EX-19 3 j0213_ex19.htm EX-19

EXHIBIT 19 - FINANCIAL STATEMENTS - UNAUDITED

 

BEMIS COMPANY, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF INCOME

(in thousands, except per share amounts)

 

 

 

Three Months Ended
March 31,

 

 

 

2003

 

2002

 

 

 

 

 

 

 

Net sales

 

$

638,559

 

$

552,677

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

Cost of products sold

 

507,359

 

432,453

 

Selling, general, and administrative expenses

 

65,830

 

55,085

 

Research and development

 

5,056

 

3,592

 

Interest expense

 

3,426

 

4,072

 

Other costs (income), net

 

(493

)

1,042

 

Minority interest in net income

 

207

 

140

 

 

 

 

 

 

 

Income before income taxes

 

57,174

 

56,293

 

 

 

 

 

 

 

Provision for income taxes

 

21,700

 

21,400

 

 

 

 

 

 

 

Net income

 

$

35,474

 

$

34,893

 

 

 

 

 

 

 

Basic earnings per share of common stock

 

$

0.67

 

$

0.66

 

 

 

 

 

 

 

Diluted earnings per share of common stock

 

$

0.66

 

$

0.65

 

 

 

 

 

 

 

Cash dividends paid per share of common stock

 

$

0.28

 

$

0.26

 

 

 

 

 

 

 

Weighted-average common shares outstanding

 

53,024

 

52,920

 

 

 

 

 

 

 

Weighted averaged common shares and common stock equivalents outstanding

 

53,807

 

53,603

 

 

See accompanying notes to consolidated financial statements.

 



 

BEMIS COMPANY, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEET

(dollars in thousands)

 

 

 

March 31,
2003

 

December 31,
2002

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

70,182

 

$

56,401

 

Accounts receivable, net

 

322,121

 

321,790

 

Inventories, net

 

330,988

 

308,344

 

Prepaid expenses

 

38,363

 

35,120

 

Total current assets

 

761,654

 

721,655

 

 

 

 

 

 

 

Property and equipment, net

 

909,641

 

909,953

 

 

 

 

 

 

 

Goodwill

 

448,568

 

448,009

 

Other intangible assets, net

 

74,824

 

76,176

 

Deferred charges and other assets

 

99,854

 

100,857

 

Total

 

623,246

 

625,042

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

2,294,541

 

$

2,256,650

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current portion of long-term debt

 

$

1,015

 

$

3,516

 

Short-term borrowings

 

3,478

 

1,714

 

Accounts payable

 

226,109

 

230,468

 

Accrued salaries and wages

 

51,071

 

71,610

 

Accrued income and other taxes

 

31,537

 

18,545

 

Total current liabilities

 

313,210

 

325,853

 

 

 

 

 

 

 

Long-term debt, less current portion

 

717,835

 

718,277

 

Deferred taxes

 

107,524

 

106,050

 

Deferred credits and other liabilities

 

150,836

 

143,056

 

Total liabilities

 

1,289,405

 

1,293,236

 

 

 

 

 

 

 

Minority interest

 

4,555

 

4,440

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

Common stock issued and outstanding (61,501,862 and 61,344,887 shares)

 

6,150

 

6,134

 

Capital in excess of par value

 

254,356

 

248,206

 

Retained income 

 

1,073,094

 

1,052,475

 

Other comprehensive income (loss)

 

(82,675

)

(97,497

)

Common stock held in treasury at cost (8,401,149 and 8,401,149 shares)

 

(250,344

)

(250,344

)

Total stockholders’ equity

 

1,000,581

 

958,974

 

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

2,294,541

 

$

2,256,650

 

 

See accompanying notes to consolidated financial statements.

 

2



 

BEMIS COMPANY, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF CASH FLOWS

(in thousands)

 

 

 

Three Months Ended
March 31,

 

 

 

2003

 

2002

 

Cash flows from operating activities
 
 
 
 
 

Net income

 

$

35,474

 

$

34,893

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

33,197

 

29,406

 

Minority interest in net income

 

207

 

140

 

Stock award compensation

 

3,470

 

3,738

 

Deferred income taxes

 

1,201

 

3,180

 

Loss (gain) of unconsolidated affiliated companies

 

(186

)

1,120

 

Loss (gain) on sales of property and equipment

 

18

 

279

 

Changes in working capital, net of effects of acquisitions

 

(24,528

)

(12,156

)

Net change in deferred charges and credits

 

4,925

 

2,257

 

 

 

 

 

 

 

Net cash provided by operating activities

 

53,778

 

62,857

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

Additions to property and equipment

 

(26,277

)

(15,328

)

Business acquisition adjustments, net of cash acquired

 

(650

)

35

 

Proceeds from sales of property and equipment

 

39

 

40

 

 

 

 

 

 

 

Net cash used in investing activities

 

(26,888

)

(15,253

)

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

Change in long-term debt

 

(12

)

(30,609

)

Change in short-term debt

 

(690

)

(48

)

Cash dividends paid to stockholders

 

(14,855

)

(13,764

)

Stock incentive programs

 

102

 

 

 

 

 

 

 

 

 

Net cash used by financing activities

 

(15,455

)

(44,421

)

 

 

 

 

 

 

Effect of exchange rates on cash

 

2,346

 

36

 

 

 

 

 

 

 

Net increase in cash

 

13,781

 

3,219

 

 

 

 

 

 

 

Cash balance at beginning of year

 

56,401

 

35,101

 

 

 

 

 

 

 

Cash balance at end of period

 

$

70,182

 

$

38,320

 

 

See accompanying notes to consolidated financial statements.

 

3



 

BEMIS COMPANY, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY

 

 

 

Common
Stock

 

Capital In
Excess Of
Par Value

 

Retained
Earnings

 

Accumulated
Other
Comprehensive
Income (Loss)

 

Common
Stock Held
In Treasury

 

Total
Stockholders’
Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2000

 

$

6,097

 

$

237,100

 

$

854,506

 

$

(49,855

)

$

(249,091

)

$

798,757

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

140,325

 

 

 

 

 

140,325

 

Translation adjustment

 

 

 

 

 

 

 

(6,634

)

 

 

(6,634

)

Pension liability adjustment, net of $(108) tax benefit

 

 

 

 

 

 

 

(170

)

 

 

(170

)

Total comprehensive income

 

 

 

 

 

 

 

 

 

 

 

133,521

 

Cash dividends paid on common stock $1.00 per share

 

 

 

 

 

(52,812

)

 

 

 

 

(52,812

)

Stock incentive programs and related tax effects

 

30

 

7,878

 

 

 

 

 

 

 

7,908

 

Purchase of 30,000 shares of common stock

 

 

 

 

 

 

 

 

 

(1,226

)

(1,226

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2001

 

6,127

 

244,978

 

942,019

 

(56,659

)

(250,317

)

886,148

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

165,515

 

 

 

 

 

165,515

 

Translation adjustment

 

 

 

 

 

 

 

7,015

 

 

 

7,015

 

Pension liability adjustment, net of $(29,313) tax benefit

 

 

 

 

 

 

 

(47,853

)

 

 

(47,853

)

Total comprehensive income

 

 

 

 

 

 

 

 

 

 

 

124,677

 

Cash dividends paid on common stock $1.04 per share

 

 

 

 

 

(55,059

)

 

 

 

 

(55,059

)

Stock incentive programs and related tax effects

 

7

 

3,228

 

 

 

 

 

 

 

 

3,235

 

Common stock transaction (761 shares) related to an escrow settlement of a previous subsidiary acquisition

 

 

 

 

 

 

 

 

 

(27

)

(27

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2002

 

6,134

 

248,206

 

1,052,475

 

(97,497

)

(250,344

)

958,974

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income for the first three months of 2003

 

 

 

 

 

35,474

 

 

 

 

 

35,474

 

Translation adjustment for the first three months of 2003

 

 

 

 

 

 

 

14,822

 

 

 

14,822

 

Total comprehensive income*

 

 

 

 

 

 

 

 

 

 

 

50,296

 

Cash dividends paid on common stock $.28 per share

 

 

 

 

 

(14,855

)

 

 

 

 

(14,855

)

Stock incentive programs and related tax effects

 

16

 

6,150

 

 

 

 

 

 

 

6,166

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at March 31, 2003

 

$

6,150

 

$

254,356

 

$

1,073,094

 

$

(82,675

)

$

(250,344

)

$

1,000,581

 

 


* Total comprehensive income for the first quarter of 2002 was $32,545.

 

See accompanying notes to consolidated financial statements.

 

4



 

BEMIS COMPANY, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

Note 1 - Basis of Presentation

 

The accompanying unaudited consolidated financial statements have been prepared by Bemis Company, Inc. (the Company) in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X.  Accordingly, they do not include all the information and footnotes necessary for a comprehensive presentation of financial position and results of operations.  It is management’s opinion, however, that all material adjustments (consisting of normal recurring accruals) have been made which are necessary for a fair financial statement presentation.  The results for the interim period are not necessarily indicative of the results to be expected for the year.

 

For further information, refer to the consolidated financial statements and footnotes included in the Company’s annual report on Form 10-K for the year ended December 31, 2002.

 

 

Note 2 - Accounting for Stock-Based Compensation

 

In December 2002, the Financial Accounting Standards Board issued SFAS No. 148, “Accounting for Stock-Based Compensation—Transition and Disclosure.  An amendment of FASB Statement No. 123.”  The Company is choosing to continue with its current practice of applying the recognition and measurement principles of APB No. 25, “Accounting for Stock Issued to Employees.”  The Company has adopted the disclosure requirements of SFAS No. 148 in its discussion of stock based employee compensation but the alternative transition options made available by the standard are not being implemented.

 

The intrinsic value method is used to account for stock-based compensation plans.  If compensation expense had been determined based on the fair value method with the pro forma compensation expense reflected over the vesting period, net income and income per share would have been adjusted to the pro forma amounts indicated below:

 

 

 

For the Quarter Ended March 31,

 

(dollars in thousands, except per share amounts)

 

2003

 

2002

 

Net income - as reported

 

$

35,474

 

$

34,893

 

Add:  Stock-based compensation expense included in net income, net of related tax effects

 

2,153

 

2,317

 

Deduct:  Total stock-based compensation expense determined under fair value, net of related tax effects

 

(2,523

)

(2,594

)

 

 

 

 

 

 

Net income - pro forma

 

$

35,104

 

$

34,616

 

 

 

 

 

 

 

Basic earnings per share - as reported

 

$

0.67

 

$

0.66

 

Basic earnings per share - pro forma

 

$

0.66

 

$

0.65

 

 

 

 

 

 

 

Diluted earnings per share - as reported

 

$

0.66

 

$

0.65

 

Diluted earnings per share - pro forma

 

$

0.65

 

$

0.65

 

 

5



 

Note 3 – Adoption of SFAS No. 142, “Goodwill and Other Intangible Assets”

 

Effective January 1, 2002, the Company adopted the reporting requirements of SFAS No. 141, “Business Combinations” and SFAS No. 142, “Goodwill and Other Intangible Assets,” and, as required, has applied its requirements to acquisitions made after June 30, 2001.  Under SFAS No. 142, goodwill and indefinite-lived intangible assets are no longer amortized but are reviewed at least annually for impairment.  Contractual or separable intangible assets that have finite useful lives will continue to be amortized over their useful lives.

 

SFAS No. 142 requires that goodwill be tested for impairment at the reporting unit level at adoption and at least annually thereafter, utilizing a two-step methodology.  The initial step requires the Company to determine the fair value of each reporting unit and compare it to the carrying value, including goodwill, of such unit.  If the fair value exceeds the carrying value, no impairment loss would be recognized.  However, if the carrying value of the reporting unit exceeds its fair value, the goodwill of this unit may be impaired.  The amount of the impairment, if any, would then be measured in the second step.

 

In connection with adopting this standard as of January 1, 2002, during the first quarter, and as of September 30, 2002, during the fourth quarter, the Company completed step one of the test for impairment, which indicated that the carrying value of each reporting unit was less than their estimated fair values, as determined utilizing various evaluation techniques including discounted cash flow and comparative market analysis.  Accordingly, step two was not required.  The Company also reassessed the useful lives and the classifications of identifiable intangible assets and determined that they continue to be appropriate.

 

Changes in the carrying amount of goodwill attributable to each reportable operating segment follows:

 

(in thousands)

 

Flexible Packaging
Segment

 

Pressure Sensitive
Materials Segment

 

Total

 

 

 

 

 

 

 

 

 

Reported balance at December 31, 2002

 

$

397,301

 

$

50,708

 

$

448,009

 

 

 

 

 

 

 

 

 

Currency translation and other adjustments

 

635

 

 

 

635

 

 

 

 

 

 

 

 

 

Reported goodwill balance at March 31, 2003

 

$

397,936

 

$

50,708

 

$

448,644

 

 

The components of amortized intangible assets follow:

 

 

 

March 31, 2003

 

December 31, 2002

 

Intangible Asset
(in thousands)

 

Gross Carrying
Amount

 

Accumulated
Amortization

 

Gross Carrying
Amount

 

Accumulated
Amortization

 

Contract based

 

15,323

 

(3,684

)

15,323

 

(3,233

)

Technology based

 

51,992

 

(5,863

)

52,034

 

(5,285

)

Marketing related

 

9,264

 

(663

)

9,075

 

(292

)

Customer based

 

9,556

 

(1,177

)

9,367

 

(813

)

Reported balance

 

$

86,135

 

$

(11,387

)

$

85,799

 

$

(9,623

)

 

6



 

Amortization expense for intangible assets during the first quarter of 2003 was $1.7 million.  Estimated amortization expense for the remainder of 2003 is $4.7 million; for 2004, 2005, and 2006 is $6.3 million each year; and $6.2 million for 2007 and 2008 each.

 

Note 4 - Segments of Business

 

The Company’s business activities are organized around its two principal business segments, Flexible Packaging and Pressure Sensitive Materials.  Both internal and external reporting conform to this organizational structure with no significant differences in accounting policies applied.  The Company evaluates the performance of its segments and allocates resources to them based on operating profit, which is defined as profit before general corporate expense, interest expense, income taxes, and minority interest.  A summary of the Company’s business activities reported by its two business segments follows:

 

 

 

For the Quarter Ended
March 31,

 

Business Segments (in millions)

 

2003

 

2002

 

Net Sales to Unaffiliated Customers:

 

 

 

 

 

Flexible Packaging

 

$

514.4

 

$

434.8

 

Pressure Sensitive Materials

 

124.2

 

118.1

 

 

 

 

 

 

 

Intersegment Sales:

 

 

 

 

 

Flexible Packaging

 

 

 

(0.2

)

Pressure Sensitive Materials

 

 

 

 

 

Total

 

$

638.6

 

$

552.7

 

 

 

 

 

 

 

Operating Profit and Pretax Profit:

 

 

 

 

 

Flexible Packaging

 

$

66.7

 

$

64.1

 

Pressure Sensitive Materials

 

2.5

 

5.0

 

Total operating profit

 

69.2

 

69.1

 

 

 

 

 

 

 

General corporate expenses

 

(8.4

)

(8.6

)

Interest expense

 

(3.4

)

(4.1

)

Minority interest in net income

 

(0.2

)

(0.1

)

Income before income taxes

 

$

57.2

 

$

56.3

 

 

 

 

 

 

 

Identifiable Assets:

 

 

 

 

 

Flexible Packaging

 

$

1,802.4

 

$

1,498.6

 

Pressure Sensitive Materials

 

370.3

 

345.9

 

Total identifiable assets

 

2,172.7

 

1,844.5

 

Corporate assets

 

121.8

 

90.3

 

Total

 

$

2,294.5

 

$

1,934.8

 

 

Note 5 - Taxes Based On Income

 

The Company’s 2003 effective tax rate of 38% differs from the federal statutory rate of 35% primarily due to state and local income taxes.

 

7



 

Note 6 - Inventories

 

The Company’s inventories are valued at the lower of cost, determined by the first-in, first-out (FIFO) method, or market.  Inventories are summarized as follows:

 

(in thousands)

 

March 31,
2003

 

December 31,
2002

 

 

 

 

 

 

 

Raw materials and supplies

 

$

111,906

 

$

101,003

 

Work in process and finished goods

 

236,731

 

220,841

 

Total inventories, gross

 

348,637

 

321,844

 

Less inventory reserves

 

(17,649

)

(13,500

)

 

 

 

 

 

 

Total inventories, net

 

$

330,988

 

$

308,344

 

 

Note 7 - Earnings Per Share Computations

 

 

 

Three Months Ended
March 31,

 

 

 

2003

 

2002

 

 

 

 

 

 

 

Income available to common stockholders (numerator)

 

$

35,474,000

 

$

34,893,000

 

Weighted-average common shares outstanding (denominator)

 

53,023,684

 

52,916,656

 

 

 

 

 

 

 

Basic earnings per share of common stock

 

$

0.67

 

$

0.66

 

 

 

 

 

 

 

Dilutive effects of stock option and stock awards, net of windfall tax benefits

 

783,459

 

686,839

 

Weighted-average common shares and common stock equivalents outstanding (denominator)

 

53,807,143

 

53,603,495

 

 

 

 

 

 

 

Diluted earnings per share of common stock

 

$

0.66

 

$

0.65

 

 

Certain options outstanding at March 31, 2003, totaling 354,535 shares, were not included in the computation of diluted earnings per share because they would not have had a dilutive effect at that time.

 

8