|
October 4, |
December 31, |
|
2003
|
2002
|
|
(Amounts in thousands) |
|
(Unaudited) |
| |
| Assets |
|
|
|
|
|
|
|
|
| Current Assets: | | |
| Unrestricted: | | |
| Cash and cash equivalents | | |
$ | 121,026 |
|
$ | 294,804 |
|
| Restricted: | | |
| Cash, investments and marketable securities at cost, |
|
|
| which approximates market | | |
| 1,538 |
|
| 4,340 |
|
| Accounts receivable, less allowances | | |
| of $15,094,000 and $13,132,000 | | |
| 301,037 |
|
| 225,632 |
|
| Inventories: | | |
| Raw materials | | |
| 79,435 |
|
| 72,702 |
|
| Work in process | | |
| 23,770 |
|
| 19,719 |
|
| Finished goods | | |
| 108,121 |
|
| 83,464 |
|
|
| | | |
| 211,326 |
|
| 175,885 |
|
|
| |
| Prepaid expenses | | |
| 13,121 |
|
| 15,523 |
|
| Other current assets | | |
| 19,019 |
|
| 10,770 |
|
| Prepaid income taxes | | |
| 31,570 |
|
| 27,064 |
|
|
| Total current assets | | |
| 698,637 |
|
| 754,018 |
|
|
| |
| Property and Equipment, at Cost: | | |
| Land | | |
| 23,861 |
|
| 14,126 |
|
| Buildings and improvements | | |
| 119,109 |
|
| 134,619 |
|
| Machinery and equipment | | |
| 256,309 |
|
| 358,066 |
|
|
| | | |
| 399,279 |
|
| 506,811 |
|
| Less accumulated depreciation | | |
| 21,973 |
|
| 239,818 |
|
|
| Total property and equipment, net | | |
| 377,306 |
|
| 266,993 |
|
|
| |
| Other Assets: | | |
| Goodwill | | |
| 844,023 |
|
| 551,162 |
|
| Intangible assets, less accumulated amortization | | |
| of $8,938,000 and $34,010,000 |
|
|
|
174,717 |
|
|
109,915 |
|
| Deferred debt expense | | |
| 3,194 |
|
| 19,687 |
|
| Restricted investments and marketable securities held | | |
| by pension trusts | | |
| -- |
|
| 76,503 |
|
| Other | | |
| 18,776 |
|
| 42,666 |
|
|
| | | |
| 1,040,710 |
|
| 799,933 |
|
|
| | | |
$ | 2,116,653 |
|
$ | 1,820,944 |
|
|
| |
| Liabilities and Stockholder's Investment | | |
| Current Liabilities: | | |
| Notes payable and other short-term obligations | | |
$ | 4,584 |
|
$ | 3,338 |
|
| Current maturities of long-term debt | | |
| 4,309 |
|
| 3,449 |
|
| Accounts payable | | |
| 150,089 |
|
| 126,400 |
|
| Accrued expenses and taxes, net | | |
| 188,149 |
|
| 169,746 |
|
|
| Total current liabilities | | |
| 347,131 |
|
| 302,933 |
|
|
| |
| Other Liabilities: | | |
| Deferred income taxes | | |
| 87,300 |
|
| 21,625 |
|
| Other | | |
| 159,067 |
|
| 195,249 |
|
|
| | | |
| 246,367 |
|
| 216,874 |
|
|
| |
| Notes, Mortgage Notes and Obligations |
|
|
| Payable, Less Current Maturities | | |
| 1,005,317 |
|
| 983,632 |
|
|
| |
| Stockholder's Investment: | | |
| Common stock, $.01 par value; authorized 100 shares, | | |
| 100 shares issued and outstanding at October 4, 2003 and | | |
| December 31, 2002 | | |
| -- |
|
| -- |
|
| Additional paid-in capital | | |
| 441,845 |
|
| 119,621 |
|
| Retained earnings | | |
| 62,500 |
|
| 255,366 |
|
| Accumulated other comprehensive income (loss) | | |
| 13,493 |
|
| (57,482 |
) |
|
| Total stockholder's investment | | |
| 517,838 |
|
| 317,505 |
|
|
| | | |
$ | 2,116,653 |
|
$ | 1,820,944 |
|
|
|
For the Periods
|
|
Post- |
|
|
Recapitalization
|
Pre-Recapitalization
|
|
Jan. 10, 2003 - |
Jan. 1, 2003 - |
Jan. 1, 2002 - |
|
Oct. 4, 2003
|
Jan. 9, 2003
|
Sept. 28, 2002
|
|
(Amounts in thousands) |
|
(Unaudited) |
| |
| Net Sales |
|
|
$ |
1,534,806 |
|
$ |
33,775 |
|
$ |
1,451,514 |
|
|
| |
| Costs and Expenses: | | |
| Cost of products sold | | |
| 1,107,189 |
|
| 26,286 |
|
| 1,044,940 |
|
| Selling, general and administrative expense | | |
| 242,999 |
|
| 6,485 |
|
| 244,040 |
|
| Amortization of intangible assets | | |
| 8,956 |
|
| 137 |
|
| 4,459 |
|
| Expenses and charges arising from the | | |
| Recapitalization | | |
| -- |
|
| 87,700 |
|
| 6,200 |
|
|
| | | |
| 1,359,144 |
|
| 120,608 |
|
| 1,299,639 |
|
|
| |
| Operating earnings (loss) | | |
| 175,662 |
|
| (86,833 |
) |
| 151,875 |
|
| Interest expense | | |
| (71,039 |
) |
| (2,288 |
) |
| (72,383 |
) |
| Investment income | | |
| 1,077 |
|
| 121 |
|
| 5,508 |
|
|
| Earnings (loss) from continuing operations | | |
| before provision (benefit) for income taxes | | |
| 105,700 |
|
| (89,000 |
) |
| 85,000 |
|
| Provision (benefit) for income taxes | | |
| 43,200 |
|
| (24,100 |
) |
| 35,700 |
|
|
| Earnings (loss) from continuing operations | | |
| 62,500 |
|
| (64,900 |
) |
| 49,300 |
|
| Earnings from discontinued operations | | |
| -- |
|
| -- |
|
| 5,700 |
|
|
| Net earnings (loss) | | |
$ | 62,500 |
|
$ | (64,900 |
) |
$ | 55,000 |
|
|
|
For the Periods
|
|
Post- |
|
|
Recapitalization
|
Pre-Recapitalization
|
|
Jan. 10, 2003 - |
Jan. 1, 2003 - |
Jan. 1, 2002 - |
|
Oct. 4, 2003
|
Jan. 9, 2003
|
Sept. 28, 2002
|
|
(Amounts in thousands) |
|
(Unaudited) |
| |
| Cash Flows from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
| Net earnings (loss) from continuing operations | | |
$ | 62,500 |
|
$ | (64,900 |
) |
$ | 49,300 |
|
| Earnings from discontinued operations | | |
| -- |
|
| -- |
|
| 5,700 |
|
|
| Net earnings (loss) | | |
| 62,500 |
|
| (64,900 |
) |
| 55,000 |
|
|
| |
| Adjustments to reconcile net earnings (loss) | | |
| to cash: | | |
| Depreciation and amortization expense | | |
| 28,362 |
|
| 968 |
|
| 32,605 |
|
| Non-cash write-off of inventory | | |
| 6,685 |
|
| -- |
|
| -- |
|
| Non-cash interest expense, net (including $4,100,000 from | | |
| post-Recapitalization amortization of the Bridge Facility | | |
| commitment fees and expenses) | | |
| 3,273 |
|
| 131 |
|
| 1,864 |
|
| Gain on the sale of a discontinued business | | |
| -- |
|
| -- |
|
| (5,400 |
) |
| Deferred federal income tax provision (credit) | | |
| 34,700 |
|
| (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 | | |
| (61,940 |
) |
| 2,749 |
|
| (53,473 |
) |
| Inventories | | |
| (12,202 |
) |
| (3,444 |
) |
| 2,065 |
|
| Prepaids and other current assets | | |
| 861 |
|
| 204 |
|
| 1,180 |
|
| Net assets of discontinued operations | | |
| -- |
|
| -- |
|
| (1,696 |
) |
| Accounts payable | | |
| 14,915 |
|
| 957 |
|
| 13,389 |
|
| Accrued expenses and taxes | | |
| (10,553 |
) |
| 10,648 |
|
| 37,773 |
|
| Long-term assets, liabilities and other, net | | |
| (94 |
) |
| 5,578 |
|
| 8,281 |
|
|
| Total adjustments to net earnings (loss) | | |
| 4,007 |
|
| 59,288 |
|
| 36,588 |
|
|
| Net cash provided by (used in) operating activities | | |
$ | 66,507 |
|
$ | (5,612 |
) |
$ | 91,588 |
|
|
| |
| Cash Flows from investing activities: | | |
| Capital expenditures | | |
$ | (14,459 |
) |
$ | (556 |
) |
$ | (16,009 |
) |
| Net cash paid for businesses acquired | | |
| (73,356 |
) |
| -- |
|
| -- |
|
| Purchase of investments and marketable securities | | |
| (30,015 |
) |
| -- |
|
| (306,210 |
) |
| Proceeds from the sale of investments and | | |
| marketable securities | | |
| 30,015 |
|
| -- |
|
| 291,071 |
|
| Proceeds from the sale of a discontinued business | | |
| -- |
|
| -- |
|
| 20,816 |
|
| Change in restricted cash and investments | | |
| 2,789 |
|
| (48 |
) |
| (2,247 |
) |
| Other, net | | |
| (632 |
) |
| 157 |
|
| (4,808 |
) |
|
| Net cash used in investing activities | | |
| (85,658 |
) |
| (447 |
) |
| (17,387 |
) |
|
| Cash Flows from financing activities: | | |
| Change in borrowings, net | | |
|