Sample_Financial_Statements
Sample_Financial_Statements
(“Pitney
Bowes”) for the fiscal year ended December 31, 2020. Please note that the
financial statements have been modified. Lots of information has been
redacted, as it is not relevant to your exam. In addition, we have modified
some of the information to make your exam easier.
We strongly recommend that as you prepare for the exam you only refer to
these modified financials. The information that has been redacted will not
be helpful to you, and will potentially cause you to make errors on the final.
Please note that TAs and professors are not allowed to answer questions on
these financial statements.
PITNEY BOWES INC.
CONSOLIDATED STATEMENTS OF INCOME (LOSS)
(In thousands, except per share amounts)
(1)The sum of the earnings per share amounts may not equal the totals due to rounding.
PITNEY BOWES INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(In thousands)
Years Ended December 31,
2020 2019 2018
Net (loss) income $ (181,544) $ 194,609 $ 241,811
Other comprehensive income (loss), net of tax:
Foreign currency translations, net of tax of $2,374, $3,071 and $(4,992), respectively 37,252 75,319 (52,299)
Net unrealized (loss) gain on cash flow hedges, net of tax of $(583), $49 and $232, respectively (1,748) 146 684
Net unrealized (loss) gain on available for sale securities, net of tax of $(816), $1,970 and $(1,545), respectively (2,447) 5,910 (5,002)
Adjustments to pension and postretirement plans, net of tax of $(20,440), $(1,270) and $(13,508), respectively (70,623) (845) (46,170)
Amortization of pension and postretirement costs, net of tax of $11,930, $9,497 and $21,675, respectively 38,578 28,288 64,999
Other comprehensive income (loss), net of tax 1,012 108,818 (37,788)
Comprehensive (loss) income $ (180,532) $ 303,427 $ 204,023
PITNEY BOWES INC.
CONSOLIDATED BALANCE SHEETS
(In thousands, except share amounts)
December 31, 2020 December 31, 2019
ASSETS
Current assets:
Cash and cash equivalents $ 921,450 $ 924,442
Short-term investments (includes $18,974 and $35,879, respectively, reported at fair value) 18,974 115,879
Accounts and other receivables (net of allowance of $18,899 and $17,830 respectively) 389,240 373,471
Short-term finance receivables (net of allowance of $18,012 and $12,556, respectively) 568,050 629,643
Inventories 65,845 68,251
Current income taxes 23,219 5,565
Other current assets and prepayments 120,145 101,601
Assets of discontinued operations — 17,229
Total current assets 2,106,923 2,236,081
Property, plant and equipment, net 429,715 417,402
Long-term finance receivables (net of allowance of $17,857 and $7,095, respectively) 605,292 625,487
Goodwill 1,152,285 1,324,179
Intangible assets, net 159,839 190,640
Operating lease assets 201,916 200,752
Noncurrent income taxes 72,653 71,903
Other assets (includes $355,799 and $230,442, respectively, reported at fair value) 491,514 400,456
Total assets $ 5,220,137 $ 5,466,900
Basis of Presentation
The accompanying Consolidated Financial Statements of Pitney Bowes Inc. and its wholly owned subsidiaries (we, us, our, or th e
company) have been prepared in conformity with accounting principles generally accepted in the United States of America (GAAP).
Intercompany transactions and balances have been eliminated. Certain prior year amounts have been reclassified to conform to the
current year presentation.
Cash Equivalents and Investments
Cash equivalents include interest-earning investments with maturities of three months or less at the date of purchase. Short-term
investments include investments with original maturities of greater than three months and remaining maturities of less than one year
from the reporting date. Investments with maturities greater than one year from the reporting date are recorded as other assets.
Investment securities classified as available-for-sale are recorded at fair value with unrealized holding gains and losses, net of tax,
recorded in accumulated other comprehensive income (AOCI). Purchase premiums and discounts are amortized using the effective
interest method over the term of the security. Gains and losses on the sale of available-for-sale securities are recorded on the trade date
using the specific identification method. Investment securities that management has the positive intent and ability to hold to maturity
are classified as held-to-maturity and are carried at amortized cost.
Fixed Assets
Property, plant and equipment and rental equipment are stated at cost and depreciated principally using the straight-line method over
their estimated useful lives, which are 50 years for buildings, 10 to 20 years for building improvements, up to 3 years for internal use
software development costs, 3 to 12 years for machinery and equipment and 4 to 6 years for rental equipment. Major improvements that
add to the productive capacity or extend the life of an asset are capitalized while repairs and maintenance are charged to expense as
incurred. Leasehold improvements are amortized over the shorter of their estimated useful life or the remaining lease term. Fully
depreciated assets are retained in fixed assets and accumulated depreciation until they are removed from service.
Intangible Assets
Finite-lived intangible assets are amortized using the straight-line method over their estimated useful lives of up to 10 years.
Revenue Recognition
We derive revenue from multiple sources including sales, rentals, financing and services. Certain transactions are consummated at the
same time and can therefore generate revenue from multiple sources. The most common form of these transactions involves a sale or
noncancelable lease of equipment, meter services and an equipment maintenance agreement. We determine whether each product and
service within the contract should be treated as a separate performance obligation (unit of accounting) for revenue recognition purposes.
For contracts that include multiple performance obligations, the transaction price is allocated based on relative standalone selling prices
(SSP) which are a range of selling prices that we would sell a product or service to a customer on a separate basis. SSP are established
for each performance obligation at the inception of the contract and can be observable prices or estimated. The allocation of the
transaction price to the various performance obligations impacts the timing of revenue recognition, but does not change the total revenue
recognized.
Restructuring Charges
Costs associated with restructuring actions primarily include employee severance and other separation costs. These costs are recognized
when a liability is incurred, which is generally upon communication to the affected employees, and the amount to be paid is both
probable and reasonably estimable. Severance accruals are based on company policy, historical experience and negotiated settlements.
Impairment Review
Long-lived assets and finite-lived intangible assets are reviewed for impairment whenever events or changes in circumstances indicate
that the carrying amount may not be fully recoverable. Goodwill is tested annually for impairment at the reporting unit level during the
fourth quarter or sooner if circumstances indicate an impairment may exist.
Income Taxes
Deferred tax assets and liabilities are measured using the enacted tax rates expected to apply to taxable income in the years in which
those temporary differences are expected to be recovered or settled. The effect of a change in tax rates on deferred tax assets and
liabilities is recognized in income in the period that includes the enactment date of such change. A valuation allowance is provided when
it is more likely than not that a deferred tax asset will not be realized. We adjust the valuation allowance through income tax expense
when new information becomes available that would alter our determination of the amount of deferred tax assets that will ultimately be
realized.
Our reportable segments are Global Ecommerce, Presort Services and SendTech Solutions. Global Ecommerce and Presort Services
comprise the Commerce Services reporting group. The principal products and services of each reportable segment are as follows:
Global Ecommerce: Includes the revenue and related expenses from domestic parcel services, cross-border solutions and digital delivery
services.
Presort Services: Includes the revenue and related expenses from sortation services to qualify large volumes of First Class Mail,
Marketing Mail and Bound and Packet Mail (Marketing Mail Flats and Bound Printed Matter) for postal worksharing discounts.
SendTech Solutions: Includes the revenue and related expenses from physical and digital mailing and shipping technology solutions,
financing, services, supplies and other applications to help simplify and save on the sending, tracking and receiving of letters, parcels
and flats.
Numerator:
(Loss) income from continuing operations $ (191,659) $ 40,149 $ 181,705
Income from discontinued operations, net of tax 10,115 154,460 60,106
Net (loss) income (numerator for diluted EPS) (181,544) 194,609 241,811
Less: Preference stock dividend — 8 32
(Loss) income attributable to common stockholders
$ (181,544) $ 194,601 $ 241,779
(numerator for basic EPS)
Denominator:
Weighted-average shares used in basic EPS 171,519 176,251 187,277
Dilutive effect of common stock equivalents (1) — 1,198 1,105
Weighted-average shares used in diluted EPS 171,519 177,449 188,382
Basic (loss) earnings per share:
Continuing operations $ (1.12) $ 0.23 $ 0.97
Discontinued operations 0.06 0.88 0.32
Net (loss) income $ (1.06) $ 1.10 $ 1.29
Diluted (loss) earnings per share:
Continuing operations $ (1.12) $ 0.23 $ 0.96
Discontinued operations 0.06 0.87 0.32
Net (loss) income $ (1.06) $ 1.10 $ 1.28
(1) Due to the net loss for the year ended December 31, 2020, common stock equivalents of 2,483 shares were excluded from the
calculation of diluted earnings per share as the impact would have been anti-dilutive.
6. Inventories
Inventories consisted of the following:
December 31,
2020 2019
Raw materials $ 16,570 $ 13,514
Supplies and service parts 24,061 21,840
Finished products 30,852 36,969
Inventory at FIFO cost, net 71,483 72,323
Excess of FIFO cost over LIFO cost (5,638) (4,072)
Total inventory, net $ 65,845 $ 68,251
7. Finance Receivables
Allowance for Credit Losses
Activity in the allowance for credit losses on finance receivables was as follows:
Total
Balance at December 31, 2017 $ 18,633
Amounts charged to expense 16,600
Write-offs (22,862)
Recoveries 9,221
Other (1,370)
Balance at December 31, 2018 20,222
Amounts charged to expense 12,144
Write-offs (18,296)
Recoveries 5,426
Other 155
Balance at December 31, 2019 19,651
Cumulative effect of accounting change 9,503
Amounts charged to expense 22,404
Write-offs (19,183)
Recoveries 5,742
Other (2,248)
Balance at December 31, 2020 $ 35,869
Aging of Receivables
The aging of gross finance receivables was as follows:
Total
Past due amounts 0 - 90 days $ 1,467,650
Past due amounts > 90 days 30,061
Total $ 1,497,711
Past due amounts > 90 days
Still accruing interest $ 7,447
Not accruing interest 22,614
Total $ 30,061
8. Fixed Assets
Fixed assets consisted of the following:
December 31,
2020 2019
Land $ 9,333 $ 9,333
Rental property and equipment 145,954 151,195
Machinery and equipment 617,748 606,420
Capitalized software 443,400 410,171
Buildings and improvements 203,790 191,108
1,420,224 1,368,227
Accumulated depreciation (990,509) (950,825)
Property, plant and equipment, net $ 429,175 $ 417,402
Depreciation expense was $127 million, $123 million and $110 million for the years ended December 31, 2020, 2019 and 2018,
respectively.
Amortization expense was $33 million, $36 million and $39 million for the years ended December 31, 2020, 2019 and 2018,
respectively.
Goodwill
Changes in the carrying amount of goodwill are shown below.
December 31, December 31,
2019 Acquisitions Impairment FX Impact 2020
Total goodwill $ 1,324,179 $ 8,464 $ (198,170) $ 17,812 $ 1,152,285
During the first quarter of 2020, our Global Ecommerce reporting unit experienced weaker than expected performance, due in part to
the deteriorating macroeconomic conditions and uncertainty brought on by COVID-19, causing us to evaluate the Global Ecommerce
goodwill for impairment. To test Global Ecommerce goodwill for impairment, we determined the fair value of the Global Ecommerce
reporting unit and compared it to its unit's carrying value, including goodwill. We engaged a third-party to assist in the determination of
the fair value of the reporting unit. The fair value of the Global Ecommerce reporting unit was estimated using a discounted cash flow
model. As a result of the impairment test, we determined that the estimated fair value of the Global Ecommerce reporting unit was less
than its carrying value and recorded a non-cash, pre-tax goodwill impairment charge of $198 million.
During the fourth quarter of 2020, we performed our annual goodwill impairment test to assess the recoverability of the carrying value
of goodwill. As a result of the annual test, we determined that the fair value of the Global Ecommerce reporting unit exceeded its
carrying value and no further impairment was recorded.
Held-to-Maturity Securities
Held-to-maturity securities at December 31, 2020 and 2019 include $75 million and $383 million, respectively, of short-term, highly
liquid time deposits. Due to the short-term nature of these securities, the carrying value approximates fair value.
The fair value of our debt is estimated based on recently executed transactions and market price quotations. The inputs used to determine
the fair value of our debt were classified as Level 2 in the fair value hierarchy. The carrying value and estimated fair value of our debt
was as follows:
December 31,
2020 2019
Carrying value $ 2,564,393 $ 2,739,722
Fair value $ 2,479,895 $ 2,572,794
Activity in the allowance for credit losses on accounts receivables is presented below.
In December 2020, we issued $850 million in notes maturing January 2025. The effective interest rate for the Notes at the time of
issuance was 6.00%.
In March 2020, we purchased under a tender offer a total of $928 million of our notes: $428 million of the October 2021 notes,
$250 million of the May 2022 notes, $125 million of the April 2023 notes and $125 million of the March 2024 notes. A $39 million loss
was incurred on the early redemption of debt.
We have a $500 million secured revolving credit facility that expires in November 2024 and contains financial and non-financial
covenants. At December 31, 2020, we were in compliance with all covenants.
On February 10, 2021, Standard and Poor's downgraded our credit rating and the credit ratings of our secured and unsecured debt. As a
result of this downgrade, the interest rates on the May 2022 notes and April 2023 notes will increase 0.25% after their next interest
payment date. Further, on February 17, 2021, we announced that on February 22, 2021, we will redeem the October 2021 notes.
The provision (benefit) for income taxes from continuing operations consisted of the following:
Years Ended December 31,
2020 2019 2018
U.S. Federal:
Current $ (10,582) $ (18,789) $ (56,743)
Deferred 6,205 11,577 61,514
(4,377) (7,212) 4,771
U.S. State and Local:
Current (2,569) (9,142) (12,214)
Deferred 4,016 8,043 866
1,447 (1,099) (11,348)
International:
Current 4,996 9,993 11,308
Deferred 4,661 (14,692) 1,685
9,657 (4,699) 12,993
The valuation allowance relates primarily to certain foreign, state and local net operating loss and tax credit carryforwards that will
more-likely-than-not expire unutilized.
Liabilities
Operating Current operating lease liabilities $ 39,182 $ 36,060
Noncurrent operating lease liabilities 180,292 177,711
Finance Accounts payable and accrued liabilities 4,714 2,879
Other noncurrent liabilities 18,862 7,927
Total lease liabilities $ 243,050 $ 224,577
Years Ended December 31,
Lease Cost 2020 2019 2018
Operating lease expense $ 54,718 $ 48,503 $ 43,727
Finance lease expense
Amortization of leased assets 3,793 3,372 2,697
Interest on lease liabilities 949 700 527