EX-99.3 4 ek913435ex993.htm

Exhibit 99.3

Kodak Polychrome Graphics

Combined Financial Statements (Unaudited)
March 31, 2005


Kodak Polychrome Graphics
Combined Financial Statements (Unaudited)
March 31, 2005

Table of Contents

Combined Financial Statements (Unaudited):

 

 

 

Combined Balance Sheets as of March 31, 2005 and December 31, 2004

2

 

 

Combined Statements of Operations for the quarters ended March 31, 2005 and 2004

3

 

 

Combined Statements of Cash Flows for the quarters ended March 31, 2005 and 2004

4

 

 

Notes to Combined Financial Statements (Unaudited)

5-9


Kodak Polychrome Graphics

 

Combined Balance Sheets (Unaudited)

 

(amounts in thousands)

2


 

 

March 31, 2005

 

December 31, 2004

 

 

 



 



 

Assets

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

313,113

 

$

258,955

 

Accounts and notes receivable, net

 

 

343,821

 

 

343,105

 

Due from affiliates

 

 

32,182

 

 

36,059

 

Inventories (Note 4)

 

 

211,609

 

 

222,382

 

Prepaid expenses and other current assets

 

 

53,261

 

 

48,023

 

 

 



 



 

Total current assets

 

 

953,986

 

 

908,524

 

Property, plant and equipment, net

 

 

272,703

 

 

286,755

 

Goodwill and intangible assets, net (Note 5)

 

 

73,085

 

 

72,913

 

Other assets

 

 

37,909

 

 

41,748

 

 

 



 



 

Total assets

 

$

1,337,683

 

$

1,309,940

 

 

 



 



 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Short-term borrowings

 

$

135,230

 

$

69,551

 

Accounts payable

 

 

128,021

 

 

118,202

 

Accrued expenses (Note 6)

 

 

221,789

 

 

245,235

 

Due to affiliates

 

 

12,807

 

 

24,765

 

 

 



 



 

Total current liabilities

 

 

497,847

 

 

457,753

 

Long-term debt

 

 

484

 

 

16,786

 

Other liabilities

 

 

36,208

 

 

43,694

 

 

 



 



 

Total liabilities

 

 

534,539

 

 

518,233

 

Commitments and contingencies (Note 8)

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

Capital surplus

 

 

634,243

 

 

634,243

 

Retained earnings

 

 

105,800

 

 

73,924

 

Accumulated other comprehensive income

 

 

63,101

 

 

83,540

 

 

 



 



 

Total shareholders’ equity

 

 

803,144

 

 

791,707

 

 

 



 



 

Total liabilities and shareholders’ equity

 

$

1,337,683

 

$

1,309,940

 

 

 



 



 

See accompanying notes to unaudited combined financial statements


Kodak Polychrome Graphics

 

Combined Statements of Operations (Unaudited)

 

(amounts in thousands)

3


 

 

For the Quarter Ended March 31,

 

 

 


 

 

 

2005

 

2004

 

 

 



 



 

Net sales

 

$

438,847

 

$

424,501

 

Cost of sales

 

 

290,066

 

 

287,651

 

 

 



 



 

Gross profit

 

 

148,781

 

 

136,850

 

Operating expenses

 

 

81,402

 

 

87,435

 

Research and development

 

 

8,679

 

 

8,725

 

Trademark royalty with related parties

 

 

5,164

 

 

4,282

 

Restructuring and other items

 

 

152

 

 

4,342

 

 

 



 



 

Income before interest and income taxes

 

 

53,384

 

 

32,066

 

Interest income

 

 

(2,409

)

 

(1,000

)

Interest expense

 

 

1,887

 

 

712

 

 

 



 



 

Income before income taxes

 

 

53,906

 

 

32,354

 

Income taxes

 

 

20,019

 

 

10,703

 

 

 



 



 

Net income

 

$

33,887

 

$

21,651

 

 

 



 



 

See accompanying notes to unaudited combined financial statements


Kodak Polychrome Graphics

 

Combined Statements of Cash Flows (Unaudited)

 

(amounts in thousands)

4


 

 

For the Quarter Ended March 31,

 

 

 


 

 

 

2005

 

2004

 

 

 



 



 

Cash flows from operating activities:

 

 

 

 

 

 

 

Net income

 

$

33,887

 

$

21,651

 

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

 

 

 

 

 

 

 

Depreciation and amortization

 

 

16,996

 

 

17,376

 

Deferred income taxes

 

 

1,432

 

 

1,557

 

Loss on disposal of assets

 

 

607

 

 

223

 

Changes in assets and liabilities, net of effects of acquisitions:

 

 

 

 

 

 

 

Accounts and notes receivable

 

 

(13,050

)

 

22

 

Inventories

 

 

6,747

 

 

(3,722

)

Prepaid expenses and other assets

 

 

(4,371

)

 

(2,281

)

Accounts payable

 

 

12,366

 

 

1,331

 

Accrued expenses

 

 

(23,473

)

 

(15,609

)

Due to affiliates, net

 

 

(8,492

)

 

(19,704

)

Other liabilities

 

 

(705

)

 

2,483

 

 

 



 



 

Net cash provided by operating activities

 

 

21,944

 

 

3,327

 

 

 



 



 

Cash flows from investing activities:

 

 

 

 

 

 

 

Capital expenditures

 

 

(9,664

)

 

(9,573

)

Business acquisitions and investments

 

 

(298

)

 

(248

)

 

 



 



 

Net cash used in investing activities

 

 

(9,962

)

 

(9,821

)

 

 



 



 

Cash flows from financing activities:

 

 

 

 

 

 

 

Net decrease in long-term borrowings, including current portion of long-term debt

 

 

(98

)

 

(21,617

)

Net increase in short-term borrowings

 

 

49,730

 

 

2,342

 

Dividends paid to shareholders

 

 

(2,011

)

 

—  

 

 

 



 



 

Net cash provided by (used in) financing activities

 

 

47,621

 

 

(19,275

)

 

 



 



 

Effects of exchange rate changes on cash

 

 

(5,445

)

 

(2,084

)

 

 



 



 

Net increase (decrease) in cash and cash equivalents

 

 

54,158

 

 

(27,853

)

Cash and cash equivalents, at beginning of year

 

 

258,955

 

 

174,209

 

 

 



 



 

Cash and cash equivalents, at end of quarter

 

$

313,113

 

$

146,356

 

 

 



 



 

See accompanying notes to unaudited combined financial statements


Kodak Polychrome Graphics

 

Notes to Combined Financial Statements (Unaudited)

 

March 31, 2005 and December 31, 2004

 

(amounts in thousands, unless otherwise noted)

5


1.

Business and Operations

Kodak Polychrome Graphics Company Ltd. (the “Non-U.S. Joint Venture”) and Kodak Polychrome Graphics LLC (the “U.S. Joint Venture”) (collectively, “Kodak Polychrome Graphics” or the “Companies”) are separate and independent joint ventures formed by Eastman Kodak Company (“Kodak”) and Sun Chemical Group, B.V. (“Sun Chemical”).  Kodak and Sun Chemical each own 50% of both joint ventures.  To establish the Companies, Kodak and Sun Chemical each contributed net assets and certain liabilities of their former graphic arts businesses on January 1, 1998 at their historical carrying amounts.  The Board of Directors of each joint venture is comprised of six directors, three appointed by Sun Chemical and three appointed by Kodak.  The joint venture agreements, which commenced on January 1, 1998, are in effect for an initial term of ten years and are subject to automatic extensions for successive five-year terms.  As noted in footnote 10, Kodak acquired 100% equity interest in Kodak Polychrome Graphics on April 1, 2005.

The Companies primarily manufacture and distribute a wide range of lithographic plates and distribute Kodak-branded graphic arts film and digital proofing products to the pre-press and printing industry.

2.

Basis of Financial Statement Presentation and Principles of Combination

The combined financial statements of the Companies include the financial statements of the U.S. Joint Venture and the Non-U.S. Joint Venture and its direct and indirect majority owned subsidiaries as these Companies are under common management.  These financial statements have been prepared on the basis of accounting principles generally accepted in the United States of America.  All intercompany balances and transactions have been eliminated in combination.

The combined interim financial statements are unaudited, and certain information and footnote disclosure related thereto normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been omitted in accordance with Rule 10-01 of Regulation S-X. In the opinion of management, the accompany unaudited combined financial statements were prepared following the same policies and procedures used in the preparation of the audited financial statements and reflect all adjustments (consisting of normal recurring adjustments) necessary to present fairly the results of operations, financial position, and cash flows of the Companies. The results of operations for the interim periods are not necessarily indicative of the results of the entire fiscal year. These combined financial statements should be read in conjunction with the Companies’ financial statements for the years ended December 31, 2004, 2003 and 2002.

3.

Recently Issued Accounting Standards

In November 2004, the FASB issued SFAS No. 151, Inventory Costs (“SFAS 151”). SFAS 151 requires that abnormal amounts of idle facility expense, freight, handling costs, and spoilage, be charged to expense in the period they are incurred rather than capitalized as a component of inventory costs. Statement 151 is effective for inventory costs incurred in fiscal periods beginning after June 15, 2005. The adoption of this standard may result in higher expenses in periods where production levels are lower than normal ranges of production. Because actual future production levels are subject to many factors, including demand for the Companies’ products, the Companies cannot determine if the adoption of SFAS 151 will have a material impact on future results of operations.


Kodak Polychrome Graphics

 

Notes to Combined Financial Statements (Unaudited)

 

March 31, 2005 and December 31, 2004

 

(amounts in thousands, unless otherwise noted)

6


4.

Inventories

Inventories consisted of the following at March 31, 2005 and December 31, 2004:

 

 

March 31, 2005

 

December 31, 2004

 

 

 



 



 

Finished goods

 

$

153,977

 

$

165,146

 

Work in process

 

 

21,155

 

 

22,312

 

Raw materials and supplies

 

 

36,477

 

 

34,924

 

 

 



 



 

Inventories

 

$

211,609

 

$

222,382

 

 

 



 



 


5.

Goodwill and Intangible Assets

The gross carrying amount and accumulated amortization of goodwill and intangible assets as of March 31, 2005 and December 31, 2004, are as follows:

 

 

March 31, 2005

 

December 31, 2004

 

 

 


 


 

 

 

Gross
Amount

 

Accumulated
Amortization

 

Net

 

Gross
Amount

 

Accumulated
Amortization

 

Net

 

 

 



 



 



 



 



 



 

Goodwill

 

$

60,979

 

$

(2,850

)

$

58,129

 

$

60,251

 

$

(2,850

)

$

57,401

 

 

 



 



 



 



 



 



 

Patents

 

 

7,628

 

 

(3,206

)

 

4,422

 

 

7,742

 

 

(3,096

)

 

4,646

 

Unpatented technology

 

 

9,170

 

 

(2,339

)

 

6,831

 

 

9,170

 

 

(2,145

)

 

7,025

 

Other

 

 

5,273

 

 

(1,570

)

 

3,703

 

 

5,273

 

 

(1,432

)

 

3,841

 

 

 



 



 



 



 



 



 

Intangible assets

 

 

22,071

 

 

(7,115

)

 

14,956

 

 

22,185

 

 

(6,673

)

 

15,512

 

 

 



 



 



 



 



 



 

Total goodwill and intangible assets

 

$

83,050

 

$

(9,965

)

$

73,085

 

$

82,436

 

$

(9,523

)

$

72,913

 

 

 



 



 



 



 



 



 

Amortization expense for the quarters ended March 31, 2005 and 2004 was approximately $0.5 million and $1.1 million, respectively.  Amortization expense, based on the current intangible assets, is estimated to be approximately $1.6 million for the remainder of 2005, approximately $2.1 million in 2006 and 2007, approximately $1.9 million in 2008, and approximately $1.7 million in 2009.

Changes in goodwill balances, net of accumulated amortization, from December 31, 2004 to March 31, 2005, were as follows:

Balance - December 31, 2004

 

$

57,401

 

Purchase accounting adjustments

 

 

970

 

Foreign exchange and other

 

 

(242

)

 

 



 

Balance - March 31, 2005

 

$

58,129

 

 

 



 


Kodak Polychrome Graphics

 

Notes to Combined Financial Statements (Unaudited)

 

March 31, 2005 and December 31, 2004

 

(amounts in thousands, unless otherwise noted)

7


6.

Accrued Expenses

This balance sheet caption includes accrued customer rebates of approximately $56.6 million and $65.4 million and employment-related liabilities of approximately $48.3 million and $59.9 million at March 31, 2005 and December 31, 2004, respectively. Also included in this caption are accruals for income taxes, customer returns, restructuring and exit activities, and various other sundry items.

7.

Restructuring and Other Items

Changes in restructuring reserves from December 31, 2004 to March 31, 2005, were as follows:

Balance - December 31, 2004

 

$

8,566

 

Adjustments to prior years actions

 

 

(10

)

Current year actions

 

 

162

 

Noncash charges

 

 

(216

)

Cash payments

 

 

(1,186

)

Foreign currency

 

 

(234

)

 

 



 

Balance - March 31, 2005

 

$

7,082

 

 

 



 


8.

Commitments and Contingencies

Legal Proceedings
The Companies are involved in various claims and legal actions arising in the ordinary course of business.  In the opinion of management, the ultimate disposition of these matters will not have a material adverse effect on the Companies’ combined financial position, results of operations or liquidity.

Environmental Matters
The Companies are subject to federal, state, local and foreign laws and regulations relating to the environment.  These laws generally provide for control of pollutants released into the environment and require responsible parties to undertake remediation of hazardous waste disposal sites.  Penalties may be imposed for noncompliance.

The Companies are involved in corrective actions at some of their manufacturing facilities.  The Companies consider a broad range of information when determining the amount of their remediation accruals including indemnifications provided from Sun Chemical and Kodak on environmental matters that existed prior to the formation of Kodak Polychrome Graphics.  These accruals are updated as additional technical and legal information becomes available; however, at certain sites, the Companies are unable to assess and quantify the ultimate extent of their responsibility for study and remediation costs. The major facility for which reserves have been established is in Weatherford, Oklahoma.  This facility was acquired on December 31, 2001 from Imation Corp.  At both March 31, 2005 and December 31, 2004, accrued liabilities for remediation efforts in Weatherford approximated $4.1 million.

Guarantees
The U.S Joint Venture has provided guarantees for the performance of equipment lease obligations by certain customers.  The maximum exposure under these guarantees was $3.7 million and $3.9 million at March 31, 2005 and December 31, 2004, respectively.  The Companies maintain recourse provisions which potentially reduces the maximum guarantee.  Given these recourse provisions, a liability of $3.6 million and $2.3 million had been recorded at March 31, 2005 and December 31, 2004, respectively.


Kodak Polychrome Graphics

 

Notes to Combined Financial Statements (Unaudited)

 

March 31, 2005 and December 31, 2004

 

(amounts in thousands, unless otherwise noted)

8

Indemnifications
The Companies enter into agreements in the ordinary course of business with, among others, customers, resellers, and distributors. Most of these agreements require the Companies to indemnify the other party against third party claims alleging that a Kodak Polychrome Graphics’ product infringes a patent or copyright. Certain of these agreements require the Companies to indemnify the other party against certain claims relating to property damage, personal injury or acts or omissions of the Companies, its employees, agents or representatives.

The Companies have agreements with certain vendors, financial institutions, lessors and service providers pursuant to which they have agreed to indemnify the other party for certain matters, such as acts and omissions of the Companies, their employees, agents or representatives.

The Companies have procurement or license agreements with respect to technology that is used in Kodak Polychrome Graphics’ products and agreements in which they obtain rights to a product from an original equipment manufacturer. Under certain of these agreements, the Companies have agreed to indemnify the supplier for certain claims that may be brought against such party with respect to the Companies’ acts or omissions relating to the supplied products or technologies.

The Companies have agreements with each of its directors and executive officers to indemnify such director or executive officer, to the extent legally permissible, against all liabilities reasonably incurred in connection with any action in which such individual may be involved by reason of such individual being or having been a director or officer of Kodak Polychrome Graphics.

In connection with certain acquisitions, the Companies have agreed to indemnify the seller for certain matters, such as breaches of representations and warranties. These indemnities vary in length of time.

The Companies believe that the maximum potential future payments that the Companies could be required to make under these above mentioned indemnifications are not determinable at this time, as any future payments would be dependent on the type and extent of the related claims, and all relevant defenses to the claims, including statutes of limitation, which are not estimable. To date any such payments have been insignificant.

Product Warranties
The Companies have warranty obligations in connection with the sale of certain equipment. The original warranty period for equipment products is generally one year or less. The costs incurred to provide for these warranty obligations are estimated and recorded as an accrued liability at the time of sale, with the corresponding offset recorded to cost of sales in the statement of operations. The Companies estimate their warranty cost at the point of sale for a given product based on historical failure rates and related costs to repair.

The change in the Companies accrued warranty obligation from December 31, 2004 to March 31, 2005 was as follows:

Balance - December 31, 2004

 

$

1,958

 

Current year accrual

 

 

473

 

Amounts charged to the accrual

 

 

(603

)

 

 



 

Balance - March 31, 2005

 

$

1,828

 

 

 



 


Kodak Polychrome Graphics

 

Notes to Combined Financial Statements (Unaudited)

 

March 31, 2005 and December 31, 2004

 

(amounts in thousands, unless otherwise noted)

9


9.

Comprehensive Income


 

 

For the Quarter Ended March 31,

 

 

 


 

 

 

2005

 

2004

 

 

 



 



 

Net income

 

$

33,887

 

$

21,651

 

Realized and unrealized gains on hedging activity

 

 

5,348

 

 

4,822

 

Currency translation adjustments

 

 

(25,787

)

 

(6,740

)

 

 



 



 

Total comprehensive income

 

$

13,448

 

$

19,733

 

 

 



 



 

During March 2005, a dividend of approximately $2.0 million was declared and paid in equal amounts to Kodak and Sun Chemical.

10.

Subsequent Events (unaudited)

Sun Chemical Redemption
As of April 1, 2005, Kodak acquired 100% of the equity interest in Kodak Polychrome Graphics through redemption of Sun Chemical’s 50% interest (the “Redemption”).

Kodak has agreed to pay Sun Chemical an aggregate consideration of $816.5 million, of which $316.5 million was paid on April 1, 2005, $200 million will be paid in September 2006 and $50 million will be paid in each of September 2008 through 2013.

The Redemption agreement includes a non-compete covenant, pursuant to which Sun Chemical has agreed not to engage in the lithographic plate business or the proofing business for a period of three years following the closing date, with certain exceptions. Sun Chemical has also agreed not to solicit, recruit or hire any officer, director or employee of Kodak Polychrome Graphics for a period of two years following the closing date, with certain exceptions.

Additionally, certain long-term borrowings were repaid concurrent with the Redemption, and accordingly have been reflected as short-term in the accompanying financial statements.