities within the U.S. Print and Related Services segment and the reorganization of certain operations. Additionally, the Company incurred lease termination and other restructuring charges of $8.8 million and $18.6 million, respectively, for the three and six months ended June 30, 2013, including charges related to multi-employer pension plan withdrawal obligations. For the three and six months ended June 30, 2013, the Company also recorded $3.7 million and $7.8 million, respectively, of impairment charges primarily related to buildings and machinery and equipment associated with facility closings.
For the three and six months ended June 30, 2012, the Company recorded net restructuring charges of $13.8 million and $50.6 million, respectively, for employee termination costs for 1,820 employees, substantially all of whom were terminated as of June 30, 2013. These charges primarily related to actions resulting from the reorganization of sales and administrative functions across all segments, the closing of four manufacturing facilities within the U.S. Print and Related Services segment and one manufacturing facility within the International segment and the reorganization of certain operations. Additionally, the Company incurred lease termination and other restructuring charges of $11.9 million and $15.8 million for the three and six months ended June 30, 2012, respectively. The Company also recorded $8.3 million and $17.6 million, respectively, of impairment charges primarily related to machinery and equipment associated with the facility closings and other asset disposals for the three and six months ended June 30, 2012, respectively.
The fair values of the buildings and machinery and equipment were determined to be Level 3 under the fair value hierarchy and were estimated based on discussions with real estate brokers, review of comparable properties, if available, discussions with machinery and equipment brokers, dealer quotes and internal expertise related to the current marketplace conditions.
Restructuring Reserve
Activity impacting the Companys restructuring reserve for the six months ended June 30, 2013 was as follows:
|
December 31, |
|
|
Restructuring |
|
|
Foreign |
|
|
Cash |
|
|
June 30, |
|
|||||
Employee terminations |
$ |
23.4 |
|
|
$ |
16.1 |
|
|
$ |
(0.3 |
) |
|
$ |
(18.6 |
) |
|
$ |
20.6 |
|
Multi-employer pension plan withdrawal obligations |
|
25.1 |
|
|
|
10.6 |
|
|
|
(0.1 |
) |
|
|
(1.3 |
) |
|
|
34.3 |
|
Lease terminations and other |
|
30.0 |
|
|
|
8.0 |
|
|
|
0.7 |
|
|
|
(14.6 |
) |
|
|
24.1 |
|
Total |
$ |
78.5 |
|
|
$ |
34.7 |
|
|
$ |
0.3 |
|
|
$ |
(34.5 |
) |
|
$ |
79.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The current portion of restructuring reserves of $30.1 million at June 30, 2013 was included in accrued liabilities, while the long-term portion of $48.9 million, primarily related to multi-employer pension plan complete or partial withdrawal obligations and lease termination costs, was included in other noncurrent liabilities at June 30, 2013.
The Company anticipates that payments associated with the employee terminations reflected in the above table will be substantially completed by June of 2014. Payments on the multi-employer pension plan complete or partial withdrawal obligations are scheduled to be substantially completed by 2032. Changes based on uncertainties in these estimated withdrawal obligations, such as the financial stability of other employers participating in the plan, could affect the ultimate charges related to multi-employer pension plan withdrawals.
As of June 30, 2013, the restructuring liabilities classified as lease terminations and other consisted of lease terminations, other facility closing costs and contract termination costs. Payments on certain of the lease obligations are scheduled to continue until 2026. Market conditions and the Companys ability to sublease these properties could affect the ultimate charges related to the lease obligations. Any potential recoveries or additional charges could affect amounts reported in the Condensed Consolidated Financial Statements of future periods.
11
R.R. DONNELLEY & SONS COMPANY AND SUBSIDIARIES (RR DONNELLEY)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(in millions, except per share data, unless otherwise indicated)
7. Employee Benefits
The components of the estimated net pension and other postretirement benefits plan income for the three and six months ended June 30, 2013 and 2012 were as follows:
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||
|
2013 |
|
|
2012 |
|
|
2013 |
|
|
2012 |
|
||||
Pension (income) expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service cost |
$ |
0.8 |
|
|
$ |
1.6 |
|
|
$ |
1.6 |
|
|
$ |
3.5 |
|
Interest cost |
|
44.5 |
|
|
|
47.4 |
|
|
|
89.1 |
|
|
|
94.8 |
|
Expected return on plan assets |
|
(60.6 |
) |
|
|
(65.8 |
) |
|
|
(121.2 |
) |
|
|
(131.6 |
) |
Amortization, net |
|
12.6 |
|
|
|
6.8 |
|
|
|
25.2 |
|
|
|
13.9 |
|
Net pension income |
$ |
(2.7 |
) |
|
$ |
(10.0 |
) |
|
$ |
(5.3 |
) |
|
$ |
(19.4 |
) |
Other postretirement benefits plan (income) expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service cost |
$ |
1.9 |
|
|
$ |
1.6 |
|
|
$ |
3.7 |
|
|
$ |
3.3 |
|
Interest cost |
|
4.0 |
|
|
|
4.6 |
|
|
|
8.1 |
|
|
|
9.2 |
|
Expected return on plan assets |
|
(2.9 |
) |
|
|
(3.4 |
) |
|
|
(5.9 |
) |
|
|
(6.9 |
) |
Amortization, net |
|
(5.0 |
) |
|
|
(4.9 |
) |
|
|
(9.9 |
) |
|
|
(9.9 |
) |
Net other postretirement benefits plan income |
$ |
(2.0 |
) |
|
$ |
(2.1 |
) |
|
$ |
(4.0 |
) |
|
$ |
(4.3 |
) |
8. Share-Based Compensation
The Company recognizes compensation expense based on estimated grant date fair values for all share-based awards issued to employees and directors, including stock options, restricted stock units and performance share units. The total compensation expense related to all share-based compensation plans was $7.1 million and $11.1 million for the three and six months ended June 30, 2013, respectively. The total compensation expense related to all share-based compensation plans was $7.4 million and $14.8 million for the three and six months ended June 30, 2012, respectively.
12
R.R. DONNELLEY & SONS COMPANY AND SUBSIDIARIES (RR DONNELLEY)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(in millions, except per share data, unless otherwise indicated)
Stock Options
There were no options granted during the six months ended June 30, 2013. The Company granted 1,221,000 stock options, with a grant date fair market value of $2.96, during the six months ended June 30, 2012. The fair market value of each stock option award was estimated based on the assumptions below as of the grant date using the Black-Scholes-Merton option pricing model.
The assumptions used to determine the fair market value of the stock options granted during the six months ended June 30, 2012 were as follows:
|
2012 |
|
|
Expected volatility |
|
39.71 |
% |
Risk-free interest rate |
|
1.18 |
% |
Expected life (years) |
|
6.25 |
|
Expected dividend yield |
|
5.06 |
% |
Stock option awards as of December 31, 2012 and June 30, 2013, and changes during the six months ended June 30, 2013, were as follows:
|
Shares Under Option |
|
|
Weighted |
|
|
Weighted |
|
|
Aggregate |
|
||||
Outstanding at December 31, 2012 |
|
4,726 |
|
|
$ |
18.90 |
|
|
|
6.2 |
|
|
$ |
2.1 |
|
Exercised |
|
(88 |
) |
|
|
7.09 |
|
|
|
|
|
|
|
|
|
Cancelled/forfeited/expired |
|
(361 |
) |
|
|
18.20 |
|
|
|
|
|
|
|
|
|
Outstanding at June 30, 2013 |
|
4,277 |
|
|
|
19.20 |
|
|
|
6.2 |
|
|
|
7.9 |
|
Vested and expected to vest at June 30, 2013 |
|
4,235 |
|
|
|
19.26 |
|
|
|
6.2 |
|
|
|
7.9 |
|
Exercisable at June 30, 2013 |
|
1,356 |
|
|
$ |
8.68 |
|
|
|
6.5 |
|
|
$ |
7.2 |
|
The aggregate intrinsic value in the table above represents the total pre-tax intrinsic value (the difference between the Companys closing stock price on June 30, 2013 and December 31, 2012, respectively, and the exercise price, multiplied by the number of in-the-money options) that would have been received by the option holders had all option holders exercised their in-the-money options on June 30, 2013 and December 31, 2012. This amount will change in future periods based on the fair market value of the Companys stock and the number of options outstanding. Total intrinsic value of options exercised for the three and six months ended June 30, 2013 was $0.4 million. There were no options exercised during the three months ended June 30, 2012. Total intrinsic value of options exercised for the six months ended June 30, 2012 was $1.2 million.
Compensation expense related to stock options for the three and six months ended June 30, 2013 was $0.4 million and $0.8 million, respectively. Compensation expense related to stock options for the three and six months ended June 30, 2012 was $0.7 million and $1.8 million, respectively. As of June 30, 2013, $2.4 million of total unrecognized compensation expense related to 1.0 million stock options with a weighted average fair market value of $3.28, is expected to be recognized over a weighted average period of 2.2 years.
13
R.R. DONNELLEY & SONS COMPANY AND SUBSIDIARIES (RR DONNELLEY)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(in millions, except per share data, unless otherwise indicated)
Restricted Stock Units
Nonvested restricted stock unit awards as of December 31, 2012 and June 30, 2013, and changes during the six months ended June 30, 2013, were as follows:
|
Shares |
|
|
Weighted |
|
||
Nonvested at December 31, 2012 |
|
3,246 |
|
|
$ |
11.85 |
|
Granted |
|
1,377 |
|
|
|
9.59 |
|
Vested |
|
(1,998 |
) |
|
|
10.19 |
|
Forfeited |
|
(72 |
) |
|
|
11.27 |
|
Nonvested at June 30, 2013 |
|
2,553 |
|
|
$ |
11.94 |
|
Compensation expense related to restricted stock units for the three and six months ended June 30, 2013 was $6.0 million and $9.2 million, respectively. Compensation expense related to restricted stock units for the three and six months ended June 30, 2012 was $6.2 million and $12.0 million, respectively. As of June 30, 2013, there was $20.7 million of unrecognized share-based compensation expense related to approximately 2.4 million of restricted stock unit awards, with a weighted average grant date fair market value of $11.95, that are expected to vest over a weighted average period of 2.4 years. The fair value of these awards was determined based on the Companys stock price on the grant date reduced by the present value of expected dividends through the vesting period.
Performance Share Units
Nonvested performance share unit awards as of December 31, 2012 and June 30, 2013, and changes during the six months ended June 30, 2013, were as follows:
|
Shares |
|
|
Weighted Date Fair Value |
|
||
Nonvested at December 31, 2012 |
|
468 |
|
|
$ |
12.84 |
|
Granted |
|
485 |
|
|
|
8.85 |
|
Nonvested at June 30, 2013 |
|
953 |
|
|
$ |
10.81 |
|
During the six months ended June 30, 2013, 485,000 performance share unit awards were granted to certain executive officers, payable upon the achievement of certain established performance targets. The performance period for the shares awarded is January 1, 2013 through December 31, 2015. Distributions under these awards are payable at the end of the performance period in common stock or cash, at the Companys discretion. The total potential payouts for awards granted during the six months ended June 30, 2013 range from 242,500 to 485,000 shares, should certain performance targets be achieved. The fair value of these awards was determined based on the Companys stock price on the grant date reduced by the present value of expected dividends through the vesting period. These awards are subject to forfeiture upon termination of employment prior to vesting, subject in some cases to early vesting upon specified events, including death, permanent disability or retirement of the grantee or a change in control of the Company.
Compensation expense for the performance share unit awards granted in 2013 and 2012 is being recognized based on the maximum estimated payout of 485,000 and 233,000 shares, for each respective period. Compensation expense for awards granted during 2011 is currently being recognized based on an estimated payout of 50%, or 117,500 shares. Compensation expense related to performance share unit awards for the three and six months ended June 30, 2013 was $0.7 million and $1.1 million, respectively. Compensation expense related to performance share unit awards for the three and six months ended June 30, 2012 was $0.5 million and $1.0 million respectively. As of June 30, 2013, there was $5.0 million of unrecognized compensation expense related to performance share unit awards, which is expected to be recognized over a weighted average period of 2.2 years.
14
R.R. DONNELLEY & SONS COMPANY AND SUBSIDIARIES (RR DONNELLEY)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(in millions, except per share data, unless otherwise indicated)
9. Equity
The Companys equity as of December 31, 2012 and June 30, 2013, and changes during the six months ended June 30, 2013, were as follows:
|
RR Donnelley |
|
|
Noncontrolling |
|
|
Total Equity |
|
|||
Balance at December 31, 2012 |
$ |
52.8 |
|
|
$ |
15.9 |
|
|
$ |
68.7 |
|
Net earnings (loss) |
|
92.5 |
|
|
|
(0.7 |
) |
|
|
91.8 |
|
Other comprehensive income (loss) |
|
(14.8 |
) |
|
|
0.1 |
|
|
|
(14.7 |
) |
Share-based compensation |
|
11.1 |
|
|
|
|
|
|
|
11.1 |
|
Issuance of share-based awards, net of withholdings and other |
|
(6.7 |
) |
|
|
|
|
|
|
(6.7 |