|
July 5, |
Dec. 31, |
|
2003
|
2002
|
|
(Amounts in thousands) |
|
(Unaudited) |
| |
| Assets |
|
|
| |
|
| |
|
| Current Assets: | | |
| Unrestricted: | | |
| Cash and cash equivalents | | |
$ | 89,770 |
|
$ | 294,804 |
|
| Marketable securities available for sale | | |
| 20,068 |
|
| -- |
|
| Restricted: | | |
| Cash, investments and marketable securities at cost, | | |
| which approximates market | | |
| 4,348 |
|
| 4,340 |
|
| Accounts receivable, less allowances | | |
| of $13,941,000 and $13,132,000 | | |
| 294,725 |
|
| 225,632 |
|
| Inventories | | |
| Raw materials | | |
| 81,926 |
|
| 72,702 |
|
| Work in process | | |
| 21,555 |
|
| 19,719 |
|
| Finished goods | | |
| 109,915 |
|
| 83,464 |
|
|
| | | |
| 213,396 |
|
| 175,885 |
|
|
| Prepaid expenses | | |
| 15,178 |
|
| 15,523 |
|
| Other current assets | | |
| 12,745 |
|
| 10,770 |
|
| Prepaid income taxes | | |
| 60,350 |
|
| 27,064 |
|
|
| Total current assets | | |
| 710,580 |
|
| 754,018 |
|
|
| |
| Property and Equipment, at Cost: | | |
| Land | | |
| 23,821 |
|
| 14,126 |
|
| Buildings and improvements | | |
| 116,559 |
|
| 134,619 |
|
| Machinery and equipment | | |
| 250,504 |
|
| 358,066 |
|
|
| | | |
| 390,884 |
|
| 506,811 |
|
| Less accumulated depreciation | | |
| 15,790 |
|
| 239,818 |
|
| Total property and equipment, net | | |
| 375,094 |
|
| 266,993 |
|
|
| |
| Other Assets: | | |
| Goodwill | | |
| 800,543 |
|
| 551,162 |
|
| Intangible assets, less accumulated amortization | | |
| of $5,870,000 and $34,010,000 | | |
| 177,607 |
|
| 109,915 |
|
| Deferred debt expense | | |
| 3,430 |
|
| 19,687 |
|
| Restricted investments and marketable securities held | | |
| by pension trusts | | |
| -- |
|
| 76,503 |
|
| Other | | |
| 18,865 |
|
| 42,666 |
|
|
| | | |
| 1,000,445 |
|
| 799,933 |
|
|
| | | |
$ | 2,086,119 |
|
$ | 1,820,944 |
|
|
| |
| Liabilities and Stockholder's Investment | | |
| |
| Current Liabilities: | | |
| Notes payable and other short-term obligations | | |
$ | 4,381 |
|
$ | 3,338 |
|
| Current maturities of long-term debt | | |
| 4,280 |
|
| 3,449 |
|
| Accounts payable | | |
| 150,688 |
|
| 126,400 |
|
| Accrued expenses and taxes, net | | |
| 178,354 |
|
| 169,746 |
|
|
| Total current liabilities | | |
| 337,703 |
|
| 302,933 |
|
|
| |
| Other Liabilities: | | |
| Deferred income taxes | | |
| 101,337 |
|
| 21,625 |
|
| Other | | |
| 161,335 |
|
| 195,249 |
|
|
| | | |
| 262,672 |
|
| 216,874 |
|
|
| |
| Notes, Mortgage Notes and Obligations | | |
| Payable, Less Current Maturities | | |
| 999,519 |
|
| 983,632 |
|
|
| |
| Stockholder's Investment: | | |
| Common stock, $.01 par value; authorized 100 shares, | | |
| 100 shares issued and outstanding at July 5, 2003 and | | |
| December 31, 2002 | | |
| -- |
|
| -- |
|
| Additional paid-in capital | | |
| 440,842 |
|
| 119,621 |
|
| Retained earnings | | |
| 32,400 |
|
| 255,366 |
|
| Accumulated other comprehensive income (loss) | | |
| 12,983 |
|
| (57,482 |
) |
|
| Total stockholder's investment | | |
| 486,225 |
|
| 317,505 |
|
|
| | | |
$ | 2,086,119 |
|
$ | 1,820,944 |
|
|
|
For the Periods
|
|
Post- |
|
|
Recapitalization
|
Pre-Recapitalization
|
|
Jan. 10, 2003 - |
Jan. 1, 2003 - |
Jan. 1, 2002 - |
|
July 5, 2003
|
Jan. 9, 2003
|
June 29, 2002
|
|
(Amounts in thousands) |
|
(Unaudited) |
| |
| Net Sales |
|
|
$ |
979,704 |
|
$ |
33,775 |
|
$ |
946,931 |
|
|
| |
| Costs and Expenses: | | |
| Cost of products sold | | |
| 714,157 |
|
| 26,286 |
|
| 679,214 |
|
| Selling, general and administrative expense | | |
| 158,504 |
|
| 6,485 |
|
| 160,591 |
|
| Amortization of intangible assets | | |
| 5,901 |
|
| 137 |
|
| 2,992 |
|
| Expenses and charges arising from the | | |
| Recapitalization | | |
| -- |
|
| 87,700 |
|
| 5,200 |
|
|
| | | |
| 878,562 |
|
| 120,608 |
|
| 847,997 |
|
|
| |
| Operating earnings (loss) | | |
| 101,142 |
|
| (86,833 |
) |
| 98,934 |
|
| Interest expense | | |
| (48,201 |
) |
| (2,288 |
) |
| (48,390 |
) |
| Investment income | | |
| 759 |
|
| 121 |
|
| 3,656 |
|
|
| Earnings (loss) from continuing operations | | |
| before provision (benefit) for income taxes | | |
| 53,700 |
|
| (89,000 |
) |
| 54,200 |
|
| Provision (benefit) for income taxes | | |
| 21,300 |
|
| (24,100 |
) |
| 21,500 |
|
|
| Earnings (loss) from continuing operations | | |
| 32,400 |
|
| (64,900 |
) |
| 32,700 |
|
| Earnings from discontinued operations | | |
| -- |
|
| -- |
|
| 5,600 |
|
|
| Net earnings (loss) | | |
$ | 32,400 |
|
$ | (64,900 |
) |
$ | 38,300 |
|
|
|
For the Periods
|
|
Post- |
|
|
Recapitalization
|
Pre-Recapitalization
|
|
Jan. 10, 2003 - |
Jan. 1, 2003 - |
Jan. 1, 2002 - |
|
July 5, 2003
|
Jan. 9, 2003
|
June 29, 2002
|
|
(Amounts in thousands) |
|
(Unaudited) |
| |
| Cash Flows from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
| Net earnings (loss) from continuing operations | | |
$ | 32,400 |
|
$ | (64,900 |
) |
$ | 32,700 |
|
| Earnings from discontinued operations | | |
| -- |
|
| -- |
|
| 5,600 |
|
|
| Net earnings (loss) | | |
| 32,400 |
|
| (64,900 |
) |
| 38,300 |
|
|
| |
| Adjustments to reconcile net earnings (loss) | | |
| to cash: | | |
| Depreciation and amortization expense | | |
| 18,637 |
|
| 968 |
|
| 21,947 |
|
| Non-cash write-off of inventory | | |
| 6,362 |
|
| -- |
|
| -- |
|
| Gain on the sale of a discontinued business | | |
| -- |
|
| -- |
|
| (5,400 |
) |
| Non-cash interest expense, net (including $4,100,000 from | | |
| post-recapitalization amortization of the Bridge Facility |
|
|
| commitment fees and expenses) | | |
| 3,550 |
|
| 131 |
|
| 1,191 |
|
| Deferred federal income tax provision (credit) | | |
|
17,800 |
|
|
(23,900) |
|
|
-- |
|
| Effect of the Recapitalization, net | | |
| -- |
|
| 65,397 |
|
| -- |
|
| Changes in certain assets and liabilities, net of | | |
| effects from acquisitions and dispositions: | | |
| Accounts receivable, net | | |
| (62,730 |
) |
| 2,749 |
|
| (50,465 |
) |
| Inventories | | |
| (20,066 |
) |
| (3,444 |
) |
| (18,192 |
) |
| Prepaids and other current assets | | |
| 149 |
|
| 204 |
|
| (924 |
) |
| Net assets of discontinued operations | | |
| -- |
|
| -- |
|
| (2,383 |
) |
| Accounts payable | | |
| 18,214 |
|
| 957 |
|
| 22,062 |
|
| Accrued expenses and taxes | | |
|
(14,293) |
|
|
24,648 |
|
| 16,783 |
|
| Long-term assets, liabilities and other, net | | |
|
(857 |
) |
| (8,422 |
) |
| (676 |
) |
|
| Total adjustments to net earnings (loss) | | |
| (33,234 |
) |
| 59,288 |
|
| (16,057 |
) |
|
| Net cash (used in) provided by operating activities | | |
$ | (834 |
) |
$ | (5,612 |
) |
$ | 22,243 |
|
|
| |
| Cash Flows from investing activities: | | |
| Capital expenditures |
|
|
$ |
(11,632 |
) |
$ | (556 |
) |
$ | (10,144 |
) |
| Net cash paid for a business acquired | | |
| (17,237 |
) |
| -- |
|
| -- |
|
| Purchase of investments and marketable securities | | |
| (30,015 |
) |
| -- |
|
| (194,976 |
) |
| Proceeds from the sale of investments and | | |
| marketable securities | | |
| 9,947 |
|
| -- |
|
| 148,451 |
|
| Proceeds from the sale of a discontinued business | | |
| -- |
|
| -- |
|
| 20,816 |
|
| Change in restricted cash and investments | | |
| (12 |
) |
| (48 |
) |
| (20,652 |
) |
| Other, net |
|
|
|
(608 |
) |
| 157 |
|
| 15 |
|
|
| Net cash used in investing activities | | |
|
(49,557 |
) |
|
|