THE BRINK’S COMPANY
|
||
(Exact name of registrant as specified in its charter)
|
Virginia
|
54-1317776
|
|||
(State or other jurisdiction of
|
(I.R.S. Employer
|
|||
incorporation or organization)
|
Identification No.)
|
March 31,
|
December 31,
|
|||||||
(In millions)
|
2013
|
2012
|
||||||
ASSETS
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$ | 234.8 | 201.7 | |||||
Accounts receivable, net
|
639.8 | 612.3 | ||||||
Prepaid expenses and other
|
137.3 | 122.1 | ||||||
Deferred income taxes
|
60.9 | 59.4 | ||||||
Total current assets
|
1,072.8 | 995.5 | ||||||
Property and equipment, net
|
785.9 | 793.8 | ||||||
Goodwill
|
253.1 | 243.8 | ||||||
Other intangibles
|
69.1 | 56.1 | ||||||
Deferred income taxes
|
386.2 | 385.3 | ||||||
Other
|
83.9 | 79.4 | ||||||
Total assets
|
$ | 2,651.0 | 2,553.9 | |||||
LIABILITIES AND EQUITY
|
||||||||
Current liabilities:
|
||||||||
Short-term borrowings
|
$ | 71.1 | 26.7 | |||||
Current maturities of long-term debt
|
28.0 | 27.0 | ||||||
Accounts payable
|
177.1 | 172.8 | ||||||
Accrued liabilities
|
534.2 | 516.5 | ||||||
Total current liabilities
|
810.4 | 743.0 | ||||||
Long-term debt
|
410.6 | 335.6 | ||||||
Accrued pension costs
|
390.0 | 397.8 | ||||||
Retirement benefits other than pensions
|
302.6 | 304.6 | ||||||
Deferred income taxes
|
19.7 | 18.7 | ||||||
Other
|
172.3 | 177.4 | ||||||
Total liabilities
|
2,105.6 | 1,977.1 | ||||||
Commitments and contingent liabilities (notes 3, 4 and 11)
|
||||||||
Equity:
|
||||||||
The Brink’s Company (“Brink’s”) shareholders:
|
||||||||
Common stock
|
48.0 | 47.8 | ||||||
Capital in excess of par value
|
555.9 | 568.3 | ||||||
Retained earnings
|
637.6 | 659.1 | ||||||
Accumulated other comprehensive loss
|
(767.9 | ) | (773.4 | ) | ||||
Brink’s shareholders
|
473.6 | 501.8 | ||||||
Noncontrolling interests
|
71.8 | 75.0 | ||||||
Total equity
|
545.4 | 576.8 | ||||||
Total liabilities and equity
|
$ | 2,651.0 | 2,553.9 | |||||
See accompanying notes to consolidated financial statements.
|
Three Months
|
|||||||
Ended March 31,
|
|||||||
(In millions, except for per share amounts)
|
2013
|
2012
|
|||||
Revenues
|
$
|
977.4
|
940.7
|
||||
Costs and expenses:
|
|||||||
Cost of revenues
|
816.0
|
760.4
|
|||||
Selling, general and administrative expenses
|
136.0
|
135.8
|
|||||
Total costs and expenses
|
952.0
|
896.2
|
|||||
Other operating income (expense)
|
(9.2)
|
2.2
|
|||||
Operating profit
|
16.2
|
46.7
|
|||||
Interest expense
|
(6.0)
|
(6.3)
|
|||||
Interest and other income (expense)
|
0.5
|
3.9
|
|||||
Income from continuing operations before tax
|
10.7
|
44.3
|
|||||
Provision (benefit) for income taxes
|
4.9
|
16.6
|
|||||
Income from continuing operations
|
5.8
|
27.7
|
|||||
Loss from discontinued operations, net of tax
|
(18.7)
|
(3.9)
|
|||||
Net income (loss)
|
(12.9)
|
23.8
|
|||||
Less net income attributable to noncontrolling interests
|
(3.7)
|
(6.8)
|
|||||
Net income (loss) attributable to Brink’s
|
(16.6)
|
17.0
|
|||||
Amounts attributable to Brink’s
|
|||||||
Continuing operations
|
2.1
|
20.9
|
|||||
Discontinued operations
|
(18.7)
|
(3.9)
|
|||||
Net income (loss) attributable to Brink’s
|
$
|
(16.6)
|
17.0
|
||||
Earnings (loss) per share attributable to Brink’s common shareholders (a)
|
|||||||
Basic:
|
|||||||
Continuing operations
|
$
|
0.04
|
0.44
|
||||
Discontinued operations
|
(0.38)
|
(0.08)
|
|||||
Net income (loss)
|
$
|
(0.34)
|
0.35
|
||||
Diluted:
|
|||||||
Continuing operations
|
$
|
0.04
|
0.43
|
||||
Discontinued operations
|
(0.38)
|
(0.08)
|
|||||
Net income (loss)
|
$
|
(0.34)
|
0.35
|
||||
Weighted-average shares
|
|||||||
Basic
|
48.6
|
48.1
|
|||||
Diluted
|
48.9
|
48.3
|
|||||
Cash dividends paid per common share
|
$
|
0.10
|
0.10
|
||||
(a)
|
Amounts may not add due to rounding.
|
||||||
See accompanying notes to consolidated financial statements.
|
Three Months
|
||||||||
Ended March 31,
|
||||||||
(In millions)
|
2013
|
2012
|
||||||
Net income (loss)
|
$ | (12.9 | ) | 23.8 | ||||
Benefit plan adjustments:
|
||||||||
Benefit plan experience gains (losses)
|
17.8 | 15.5 | ||||||
Benefit plan prior service cost (credit)
|
1.0 | 0.9 | ||||||
Deferred profit sharing
|
- | 0.2 | ||||||
Total benefit plan adjustments
|
18.8 | 16.6 | ||||||
Foreign currency translation adjustments
|
(6.7 | ) | 26.4 | |||||
Unrealized gains (losses) on available-for-sale securities
|
- | (1.4 | ) | |||||
Losses on cash flow hedges
|
(0.4 | ) | - | |||||
Other comprehensive income before tax
|
11.7 | 41.6 | ||||||
Provision (benefit) for income taxes
|
6.5 | 5.9 | ||||||
Other comprehensive income
|
5.2 | 35.7 | ||||||
Comprehensive income (loss)
|
(7.7 | ) | 59.5 | |||||
Less comprehensive income (loss) attributable to noncontrolling interests
|
3.1 | 8.8 | ||||||
Comprehensive income (loss) attributable to Brink's
|
$ | (10.8 | ) | 50.7 | ||||
See accompanying notes to consolidated financial statements.
|
Attributable to Brink’s
|
||||||||||||||||||||||||||||
Capital
|
Accumulated
|
Attributable
|
||||||||||||||||||||||||||
in Excess
|
Other
|
to
|
||||||||||||||||||||||||||
Common
|
of Par
|
Retained
|
Comprehensive
|
Noncontrolling
|
||||||||||||||||||||||||
(In millions)
|
Shares
|
Stock
|
Value
|
Earnings
|
Loss
|
Interests
|
Total
|
|||||||||||||||||||||
Balance as of December 31, 2012
|
47.8 | $ | 47.8 | 568.3 | 659.1 | (773.4 | ) | 75.0 | 576.8 | |||||||||||||||||||
Net income (loss)
|
- | - | - | (16.6 | ) | - | 3.7 | (12.9 | ) | |||||||||||||||||||
Other comprehensive income (loss)
|
- | - | - | - | 5.8 | (0.6 | ) | 5.2 | ||||||||||||||||||||
Dividends to:
|
||||||||||||||||||||||||||||
Brink’s common shareholders ($0.10 per share)
|
- | - | - | (4.8 | ) | - | - | (4.8 | ) | |||||||||||||||||||
Noncontrolling interests
|
- | - | - | - | - | (0.2 | ) | (0.2 | ) | |||||||||||||||||||
Share-based compensation:
|
||||||||||||||||||||||||||||
Stock options and awards:
|
||||||||||||||||||||||||||||
Compensation expense
|
- | - | 0.8 | - | - | - | 0.8 | |||||||||||||||||||||
Consideration from exercise of stock options
|
- | - | 0.2 | - | - | - | 0.2 | |||||||||||||||||||||
Other share-based benefit programs
|
0.2 | 0.2 | (1.6 | ) | (0.1 | ) | - | - | (1.5 | ) | ||||||||||||||||||
Acquisitions of noncontrolling interests
|
- | - | (11.8 | ) | - | (0.3 | ) | (6.4 | ) | (18.5 | ) | |||||||||||||||||
Capital contributions from noncontrolling interest
|
- | - | - | - | - | 0.3 | 0.3 | |||||||||||||||||||||
Balance as of March 31, 2013
|
48.0 | $ | 48.0 | 555.9 | 637.6 | (767.9 | ) | 71.8 | 545.4 | |||||||||||||||||||
See accompanying notes to consolidated financial statements
|
Three Months
|
||||||||
Ended March 31,
|
||||||||
(In millions)
|
2013
|
2012
|
||||||
Cash flows from operating activities:
|
||||||||
Net income (loss)
|
$ | (12.9 | ) | 23.8 | ||||
Adjustments to reconcile net income to net cash provided (used) by operating activities:
|
||||||||
Loss from discontinued operations, net of tax
|
18.7 | 3.9 | ||||||
Depreciation and amortization
|
44.5 | 41.0 | ||||||
Share-based compensation expense
|
0.8 | 1.4 | ||||||
Deferred income taxes
|
(12.8 | ) | (26.4 | ) | ||||
Gains and losses:
|
||||||||
Sales of available-for-sale securities
|
(0.2 | ) | (2.1 | ) | ||||
Sales of property and other assets
|
(0.3 | ) | (0.2 | ) | ||||
Impairment losses
|
0.4 | - | ||||||
Retirement benefit funding (more) less than expense:
|
||||||||
Pension
|
8.5 | (3.8 | ) | |||||
Other than pension
|
3.2 | 5.3 | ||||||
Loss on Venezuela currency devaluation
|
13.4 | - | ||||||
Other operating
|
(1.0 | ) | 3.2 | |||||
Changes in operating assets and liabilities, net of effects of acquisitions:
|
||||||||
Accounts receivable
|
(37.2 | ) | (32.0 | ) | ||||
Accounts payable, income taxes payable and accrued liabilities
|
(17.2 | ) | 5.7 | |||||
Customer obligations
|
16.8 | (18.8 | ) | |||||
Prepaid and other current assets
|
(8.7 | ) | (13.3 | ) | ||||
Other
|
(5.6 | ) | 2.5 | |||||
Discontinued operations
|
(7.1 | ) | (6.6 | ) | ||||
Net cash provided (used) by operating activities
|
3.3 | (16.4 | ) | |||||
Cash flows from investing activities:
|
||||||||
Capital expenditures
|
(34.1 | ) | (33.5 | ) | ||||
Acquisitions
|
(19.0 | ) | (16.4 | ) | ||||
Sales of available-for-sale securities and other investments
|
9.3 | 11.5 | ||||||
Cash proceeds from sale of property, equipment and investments
|
0.3 | 0.4 | ||||||
Other
|
(0.2 | ) | 0.2 | |||||
Discontinued operations
|
(1.6 | ) | (0.8 | ) | ||||
Net cash used by investing activities
|
(45.3 | ) | (38.6 | ) | ||||
Cash flows from financing activities:
|
||||||||
Borrowings (repayments) of debt:
|
||||||||
Short-term debt
|
43.6 | (3.7 | ) | |||||
Long-term revolving credit facilities
|
82.4 | 43.1 | ||||||
Repayments of long-term debt
|
(7.5 | ) | (6.9 | ) | ||||
Acquisition of noncontrolling interests in subsidiaries
|
(18.5 | ) | - | |||||
Payment of acquisition-related obligation
|
(8.1 | ) | - | |||||
Debt financing costs
|
- | (1.5 | ) | |||||
Dividends to:
|
||||||||
Shareholders of Brink’s
|
(4.8 | ) | (4.7 | ) | ||||
Noncontrolling interests in subsidiaries
|
(0.2 | ) | (4.6 | ) | ||||
Proceeds from exercise of stock options
|
0.2 | - | ||||||
Minimum tax withholdings associated with share-based compensation
|
(1.6 | ) | (0.3 | ) | ||||
Discontinued operations
|
- | 0.8 | ||||||
Net cash provided by financing activities
|
85.5 | 22.2 | ||||||
Effect of exchange rate changes on cash
|
(10.4 | ) | 5.4 | |||||
Cash and cash equivalents:
|
||||||||
Increase (decrease)
|
33.1 | (27.4 | ) | |||||
Balance at beginning of period
|
201.7 | 182.9 | ||||||
Balance at end of period
|
$ | 234.8 | 155.5 | |||||
See accompanying notes to consolidated financial statements
|
·
|
armored vehicle transportation, which we refer to as cash-in-transit (“CIT”)
|
·
|
automated teller machine replenishment, and servicing, and network infrastructure services (“ATM Services”)
|
·
|
secure international transportation of valuables (“Global Services”)
|
·
|
supply chain management of cash (“Cash Management Services”) including cash logistics services, deploying and servicing safes and safe control devices (e.g., our patented CompuSafe® service), coin sorting and wrapping, integrated check and cash processing services (“Virtual Vault Services”)
|
·
|
bill payment acceptance and processing services to utility companies and other billers (“Payment Services”)
|
·
|
security and guarding services (including airport security)
|
Three Months
|
||||||||
Ended March 31,
|
||||||||
(In millions)
|
2013
|
2012
|
||||||
Revenues:
|
||||||||
International
|
$ | 741.8 | 704.3 | |||||
North America
|
235.6 | 236.4 | ||||||
Revenues
|
$ | 977.4 | 940.7 | |||||
Three Months
|
||||||||
Ended March 31,
|
||||||||
(In millions)
|
2013 | 2012 | ||||||
Operating profit:
|
||||||||
International
|
$ | 35.6 | 65.2 | |||||
North America
|
(2.4 | ) | 5.8 | |||||
Segment operating profit
|
33.2 | 71.0 | ||||||
Non-segment
|
(17.0 | ) | (24.3 | ) | ||||
Operating profit
|
$ | 16.2 | 46.7 | |||||
U.S. Plans
|
Non-U.S. Plans
|
Total
|
||||||||||||||||||||||
(In millions)
|
2013
|
2012
|
2013
|
2012
|
2013
|
2012
|
||||||||||||||||||
Three months ended March 31,
|
||||||||||||||||||||||||
Service cost
|
$ | - | - | 3.6 | 2.6 | 3.6 | 2.6 | |||||||||||||||||
Interest cost on projected benefit obligation
|
10.6 | 11.0 | 4.8 | 4.1 | 15.4 | 15.1 | ||||||||||||||||||
Return on assets – expected
|
(14.2 | ) | (15.1 | ) | (3.2 | ) | (3.0 | ) | (17.4 | ) | (18.1 | ) | ||||||||||||
Amortization of losses
|
11.3 | 10.0 | 1.6 | 1.1 | 12.9 | 11.1 | ||||||||||||||||||
Amortization of prior service cost
|
- | - | 0.6 | 0.4 | 0.6 | 0.4 | ||||||||||||||||||
Settlement loss
|
- | 4.0 | 0.3 | 0.8 | 0.3 | 4.8 | ||||||||||||||||||
Net periodic pension cost
|
$ | 7.7 | 9.9 | 7.7 | 6.0 | 15.4 | 15.9 |
UMWA Plans
|
Black Lung and Other Plans
|
Total
|
||||||||||||||||||||||
(In millions)
|
2013
|
2012
|
2013
|
2012
|
2013
|
2012
|
||||||||||||||||||
Three months ended March 31,
|
||||||||||||||||||||||||
Service cost
|
$ | - | - | 0.1 | - | 0.1 | - | |||||||||||||||||
Interest cost on accumulated postretirement benefit obligations
|
5.0 | 5.6 | 0.5 | 0.8 | 5.5 | 6.4 | ||||||||||||||||||
Return on assets – expected
|
(5.2 | ) | (5.3 | ) | - | - | (5.2 | ) | (5.3 | ) | ||||||||||||||
Amortization of losses
|
5.0 | 5.4 | 0.1 | 0.2 | 5.1 | 5.6 | ||||||||||||||||||
Amortization of prior service cost
|
- | - | 0.4 | 0.5 | 0.4 | 0.5 | ||||||||||||||||||
Net periodic postretirement cost
|
$ | 4.8 | 5.7 | 1.1 | 1.5 | 5.9 | 7.2 |
Three Months
|
||||||||
Ended March 31,
|
||||||||
2013
|
2012
|
|||||||
Continuing operations
|
||||||||
Provision for income taxes (in millions)
|
$ | 4.9 | 16.6 | |||||
Effective tax rate
|
45.8 | % | 37.5 | % |
Three Months
|
|||||||
Ended March 31,
|
|||||||
(In millions)
|
2013
|
2012
|
|||||
Weighted-average shares:
|
|||||||
Basic (a)
|
48.6
|
48.1
|
|||||
Effect of dilutive stock options and awards
|
0.3
|
0.2
|
|||||
Diluted
|
48.9
|
48.3
|
|||||
Antidilutive stock options and awards excluded from denominator
|
1.7
|
2.6
|
(a)
|
We have deferred compensation plans for directors and certain of our employees. Amounts owed to participants are denominated in common stock units. Each unit represents one share of common stock. The number of shares used to calculate basic earnings per share includes the weighted-average units credited to employees and directors under the deferred compensation plans. Accordingly, included in basic shares are 0.7 million weighted-average units in the three months ended March 31, 2013, and 1.2 million weighted-average units in the three months ended March 31, 2012.
|
Three Months
|
||||||||
Ended March 31,
|
||||||||
(In millions)
|
2013
|
2012
|
||||||
Cash paid for:
|
||||||||
Interest
|
$ | 6.1 | 6.1 | |||||
Income taxes
|
20.5 | 18.9 |
Amounts Arising During
|
Amounts Reclassified to
|
|||||||||||||||||||
the Current Period
|
Net Income (Loss)
|
|||||||||||||||||||
Total Other
|
||||||||||||||||||||
Income
|
Income
|
Comprehensive
|
||||||||||||||||||
(In millions)
|
Pretax
|
Tax
|
Pretax
|
Tax
|
Income (Loss)
|
|||||||||||||||
Three months ended March 31, 2013
|
||||||||||||||||||||
Amounts attributable to Brink's:
|
||||||||||||||||||||
Benefit plan adjustments
|
$ | (0.5 | ) | 0.1 | 19.2 | (6.7 | ) | 12.1 | ||||||||||||
Foreign currency translation adjustments
|
(5.9 | ) | - | (0.1 | ) | 0.1 | (5.9 | ) | ||||||||||||
Unrealized gains (losses) on available-for-sale securities
|
0.2 | (0.1 | ) | (0.2 | ) | 0.1 | - | |||||||||||||
Gains (losses) on cash flow hedges
|
(0.2 | ) | - | (0.2 | ) | - | (0.4 | ) | ||||||||||||
(6.4 | ) | - | 18.7 | (6.5 | ) | 5.8 | ||||||||||||||
Amounts attributable to noncontrolling interests:
|
||||||||||||||||||||
Benefit plan adjustments
|
- | - | 0.1 | - | 0.1 | |||||||||||||||
Foreign currency translation adjustments
|
(0.7 | ) | - | - | - | (0.7 | ) | |||||||||||||
Unrealized gains (losses) on available-for-sale securities
|
- | - | - | - | - | |||||||||||||||
Gains (losses) on cash flow hedges
|
- | - | - | - | - | |||||||||||||||
(0.7 | ) | - | 0.1 | - | (0.6 | ) | ||||||||||||||
Total
|
||||||||||||||||||||
Benefit plan adjustments (a)
|
(0.5 | ) | 0.1 | 19.3 | (6.7 | ) | 12.2 | |||||||||||||
Foreign currency translation adjustments (b)
|
(6.6 | ) | - | (0.1 | ) | 0.1 | (6.6 | ) | ||||||||||||
Unrealized gains (losses) on available-for-sale securities (c)
|
0.2 | (0.1 | ) | (0.2 | ) | 0.1 | - | |||||||||||||
Gains (losses) on cash flow hedges (d)
|
(0.2 | ) | - | (0.2 | ) | - | (0.4 | ) | ||||||||||||
$ | (7.1 | ) | - | 18.8 | (6.5 | ) | 5.2 | |||||||||||||
Three months ended March 31, 2012
|
||||||||||||||||||||
Amounts attributable to Brink's:
|
||||||||||||||||||||
Benefit plan adjustments
|
$ | (5.8 | ) | 1.7 | 22.4 | (8.2 | ) | 10.1 | ||||||||||||
Foreign currency translation adjustments
|
24.4 | - | - | - | 24.4 | |||||||||||||||
Unrealized gains (losses) on available-for-sale securities
|
0.7 | (0.2 | ) | (2.1 | ) | 0.8 | (0.8 | ) | ||||||||||||
19.3 | 1.5 | 20.3 | (7.4 | ) | 33.7 | |||||||||||||||
Amounts attributable to noncontrolling interests:
|
||||||||||||||||||||
Benefit plan adjustments
|
- | - | - | - | - | |||||||||||||||
Foreign currency translation adjustments
|
2.0 | - | - | - | 2.0 | |||||||||||||||
Unrealized gains (losses) on available-for-sale securities
|
- | - | - | - | - | |||||||||||||||
2.0 | - | - | - | 2.0 | ||||||||||||||||
Total
|
||||||||||||||||||||
Benefit plan adjustments (a)
|
(5.8 | ) | 1.7 | 22.4 | (8.2 | ) | 10.1 | |||||||||||||
Foreign currency translation adjustments
|
26.4 | - | - | - | 26.4 | |||||||||||||||
Unrealized gains (losses) on available-for-sale securities (c)
|
0.7 | (0.2 | ) | (2.1 | ) | 0.8 | (0.8 | ) | ||||||||||||
$ | 21.3 | 1.5 | 20.3 | (7.4 | ) | 35.7 |
(a)
|
The amortization of prior experience losses and prior service cost is part of total net periodic retirement benefit cost when reclassified to net income. Net periodic retirement benefit cost also includes service costs, interest costs, expected returns on assets, and settlement costs. The total pretax expense is allocated between cost of revenues and selling, general and administrative expenses on a plan-by-plan basis. In the first three months of 2013, cost of revenues included $17.0 million and selling, general and administrative expenses included $4.3 million of total net periodic retirement benefit cost. In the first three months of 2012, cost of revenues included $15.7 million and selling, general and administrative expenses included $7.4 million of total net periodic retirement benefit cost.
|
(b)
|
Pretax foreign currency translation adjustments reclassified to the income statement in 2013 relate to the sale of operations in Poland. The amounts are included in loss from discontinued operations in the income statement.
|
(c)
|
Gains and losses on sales of available-for-sale securities are reclassified from accumulated other comprehensive loss to the income statement when the gains or losses are realized. Pretax amounts are classified in the income statement as interest and other income (expense).
|
(d)
|
Pretax gains and losses on cash flow hedges are classified in the income statement as
|
·
|
other operating income ($0.4 million in the three months ended March 31, 2013), and
|
·
|
interest and other income (expense) (($0.2) million in the three months ended March 31, 2013).
|
(In millions)
|
Benefit Plan Adjustments
|
Foreign Currency Translation Adjustments
|
Unrealized Gains (Losses) on Available-for-Sale Securities
|
Gains (Losses) on Cash Flow Hedges
|
Total
|
|
|||||||||||||||||||
Balance as of December 31, 2012
|
$ | (665.1 | ) | (109.9 | ) | 1.6 | - | (773.4 | ) | ||||||||||||||||
Other comprehensive income (loss) before reclassifications
|
(0.4 | ) | (5.9 | ) | 0.1 | (0.2 | ) | (6.4 | ) | ||||||||||||||||
Amounts reclassified from accumulated other comprehensive loss
|
12.5 | - | (0.1 | ) | (0.2 | ) | 12.2 | ||||||||||||||||||
Other comprehensive income (loss) attributable to Brink's
|
12.1 | (5.9 | ) | - | (0.4 | ) | 5.8 | ||||||||||||||||||
Acquisitions of noncontrolling interests
|
- | (0.3 | ) | - | - | (0.3 | ) | ||||||||||||||||||
Balance as of March 31, 2013
|
$ | (653.0 | ) | (116.1 | ) | 1.6 | (0.4 | ) | (767.9 | ) |
March 31,
|
December 31,
|
|||||||
(In millions)
|
2013
|
2012
|
||||||
Mutual Funds
|
||||||||
Cost
|
$ | 3.7 | 4.3 | |||||
Gross unrealized gains
|
1.2 | 1.0 | ||||||
Fair value
|
$ | 4.9 | 5.3 |
March 31,
|
December 31,
|
|||||||
(In millions)
|
2013
|
2012
|
||||||
DTA bonds
|
||||||||
Carrying value
|
$ | 43.2 | 43.2 | |||||
Fair value
|
43.1 | 43.4 | ||||||
Unsecured notes issued in a private placement
|
||||||||
Carrying value
|
100.0 | 100.0 | ||||||
Fair value
|
109.6 | 110.5 |
Three Months
|
||||||||
Ended March 31,
|
||||||||
(In millions)
|
2013
|
2012
|
||||||
Discontinued European operations (a):
|
||||||||
Loss from operations (b)
|
$ | (18.1 | ) | (4.3 | ) | |||
Loss on sale
|
(0.5 | ) | - | |||||
Adjustments to contingencies of former operations
|
- | 0.1 | ||||||
Loss from discontinued operations before income taxes
|
(18.6 | ) | (4.2 | ) | ||||
Provision (credit) for income taxes
|
0.1 | (0.3 | ) | |||||
Loss from discontinued operations, net of tax
|
$ | (18.7 | ) | (3.9 | ) |
(a)
|
Discontinued operations include cash-in-transit operations in Germany and Poland, and guarding operations in France and Morocco. Revenues from these European operations were $18.2 million in the three months ended March 31, 2013 and $26.1 million in the three months ended March 31, 2012. No interest expense was included in discontinued operations in the three months ended March 31, 2013 and 2012.
|
(b)
|
Loss from operations includes $15.3 million of accrued severance expenses which will be required to be paid to terminate certain employees of the German operations after the sale of the business is completed. We intend to contribute a portion of the cost to fund the severance payments to the business prior to the execution of the sales transaction.
|
Three Months
|
||||||||
Ended March 31,
|
||||||||
(In millions)
|
2013
|
2012
|
||||||
German CIT Operation:
|
||||||||
Revenues
|
$ | 15.0 | 14.0 | |||||
Losses from operations before tax
|
18.2 | 2.9 |
·
|
armored vehicle transportation, which we refer to as cash-in-transit (“CIT”)
|
·
|
automated teller machine replenishment, and servicing, and network infrastructure services (“ATM Services”)
|
·
|
secure international transportation of valuables (“Global Services”)
|
·
|
supply chain management of cash (“Cash Management Services”) including cash logistics services, deploying and servicing safes and safe control devices (e.g., our patented CompuSafe® service), coin sorting and wrapping, integrated check and cash processing services (“Virtual Vault Services”)
|
·
|
bill payment acceptance and processing services to utility companies and other billers (“Payment Services”)
|
·
|
security and guarding services (including airport security)
|
Three months
|
||||||||||||
Ended March 31,
|
%
|
|||||||||||
(In millions, except for per share amounts)
|
2013
|
2012
|
Change
|
|||||||||
GAAP
|
||||||||||||
Revenues
|
$ | 977.4 | 940.7 | 4 | ||||||||
Segment operating profit (a)
|
33.2 | 71.0 | (53 | ) | ||||||||
Non-segment expense
|
(17.0 | ) | (24.3 | ) | (30 | ) | ||||||
Operating profit
|
16.2 | 46.7 | (65 | ) | ||||||||
Income from continuing operations (b)
|
2.1 | 20.9 | (90 | ) | ||||||||
Diluted EPS from continuing operations (b)
|
0.04 | 0.43 | (91 | ) | ||||||||
Non-GAAP (d)
|
||||||||||||
Revenues
|
$ | 973.5 | 936.9 | 4 | ||||||||
Segment operating profit (a)
|
51.0 | 75.2 | (32 | ) | ||||||||
Non-segment expense
|
(7.6 | ) | (9.6 | ) | (21 | ) | ||||||
Operating profit
|
43.4 | 65.6 | (34 | ) | ||||||||
Income from continuing operations (b)
|
17.1 | 32.6 | (48 | ) | ||||||||
Diluted EPS from continuing operations (b) (c)
|
0.35 | 0.67 | (48 | ) |
(a)
|
Segment operating profit is a non-GAAP measure when presented in any context other than prescribed by ASC Topic 280, Segment Reporting. The tables on page 20 reconcile the measurement to operating profit, a GAAP measure. Disclosure of total segment operating profit enables investors to assess the total operating performance of Brink’s excluding non-segment income and expense. Forward-looking estimates related to total segment operating profit and non-segment income (expense) for 2013 are provided on page 27.
|
(b)
|
Amounts reported in this table are attributable to the shareholders of Brink’s and exclude earnings related to noncontrolling interests.
|
(c)
|
Non-GAAP diluted EPS for the first quarter of 2012 as reported in the fourth quarter of 2012 was $0.01 per share lower, or $0.66 per share. The updated presentation reflects additional European operations that we expect to exit during 2013.
|
(d)
|
Non-GAAP earnings information is contained on pages 28 – 30, including reconciliation to amounts reported under GAAP.
|
Three Months
|
||||||||
Ended March 31,
|
||||||||
2013
|
2012
|
|||||||
GAAP Diluted EPS
|
$ | 0.04 | 0.43 | |||||
Exclude Venezuela monetary asset remeasurement losses
|
0.17 | - | ||||||
Exclude U.S. retirement plan expenses
|
0.17 | 0.21 | ||||||
Exclude employee benefit settlement and severance losses
|
- | 0.01 | ||||||
Exclude additional European operations to be exited
|
0.02 | 0.02 | ||||||
Exclude gains and losses on acquisitions and dispositions
|
(0.02 | ) | (0.02 | ) | ||||
Adjust quarterly tax rate to full-year average rate
|
(0.04 | ) | 0.02 | |||||
Non-GAAP Diluted EPS
|
$ | 0.35 | 0.67 |
Acquisitions /
|
||||||||||||||||||||||||||||
Organic
|
Dispositions
|
Currency
|
% Change
|
|||||||||||||||||||||||||
(In millions)
|
1Q '12
|
Change
|
(b)
|
(c)
|
1Q '13
|
Total
|
Organic
|
|||||||||||||||||||||
Revenues:
|
||||||||||||||||||||||||||||
International:
|
||||||||||||||||||||||||||||
Latin America
|
$ | 386.3 | 45.9 | 3.0 | (22.3 | ) | 412.9 | 7 | 12 | |||||||||||||||||||
EMEA
|
280.4 | 5.6 | - | - | 286.0 | 2 | 2 | |||||||||||||||||||||
Asia Pacific
|
37.6 | 6.6 | - | (1.3 | ) | 42.9 | 14 | 18 | ||||||||||||||||||||
International
|
704.3 | 58.1 | 3.0 | (23.6 | ) | 741.8 | 5 | 8 | ||||||||||||||||||||
North America
|
236.4 | (0.4 | ) | - | (0.4 | ) | 235.6 | - | - | |||||||||||||||||||
Total
|
$ | 940.7 | 57.7 | 3.0 | (24.0 | ) | 977.4 | 4 | 6 | |||||||||||||||||||
Operating profit:
|
||||||||||||||||||||||||||||
International
|
$ | 65.2 | (13.2 | ) | 0.4 | (16.8 | ) | 35.6 | (45 | ) | (20 | ) | ||||||||||||||||
North America
|
5.8 | (8.2 | ) | - | - | (2.4 | ) |
NM
|
NM
|
|||||||||||||||||||
Segment operating profit
|
71.0 | (21.4 | ) | 0.4 | (16.8 | ) | 33.2 | (53 | ) | (30 | ) | |||||||||||||||||
Non-segment (a)
|
(24.3 | ) | 6.2 | 1.1 | - | (17.0 | ) | (30 | ) | (26 | ) | |||||||||||||||||
Total
|
$ | 46.7 | (15.2 | ) | 1.5 | (16.8 | ) | 16.2 | (65 | ) | (33 | ) | ||||||||||||||||
Segment operating margin:
|
||||||||||||||||||||||||||||
International
|
9.3 | % | 4.8 | % | ||||||||||||||||||||||||
North America
|
2.5 | % | (1.0 | %) | ||||||||||||||||||||||||
Segment operating margin
|
7.5 | % | 3.4 | % | ||||||||||||||||||||||||
Non-GAAP
|
||||||||||||||||||||||||||||
Acquisitions /
|
||||||||||||||||||||||||||||
Organic
|
Dispositions
|
Currency
|
% Change
|
|||||||||||||||||||||||||
(In millions)
|
1Q '12
|
Change
|
(b)
|
(c)
|
1Q '13
|
Total
|
Organic
|
|||||||||||||||||||||
Revenues:
|
||||||||||||||||||||||||||||
International:
|
||||||||||||||||||||||||||||
Latin America
|
$ | 386.3 | 45.9 | 3.0 | (22.3 | ) | 412.9 | 7 | 12 | |||||||||||||||||||
EMEA
|
276.6 | 5.5 | - | - | 282.1 | 2 | 2 | |||||||||||||||||||||
Asia Pacific
|
37.6 | 6.6 | - | (1.3 | ) | 42.9 | 14 | 18 | ||||||||||||||||||||
International
|
700.5 | 58.0 | 3.0 | (23.6 | ) | 737.9 | 5 | 8 | ||||||||||||||||||||
North America
|
236.4 | (0.4 | ) | - | (0.4 | ) | 235.6 | - | - | |||||||||||||||||||
Total
|
$ | 936.9 | 57.6 | 3.0 | (24.0 | ) | 973.5 | 4 | 6 | |||||||||||||||||||
Operating profit:
|
||||||||||||||||||||||||||||
International
|
$ | 67.2 | (14.0 | ) | 0.4 | (3.1 | ) | 50.5 | (25 | ) | (21 | ) | ||||||||||||||||
North America
|
8.0 | (7.5 | ) | - | - | 0.5 | (94 | ) | (94 | ) | ||||||||||||||||||
Segment operating profit
|
75.2 | (21.5 | ) | 0.4 | (3.1 | ) | 51.0 | (32 | ) | (29 | ) | |||||||||||||||||
Non-segment (a)
|
(9.6 | ) | 2.0 | - | - | (7.6 | ) | (21 | ) | (21 | ) | |||||||||||||||||
Total
|
$ | 65.6 | (19.5 | ) | 0.4 | (3.1 | ) | 43.4 | (34 | ) | (30 | ) | ||||||||||||||||
Segment operating margin:
|
||||||||||||||||||||||||||||
International
|
9.6 | % | 6.8 | % | ||||||||||||||||||||||||
North America
|
3.4 | % | 0.2 | % | ||||||||||||||||||||||||
Segment operating margin
|
8.0 | % | 5.2 | % |
(a)
|
Includes income and expense not allocated to segments (see page 23 for details).
|
(b)
|
Includes operating results and gains/losses on acquisitions, sales and exits of businesses. Also includes impairment charges related to businesses that we expect to dispose of in the near term.
|
(c)
|
Revenue and Segment Operating Profit: The “Currency” amount in the table is the summation of the monthly currency changes, plus (minus) the U.S. dollar amount of remeasurement currency gains (losses) of bolivar fuerte-denominated net monetary assets recorded under highly inflationary accounting rules related to the Venezuelan operations. The monthly currency change is equal to the Revenue or Operating Profit for the month in local currency, on a country-by-country basis, multiplied by the difference in rates used to translate the current period amounts to U.S. dollars versus the translation rates used in the year-ago month. The functional currency in Venezuela is the U.S. dollar under highly inflationary accounting rules. Remeasurement gains and losses under these rules are recorded in U.S. dollars but these gains and losses are not recorded in local currency. Local currency Revenue and Operating Profit used in the calculation of monthly currency change for Venezuela have been derived from the U.S. dollar results of the Venezuelan operations under U.S. GAAP (excluding remeasurement gains and losses) using current period currency exchange rates.
|
·
|
revenues in Latin America were 7% higher ($26.6 million)
|
·
|
revenues in EMEA were 2% higher ($5.6 million), and
|
·
|
revenues in Asia Pacific were 14% higher ($5.3 million).
|
·
|
revenues in Latin America were 7% higher ($26.6 million)
|
·
|
revenues in EMEA were 2% higher ($5.5 million), and
|
·
|
revenues in Asia Pacific were 14% higher ($5.3 million).
|
·
|
a charge related to the remeasurement of net monetary assets in Venezuela ($13.4 million)
|
·
|
19% organic decrease due to lower profits in Brazil and higher security costs, partially offset by improvement in Venezuela.
|
GAAP
|
Three Months
|
|||||||||||
Ended March 31,
|
%
|
|||||||||||
(In millions)
|
2013
|
2012
|
change
|
|||||||||
General and administrative
|
$ | (8.0 | ) | (10.2 | ) | (22 | ) | |||||
Retirement costs (primarily former operations)
|
(10.5 | ) | (14.7 | ) | (29 | ) | ||||||
Gains (losses) on business acquisitions and dispositions
|
1.1 | - |
fav
|
|||||||||
Royalty income
|
0.4 | 0.6 | (33 | ) | ||||||||
Non-segment income (expense)
|
$ | (17.0 | ) | (24.3 | ) | (30 | ) |
Non-GAAP
|
Three Months
|
|||||||||||
Ended March 31,
|
%
|
|||||||||||
(In millions)
|
2013
|
2012
|
change
|
|||||||||
General and administrative
|
$ | (8.0 | ) | (10.2 | ) | (22 | ) | |||||
Royalty income
|
0.4 | 0.6 | (33 | ) | ||||||||
Non-segment income (expense)
|
$ | (7.6 | ) | (9.6 | ) | (21 | ) |
Three Months
|
||||||||||||
Ended March 31,
|
%
|
|||||||||||
(In millions)
|
2013
|
2012
|
change
|
|||||||||
Share in earnings of equity affiliates
|
$ | 1.7 | 1.2 | 42 | ||||||||
Gains on business acquisitions and dispositions
|
1.1 | - |
fav
|
|||||||||
Gains on sale of property and other assets
|
0.3 | 0.2 | 50 | |||||||||
Impairment losses
|
(0.4 | ) | - |
unfav
|
||||||||
Royalty income
|
0.4 | 0.6 | (33 | ) | ||||||||
Foreign currency items:
|
||||||||||||
Transaction gains (losses)
|
(12.2 | ) | 0.4 |
unfav
|
||||||||
Hedge losses
|
(0.4 | ) | (0.1 | ) |
unfav
|
|||||||
Other
|
0.3 | (0.1 | ) |
fav
|
||||||||
Other operating income (expense)
|
$ | (9.2 | ) | 2.2 |
unfav
|
Interest expense
|
|||||
Three Months
|
|||||
Ended March 31,
|
%
|
||||
(In millions)
|
2013
|
2012
|
change
|
||
Interest expense
|
$ 6.0 |
6.3
|
(5)
|
Interest and other income (expense)
|
||||||||||||
Three Months
|
||||||||||||
Ended March 31,
|
%
|
|||||||||||
(In millions)
|
2013
|
2012
|
change
|
|||||||||
Interest income
|
$ | 0.6 | 1.3 | (54 | ) | |||||||
Gain on sale of available-for-sale securities
|
0.2 | 2.1 | (90 | ) | ||||||||
Foreign currency hedge losses
|
(0.2 | ) | - |
unfav
|
||||||||
Other
|
(0.1 | ) | 0.5 |
unfav
|
||||||||
Interest and other income (expense)
|
$ | 0.5 | 3.9 | (87 | ) |
Three Months
|
||||||
Ended March 31,
|
||||||
2013
|
2012
|
|||||
Continuing operations
|
||||||
Provision for income taxes (in millions)
|
$
|
4.9
|
16.6
|
|||
Effective tax rate
|
45.8
|
%
|
37.5
|
%
|
Three Months
|
||||||||||||
Ended March 31,
|
%
|
|||||||||||
(In millions)
|
2013
|
2012
|
change
|
|||||||||
Net income attributable to noncontrolling interests
|
$ | 3.7 | 6.8 | (46 | ) |
GAAP
|
Non-GAAP
|
|||||||||||||||
(In millions)
|
Full-Year
|
Full-Year 2013
|
Full-Year
|
Full-Year 2013
|
||||||||||||
2012
|
Estimate
|
2012
|
Estimate
|
|||||||||||||
Organic revenue growth
|
||||||||||||||||
International
|
11 | % | 7% – 9 | % | 11 | % | 7% – 9 | % | ||||||||
North America
|
(2 | )% | 0% – 2 | % | (2 | )% | 0% – 2 | % | ||||||||
Total
|
7 | % | 5% – 8 | % | 7 | % | 5% – 8 | % | ||||||||
Currency impact on revenue
|
||||||||||||||||
International
|
(7 | )% | (3)% – (5) | % | (7 | )% | (3)% – (5) | % | ||||||||
North America
|
flat
|
flat
|
flat
|
flat
|
||||||||||||
Total
|
(5 | )% | (2)% – (4) | % | (5 | )% | (2)% – (4) | % | ||||||||
Segment margin
|
||||||||||||||||
International (a)
|
7.9 | % | 6.0% – 7.0 | % | 7.9 | % | 7.0 % – 8.0 | % | ||||||||
North America (b)
|
3.4 | % | 1% – 2 | % | 4.4 | % | 2% – 3 | % | ||||||||
Total
|
6.8 | % | 5.0% – 5.5 | % | 7.0 | % | 6.0% – 6.5 | % | ||||||||
Non-segment expense
|
||||||||||||||||
General and administrative
|
$ | 44 | 43 | $ | 44 | 43 | ||||||||||
Retirement plans (b)
|
47 | 42 | - | - | ||||||||||||
Royalty income
|
(2 | ) | (2 | ) | (2 | ) | (2 | ) | ||||||||
Non-segment expense
|
$ | 89 | 83 | $ | 42 | 41 | ||||||||||
Effective income tax rate (a)
|
17 | % | 49% – 52 | % | 36 | % | 36% – 39 | % | ||||||||
Interest expense
|
$ | 24 | 27 – 29 | $ | 24 | 27 – 29 | ||||||||||
Interest and other income (expense) (c)
|
$ | 7 | 2 – 3 | $ | 5 | 2 – 3 | ||||||||||
Net income attributable to
|
||||||||||||||||
noncontrolling interests (a)
|
$ | 21 | 3 – 5 | $ | 19 | 17 – 20 | ||||||||||
Fixed assets acquired
|
||||||||||||||||
Capital expenditures
|
$ | 185 | 195 | $ | 185 | 195 | ||||||||||
Capital leases (d)
|
18 | 10 | 18 | 10 | ||||||||||||
Total
|
$ | 203 | 205 | $ | 203 | 205 | ||||||||||
Depreciation and amortization
|
$ | 166 | 180 – 190 | $ | 166 | 180– 190 | ||||||||||
Amounts may not add due to rounding.
|
(a)
|
Actual and projected remeasurement losses on net monetary assets in Venezuela that are included in the 2013 GAAP estimate, and the related effect on income tax rates and net income attributable to noncontrolling interest, have been excluded from non-GAAP results.
|
(b)
|
Costs related to U.S. retirement plans have been excluded from non-GAAP results including $9 million in 2012 and $12 million in 2013 related to North America, and $47 million in 2012 and $42 million in 2013 related to Non-segment.
|
(c)
|
Gains on sale of securities in 2012 of $2.4 million have been excluded from non-GAAP results.
|
(d)
|
Includes capital leases for newly acquired assets only.
|
·
|
page 18 for organic revenue growth,
|
·
|
page 18 for segment operating margin,
|
·
|
page 23 for non-segment expenses,
|
·
|
page 25 for interest expense,
|
·
|
page 25 for interest income and other income (expense),
|
·
|
page 26 for effective income tax rate,
|
·
|
page 26 for net income attributable to noncontrolling interests, and
|
·
|
page 32 for fixed assets acquired, depreciation and amortization.
|
·
|
excluding retirement expenses related to frozen retirement plans and retirement plans from former operations,
|
·
|
without certain other income and expense items, and
|
·
|
to adjust the quarterly non-GAAP tax rates so that the non-GAAP tax rate in each of the quarters is equal to the full-year non-GAAP tax rate.
|
(In millions, except for per share amounts)
|
GAAP Basis
|
Additional European Operations to be Exited
(a)
|
Gains and Losses on Acquisitions and Dispositions
(b)
|
Monetary Asset Remeasurement Losses in Venezuela
(c)
|
Employee Benefit Settlement and Severance Losses
(d)
|
U.S. Retirement Plans
(e)
|
Adjust Income Tax Rate
(f)
|
Non-GAAP Basis
|
||||||||||||||||||||||||
First Quarter 2013
|
||||||||||||||||||||||||||||||||
Revenues:
|
||||||||||||||||||||||||||||||||
Latin America
|
$ | 412.9 | - | - | - | - | - | - | 412.9 | |||||||||||||||||||||||
EMEA
|
286.0 | (3.9 | ) | - | - | - | - | - | 282.1 | |||||||||||||||||||||||
Asia Pacific
|
42.9 | - | - | - | - | - | - | 42.9 | ||||||||||||||||||||||||
International
|
741.8 | (3.9 | ) | - | - | - | - | - | 737.9 | |||||||||||||||||||||||
North America
|
235.6 | - | - | - | - | - | - | 235.6 | ||||||||||||||||||||||||
Revenue
|
$ | 977.4 | (3.9 | ) | - | - | - | - | - | 973.5 | ||||||||||||||||||||||
Operating profit:
|
||||||||||||||||||||||||||||||||
International
|
$ | 35.6 | 1.2 | - | 13.4 | 0.3 | - | - | 50.5 | |||||||||||||||||||||||
North America
|
(2.4 | ) | - | - | - | - | 2.9 | - | 0.5 | |||||||||||||||||||||||
Segment operating profit
|
33.2 | 1.2 | - | 13.4 | 0.3 | 2.9 | - | 51.0 | ||||||||||||||||||||||||
Non-segment
|
(17.0 | ) | - | (1.1 | ) | - | - | 10.5 | - | (7.6 | ) | |||||||||||||||||||||
Operating profit
|
$ | 16.2 | 1.2 | (1.1 | ) | 13.4 | 0.3 | 13.4 | - | 43.4 | ||||||||||||||||||||||
Amounts attributable to Brink’s:
|
||||||||||||||||||||||||||||||||
Income from continuing operations
|
$ | 2.1 | 1.3 | (1.1 | ) | 8.4 | 0.2 | 8.4 | (2.2 | ) | 17.1 | |||||||||||||||||||||
Diluted EPS – continuing operations
|
0.04 | 0.02 | (0.02 | ) | 0.17 | - | 0.17 | (0.04 | ) | 0.35 |
(a)
|
To eliminate results of additional European operations we intend to exit in 2013. Operations do not currently meet requirements to be classified as discontinued operations.
|
(b)
|
To eliminate a $1.1 million adjustment to the amount of gain recognized on a 2010 business acquisition in Mexico as a result of a favorable adjustment to the purchase price received in the first quarter of 2013.
|
(c)
|
To eliminate currency exchange losses related to a 16% devaluation of the official exchange rate in Venezuela from 5.3 to 6.3 bolivar fuertes to the U.S. dollar.
|
(d)
|
To eliminate employee benefit settlement losses in Mexico.
|
(e)
|
To eliminate expenses related to U.S. retirement plans.
|
(f)
|
To adjust effective income tax rate in the interim period to be equal to the midpoint of the estimated range of the full-year non-GAAP effective income tax rate. The midpoint of the estimated range of the full-year non-GAAP effective tax rate for 2013 is 37.5%.
|
Non-GAAP Results – Reconciled to Amounts Reported under GAAP (Continued)
|
||||||||||||||||||||||||||||
(In millions, except for per share amounts)
|
GAAP Basis
|
Additional European Operations to be Exited
(a)
|
Gains and Losses on Acquisitions and Dispositions
(b)
|
Employee Benefit Settlement and Severance Losses
(c)
|
U.S. Retirement Plans
(d)
|
Adjust Income Tax Rate
(f)
|
Non-GAAP Basis
|
|||||||||||||||||||||
First Quarter 2012
|
||||||||||||||||||||||||||||
Revenues:
|
||||||||||||||||||||||||||||
Latin America
|
$ | 386.3 | - | - | - | - | - | 386.3 | ||||||||||||||||||||
EMEA
|
280.4 | (3.8 | ) | - | - | - | - | 276.6 | ||||||||||||||||||||
Asia Pacific
|
37.6 | - | - | - | - | - | 37.6 | |||||||||||||||||||||
International
|
704.3 | (3.8 | ) | - | - | - | - | 700.5 | ||||||||||||||||||||
North America
|
236.4 | - | - | - | - | - | 236.4 | |||||||||||||||||||||
Revenue
|
$ | 940.7 | (3.8 | ) | - | - | - | - | 936.9 | |||||||||||||||||||
Operating profit:
|
||||||||||||||||||||||||||||
International
|
$ | 65.2 | 1.2 | - | 0.8 | - | - | 67.2 | ||||||||||||||||||||
North America
|
5.8 | - | - | - | 2.2 | - | 8.0 | |||||||||||||||||||||
Segment operating profit
|
71.0 | 1.2 | - | 0.8 | 2.2 | - | 75.2 | |||||||||||||||||||||
Non-segment
|
(24.3 | ) | - | - | - | 14.7 | - | (9.6 | ) | |||||||||||||||||||
Operating profit
|
$ | 46.7 | 1.2 | - | 0.8 | 16.9 | - | 65.6 | ||||||||||||||||||||
Amounts attributable to Brink’s:
|
||||||||||||||||||||||||||||
Income from continuing operations
|
$ | 20.9 | 1.3 | (1.2 | ) | 0.6 | 10.2 | 0.8 | 32.6 | |||||||||||||||||||
Diluted EPS – continuing operations
|
0.43 | 0.02 | (0.02 | ) | 0.01 | 0.21 | 0.02 | 0.67 |
Non-GAAP Results – Reconciled to Amounts Reported Under GAAP (Continued)
|
||||||||||||||||||||||||||||||||
(In millions, except for per share amounts)
|
GAAP Basis
|
Additional European Operations to be Exited
(a)
|
Gains and Losses on Acquisitions and Dispositions
(b)
|
Employee Benefit Settlement and Severance Losses
(c)
|
U.S. Retirement Plans
(d)
|
Tax Benefit on Change in Healthcare Funding Strategy
(e)
|
Adjust Income Tax Rate
(f)
|
Non-GAAP Basis
|
||||||||||||||||||||||||
Full Year 2012
|
||||||||||||||||||||||||||||||||
Revenues:
|
||||||||||||||||||||||||||||||||
Latin America
|
$ | 1,579.4 | - | - | - | - | - | - | 1,579.4 | |||||||||||||||||||||||
EMEA
|
1,158.4 | (15.4 | ) | - | - | - | - | - | 1,143.0 | |||||||||||||||||||||||
Asia Pacific
|
158.9 | - | - | - | - | - | - | 158.9 | ||||||||||||||||||||||||
International
|
2,896.7 | (15.4 | ) | - | - | - | - | - | 2,881.3 | |||||||||||||||||||||||
North America
|
945.4 | - | - | - | - | - | - | 945.4 | ||||||||||||||||||||||||
Revenues
|
$ | 3,842.1 | (15.4 | ) | - | - | - | - | - | 3,826.7 | ||||||||||||||||||||||
Operating profit:
|
||||||||||||||||||||||||||||||||
International
|
$ | 227.6 | 5.4 | (8.5 | ) | 3.9 | - | - | - | 228.4 | ||||||||||||||||||||||
North America
|
32.5 | - | - | - | 8.8 | - | - | 41.3 | ||||||||||||||||||||||||
Segment operating profit
|
260.1 | 5.4 | (8.5 | ) | 3.9 | 8.8 | - | - | 269.7 | |||||||||||||||||||||||
Non-segment
|
(88.9 | ) | - | (0.8 | ) | - | 47.4 | - | - | (42.3 | ) | |||||||||||||||||||||
Operating profit
|
$ | 171.2 | 5.4 | (9.3 | ) | 3.9 | 56.2 | - | - | 227.4 | ||||||||||||||||||||||
Amounts attributable to Brink’s:
|
||||||||||||||||||||||||||||||||
Income from continuing operations
|
$ | 106.8 | 5.7 | (14.0 | ) | 2.8 | 33.8 | (21.1 | ) | - | 114.0 | |||||||||||||||||||||
Diluted EPS – continuing operations
|
2.20 | 0.12 | (0.29 | ) | 0.06 | 0.70 | (0.43 | ) | - | 2.35 |
(a)
|
To eliminate results of additional European operations we intend to exit in 2013. Operations do not currently meet requirements to be classified as discontinued operations.
|
(b)
|
To eliminate:
|
·
|
Gains related to the sale of investments in mutual fund securities ($1.9 million in the first quarter and $0.5 million in the third quarter). Proceeds from the sales were used to fund the settlement of pension obligations related to our former chief executive officer and chief administrative officer.
|
·
|
Gains and losses related to business acquisitions and dispositions. A $0.9 million gain was recognized in the second quarter and a $0.1 million loss was recognized in the third quarter. In the fourth-quarter of 2012, tax expense included a benefit of $7.5 million related to a reduction in an income tax accrual established as part of the 2010 acquisition of subsidiaries in Mexico, and pretax income included a $2.1 million favorable adjustment to the local profit sharing accrual as a result of the change in tax expectation.
|
·
|
Third quarter gain on the sale of real estate in Venezuela ($7.2 million).
|
·
|
Selling costs related to certain operations expected to be sold in the near term and costs related to an acquisition completed in first quarter 2013. A $0.8 million loss was recognized in the fourth quarter.
|
(c)
|
To eliminate employee benefit settlement and acquisition-related severance losses (Mexico and Argentina). Employee termination benefits in Mexico are accounted for under FASB ASC Topic 715, Compensation – Retirement Benefits.
|
(d)
|
To eliminate expenses related to U.S. retirement plans.
|
(e)
|
To eliminate tax benefit related to change in retiree health care funding strategy.
|
(f)
|
To adjust effective income tax rate in the interim period to be equal to the full-year non-GAAP effective income tax rate. The full-year non-GAAP effective tax rate for 2012 was 36.3%.
|
Three Months
|
||||||||||||||||
Ended March 31,
|
$ | |||||||||||||||
(In millions)
|
2013
|
2012
|
change
|
|||||||||||||
Cash flows from operating activities
|
||||||||||||||||
Non-GAAP basis
|
$ | (6.4 | ) | 9.0 | (15.4 | ) | ||||||||||
Increase (decrease) in certain customer obligations (a)
|
16.8 | (18.8 | ) | 35.6 | ||||||||||||
Discontinued operations (b)
|
(7.1 | ) | (6.6 | ) | (0.5 | ) | ||||||||||
GAAP basis
|
$ | 3.3 | (16.4 | ) | 19.7 |
(a)
|
To eliminate the change in the balance of customer obligations related to cash received and processed in certain of our secure Cash Management Services operations. The title to this cash transfers to us for a short period of time. The cash is generally credited to customers’ accounts the following day and we do not consider it as available for general corporate purposes in the management of our liquidity and capital resources.
|
(b)
|
To eliminate cash flows related to our discontinued operations.
|
Three Months
|
||||||||||||||||
Ended March 31,
|
$ | |||||||||||||||
(In millions)
|
2013
|
2012
|
change
|
|||||||||||||
Cash flows from investing activities
|
||||||||||||||||
Capital expenditures
|
$ | (34.1 | ) | (33.5 | ) | (0.6 | ) | |||||||||
Acquisitions
|
(19.0 | ) | (16.4 | ) | (2.6 | ) | ||||||||||
Proceeds from the sale of available-for-sale securities and other investments
|
9.3 | 11.5 | (2.2 | ) | ||||||||||||
Other
|
0.1 | 0.6 | (0.5 | ) | ||||||||||||
Discontinued operations
|
(1.6 | ) | (0.8 | ) | (0.8 | ) | ||||||||||
Investing activities
|
$ | (45.3 | ) | (38.6 | ) | (6.7 | ) |
Three Months
|
||||||||||||||||||||||
Ended March 31,
|
$ |
Full Year
|
Outlook
|
|||||||||||||||||||
(In millions)
|
2013
|
2012
|
change
|
2012 | 2013 | |||||||||||||||||
Property and Equipment Acquired during the period
|
||||||||||||||||||||||
Capital expenditures:
|
||||||||||||||||||||||
International
|
$ | 27.4 | 18.6 | 8.8 | 130.3 |
(a)
|
||||||||||||||||
North America
|
6.7 | 14.9 | (8.2 | ) | 54.2 |
(a)
|
||||||||||||||||
Capital expenditures
|
34.1 | 33.5 | 0.6 | 184.5 | 195 | |||||||||||||||||
Capital leases (b):
|
||||||||||||||||||||||
International
|
- | 1.9 | (1.9 | ) | 2.7 |
(a)
|
||||||||||||||||
North America
|
- | 3.2 | (3.2 | ) | 15.4 |
(a)
|
||||||||||||||||
Capital leases
|
- | 5.1 | (5.1 | ) | 18.1 | 10 | ||||||||||||||||
Total:
|
||||||||||||||||||||||
International
|
27.4 | 20.5 | 6.9 | 133.0 |
(a)
|
|||||||||||||||||
North America
|
6.7 | 18.1 | (11.4 | ) | 69.6 |
(a)
|
||||||||||||||||
Total
|
$ | 34.1 | 38.6 | (4.5 | ) | 202.6 | 205 | |||||||||||||||
Depreciation and amortization
|
||||||||||||||||||||||
International
|
$ | 27.9 | 25.7 | 2.2 | 102.3 |
(a)
|
||||||||||||||||
North America
|
16.6 | 15.3 | 1.3 | 63.2 |
(a)
|
|||||||||||||||||
Depreciation and amortization
|
$ | 44.5 | 41.0 | 3.5 | 165.5 | 180 – 190 | ||||||||||||||||
(a)
|
Not provided
|
(b)
|
Represents the amount of property and equipment acquired using capital leases. Since the assets are acquired without using cash, the amounts are not reflected in the consolidated cash flow statement. Amounts are provided here to assist in the comparison of assets acquired in the current year versus prior years. Sales leaseback transactions are excluded from "Capital leases" above.
|
Three Months
|
||||||||
Ended March 31,
|
||||||||
(In millions)
|
2013
|
2012
|
||||||
Cash provided (used) by financing activities
|
||||||||
Borrowings and repayments:
|
||||||||
Short-term debt
|
$ | 43.6 | (3.7 | ) | ||||
Long-term revolving credit facilities
|
82.4 | 43.1 | ||||||
Other long-term debt
|
(7.5 | ) | (6.9 | ) | ||||
Borrowings (repayments)
|
118.5 | 32.5 | ||||||
Acquisition of noncontrolling interests in subsidiaries
|
(18.5 | ) | - | |||||
Payment of acquisition-related obligation
|
(8.1 | ) | - | |||||
Debt financing costs
|
- | (1.5 | ) | |||||
Dividends attributable to:
|
||||||||
Shareholders of Brink’s
|
(4.8 | ) | (4.7 | ) | ||||
Noncontrolling interests in subsidiaries
|
(0.2 | ) | (4.6 | ) | ||||
Other
|
(1.4 | ) | (0.3 | ) | ||||
Discontinued operations
|
- | 0.8 | ||||||
Cash flows from financing activities
|
$ | 85.5 | 22.2 |
March 31,
|
December 31,
|
|||||||
(In millions)
|
2013
|
2012
|
||||||
Debt:
|
||||||||
Short-term
|
$ | 71.1 | 26.7 | |||||
Long-term
|
438.6 | 362.6 | ||||||
Total Debt
|
509.7 | 389.3 | ||||||
Less:
|
||||||||
Cash and cash equivalents
|
234.8 | 201.7 | ||||||
Amounts held by Cash Management Services operations (a)
|
(60.6 | ) | (44.0 | ) | ||||
Cash and cash equivalents available for general corporate purposes
|
174.2 | 157.7 | ||||||
Net Debt
|
$ | 335.5 | 231.6 |
(a)
|
Title to cash received and processed in certain of our secure Cash Management Services operations transfers to us for a short period of time. The cash is generally credited to customers’ accounts the following day and we do not consider it as available for general corporate purposes in the management of our liquidity and capital resources and in our computation of Net Debt.
|
|
Funded Status of U.S. Retirement Plans
|
||||||||||||||||||||||||||||
Actual
|
Actual
|
Projected
|
||||||||||||||||||||||||||
(In millions)
|
2012
|
1Q 2013 | 2-4Q 2013 | 2014 | 2015 | 2016 | 2017 | |||||||||||||||||||||
U.S. pension plans
|
||||||||||||||||||||||||||||
Beginning funded status
|
$ | (305.3 | ) | (275.0 | ) | (269.7 | ) | (243.4 | ) | (195.0 | ) | (129.5 | ) | (56.1 | ) | |||||||||||||
Net periodic pension credit (a)
|
16.2 | 3.6 | 11.1 | 18.9 | 23.4 | 28.7 | 34.6 | |||||||||||||||||||||
Payment from Brink’s:
|
||||||||||||||||||||||||||||
Primary U.S. pension plan
|
22.4 | 1.1 | 11.8 | 27.8 | 40.7 | 43.3 | 37.2 | |||||||||||||||||||||
Other U.S. pension plan
|
14.8 | 0.6 | 0.3 | 0.8 | 0.8 | 0.8 | 0.8 | |||||||||||||||||||||
Benefit plan experience (loss) gain
|
(23.1 | ) | - | 3.1 | 0.9 | 0.6 | 0.6 | 0.1 | ||||||||||||||||||||
Ending funded status
|
$ | (275.0 | ) | (269.7 | ) | (243.4 | ) | (195.0 | ) | (129.5 | ) | (56.1 | ) | 16.6 | ||||||||||||||
UMWA plans
|
||||||||||||||||||||||||||||
Beginning funded status
|
$ | (261.6 | ) | (256.6 | ) | (256.4 | ) | (255.7 | ) | (255.3 | ) | (255.7 | ) | (256.7 | ) | |||||||||||||
Net periodic postretirement credit (cost) (a)
|
(1.0 | ) | 0.2 | 0.7 | 0.4 | (0.4 | ) | (1.0 | ) | (1.9 | ) | |||||||||||||||||
Benefit plan experience gain
|
6.3 | - | - | - | - | - | - | |||||||||||||||||||||
Other
|
(0.3 | ) | - | - | - | - | - | - | ||||||||||||||||||||
Ending funded status
|
$ | (256.6 | ) | (256.4 | ) | (255.7 | ) | (255.3 | ) | (255.7 | ) | (256.7 | ) | (258.6 | ) | |||||||||||||
Black lung and other plans
|
||||||||||||||||||||||||||||
Beginning funded status
|
$ | (60.9 | ) | (50.8 | ) | (49.4 | ) | (47.3 | ) | (44.0 | ) | (40.9 | ) | (37.9 | ) | |||||||||||||
Net periodic postretirement cost (a)
|
(2.6 | ) | (0.4 | ) | (1.3 | ) | (1.6 | ) | (1.5 | ) | (1.4 | ) | (1.4 | ) | ||||||||||||||
Payment from Brink’s
|
6.6 | 1.8 | 3.4 | 4.9 | 4.6 | 4.4 | 4.1 | |||||||||||||||||||||
Benefit plan experience gain
|
6.1 | - | - | - | - | - | - | |||||||||||||||||||||
Ending funded status
|
$ | (50.8 | ) | (49.4 | ) | (47.3 | ) | (44.0 | ) | (40.9 | ) | (37.9 | ) | (35.2 | ) |
(a)
|
Excludes amounts reclassified from accumulated other comprehensive income (loss).
|
·
|
Changing discount rates and other assumptions in effect at measurement dates (normally December 31)
|
·
|
Investment returns of plan assets
|
·
|
Addition of new participants (historically immaterial due to freezing of pension benefits and exit from coal business)
|
·
|
Mortality rates
|
·
|
Change in laws
|
Actual
|
Actual
|
Projected
|
||||||||||||||||||||||||||||||
(In millions)
|
2012
|
1Q 2013 | 2-4Q 2013 |
FY2013
|
2014 | 2015 | 2016 | 2017 | ||||||||||||||||||||||||
U.S. pension plans
|
$ | 28.3 | 7.7 | 23.0 | 30.7 | 20.4 | 11.6 | 3.1 | (6.8 | ) | ||||||||||||||||||||||
UMWA plans
|
22.0 | 4.8 | 14.2 | 19.0 | 18.7 | 18.5 | 18.4 | 18.4 | ||||||||||||||||||||||||
Black lung and other plans
|
5.9 | 0.9 | 2.8 | 3.7 | 3.6 | 3.5 | 3.4 | 3.4 | ||||||||||||||||||||||||
Total
|
$ | 56.2 | 13.4 | 40.0 | 53.4 | 42.7 | 33.6 | 24.9 | 15.0 | |||||||||||||||||||||||
Amounts allocated to:
|
||||||||||||||||||||||||||||||||
North American segment
|
$ | 8.8 | 2.9 | 8.9 | 11.8 | 7.8 | 4.4 | 1.1 | (2.7 | ) | ||||||||||||||||||||||
Non-segment
|
47.4 | 10.5 | 31.1 | 41.6 | 34.9 | 29.2 | 23.8 | 17.7 | ||||||||||||||||||||||||
Total
|
$ | 56.2 | 13.4 | 40.0 | 53.4 | 42.7 | 33.6 | 24.9 | 15.0 |
·
|
from Brink’s to U.S. retirement plans, and
|
·
|
from the plans to participants.
|
Actual
|
Actual
|
Projected
|
||||||||||||||||||||||||||||||
(In millions)
|
2012
|
1Q 2013 | 2-4Q 2013 |
FY2013
|
2014 | 2015 | 2016 | 2017 | ||||||||||||||||||||||||
Payments from Brink’s to U.S. Plans
|
||||||||||||||||||||||||||||||||
Primary U.S. pension plan
|
$ | 22.4 | 1.1 | 11.8 | 12.9 | 27.8 | 40.7 | 43.3 | 37.2 | |||||||||||||||||||||||
Other U.S. pension plan
|
14.8 | 0.6 | 0.3 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | ||||||||||||||||||||||||
Black lung and other plans
|
6.6 | 1.8 | 3.4 | 5.2 | 4.9 | 4.6 | 4.4 | 4.1 | ||||||||||||||||||||||||
Total
|
$ | 43.8 | 3.5 | 15.5 | 19.0 | 33.5 | 46.1 | 48.5 | 42.1 | |||||||||||||||||||||||
Payments from U.S. Plans to participants
|
||||||||||||||||||||||||||||||||
Primary U.S. pension plan
|
$ | 41.4 | 10.5 | 34.1 | 44.6 | 46.0 | 47.3 | 48.4 | 50.0 | |||||||||||||||||||||||
Other U.S. pension plan
|
14.8 | 0.6 | 0.3 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | ||||||||||||||||||||||||
UMWA plans
|
35.7 | 8.3 | 26.5 | 34.8 | 34.9 | 35.1 | 34.8 | 34.4 | ||||||||||||||||||||||||
Black lung and other plans
|
6.6 | 1.8 | 3.4 | 5.2 | 4.9 | 4.6 | 4.4 | 4.1 | ||||||||||||||||||||||||
Total
|
$ | 98.5 | 21.2 | 64.3 | 85.5 | 86.6 | 87.8 | 88.4 | 89.3 |
·
|
continuing market volatility and commodity price fluctuations and their impact on the demand for our services,
|
·
|
our ability to continue profit growth in Latin America,
|
·
|
our ability to maintain or improve volumes at favorable pricing levels and increase cost efficiencies in the United States and Europe,
|
·
|
investments in information technology and value-added services and their impact on revenue and profit growth,
|
·
|
our ability to implement high-value solutions,
|
·
|
risks customarily associated with operating in foreign countries including changing labor and economic conditions, currency devaluations, safety and security issues, political instability, restrictions on repatriation of earnings and capital, nationalization, expropriation and other forms of restrictive government actions,
|
·
|
the strength of the U.S. dollar relative to foreign currencies and foreign currency exchange rates,
|
·
|
the stability of the Venezuelan economy, changes in Venezuelan policy regarding foreign-owned businesses, and changes in exchange rates,
|
·
|
fluctuations in value of the Venezuelan bolivar fuerte,
|
·
|
regulatory and labor issues in many of our global operations, including negotiations with organized labor and the possibility of work stoppages,
|
·
|
our ability to identify and execute further cost and operational improvements and efficiencies in our core businesses,
|
·
|
our ability to integrate successfully recently acquired companies and improve their operating profit margins,
|
·
|
the actions of competitors,
|
·
|
our ability to identify acquisitions and other strategic opportunities in emerging markets,
|
·
|
the willingness of our customers to absorb fuel surcharges and other future price increases,
|
·
|
the impact of turnaround actions responding to current conditions in Europe and North America and our productivity and cost control efforts in those regions including relating to information technology,
|
·
|
our ability to obtain necessary information technology and other services at favorable pricing levels from third party service providers,
|
·
|
variations in costs or expenses and performance delays of any public or private sector supplier, service provider or customer,
|
·
|
our ability to obtain appropriate insurance coverage, positions taken by insurers with respect to claims made and the financial condition of insurers, safety and security performance, our loss experience, changes in insurance costs,
|
·
|
security threats worldwide and losses of customer valuables,
|
·
|
costs associated with the purchase and implementation of cash processing and security equipment,
|
·
|
employee and environmental liabilities in connection with our former coal operations, black lung claims incidence,
|
·
|
the impact of the Patient Protection and Affordable Care Act on black lung liability and the Company’s ongoing operations,
|
·
|
changes to estimated liabilities and assets in actuarial assumptions due to payments made, investment returns, interest rates and annual actuarial revaluations, the funding requirements, accounting treatment, investment performance and costs and expenses of our pension plans, the VEBA and other employee benefits, mandatory or voluntary pension plan contributions, the nature of our hedging relationships,
|
·
|
changes in estimates and assumptions underlying our critical accounting policies,
|
·
|
the outcome of pending and future claims and litigation,
|
·
|
access to the capital and credit markets,
|
·
|
seasonality, pricing and other competitive industry factors, and
|
·
|
the promulgation and adoption of new accounting standards and interpretations, new government regulations and interpretation of existing regulations.
|
31.1
|
Certification of Thomas C. Schievelbein, President and Chief Executive Officer (Principal Executive Officer) of The Brink’s Company, pursuant to Rules 13a-14(a) and 15d-14(a) promulgated under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
31.2
|
Certification of Joseph W. Dziedzic, Vice President and Chief Financial Officer (Principal Financial Officer) of The Brink’s Company, pursuant to Rules 13a-14(a) and 15d-14(a) promulgated under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
32.1
|
Certification of Thomas C. Schievelbein, President and Chief Executive Officer (Principal Executive Officer) of The Brink’s Company, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
32.2
|
Certification of Joseph W. Dziedzic, Vice President and Chief Financial Officer (Principal Financial Officer) of The Brink’s Company, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
101
|
Interactive Data File (Quarterly Report on Form 10-Q, for the quarterly period ended March 31, 2013, furnished in XBRL (eXtensible Business Reporting Language)).
Attached as Exhibit 101 to this report are the following documents formatted in XBRL: (i) the Consolidated Balance Sheets at March 31, 2013, and December 31, 2012, (ii) the Consolidated Statements of Income for the three months ended March 31, 2013 and 2012, (iii) the Consolidated Statements of Comprehensive Income for the three months ended March 31, 2013 and 2012, (iv) the Consolidated Statement of Equity for the three months ended March 31, 2013, (v) the Consolidated Statements of Cash Flows for the three months ended March 31, 2013 and 2012 and (vi) the Notes to Consolidated Financial Statements. Users of this data are advised pursuant to Rule 406T of Regulation S-T that this interactive data file is deemed not filed or part of a registration statement or prospectus for purposes of sections 11 or 12 of the Securities Act of 1933, is deemed not filed for purposes of section 18 of the Securities and Exchange Act of 1934, and otherwise is not subject to liability under these sections.
|
THE BRINK’S COMPANY
|
|
April 25, 2013
|
By: /s/ Joseph W. Dziedzic
|
Joseph W. Dziedzic
|
|
(Vice President and
|
|
Chief Financial Officer)
|
|
(principal financial officer)
|