-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, BYvTxI0zn0w4oW04RFUGcVT1i2po7TasVabUJCpJ+mpCwYLkP2XIgvOLYYoArVC/ IBENRLs7W2NbT6IngiYXcQ== 0000950172-02-002448.txt : 20021120 0000950172-02-002448.hdr.sgml : 20021120 20021119215040 ACCESSION NUMBER: 0000950172-02-002448 CONFORMED SUBMISSION TYPE: DEF 14A PUBLIC DOCUMENT COUNT: 1 CONFORMED PERIOD OF REPORT: 20021119 FILED AS OF DATE: 20021120 EFFECTIVENESS DATE: 20021120 FILER: COMPANY DATA: COMPANY CONFORMED NAME: SYNCOR INTERNATIONAL CORP /DE/ CENTRAL INDEX KEY: 0000202763 STANDARD INDUSTRIAL CLASSIFICATION: WHOLESALE-DRUGS PROPRIETARIES & DRUGGISTS' SUNDRIES [5122] IRS NUMBER: 850229124 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: DEF 14A SEC ACT: 1934 Act SEC FILE NUMBER: 000-08640 FILM NUMBER: 02834020 BUSINESS ADDRESS: STREET 1: 6464 CANOGA AVENUE CITY: WOODLAND HILLS STATE: CA ZIP: 91367 BUSINESS PHONE: 818.737.4000 MAIL ADDRESS: STREET 1: 6464 CANOGA AVE CITY: WOODLAND HILLS STATE: CA ZIP: 91367 FORMER COMPANY: FORMER CONFORMED NAME: NUCLEAR PHARMACY INC DATE OF NAME CHANGE: 19860309 DEF 14A 1 s80043.txt DEF 14A UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 SCHEDULE 14A Proxy Statement Pursuant to Section 14(a) of the Securities Exchange Act of 1934 (Amendment No. ) Filed by the Registrant |X| Filed by a Party other than the Registrant [ ] Check the appropriate box: [ ] Preliminary Proxy Statement [ ] Confidential, for Use of the Commission Only (as permitted by Rule 14a-6(e)(2)) [ ] Definitive Proxy Statement |X| Definitive Additional Materials [ ] Soliciting Material Pursuant toss.240.14a-12 SYNCOR INTERNATIONAL CORPORATION -------------------------------- (Name of Registrant as Specified In Its Charter) _____________________________________________________________________________ (Name of Person(s) Filing Proxy Statement, if other than the Registrant) Payment of Filing Fee (Check the appropriate box): |X| No fee required. [ ] Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11. 1) Title of each class of securities to which transaction applies: 2) Aggregate number of securities to which transaction applies: 3) Per unit price or other underlying value of transaction computed pursuant to Exchange Act Rule 0-11 (set forth the amount on which the filing fee is calculated and state how it was determined): 4) Proposed maximum aggregate value of transaction: 5) Total fee paid: [ ] Fee paid previously with preliminary materials. [ ] Check box if any part of the fee is offset as provided by Exchange Act Rule 0-11(a)(2) and identify the filing for which the offsetting fee was paid previously. Identify the previous filing by registration statement number, or the Form or Schedule and the date of its filing. 1) Amount Previously Paid: 2) Form, Schedule or Registration Statement No.: 3) Filing Party: 4) Date Filed: On November 19, 2002, Syncor International Corporation issued the following press release: Syncor logo The word for trust. Worldwide. NASDAQ: SCOR FOR IMMEDIATE RELEASE Contact: Allan Mayer Sitrick And Company (310) 788-2850 William Powell Syncor International Corp. (818) 737-4702 SYNCOR FILES FORM 10-Q AND REPORTS STRONG THIRD-QUARTER FINANCIAL RESULTS FOR ITS U.S. PHARMACY SERVICES BUSINESS COMPANY REPORTS ON STATUS OF SPECIAL COMMITTEE INVESTIGATION WOODLAND HILLS, California, November 19, 2002 - Syncor International Corporation (Nasdaq: SCOR) today announced that it has filed with the SEC its Form 10-Q for the quarter ended September 30, 2002. The filing shows a 28 percent increase in net sales from continuing operations and a 53 percent increase in operating income of its core U.S. pharmacy services business from the same period last year. According to the 10-Q, Syncor's net sales from continuing operations in the quarter increased 28.3 percent to $192.2 million, compared to $149.8 million for the same period of the prior year. The Company generated sufficient cash flow during the quarter to repay Company debt in the amount of $12 million. U.S. Pharmacy Services Business For the third quarter ended September 30, 2002, sales increased by 28.0 percent to $181.9 million, compared to $142.1 million for the same period of the prior year. Syncor continues to realize strong Cardiolite(R) sales, which increased 22.3 percent as compared to the same period of the prior year due to improved pricing as well as volume increases. Syncor International Corporation SYNCOR FILES FORM 10-Q AND REPORTS STRONG THIRD QUARTER FINANCIAL RESULTS FOR ITS U.S. PHARMACY SERVICES BUSINESS November 19, 2002 Page 2 Operating income for the third quarter of 2002 increased by 53.3 percent to $23.9 million, compared to $15.6 million for the same period of the prior year. Special Charges As previously reported as a subsequent event in our Form 10-K/A-1 for the year ended December 31, 2001 and our Forms 10-Q/A-1 for the quarters ended March 31, 2002 and June 30, 2002, each filed with the SEC on October 11, 2002, the Company recorded a special charge to earnings net after-tax of $31.3 million or ($1.14) per fully diluted share in the third quarter ended September 30, 2002. The Company took the asset impairment charge based on its review of the offers it received from potential buyers for Comprehensive Medical Imaging, Inc. (CMI), the Company's discontinued medical imaging segment, and the Company's assessment of the probable loss to the Company upon the sale of CMI. The Company announced on June 14, 2002 that it is discontinuing the CMI operations and is entertaining bids for the sale of CMI. Update on Special Committee Investigation and Discussions with the DOJ and SEC As reported in the Form 10-Q, a special committee of the Board of Directors of Syncor, working together with outside counsel and an independent forensic accounting firm, believes it has substantially completed its gathering of facts in connection with the previously-announced investigation of all of Syncor's foreign operations (other than Israel where Syncor has only a licensing arrangement and no operations). The special committee also is investigating certain limited aspects of Syncor's domestic U.S. operations. The investigation has included on-site reviews by representatives of the special committee in every foreign country in which Syncor has operations. The special committee is also investigating the knowledge and/or involvement of certain employees of Syncor and its subsidiaries, including Monty Fu and Moses Fu, in the matters subject to the investigation. Analysis of the information gathered is continuing. The following is a summary of the findings of the special committee to date based on the information it has gathered at this time. The investigation is continuing and there can be no assurance that additional issues will not be found or that the findings below will be confirmed. o The special committee has found that questionable payments have been made over a substantial period of time to customers in Taiwan, including state-owned and private healthcare facilities and certain of their employees. Based on information gathered to date, some or all of the payments appear to have violated U.S. law, including various provisions of the Foreign Corrupt Practices Act of 1977 (the "FCPA"). In addition, some or all of the payments appear to have violated local Taiwan law. Over the past five years, these payments to state-owned facilities and certain of their employees appear to have totaled an estimated $500,000. o The special committee has also found questionable payments and other transactions at Syncor operations in at least six other countries in Asia, Latin America and Europe that also may have violated U.S. law, including the payment, record-keeping and controls provisions of the FCPA. In addition, some or all of these payments appear to have violated local laws in the relevant jurisdiction. Syncor International Corporation SYNCOR FILES FORM 10-Q AND REPORTS STRONG THIRD QUARTER FINANCIAL RESULTS FOR ITS U.S. PHARMACY SERVICES BUSINESS November 19, 2002 Page 3 o During the course of its investigation of Syncor's foreign operations, the special committee identified a number of additional instances where activities of Syncor or of its subsidiaries or representatives may have constituted violations of local laws and regulations relating to, among other things, tax, competition and regulatory matters. While the special committee and its advisors are continuing the investigation, based on the information available at this time, Syncor does not expect that any of these payments, transactions or other matters will be material to the financial results of Syncor or will result in an adjustment or restatement of Syncor's historical financial statements. The special committee intends to complete the investigation as promptly as practicable. A final determination as to the full impact of the investigation on Syncor and Syncor's financial statements is subject to the completion of the investigation. Syncor has been cooperating fully with the Securities and Exchange Commission (the "SEC") and the U.S. Department of Justice (the "DOJ") regarding the matters that have been the subject of its internal investigation. At this time, Syncor is in advanced discussions with the SEC staff concerning resolution of the potential claims that the SEC may have against Syncor regarding the matters that are the subject of the investigation. Any resolution with the staff would be subject to SEC approval. Syncor is also in advanced discussions with the DOJ concerning a resolution of these matters. Syncor is seeking to resolve these matters with the SEC and the DOJ as promptly as practicable although there can be no assurance that such discussions will result in a satisfactory resolution of these matters. At this time Syncor cannot predict the extent to which the SEC, the DOJ or any other governmental authorities will pursue administrative, civil injunctive or criminal proceedings, the imposition of fines or penalties or other remedies or sanctions. However, based on the current status of the discussions with the SEC and the DOJ, Syncor has accrued $2.5 million for estimated potential fines and other penalties that may be imposed by the SEC and the DOJ in connection with this matter. There can be no assurance that this reserve will be sufficient to address any such fines or other penalties actually imposed by the SEC, the DOJ or any other governmental authorities. At this time, Syncor also cannot predict what impact such discussions with or actions by the SEC, the DOJ or any other governmental authorities may have on Syncor. Additional information is included in the Form 10-Q and you are urged to read the relevant disclosure in its entirety. Acquisition of Syncor by Cardinal Health On June 14, 2002, the Company announced that it had entered into a definitive agreement with Cardinal Health providing for the acquisition of Syncor. As previously announced, Syncor has postponed its special meeting of stockholders, which is now scheduled for December 6, 2002, to consider approval of the merger agreement. The exact time and place of the postponed special meeting will be included in an amended notice of meeting and supplemental proxy materials that will be mailed to stockholders as soon as they are available. Syncor International Corporation SYNCOR FILES FORM 10-Q AND REPORTS STRONG THIRD QUARTER FINANCIAL RESULTS FOR ITS U.S. PHARMACY SERVICES BUSINESS November 19, 2002 Page 4 The acquisition of Syncor by Cardinal Health is subject to the satisfaction or waiver of a number of conditions, including Syncor stockholder approval. Based on the information Syncor has reviewed as of the date hereof with respect to the matters currently under investigation by the special committee, and subject to the terms of any resolution of these matters with the DOJ and SEC, Syncor believes that the information it has learned in the investigation would not result in Syncor's failure to satisfy the conditions to the acquisition. However, no definitive determination as to the impact on the acquisition can be made pending completion of the investigation and resolution of Syncor's discussions with the DOJ and SEC. Moreover, Cardinal Health has previously stated that it has not yet concluded whether the conditions to the transaction will be satisfied and that "there can be no assurance that the transaction involving the acquisition of Syncor by Cardinal Health will be completed." About Syncor Syncor International Corporation is a leading provider of high technology health care services concentrating on nuclear pharmacy services, medical imaging, niche manufacturing and radiotherapy. In the nuclear pharmacy services business, Syncor compounds and dispenses radiopharmaceuticals for diagnostic and therapeutic use by nuclear medicine departments in hospitals and outpatient clinics. Syncor distributes these time-critical pharmaceuticals to more than 7,000 U.S.-based customers through an integrated network of 130 domestic and 19 international nuclear pharmacies. Medical imaging services are provided through an integrated network of 73 domestic and 19 internationally owned or operated facilities. Syncor announced on June 14, 2002 that it intends to exit the U.S. medical imaging business. Syncor also owns or operates ten domestic and two international production facilities for positron emission tomography (PET) radiopharmaceuticals, and is a party to a series of agreements to make PET technology more accessible to healthcare providers and patients nationwide. For more information visit www.syncor.com. Syncor International Corporation SYNCOR FILES FORM 10-Q AND REPORTS STRONG THIRD QUARTER FINANCIAL RESULTS FOR ITS U.S. PHARMACY SERVICES BUSINESS November 19, 2002 Page 5 - -------------------------- Except for historical information, all other information in this news release consists of forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from those projected, anticipated or implied. The most significant of these uncertainties are described in Syncor's Form 10-K, Form 8-K and Form 10-Q reports (including all amendments to those reports) and exhibits to those reports, and include (but are not limited to) the costs, difficulties, and uncertainties related to the integration of acquired businesses, the loss of one or more key customer or supplier relationships, changes in the distribution patterns or reimbursement rates for health-care products and/or services, the costs and other effects of governmental regulation and legal and administrative proceedings, and general economic and market conditions. Syncor undertakes no obligation to update or revise any forward-looking statements. Information regarding the identity of the persons who may, under SEC rules, be deemed to be participants in the solicitation of stockholders of Syncor International Corporation ("Syncor") in connection with the proposed merger, and their interests in the solicitation, is set forth in the definitive proxy statement/prospectus dated October 16, 2002 mailed to Syncor shareholders on October 17, 2002 and filed with the SEC. Cardinal Health, Inc. ("Cardinal Health") has filed a registration statement on Form S-4 in connection with the transaction. Investors and security holders of Syncor are urged to read the definitive proxy statement/prospectus because it contains important information about Cardinal Health, Syncor and the transaction. Investors and security holders may obtain a free copy of the proxy statement/prospectus at the SEC's web site at www.sec.gov. A free copy of the proxy statement/prospectus may also be obtained from Cardinal Health or Syncor. Cardinal Health and Syncor and their respective executive officers and directors may be deemed to be participants in the solicitation of proxies from the stockholders of Syncor in favor of the transaction. In addition to the registration statement on Form S-4 filed by Cardinal Health in connection with the transaction, and the proxy statement/prospectus mailed to the stockholders of Syncor in connection with the transaction, each of Cardinal and Syncor file annual, quarterly and special reports, proxy and information statements, and other information with the SEC. Investors may read and copy any of these reports, statements and other information at the SEC's public reference room located at 450 5th Street, N.W., Washington, D.C., 20549. Investors should call the SEC at 1-800-SEC-0330 for further information. The reports, statements and other information filed by Cardinal Health and Syncor with the SEC are also available for free at the SEC's web site at www.sec.gov. A free copy of these reports, statements and other information may also be obtained from Cardinal Health or Syncor. Investors should read the proxy statement/prospectus carefully before making any voting or investment decision. # # #
SYNCOR INTERNATIONAL CORPORATION Goodwill Impact ($ in 000's) Nine Months Ended Three Months Ended September 30, 2001 September 30, 2001 First Quarter, 2001 $1,530 $0 Second Quarter, 2001 $1,548 $0 Third Quarter, 2001 $1,372 $1,372 -------------- ------------- Total Goodwill Expense $4,450 $1,372 Tax Effect 0.60 0.60 -------------- ------------- Net Income Effect $2,670 $823 ============== ============= Estimated Impact on EPS Without Goodwill Amortization: Basic Shares Outstanding $0.11 $0.03 Diluted Shares Outstanding $0.10 $0.03 Weighted Average Number of Common Shares Outstanding: Basic 24,494 24,603 Diluted 27,047 27,024
SYNCOR INTERNATIONAL CORPORATION Selected Balance Sheet Data ($ in 000's)
Sept 30, 2002 June 30, 2002 Dec. 31, 2001 ------------- ------------- ------------- Continuing Operations: Cash, Cash Equiv. and Marketable Securities $38,662 $17,262 $28,855 Accounts Receivables, net $106,715 $113,057 $97,003 Inventory $28,875 $28,224 $28,879 Total Current Assets $197,566 $180,141 $172,946 Total Assets $346,093 $327,640 $304,687 Accounts Payable $65,204 $67,549 $62,021 Other Current Liabilities (includes short-term debt) $50,611 $69,769 $38,006 -------------- ---------------- --------------- Total Current Liabilities $115,815 $137,318 $100,027 Debt (short term and long term): Credit Line $9,625 $7,520 $26,122 Other Debt (includes short-term debt) $11,238 $25,870 $15,341 -------------- ---------------- --------------- Total Outstanding Debt $20,863 $33,390 $41,463 Total Stockholders' Equity $223,361 $230,336 $234,828 Current Ratio 1.71 1.31 1.73 DSO 50.52 54.34 53.87 Discontinued Operations: Accounts Receivables, net $45,247 $50,016 $58,700 Inventory $1,315 $1,431 $1,751 Total Current Assets $71,054 $68,673 $74,450 Total Assets $235,794 $283,541 $283,154 Accounts Payable $2,519 $3,352 $3,832 Other Current Liabilities (includes short-term debt) $52,045 $30,762 $26,256 -------------- ---------------- --------------- Total Current Liabilities $54,564 $34,114 $30,088 Debt (short term and long term): Credit Line $130,638 $141,080 $143,328 Other Debt (includes short-term debt) $46,167 $33,020 $41,906 -------------- ---------------- --------------- Total Outstanding Debt $176,805 $174,100 $185,234 Total Stockholders' (Deficit) Equity ($52,621) $(20,278) $(862) Current Ratio 1.30 2.01 2.47 DSO 99.29 116.81 111.36
SYNCOR INTERNATIONAL CORPORATION Selected Cash Flow Data For Continuing Operations ($ In 000's)
Nine Months Ended, Sept 30, 2002 Sept 30, 2001 -------------------------------------------- Net Cash Provided By (Used In) Operations $54,260 $42,613 Less:Capital Additions $20,741 $32,226 ------------------ ------------------ Free Cash Flow $33,519 $10,387 ================== ================== Acquisition of Businesses, Net of Cash Acquired $6,446 $25,415 ------------------ ------------------ Total $27,073 ($15,028) ================== ==================
SYNCOR INTERNATIONAL CORPORATION Segment Operating Results - From Continuing Operations ($ in 000's) For The Three Months Ended September 30,
---------------------------------------- ----------------------------------------- SPS Overseas ---------------------------------------- ----------------------------------------- Q3 2002 Q3 2001 % Change Q3 2002 Q3 2001 % Change Net Sales $181,877 $142,101 28.0% $10,335 $7,717 33.9% Cost of Sales 126,582 100,710 25.7% 6,876 4,299 59.9% --------------------------- --------------------------- Gross Profit 55,295 41,391 33.6% 3,459 3,418 1.2% % of Net Sales 30.4% 29.1% 33.5% 44.3% Operating, Selling and Administrative Expenses 28,863 23,834 21.1% 3,889 2,513 54.8% Depreciation & Amortization 2,538 1,970 28.8% 882 1,096 -19.5% --------------------------- --------------------------- Total Expenses 31,401 25,804 21.7% 4,771 3,609 32.2% --------------------------- --------------------------- % of Net Sales 17.3% 18.2% 46.2% 46.8% Operating Income (Loss) $23,894 $15,587 53.3% ($1,312) ($191) 100% =========================== =========================== % of Net Sales 13.1% 11.0% -12.7% -2.5% Note -- the totals from this schedule will not agree to Syncor's Consolidated Statements of Income due to Unallocated Corporate expenses Reclassifications - certain items have been reclassified in Q3 2001 business unit results to conform to the current year's presentation; there is not an impact on overall consolidated operating results.
SYNCOR INTERNATIONAL CORPORATION Segment Operating Results - From Continuing Operations ($ in 000's) For The Nine Months Ended September 30,
-------------------------------------- -------------------------------------- SPS Overseas -------------------------------------- -------------------------------------- YTD Q3 2002 YTD Q3 2001 % Change YTD Q3 2002 YTD Q3 2001 % Change Net Sales $524,004 $412,941 26.9% $31,108 $21,347 45.7% Cost of Sales 360,918 290,804 24.1% 19,842 12,399 60.0% --------------------------- -------------------------- Gross Profit 163,086 122,137 33.5% 11,266 8,948 25.9% % of Net Sales 31.1% 29.6% 36.2% 41.9% Operating, Selling and Administrative Expenses 83,016 60,470 37.3% 9,718 6,627 46.6% Depreciation & Amortization 7,227 5,160 40.1% 2,442 2,574 -5.1% --------------------------- -------------------------- Total Expenses 90,243 65,630 37.5% 12,160 9,201 32.2% --------------------------- -------------------------- % of Net Sales 17.2% 15.9% 39.1% 43.1% Operating Income (Loss) $72,843 $56,507 28.9% ($894) ($253) 100% =========================== ========================== % of Net Sales 13.9% 13.7% -2.9% -1.2% Note -- the totals from this schedule will not agree to Syncor's Consolidated Statements of Income due to Unallocated Corporate expenses Reclassifications - certain items have been reclassified in Q3 2001 business unit results to conform to the current year's presentation; there is not an impact on overall consolidated operating results.
SYNCOR INTERNATIONAL CORPORATION Three Months Ended September 30, 2002 Pro Forma Financial Statements ($ in 000's)
Q3 2002 Q3 2001 Actual Actual % Change -------------------- -------------------- -------------- Net Sales $192,212 $149,818 28.3% -------------------- -------------------- Less: Cost of Goods Sold 133,458 105,009 27.1% -------------------- -------------------- Gross Profit 58,754 44,809 31.1% -------------------- -------------------- % of Sales 30.6% 29.9% Operating, Selling and Admin. Expenses 39,834 29,506 35.0% Depreciation Expense 5,007 4,391 14.0% Special Charges: Transaction Costs 2,270 - - -------------------- -------------------- Total Operating Expenses 47,111 33,897 39.0% % of Sales 24.5% 22.6% Operating Income 11,643 10,912 6.7% % of Sales 6.1% 7.3% Other Income (Expense), net (2,114) 595 - -------------------- -------------------- Income From Continuing Operations 9,529 11,507 -17.2% Income Taxes 5,870 4,432 32.4% -------------------- -------------------- Income From Continuing Operations After Tax 3,659 7,075 -48.3% Discontinued Operations, net of taxes (32,150) 759 - -------------------- -------------------- Net Income (Loss), net of taxes ($28,491) $7,834 - ==================== ==================== % of Sales -14.8% 5.2% Basic Earnings (Loss) per Common Share: Continuing Operations $0.14 $0.29 Discontinued Operations ($1.25) $0.03 -------------------- -------------------- Net Basic Earnings (Loss) per Common Share ($1.11) $0.32 ==================== ==================== Diluted Earnings (Loss) per Common Share: Continuing Operations $0.13 $0.26 Discontinued Operations ($1.17) $0.03 -------------------- -------------------- Net Diluted Earnings (Loss) per Common Share ($1.04) $0.29 ==================== ==================== Weighted Average Number of Common Shares Outstanding: Basic 25,695 24,603 Diluted 27,405 27,024
SYNCOR INTERNATIONAL CORPORATION Nine Months Ended September 30, 2002 Pro Forma Financial Statements ($ in 000's)
YTD Q3 2002 YTD Q3 2001 Actual Actual % Change -------------------- ------------------- -------------- Net Sales $555,112 $434,288 27.8% -------------------- ------------------- Less: Cost of Goods Sold 380,760 303,203 25.6% -------------------- ------------------- Gross Profit 174,352 131,085 33.0% -------------------- ------------------- % of Sales 31.4% 30.2% Operating, Selling and Admin. Expenses 109,202 74,859 45.9% Depreciation Expense 14,609 11,713 24.7% Special Charges: Severance Expense 4,125 - - Transaction Costs 3,136 - - -------------------- ------------------- Total Operating Expenses 131,072 86,572 51.4% % of Sales 23.6% 19.9% Operating Income 43,280 44,513 -2.8% % of Sales 7.8% 10.2% Other Income (Expense), net (3,029) (912) - -------------------- ------------------- Income From Continuing Operations 40,251 43,601 -7.7% Income Taxes 17,697 16,858 5.0% -------------------- ------------------- Income From Continuing Operations After Tax 22,554 26,743 -15.7% Discontinued Operations, net of taxes (55,131) 2,280 - -------------------- ------------------- Net Income (Loss), net of taxes ($32,577) $29,023 - ==================== =================== % of Sales -5.9% 6.7% Basic Earnings (Loss) per Common Share: Continuing Operations $0.90 $1.09 Discontinued Operations ($2.20) $0.09 -------------------- ------------------- Net Basic Earnings (Loss) per Common Share ($1.30) $1.18 ==================== =================== Diluted Earnings (Loss) per Common Share: Continuing Operations $0.83 $0.99 Discontinued Operations ($2.04) $0.08 -------------------- ------------------- Net Diluted Earnings (Loss) per Common Share ($1.21) $1.07 ==================== =================== Weighted Average Number of Common Shares Outstanding: Basic 25,081 24,494 Diluted 26,993 27,047
SYNCOR INTERNATIONAL CORPORATION Three Months Ended September 30, 2002 ($ in 000's)
------------------------------------------ As Reported ------------------------------------------ Before Corporate Corporate Charges Total Charges Net Sales $192,212 $0 $192,212 ------------ ----------- ---------- Cost of Sales 133,458 - 133,458 ------------ ----------- ---------- Gross Profit 58,754 - 58,754 Operating, Selling and Admin. 39,834 - 39,834 Depreciation Expense 5,007 - 5,007 Transaction Costs - 2,270 2,270 ------------ ----------- ---------- Total Operating Expenses 44,841 2,270 47,111 ------------ ----------- ---------- ------------ ----------- ---------- Operating Income (Loss) 13,913 (2,270) 11,643 ------------ ----------- ---------- Other Income (Expense), Net 386 (2,500) (2,114) ------------ ----------- ---------- Operating Income (Loss) 14,299 (4,770) 9,529 Income Taxes (Benefit) 5,597 273 5,870 ------------ ----------- ---------- Income (Loss) After Tax $8,702 ($5,043) $3,659 ============ =========== ========== Fully Diluted Outstanding Shares 27,405 27,405 27,405 Diluted Earnings (Loss) ------------------------------------------ Per Common Share $0.31 ($0.18) $0.13 ------------------------------------------ [TABLE CONTINUED] --------------------------------------------------------------------------------------------------- Discontinued Operations --------------------------------------------------------------------------------------------------- Restructuring and Other Charges Results For Three Months Ended September 30, 2002 Combined Seeds Overseas Imaging Total Seeds Overseas Imaging Total Net Sales $0 $0 $0 $0 $0 $1,574 $39,894 $41,468 $41,468 ------------------------------------- ------------------------------------------- ---------- Cost of Sales - - - - - 977 13,705 14,682 14,682 ------------------------------------- ------------------------------------------- ---------- Gross Profit - - - - - 597 26,189 26,786 26,786 Operating, Selling and Admin. - - - - - 579 18,045 18,624 18,624 Depreciation Expense - - - - - 107 5,598 5,705 5,705 Transaction Costs - - - - - - - - - ------------------------------------- ------------------------------------------- ---------- Total Operating Expenses - - - - - 686 23,643 24,329 24,329 ------------------------------------- ------------------------------------------- ---------- ------------------------------------- ------------------------------------------- ---------- Operating Income (Loss) - - - - - (89) 2,546 2,457 2,457 ------------------------------------- ------------------------------------------- ---------- Other Income (Expense), Net - - (47,519) (47,519) - (175) (3,027) (3,202) (50,721) ------------------------------------- ------------------------------------------- ---------- Operating Income (Loss) - - (47,519) (47,519) - (264) (481) (745) (48,264) Income Taxes (Benefit) - - (16,204) (16,204) - 17 73 90 (16,114) ------------------------------------- ------------------------------------------- ---------- Income (Loss) After Tax $0 $0 ($31,315)($31,315) $0 ($281) ($554) ($835) ($32,150) ===================================== =========================================== ========== Fully Diluted Outstanding Shares 27,405 27,405 27,405 27,405 - 27,405 27,405 27,405 27,405 Diluted Earnings (Loss) ------------------------------------- ------------------------------------------- ---------- Per Common Share $0.00 $0.00 ($1.14) ($1.14) $0.00 ($0.01) ($0.02) ($0.03) ($1.17) ------------------------------------- ------------------------------------------- ---------- Note: We have included this schedule to provide more detail of the non-recurring expenses for the period presented and to provide the detail of the restructuring charges and discontinued operations. Included in the As Reported columns is a reconciliation of the reported results of operations and the non-recurring charges for the period. For the discontinued operations we have shown a reconciliation of the components of the discontinued operations breaking out the non-recurring charges from the discontinued operations results for the period.
SYNCOR INTERNATIONAL CORPORATION Nine Months Ended Sept 30, 2002 Pro Forma Financial Statements ($ in 000's)
----------------------------------------------- As Reported ----------------------------------------------- Before Corporate Corporate Total Charges Charges Net Sales $555,112 $0 $555,112 ------------ ----------- ---------- Cost of Sales 380,760 - 380,760 ------------ ----------- ---------- Gross Profit 174,352 - 174,352 Operating, Selling and Admin. 109,202 - 109,202 Depreciation Expense 14,609 - 14,609 Severance Costs 3,604 3,604 Transaction Costs 3,136 3,136 Asset Impairment or write downs - 521 521 ------------ ----------- ---------- Total Operating Expenses 123,811 7,261 131,072 ------------ ----------- ---------- ------------ ----------- ---------- Operating Income (Loss) 50,541 (7,261) 43,280 ------------ ----------- ---------- Other Income (Expense), Net (529) (2,500) (3,029) ------------ ----------- ---------- Operating Income (Loss) 50,012 (9,761) 40,251 Income Taxes (Benefit) 19,346 (1,649) 17,697 ------------ ----------- ---------- Income (Loss) After Tax $30,666 ($8,112) $22,554 ============ =========== ========== Fully Diluted Outstanding Shares 26,993 26,993 26,993 Diluted Earnings (Loss) ---------------------------------------------- Per Common Share $1.13 ($0.30) $0.83 ---------------------------------------------- [TABLE CONTINUED] --------------------------------------------------------------------------------------------- Discontinued Operations --------------------------------------------------------------------------------------------- Restructuring and Other Charges Results For Nine Months Ended Sept. 30, 2002 Combined Seeds Overseas Imaging Total Seeds Overseas Imaging Total Net Sales $0 $0 ($2,376) ($2,376) $120 $4,817 $120,970 $125,907 $123,531 ------------------------------------- ---------------------------------------- --------- Cost of Sales - - - - 180 3,053 40,339 43,572 43,572 ------------------------------------- ---------------------------------------- --------- Gross Profit - - (2,376) (2,376) (60) 1,764 80,631 82,335 79,959 Operating, Selling and Admin. - - 987 987 95 1,946 53,083 55,124 56,111 Depreciation Expense - - - - 21 546 16,005 16,572 16,572 Severance Costs 125 1,685 6,002 7,812 7,812 Transaction Costs - - - Asset Impairment or write downs 702 13,484 8,784 22,970 - - - - 22,970 ------------------------------------- ---------------------------------------- --------- Total Operating Expenses 827 15,169 15,773 31,769 116 2,492 69,088 71,696 103,465 ------------------------------------- ---------------------------------------- --------- ------------------------------------- ---------------------------------------- --------- Operating Income (Loss) (827) (15,169) (18,149) (34,145) (176) (728) 11,543 10,639 (23,506) ------------------------------------- ---------------------------------------- --------- Other Income (Expense), Net - - (47,519) (47,519) - 83 (8,448) (8,365) (55,884) ------------------------------------- ---------------------------------------- --------- Operating Income (Loss) (827) (15,169) (65,668) (81,664) (176) (645) 3,095 2,274 (79,390) Income Taxes (Benefit) (318) (2,003) (23,191) (25,512) (68) (130) 1,451 1,253 (24,259) ------------------------------------- ---------------------------------------- --------- Income (Loss) After Tax ($509)($13,166)($42,477) ($56,152) ($108) ($515) $1,644 $1,021 ($55,131) ===================================== ======================================== ========= Fully Diluted Outstanding Shares 26,993 26,993 26,993 26,993 26,993 26,993 26,993 26,993 26,993 Diluted Earnings (Loss) ------------------------------------- ---------------------------------------- --------- Per Common Share ($0.02) ($0.49) ($1.57) ($2.08) ($0.00) ($0.02) $0.06 $0.04 ($2.04) ------------------------------------- ---------------------------------------- --------- Note: We have included this schedule to provide more detail of the non-recurring expenses for the period presented and to provide the detail of the restructuring charges and discontinued operations. Included in the As Reported columns is a reconciliation of the reported results of operations and the non-recurring charges for the period. For the discontinued operations we have shown a reconciliation of the components of the discontinued operations breaking out the non-recurring charges from the discontinued operations results for the period.
-----END PRIVACY-ENHANCED MESSAGE-----