For the Quarter ended |
Commission file number | |
June 29, 2002 |
1-3246 |
Delaware |
36-3580106 | |
(State or Other Jurisdiction of |
(I.R.S. Employer | |
Incorporation or Organization) |
Identification No.) | |
300 North Zeeb Road, Ann Arbor, Michigan |
48103-1553 | |
(Address of Principal Executive Offices) |
(Zip Code) |
PART I. |
FINANCIAL INFORMATION |
PAGE | ||
Item 1. |
Consolidated Financial Statements |
|||
1 | ||||
2 | ||||
3 | ||||
4 | ||||
Item 2. |
12 | |||
Item 3. |
23 | |||
PART II. |
OTHER INFORMATION |
|||
Item 1. |
24 | |||
Item 4. |
24 | |||
Item 5. |
25 | |||
Item 6. |
25 | |||
26 |
Thirteen Weeks Ended |
Twenty-Six Weeks Ended |
|||||||||||||||
June 29, 2002 |
June 30, 2001 |
June 29, 2002 |
June 30, 2001 |
|||||||||||||
Net sales |
$ |
108,980 |
|
$ |
100,743 |
|
$ |
211,732 |
|
$ |
196,596 |
| ||||
Cost of sales |
|
(51,620 |
) |
|
(45,555 |
) |
|
(99,370 |
) |
|
(92,695 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Gross profit |
|
57,360 |
|
|
55,188 |
|
|
112,362 |
|
|
103,901 |
| ||||
Research and development expense |
|
(5,533 |
) |
|
(5,499 |
) |
|
(10,489 |
) |
|
(10,581 |
) | ||||
Selling and administrative expense |
|
(28,541 |
) |
|
(33,207 |
) |
|
(58,069 |
) |
|
(62,597 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Earnings from continuing operations before interest, income taxes, and equity in loss of affiliate |
|
23,286 |
|
|
16,482 |
|
|
43,804 |
|
|
30,723 |
| ||||
Net interest expense: |
||||||||||||||||
Interest income |
|
581 |
|
|
72 |
|
|
1,153 |
|
|
182 |
| ||||
Interest expense |
|
(7,495 |
) |
|
(6,360 |
) |
|
(15,233 |
) |
|
(12,548 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net interest expense |
|
(6,914 |
) |
|
(6,288 |
) |
|
(14,080 |
) |
|
(12,366 |
) | ||||
Earnings from continuing operations before income taxes and equity in loss of affiliate |
|
16,372 |
|
|
10,194 |
|
|
29,724 |
|
|
18,357 |
| ||||
Income tax expense |
|
(6,221 |
) |
|
(4,077 |
) |
|
(11,295 |
) |
|
(7,343 |
) | ||||
Equity in loss of affiliate |
|
|
|
|
(6,101 |
) |
|
|
|
|
(11,572 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Earnings (loss) from continuing operations |
|
10,151 |
|
|
16 |
|
|
18,429 |
|
|
(558 |
) | ||||
Discontinued Operations: |
||||||||||||||||
Earnings (loss) from discontinued operations, net (less applicable income taxes (benefit) of $0, $(75), $0 and $1,403
respectively) |
|
|
|
|
(112 |
) |
|
|
|
|
2,105 |
| ||||
Gain on sales of discontinued operations, net (less applicable income taxes of $29,056) |
|
|
|
|
|
|
|
|
|
|
43,583 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net earnings (loss) |
$ |
10,151 |
|
$ |
(96 |
) |
$ |
18,429 |
|
$ |
45,130 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net earnings (loss) per common share: |
||||||||||||||||
Basic: |
||||||||||||||||
Earnings (loss) from continuing operations |
|
0.41 |
|
|
|
|
|
0.76 |
|
|
(0.02 |
) | ||||
Earnings from discontinued operations |
|
|
|
|
|
|
|
|
|
|
0.09 |
| ||||
Gain on sales of discontinued operations |
|
|
|
|
|
|
|
|
|
|
1.84 |
| ||||
Net earnings (loss) |
|
0.41 |
|
|
|
|
|
0.76 |
|
|
1.91 |
| ||||
Diluted: |
||||||||||||||||
Earnings (loss) from continuing operations |
|
0.40 |
|
|
|
|
|
0.74 |
|
|
(0.02 |
) | ||||
Earnings from discontinued operations |
|
|
|
|
|
|
|
|
|
|
0.09 |
| ||||
Gain on sales of discontinued operations |
|
|
|
|
|
|
|
|
|
|
1.84 |
| ||||
Net earnings (loss) |
|
0.40 |
|
|
|
|
|
0.74 |
|
|
1.91 |
| ||||
Average number of common shares and equivalents outstanding: |
||||||||||||||||
Basic |
|
24,620 |
|
|
23,718 |
|
|
24,375 |
|
|
23,670 |
| ||||
Diluted |
|
25,153 |
|
|
23,985 |
|
|
24,913 |
|
|
23,670 |
|
2002 |
2001 |
|||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ |
8,986 |
|
$ |
495 |
| ||
Accounts receivable, net |
|
73,200 |
|
|
89,726 |
| ||
Inventory |
|
4,407 |
|
|
4,441 |
| ||
Other current assets |
|
38,810 |
|
|
33,283 |
| ||
|
|
|
|
|
| |||
Total current assets |
|
125,403 |
|
|
127,945 |
| ||
Property, plant, equipment, and product masters, at cost |
|
477,786 |
|
|
446,872 |
| ||
Accumulated depreciation |
|
(314,401 |
) |
|
(292,843 |
) | ||
|
|
|
|
|
| |||
Net property, plant, equipment, and product masters |
|
163,385 |
|
|
154,029 |
| ||
Long-term receivables |
|
24,997 |
|
|
23,200 |
| ||
Goodwill |
|
240,029 |
|
|
231,533 |
| ||
Other assets |
|
95,158 |
|
|
89,226 |
| ||
|
|
|
|
|
| |||
Total assets |
$ |
648,972 |
|
$ |
625,933 |
| ||
|
|
|
|
|
|
Liabilities and Shareholders Equity (Deficit) |
||||||||
Current liabilities: |
||||||||
Notes payable |
$ |
|
|
$ |
564 |
| ||
Current maturities of long-term debt |
|
218 |
|
|
292 |
| ||
Accounts payable |
|
35,181 |
|
|
40,469 |
| ||
Accrued expenses |
|
53,137 |
|
|
85,740 |
| ||
Short-term deferred income |
|
26,625 |
|
|
26,124 |
| ||
Deferred income |
|
79,853 |
|
|
114,739 |
| ||
|
|
|
|
|
| |||
Total current liabilities |
|
195,014 |
|
|
267,928 |
| ||
Long-term liabilities: |
||||||||
Long-term debt, less current maturities |
|
200,015 |
|
|
252,782 |
| ||
Long-term deferred income, less current portion |
|
53,702 |
|
|
59,933 |
| ||
Other liabilities |
|
98,528 |
|
|
90,362 |
| ||
|
|
|
|
|
| |||
Total long-term liabilities |
|
352,245 |
|
|
403,077 |
| ||
Shareholders equity: |
||||||||
Common Stock, $.001 par value, 28,442 shares issued and 27,992 shares outstanding at June 29, 2002 and 24,546 shares
issued and 24,096 shares outstanding at December 29, 2001 |
|
28 |
|
|
24 |
| ||
Capital surplus |
|
296,671 |
|
|
169,050 |
| ||
Notes receivable from executives |
|
(693 |
) |
|
(1,071 |
) | ||
Retained earnings (accumulated deficit) |
|
(177,422 |
) |
|
(195,851 |
) | ||
Treasury stock |
|
(11,529 |
) |
|
(11,335 |
) | ||
Other comprehensive income (loss): |
||||||||
Accumulated foreign currency translation adjustment |
|
(805 |
) |
|
1,001 |
| ||
Unrealized loss from derivatives |
|
(4,537 |
) |
|
(6,890 |
) | ||
|
|
|
|
|
| |||
Accumulated other comprehensive loss |
|
(5,342 |
) |
|
(5,889 |
) | ||
|
|
|
|
|
| |||
Total shareholders equity (deficit) |
|
101,713 |
|
|
(45,072 |
) | ||
|
|
|
|
|
| |||
Total liabilities and shareholders equity |
$ |
648,972 |
|
$ |
625,933 |
| ||
|
|
|
|
|
|
2002 |
2001 |
|||||||
Operating activities: |
||||||||
Earnings (loss) from continuing operations |
$ |
18,429 |
|
$ |
(558 |
) | ||
Adjustments to reconcile earnings (loss) from continuing operations to net cash used in continuing operating
activities: |
||||||||
Equity in loss of affiliates |
|
|
|
|
11,572 |
| ||
Depreciation and amortization |
|
23,649 |
|
|
27,646 |
| ||
Deferred income taxes |
|
10,157 |
|
|
1,657 |
| ||
Changes in operating assets and liabilities: |
||||||||
Accounts receivable, net |
|
12,542 |
|
|
14,517 |
| ||
Inventory |
|
74 |
|
|
(193 |
) | ||
Other current assets |
|
(5,000 |
) |
|
(9,328 |
) | ||
Long-term receivables |
|
(1,797 |
) |
|
152 |
| ||
Accounts payable |
|
(5,632 |
) |
|
(11,562 |
) | ||
Accrued expenses |
|
(26,648 |
) |
|
(14,914 |
) | ||
Deferred income and other long-term liabilities |
|
(47,326 |
) |
|
(22,647 |
) | ||
Other assets |
|
(6,848 |
) |
|
(6,340 |
) | ||
Other, net |
|
(5,045 |
) |
|
(2,012 |
) | ||
|
|
|
|
|
| |||
Net cash used in continuing operations |
|
(33,445 |
) |
|
(12,010 |
) | ||
Investing activities: |
||||||||
Expenditures for property, plant, equipment, and product masters |
|
(29,784 |
) |
|
(24,510 |
) | ||
Acquisitions, net of cash acquired |
|
(2,617 |
) |
|
(12,305 |
) | ||
Proceeds from sales of discontinued operations |
|
|
|
|
186,000 |
| ||
|
|
|
|
|
| |||
Net cash (used in) provided by investing activities |
|
(32,401 |
) |
|
149,185 |
| ||
Financing activities: |
||||||||
Net decrease in short-term debt |
|
(770 |
) |
|
(10,514 |
) | ||
Proceeds from long-term debt |
|
110,750 |
|
|
22,162 |
| ||
Repayment of long-term debt |
|
(163,591 |
) |
|
(143,838 |
) | ||
Proceeds from sales of common stock, net |
|
123,295 |
|
|
|
| ||
Proceeds from exercise of stock options, net |
|
4,330 |
|
|
3,622 |
| ||
|
|
|
|
|
| |||
Net cash provided by (used in) financing activities |
|
74,014 |
|
|
(128,568 |
) | ||
Net cash used in discontinued operations |
|
|
|
|
(4,976 |
) | ||
Effect of exchange rate changes on cash |
|
323 |
|
|
(485 |
) | ||
|
|
|
|
|
| |||
Increase in cash and cash equivalents |
|
8,491 |
|
|
3,146 |
| ||
Cash and cash equivalents, beginning of period |
|
495 |
|
|
10,610 |
| ||
|
|
|
|
|
| |||
Cash and cash equivalents, end of period |
$ |
8,986 |
|
$ |
13,756 |
| ||
|
|
|
|
|
|
June 29, 2002 |
December 29, 2001 | |||||
Finished products |
$ |
1,599 |
$ |
1,821 | ||
Products in process and materials |
|
2,808 |
|
2,620 | ||
|
|
|
| |||
Total inventory |
$ |
4,407 |
$ |
4,441 | ||
|
|
|
|
Thirteen Weeks Ended |
Twenty-Six Weeks Ended | |||||||
June 29, 2002 |
June 30, 2001 |
June 29, 2002 |
June 30, 2001 | |||||
Basic |
24,620 |
23,718 |
24,375 |
23,670 | ||||
Dilutive effect of stock options |
533 |
267 |
538 |
| ||||
|
|
|
| |||||
Diluted |
25,153 |
23,985 |
24,913 |
23,670 | ||||
|
|
|
|
Total |
||||
Purchase price |
$ |
186,000 |
| |
Net assets, reserves, and expenses |
|
(113,361 |
) | |
|
|
| ||
Gain on sales |
$ |
72,639 |
| |
Income tax expense |
|
(29,056 |
) | |
|
|
| ||
Gain on sales of discontinued operations, net of tax |
$ |
43,583 |
| |
|
|
|
Thirteen Weeks Ended June 30, 2001 |
Twenty-Six Weeks Ended June 30, 2001 |
|||||||||||||||||||||||||||
MMT N.A. & BHFS |
Imaging |
MMT Intl. |
Total. Disc. Ops. |
MMT N.A. & BHFS |
Imaging |
MMT Intl. |
Total Disc. Ops. |
|||||||||||||||||||||
Net sales |
$ |
89,733 |
$ |
|
$ |
9,763 |
|
$ |
99,496 |
|
$ |
174,592 |
$ |
10,924 |
$ |
29,542 |
|
$ |
215,058 |
| ||||||||
EBIT(1) |
$ |
4,154 |
$ |
|
$ |
(993 |
) |
$ |
3,161 |
|
$ |
9,116 |
$ |
1,133 |
$ |
(893 |
) |
$ |
9,356 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Interest expense |
|
(3,348 |
) |
|
(5,848 |
) | ||||||||||||||||||||||
|
|
|
|
|
| |||||||||||||||||||||||
(Loss) earnings before income taxes |
$ |
(187 |
) |
$ |
3,508 |
| ||||||||||||||||||||||
Income tax benefit (expense) |
$ |
75 |
|
$ |
(1,403 |
) | ||||||||||||||||||||||
|
|
|
|
|
| |||||||||||||||||||||||
(Loss) earnings from discontinued operations |
$ |
(112 |
) |
$ |
2,105 |
| ||||||||||||||||||||||
|
|
|
|
|
|
(1) |
EBIT is defined as earnings (loss) from discontinued operations before interest and income taxes. |
Thirteen Weeks Ended |
Twenty-Six Weeks Ended |
|||||||||||||||
June 29, 2002 |
June 30, 2001 |
June 29, 2002 |
June 30, 2001 |
|||||||||||||
Net earnings (loss) |
$ |
10,151 |
|
$ |
(96 |
) |
$ |
18,429 |
|
$ |
45,130 |
| ||||
Other comprehensive income (loss): |
||||||||||||||||
Unrealized gain (loss) from derivative instruments, net of tax |
|
659 |
|
|
1,233 |
|
|
2,353 |
|
|
(5,361 |
) | ||||
Foreign currency translation adjustments |
|
(1,346 |
) |
|
(338 |
) |
|
(1,806 |
) |
|
429 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Comprehensive income |
$ |
9,464 |
|
$ |
799 |
|
$ |
18,976 |
|
$ |
40,198 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
Thirteen Weeks Ended June 29, 2002 | |||||||||||||
I&L |
PBS |
Corp. |
Total | ||||||||||
Net Sales |
$ |
64,973 |
$ |
44,007 |
$ |
|
|
$ |
108,980 | ||||
Earnings from continuing operations before interest and taxes |
|
13,126 |
|
13,075 |
|
(2,915 |
) |
|
23,286 | ||||
Capital Expenditures |
|
13,708 |
|
463 |
|
25 |
|
|
14,196 | ||||
Depreciation & Amortization |
|
10,177 |
|
1,307 |
|
17 |
|
|
11,501 | ||||
Total Assets |
|
449,464 |
|
105,125 |
|
94,383 |
|
|
648,972 |
Thirteen Weeks Ended June 30, 2001 | |||||||||||||
I&L |
PBS |
Corp. |
Total | ||||||||||
Net Sales |
$ |
59,499 |
$ |
41,244 |
$ |
|
|
$ |
100,743 | ||||
Earnings from continuing operations before interest and taxes(1) |
|
9,521 |
|
9,969 |
|
(3,008 |
) |
|
16,482 | ||||
Capital Expenditures |
|
11,224 |
|
705 |
|
10 |
|
|
11,939 | ||||
Depreciation & Amortization(2) |
|
11,656 |
|
1,892 |
|
93 |
|
|
13,641 | ||||
Total Assets |
|
378,522 |
|
102,970 |
|
22,996 |
|
|
504,488 |
Twenty-Six Weeks Ended June 29, 2002 | |||||||||||||
I&L |
PBS |
Corp. |
Total | ||||||||||
Net Sales |
$ |
125,199 |
$ |
86,533 |
$ |
|
|
$ |
211,732 | ||||
Earnings from continuing operations before interest and taxes |
|
25,925 |
|
23,880 |
|
(6,001 |
) |
|
43,804 | ||||
Capital Expenditures |
|
28,497 |
|
1,069 |
|
218 |
|
|
29,784 | ||||
Depreciation & Amortization |
|
20,928 |
|
2,681 |
|
40 |
|
|
23,649 |
Twenty-Six Weeks Ended June 30, 2001 | |||||||||||||
I&L |
PBS |
Corp. |
Total | ||||||||||
Net Sales |
$ |
115,413 |
$ |
81,183 |
$ |
|
|
$ |
196,596 | ||||
Earnings from continuing operations before interest and taxes(1) |
|
18,525 |
|
18,507 |
|
(6,309 |
) |
|
30,723 | ||||
Capital Expenditures |
|
22,251 |
|
2,249 |
|
10 |
|
|
24,510 | ||||
Depreciation & Amortization(2) |
|
23,165 |
|
3,815 |
|
202 |
|
|
27,182 |
(1) |
Excludes equity in loss of affiliate and gain on sales of discontinued operations. |
(2) |
Excludes amortization/write-off of deferred financing costs. |
Thirteen Weeks Ended |
Twenty-Six Weeks Ended |
|||||||||||||||
June 29, 2002
|
June 30, 2001 |
June 29, 2002
|
June 30, 2001 |
|||||||||||||
Net sales |
$ |
7,067 |
|
$ |
7,004 |
|
$ |
13,994 |
|
$ |
14,138 |
| ||||
Gross profit |
|
4,928 |
|
|
4,660 |
|
|
9,620 |
|
|
9,434 |
| ||||
Loss before income taxes |
|
(2,174 |
) |
|
(9,817 |
) |
|
(4,934 |
) |
|
(21,353 |
) | ||||
Net loss |
|
(2,174 |
) |
|
(9,667 |
) |
|
(4,782 |
) |
|
(21,011 |
) |
June 29, 2002 |
Dec. 29, 2001 |
|||||||
Current assets |
$ |
26,832 |
|
$ |
28,985 |
| ||
Non-current assets |
|
13,774 |
|
|
18,852 |
| ||
|
|
|
|
|
| |||
Total assets |
$ |
40,606 |
|
$ |
47,837 |
| ||
|
|
|
|
|
| |||
Current liabilities |
$ |
17,921 |
|
$ |
20,592 |
| ||
Non-current liabilities |
|
127,058 |
|
|
117,344 |
| ||
Stockholders deficit |
|
(104,373 |
) |
|
(90,099 |
) | ||
|
|
|
|
|
| |||
Total liabilities and stockholdersdeficit |
$ |
40,606 |
|
$ |
47,837 |
| ||
|
|
|
|
|
|
Thirteen Weeks Ended |
Twenty-Six Weeks Ended |
|||||||||||||
June 29, 2002 |
June 30, 2001 |
June 29, 2002 |
June 30, 2001 |
|||||||||||
Earnings (loss) from continuing operations |
$ |
10,151 |
$ |
16 |
|
$ |
18,429 |
$ |
(558 |
) | ||||
(Loss) earnings from discontinued operations, net of tax benefit |
|
|
|
(112 |
) |
|
|
|
2,105 |
| ||||
Gain on sales of discontinued operations, net of tax |
|
|
|
|
|
|
|
|
43,583 |
| ||||
Add back: Goodwill amortization, net of tax |
|
|
|
1,279 |
|
|
|
|
2,515 |
| ||||
|
|
|
|
|
|
|
|
|
| |||||
Adjusted net earnings |
$ |
10,151 |
$ |
1,183 |
|
$ |
18,429 |
$ |
47,645 |
| ||||
|
|
|
|
|
|
|
|
|
|
Thirteen Weeks Ended |
Twenty-Six Weeks Ended |
||||||||||||
June 29, 2002 |
June 30, 2001 |
June 29, 2002 |
June 30, 2001 |
||||||||||
Basic net earnings per share: |
|||||||||||||
Earnings (loss) from continuing operations |
$ |
0.41 |
$ |
|
$ |
0.76 |
$ |
(0.02 |
) | ||||
Earnings from discontinued operations |
|
|
|
|
|
|
|
0.09 |
| ||||
Gain on sales of discontinued operations |
|
|
|
|
|
|
|
1.84 |
| ||||
Add back: Goodwill amortization |
|
|
|
0.05 |
|
|
|
0.11 |
| ||||
|
|
|
|
|
|
|
|
| |||||
Adjusted |
$ |
0.41 |
$ |
0.05 |
$ |
0.76 |
$ |
2.02 |
| ||||
|
|
|
|
|
|
|
|
|
Thirteen Weeks Ended |
Twenty-Six Weeks Ended |
||||||||||||
June 29, 2002 |
June 30, 2001 |
June 29, 2002 |
June 30, 2001 |
||||||||||
Diluted net earnings per share: |
|||||||||||||
Earnings (loss) from continuing operations |
$ |
0.40 |
$ |
|
$ |
0.74 |
$ |
(0.02 |
) | ||||
Earnings from discontinued operations |
|
|
|
|
|
|
|
0.09 |
| ||||
Gain on sales of discontinued operations |
|
|
|
|
|
|
|
1.84 |
| ||||
Add back: Goodwill amortization |
|
|
|
0.05 |
|
|
|
0.11 |
| ||||
|
|
|
|
|
|
|
|
| |||||
Adjusted |
$ |
0.40 |
$ |
0.05 |
$ |
0.74 |
$ |
2.02 |
| ||||
|
|
|
|
|
|
|
|
|
I&L |
PBS |
Total | |||||||
Balance as of December 30, 2001 |
$ |
183,948 |
$ |
47,585 |
$ |
231,533 | |||
Reclassification of goodwill previously included in other assets |
|
2,054 |
|
|
|
2,054 | |||
Goodwill acquired and adjustments (1) |
|
6,442 |
|
|
|
6,442 | |||
|
|
|
|
|
| ||||
Balance as of June 29, 2002 |
$ |
192,444 |
$ |
47,585 |
$ |
240,029 | |||
|
|
|
|
|
|
(1) |
Adjustments primarily relate to the adjustment of our preliminary purchase price allocations for several acquisitions. Specifically, the ultimate goodwill
associated with certain acquisitions continues to be adjusted as the value of the assets and liabilities acquired are finalized. |
Thirteen Weeks Ended (dollars in millions) |
|||||||||||||||||||||
Pro Forma (2) |
|||||||||||||||||||||
June 29, 2002 |
% of sales |
June 30, 2001 |
% of sales |
June 30, 2001 |
% of sales |
||||||||||||||||
Net sales |
$ |
109.0 |
|
100.0 |
% |
$ |
100.7 |
|
100.0 |
% |
$ |
100.7 |
|
100 |
% | ||||||
Cost of sales |
|
(51.6 |
) |
(47.3 |
%) |
|
(45.5 |
) |
(45.2 |
%) |
|
(47.6 |
) |
(47.3 |
%) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Gross profit |
|
57.4 |
|
52.7 |
% |
|
55.2 |
|
54.8 |
% |
|
53.1 |
|
52.7 |
% | ||||||
Research and development |
|
(5.5 |
) |
(5.1 |
%) |
|
(5.5 |
) |
(5.4 |
%) |
|
(5.5 |
) |
(5.4 |
%) | ||||||
Selling and administrative expense |
|
(28.6 |
) |
(26.2 |
%) |
|
(33.2 |
) |
(33.0 |
%) |
|
(29.1 |
) |
(28.9 |
%) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Earnings from continuing operations before interest, income taxes and equity in loss of affilate |
|
23.3 |
|
21.4 |
% |
|
16.5 |
|
16.4 |
% |
|
18.5 |
|
18.4 |
% | ||||||
Net interest expense |
|
(6.9 |
) |
(6.3 |
%) |
|
(6.3 |
) |
(6.2 |
%) |
|
(6.3 |
) |
(6.2 |
%) | ||||||
Income tax expense |
|
(6.2 |
) |
(5.7 |
%) |
|
(4.1 |
) |
(4.1 |
%) |
|
(4.9 |
) |
(4.9 |
%) | ||||||
Equity in loss of affiliate |
|
|
|
|
|
|
(6.1 |
) |
(6.1 |
%) |
|
(6.1 |
) |
(6.1 |
%) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Earnings from continuing operations(1) |
$ |
10.2 |
|
9.4 |
% |
$ |
|
|
|
|
$ |
1.2 |
|
1.2 |
% | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Excludes equity in loss of affiliate, gain on sales of discontinued operations and earnings from discontinued operations. |
(2) |
Amounts have been adjusted to remove goodwill amortization to assist in comparing the results of operations for the periods presented following the adoption of
SFAS No. 142 in the first quarter of fiscal 2002, as well as for the reclassification of expenses at I&L included in selling and administrative for the second quarter of 2001 that are included in cost of sales in 2002.
|
Thirteen Weeks Ended | ||||||
June 29, 2002 |
June 30, 2001 | |||||
I&L |
$ |
65.0 |
$ |
59.5 | ||
PBS |
|
44.0 |
|
41.2 | ||
|
|
|
| |||
Total |
$ |
109.0 |
$ |
100.7 | ||
|
|
|
|
Thirteen Weeks Ended | |||||||||
June 29, 2002 |
June 30, 2001 |
Pro Forma (1) June
30, 2001 | |||||||
I&L |
$ |
35.1 |
$ |
30.1 |
$ |
32.2 | |||
PBS |
|
16.5 |
|
15.4 |
|
15.4 | |||
|
|
|
|
|
| ||||
Total |
$ |
51.6 |
$ |
45.5 |
$ |
47.6 | |||
|
|
|
|
|
|
(1) |
Amounts have been adjusted for the reclassification at I&L of expenses included in selling and administrative for the second quarter of 2001 that are
included in cost of sales in 2002. |
Thirteen Weeks Ended | ||||||
June 29, 2002 |
June 30, 2001 | |||||
I&L |
$ |
2.9 |
$ |
2.6 | ||
PBS |
|
2.6 |
|
2.9 | ||
|
|
|
| |||
Total |
$ |
5.5 |
$ |
5.5 | ||
|
|
|
|
Thirteen Weeks Ended | |||||||||
June 29, 2002 |
June 30, 2001 |
Pro Forma (1) June
30, 2001 | |||||||
I&L |
$ |
13.9 |
$ |
17.3 |
$ |
13.7 | |||
PBS |
|
11.8 |
|
12.9 |
|
12.4 | |||
Corporate |
|
2.9 |
|
3.0 |
|
3.0 | |||
|
|
|
|
|
| ||||
Total |
$ |
28.6 |
$ |
33.2 |
$ |
31.2 | |||
|
|
|
|
|
|
(1) |
Amounts have been adjusted to remove goodwill amortization to assist in comparing the results of operations for the periods presented following the adoption of
SFAS No. 142 in the first quarter of fiscal 2002, as well as for the reclassification at I&L of expenses included in selling and administrative for the second quarter of 2001 that are included in cost of sales in 2002.
|
Thirteen Weeks Ended |
||||||||||||
June 29, 2002 |
June 30, 2001
|
Pro Forma (1) June
30, 2001 |
||||||||||
I&L |
$ |
13.1 |
|
$ |
9.5 |
|
$ |
10.9 |
| |||
PBS |
|
13.1 |
|
|
10.0 |
|
|
10.6 |
| |||
Corporate |
|
(2.9 |
) |
|
(3.0 |
) |
|
(3.0 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Total |
|
23.3 |
|
$ |
16.5 |
|
$ |
18.5 |
| |||
|
|
|
|
|
|
|
|
|
(1) |
Amounts have been adjusted to remove goodwill amortization to assist in comparing the results of operations for the periods presented following the adoption of
SFAS No. 142 in the first quarter of fiscal 2002. |
Thirteen Weeks Ended |
||||||||
June 29, 2002 |
June 30, 2001 |
|||||||
Interest income |
$ |
(0.6 |
) |
$ |
(0.1 |
) | ||
Debt |
|
3.5 |
|
|
3.5 |
| ||
Swaps |
|
1.9 |
|
|
0.6 |
| ||
Monetized contracts |
|
1.8 |
|
|
1.9 |
| ||
Other |
|
0.3 |
|
|
0.4 |
| ||
|
|
|
|
|
| |||
Total |
$ |
6.9 |
|
$ |
6.3 |
| ||
|
|
|
|
|
|
Twenty-Six Weeks Ended (dollars in millions) |
|||||||||||||||||||||
Pro Forma (2) |
|||||||||||||||||||||
June 29, 2002 |
% of sales |
June 30, 2001 |
% of sales |
June 30, 2001 |
% of sales |
||||||||||||||||
Net sales |
$ |
211.7 |
|
100.0 |
% |
$ |
196.6 |
|
100.0 |
% |
$ |
196.6 |
|
100.0 |
% | ||||||
Cost of sales |
|
(99.4 |
) |
(47.0 |
%) |
|
(92.7 |
) |
(47.2 |
%) |
|
(96.0 |
) |
(48.8 |
%) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Gross profit |
|
112.3 |
|
53.0 |
% |
|
103.9 |
|
52.8 |
% |
|
100.6 |
|
51.2 |
% | ||||||
Research and development |
|
(10.5 |
) |
(4.9 |
%) |
|
(10.6 |
) |
(5.4 |
%) |
|
(10.6 |
) |
(5.4 |
%) | ||||||
Selling and administrative expense |
|
(58.0 |
) |
(27.4 |
%) |
|
(62.6 |
) |
(31.8 |
%) |
|
(55.2 |
) |
(28.1 |
%) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Earnings from continuing operations before interest, income taxes and equity in loss of affiliate |
|
43.8 |
|
20.7 |
% |
|
30.7 |
|
15.6 |
% |
|
34.8 |
|
17.7 |
% | ||||||
Net interest expense |
|
(14.1 |
) |
(6.7 |
%) |
|
(12.4 |
) |
(6.3 |
%) |
|
(12.4 |
) |
(6.3 |
%) | ||||||
Income tax expense |
|
(11.3 |
) |
(5.3 |
%) |
|
(7.3 |
) |
(3.7 |
%) |
|
(9.0 |
) |
(4.6 |
%) | ||||||
Equity in loss of affiliate |
|
|
|
|
|
|
(11.6 |
) |
(5.9 |
%) |
|
(11.6 |
) |
(5.9 |
%) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Earnings from continuing operations(1) |
$ |
18.4 |
|
8.7 |
% |
$ |
(0.6 |
) |
(0.3 |
%) |
$ |
1.8 |
|
0.9 |
% | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Excludes gain on sales of discontinued operations and earnings from discontinued operations. |
(2) |
Amounts have been adjusted to remove goodwill amortization to assist in comparing the results of operations for the periods presented following the adoption of
SFAS No. 142 in the first quarter of fiscal 2002, as well as for the reclassification of expenses at I&L included in selling and administrative for the first half of 2001 that are included in cost of sales in 2002.
|
Twenty-Six Weeks Ended | ||||||
June 29, 2002 |
June 30, 2001 | |||||
I&L |
$ |
125.2 |
$ |
115.4 | ||
PBS |
|
86.5 |
|
81.2 | ||
|
|
|
| |||
Total |
$ |
211.7 |
$ |
196.6 | ||
|
|
|
|
Twenty-Six Weeks Ended | |||||||||
June 29, 2002 |
June 30, 2001 |
Pro Forma (1) June
30, 2001 | |||||||
I&L |
$ |
67.2 |
$ |
61.4 |
$ |
64.7 | |||
PBS |
|
32.2 |
|
31.3 |
|
31.3 | |||
|
|
|
|
|
| ||||
Total |
$ |
99.4 |
$ |
92.7 |
$ |
96.0 | |||
|
|
|
|
|
|
(1) |
Amounts have been adjusted for the reclassification at I&L of expenses included in selling and administrative for the first half of 2001 that are included
in cost of sales in 2002. |
Twenty-Six Weeks Ended | ||||||
June 29, 2002 |
June 30, 2001 | |||||
I&L |
$ |
5.1 |
$ |
5.0 | ||
PBS |
|
5.4 |
|
5.6 | ||
|
|
|
| |||
Total |
$ |
10.5 |
$ |
10.6 | ||
|
|
|
|
Twenty-Six Weeks Ended | |||||||||
Pro Forma (1) June 30, 2001 | |||||||||
June 29, 2002 |
June 30, 2001 |
||||||||
I&L |
$ |
27.0 |
$ |
30.5 |
$ |
24.2 | |||
PBS |
|
25.0 |
|
25.8 |
|
24.7 | |||
Corporate |
|
6.0 |
|
6.3 |
|
6.3 | |||
|
|
|
|
|
| ||||
Total |
$ |
58.0 |
$ |
62.6 |
$ |
55.2 | |||
|
|
|
|
|
|
(1) |
Amounts have been adjusted to remove goodwill amortization to assist in comparing the results of operations for the periods presented following the adoption of
SFAS No. 142 in the first quarter of fiscal 2002, as well as for the reclassification at I&L of expenses included in selling and administrative for the first half of 2001 that are included in cost of sales in 2002.
|
Twenty-Six Weeks Ended | |||||||||||
Pro Forma (1) | |||||||||||
June 29, 2002 |
June 30, 2001 |
June 30, 2001
| |||||||||
I&L |
$ |
25.9 |
|
$ |
18.5 |
|
$ |
21.4 | |||
PBS |
|
23.9 |
|
|
18.5 |
|
|
19.7 | |||
Corporate |
|
(6.0 |
) |
|
(6.3 |
) |
|
(6.3) | |||
|
|
|
|
|
|
|
| ||||
Total |
$ |
43.8 |
|
$ |
30.7 |
|
$ |
34.8 | |||
|
|
|
|
|
|
|
|
(1) |
Amounts have been adjusted to remove goodwill amortization to assist in comparing the results of operations for the periods presented following the adoption of
SFAS No. 142 in the first quarter of fiscal 2002. |
Twenty-Six Weeks Ended |
||||||||
June 29, 2002 |
June 30, 2001 |
|||||||
Interest income |
$ |
(1.2 |
) |
$ |
(0.2 |
) | ||
Debt |
|
6.9 |
|
|
7.2 |
| ||
Swaps |
|
4.0 |
|
|
0.6 |
| ||
Monetized contracts |
|
3.6 |
|
|
4.0 |
| ||
Other |
|
0.8 |
|
|
0.8 |
| ||
|
|
|
|
|
| |||
Total |
$ |
14.1 |
|
$ |
12.4 |
| ||
|
|
|
|
|
|
As of | ||||||
June 29, 2002 |
December 29, 2001 | |||||
I&L |
$ |
38.5 |
$ |
47.0 | ||
PBS |
|
28.0 |
|
28.4 | ||
Corporate |
|
6.7 |
|
14.3 | ||
|
|
|
| |||
Total |
$ |
73.2 |
$ |
89.7 | ||
|
|
|
|
As of | ||||||
June 29, 2002 |
December 29, 2001 | |||||
I&L |
$ |
75.9 |
$ |
109.4 | ||
PBS |
|
3.9 |
|
5.3 | ||
|
|
|
| |||
Total |
$ |
79.8 |
$ |
114.7 | ||
|
|
|
|
1. |
The following individuals were elected to the board of directors to serve until the 2003 annual meeting of shareholders and thereafter until their successors
are duly elected and qualified: |
Nominee |
Votes For |
Votes abstained | ||
David Bonderman |
16,948,780 |
4,235,058 | ||
David G. Brown |
20,791,011 |
392,827 | ||
Alan Aldworth |
18,796,245 |
2,387,593 | ||
William E. Oberndorf |
20,657,747 |
526,091 | ||
James P. Roemer |
18,789,401 |
2,394,437 | ||
Gary L. Roubos |
20,790,505 |
393,333 | ||
John H. Scully |
20,657,592 |
526,246 | ||
William J. White |
20,657,840 |
525,998 |
2. |
The vote to approve amendments to ProQuest Companys 1995 Employee Stock Option Plan to reserve an additional 1,400,000 shares of common stock for issuance
according to the Plan and to limit the number of shares that can be granted each year to any individual, was as follows: |
Votes for |
Votes against |
Votes abstained |
Broker non-votes | |||
16,360,130 |
3,057,222 |
6,746 |
1,759,740 |
3. |
The vote to ratify the appointment of KPMG LLP as auditors of ProQuest Company for 2002, was as follows: |
Votes for |
Votes against |
Votes abstained | ||
20,772,105 |
404,722 |
7,011 |
First Quarter 2001 |
Second Quarter 2001 |
Third Quarter 2001 |
Fourth Quarter 2001 |
Full Year 2001 |
||||||||||||||||||||||||||||||||||||
EBIT (1) |
ProForma |
Actual |
ProForma |
Actual |
ProForma |
Actual |
ProForma |
Actual |
ProForma |
Actual |
||||||||||||||||||||||||||||||
I&L |
$ |
10.4 |
|
$ |
9.0 |
|
$ |
11.0 |
|
$ |
9.5 |
|
$ |
10.0 |
|
$ |
8.5 |
|
$ |
14.7 |
|
$ |
13.3 |
|
$ |
46.1 |
|
$ |
40.3 |
| ||||||||||
PBS |
|
9.1 |
|
|
8.5 |
|
|
10.6 |
|
|
10.0 |
|
|
10.7 |
|
|
10.1 |
|
|
12.0 |
|
|
11.4 |
|
|
42.4 |
|
|
40.0 |
| ||||||||||
Corp. /Other |
|
(3.3 |
) |
|
(3.3 |
) |
|
(3.0 |
) |
|
(3.0 |
) |
|
(2.9 |
) |
|
(2.9 |
) |
|
(2.4 |
) |
|
(2.4 |
) |
|
(11.6 |
) |
|
(11.6 |
) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Total EBIT |
$ |
16.2 |
|
$ |
14.2 |
|
$ |
18.6 |
|
$ |
16.5 |
|
$ |
17.8 |
|
$ |
15.7 |
|
$ |
24.3 |
|
|
22.3 |
|
$ |
76.9 |
|
$ |
68.7 |
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
EBIT is defined as earnings from continuing operations before interest and income taxes, net of nonrecurring items which include equity in loss of affiliate and
net gain on sales of discontinued operations. |
Index Number |
Description | |
99.1 |
Certification of Chief Executive Officer and Chief Financial Officer |
Date: August 13, 2002 |
PROQUEST COMPANY |
|||
/S/ JAMES P. ROEMER |
||||
|
||||
Chairman and Chief Executive Officer |
||||
/S/ ALAN ALDWORTH |
||||
|
||||
President and Chief Operating Officer |
||||
/S/ KEVIN GREGORY |
||||
|
||||
Vice President, Chief Financial |
||||
Officer and Assistant Secretary |