Back to GetFilings.com




QuickLinks -- Click here to rapidly navigate through this document

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 QUARTERLY PERIOD ENDED SEPTEMBER 27, 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 October 17, 2003, there were 45,769,228 shares of the registrant's common stock outstanding.





CHARLES RIVER LABORATORIES INTERNATIONAL, INC.
FORM 10-Q
For the Quarterly Period Ended September 27, 2003
Table of Contents

 
   
   
  Page
Part I.   Financial Information    
    Item 1.   Financial Statements    
        Condensed Consolidated Statements of Income (Unaudited) for the three months ended September 27, 2003 and September 28, 2002   3
        Condensed Consolidated Statements of Income (Unaudited) for the nine months ended September 27, 2003 and September 28, 2002   4
        Condensed Consolidated Balance Sheets (Unaudited) as of September 27, 2003 and December 28, 2002   5
        Condensed Consolidated Statements of Cash Flows (Unaudited) for the nine months ended September 27, 2003 and September 28, 2002   6
        Notes to Unaudited Condensed Consolidated Interim Financial Statements   7
    Item 2.   Management's Discussion and Analysis of Financial Condition and Results of Operations   20
    Item 3.   Quantitative and Qualitative Disclosures About Market Risk   29
    Item 4.   Controls and Procedures   29

Part II.

 

Other Information

 

 
    Item 6.   Exhibits and Reports on Form 8-K   30

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 "expect," "anticipate," "believe," "estimate," "plan," and "project" 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; the activities of special interest groups; contaminations; industry trends; new displacement technologies; 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
 
 
  September 27,
2003

  September 28,
2002

 
Net sales related to products   $ 74,112   $ 67,331  
Net sales related to services     77,082     74,033  
   
 
 
Total net sales     151,194     141,364  
Costs and expenses              
  Cost of products sold     41,676     37,323  
  Cost of services provided     53,026     50,566  
  Selling, general and administrative     21,003     20,023  
  Amortization of other intangibles     1,233     933  
   
 
 
Operating income     34,256     32,519  
Other income (expense)              
  Interest income     451     427  
  Interest expense     (2,173 )   (2,289 )
  Loss on debt retirement         (613 )
  Other income (expense)     27     (48 )
   
 
 
Income before income taxes, minority interests and earnings from equity investments     32,561     29,996  
Provision for income taxes     12,536     10,805  
   
 
 
Income before minority interests and earnings from equity investments     20,025     19,191  
Minority interests     (434 )   (717 )
Earnings from equity investments         57  
   
 
 
Net income   $ 19,591   $ 18,531  
   
 
 
Earnings per common share              
  Basic   $ 0.43   $ 0.41  
  Diluted   $ 0.40   $ 0.38  

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)

 
  Nine Months Ended
 
 
  September 27,
2003

  September 28,
2002

 
Net sales related to products   $ 230,718   $ 202,061  
Net sales related to services     226,965     209,624  
   
 
 
Total net sales     457,683     411,685  
Costs and expenses              
  Cost of products sold     125,587     110,659  
  Cost of services provided     158,037     145,192  
  Selling, general and administrative     66,491     62,329  
  Other operating expenses (income)     747      
  Amortization of other intangibles     3,711     2,194  
   
 
 
Operating income     103,110     91,311  
Other income (expense)              
  Interest income     1,362     1,637  
  Interest expense     (6,383 )   (9,152 )
  Loss on debt retirement         (29,882 )
  Other income (expense)     443     1,029  
   
 
 
Income before income taxes, minority interests and earnings from equity investments     98,532     54,943  
Provision for income taxes     37,935     20,534  
   
 
 
Income before minority interests and earnings from equity investments     60,597     34,409  
Minority interests     (1,091 )   (2,098 )
Earnings from equity investments         316  
   
 
 
Net income   $ 59,506   $ 32,627  
   
 
 
Earnings per common share              
  Basic   $ 1.31   $ 0.73  
  Diluted   $ 1.22   $ 0.70  

See Notes to Condensed Consolidated Financial Statements

4



CHARLES RIVER LABORATORIES INTERNATIONAL, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)

(dollars in thousands)

 
  September 27,
2003

  December 28,
2002

 
Assets              
Current assets              
  Cash and cash equivalents   $ 164,316   $ 122,509  
  Restricted cash         5,000  
  Marketable securities     11,192      
  Trade receivables, less allowances of $1,630 and $1,540, respectively     105,653     94,245  
  Inventories     48,541     43,892  
  Other current assets     16,389     12,446  
   
 
 
    Total current assets     346,091     278,092  
Property, plant and equipment, net     193,003     187,875  
Goodwill, net     103,600     96,532  
Other intangibles, net     31,020     34,204  
Deferred tax asset     66,287     80,884  
Other assets     25,151     23,757  
   
 
 
    Total assets   $ 765,152   $ 701,344  
   
 
 
Liabilities and Shareholders' Equity              
Current liabilities              
  Accounts payable   $ 12,450   $ 13,084  
  Accrued compensation     28,996     31,825  
  Deferred income     25,248     27,029  
  Accrued liabilities     28,196     28,357  
  Accrued income taxes     7,399     7,036  
  Other current liabilities     8,276     6,038  
   
 
 
    Total current liabilities     110,565     113,369  
Long-term debt and capital lease obligations     189,760     192,484  
Accrued Executive Supplemental Life Insurance Retirement Plan     11,911     11,195  
Other long-term liabilities     11,437     8,353  
   
 
 
    Total liabilities     323,673     325,401  
   
 
 
Commitments and contingencies (Note 14)              
Minority interests     9,539     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; 45,751,931 and 45,218,693 shares issued and outstanding at September 27, 2003 and December 28, 2002, respectively     458     452  
  Capital in excess of par value     608,972     601,728  
  Retained earnings     (173,530 )   (233,036 )
  Unearned compensation     (2,321 )   (2,201 )
  Accumulated other comprehensive income     (1,639 )   (9,567 )
   
 
 
    Total shareholders' equity     431,940     357,376  
   
 
 
    Total liabilities and shareholders' equity   $ 765,152   $ 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)

 
  Nine Months Ended
 
 
  September 27,
2003

  September 28,
2002

 
Cash flows relating to operating activities              
  Net income   $ 59,506   $ 32,627  
Adjustments to reconcile net income to net cash provided by operating activities:              
  Depreciation and amortization     21,282     17,381  
  Amortization of debt issuance costs and discounts     896     1,445  
  Amortization of premiums on marketable securities     104      
  Provision for doubtful accounts     1,139     158  
  Earnings from equity investments         (316 )
  Minority interests     1,091     2,098  
  Deferred income taxes     7,841     6,702  
  Windfall tax benefit from exercises of employee stock options     2,980     3,005  
  Loss on disposal of property, plant, and equipment     99     1,529  
  Loss on debt retirement         29,882  
  Asset impairment charge     3,655      
  Litigation settlement     (2,908 )    
  Non-cash compensation     712     582  
Changes in assets and liabilities:              
  Restricted cash     5,000     (5,000 )
  Trade receivables     (10,332 )   3,383  
  Inventories     (3,558 )   (112 )
  Other current assets     (2,222 )   (1,085 )
  Other assets     2,596     703  
  Accounts payable     (1,353 )   (4,633 )
  Accrued compensation     (3,622 )   1,606  
  Deferred income     574     196  
  Accrued liabilities     (420 )   298  
  Accrued income taxes     (70 )   (1,353 )
  Other current liabilities     (1,400 )   (1,804 )
  Accrued Executive Supplemental Life Insurance Retirement Plan     716     563  
  Other long-term liabilities     2,166     1,136  
   
 
 
    Net cash provided by operating activities     84,472     88,991  
   
 
 
Cash flows relating to investing activities              
  Capital expenditures     (19,769 )   (21,614 )
  Purchases of marketable securities     (15,485 )    
  Acquisition of businesses, net of cash acquired     (10,841 )   (22,046 )
  Proceeds from sale of property, plant and equipment     478      
   
 
 
    Net cash used in investing activities     (45,617 )   (43,660 )
   
 
 
Cash flows relating to financing activities              
  Proceeds from long-term debt and revolving credit facility     6,843     188,922  
  Payments on long-term debt and revolving credit facility     (5,938 )   (155,144 )
  Payments of deferred financing cost     (783 )   (6,123 )
  Payments on capital lease obligations     (183 )   (71 )
  Proceeds from exercises of employee stock options     2,531     2,150  
  Proceeds from exercises of warrants     907     2,136  
  Dividends paid to minority interests     (1,902 )   (1,470 )
  Premium paid on early retirement of debt         (23,886 )
  Payments received from officer loans         341  
   
 
 
    Net cash provided by financing activities     1,475     6,855  
   
 
 
Effect of exchange rate changes on cash and cash equivalents     1,477     1,932  
   
 
 
Net change in cash and cash equivalents     41,807     54,118  
Cash and cash equivalents, beginning of period     122,509     58,271  
   
 
 
Cash and cash equivalents, end of period   $ 164,316   $ 112,389  
   
 
 
Supplemental cash flow information              
  Cash paid for interest   $ 6,743   $ 9,427  
  Cash paid for taxes     25,987     11,632  

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 September 27, 2003.

        On September 26, 2002, the Company terminated its then existing revolving credit facility. The Company recorded a loss of $613 due to the write-off of deferred financing costs.

        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

7



and infrequent in occurrence. As the tender offer, repayment of the senior secured term loan facilities and termination of the then existing revolving credit facility were not unusual in nature nor infrequent in occurrence, the extraordinary loss before tax for the three and nine months ended September 28, 2002 of $613 and $29,882, respectively, was reclassified to loss on debt retirement. The related tax benefit for the three and nine months ended September 28, 2002 of $236 and $11,651, 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 underwriting 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. During the third quarter

8



of 2003, the Company paid $746 to certain former shareholders of BioLabs, which represents one-third of the required future payments to be made by the Company based on the share purchase agreement. 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 acquired to strengthen the Company's existing biomedical products and services segment by adding new capabilities to service the 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
  Nine Months Ended
 
  September 27,
2003
(as reported)

  September 28,
2002
(pro forma)

  September 27,
2003
(as reported)

  September 28,
2002
(pro forma)

Net sales   $ 151,194   $ 147,495   $ 457,683   $ 433,381
Operating income     34,256     33,341     103,110     94,364
Net income     19,591     18,880     59,506     34,951
Earnings per common share                        
  Basic   $ 0.43   $ 0.42   $ 1.31   $ 0.78
  Diluted   $ 0.40   $ 0.39   $ 1.22   $ 0.74

        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.

9



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 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 $258 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 lease obligation at the facility based on the Company's revised estimate of expected sublease income generated over the remaining lease term. During the third quarter of 2003, the Company recorded an additional $396 charge relating to the remaining lease obligation at the facility due to adverse rental market conditions in the San Diego area.

        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.

10



        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

 

 

(614

)

 

(214

)

 

(828

)
Additional charges     954     396     1,350  
Foreign currency translation     26     8     34  
   
 
 
 
September 27, 2003   $ 640   $ 578   $ 1,218  
   
 
 
 

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.

7. Earnings per Share

        Basic earnings per share for the three and nine months ended September 27, 2003 and September 28, 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 nine months ended September 27, 2003 and September 28, 2002 have been adjusted to include common stock equivalents for the purpose of calculating diluted earnings per share for these periods.

        Options to purchase 215,550 and 43,900 shares were outstanding at September 27, 2003 and September 28, 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 3,268,959 and 82,936 shares were outstanding at September 27, 2003 and September 28, 2002, respectively, but were not included in computing diluted earnings per share in each of the respective nine months ended because their inclusion would have been anti-dilutive.

        Basic weighted average shares outstanding for the three and nine months ended September 27, 2003 and September 28, 2002 excluded the weighted average impact of 20,000 and 30,000 contingently issuable shares, respectively. In addition, weighted average shares outstanding for the three and nine months ended September 27, 2003 and September 28, 2002 excluded the weighted average impact of 72,139 and 61,669 shares, respectively, of non-vested fixed restricted stock awards.

11



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