UNITED STATES
SECURITIES 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 QUARTER ENDED JUNE 30, 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 1-13179
FLOWSERVE CORPORATION
(Exact name of registrant as specified in its charter)
| New York (State or other jurisdiction of organization) |
31-0267900 (I.R.S. Employer Incorporation or Identification No.) |
|
222 W. Las Colinas Boulevard Suite 1500, Irving (Address of principal executive offices) |
75039 (Zip Code) |
Registrant's telephone number, including area code: (972) 443-6500
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
| Shares of Common Stock, $1.25 par value, outstanding as of August 8, 2003 |
55,245,218 |
| |
|
Page No. |
|
|---|---|---|---|
| Part I. FINANCIAL INFORMATION | |||
Item 1. |
Financial Statements |
||
Consolidated Statements of Income Three Months Ended June 30, 2003 and 2002 (unaudited) |
3 |
||
Consolidated Statements of Comprehensive Income Three Months Ended June 30, 2003 and 2002 (unaudited) |
3 |
||
Consolidated Statements of Income Six Months Ended June 30, 2003 and 2002 (unaudited) |
4 |
||
Consolidated Statements of Comprehensive Income Six Months Ended June 30, 2003 and 2002 (unaudited) |
4 |
||
Consolidated Balance Sheets June 30, 2003 (unaudited) and December 31, 2002 |
5 |
||
Consolidated Statements of Cash Flows Six Months Ended June 30, 2003 and 2002 (unaudited) |
6 |
||
Notes to Consolidated Financial Statements |
7 |
||
Item 2. |
Management's Discussion and Analysis |
29 |
|
Item 3. |
Quantitative and Qualitative Disclosure of Market Risks |
49 |
|
Item 4. |
Controls and Procedures |
49 |
|
PART II. OTHER INFORMATION |
|||
Item 2. |
Changes in Securities and Use of Proceeds |
50 |
|
Item 4. |
Submission of Matters to Vote of Security Holders |
50 |
|
Item 6. |
Exhibits and Reports on Form 8-K |
51 |
|
SIGNATURE |
52 |
||
2
FLOWSERVE CORPORATION
(Unaudited)
CONSOLIDATED STATEMENTS OF INCOME
| |
Three Months Ended June 30, |
||||||
|---|---|---|---|---|---|---|---|
| (Amounts in thousands, except per share data) |
2003 |
2002 |
|||||
| Sales | $ | 614,036 | $ | 592,728 | |||
| Cost of sales | 434,068 | 410,703 | |||||
| Gross profit | 179,968 | 182,025 | |||||
| Selling, general and administrative expense | 130,447 | 122,019 | |||||
| Integration expense | 5,662 | 2,005 | |||||
| Restructuring expense | 808 | 644 | |||||
| Operating income | 43,051 | 57,357 | |||||
| Net interest expense | 20,703 | 23,892 | |||||
| Loss on optional prepayments of debt | 480 | 9,749 | |||||
| Other expense, net | 1,674 | 1,645 | |||||
| Earnings before income taxes | 20,194 | 22,071 | |||||
| Provision for income taxes | 6,967 | 7,726 | |||||
| Net earnings | $ | 13,227 | $ | 14,345 | |||
| Earnings per share: | |||||||
| Basic | $ | 0.24 | $ | 0.28 | |||
| Diluted | $ | 0.24 | $ | 0.27 | |||
| Average shares outstandingbasic | 55,158 | 51,920 | |||||
| Average shares outstandingdiluted | 55,313 | 52,679 | |||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
| |
Three Months Ended June 30, |
||||||
|---|---|---|---|---|---|---|---|
| (Amounts in thousands) |
2003 |
2002 |
|||||
| Net earnings | $ | 13,227 | $ | 14,345 | |||
| Other comprehensive income: | |||||||
| Foreign currency translation adjustments | 27,527 | 39,772 | |||||
| Cash flow hedging activity, net of tax effects | (1,050 | ) | 1,864 | ||||
| Other comprehensive income | 26,477 | 41,636 | |||||
| Comprehensive income | $ | 39,704 | $ | 55,981 | |||
See accompanying notes to consolidated financial statements.
3
FLOWSERVE CORPORATION
(Unaudited)
CONSOLIDATED STATEMENTS OF INCOME
| |
Six Months Ended June 30, |
||||||
|---|---|---|---|---|---|---|---|
| (Amounts in thousands, except per share data) |
2003 |
2002 |
|||||
| Sales | $ | 1,178,047 | $ | 1,039,779 | |||
| Cost of sales | 828,577 | 715,718 | |||||
| Gross profit | 349,470 | 324,061 | |||||
| Selling, general and administrative expense | 258,771 | 222,175 | |||||
| Integration expense | 12,073 | 2,005 | |||||
| Restructuring expense | 1,820 | 644 | |||||
| Operating income | 76,806 | 99,237 | |||||
| Net interest expense | 40,950 | 45,712 | |||||
| Loss on optional prepayments of debt | 639 | 9,749 | |||||
| Other expense, net | 2,441 | 2,110 | |||||
| Earnings before income taxes | 32,776 | 41,666 | |||||
| Provision for income taxes | 11,307 | 14,583 | |||||
| Net earnings | $ | 21,469 | $ | 27,083 | |||
| Earnings per share: | |||||||
| Basic | $ | 0.39 | $ | 0.56 | |||
| Diluted | $ | 0.39 | $ | 0.55 | |||
| Average shares outstandingbasic | 55,159 | 48,541 | |||||
| Average shares outstandingdiluted | 55,312 | 49,238 | |||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
| |
Six Months Ended June 30, |
||||||
|---|---|---|---|---|---|---|---|
| (Amounts in thousands) |
2003 |
2002 |
|||||
| Net earnings | $ | 21,469 | $ | 27,083 | |||
| Other comprehensive income: | |||||||
| Foreign currency translation adjustments | 32,061 | 24,938 | |||||
| Cash flow hedging activity, net of tax effects | (1,265 | ) | 2,726 | ||||
| Other comprehensive income | 30,796 | 27,664 | |||||
| Comprehensive income | $ | 52,265 | $ | 54,747 | |||
See accompanying notes to consolidated financial statements.
4
FLOWSERVE CORPORATION
| (Amounts in thousands, except per share data) |
June 30, 2003 |
December 31, 2002 |
|||||||
|---|---|---|---|---|---|---|---|---|---|
| |
(Unaudited) |
|
|||||||
| ASSETS | |||||||||
| Current assets: | |||||||||
| Cash and cash equivalents | $ | 55,884 | $ | 49,293 | |||||
| Accounts receivable, net | 472,166 | 490,811 | |||||||
| Inventories | 433,655 | 431,243 | |||||||
| Deferred taxes | 36,431 | 26,460 | |||||||
| Prepaid expenses | 30,055 | 33,225 | |||||||
| Total current assets | 1,028,191 | 1,031,032 | |||||||
| Property, plant and equipment, net | 449,744 | 464,448 | |||||||
| Goodwill | 865,047 | 833,492 | |||||||
| Other intangible assets, net | 170,133 | 176,497 | |||||||
| Other assets | 102,863 | 102,196 | |||||||
| Total assets | $ | 2,615,978 | $ | 2,607,665 | |||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||
| Current liabilities: | |||||||||
| Accounts payable | $ | 224,997 | $ | 230,603 | |||||
| Accrued liabilities | 245,403 | 222,797 | |||||||
| Long-term debt due within one year | 32,081 | 38,610 | |||||||
| Total current liabilities | 502,481 | 492,010 | |||||||
| Long-term debt due after one year | 984,922 | 1,055,748 | |||||||
| Retirement benefits and other liabilities | 319,985 | 304,217 | |||||||
| Shareholders' equity: | |||||||||
| Serial preferred stock, $1.00 par value, 1,000 shares authorized, no shares issued | | | |||||||
| Common shares, $1.25 par value | 72,018 | 72,018 | |||||||
| Shares authorized120,000 | |||||||||
| Shares issued57,614 | |||||||||
| Capital in excess of par value | 477,790 | 477,635 | |||||||
| Retained earnings | 430,492 | 409,023 | |||||||
| 980,300 | 958,676 | ||||||||
| Treasury stock, at cost2,785 and 2,794 shares | (63,338 | ) | (63,809 | ) | |||||
| Deferred compensation obligation | 7,341 | 7,332 | |||||||
| Accumulated other comprehensive loss | (115,713 | ) | (146,509 | ) | |||||
| Total shareholders' equity | 808,590 | 755,690 | |||||||
| Total liabilities and shareholders' equity | $ | 2,615,978 | $ | 2,607,665 | |||||
See accompanying notes to consolidated financial statements.
5
FLOWSERVE CORPORATION
(Unaudited)
CONSOLIDATED STATEMENTS OF CASH FLOWS
| |
Six Months Ended June 30, |
||||||||
|---|---|---|---|---|---|---|---|---|---|
| (Amounts in thousands) |
2003 |
2002 |
|||||||
| Cash flowsOperating activities: | |||||||||
| Net earnings | $ | 21,469 | $ | 27,083 | |||||
| Adjustments to reconcile net earnings to net cash provided by operating activities: | |||||||||
| Depreciation | 30,440 | 26,172 | |||||||
| Amortization | 5,193 | 3,618 | |||||||
| Amortization of prepaid financing fees and discount | 2,491 | 2,725 | |||||||
| Loss on optional prepayments of debt | 639 | 9,749 | |||||||
| Net gain on the disposition of fixed assets | (20 | ) | (72 | ) | |||||
| Change in assets and liabilities: | |||||||||
| Accounts receivable | 39,661 | 4,931 | |||||||
| Inventories | 13,006 | (7,562 | ) | ||||||
| Prepaid expenses | (84 | ) | 8,589 | ||||||
| Other assets | (2,371 | ) | (2,482 | ) | |||||
| Accounts payable | (18,631 | ) | (9,106 | ) | |||||
| Accrued liabilities | (3,891 | ) | (16,021 | ) | |||||
| Income taxes payable | 6,038 | 12,509 | |||||||
| Retirement benefits and other liabilities | 6,993 | 3,550 | |||||||
| Net deferred taxes | (3,589 | ) | 16,385 | ||||||
| Net cash flows provided by operating activities | 97,344 | 80,068 | |||||||
| Cash flowsInvesting activities: | |||||||||
| Capital expenditures | (12,749 | ) | (14,767 | ) | |||||
| Cash received for disposal of assets | | 1,672 | |||||||
| Payments for acquisitions, net of cash acquired | | (529,716 | ) | ||||||
| Net cash flows used by investing activities | (12,749 | ) | (542,811 | ) | |||||
| Cash flowsFinancing activities: | |||||||||
| Net repayments under lines of credit | | (70,000 | ) | ||||||
| Proceeds from long-term debt | | 795,306 | |||||||
| Payments of long-term debt | (85,000 | ) | (495,591 | ) | |||||
| Payment of prepaid financing fees | | (4,953 | ) | ||||||
| Other direct costs of debt issuance | | (726 | ) | ||||||
| Net proceeds from stock option activity | | 16,849 | |||||||
| Proceeds from issuance of common stock | | 275,925 | |||||||
| Other | | (110 | ) | ||||||
| Net cash flows used by financing activities | (85,000 | ) | 516,700 | ||||||
| Effect of exchange rate changes | 6,996 | 6,026 | |||||||
| Net change in cash and cash equivalents | 6,591 | 59,983 | |||||||
| Cash and cash equivalents at beginning of year | 49,293 | 21,533 | |||||||
| Cash and cash equivalents at end of period | $ | 55,884 | $ | 81,516 | |||||
See accompanying notes to consolidated financial statements.
6
FLOWSERVE CORPORATION
(Unaudited)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Amounts in thousands, except per share data)
1. Basis of Presentation and Accounting Policies
The accompanying consolidated balance sheet as of June 30, 2003, and the related consolidated statements of income and comprehensive income for the three months and six months ended June 30, 2003 and 2002, and the consolidated statements of cash flows for the six months ended June 30, 2003 and 2002, are unaudited. In management's opinion, all adjustments comprising normal recurring adjustments necessary for a fair presentation of such consolidated financial statements have been made.
The accompanying consolidated financial statements and notes in this Form 10-Q are presented as permitted by Regulation S-X and do not contain certain information included in the Company's annual financial statements and notes to the financial statements. Accordingly, the accompanying consolidated financial information should be read in conjunction with the Company's 2002 Annual Report on Form 10-K. Interim results are not necessarily indicative of results to be expected for a full year.
The Company has several stock-based employee compensation plans. The Company accounts for those plans under the recognition and measurement principles of APB Opinion No. 25, "Accounting for Stock Issued to Employees," and related interpretations. Currently, no stock-based employee compensation cost is reflected in net earnings for stock option grants, as all options granted under those plans had an exercise price equal to or in excess of the market value of the underlying common stock on the date of grant. However, as discussed more fully in Note 2, the Company is evaluating whether to adopt a transition option under FASB Statement (SFAS) No. 148, "Accounting for Stock-Based Compensation" to include all stock-based compensation in income.
Awards of restricted stock are generally valued at the market price of the Company's common stock on the date of grant and recorded as unearned compensation within shareholder's equity. The unearned compensation is amortized to compensation expense over the vesting period of the restricted stock.
The following table illustrates the effect on net earnings and earnings per share if the Company had applied the fair value recognition provisions of FASB Statement No. 123, "Accounting for Stock-Based Compensation", to stock-based employee
7
compensation, calculated using the Black-Scholes option-pricing model.
| |
Quarter Ended June 30, |
|||||||
|---|---|---|---|---|---|---|---|---|
| |
2003 |
2002 |
||||||
| Net earnings, as reported | $ | 13,227 | $ | 14,345 | ||||
Restricted stock compensation expense included in net earnings, net of related tax effects |
62 |
178 |
||||||
Less: Stock-based employee compensation expense determined under fair value method for all awards, net of related tax effects |
(587 |
) |
(768 |
) |
||||
| Pro forma net earnings | $ | 12,702 | $ | 13,755 | ||||
Earnings per sharebasic: |
||||||||
| As reported | $ | 0.24 | $ | 0.28 | ||||
| Pro forma | $ | 0.23 | $ | 0.27 | ||||
Earnings per sharediluted: |
||||||||
| As reported | $ | 0.24 | $ | 0.27 | ||||
| Pro forma | $ | 0.23 | $ | 0.26 | ||||
| |
Six Months Ended June 30, |
|||||||
|---|---|---|---|---|---|---|---|---|
| |
2003 |
2002 |
||||||
| Net earnings, as reported | $ | 21,469 | $ | 27,083 | ||||
Restricted stock compensation expense included in net earnings, net of related tax effects |
124 |
381 |
||||||
Less: Stock-based employee compensation expense determined under fair value method for all awards, net of related tax effects |
(1,175 |
) |
(1,530 |
) |
||||
| Pro forma net earnings | $ | 20,418 | $ | 25,934 | ||||
Earnings per sharebasic: |
||||||||
| As reported | $ | 0.39 | $ | 0.56 | ||||
| Pro forma | $ | 0.37 | $ | 0.53 | ||||
Earnings per sharediluted: |
||||||||
| As reported | $ | 0.39 | $ | 0.55 | ||||
| Pro forma | $ | 0.37 | $ | 0.53 | ||||
Because the determination of the fair value of all options granted includes an expected volatility factor and because additional option grants are expected to be made each year, the above pro forma disclosures are not representative of pro forma effects for future years.
The Company's accounting policies, for which no significant changes have occurred in the quarter or six months ended June 30, 2003, are detailed in Note 1 of its 2002 Annual Report on Form 10-K.
2. Recent Accounting Developments
In August 2001, the FASB issued SFAS No. 143, "Accounting for Asset Retirement Obligations". SFAS No. 143 addresses financial accounting and reporting for obligations associated with the retirement of tangible long-lived assets and the associated asset retirement costs. Generally, this pronouncement requires companies to recognize the fair value of liabilities for retiring their facilities at the point that legal obligations associated with their retirement are incurred, with an offsetting increase to the carrying value of the facility. The expense associated with the retirement becomes a component of a facility's depreciation, which is recognized over its useful life. The Company adopted SFAS No. 143 on January 1, 2003, however the adoption did not have a significant effect on its consolidated financial position or results of operations due to limited abandonment and retirement obligations associated with its facilities.
In April 2002, the FASB issued SFAS No. 145, "Rescission of FASB Statements No. 4, 44, and 64, Amendment of FASB Statement No. 13, and Technical Corrections." The most significant impact of SFAS No. 145 is to eliminate the requirement that gains and losses from the extinguishment of debt be classified as extraordinary items unless they are infrequent and unusual in nature. The
8
Company adopted SFAS No. 145 on January 1, 2003 and has reclassified its previously reported extraordinary items from the second, third and fourth quarters of 2002, which relate to early extinguishment of debt, to become a component of earnings before income taxes.
In July 2002, the FASB issued SFAS No. 146, "Accounting for Costs Associated with Exit or Disposal Activities". SFAS No. 146 requires that a liability for a cost associated with an exit or disposal activity be recognized initially at fair value when the liability is incurred. Under previous accounting rules, costs to exit or dispose of an activity were generally recognized at the date that the exit or disposal plan was committed to and communicated. The Company adopted SFAS No. 146 on January 1, 2003 to account for exit and disposal activities arising after that date. See Note 11, "Restructuring and Integration of IFC", for a detailed discussion of the Company's current restructuring initiatives.
In October 2002, the FASB issued SFAS No. 147, "Acquisitions of Certain Financial Institutions", which became effective for the Company upon issuance. SFAS No. 147 does not have applicability to the Company and therefore its implementation did not impact the financial position or results of operations.
In December 2002, the FASB issued SFAS No. 148, which became effective for the Company upon its issuance. SFAS No. 148 provides three transition options for companies that account for stock-based compensation, such as stock options, under the intrinsic-value method to convert to the fair value method. SFAS No. 148 also revised the prominence and character of the disclosures related to companies' stock-based compensation. For 2003, the Company is evaluating whether to adopt a transition option to include all stock-based compensation in income under the provisions of SFAS No. 148. The Company has included the disclosures prescribed by SFAS No. 148 within Note 1 of these consolidated financial statements.
During November 2002, the FASB issued FASB Interpretation (FIN) No. 45, "Guarantor's Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others". FIN No. 45 generally requires a guarantor to recognize a liability for obligations arising from guarantees. FIN No. 45 also requires new disclosures for guarantees meeting certain criteria outlined in that pronouncement. The disclosure requirements of FIN No. 45 became effective for the Company at December 31, 2002 and were implemented as of that date. The recognition and measurement provisions of FIN No. 45 became effective on January 1, 2003 and have been implemented for guarantees issued after that date.
Pronouncements Not Yet Implemented
In April 2003, the FASB issued SFAS No. 149, "Amendment of Statement 133 on Derivative Instruments and Hedging Activities." SFAS No. 149 amends and clarifies the accounting and reporting for derivative contracts, including hedges. The amendments and clarifications under SFAS No. 149 generally serve to codify the conclusions reached by the Derivatives Implementation Group, to incorporate other FASB projects on financial instruments, and to clarify other implementation issues. SFAS No. 149 becomes effective prospectively for the Company for derivative contracts entered into or modified after June 30, 2003. The Company does not expect that the implementation of SFAS No. 149 will have a material effect on its consolidated financial position or results of operations.
In May 2003, the FASB issued SFAS No. 150, "Accounting for Certain Financial Instruments with Characteristics of Both Liabilities and Equity." SFAS No. 150 generally requires the recognition as liabilities in the balance sheet for obligations under financial instruments possessing both liability and equity characteristics, such as mandatorily redeemable instruments, obligations to repurchase equity shares by transferring assets and obligations to issue a variable number of
9
shares. SFAS No. 150 becomes effective for the Company beginning July 1, 2003 at which time any instruments governed by the pronouncement would be incorporated into the Company's liabilities. The Company does not expect that the implementation of SFAS No. 150 will have a material effect on its consolidated financial position or results of operations.
During January 2003, the FASB issued FIN No. 46, "Consolidation of Variable Interest Entities". FIN No. 46 provides guidance for companies having ownership of variable interest entities, typically referred to as special purpose entities, in determining whether to consolidate such variable interest entities. FIN No. 46 has immediate applicability for variable interest entities created after January 31, 2003 or interests in variable interest entities obtained after that date. For interests in variable interest entities obtained prior to February 1, 2003, FIN No. 46 becomes effective on July 1, 2003. The Company does not believe the adoption will have a significant effect on its consolidated financial position or results of operations.
3. Allowance for Doubtful Accounts
Accounts receivable are stated net of the allowance for doubtful accounts of $18.6 million and $21.0 million at June 30, 2003 and December 31, 2002, respectively. The reduction in the allowance for doubtful accounts reflects a lower level of past due receivables.
The changes in the carrying amount of goodwill for the six months ending June 30, 2003 are as follows:
| (Amounts in thousands) |
Flowserve Pump |
Flow Solutions |
Flow Control |
Total |
||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance as of December 31, 2002 | $ | 462,231 | $ | 29,512 | $ | 341,749 | $ | 833,492 | ||||
| Refinements to purchase price allocation of IFC(1) | | | 24,860 | 24,860 | ||||||||
| Currency translation | 2,131 | 1,319 | 3,245 | 6,695 | ||||||||
| Balance as of June 30, 2003 | $ | 464,362 | $ | 30,831 | $ | 369,854 | $ | 865,047 | ||||
5. Derivative Instruments and Hedges
The Company enters into forward contracts to hedge its risk associated with transactions denominated in foreign currencies. The Company's risk management and derivatives policy specify the conditions in which the Company enters into derivative contracts. As of June 30, 2003, the Company had approximately $78.3 million of notional amount in outstanding contracts with third parties. As of June 30, 2003, the maximum length of any forward contract in place was 23 months. The fair value of outstanding forward contracts entered into by the Company at June 30, 2003 was $1.9 million and $3.3 million at December 31, 2002. During the quarters ended June 30, 2003 and 2002, respectively, the Company recognized changes in fair value, net of reclassifications, for losses of $0.9 million and for gains of $4.3 million, before income taxes, in comprehensive income related to its forward contracts.
10
The Company, also as part of its risk management program, enters into interest rate swap agreements to hedge its exposure to floating interest rates on certain portions of its debt. As of June 30, 2003, the Company had $215.0 million of notional amount in outstanding interest rate swaps with third parties. As of June 30, 2003, the maximum length of any interest rate contract in place was approximately 41 months. At June 30, 2003, the fair value of the interest rate swap agreements was a liability of $10.8 million and $9.8 million at December 31, 2002. During the quarters ended June 30, 2003 and 2002, respectively, the Company recognized changes in fair value, net of reclassifications, for losses of $0.7 million and for losses of $1.4 million, before income taxes, in comprehensive income related to its interest rate swap agreements.
The Company is exposed to risk from credit-related losses resulting from nonperformance by counterparties to its financial instruments. The Company performs credit evaluations of its counterparties under forward contracts and interest rate swap agreements and expects all counterparties to meet their obligations and has experienced no credit losses from its counterparties. Hedging related transactions recorded in comprehensive income are presented net of deferred taxes calculated at 35%.
6. Acquisition of Invensys Flow Control
On May 2, 2002, the Company completed its acquisition of Invensys plc's flow control division (IFC) for an aggregate purchase price of $535 million, subject to adjustment pursuant to the terms of the purchase and sale agreement. IFC manufactures valves, actuators and associated flow control products, and provides the Company with a more balanced mix of revenue among pumps, valves and seals as well as a more diversified geographic and end market mix. The Company financed the acquisition and associated transaction costs with a combination of bank financing and net proceeds of approximately $276 million received from the issuance of 9.2 million shares of common stock in April 2002.
The operating results of IFC have been included in the consolidated statement of operations from the date of acquisition. The purchase price for the IFC acquisition has been allocated to assets acquired and liabilities assumed based on estimated fair value at the date of acquisition.
The Company has completed its purchase price allocation of IFC and expects no further revisions.
The table below reflects unaudited pro forma results of the Company and IFC as if the acquisition had taken place at the beginning of 2002, including estimated purchase accounting adjustments and financing costs.
| |
Three Months Ended June 30, |
|||||
|---|---|---|---|---|---|---|
| (Amounts in thousands, except per share data) |
2003 |
2002 |
||||
| Net sales | $ | 614,036 | $ | 621,350 | ||
| Net earnings | 13,227 | 12,326 | ||||
| Net earnings per sharebasic | $ | 0.24 | $ | 0.22 | ||
| Net earnings per sharediluted | 0.24 | 0.22 | ||||
| |
Six Months Ended June 30, |
|||||
|---|---|---|---|---|---|---|
| (Amounts in thousands, except per share data) |
2003 |
2002 |
||||
| Net sales | $ | 1,178,047 | $ | 1,197,116 | ||
| Net earnings | 21,469 | 35,840 | ||||
| Net earnings per sharebasic | $ | 0.39 | $ | 0.65 | ||
| Net earnings per sharediluted | 0.39 | 0.65 | ||||
11
Debt, including capital lease obligations, consisted of:
| (Amounts in thousands) |
June 30, 2003 |
December 31, 2002 |
||||
|---|---|---|---|---|---|---|
| Term Loan Tranche A, interest rate of 3.65% and 5.06% (Euro) in 2003 and 3.94% and 5.19% (Euro) in 2002 | $ | 235,257 | $ | 259,265 | ||
Term Loan Tranche C, interest rate of 3.95% in 2003 and 4.19% in 2002 |
520,473 |
580,473 |
||||
Senior Subordinated Notes net of discount, interest rate of 12.25% |
260,647 |
|||||