Back to GetFilings.com



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
___________

Form 10-Q
___________

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

For The Quarter Ended March 27, 2004

MEDVEST HOLDINGS CORPORATION
(Exact name of Registrant as specified in its charter)

Ohio 31-4441680
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)

2231 Rutherford Road
Carlsbad, California 92008

(Address of principal executive offices and zip code)

(760) 602-4400
(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 [   ]         No [ X *]

          * The registrant became subject to the Securities Exchange Act of 1934 on April 7, 2004.

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Securities Exchange Act of 1934).

Yes [   ]         No [ X ]

          At May 13, 2004, there were 1,974,870 shares of common stock outstanding and 17,773,826 shares of preferred stock outstanding.


Part I.  FINANCIAL INFORMATION    
       
    Page  
   
 
   Item 1 Financial Statements    
       
  Condensed Consolidated Statements of Operations for the three months ended March 27, 2004 and March 29, 2003 1  
       
  Condensed Consolidated Balance Sheets at March 27, 2004 and December 31, 2003 2  
       
  Condensed Consolidated Statements of Cash Flows for the three months ended March 27, 2004 and March 29, 2003 3  
       
  Notes to Condensed Consolidated Financial Statements 4  
       
   Item 2 Management’s Discussion and Analysis of Financial Condition and Results of Operations 16  
       
   Item 3 Quantitative and Qualitative Disclosures About Market Risk 20  
       
   Item 4 Controls and Procedures 20  
       
Part II.  OTHER INFORMATION    
       
   Item 1 Legal Proceedings 21  
       
   Item 2 Changes in Securities and Use of Proceeds 21  
       
   Item 3 Defaults Upon Senior Securities 21  
       
   Item 4 Submission of Matters to a Vote of Security Holders 21  
       
   Item 5 Other Information 21  
       
   Item 6 Exhibits and Reports on Form 8-K 21  
       
SIGNATURES 22  


PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

MedVest Holdings Corporation
Condensed Consolidated Statements of Operations (Unaudited)

  Three months ended  
 
 
  March 27,   March 29,  
(in thousands) 2004   2003  
 

 

 
             
NET SALES $ 76,597   $ 26,136  
             
COST OF GOODS SOLD   35,463     14,582  
 

 

 
             
GROSS MARGIN   41,134     11,554  
             
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES   26,053     8,853  
             
LOSS FROM OPERATIONS OF ABANDONED FACILITY       1,300  
 

 

 
             
OPERATING EARNINGS   15,081     1,401  
             
OTHER INCOME (EXPENSE):            
   Interest expense, net   (5,230 )   (2,086 )
   Other   (381 )   348  
 

 

 
      Other income (expense), net   (5,611 )   (1,738 )
             
INCOME (LOSS) BEFORE INCOME TAXES   9,470     (337 )
             
INCOME TAX BENEFIT (EXPENSE)   (1,002 )   123  
 

 

 
             
NET INCOME (LOSS) $ 8,468   $ (214 )
 

 

 

See accompanying notes to the condensed consolidated financial statements.

1


MedVest Holdings Corporation
Condensed Consolidated Balance Sheets

(in thousands, except share amounts) March 27,   December 31,  
  2004   2003  
 
 
 
ASSETS (Unaudited)        
CURRENT ASSETS:            
   Cash and cash equivalents $ 24,045   $ 23,860  
   Accounts receivable, net   47,450     33,703  
   Inventories, net   49,210     50,156  
   Other current assets   7,155     6,436  
   Assets of abandoned facility, net       403  
 

 

 
         Total current assets   127,860     114,558  
             
PROPERTY, PLANT AND EQUIPMENT, NET   113,079     116,150  
             
Goodwill   125,546     124,304  
Other intangible assets, net   105,010     106,186  
Other long-term assets   12,263     12,986  
 

 

 
TOTAL ASSETS $ 483,758   $ 474,184  
 

 

 
             
LIABILITIES AND SHAREHOLDERS' EQUITY            
CURRENT LIABILITIES:            
   Trade accounts payable $ 19,969   $ 21,100  
   Salaries and wages payable   8,247     8,978  
   Accrued inventory repurchase liability   1,168     3,826  
   Accrued interest   6,997     3,762  
   Accrued expenses and other liabilities   13,238     11,907  
   Income taxes payable   1,348     711  
   Liabilities of abandoned facility, net       29  
   Current portion of long-term debt   1,300     1,300  
 

 

 
         Total current liabilities   52,267     51,613  
             
Long-term debt   328,050     328,050  
Other long-term liabilities   4,021     3,998  
             
SHAREHOLDERS' EQUITY:            
   Preferred stock, no par value; 25,000,000 shares authorized,            
      17,773,826 shares issued and outstanding at            
      March 27, 2004 and December 31, 2003   91,256     91,256  
   Common stock, no par value; 25,000,000 shares authorized,            
      1,974,870 shares issued and outstanding            
      at March 27, 2004 and December 31, 2003   9,798     9,798  
   Accumulated other comprehensive income   4,270     3,841  
   Retained earnings (deficit)   (5,904)     (14,372)  
 

 

 
         Total shareholders' equity   99,420     90,523  
 

 

 
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 483,758   $ 474,184  
 

 

 

See accompanying notes to the condensed consolidated financial statements.

2


MedVest Holdings Corporation
Condensed Consolidated Statements of Cash Flows (Unaudited)

    Three months ended  
 

 
(in thousands)   March 27,     March 29,  
    2004     2003  
 

 

 
CASH FLOW S FROM OPERATING ACTIVITIES:            
   Net income (loss) $ 8,468   $ (214 )
   Adjustments to reconcile net income (loss) to net cash provided            
      by (used in) operating activities:            
      Depreciation   4,849     913  
      Amortization   1,179     1  
      Changes in operating assets and liabilities:            
         Accounts receivable, net   (14,149 )   447  
         Inventories, net   469     (474 )
         Other assets   (111 )   (116 )
         Trade accounts payable   (590 )   (615 )
         Salaries and wages payable   (644 )   (1,367 )
         Accrued expenses and other liabilities   2,088     1,249  
         Income taxes payable   754     (336 )
         Assets and liabilities of abandoned facility, net   366     (255 )
 

 

 
            Net cash provided by (used in) operating activities   2,679     (767 )
             
CASH FLOW S FROM INVESTING ACTIVITIES:            
   Purchases of property, plant and equipment   (2,483 )   (973 )
   Adjustment of purchase price allocation   (14 )   (14 )
 

 

 
            Net cash used in investing activities   (2,497 )   (987 )
             
CASH FLOWS FROM FINANCING ACTIVITIES:            
   Proceeds from long-term debt       1,278  
   Net proceeds from revolving line of credit       201  
   Debt issuance costs       (248 )
 

 

 
            Net cash provided by financing activities       1,231  
             
EFFECT OF EXCHANGE RATE CHANGES ON CASH            
   AND CASH EQUIVALENTS   3     (303 )
 

 

 
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS   185     (826 )
CASH AND CASH EQUIV ALENTS - Beginning of period   23,860     1,282  
 

 

 
CASH AND CASH EQUIVALENTS - End of period $ 24,045   $ 456  
 

 

 
             
SUPPLEMENTAL CASH FLOW DISCLOSURES:            
   Interest paid $ 2,301   $ 424  
 

 

 
   Income taxes paid $ 149   $ 222  
 

 

 

See accompanying notes to the condensed consolidated financial statements.

3


MedVest Holdings Corporation
Notes to Unaudited Condensed Consolidated Financial Statements
For the Period Ended March 27, 2004

1. BASIS OF PRESENTATION

     Principles of Reporting - The unaudited condensed consolidated financial statements include the accounts of MedVest Holdings Corporation (the “Corporation” or “MedVest”), its wholly owned subsidiary, Medex, Inc. (“Medex”), and Medex’s other subsidiaries (the “Subsidiaries”). The consolidated group is referred to herein as “the Company”. MedVest’s only assets are its investment in and advances to Medex. Medex information is included in Note 9 herein, however management believes that MedVest’s financial statements and Medex’s financial statements do not vary significantly. Operating results for any interim period are not necessarily indicative of results that may be expected for the full year.

     Nature of Business - The Company principally manufactures and distributes a broad range of critical care infusion systems and medical products, which are used in acute care settings for a variety of patient treatment and diagnostic procedures.

     Statement of accounting policy - The condensed consolidated balance sheet as of March 27, 2004, the condensed consolidated statements of operations and cash flows for the three months ended March 27, 2004 and March 29, 2003 have been prepared by the Company, without audit. In the opinion of management, all adjustments, which consist of normal recurring adjustments, necessary to present fairly, in accordance with accounting principles generally accepted in the United States of America, the financial position, results of operations, and changes in cash flows for all periods presented have been made. The condensed consolidated financial statements of the Company include the accounts of all majority-owned subsidiaries and all significant intercompany amounts have been eliminated.

      Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted. These interim unaudited condensed consolidated financial statements should be read in conjunction with the Company’s audited financial statements and notes thereto included in its registration statement on Form S-4, as amended (file no. 333-112848).

2. EFFECT OF NEW ACCOUNTING STANDARDS

      In June 2002, SFAS No. 146, “Accounting for Costs Associated with Exit or Disposal Activities”, was issued. SFAS No. 146 changes the timing of when companies recognize costs associated with exit or disposal activities, so that the costs would generally be recognized when they are incurred rather than at the date of a commitment to an exit or disposal plan. SFAS No. 146 is effective for exit or disposal activities initiated after December 31, 2002 and could result in the Company recognizing the costs of future exit or disposal activities over a period of time rather than a one time charge to earnings. The Company accounted for the closure of its Costa Rica manufacturing facility (see Note 3) in accordance with SFAS No. 146.

      In May 2003, the FASB issued SFAS No. 150, “Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity”. SFAS No. 150 requires that an issuer classify a financial instrument that is within its scope as a liability (or an asset in some circumstances), many of which were previously classified as equity. SFAS No. 150 is effective for interim periods beginning after June 15, 2003. In its October 2003 meeting, the FASB deferred the effective date of certain provisions of SFAS No. 150 for financial instruments entered into or modified after May 31, 2003 and otherwise shall be effective for the Company's 2004 financial statements. The adoption of SFAS No. 150 did not have a material impact on the Company’s condensed consolidated financial statements.

      In January 2003, the FASB issued FASB Interpretation No. 46 (“FIN 46”), “Consolidation of Variable Interest Entities”. FIN 46 clarifies the application of Accounting Research Bulletin No. 51, “Consolidated Financial Statements”, to certain entities in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. FIN 46 requires a variable interest entity to be consolidated by a company, if that company is subject to a majority of the risk of loss from the variable interest entity's activities or entitled to receive a majority of the entity's residual returns or both. FIN 46 also requires disclosures about variable interest entities that a company is not required to consolidate but in which it has a significant variable interest. In December 2003, the FASB issued FIN 46R. It changed the effective date for interests in special-purpose entities for periods ending after December 15, 2003, and for all other types of entities for periods ending after March 15, 2004. The adoption of FIN 46R did not have a material impact on the Company's unaudited condensed consolidated financial statements.

4


MedVest Holdings Corporation
Notes to Unaudited Condensed Consolidated Financial Statements
For the Period Ended March 27, 2004

3. ACQUISITIONS AND OTHER SIGNIFICANT EVENTS

      In April 2003, the Company entered into a recapitalization and stock purchase agreement with One Equity Partners, pursuant to which One Equity Partners made a capital contribution of $119.5 million to purchase MedVest's capital stock, of which $103.1 million was paid directly to MedVest and $16.4 million was paid to other stockholders. As a result of these investments, One Equity Partners and members of senior management now own all of MedVest’s outstanding capital stock. In connection with this equity investment, the Company also entered into a purchase agreement with Ethicon Endo-Surgery, Inc. ("Ethicon"), a wholly owned subsidiary of Johnson and Johnson, to acquire substantially all of the assets of its short peripheral intravenous catheter business ("Jelco") for $340.0 million. Under the terms of the purchase agreement, the Company acquired the worldwide assets of the Jelco business from Ethicon and certain of its affiliates and assumed the liabilities of the Jelco business arising upon or after the closing of the acquisition. In addition, the Company acquired all of the issued and outstanding capital stock of Johnson & Johnson Medical de Monterrey S.A. de C.V. ("Monterrey"), a subsidiary of Ethicon, a Mexican maquiladora with a manufacturing facility in Monterrey, Mexico, dedicated to the Jelco business.

Reconciliation of purchase price (in thousands):      
   Purchase price $ 340,000  
   Closing adjustments   (596 )
   Transaction costs   3,513  
 

 
      Total Costs $ 342,917  
 

 

      As a result of the recapitalization and stock purchase agreement and the Jelco acquisition, the Company entered into new borrowing arrangements (see Note 6) and used the proceeds, along with the capital contribution, to finance the acquisition of the Jelco business and retire existing debt obligations. The Company obtained a senior secured term loan bearing interest at a variable interest rate, senior subordinated notes bearing interest at a fixed interest rate, and a revolving credit facility bearing interest at a variable interest rate.

      The acquisition of the Jelco business, the recapitalization and stock purchase agreement with One Equity Partners, the refinancing of existing debt, and new borrowing arrangements were completed on May 21, 2003. The Jelco acquisition was accounted for under the purchase method of accounting. The consolidated financial statements include the results of operations from the Jelco business combinations as of the date of acquisition. The following is a summary of the assets acquired and the liabilities assumed (in thousands):

  Value at  
  May 21, 2003  
 
 
Cash $ 1,220  
Inventory   29,412  
Long-lived assets   95,743  
Other assets   513  
Intangible assets   108,800  
Goodwill   115,303  
 

 
   Total assets acquired   350,991  
       
Liabilities assumed   (8,074)  
 

 
   Net assets acquired $ 342,917  
 

 

      The Company is in the process of settling certain assets and liabilities with Johnson & Johnson which may ultimately affect the purchase price allocation. The Company expects to settle these items with Johnson & Johnson in 2004.

      At the date of the transaction, the Company entered into a transition services agreement ("TSA") with Johnson & Johnson in which distribution, customer service, credit and collections, systems support and various other functions are to be provided by Johnson & Johnson as necessary for up to one year for a charge. By the end of the TSA (May 2004), the Company

5


MedVest Holdings Corporation
Notes to Unaudited Condensed Consolidated Financial Statements
For the Period Ended March 27, 2004

will have repurchased substantially all of the inventory from Johnson & Johnson subject to the TSA. As such, the Company has included in its consolidated balance sheet, inventory and a related accrual of $1.2 million and $3.8 million at March 27, 2004 and December 31, 2003, respectively.

     As a result of the Jelco acquisition, management decided to close its Costa Rica manufacturing facility and relocate its operations to Jelco’s Monterrey, Mexico facility. The closure of the facility was substantially completed as of December 31, 2003. The Costa Rica facility recorded no revenues and recognized a pre-tax loss from operations of $1.3 million for the three months ended March 29, 2003. This included an impairment charge of $1.0 million recorded in the first quarter of 2003, associated with the write-down of certain long-lived assets.

4. INVENTORIES

      Inventories summarized by major classification are as follows (in thousands):

  March 27,   December 31,  
  2004   2003  
 

 

 
Raw materials and supplies $ 15,989   $ 16,576  
Work in progress   11,373     11,760  
Finished goods   25,305     26,026  
Less: reserve for obsolete and slow-moving inventory   (3,457 )   (4,206 )
 

 

 
Inventories, net $ 49,210   $ 50,156  
 

 

 

5. INTANGIBLE ASSETS

     The changes in the carrying amount of goodwill for the three month period ended March 27, 2004 are as follows (in thousands):

Balance as of December 31, 2003 $ 124,304  
Adjustments to purchase price allocation   14  
Currency translation   1,228  
 

 
Balance as of March 27, 2004 $ 125,546  
 

 

      The Company’s other intangible assets, primarily from the Jelco acquisition, consisted of (in thousands):

  March 27, 2004   December 31, 2003  
 
 
 
    Gross                 Gross              
    Carrying   Accumulated           Carrying   Accumulated        
    Amount   Amortization   Net     Amount   Amortization   Net  
 




 




 
Amortized intangible assets                                    
   Product technology $ 20,600       $ (1,986 )      $ 18,614       $ 20,600       $ (1,387 )      $ 19,213  
   Manufacturing technology   48,000     (2,026 )   45,974     48,000     (1,454 )   46,546  
   Other   250     (28 )   222     250     (23 )   227  
 




 




 
Total amortized intangible assets   68,850     (4,040 )   64,810     68,850     (2,864 )   65,986  
                                     
Unamortized intangible assets                                    
   Trademarks   40,200         40,200     40,200         40,200  
 




 




 
Total unamortized intangible assets   40,200         40,200     40,200         40,200  
                                     
 




 




 
Total intangible assets $ 109,050   $ (4,040 ) $ 105,010   $ 109,050   $ (2,864 ) $ 106,186  
 




 




 

6


MedVest Holdings Corporation
Notes to Unaudited Condensed Consolidated Financial Statements
For the Period Ended March 27, 2004

      Amortization expense for intangible assets for the quarter ended March 27, 2004 was $1.2 million and the Company recorded minimal amortization expense for the quarter ended March 29, 2003. The Company’s amortization expense is primarily related to intangible assets acquired in the Jelco acquisition and the weighted average useful life is 16.7 years. Annual amortization expense over the next five years is estimated to be $4.7 million per year.

6. LONG-TERM DEBT

      Long-term obligations consist of the following (in thousands):

  March 27,   December 31,  
  2004   2003  
 
 
 
             
Term Loan $ 129,350   $ 129,350  
Senior subordinated notes   200,000     200,000  
 
 
 
   Total   329,350     329,350  
Current portion of long-term debt   1,300     1,300  
 
 
 
Total Long-term debt $ 328,050   $ 328,050  
 

 

 

     Long-Term Debt Agreements - As a result of the recapitalization and stock purchase agreement and the Jelco acquisition, the Company entered into new borrowing arrangements and used the proceeds, along with the capital contribution from One Equity Partners, to finance the acquisition of the Jelco business and retire existing debt obligations.

     The Company's new credit agreement with several banks and other financial institutions, (collectively, the "Lenders") provides for senior secured financing of up to $170.0 million consisting of a $130.0 million term loan ("Term Loan") facility and a $40.0 million revolving credit facility ("Revolver"), including a letter of credit sub-facility of $2.0 million and a swingline loan sub-facility of $5.0 million. The new credit agreement and associated borrowings commenced on May 21, 2003.

     Interest on the Term Loan and the Revolver are designated at the base rate or LIBOR rate plus applicable margin, respectively. The interest rate periods will be at one, two, three, or six months (or subject to availability, nine or twelve months). The base rate will be the greater of (1) the prime rate or (2) one-half of 1% over the weighted average of rates on overnight Federal funds as published by the Federal Reserve Bank of New York. The LIBOR rate will be determined by reference to settlement rates established for deposits in dollars in the London interbank market for a period equal to the interest period of the loan and the maximum reserve percentages established by the Board of Governors of the United States Federal Reserve to which the Lenders are subject.

     The Term Loan had principal of $129.4 million outstanding at March 27, 2004 and December 31, 2003. The Term Loan is due in twenty-four quarterly installments of $0.3 million commencing on September 30, 2003 through June 30, 2008, with the remaining principal amount payable in quarterly installments of $30.9 million through March 31, 2009 and the final payment of $30.9 million due on the maturity date of the loan on May 21, 2009. At March 27, 2004 and December 31, 2003, the Term Loan was designated at a LIBOR rate plus applicable margin, totaling 4.13% and 4.19%, respectively. Beginning with the fiscal year ending December 31, 2004, the Company will be required to make loan prepayments, equaling 75% or 50% of the excess cash flows, as defined, for the fiscal year, provided that the Company meets certain adjusted debt ratio requirements.

      The Company had no obligations outstanding under the Revolver at March 27, 2004 or December 31, 2003.

     Additionally, the Company issued $200.0 million aggregate principal amount of notes (the "Notes"). The Notes accrue interest at the rate of 8 7 / 8 % per annum and are payable semi-annually in arrears on May 15 and November 15, commencing on November 15, 2003. The Notes will mature on May 15, 2013 at which time principal is due in full.

     Except in connection with certain equity offerings, the Notes will not be redeemable at the Company's option prior to May 15, 2008. On or after May 15, 2008, the Company may redeem all or a part of the Notes upon not less than 30 nor

7


MedVest Holdings Corporation
Notes to Unaudited Condensed Consolidated Financial Statements
For the Period Ended March 27, 2004

more than 60 days notice, at the redemption prices (expressed as percentages of principal amount) set forth below plus accrued and unpaid interest and liquidated damages, if any, on the Notes redeemed, to the applicable redemption date, if redeemed during the twelve-month period beginning on May 15 of the years indicated below:

Year   Percentage  
       
2008   104.438%  
2009   102.958%  
2010   101.479%  
2011 and thereafter   100.000%  

     Revolving Credit, Term Loan A, Term Loan B Agreements (Repaid May 21, 2003) - The Company's credit agreement permitted it to borrow on two term loans, with original principal amounts of $17.0 million ("Term Note A") and $7.0 million ("Term Note B"). Term Note A was due in eleven quarterly principal installments of $0.9 million, with the remaining principal amount due in December 2005. Interest on Term Note A was designated as either Eurodollar or Prime Rate interest at the applicable rates plus a margin, based upon the Company's Adjusted Debt Ratio, as defined. At December 31, 2002, all of the Company's borrowings on Term Note A were designated at the Eurodollar rate plus applicable margin, totaling 4.92%. Term Note B was due in eleven quarterly principal installments of $25,000, with the remaining principal amount due in December 2005. Interest on Term Note B was based on the Eurodollar rate or Prime Rate plus applicable margin. At December 31, 2002, all the Company's borrowings on Term Note B were designated at the Eurodollar rate plus applicable margin, totaling 5.17%. Term Note A and Term Note B were repaid on May 21, 2003.

     Additionally, the Company had available a revolving commitment of $15.0 million through December 2005. Advances made under the revolving commitment were designated as either Eurodollar or Prime Rate advances with interest accruing at the applicable rates plus a margin, based upon the Company's Adjusted Debt Ratio, as defined. At December 31, 2002, all of the Company's advances were designated at Eurodollar rate plus applicable margin, totaling 3.88%. The revolving commitment was repaid on May 21, 2003.

     Senior Subordinated Notes and Junior Subordinated Notes (Repaid May 21, 2003) - The Company entered into a total of $13.0 million Senior Subordinated Notes with the Mezzanine Opportunities LLC and Stonehenge Opportunity Fund ("Stonehenge") bearing interest at 20%. The Company was required to make current interest payments of 12%, deferring the remainder until the due date of the Senior Subordinated Notes. The Senior Subordinated Notes with the Mezzanine Opportunities LLC and Stonehenge were repaid on May 21, 2003.

     The Company entered into a Junior Subordinated Note totaling $11.3 million due in 2007 with Stonehenge. Interest accrued at 30% and was deferred for the first two years of the loan. The Junior Subordinated Note was repaid on May 21, 2003.

7. STOCK OPTIONS

     The Company has adopted the disclosure provisions of SFAS No. 148, "Accounting for Stock-Based Compensation - Transition and Disclosure - an amendment to FASB Statement No. 123". The Statement requires prominent disclosures in financial statements regarding the method of accounting for stock-based employee compensation and the effect of the method used on reported results. The Company accounts for stock compensation awards under the recognition and measurement principles of Accounting Principles Board Opinion No.25, "Accounting for Stock Issued to Employees", and related Interpretations. No stock-based employee compensation cost is reflected in results of operations, as all options granted under the plan had an exercise price equal to the market value of the underlying stock on the date of grant. The following table illustrates the effect on results of operations if the Company had applied the fair value recognition provisions of SFAS No. 123 for the three month periods ended March 27, 2004 and March 29, 2003 (in thousands):

8


MedVest Holdings Corporation
Notes to Unaudited Condensed Consolidated Financial Statements
For the Period Ended March 27, 2004

  Three months ended  
 
 
  March 27,   March 29,  
  2004   2003  
 
 
 
Net income (loss) as reported $ 8,468   $ (214 )
Less: total stock-based compensation expense            
   determined under fair value based methods   (50 )   (54 )
 
 
 
Pro forma net income (loss) $ 8,418   $ (268 )
 

 

 

8. COMPREHENSIVE INCOME (LOSS)

The Company’s total comprehensive income (loss) for the interim periods was as follows (in thousands):

  Three months ended  
 
 
  March 27,   March 29,  
  2004   2003  
 
 
 
Net income (loss) $ 8,468   $ (214 )
Foreign currency translation gain adjustments   429     (99 )
Unrealized gain on the effective portion of cash            
   flow hedges       38  
 

 

 
Comprehensive income (loss) $ 8,897   $ (275 )
 

 

 

9. GUARANTOR SUBSIDIARIES – SUPPLEMENTAL COMBINING FINANCIAL STATEMENTS

     On May 21, 2003, Medex, Inc. issued its 8 7/8% senior subordinated notes ("Notes") due 2013 (see Note 6). The Notes were guaranteed by MedVest Holdings Corporation and each of the Medex's domestic subsidiaries, Medex Medical, Inc. and Medex Cardio-Pulmonary, Inc. (the "Subsidiary Guarantors"). The Notes were not guaranteed by the Medex's foreign subsidiaries (the "Non-Guarantor Subsidiaries"). Pursuant to applicable rules of the Securities and Exchange Commission, Medex is required to present condensed consolidating financial information with respect to MedVest, Medex, the Subsidiary Guarantors and the Non-Guarantor Subsidiaries of the Notes.

     The following supplemental schedules present the condensed consolidating balance sheet for the guarantors and non-guarantors as of March 27, 2004 and December 31, 2003 and the condensed consolidating statements of operations and cash flows for the quarters ended March 27, 2004 and March 29, 2003.

      The 8 7/8% senior subordinated notes are guaranteed on a full, unconditional, unsecured, senior subordinated, joint and several basis by MedVest, the Subsidiary Guarantors and any other future domestic restricted subsidiary of Medex.

9


MedVest Holdings Corporation
Supplemental Combining Statement of Operations (Unaudited)
For the three months ended March 27, 2004

(in thousands)         Subsidiary   Non-Guarantor   Combining   MedVest  
  MedVest   Medex   Guarantors   Subsidiaries   Adjustments   Combined  
 
 
 
 
 
 
 
                                     
NET SALES $   $ 50,489   $ 896   $ 40,295   $ (15,083 ) $ 76,597  
                                     
COST OF GOODS SOLD       23,231     1,461     25,854     (15,083 )   35,463  
 

 

 

 

 

 

 
                                     
GROSS MARGIN       27,258     (565 )   14,441         41,134  
                                     
SELLING, GENERAL AND