Back to GetFilings.com




Use these links to rapidly review the document
CHARLES RIVER LABORATORIES INTERNATIONAL, INC. FORM 10-Q For the Quarterly Period Ended June 28, 2003 Table of Contents



UNITED STATES
SECURITES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549


FORM 10-Q

ý QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE QUARTERLY PERIOD ENDED JUNE 28, 2003

OR

o

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE TRANSITION PERIOD FROM                             to                              

Commission file number 333-92383


CHARLES RIVER LABORATORIES
INTERNATIONAL, INC.
(Exact Name of Registrant as specified in its Charter)

DELAWARE   06-1397316
(State of Incorporation)   (I.R.S. Employer Identification No.)

251 BALLARDVALE STREET,
WILMINGTON, MASSACHUSETTS

 

01887
(Address of Principal Executive Offices)   (Zip Code)

978-658-6000
(Registrant's Telephone Number, Including Area Code)

        Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 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 ý    No o

        Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes ý    No o

        As of July 18, 2003, there were 45,604,242 shares of the registrant's common stock outstanding.





CHARLES RIVER LABORATORIES INTERNATIONAL, INC.
FORM 10-Q
For the Quarterly Period Ended June 28, 2003
Table of Contents

 
   
   
Part I.   Financial Information
    Item 1.   Financial Statements
        Condensed Consolidated Statements of Income (Unaudited) for the three
months ended June 28, 2003 and June 29, 2002
        Condensed Consolidated Statements of Income (Unaudited) for the six
months ended June 28, 2003 and June 29, 2002
        Condensed Consolidated Balance Sheets (Unaudited) as of June 28, 2003
and December 28, 2002
        Condensed Consolidated Statements of Cash Flows (Unaudited) for the
six months ended June 28, 2003 and June 29, 2002
        Notes to Unaudited Condensed Consolidated Interim Financial Statements
    Item 2.   Management's Discussion and Analysis of Financial Condition and Results of Operations
    Item 3.   Quantitative and Qualitative Disclosures About Market Risk
    Item 4.   Controls and Procedures

Part II.

 

Other Information
    Item 1.   Legal Proceedings
    Item 4.   Submission of Matters to a Vote of Security Holders
    Item 6.   Exhibits and Reports on Form 8-K

Special Note on Factors Affecting Future Results

        Certain statements contained in this Quarterly Report on Form 10-Q constitute "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements included in this Quarterly Report, other than statements of historical facts, regarding our strategy, future operations, financial position, estimated revenues, projected costs, prospects, plans and objectives are forward-looking statements. You can identify these statements by forward looking words such as "may," "will," "expect," "anticipate," "believe," and "estimate" and other similar expressions that predict or indicate future events or trends or that are not statements of historical matters. These statements are based on management's current expectations and involve a number of risks and uncertainties that could cause actual results to differ materially from those stated or implied by the forward-looking statements and the Company expressly does not undertake any duty to update forward-looking statements, which speak only as of the date of this report. Those risks and uncertainties include, but are not limited to: a decrease in pre-clinical research and development spending or a decrease in the level of outsourced services; acquisition integration risks; special interest groups; contaminations; industry trends; new displacement technologies; outsourcing trends; USDA and FDA regulations; changes in law; continued availability of products and supplies; loss of key personnel; interest rate and foreign currency exchange fluctuations; changes in generally accepted accounting principles; and any changes in business, political, or economic conditions due to the threat of future terrorist activity in the U.S. and other parts of the world, and related U.S. military action overseas. These factors should be considered carefully and readers should not place undue reliance on our forward looking statements.

2


Part I. Financial Information

Item 1. Financial Statements


CHARLES RIVER LABORATORIES INTERNATIONAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

(dollars in thousands, except per share amounts)

 
  Three Months Ended
 
 
  June 28,
2003

  June 29,
2002

 
Net sales related to products   $ 78,066   $ 67,753  
Net sales related to services     76,298     68,748  
   
 
 
Total net sales     154,364     136,501  
Costs and expenses              
  Cost of products sold     42,559     36,705  
  Cost of services provided     52,220     47,396  
  Selling, general and administrative     23,349     21,387  
  Amortization of other intangibles     1,230     631  
   
 
 
Operating income     35,006     30,382  
Other income (expense)              
  Interest income     457     697  
  Interest expense     (2,170 )   (2,958 )
  Loss on debt retirement         (1,790 )
  Other income (expense)     434     1,160  
   
 
 
Income before income taxes, minority interests and earnings from equity investments     33,727     27,491  
Provision for income taxes     12,985     10,721  
   
 
 
Income before minority interests and earnings from equity investments     20,742     16,770  
Minority interests     (181 )   (619 )
Earnings from equity investments         177  
   
 
 
Net income   $ 20,561   $ 16,328  
   
 
 
Earnings per common share              
  Basic   $ 0.45   $ 0.37  
  Diluted   $ 0.42   $ 0.34  

See Notes to Condensed Consolidated Financial Statements

3



CHARLES RIVER LABORATORIES INTERNATIONAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

(dollars in thousands, except per share amounts)

 
  Six Months Ended
 
 
  June 28,
2003

  June 29,
2002

 
Net sales related to products   $ 156,606   $ 134,730  
Net sales related to services     149,883     135,591  
   
 
 
Total net sales     306,489     270,321  
Costs and expenses              
  Cost of products sold     83,911     73,336  
  Cost of services provided     105,011     94,626  
  Selling, general and administrative     45,488     42,306  
  Other operating expenses (income)     747      
  Amortization of other intangibles     2,478     1,261  
   
 
 
Operating income     68,854     58,792  
Other income (expense)              
  Interest income     911     1,210  
  Interest expense     (4,210 )   (6,863 )
  Loss on debt retirement         (29,269 )
  Other income (expense)     416     1,077  
   
 
 
Income before income taxes, minority interests and earnings from equity investments     65,971     24,947  
Provision for income taxes     25,399     9,729  
   
 
 
Income before minority interests and earnings from equity investments     40,572     15,218  
Minority interests     (657 )   (1,381 )
Earnings from equity investments         259  
   
 
 
Net income   $ 39,915   $ 14,096  
   
 
 
Earnings per common share              
  Basic   $ 0.88   $ 0.32  
  Diluted   $ 0.82   $ 0.31  

See Notes to Condensed Consolidated Financial Statements

4



CHARLES RIVER LABORATORIES INTERNATIONAL, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)

(dollars in thousands)

 
  June 28,
2003

  December 28,
2002

 
Assets              
Current assets              
  Cash and cash equivalents   $ 144,341   $ 122,509  
  Restricted cash         5,000  
  Trade receivables, less allowances of $1,818 and $1,540, respectively     106,472     94,245  
  Inventories     46,844     43,892  
  Other current assets     17,220     12,446  
   
 
 
    Total current assets     314,877     278,092  
Property, plant and equipment, net     194,615     187,875  
  Goodwill, net     104,270     96,532  
  Other intangibles, net     32,490     34,204  
Deferred tax asset     68,123     80,884  
  Other assets     22,694     23,757  
   
 
 
    Total assets   $ 737,069   $ 701,344  
   
 
 
Liabilities and Shareholders' Equity              
Current liabilities              
  Accounts payable   $ 12,765   $ 13,084  
  Accrued compensation     26,745     31,825  
  Deferred income     24,997     27,029  
  Accrued liabilities     28,850     28,357  
  Accrued income taxes     4,119     7,036  
  Other current liabilities     5,597     6,038  
   
 
 
    Total current liabilities     103,073     113,369  
Long-term debt and capital lease obligations     189,868     192,484  
Accrued Executive Supplemental Life Insurance Retirement Plan     11,673     11,195  
Other long-term liabilities     11,670     8,353  
   
 
 
    Total liabilities     316,284     325,401  
   
 
 
Commitments and contingencies (Note 11)              
Minority interests     9,081     18,567  
Shareholders' equity              
  Preferred stock, $0.01 par value; 20,000,000 shares authorized; no shares issued and outstanding          
  Common stock, $0.01 par value; 120,000,000 shares authorized; 45,589,036 and 45,218,693 shares issued and outstanding at June 28, 2003 and December 28, 2002, respectively     456     452  
  Capital in excess of par value     605,498     601,728  
  Retained earnings     (193,121 )   (233,036 )
  Unearned compensation     (1,594 )   (2,201 )
  Accumulated other comprehensive income     465     (9,567 )
   
 
 
    Total shareholders' equity     411,704     357,376  
   
 
 
    Total liabilities and shareholders' equity   $ 737,069   $ 701,344  
   
 
 

See Notes to Condensed Consolidated Financial Statements

5



CHARLES RIVER LABORATORIES INTERNATIONAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

(dollars in thousands)

 
  Six Months Ended
 
 
  June 28,
2003

  June 29,
2002

 
Cash flows relating to operating activities              
  Net income   $ 39,915   $ 14,096  
Adjustments to reconcile net income to net cash provided by operating activities:              
  Depreciation and amortization     14,056     11,050  
  Amortization of debt issuance costs and discounts     576     937  
  Provision for doubtful accounts     1,112     293  
  Earnings from equity investments         (259 )
  Minority interests     657     1,381  
  Deferred income taxes     4,998     (2,182 )
  Windfall tax benefit from exercises of employee stock options     1,780     1,166  
  Loss on disposal of property, plant, and equipment     32     1,574  
  Loss on debt retirement         29,269  
  Asset impairment charge     3,655      
  Litigation settlement     (2,908 )    
  Non-cash compensation     412     65  
Changes in assets and liabilities:              
  Restricted cash     5,000      
  Trade receivables     (10,220 )   953  
  Inventories     (1,471 )   693  
  Other current assets     (1,846 )   (857 )
  Other assets     1,167     391  
  Accounts payable     (1,295 )   (2,789 )
  Accrued compensation     (6,186 )   (4,509 )
  Deferred income     322     289  
  Accrued liabilities     133     (1,120 )
  Accrued income taxes     (3,394 )   2,810  
  Other current liabilities     185     (20 )
  Accrued Executive Supplemental Life Insurance Retirement Plan     478     418  
  Other long-term liabilities     2,140     (59 )
   
 
 
    Net cash provided by operating activities     49,298     53,590  
   
 
 
Cash flows relating to investing activities              
  Capital expenditures     (14,454 )   (14,306 )
  Acquisition of businesses, net of cash acquired     (10,841 )   (19,527 )
  Proceeds from sale of property, plant and equipment     306      
   
 
 
    Net cash used in investing activities     (24,989 )   (33,833 )
   
 
 
Cash flows relating to financing activities              
  Proceeds from long-term debt and revolving credit facility     2,496     187,273  
  Payments on long-term debt and revolving credit facility     (5,853 )   (154,104 )
  Payments of deferred financing cost     (778 )   (6,123 )
  Payments on capital lease obligations     (92 )   (55 )
  Proceeds from exercises of employee stock options     1,282     792  
  Proceeds from exercises of warrants     907     1,742  
  Dividends paid to minority interests     (1,862 )   (1,470 )
  Premium paid on early retirement of debt         (23,886 )
  Payments received from officer loans         192  
   
 
 
    Net cash provided by (used in) financing activities     (3,900 )   4,361  
   
 
 
Effect of exchange rate changes on cash and cash equivalent     1,423     2,323  
   
 
 
Net change in cash and cash equivalents     21,832     26,441  
Cash and cash equivalents, beginning of period     122,509     58,271  
   
 
 
Cash and cash equivalents, end of period   $ 144,341   $ 84,712  
   
 
 
Supplemental cash flow information              
  Cash paid for interest   $ 3,450   $ 5,894  
  Cash paid for taxes     22,242     6,389  

See Notes to Condensed Consolidated Financial Statements

6



CHARLES RIVER LABORATORIES INTERNATIONAL, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(dollars in thousands, except per share amounts)

1. Basis of Presentation

        The condensed consolidated interim financial statements are unaudited, and certain information and footnote disclosures related thereto normally included in financial statements prepared in accordance with generally accepted accounting principles in the United States of America have been omitted in accordance with Rule 10-01 of Regulation S-X. In the opinion of management, the accompanying unaudited condensed consolidated financial statements were prepared following the same policies and procedures used in the preparation of the audited financial statements and reflect all adjustments (consisting of normal recurring adjustments) considered necessary to present fairly the financial position and results of operations of Charles River Laboratories International, Inc. (the "Company"). The results of operations for the interim periods are not necessarily indicative of the results for the entire fiscal year. These condensed consolidated financial statements should be read in conjunction with the Company's Annual Report on Form 10-K for the year ended December 28, 2002.

        Certain amounts in prior-year financial statements and related notes have been reclassified to conform with current-year presentation.

2. Long-Term Debt

        On March 31, 2003, the Company entered into a revolving credit agreement which matures on March 31, 2006. The agreement permits the Company to borrow up to $100,000 at an interest rate based on, at the Company's option, the greatest of the Prime Rate, the Base CD Rate plus 1%, and the Federal Funds Effective Rate plus 0.5%, or LIBOR multiplied by the Statutory Reserve Rate plus a spread of 1.25% to 2.50% based on the leverage ratio of the Company and the aggregate borrowing under the revolving credit agreement. Interest is payable, ranging from monthly to semi-annually, based on the Company's option of interest rate selected. The credit agreement requires the Company to pay a quarterly commitment fee which ranges from 25 through 50 basis points annually on the undrawn balance, based on the leverage ratio of the Company. The agreement also requires the Company to remain in compliance with certain financial ratios as well as other restrictive covenants. No amounts were outstanding under the credit agreement as of June 28, 2003.

        On May 29, 2002, the Company repaid all of the outstanding senior secured term loan facilities, including $14,000 term loan A facility, $41,100 term loan B facility and $13,500 term loan C facility. The Company recorded a loss of $1,790 due to the write-off of deferred financing costs.

        On February 14, 2002, the Company completed a tender offer for $79,728 par value for all of its 13.5% senior subordinated notes. The Company recorded a loss of $27,479 due to the payment of premiums related to the early extinguishment of debt ($23,886), the write-off of deferred financing costs ($2,726) and issuance discounts ($867).

        Effective at the beginning of fiscal year 2003, the Company adopted Statement of Financial Accounting Standards (SFAS) No. 145, "Rescission of FASB Statements No. 4, 44, and 64, Amendment of FASB Statement No. 13, and Technical Corrections." SFAS No. 145 eliminates the requirement that gains and losses from the extinguishment of debt be aggregated and, if material, classified as an extraordinary item, net of the related income tax effect. However, an entity would not be prohibited from classifying such gains and losses as extraordinary items so long as they are both unusual in nature and infrequent in occurrence. As the tender offer and repayment of the senior secured term loan facilities were not unusual in nature and infrequent in occurrence, the extraordinary loss before tax for

7



the three and six months ended June 29, 2002 of $1,790 and $29,269, respectively, was reclassified to loss on debt retirement. The related tax benefit for the three and six months ended June 29, 2002 of $698 and $11,415, respectively, was reclassified to the provision for income taxes in the condensed consolidated statements of income.

        On January 24, 2002, the Company issued $175,000 par value of senior convertible debentures through a private placement offering. On February 11, 2002, the Company issued an additional $10,000 par value of senior convertible debentures through the additional purchase option. The Company received approximately $179,450, net of underwriter discounts. The senior convertible debentures accrue interest at an initial annual rate of 3.5% which will reset (but not below the initial rate of 3.5% or above 5.25%) on August 1, 2007, August 1, 2012 and August 1, 2016. Interest is payable semi-annually in arrears, beginning August 1, 2002. The senior convertible debentures mature in 2022 and are convertible into shares of the Company's common stock at a conversion price of $38.87, subject to adjustment under certain circumstances. On or after February 5, 2005, the Company may redeem for cash all or part of the debentures that have not been previously converted at the redemption prices set forth in the purchase agreement. Holders may require the Company to repurchase for cash all or part of their debentures on February 1, 2008, February 1, 2013 or February 1, 2017 at a price equal to 100% of the par value of the debentures plus accrued interest up to but not including the date of repurchase. In addition, upon a change in control of the Company occurring on or prior to February 1, 2022, each holder may require the Company to repurchase all or a portion of such holder's debentures for cash. The Company used a portion of the net proceeds from the senior convertible debenture offering to retire all of the 13.5% senior subordinated notes through a tender offer.

3. Business Acquisitions

        Effective January 2, 2003, the Company acquired an additional 19% of the equity (404,321 common shares) of Charles River Japan from Ajinomoto Company, Inc., the minority interest partner, which has increased the Company's ownership to 85% of the outstanding shares. The purchase price for the equity was 1.3 billion yen, or $10,841, which was paid in cash. The Company recorded goodwill of $2,553 based on preliminary purchase price allocation in the first quarter. The Company has reallocated this amount to fixed assets based on an independent valuation of these fixed assets, which was completed during the second quarter. Charles River Japan is an extension of the Company's research model business.

        During the first quarter of 2003, the Company recorded a deferred tax liability of $6,000 associated with prior-year acquisitions. This resulted in an increase in goodwill of $6,000.

        On June 7, 2002, Charles River Europe GmbH, a subsidiary of the Company, acquired 100% of the voting equity interests of privately-held Biological Laboratories Europe Limited (BioLabs). Consideration, including acquisition expenses, was $22,900, net of cash acquired of $2,998. The consideration consisted of $21,012 in cash and $1,888 in future payments, of which approximately $629 is recorded in current liabilities and the remaining amount is recorded in long-term liabilities, which are to be paid to certain former shareholders of BioLabs over a three-year period. BioLabs, located in western Ireland, provides a broad range of services supporting the discovery, development and manufacturing of pharmaceutical, medical devices and animal and human health products. BioLabs was

8



acquired to strengthen the Company's existing biomedical products and services segment by adding new capabilities to service the large and growing global animal health and medical device industry. The acquisition was recorded as a purchase business combination in accordance with SFAS No. 141.

        The following selected unaudited pro forma consolidated results of operations are presented as if each acquisition had occurred as of the beginning of 2002, after giving effect to certain adjustments for additional interest expense and related income tax effects. The pro forma data is for informational purposes only and does not necessarily reflect the results of operations had the companies operated as one during the period. No affect has been given for synergies, if any, that may have been realized through acquisitions.

 
  Three Months Ended
  Six Months Ended
 
  June 28, 2003
(as reported)

  June 29, 2002
(pro forma)

  June 28, 2003
(as reported)

  June 29, 2002
(pro forma)

Net sales   $ 154,364   $ 144,247   $ 306,489   $ 285,886
Operating income     35,006     31,652     68,854     61,023
Net income     20,561     17,372     39,915     16,071
Earnings per common share                        
  Basic   $ 0.45   $ 0.39   $ 0.88   $ 0.36
  Diluted   $ 0.42   $ 0.36   $ 0.82   $ 0.35

        Refer to Note 7 for further discussion of the method of computation of earnings per share.

4. Litigation Settlement

        On March 28, 2003, the Company's French subsidiaries, which are included in the biomedical products and services segment, settled a pending breach of contract claim against a customer. The Company's French subsidiaries had previously been awarded damages of approximately $4,600 by the Commercial Court of Lyon and the damages award was stayed pending appeal by the customer at the French Supreme Court. The final settlement of this dispute was for a gross value of approximately $3,750, resulting in the retention by the Company's French subsidiaries of the amount previously deposited by the customer, pursuant to the order of the Commercial Court of Lyon and recorded in deferred income in the consolidated balance sheet. During 2000, the Company recognized approximately $350 of the damages award to offset a portion of subcontractor costs incurred based on the indemnification clause in the original customer agreement. After legal and related expenses, the Company's French subsidiaries recorded a net gain for the retained settlement amount of $2,908, which was recorded in the first quarter of 2003 as other operating income in the condensed consolidated statements of income.

5. Asset Impairment Charge

        During the first quarter of 2003, the Company re-evaluated the marketability of certain long-lived assets related to a biopharmaceutical production facility in Maryland, which is included in the biomedical products and services segment, due to a significant decline in market interest in purchasing these assets. Since the Company was unable to locate a buyer for these assets, an impairment charge

9



was recognized because future undiscounted cash flows were estimated to be insufficient to recover the related book value. The Company recorded an asset impairment charge of $3,655 for the write-down of those assets including a net write-down of leasehold improvements of $2,195 and machinery and equipment of $1,460. The charge was recorded as other operating expenses in the condensed consolidated statements of income.

6. Restructuring Charges

        During the second quarter of 2003, the Company recorded a charge of $871 for severance to employees who were terminated as part of a cost savings program. The Company recorded $613 of the charge to cost of services provided and the remaining to selling, general and administrative expenses in the condensed consolidated statements of income. Approximately 100 employees, mainly technicians, technical support and administrative staff, were terminated as part of the cost savings program.

        During the fourth quarter of 2001, the Company recorded restructuring charges of $1,788, including asset disposals of $1,041, employee separation of $477 and other charges of $270, associated with the closure of a San Diego, California, facility. The restructuring plan included the termination of approximately 40 employees and the exit of a facility utilized under an operating lease. All terminated employees had separated from the Company by the end of the third quarter of 2002. During 2002, the Company recorded an additional $292 charge relating to the remaining lease obligation at the facility based on the Company's revised estimate of expected sublease income generated over the remaining lease term.

        During the fourth quarter of 2000, the Company recorded restructuring charges of $1,290, including asset disposal of $212, associated with the closure of a facility in France. During 2001, the Company recorded additional charges of $1,915, which included a write down of assets held for sale of $400 and additional severance payments and other related expenses of $1,515, relating to the settlement of labor disputes which originated during the first quarter of 2001. Approximately 60 employees were terminated as a result of the restructuring. All terminated employees had separated from the Company by the end of the third quarter 2002.

        A summary of the activities associated with the above charges and the related liabilities balance are as follows:

 
  Employee
Separations

  Other
  Total
 
December 28, 2002   $ 274   $ 388   $ 662  

Amounts paid

 

 

(336

)

 

(159

)

 

(495

)
Additional charges     871         871  
Foreign currency translation     39     13     52  
   
 
 
 
June 28, 2003   $ 848   $ 242   $ 1,090  
   
 
 
 

The Company has closed both the San Diego facility and the French facility and expects all the above reserves to be fully utilized by 2004.

10



7. Earnings per Share

        Basic earnings per share for the three and six months ended June 28, 2003 and June 29, 2002 were computed by dividing earnings available to common shareholders for these periods by the weighted average number of common shares outstanding in the respective periods. The weighted average number of common shares outstanding in the three and six months ended June 28, 2003 and June 29, 2002 have been adjusted to include common stock equivalents for the purpose of calculating diluted earnings per share for these periods.

        Options to purchase 1,888,065 and 31,550 shares were outstanding at June 28, 2003 and June 29, 2002, respectively, but were not included in computing diluted earnings per share in each of the respective three months ended because their inclusion would have been anti-dilutive. Options to purchase 1,868,065 and 66,650 shares were outstanding at June 28, 2003 and June 29, 2002, respectively, but were not included in computing diluted earnings per share in each of the respective six months ended because their inclusion would have been anti-dilutive.

        Basic weighted average shares outstanding for the three and six months ended June 28, 2003 and June 29, 2002 excluded the weighted average impact of 20,000 contingently issuable shares. In addition, weighted average shares outstanding for the three and six months ended June 28, 2003 and June 29, 2002 excluded the weighted average impact of 61,669 and 11,500 shares, respectively, of non-vested fixed restricted stock awards.

        The following table illustrates the reconciliation of the numerator and denominator of the basic and diluted earnings per share computations:

 
  Three Months Ended
  Six Months Ended
 
  June 28,
2003

  June 29,
2002

  June 28,
2003

  June 29,
2002

Numerator:                        
Net income   $ 20,561   $ 16,328   $ 39,915   $ 14,096
After-tax equivalent of interest expense:                        
  3.5% senior convertible debentures     995     996     1,991