|
| ||
|
Part 1 Financial Information |
|
Part II Other Information |
|
| ||
|
CONSOLIDATED STATEMENT OF EARNINGS | ||||||||||||
|
(Condensed) | ||||||||||||
|
(Dollars in millions, except per share data - Unaudited) | ||||||||||||
|
|
|
|
|
|
||||||||
|
|
Quarter Ended June 30, |
Nine Months Ended June 30, | ||||||||||
|
|
2004 |
2003 |
2004 |
2003 |
||||||||
|
|
|
|
|
|||||||||
|
|
|
|
|
|
||||||||
|
Net sales |
$ |
651.9 |
$ |
594.0 |
$ |
2,056.5 |
$ |
1,529.0 |
||||
|
|
|
|
|
|
||||||||
|
Cost of products sold |
325.0 |
359.0 |
1,017.0 |
874.0 |
||||||||
|
Selling, general and administrative expense |
126.5 |
107.9 |
383.2 |
252.9 |
||||||||
|
Advertising and promotion expense |
114.4 |
90.2 |
295.9 |
164.2 |
||||||||
|
Research and development expense |
16.7 |
16.0 |
53.5 |
34.1 |
||||||||
|
Intellectual property rights income |
- |
(2.5 |
) |
(1.5 |
) |
(8.5 |
) | |||||
|
Interest expense |
7.6 |
10.2 |
21.5 |
19.3 |
||||||||
|
Other financing items, net |
5.6 |
- |
2.0 |
(1.1 |
) | |||||||
|
|
|
|
|
|||||||||
|
|
|
|
|
|
||||||||
|
Earnings before income taxes |
56.1 |
13.2 |
284.9 |
194.1 |
||||||||
|
Income tax (provision)/benefit |
(17.4 |
) |
4.3 |
(77.8 |
) |
(57.2 |
) | |||||
|
|
|
|
|
|||||||||
|
|
|
|
|
|
||||||||
|
Net earnings |
$ |
38.7 |
$ |
17.5 |
$ |
207.1 |
$ |
136.9 |
||||
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
||||||||
|
Basic earnings per share |
$ |
0.48 |
$ |
0.21 |
$ |
2.52 |
$ |
1.59 |
||||
|
Diluted earnings per share |
$ |
0.46 |
$ |
0.20 |
$ |
2.43 |
$ |
1.55 |
||||
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
||||||||
|
STATEMENT OF COMPREHENSIVE INCOME: |
|
|
|
|
||||||||
|
|
|
|
|
|
||||||||
|
Net earnings |
$ |
38.7 |
$ |
17.5 |
$ |
207.1 |
$ |
136.9 |
||||
|
Other comprehensive income, net of tax |
|
|
|
|
||||||||
|
Foreign currency translation adjustments |
(10.7 |
) |
26.9 |
19.0 |
33.7 |
|||||||
|
Minimum pension liability change, net of tax of |
|
|
|
|
||||||||
|
$0.2 for nine months ended June 30, 2004 |
|
|
|
|
||||||||
|
and $1.8 for nine months ended June 30, 2003 |
- |
(0.1 |
) |
(0.4 |
) |
(6.1 |
) | |||||
|
Unrealized holding gain on available-for-sale securities, |
|
|
|
|
||||||||
|
net of tax of $(0.4) |
(0.7 |
) |
- |
- |
- |
|||||||
|
|
|
|
|
|||||||||
|
Total comprehensive income |
$ |
27.3 |
$ |
44.3 |
$ |
225.7 |
$ |
164.5 |
||||
|
|
|
|
|
|
||||||||
|
See accompanying Notes to Condensed Financial Statements | ||||||||||||
|
| ||
|
CONSOLIDATED BALANCE SHEET | ||||||||||
|
(Condensed) | ||||||||||
|
(Dollars in millions--Unaudited) | ||||||||||
|
|
|
|
|
|||||||
|
|
June 30, |
September 30, |
June 30, |
|||||||
|
|
2004 |
2003 |
2003 |
|||||||
|
|
|
|
||||||||
|
Assets |
|
|
|
|||||||
|
|
|
|
|
|||||||
|
Current assets |
|
|
|
|||||||
|
Cash and cash equivalents |
$ |
84.2 |
$ |
71.7 |
$ |
63.4 |
||||
|
Restricted cash |
3.6 |
- |
- |
|||||||
|
Trade receivables, less allowance for doubtful |
|
|
|
|||||||
|
accounts of $16.4, $9.8 and $9.9, respectively |
567.7 |
432.3 |
384.8 |
|||||||
|
Inventories |
460.5 |
430.6 |
493.0 |
|||||||
|
Other current assets |
207.0 |
308.5 |
254.0 |
|||||||
|
|
|
|
||||||||
|
Total current assets |
1,323.0 |
1,243.1 |
1,195.2 |
|||||||
|
|
|
|
||||||||
|
|
|
|
|
|||||||
|
Property at cost |
1,383.2 |
1,339.1 |
1,327.7 |
|||||||
|
Accumulated depreciation |
(693.5 |
) |
(637.9 |
) |
(633.5 |
) | ||||
|
|
|
|
||||||||
|
|
689.7 |
701.2 |
694.2 |
|||||||
|
|
|
|
|
|||||||
|
Goodwill |
369.1 |
330.2 |
457.4 |
|||||||
|
Intangible assets |
306.6 |
308.8 |
193.9 |
|||||||
|
Other assets |
152.6 |
148.8 |
148.3 |
|||||||
|
|
|
|
|
|||||||
|
Total |
$ |
2,841.0 |
$ |
2,732.1 |
$ |
2,689.0 |
||||
|
|
|
|
|
|||||||
|
|
|
|
|
|||||||
|
Liabilities and Shareholders Equity |
|
|
|
|||||||
|
|
|
|
|
|||||||
|
Current liabilities |
|
|
|
|||||||
|
Current maturities of long-term debt |
$ |
20.0 |
$ |
20.0 |
$ |
- |
||||
|
Notes payable |
132.3 |
66.1 |
52.1 |
|||||||
|
Accounts payable |
195.5 |
213.2 |
205.3 |
|||||||
|
Other current liabilities |
468.7 |
428.2 |
373.1 |
|||||||
|
|
|
|
||||||||
|
Total current liabilities |
816.5 |
727.5 |
630.5 |
|||||||
|
|
|
|
|
|||||||
|
Long-term debt |
921.5 |
913.6 |
1,008.0 |
|||||||
|
|
|
|
|
|||||||
|
Other liabilities |
327.6 |
283.0 |
294.9 |
|||||||
|
|
|
|
|
|||||||
|
Shareholders equity |
|
|
|
|||||||
|
|
|
|
|
|||||||
|
Common stock |
1.0 |
1.0 |
1.0 |
|||||||
|
Additional paid in capital |
828.5 |
811.9 |
798.6 |
|||||||
|
Retained earnings |
568.4 |
367.1 |
336.2 |
|||||||
|
Treasury stock |
(557.2 |
) |
(288.1 |
) |
(295.4 |
) | ||||
|
Accumulated other comprehensive loss |
(65.3 |
) |
(83.9 |
) |
(84.8 |
) | ||||
|
|
|
|
||||||||
|
Total shareholders equity |
775.4 |
808.0 |
755.6 |
|||||||
|
|
|
|
|
|||||||
|
Total |
$ |
2,841.0 |
$ |
2,732.1 |
$ |
2,689.0 |
||||
|
|
|
|
|
|||||||
|
See accompanying Notes to Condensed Financial Statements | ||||||||||
|
| ||
|
CONSOLIDATED STATEMENT OF CASH FLOWS | |||||||
|
(Condensed) | |||||||
|
(Dollars in millions - Unaudited) | |||||||
|
|
|
|
|||||
|
|
Nine Months Ended June 30, | ||||||
|
|
2004 |
2003 |
|||||
|
|
|
||||||
|
Cash flow from operations |
|
|
|||||
|
Net earnings |
$ |
207.1 |
$ |
136.9 |
|||
|
Non-cash items included in income |
93.8 |
59.5 |
|||||
|
Changes in assets and liabilities used in operations |
14.0 |
113.5 |
|||||
|
Other, net |
11.4 |
6.0 |
|||||
|
|
|
||||||
|
Net cash flow from operations |
326.3 |
315.9 |
|||||
|
|
|
|
|||||
|
Cash flow from investing activities |
|
|
|||||
|
Property additions |
(76.6 |
) |
(34.2 |
) | |||
|
Proceeds from sale of property |
1.5 |
7.1 |
|||||
|
Purchase of Schick-Wilkinson Sword, net of cash acquired |
- |
(922.9 |
) | ||||
|
Other, net |
4.6 |
- |
|||||
|
|
|
||||||
|
Net cash used by investing activities |
(70.5 |
) |
(950.0 |
) | |||
|
|
|
|
|||||
|
Cash flow from financing activities |
|
|
|||||
|
Net cash proceeds from issuance of long-term debt |
65.0 |
1,058.1 |
|||||
|
Principal payments on long-term debt (including |
|
|
|||||
|
current maturities) |
(58.5 |
) |
(230.0 |
) | |||
|
Proceeds from acquisition bridge loan |
- |
550.0 |
|||||
|
Payment of acquisition bridge loan |
- |
(550.0 |
) | ||||
|
Net increase/(decrease) in notes payable |
15.4 |
(47.0 |
) | ||||
|
Common stock purchased |
(280.1 |
) |
(131.4 |
) | |||
|
Proceeds from issuance of common stock |
18.3 |
13.4 |
|||||
|
|
|
||||||
|
Net cash (used)/provided by financing activities |
(239.9 |
) |
663.1 |
||||
|
|
|
||||||
|
|
|
|
|||||
|
Effect of exchange rate changes on cash |
0.2 |
0.5 |
|||||
|
|
|
||||||
|
|
|
|
|||||
|
Net increase in cash and cash equivalents |
16.1 |
29.5 |
|||||
|
|
|
|
|||||
|
Cash and cash equivalents, beginning of period |
71.7 |
33.9 |
|||||
|
|
|
|
|||||
|
Cash and cash equivalents, end of period |
$ |
87.8 |
$ |
63.4 |
|||
|
|
|
|
|||||
|
|
|
|
|||||
|
See accompanying Notes to Condensed Financial Statements | |||||||
|
| ||
|
|
Quarter Ended |
Nine Months Ended | |||||||||||||
|
|
June 30, |
June 30, | |||||||||||||
|
|
2004 |
|
2003 |
2004 |
|
2003 | |||||||||
|
|
|
|
|
||||||||||||
|
Net earnings/(loss): |
|
|
|
|
|||||||||||
|
As reported |
$ |
38.7 |
$ |
17.5 |
$ |
207.1 |
$ |
136.9 |
|||||||
|
Pro forma adjustments |
|||||||||||||||