10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

[X]	QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
	OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended: September 30, 2003

Commission file number: 1-9344

AIRGAS, INC.

(Exact name of registrant as specified in its charter)

Delaware	56-0732648
(State or other jurisdiction of	(I.R.S. Employer
incorporation or organization)	Identification No.)

259 North Radnor-Chester Road, Suite 100
Radnor, PA	19087-5283
(Address of principal executive offices)	(ZIP code)

(610) 687-5253

(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes  [X]  NO  [   ]

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Securities and Exchange Act of 1934). Yes [X]  NO  [   ]

Common Stock outstanding at November 10, 2003: 73,909,843 shares

AIRGAS, INC.

FORM 10-Q
September 30, 2003

INDEX

PART I – FINANCIAL INFORMATION
Item 1. Financial Statements
	Consolidated Statements of Earnings for the Three and Six Months Ended September 30, 2003 and 2002 (Unaudited)	3
	Consolidated Balance Sheets as of September 30, 2003 (Unaudited) and March 31, 2003	4
	Consolidated Statements of Cash Flows for the Six Months Ended September 30, 2003 and 2002 (Unaudited)	5
	Notes to Consolidated Financial Statements (Unaudited)	6
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations		24
Item 3. Quantitative and Qualitative Disclosures About Market Risk		36
Item 4. Controls and Procedures		38
PART II – OTHER INFORMATION
Item 1. Legal Proceedings		39
Item 4. Submission of Matters to a Vote of Security Holders		39
Item 6. Exhibits and Reports on Form 8-K		40
SIGNATURES		41

2

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

AIRGAS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF EARNINGS
(Unaudited)
(In thousands, except per share amounts)

				Three Months Ended						Six Months Ended
				September 30,						September 30,
				2003			2002			2003			2002
Net sales				$	460,452		$	451,053		$	921,508		$	908,721
Costs and expenses
	Cost of products sold (excluding depreciation)				220,361			214,087			441,494			436,353
	Selling, distribution and administrative expenses				178,175			174,737			356,636			351,036
	Depreciation				19,824			18,169			39,115			36,628
	Amortization				1,331			1,636			2,842			3,376
	Special charges				—			—			—			2,694
		Total costs and expenses			419,691			408,629			840,087			830,087
Operating income					40,761			42,424			81,421			78,634
Interest expense, net					(10,295	)		(12,040	)		(20,730	)		(25,161	)
Discount on securitization of trade receivables					(801	)		(899	)		(1,669	)		(1,750	)
Other income (expense), net					(185	)		(129	)		(358	)		(252	)
Equity in earnings of unconsolidated affiliates					1,347			1,364			2,047			2,296
		Earnings before income taxes			30,827			30,720			60,711			53,767
Income taxes					11,714			11,520			23,070			20,523
Net earnings				$	19,113		$	19,200		$	37,641		$	33,244
Basic earnings per share				$	0.26		$	0.27		$	0.52		$	0.47
Diluted earnings per share				$	0.26		$	0.27		$	0.51		$	0.46
Weighted average shares outstanding:
			Basic		72,600			70,400			72,200			70,100
			Diluted		74,400			71,900			74,100			72,000
Comprehensive income				$	19,588		$	19,294		$	38,888		$	34,214

See accompanying notes to consolidated financial statements.

3

AIRGAS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In thousands, except per share amounts)

		(Unaudited)
		September 30,			March 31,
		2003			2003
ASSETS
Current Assets
Trade receivables, less allowances for doubtful accounts of $8,845 at September 30, 2003 and $8,514 at March 31, 2003		$	82,009		$	71,346
Inventories, net			158,663			151,405
Deferred income tax asset, net			18,058			17,688
Prepaid expenses and other current assets			29,198			30,143
	Total current assets		287,928			270,582
Plant and equipment, at cost			1,424,614			1,345,783
Less accumulated depreciation			(523,349	)		(476,291	)
	Plant and equipment, net		901,265			869,492
Goodwill			439,886			437,709
Other intangible assets, net			18,214			19,832
Investments in unconsolidated affiliates			66,906			65,957
Other non-current assets			35,956			36,671
	Total assets	$	1,750,155		$	1,700,243
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current Liabilities
Accounts payable, trade		$	78,008		$	85,375
Accrued expenses and other current liabilities			104,721			121,292
Current portion of long-term debt			580			2,229
	Total current liabilities		183,309			208,896
Long-term debt			684,017			658,031
Deferred income taxes, net			221,359			209,140
Other non-current liabilities			15,798			27,243
Commitments and contingencies			—			—
Stockholders’ Equity
Preferred stock, no par value, 20,000 shares authorized, no shares issued or outstanding at September 30, 2003 and March 31, 2003			—			—
Common stock, par value $.01 per share, 200,000 shares authorized, 77,085 and 76,373 shares issued at September 30, 2003 and March 31, 2003, respectively			771			764
Capital in excess of par value			227,847			216,275
Retained earnings			445,061			413,286
Accumulated other comprehensive loss			(2,055	)		(3,302	)
Treasury stock, 547 common shares at cost at September 30, 2003 and March 31, 2003			(4,289	)		(4,289	)
Employee benefits trust, 2,873 and 3,421 common shares at cost at September 30, 2003 and March 31, 2003, respectively			(21,663	)		(25,801	)
	Total stockholders’ equity		645,672			596,933
	Total liabilities and stockholders’ equity	$	1,750,155		$	1,700,243

See accompanying notes to consolidated financial statements.

4

AIRGAS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

			Six Months Ended			Six Months Ended
(In thousands)			September 30, 2003			September 30, 2002
CASH FLOWS FROM OPERATING ACTIVITIES
Net earnings			$	37,641		$	33,244
Adjustments to reconcile net earnings to net cash provided by operating activities:
	Depreciation			39,115			36,628
	Amortization			2,842			3,376
	Deferred income taxes			10,600			(3,006	)
	Equity in earnings of unconsolidated affiliates			(2,047	)		(2,296	)
	Loss on divestitures			—			241
	Loss (gain) on sales of plant and equipment			217			(85	)
	Stock issued for employee stock purchase plan			4,384			4,502
Changes in assets and liabilities, excluding effects of business acquisitions and divestitures:
	Securitization of trade receivables			(6,200	)		20,500
	Trade receivables, net			(3,404	)		(20,589	)
	Inventories, net			(6,569	)		6,264
	Prepaid expenses and other current assets			575			18,533
	Accounts payable, trade			(7,384	)		1,437
	Accrued expenses and other current liabilities			(4,241	)		(12,131	)
	Other assets			76			(1,755	)
	Other liabilities			2,340			(2,989	)
		Net cash provided by operating activities		67,945			81,874
CASH FLOWS FROM INVESTING ACTIVITIES
	Capital expenditures			(42,151	)		(34,271	)
	Proceeds from sales of plant and equipment			3,133			2,748
	Proceeds from divestitures			—			3,167
	Business acquisitions, holdbacks and other settlements of acquisition related liabilities			(5,852	)		(4,816	)
	Dividends and fees from unconsolidated affiliates			1,098			1,402
	Other, net			(1,728	)		(686	)
		Net cash used in investing activities		(45,500	)		(32,456	)
CASH FLOWS FROM FINANCING ACTIVITIES
	Proceeds from borrowings			136,461			167,229
	Repayment of debt			(151,871	)		(224,157	)
	Dividends paid to stockholders			(5,866	)		—
	Exercise of stock options			7,353			4,998
	Cash overdraft			(8,522	)		2,512
		Net cash used in financing activities		(22,445	)		(49,418	)
Change in cash			$	—		$	—
	Cash – Beginning of period			—			—
	Cash – End of period		$	—		$	—
Cash paid during the period for:
	Interest		$	23,108		$	32,528
	Income taxes, net of refunds		$	12,047		$	7,660

See accompanying notes to consolidated financial statements.

5

AIRGAS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

(1)  BASIS OF PRESENTATION

     The consolidated financial statements include the accounts of Airgas, Inc. and its subsidiaries (the “Company”). Intercompany accounts and transactions are eliminated in consolidation. The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America. These statements do not include all disclosures required for annual financial statements. These financial statements should be read in conjunction with the more complete disclosures contained in the Company’s audited consolidated financial statements for the fiscal year ended March 31, 2003.

     The consolidated financial statements reflect, in the opinion of management, all adjustments necessary to present fairly the Company’s financial position, results of operations and cash flows for the periods presented. Such adjustments are of a normal, recurring nature except for the special charges, which are discussed in these notes to the consolidated financial statements. The interim operating results are not necessarily indicative of the results to be expected for an entire year.

     Certain reclassifications have been made to prior period financial statements to conform to the current presentation.

(2) NEW ACCOUNTING PRONOUNCEMENTS AND ACCOUNTING CHANGES

FASB Financial Interpretation No. 46

     In January 2003, the Financial Accounting Standards Board (“FASB”) issued Financial Interpretation of Accounting Research Bulletin No. 51 (“ARB 51”) entitled, Consolidation of Variable Interest Entities (“FIN 46”). The interpretation was originally effective for the first interim period beginning after June 15, 2003. However, as a result of implementation issues, the FASB issued FASB Staff Position No. 46-6 (“FSP 46-6”), which deferred the effective date for applying the provisions of FIN 46 to variable interest entities existing prior to February 1, 2003 until the end of the first interim period ending after December 15, 2003, with early adoption permitted.

     FIN 46 addresses consolidation by a business enterprise of variable interest entities. Variable interest entities are defined as corporations, partnerships, trusts, or any other legal structure used for business purposes, and by design, the holders of equity instruments in those entities lack one of the characteristics of a financial controlling interest. FIN 46 changes previous accounting practice by introducing the concept of a “Primary Beneficiary” and requiring variable interest entities to be consolidated by the party deemed to be the Primary Beneficiary (i.e., the party that is subject to a majority of the risk of loss from the variable interest entity’s activities or entitled to receive a majority of the entity’s residual returns or both). Under previous accounting practice, entities generally were not consolidated unless the entity was controlled through voting interests.

     The Company participates in a joint venture with National Welders Supply Company, Inc. (“National Welders”). The Company is the only common stockholder of the joint venture, but has a 50% / 50% voting interest shared with National Welders’ preferred stockholders. The Company believes that its National Welders joint venture is a variable interest entity as defined by FIN 46. Further, the Company, as the only common stockholder, believes it is the Primary Beneficiary of the joint venture. Accordingly, the Company believes that the joint venture should be consolidated for financial reporting purposes. However, due to the complexity in the application of FIN 46 to the consolidation of the joint venture, the Company elected to defer adoption of FIN 46 as permitted under FSP 46-6. In accordance with FSP 46-6, the Company expects to consolidate the joint venture effective December 31, 2003. The Company will apply FIN 46 prospectively for the joint venture and does not anticipate a cumulative-effect adjustment upon adoption. See Note 11 for more information regarding the National Welders joint venture as well as the financial impact of the consolidation of the joint venture.

6

AIRGAS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

(2)  NEW ACCOUNTING PRONOUNCEMENTS AND ACCOUNTING CHANGES – (Continued)

     Since October 1999, the Company has leased certain real estate and equipment from a grantor trust (the “Trust”) established by a commercial bank under a sale-leaseback arrangement. The Trust was not previously consolidated for financial reporting purposes. The Company has determined the Trust to be a variable interest entity as defined by FIN 46. In addition, the Company is the Primary Beneficiary of the sale-leaseback arrangement. The implementation issues noted with respect to the National Welders joint venture were not applicable to the Trust. Therefore, effective July 1, 2003, the Company elected to early adopt FIN 46 and to consolidate the Trust. As permitted by FIN 46, the Company has applied FIN 46 prospectively from the date of adoption. The cumulative effect of the accounting change was not material. See Note 12 for more information, including the financial impact of the consolidation of the Trust.

SFAS 143

     In July 2001, the FASB issued Statement of Financial Accounting Standards No. 143, Accounting for Asset Retirement Obligations. SFAS 143 requires the recognition of a liability for an asset retirement obligation in the period in which it is incurred. A retirement obligation is defined as one in which a legal obligation exists in the future resulting from existing laws, statutes or contracts. The Company adopted SFAS 143 on April 1, 2003, as required. The adoption of SFAS 143 did not have a material impact on its results of operations, financial position or liquidity.

SFAS 149

     In April 2003, the FASB issued SFAS No. 149, Amendment of Statement 133 on Derivative Instruments and Hedging Activities. SFAS 149 amends and clarifies financial accounting and reporting for derivative instruments, including certain derivative instruments embedded in other contracts and for hedging activities under SFAS 133, Accounting for Derivative Instruments and Hedging Activities. SFAS 149 requires, among other things, that contracts with comparable characteristics be accounted for similarly and clarifies the circumstances under which a contract with an initial net investment meets the characteristic of a derivative and when a derivative contains a financing component that warrants special reporting in the statement of cash flows. The Company adopted SFAS 149 on July 1, 2003, as required. The adoption of SFAS 149 did not have a material impact on its results of operations, financial position or liquidity.

SFAS 150

     In May 2003, the FASB issued SFAS No. 150, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity. SFAS 150 establishes standards for how an issuer classifies and measures certain financial instruments with characteristics of both liabilities and equity in the statement of financial position. The Standard requires that an issuer classify a financial instrument that is within its scope as a liability (or an asset in some circumstances). Many of those financial instruments were previously classified as equity. The Company adopted SFAS 150 on July 1, 2003, as required. The adoption of SFAS 150 did not have a material impact on its results of operations, financial position or liquidity.

7

AIRGAS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

(3)  ACQUISITIONS & DIVESTITURES

(a)  Acquisitions

     The Company acquired a manufacturer and distributor of dry ice on April 14, 2003 and a distributor of safety products on May 1, 2003. The dry ice business generates annual revenues of approximately $2 million and is included in the Gas Operations segment. The dry ice business was acquired to expand the Company’s market reach into certain southern U.S. states. The distributor of safety products generates annual revenues of approximately $10 million and is included in the Distribution segment. The safety products distributor business was acquired to complement the Company’s existing packaged gas distribution operations in the western U.S. The acquired businesses are not expected to generate significant operating income during fiscal 2004.

     The Company paid cash of $5.9 million for businesses acquired and certain holdback settlements during the six months ended September 30, 2003. Costs in excess of net assets acquired (“goodwill”) related to the acquisitions totaled approximately $800 thousand. The final purchase price allocation to net assets, identified intangibles and goodwill acquired has not been completed pending the performance of asset appraisals and intangible valuations. The Company does not expect that the final purchase price allocation will have a material impact on the Company’s financial position.

(b) Divestitures

     In May 2002, the Company completed the sale of Kendeco for cash proceeds of $3.2 million. Kendeco’s fiscal 2003 operating results were insignificant. During the quarter ended June 30, 2002, the Company also resolved an indemnity claim related to a prior period divestiture. Other income (expense), net, for the six months ended September 30, 2002 included a $241 thousand net loss from these first quarter divestiture-related transactions.

(4) SPECIAL CHARGES

     In June 2002, the Company recorded special charges of $2.7 million consisting of a restructuring charge related to the integration of the business acquired from Air Products and Chemicals, Inc. (“Air Products”) during the fourth quarter of fiscal 2002 and costs related to the consolidation of certain hardgoods procurement functions. The special charges include facility exit costs associated with the closure of certain facilities and employee severance. The facilities exited and the affected employees were part of the Company’s existing operations prior to the acquisition of the Air Products business.

8

AIRGAS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

(5) EARNINGS PER SHARE

     Basic earnings per share is calculated by dividing net earnings by the weighted average number of shares of the Company’s common stock outstanding during the period. Outstanding shares consist of issued shares less treasury stock and common stock held by the Employee Benefits Trust. Diluted earnings per share is calculated by dividing net earnings by the weighted average common shares outstanding adjusted for the dilutive effect of common stock equivalents related to stock options and warrants.

     The table below reconciles basic weighted average common shares outstanding to diluted weighted average common shares outstanding for the three and six months ended September 30, 2003 and 2002:

			Three Months Ended				Six Months Ended
			September 30,				September 30,
(In thousands)			2003		2002		2003		2002
Weighted average common shares outstanding:
	Basic			72,600		70,400		72,200		70,100
		Stock options and warrants		1,800		1,500		1,900		1,900
	Diluted			74,400		71,900		74,100		72,000

     Pursuant to a joint venture agreement between the Company and the holders of the preferred stock of National Welders, between June 30, 2006 and June 30, 2009, the preferred shareholders have the option to exchange their 3.2 million preferred shares of National Welders either for cash at a price of $17.78 per share or to tender them to the joint venture in exchange for approximately 2.38 million shares of Airgas common stock (see Note 11). If Airgas common stock has a market value of approximately $24.00 per share, the stock and cash redemption options are equivalent. For all periods presented, there were no contingently issuable shares included in the diluted weighted average common shares calculation (the “diluted computation”) associated with the joint venture agreement.

     Outstanding stock options and warrants, with an exercise price above market, are excluded from the Company’s diluted computation as their effect would be anti-dilutive. There were approximately 1.7 million and 3.4 million outstanding stock options and warrants with an exercise price above the average market price for the three months ended September 30, 2003 and September 30, 2002, respectively. For the six months ended September 30, 2003 and 2002, there were 1.7 million and 2 million outstanding stock options and warrants with an exercise price above the average market price, respectively. If the market value of the Company’s stock increases above the respective exercise prices of the options and warrants, they will be included in the diluted computation as common stock equivalents.

9

AIRGAS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

(6) TRADE RECEIVABLES SECURITIZATION

     The Company participates in a securitization agreement with two commercial banks to sell up to $175 million of qualifying trade receivables. The agreement will expire in December 2005, but is subject to renewal provisions contained in the agreement. During the six months ended September 30, 2003, the Company sold, net of its retained interest, $818 million of trade receivables and remitted to bank conduits, pursuant to a servicing agreement, $824 million in collections on those receivables. The amount of outstanding receivables under the agreement was $152.7 million at September 30, 2003 and $158.9 million at March 31, 2003.

     The transaction has been accounted for as a sale under the provisions of SFAS No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities. Under the securitization agreement, eligible trade receivables are sold to bank conduits through a bankruptcy-remote special purpose entity, which is consolidated for financial reporting purposes. The difference between the proceeds from the sale and the carrying value of the receivables is recognized as “Discount on securitization of trade receivables” in the accompanying Consolidated Statements of Earnings and varies on a monthly basis depending on the amount of receivables sold and market rates. The Company retains a subordinated interest in the receivables sold, which is recorded at the receivables’ previous carrying value. A subordinated retained interest of approximately $47 million and $45 million are included in “Trade receivables” in the accompanying Consolidated Balance Sheets at September 30, 2003 and March 31, 2003, respectively. The Company’s retained interest is generally collected within 60 days. On a monthly basis, management measures the fair value of the retained interest at management’s best estimate of the undiscounted expected future cash collections on the transferred receivables. Changes in the fair value are recognized as bad debt expense. Actual cash collections may differ from these estimates and would directly affect the fair value of the retained interest. In accordance with a servicing agreement, the Company continues to service, administer and collect the trade receivables on behalf of the bank conduits. The servicing fees charged to the bank conduits approximate the costs of collections.

(7)  INVENTORIES, NET

     Inventories, net, consist of:

	(Unaudited)
	September 30,		March 31,
(In thousands)	2003		2003
Hardgoods	$	142,653	$	136,347
Gases		16,010		15,058
	$	158,663	$	151,405

     Net inventories determined by the LIFO inventory method totaled $16.2 million and $15.7 million at September 30, 2003 and March 31, 2003, respectively. If the FIFO inventory method had been used for these inventories, the carrying value would have been increased $1.5 million and $1.4 million at September 30, 2003 and March 31, 2003, respectively. Substantially all of the inventories are finished goods.

10

AIRGAS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

(8) ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES

     Accrued expenses and other current liabilities include:

	(Unaudited)
	September,		March 31,
(In thousands)	2003		2003
Accrued payroll and employee benefits	$	28,678	$	33,548
Business insurance reserves		19,808		15,272
Health insurance reserves		9,365		9,828
Taxes other than income taxes		13,708		12,972
Accrued interest expense		11,625		12,000
Other accrued expenses and current liabilities		21,537		37,672
	$	104,721	$	121,292

     Business insurance reserves increased primarily due to two fires sustained by the Company during the quarter ended September 30, 2003. The fire incidents resulted in the Company recognizing losses of $2.8 million associated with its self-insurance retention and property insurance deductibles.

(9) DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES

     The Company’s involvement with derivative instruments is limited to highly effective fixed and variable interest rate swap agreements used to manage well-defined interest rate risk exposures. Interest rate swap agreements are not entered into for trading purposes.

     At September 30, 2003, the Company had a notional amount of $90 million in fixed interest rate swap agreements that effectively convert a corresponding amount of variable interest rate operating leases and the revolving credit facilities to fixed interest rate instruments. During the six months ended September 30, 2003, the Company recorded a net decrease in the fair value of the fixed interest rate swap agreements of $765 thousand as a reduction of “Accumulated Other Comprehensive Loss.”

     At September 30, 2003, the Company also had a notional amount of $155 million in variable interest rate swap agreements that effectively convert a corresponding amount of fixed rate medium-term and senior subordinated notes to variable rate debt. The fair value of these variable interest rate swap agreements and the increased carrying value of the hedged portions of the medium-term and senior subordinated notes at September 30, 2003 was $15.9 million. The changes in the fair value of the swap agreements are offset by changes in the fair value of the hedged portions of the medium-term and senior subordinated notes.

     The effect of these interest rate swap agreements was to adjust the Company’s ratio of fixed to variable interest rates to 42% fixed and 58% variable.

11

AIRGAS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

(10) GOODWILL AND OTHER INTANGIBLE ASSETS

     Changes in the net carrying amount of goodwill for the six months ended September 30, 2003 were as follows:

		Distribution		Gas Operations
(In thousands)		Segment		Segment		Total
Balance at March 31, 2003		$	362,400	$	75,309	$	437,709
	Acquisitions		661		563		1,224
	Other adjustments		877		76		953
Balance at September 30, 2003		$	363,938	$	75,948	$	439,886

     Other intangible assets amounted to $18.2 million and $19.8 million (net of accumulated amortization of $88.2 million and $87.8 million) at September 30, 2003 and March 31, 2003, respectively. These intangible assets primarily consist of acquired customer lists amortized over 11 years and non-compete agreements entered into in connection with business combinations amortized over the term of the agreements, principally five years. There are no expected residual values related to these intangible assets. Estimated remaining fiscal year amortization expense in millions is as follows: remainder of 2004 - $3.0; 2005 - $5.8; 2006 - $3.2; 2007 - $2.6 million; 2008 -$1.9 million, and $1.7 million thereafter.

(11) JOINT VENTURE WITH NATIONAL WELDERS

     The Company has an investment totaling approximately $60 million and $59 million at September 30, 2003 and March 31, 2003, respectively, in its National Welders joint venture. The Company currently accounts for its investment under the equity method of accounting. National Welders, which is reported in the Distribution segment, is a producer and distributor of industrial gases based in Charlotte, North Carolina. National Welders owns and operates 46 branch stores, two acetylene plants, a specialty gas lab, and three air separation plants that produce all of the joint venture’s oxygen and nitrogen and approximately 50% of its argon requirements. The joint venture also distributes medical and specialty gases, processed chemicals and welding equipment and supplies.

     Ownership interests in the National Welders joint venture consists of voting common stock and voting redeemable preferred stock with a 5% annual dividend. The Company owns 100% of the joint venture’s common stock, which represents a 50% voting interest. A family holds approximately 3.2 million shares of redeemable preferred stock and controls the balance of the voting interest. Between June 30, 2006 and June 30, 2009, the preferred shareholders have the option to redeem their preferred shares for cash at a price of $17.78 per share or to tender them to the joint venture in exchange for approximately 2.38 million shares of Airgas common stock. If Airgas common stock has a market value of approximately $24.00 per share, the common stock and cash redemption options are equivalent. If the preferred shareholders elect to exchange their shares for Airgas common stock, the Company is obligated to provide the necessary shares to the joint venture by capital contribution or other means the Company reasonably deems appropriate. The Company may purchase shares on the open market or may issue new or treasury shares to meet its exchange obligation. Following such redemption or exchange, the Company would be the sole owner of National Welders and the net earnings available to the Company (i.e., the common stockholder) would be expected to increase by the amount of the annual preferred dividend, or $2.9 million per year. Following a cash redemption, the additional income related to the preferred dividend savings would be partially offset by higher interest expense on the additional debt incurred to finance the redemption. The preferred shareholders may also elect to retain their interest in the preferred stock beyond June 30, 2009.

12

AIRGAS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

(11)  JOINT VENTURE WITH NATIONAL WELDERS – (Continued)

     As disclosed in Note 2, the Company believes that its National Welders joint venture is a variable interest entity as defined by FIN 46 and that the Company is its Primary Beneficiary. Accordingly, the Company anticipates consolidating the joint venture for financial reporting purposes effective December 31, 2003. When the joint venture is consolidated, the Company will record assets on its balance sheet of approximately $172 million, liabilities of approximately $115 million and a minority interest liability of $57 million. The Company’s consolidated statement of earnings for the period beginning January 1, 2004 would also reflect the consolidation of the joint venture’s results of operations. In fiscal 2003, the joint venture generated annual revenues of $142 million and operating income of $12 million. The Company’s net earnings would not be affected by the consolidation of the joint venture.

(12) SALE-LEASEBACK TRANSACTION WITH GRANTOR TRUST

     The Company leases real estate and certain equipment from a grantor trust (the “Trust”) established by a commercial bank. The operating leases are structured as a sale-leaseback transaction in which the Trust holds title to the properties and equipment included in the leases. The rental payments are based on LIBOR plus an applicable margin and the amount of proceeds received by the Company from the real estate and equipment sold to the Trust. The non-cancelable lease obligation of the real estate and equipment leases totaled approximately $42 million at September 30, 2003 and March 31, 2003. The lease terms expire in October 2004. The Company has guaranteed a residual value of the real estate and equipment at the end of the lease terms of approximately $30 million.

     Effective July 1, 2003, the Company elected to early adopt FIN 46 in relation to the Trust (see Note 2). FIN 46 required the Company to consolidate the Trust for financial reporting purposes. The Company recorded on its balance sheet approximately $29 million of real estate and equipment and debt of $42 million, while eliminating a deferred gain of $13 million that was previously carried as a liability. The consolidation of the Trust applied prospectively from the date of adoption resulted in the Company recognizing an additional $300 thousand in interest expense and $300 thousand in depreciation expense during the current quarter, which had previously been recognized as rent expense to the Trust. Consolidation of the Trust did not have a material impact on the net earnings or liquidity of the Company.

13

AIRGAS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

(13) STOCKHOLDERS’ EQUITY

     Changes in stockholders’ equity were as follows:

						Employee
		Shares of Common		Treasury		Benefits
(In thousands of shares)		Stock $.01 Par Value		Stock		Trust
Balance—March 31, 2003			76,373		547		3,421
	Common stock issuance (a)		712		—		—
	Reissuance of stock from Trust (b)		—		—		(548	)
Balance—September 30, 2003			77,085		547		2,873

								Accumulated
			Capital in					Other						Employee			Compre-
	Common		Excess of		Retained			Comprehensive			Treasury			Benefits			hensive
(In thousands of dollars)	Stock		Par Value		Earnings			Loss			Stock			Trust			Income
Balance—March 31, 2003	$	764	$	216,275	$	413,286		$	(3,302	)	$	(4,289	)	$	(25,801	)	$	—
Net earnings		—		—		37,641			—			—			—			37,641
Common stock issuance (a)		7		6,173		—			—			—			1,172			—
Dividends paid on common stock ($.04 per share)		—		—		(5,866	)		—			—			—			—
Foreign currency translation adjustments		—		—		—			1,170			—			—			1,170
Net change in fair value of interest rate swap agreements		—		—		—			765			—			—			765
Reissuance of common stock from Trust (b)		—		1,418		—			—			—			2,966			—
Tax benefit from stock option exercises		—		3,981		—			—			—			—			—
Net tax expense on other comprehensive income items		—		—		—			(688	)		—			—			(688	)
Balance—September 30, 2003	$	771	$	227,847	$	445,061		$	(2,055	)	$	(4,289	)	$	(21,663	)	$	38,888

(a)	Issuance of common stock for stock option exercises.
(b)	Reissuance of common stock from the Employee Benefits Trust for employee benefit programs.

2003 Employee Stock Purchase Plan

     On July 29, 2003, the Company’s stockholders approved the 2003 Employee Stock Purchase Plan (the “2003 Plan”). The 2003 Plan is designed to encourage and assist employees of the Company to acquire an equity interest in the Company through the purchase of shares of Airgas common stock at a discount. The 2003 Plan is authorized to issue up to 1.5 million shares of common stock for purchase by employees. Eligible employees may elect to have up to 15% of their annual gross earnings withheld to purchase common stock at 85% of the market value. Market value under the 2003 Plan is defined as either the closing share price on the New York Stock Exchange as of the employees’ enrollment date or the closing price on the first business day of the fiscal quarter when the shares are purchased, whichever is lower. An employee may lock-in a purchase price for up to 12 months. The 2003 Plan is designed to comply with the requirements of Sections 421 and 423 of the Internal Revenue Code. The 2003 Plan replaced the previous 2001 Employee Stock Purchase Plan.

14

AIRGAS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

(14) STOCK-BASED COMPENSATION

     The Company has elected to continue to account for its stock-based compensation plans in accordance with Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees, as permitted by SFAS No. 123, Accounting for Stock-Based Compensation, as amended by SFAS No. 148. Accordingly, no compensation expense has been recognized for its stock option and employee stock purchase plans. The following table illustrates the effect on net income and earnings per share for the three and six months ended September 30, 2003 and 2002 as if the Company had applied the fair value recognition provisions of SFAS 123 to stock-based compensation.

		Three Months Ended						Six Months Ended
		September 30,						September 30,
(In thousands, except per share amounts)		2003			2002			2003			2002
Net earnings, as reported		$	19,113		$	19,200		$	37,641		$	33,244
Deduct: Total stock-based employee compensation expense determined under fair value based methods for all awards, net of related tax effects			(1,452	)		(1,942	)		(2,723	)		(3,938	)
Pro forma net earnings		$	17,661		$	17,258		$	34,918		$	29,306
Net earnings per share:
	Basic – as reported	$	0.26		$	0.27		$	0.52		$	0.47
	Basic – pro forma	$	0.24		$	0.25		$	0.48		$	0.42
	Diluted – as reported	$	0.26		$	0.27		$	0.51		$	0.46
	Diluted – pro forma	$	0.24		$	0.24		$	0.47		$	0.41

(15) COMMITMENTS AND CONTINGENCIES

Litigation

     The Company is involved in various legal and regulatory proceedings that have arisen in the ordinary course of its business and have not been fully adjudicated. These actions, when ultimately concluded and determined, will not, in the opinion of management, have a material adverse effect upon the Company’s consolidated financial position, results of operations or liquidity.

15

AIRGAS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

(16) SUMMARY BY BUSINESS SEGMENT

     Information related to the Company’s operations by business segment for the three and six months ended September 30, 2003 and 2002 is as follows:

		Three Months Ended									Three Months Ended
		September 30, 2003									September 30, 2002
				Gas									Gas
(In thousands)		Distribution		Operations		Elim.			Combined		Distribution		Operations		Elim.			Combined
Gas and rent		$	217,481	$	52,154	$	(10,026	)	$	259,609	$	214,905	$	49,700	$	(9,817	)	$	254,788
Hardgoods			200,215		1,318		(690	)		200,843		195,424		1,342		(501	)		196,265
	Total net sales		417,696		53,472		(10,716	)		460,452		410,329		51,042		(10,318	)		451,053
Cost of products sold, excl. deprec. expense			207,195		23,882		(10,716	)		220,361		201,549		22,856		(10,318	)		214,087
Selling, distribution and administrative expenses			161,289		16,886					178,175		158,858		15,879					174,737
Depreciation expense			16,645		3,179					19,824		15,325		2,844					18,169
Amortization expense			1,189		142					1,331		1,518		118					1,636
Operating income			31,378		9,383					40,761		33,079		9,345					42,424

		Six Months Ended									Six Months Ended
		September 30, 2003									September 30, 2002
				Gas									Gas
(In thousands)		Distribution		Operations		Elim.			Combined		Distribution		Operations		Elim.			Combined
Gas and rent		$	437,888	$	100,226	$	(19,624	)	$	518,490	$	431,862	$	93,367	$	(18,657	)	$	506,572
Hardgoods			401,663		2,667		(1,312	)		403,018		400,522		2,641		(1,014	)		402,149
	Total net sales		839,551		102,893		(20,936	)		921,508		832,384		96,008		(19,671	)		908,721
Cost of products sold, excl. deprec. expense			416,344		46,086		(20,936	)		441,494		412,998		43,026		(19,671	)		436,353
Selling, distribution and administrative expenses			323,239		33,397					356,636		319,471		31,565					351,036
Depreciation expense			32,815		6,300					39,115		31,001		5,627					36,628
Amortization expense			2,546		296					2,842		3,135		241					3,376
Special charges			—		—					—		2,694		—					2,694
Operating income			64,607		16,814					81,421		63,085		15,549					78,634

16

AIRGAS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

(17) SUPPLEMENTARY CONDENSED CONSOLIDATING FINANCIAL INFORMATION OF SUBSIDIARY GUARANTORS

     The obligations of the Company under its senior subordinated notes (“the Notes”) are guaranteed by the Company’s domestic subsidiaries (the “Guarantors”). The Company’s joint venture operations, foreign holdings and bankruptcy remote special purpose entity (the “Non-guarantors”) are not guarantors of the Notes. The guarantees are made on a joint and several basis. The claims of creditors of Non-guarantor subsidiaries have priority over the rights of the Company to receive dividends or distributions from such subsidiaries. Presented below is supplementary condensed consolidating financial information for the Company, the Guarantors and the Non-guarantors as of September 30, 2003 and March 31, 2003 and for the six-month periods ended September 30, 2003 and 2002.

17

AIRGAS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

Condensed Consolidating Balance Sheet
September 30, 2003

							Non-		Elimination
(In thousands)	Parent			Guarantors			Guarantors		Entries			Consolidated
ASSETS
Current Assets
Trade receivables, net	$	—		$	4,437		$	77,572	$	—		$	82,009
Intercompany receivable/(payable)		—			(7,250	)		7,250		—			—
Inventories, net		—			154,739			3,924		—			158,663
Deferred income tax asset, net		10,671			7,387			—		—			18,058
Prepaid expenses and other current assets		10,067			18,428			703		—			29,198
Total current assets		20,738			177,741			89,449		—			287,928
Plant and equipment, net		17,146			859,593			24,526		—			901,265
Goodwill		—			427,701			12,185		—			439,886
Other intangible assets, net		428			17,551			235		—			18,214
Investments in unconsolidated affiliates		61,477			5,429			—		—			66,906
Investments in subsidiaries		1,446,719			—			—		(1,446,719	)		—
Intercompany receivable/(payable)		(211,726	)		197,311			14,415		—			—
Other non-current assets		31,306			3,961			689		—			35,956
Total assets	$	1,366,088		$	1,689,287		$	141,499	$	(1,446,719	)	$	1,750,155
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current Liabilities
Accounts payable, trade	$	681		$	74,687		$	2,640	$	—		$	78,008
Accrued expenses and other current liabilities		54,045			47,725			2,951		—			104,721
Current portion of long-term debt		—			484			96		—			580
Total current liabilities		54,726			122,896			5,687		—			183,309
Long-term debt		654,729			7,677			21,611		—			684,017
Deferred income tax liability, net		4,397			211,265			5,697		—			221,359
Other non-current liabilities		6,564			8,871			363		—			15,798
Commitments and contingencies		—			—			—		—			—
Stockholders’ Equity
Preferred stock, no par value		—			—			—		—			—
Common stock, par value $.01 per share		771			—			—		—			771
Capital in excess of par value		227,847			880,206			8,224		(888,430	)		227,847
Retained earnings		445,061			458,367			99,192		(557,559	)		445,061
Accumulated other comprehensive income (loss)		(2,055	)		5			725		(730	)		(2,055	)
Treasury stock		(4,289	)		—			—		—			(4,289	)
Employee benefits trust		(21,663	)		—			—		—			(21,663	)
Total stockholders’ equity		645,672			1,338,578			108,141		(1,446,719	)		645,672
Total liabilities and stockholders’ equity	$	1,366,088		$	1,689,287		$	141,499	$	(1,446,719	)	$	1,750,155

18

AIRGAS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Condensed Consolidating Balance Sheet
March 31, 2003

							Non-			Elimination
(In thousands)	Parent			Guarantors			Guarantors			Entries			Consolidated
ASSETS
Current Assets
Trade receivables, net	$	—		$	4,543		$	66,803		$	—		$	71,346
Intercompany receivable/(payable)		—			(8,032	)		8,032			—			—
Inventories, net		—			148,088			3,317			—			151,405
Deferred income tax asset, net		7,242			10,446			—			—			17,688
Prepaid expenses and other current assets		12,899			16,240			1,004			—			30,143
Total current assets		20,141			171,285			79,156			—			270,582
Plant and equipment, net		19,302			828,323			21,867			—			869,492
Goodwill		—			426,474			11,235			—			437,709
Other intangible assets, net		545			19,070			217			—			19,832
Investments in unconsolidated affiliates		60,239			5,718			—			—			65,957
Investments in subsidiaries		1,347,897			—			—			(1,347,897	)		—
Intercompany receivable/(payable)		(186,852	)		182,610			4,242			—			—
Other non-current assets		30,549			5,099			1,023			—			36,671
Total assets	$	1,291,821		$	1,638,579		$	117,740		$	(1,347,897	)	$	1,700,243
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current Liabilities
Accounts payable, trade	$	2,406		$	80,487		$	2,482		$	—		$	85,375
Accrued expenses and other current liabilities		54,737			64,320			2,235			—			121,292
Current portion of long-term debt		—			2,141			88			—			2,229
Total current liabilities		57,143			146,948			4,805			—			208,896
Long-term debt		629,934			6,978			21,119			—			658,031
Deferred income tax liability, net		1,385			202,556			5,199			—			209,140
Other non-current liabilities		6,426			20,482			335			—			27,243
Commitments and contingencies		—			—			—			—			—
Stockholders’ Equity
Preferred stock, no par value		—			—			—			—			—
Common stock, par value $.01 per share		764			—			—			—			764
Capital in excess of par value		216,275			838,340			8,224			(846,564	)		216,275
Retained earnings		413,286			423,491			78,280			(501,771	)		413,286
Accumulated other comprehensive loss		(3,302	)		(216	)		(222	)		438			(3,302	)
Treasury stock		(4,289	)		—			—			—			(4,289	)
Employee benefits trust		(25,801	)		—			—			—			(25,801	)
Total stockholders’ equity		596,933			1,261,615			86,282			(1,347,897	)		596,933
Total liabilities and stockholders’ equity	$	1,291,821		$	1,638,579		$	117,740		$	(1,347,897	)	$	1,700,243

19

AIRGAS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

Condensed Consolidating Statement of Earnings
Six Months Ended
September 30, 2003

								Non-			Elimination
(In thousands)		Parent			Guarantors			Guarantors			Entries			Consolidated
Net sales		$	—		$	908,759		$	12,749		$	—		$	921,508
Costs and expenses
Costs of products sold (excluding depreciation)			—			438,022			3,472			—			441,494
Selling, distribution and administrative expenses			26,749			320,098			9,789			—			356,636
Depreciation			3,199			34,691			1,225			—			39,115
Amortization			75			2,767			—			—			2,842
	Operating income (loss)		(30,023	)		113,181			(1,737	)		—			81,421
Interest (expense) income, net			(28,575	)		8,435			(590	)		—			(20,730	)
(Discount) gain on securitization of trade receivables			—			(35,861	)		34,192			—			(1,669	)
Other income (expense), net			28,944			(29,855	)		553			—			(358	)
Equity in earnings of unconsolidated affiliates			1,736			311			—			—			2,047
Earnings (losses) before income taxes			(27,918	)		56,211			32,418			—			60,711
Income tax benefit (expense)			9,771			(21,335	)		(11,506	)		—			(23,070	)
Equity in earnings of subsidiaries			55,788			—			—			(55,788	)		—
	Net earnings	$	37,641		$	34,876		$	20,912		$	(55,788	)	$	37,641

20

AIRGAS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

Condensed Consolidating Statement of Earnings
Six Months Ended
September 30, 2002

								Non-			Elimination
(In thousands)		Parent			Guarantors			Guarantors			Entries			Consolidated
Net sales		$	—		$	899,019		$	9,702		$	—		$	908,721
Costs and expenses
Costs of products sold (excluding depreciation)			—			434,094			2,259			—			436,353
Selling, distribution and administrative expenses			24,899			316,954			9,183			—			351,036
Depreciation			1,615			33,915			1,098			—			36,628
Amortization			32			3,344			—			—			3,376
Special charges			145			2,549			—			—			2,694
	Operating income (loss)		(26,691	)		108,163			(2,838	)		—			78,634
Interest (expense) income, net			(26,033	)		1,369			(497	)		—			(25,161	)
(Discount) gain on securitization of trade receivables			—			(34,305	)		32,555			—			(1,750	)
Other income (expense), net			29,435			(30,189	)		502			—			(252	)
Equity in earnings of unconsolidated affiliates			1,710			586			—			—			2,296
Earnings (loss) before income taxes			(21,579	)		45,624			29,722			—			53,767
Income tax benefit (expense)			7,553			(17,541	)		(10,535	)		—			(20,523	)
Equity in earnings of subsidiaries			47,270			—			—			(47,270	)		—
	Net earnings	$	33,244		$	28,083		$	19,187		$	(47,720	)	$	33,244

21

AIRGAS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

Condensed Consolidating Statement of Cash Flows
Six Months Ended
September 30, 2003

							Non-			Elimination
(In thousands)	Parent			Guarantors			Guarantors			Entries		Consolidated
Net cash provided by (used in) operating activities	$	(10,536	)	$	64,907		$	13,574		$	—	$	67,945
CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures		(2,284	)		(38,877	)		(990	)		—		(42,151	)
Proceeds from sales of plant and equipment		—			3,133			—			—		3,133
Business acquisitions, holdbacks and other settlements of acquisition related liabilities		—			(5,852	)		—			—		(5,852	)
Dividends and fees from unconsolidated affiliates		480			618			—			—		1,098
Other, net		(855	)		(1,434	)		561			—		(1,728	)
Net cash used in investing activities		(2,659	)		(42,412	)		(429	)		—		(45,500	)
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from borrowings		135,260			—			1,201			—		136,461
Repayment of debt		(150,214	)		(955	)		(702	)		—		(151,871	)
Dividends paid to common stockholders		(5,866	)		—			—			—		(5,866	)
Exercise of stock options		7,353			—			—			—		7,353
Cash overdraft		(8,522	)		—			—			—		(8,522	)
Intercompany		35,184			(21,540	)		(13,644	)		—		—
Net cash provided by (used in) financing activities		13,195			(22,495	)		(13,145	)		—		(22,445	)
CHANGE IN CASH	$	—		$	—		$	—		$	—	$	—
Cash – Beginning of year		—			—			—			—		—
Cash – End of year	$	—		$	—		$	—		$	—	$	—

22

AIRGAS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

Condensed Consolidating Statement of Cash Flows
Six Months Ended
September 30, 2002

							Non-			Elimination
(In thousands)	Parent			Guarantors			Guarantors			Entries		Consolidated
Net cash provided by operating activities	$	1,763		$	76,880		$	3,231		$	—	$	81,874
CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures		(4,151	)		(27,514	)		(2,606	)		—		(34,271	)
Proceeds from sales of plant and equipment		—			2,748			—			—		2,748
Proceeds from divestitures		—			3,167			—			—		3,167
Business acquisitions, holdbacks and other settlements of acquisition related liabilities		—			(4,816	)		—			—		(4,816	)
Dividends and fees from unconsolidated affiliates		464			938			—			—		1,402
Other, net		(2,631	)		129			1,816			—		(686	)
Net cash used in investing activities		(6,318	)		(25,348	)		(790	)		—		(32,456	)
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from borrowings		166,852			—			377			—		167,229
Repayment of debt		(207,882	)		(15,138	)		(1,137	)		—		(224,157	)
Exercise of stock options		4,998			—			—			—		4,998
Cash overdraft		—			2,512			—			—		2,512
Intercompany		40,587			(38,906	)		(1,681	)		—		—
Net cash provided by (used in) financing activities		4,555			(51,532	)		(2,441	)		—		(49,418	)
CHANGE IN CASH	$	—		$	—		$	—		$	—	$	—
Cash – Beginning of year		—			—			—			—		—
Cash – End of year	$	—		$	—		$	—		$	—	$	—

23

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

RESULTS OF OPERATIONS: THREE MONTHS ENDED SEPTEMBER 30, 2003 COMPARED TO THE THREE MONTHS ENDED SEPTEMBER 30, 2002

STATEMENT OF EARNINGS COMMENTARY

Net Sales

     Net sales increased 2% in the quarter ended September 30, 2003 (“current quarter”) compared to the quarter ended September 30, 2002 (“prior year quarter”) driven by acquisitions. On a same-store basis, however, sales were essentially flat versus the prior year quarter. The Company estimates same-store sales based on a comparison of current period sales to prior period sales, adjusted for acquisitions and divestitures as applicable. The pro-forma adjustments consist of adding acquired sales to, or subtracting sales of divested operations from, sales reported in the prior period. These pro-forma adjustments used in calculating the same-store sales metric are not reflected in the table below. The intercompany eliminations represent sales from the Gas Operations segment to the Distribution segment.

	Three Months Ended
	September 30,
(In thousands)
Net Sales	2003			2002			Increase (Decrease)
Distribution	$	417,696		$	410,329		$	7,367		2	%
Gas Operations		53,472			51,042			2,430		5	%
Intercompany eliminations		(10,716	)		(10,318	)		(398	)
	$	460,452		$	451,053		$	9,399		2	%

     The Distribution segment’s principal products and services include industrial, medical and specialty gases; process chemicals; equipment rental and hardgoods. Industrial, medical and specialty gases and process chemicals are distributed in cylinders or bulk containers. Equipment rental fees are generally charged on cylinders, cryogenic liquid containers, bulk tanks, tube trailers and welding equipment. Hardgoods consist of welding supplies and equipment, safety products, and industrial tools and supplies.

     Distribution sales increased $7.4 million (2%) in the current quarter compared to the prior year quarter primarily resulting from acquisitions. Sales of $10.6 million from acquisitions were offset by a same-store sales decline of $3.2 million (-1%). Hardgoods accounted for approximately 80% of sales contributed by acquisitions. The Distribution segment’s decline in same-store sales resulted from lower same-store sales of hardgoods of $3.3 million (-2%), while gas and rent same-store sales were slightly positive. The decline in same-store sales of hardgoods was driven by lower sales of welding supplies and equipment and industrial tools from continued broad weakness in the industrial and manufacturing sectors of the economy. Same-store sales of safety products increased 2% in the current quarter and helped to mitigate the overall decline in hardgoods same-store sales. Although safety product sales have been negatively affected by the decline in manufacturing employment, the Company’s strategy of leveraging its distribution infrastructure to market safety products to its broad customer base has helped sustain the sales growth of safety products. The slight increase in gas and rent same-store sales reflects growth of strategic products, which offset lower sales volumes of industrial gases. Strategic product sales represent initiatives related to medical gases, gases sold in bulk quantities, and specialty gases, which are expected to grow at a faster rate than the overall economy. Strategic products sales growth was $5 million (6%) in the current quarter. In addition, rental revenue was helped by a 3% increase in welder equipment rentals driven by maintenance work related to the shipbuilding industry along the U.S. Gulf coast and plant refurbishments in Canada.

24

     The Gas Operations segment’s sales primarily include dry ice and carbon dioxide that are used for cooling and for the production of food, beverages and chemical products. The segment also includes businesses that produce and distribute specialty gases and nitrous oxide. Gas Operations’ sales increased $2.4 million (5%) compared to the prior year quarter resulting from same-store sales growth and acquisition activity. Same-store sales growth was principally the result of higher volumes of carbon dioxide reflecting the additional source of product from the Hopewell, Virginia plant that began operations in January 2003. The acquisition of a dry ice business during the first quarter of fiscal 2004 also contributed sales of $500 thousand.

Gross Profits

     Gross profits do not reflect depreciation expense and distribution costs. The Company reflects distribution costs as elements of Selling, Distribution and Administrative Expenses and recognizes depreciation on all its property, plant and equipment on the income statement line item “Depreciation.” Since some companies may report certain or all of these costs as elements of their Cost of Products Sold, the Company’s gross profits discussed below may not be comparable to those of other entities.

     Gross profits increased 1%, while the gross profit margin decreased 40 basis points to 52.1% in the current quarter compared to 52.5% in the prior year quarter.

	Three Months Ended
	September 30,
(In thousands)
Gross Profits	2003		2002		Increase
Distribution	$	210,501	$	208,780	$	1,721	1	%
Gas Operations		29,590		28,186		1,404	5	%
	$	240,091	$	236,966	$	3,125	1	%

     The Distribution segment’s gross profits increased $1.7 million (1%). The gross profit margin of 50.4% in the current quarter decreased 50 basis points from 50.9% in the prior year quarter. The lower gross profit margin resulted from a shift in sales mix towards lower margin hardgoods reflecting the sales mix of recent acquisitions, which were approximately 80% hardgoods. Hardgoods have lower margins compared to gas and rent sales. In the current quarter, 52.1% of the Distribution segment’s sales consisted of gas and rent compared to 52.4% in the prior year quarter.

     Gas Operations’ gross profits increased $1.4 million (5%). Gas Operations’ gross margin of 55.3% was 10 basis points higher than the prior year quarter. Improved gross margins were primarily driven by higher sales and lower product costs of carbon dioxide during the current quarter. Lower product costs were primarily attributable to lower freight costs associated with sourcing product from the new Hopewell, Virginia plant.

Operating Expenses

     Selling, distribution and administrative expenses (“SD&A”) consist of labor and overhead associated with the purchasing, marketing and distribution of the Company’s products, as well as costs associated with a variety of administrative functions such as legal, treasury, accounting, tax and facility-related expenses. SD&A expenses increased $3.4 million (2%) resulting primarily from fire-related losses and costs contributed by acquired businesses. During the current quarter, the Company sustained fires at two of its facilities. The fire-related losses of $2.8 million represent self-insurance retention associated with the incidents. Despite the fire losses, SD&A expenses as a percentage of net sales were flat at 38.7% compared to the prior year quarter.

25

     Depreciation expense of $19.8 million increased $1.7 million (9%) compared to $18.2 million in the prior year quarter. The increase in depreciation expense reflects the current and prior year’s capital investments in revenue producing assets, including the Hopewell carbon dioxide plant, bulk and micro-bulk tanks and medical cylinders. Amortization expense of $1.3 million in the current quarter decreased $305 thousand compared to the prior year quarter primarily from the expiration of certain non-compete agreements.

Operating Income

     Operating income decreased 4% in the current quarter compared to the prior year quarter. The operating income margin decreased 50 basis points to 8.9% from 9.4% in the prior year quarter.

	Three Months Ended
	September 30,
(In thousands)
Operating Income	2003		2002		Increase (Decrease)
Distribution	$	31,378	$	33,079	$	(1,701	)	(5	)%
Gas Operations		9,383		9,345		38		—	%
	$	40,761	$	42,424	$	(1,663	)	(4	)%

     The Distribution segment’s operating income margin decreased 60 basis points to 7.5% compared to 8.1% in the prior year quarter. The decrease in the operating income margin reflects the impact of the fire-related losses that were sustained in the current quarter.

     The Gas Operations segment’s operating income margin decreased 80 basis points to 17.5% in the current quarter compared to 18.3% in the prior year quarter. The lower operating income margin primarily reflects a shift towards sales of products, such as carbon dioxide, that carry higher distribution costs.

Interest Expense and Discount on Securitization of Trade Receivables

     Interest expense, net, and the discount on securitization of trade receivables of $11.1 million decreased $1.8 million (-14%) compared to the prior year quarter. The decrease in interest expense resulted from lower average outstanding debt levels and lower weighted-average interest rates associated with the Company’s variable rate debt. The Company’s interest expense and average outstanding debt levels were lower despite the July 1, 2003 consolidation of its operating lease with a grantor trust under FIN 46. The consolidation of the grantor trust added $300 thousand in interest expense in the current quarter and $42 million in debt. See notes 2 and 12 to the consolidated financial statements for more information related to the adoption of FIN 46.

     The Company participates in a securitization agreement with two commercial banks to sell up to $175 million of qualifying trade receivables. The amount of outstanding receivables under the agreement was $152.7 million at September 30, 2003. Net proceeds from the sale of trade receivables were used to reduce borrowings under the Company’s revolving credit facilities. The discount on the securitization of trade receivables represents the difference between the carrying value of the receivables and the proceeds from their sale. The amount of the discount varies on a monthly basis depending on the amount of receivables sold and market rates.

     As discussed in “Liquidity and Capital Resources” and in Item 3, “Quantitative and Qualitative Disclosures About Market Risk,” the Company manages its exposure to interest rate risk of certain borrowings through participation in interest rate swap agreements. Including the effect of the interest rate swap agreements, the Company’s ratio of fixed to variable interest rates at September 30, 2003 was 42% fixed to 58% variable. A majority of the Company’s variable rate debt is based on a spread over the London Interbank Offered Rate (“LIBOR”). Based on the Company’s outstanding variable rate debt and credit rating at September 30, 2003, for every 25 basis point increase in LIBOR, the Company estimates its annual interest expense would increase approximately $1.2 million.

26

Income Tax Expense

     The effective income tax rate at 38% of pre-tax earnings in the current quarter was consistent with 37.5% in the prior year quarter.

Net Earnings

     Net earnings for the quarter ended September 30, 2003 were $19.1 million, or $0.26 per diluted share, compared to $19.2 million, or $0.27 per diluted share, in the prior year quarter. The weighted average number of shares outstanding used in computing earnings per diluted share was 2.5 million shares higher in the current quarter versus the prior year quarter. The increase in the weighted average number of shares outstanding primarily resulted from stock option exercises and shares purchased by employees under the Company’s 2001 Employee Stock Purchase Plan. The Company expects that the weighted average number of shares outstanding will increase 2% to 3% per year.

     The Company has modified its estimate of full-year earnings in fiscal 2004 by $0.02 per diluted share to $1.03 to $1.10 per diluted share, specifically to reflect the impact of the fire-related losses. The higher end of the Company’s earnings estimate assumes 1% to 2% same-store sales growth for fiscal 2004.

27

RESULTS OF OPERATIONS: SIX MONTHS ENDED SEPTEMBER 30, 2003 COMPARED TO THE SIX MONTHS ENDED SEPTEMBER 30, 2002

STATEMENT OF EARNINGS COMMENTARY

Net Sales

     Net sales increased 1% in the six months ended September 30, 2003 (“current period”) compared to the six months ended September 30, 2002 (“prior year period”). Sales growth is primarily attributable to acquisitions. The intercompany eliminations represent sales from the Gas Operations segment to the Distribution segment.

	Six Months Ended
	September 30,
(In thousands)
Net Sales	2003			2002			Increase (Decrease)
Distribution	$	839,551		$	832,384		$	7,167		1	%
Gas Operations		102,893			96,008			6,885		7	%
Intercompany eliminations		(20,936	)		(19,671	)		(1,265	)
	$	921,508		$	908,721		$	12,787		1	%

     Distribution sales increased $7.2 million (1%) resulting from net acquisition and divestiture activity partially offset by a decline in same-store sales. Net acquisition and divestiture activity contributed sales of $19 million in the current period. Same-store sales declined $11.8 million (-1%) resulting from lower hardgoods sales of $12.7 million (-3%), partially offset by gas and rent sales growth of $900 thousand. The decline in hardgoods sales was driven by lower sales of welding supplies and equipment and industrial tools reflecting the continued weakness of the industrial and manufacturing sectors of the economy. The weak industrial marketplace has negatively impacted manufacturing-related sales in nearly all of the geographic regions served by the Distribution segment. Higher sales of safety products partially mitigated the overall decline in hardgoods sales as the Company continues its cross-selling strategy of marketing safety products to its broad base of customers. The modest increase in gas and rent same-store sales was driven by growth of strategic product sales, which helped mitigate lower industrial gas volumes. During the current period, strategic product sales growth of $10.8 million (6%) principally related to medical gases, gases sold in bulk quantities, and specialty gases. Rental revenues were also helped by growth associated with rental welders.

     Gas Operations’ sales increased $6.9 million (7%) compared to the prior year period resulting from same-store sales growth and acquisition activity. Same-store sales growth was principally the result of higher volumes of carbon dioxide reflecting the additional source of product from the Hopewell, Virginia plant that began operations in January 2003. The acquisition of a dry ice business during the current period also contributed sales of $900 thousand.

Gross Profits

     Gross profits do not reflect depreciation expense and distribution costs. The Company reflects distribution costs as elements of Selling, Distribution and Administrative Expenses and recognizes depreciation on all its property, plant and equipment on the income statement line item “Depreciation.” Since some companies may report certain or all of these costs as elements of their Cost of Products Sold, the Company’s gross profits discussed below may not be comparable to those of other entities.

28

     Gross profits increased 2% and the gross profit margin increased 10 basis points to 52.1% in the current period compared to 52.0% in the prior year period.

	Six Months Ended
	September 30,
(In thousands)
Gross Profits	2003		2002		Increase
Distribution	$	423,207	$	419,386	$	3,821	1	%
Gas Operations		56,807		52,982		3,825	7	%
	$	480,014	$	472,368	$	7,646	2	%

     The Distribution segment’s gross profits increased $3.8 million (1%). The gross profit margin of 50.4% was flat compared to the prior year period, despite recent acquisitions with a sales mix of approximately 80% hardgoods. Hardgoods have lower margins compared to gas and rent sales. The Distribution segment’s sales mix in the current period consisted of 52.2% gas and rent compared to 51.9% in the prior year period.

     Gas Operations’ gross profits increased $3.8 million (7%). Higher gross profits primarily reflect the higher sales and lower product costs of carbon dioxide associated with sourcing product from the new Hopewell, Virginia plant. The gross profit margin of 55.2% was flat compared to the prior year period.

Operating Expenses

     SD&A expenses increased $5.6 million (2%) in the current period versus the prior year period. Higher SD&A expenses reflect operating expenses contributed by acquisitions of $6.8 million and fire-related losses of $2.8 million, partially offset by lower personnel costs of $2.4 million and the absence of prior year acquisition integration costs of $1.6 million. During the second quarter of fiscal 2004, the Company sustained fires at two of its facilities. The fire-related losses represent self-insurance retention associated with the incidents. The prior period acquisition integration costs related to the integration of the business acquired from Air Products and Chemicals, Inc. (“Air Products”). As a percentage of net sales, SD&A expenses increased 10 basis points to 38.7% compared to 38.6% in the prior year period.

     Depreciation expense of $39.1 million increased $2.5 million (7%) compared to $36.6 million in the prior year period. The increase in depreciation expense reflects the current and prior year period’s capital investments in revenue producing assets, including the Hopewell carbon dioxide plant, bulk and micro-bulk tanks and medical cylinders. Amortization expense of $2.8 million in the current period decreased $534 thousand compared to the prior year period primarily from the expiration of certain non-compete agreements.

Special Charges

     In the first quarter of fiscal 2003, the Company’s Distribution segment recorded a special charge of $2.7 million consisting of a restructuring charge related to the integration of the U.S. packaged gas business acquired from Air Products and costs related to the consolidation of certain hardgoods procurement functions. The special charges included facility exit costs associated with the closure of certain facilities and employee severance. The facilities exited and the affected employees were part of the Company’s existing operations prior to the acquisition of the Air Products business.

29

Operating Income

     Operating income in the current period increased 4% compared to the prior year period. The operating income margin increased 10 basis points to 8.8% from 8.7%.

	Six Months Ended
	September 30,
(In thousands)
Operating Income	2003		2002		Increase
Distribution	$	64,607	$	63,085	$	1,522	2	%
Gas Operations		16,814		15,549		1,265	8	%
	$	81,421	$	78,634	$	2,787	4	%

     The Distribution segment’s operating income margin of 7.7% was consistent with 7.6% in the prior year period. The increase in the operating income margin reflects higher gross profits and the absence of a special charge in the current period, partially offset by higher operating expenses (including $2.8 million of fire-related losses).

     The Gas Operations segment’s operating income margin of 16.3% was consistent with 16.2% in the prior year period.

Interest Expense and Discount on Securitization of Trade Receivables

     Interest expense, net, and the discount on securitization of trade receivables of $22.4 million decreased $4.5 million (-17%) compared to the prior year period. The decrease in interest expense resulted from lower average outstanding debt levels and lower weighted-average interest rates associated with the Company’s variable rate debt. The Company’s interest expense and average outstanding debt levels were lower despite the July 1, 2003 consolidation of its operating lease with a grantor trust under FIN 46. The consolidation of the grantor trust added $300 thousand in interest expense in the current period and $42 million in debt. See notes 2 and 12 to the consolidated financial statements for more information related to the adoption of FIN 46.

     The Company participates in a securitization agreement with two commercial banks to sell up to $175 million of qualifying trade receivables. The amount of outstanding receivables under the agreement was $152.7 million at September 30, 2003. Net proceeds from the sale of trade receivables were used to reduce borrowings under the Company’s revolving credit facilities. The discount on the securitization of trade receivables represents the difference between the carrying value of the receivables and the proceeds from their sale. The amount of the discount varies on a monthly basis depending on the amount of receivables sold and market rates.

Income Tax Expense

     The effective income tax rate at 38% of pre-tax earnings in the current period decreased from 38.2% in the prior year period. The higher effective income tax rate in the prior year period was primarily due to a net divestiture loss, which provided minimal tax benefits.

Net Earnings

     Net earnings for the six months ended September 30, 2003 were $37.6 million, or $0.51 per diluted share, compared to $33.2 million, or $0.46 per diluted share, in the prior year period.

30

LIQUIDITY AND CAPITAL RESOURCES

Cash Flows

     Net cash provided by operating activities was $67.9 million for the six months ended September 30, 2003 compared to $81.9 million in the comparable prior year period. The decrease in cash provided by operating activities resulted from cash used by the trade receivables securitization program and higher cash used for working capital requirements, partially offset by higher net earnings as adjusted for non-cash items. Net earnings adjusted for non-cash items increased primarily from higher earnings in the current period. In the prior year period, deferred taxes and the change in other current assets reflect an equal and opposite impact of the reversal of a $19 million tax refund related to a revised interpretation of a change in the tax law. In the current period, working capital used cash of $21 million compared to a use of cash of $25.4 million in the prior year period. Cash used for working capital requirements in the current period reflect lower accounts payable associated with the timing of payments to vendors and higher inventory levels. The Company also reduced the level of receivables sold under its trade receivables securitization program using cash of $6.2 million as compared to providing cash of $20.5 million in the prior year period. Cash flows provided by operating activities were primarily used to fund capital expenditures and the repayment of debt.

     Cash used in investing activities totaled $45.5 million during the current period and primarily consisted of capital expenditures and acquisitions. Capital expenditures were $7.9 million higher than the comparable prior year period principally due to spending for cylinders, bulk tanks and two fill plant upgrades. The Company estimates capital spending for fiscal 2004 will be approximately $70 million. Cash of $5.9 million was used during the current period for acquisitions, principally for a dry ice company and a safety products distributor.

     Financing activities used cash of $22.4 million primarily for the net repayment of debt under the Company’s revolving credit facilities of $15.4 million, lower cash overdrafts of $8.5 million and dividends paid to stockholders of $5.9 million. The cash overdraft represents the balance of outstanding checks. Proceeds from the exercise of stock options provided cash of $7.4 million.

     Cash on hand at the end of each period presented was zero. On a daily basis, depository accounts are swept of all available funds. The funds are deposited into a concentration account through which all cash on hand is used to repay debt under the Company’s revolving credit facilities.

     The Company will continue to look for appropriate acquisitions to complement its existing businesses and improve its geographic coverage. Capital expenditures, current debt maturities and any future acquisitions will be funded through the use of cash flow from operations, revolving credit facilities, and other financing alternatives. The Company believes that its sources of financing are adequate for its anticipated needs and that it could arrange additional sources of financing for unanticipated requirements. The cost and terms of any future financing arrangement depend on the market conditions and the Company’s financial position at that time.

Dividends

     The Company’s Board of Directors declared regular quarterly cash dividends of $0.04 per share on May 13, 2003 and July 29, 2003, which were paid to stockholders on June 30, 2003 and September 30, 2003, respectively. Future dividend declarations and associated amounts paid will depend upon the Company’s earnings, financial condition, loan covenants, capital requirements and other factors deemed relevant by management and the Company’s Board of Directors.

31

Financial Instruments

Revolving Credit Facilities

     The Company has unsecured revolving credit facilities with a syndicate of lenders totaling $367.5 million and $50 million Canadian (U.S. $37 million) under a credit agreement with a maturity date of July 30, 2006. At September 30, 2003, the Company had borrowings under the credit agreement of approximately $117 million and $30 million Canadian (U.S. $21 million). The Company also had commitments under letters of credit supported by the credit agreement of approximately $30 million at September 30, 2003. The credit agreement contains covenants that include the maintenance of certain leverage ratios and a fixed charge ratio. Based on restrictions related to certain leverage ratios, the Company had additional borrowing capacity under the revolving credit facilities of approximately $210 million at September 30, 2003. The variable interest rates of the U.S. and Canadian revolving credit facilities are based on LIBOR and Canadian Bankers’ Acceptance Rates, respectively. At September 30, 2003, the effective interest rates on borrowings under the revolving credit facilities were 3.13% on U.S. borrowings and 2.96% on Canadian borrowings.

     Borrowings under the revolving credit facilities are guaranteed by certain of the Company’s domestic subsidiaries and Canadian borrowings are guaranteed by foreign subsidiaries. The Company has also pledged 100% of the stock of its domestic guarantor subsidiaries and 65% of the stock of its foreign guarantor subsidiaries for the benefit of the syndicate of lenders. If the Company’s credit rating is reduced, the Company will be required to grant a security interest in substantially all of the tangible and intangible assets of the Company for the benefit of the syndicate of lenders.

     In May 2003, the Company obtained an amendment to its credit agreement that allows for the issuance of up to an additional $200 million of senior public debt and for the expansion of its senior credit facilities by up to $150 million. Subject to existing financial covenants, the amendment also provided the Company with additional flexibility to pay dividends and repurchase shares as well as invest in acquisitions.

Term Loan

     The Company had an outstanding term loan with a principal balance of $80 million at September 30, 2003. The term loan bears an effective interest rate of 3.14% and is due in quarterly installments with a final payment due July 30, 2006. The term loan is unsecured and bears a variable interest rate based on LIBOR plus a spread related to the Company’s credit rating. Principal payments on the term loan are classified as “Long-term debt” in the Company’s Consolidated Balance Sheets based on the Company’s ability and intention to refinance the payments with borrowings under its long-term revolving credit facilities.

Medium-Term Notes

     The Company had the following medium-term notes outstanding at September 30, 2003: $75 million of unsecured notes due March 2004 bearing interest at a fixed rate of 7.14% and $100 million of unsecured notes due September 2006 bearing interest at a fixed rate of 7.75%. The medium-term notes due in March 2004 are classified as “Long-term debt” based upon the Company’s ability and intention to refinance the medium-term notes with borrowings under its long-term revolving credit facilities. Additionally, the medium-term notes are guaranteed by each of the domestic guarantors under the revolving credit facilities.

Acquisition and Other Notes

     The Company’s long-term debt also included acquisition and other notes principally consisting of notes issued to sellers of businesses acquired and are repayable in periodic installments. At September 30, 2003, acquisition and other notes totaled approximately $9 million with interest rates ranging from 4% to 9%.

32

Senior Subordinated Notes

     The Company has $225 million of senior subordinated notes (the “Notes”) outstanding with a maturity date of October 1, 2011. The Notes bear interest at a fixed annual rate of 9.125%, payable semi-annually on April 1 and October 1 of each year. The Notes contain covenants that could restrict the amount of dividends declared and paid, the issuance of preferred stock, and the incurrence of additional indebtedness and liens. The Notes are guaranteed on a subordinated basis by each of the domestic guarantors under the revolving credit facilities.

Sale-Leaseback Transaction with Grantor Trust

     Since October 1999, the Company has leased certain real estate and equipment from a grantor trust (the “Trust”) established by a commercial bank under a sale-leaseback arrangement. The Trust was not previously consolidated for financial reporting purposes. Under the sale-leaseback arrangement, the Trust holds title to the properties and equipment. The rental payments to the Trust are based on LIBOR plus an applicable margin and the amount of proceeds received by the Company from the real estate and equipment sold to the Trust. The non-cancelable lease obligation of the real estate and equipment leases totaled approximately $42 million at September 30, 2003 and March 31, 2003. The lease terms expire in October 2004. The Company has guaranteed a residual value of the real estate and equipment at the end of the lease terms of approximately $30 million.

     Effective July 1, 2003, the Company elected to early adopt FIN 46 (see Notes 2 and 12 to the Consolidated Financial Statements). The Company determined the Trust to be a variable interest entity as defined by FIN 46. In addition, the Company is the Primary Beneficiary of the sale-leaseback arrangement. FIN 46 required the Company to consolidate the Trust for financial reporting purposes. The Company recorded on its balance sheet approximately $29 million of real estate and equipment and debt of $42 million, while eliminating a deferred gain of $13 million that was previously carried as a liability. The consolidation of the Trust resulted in the Company recognizing an additional $300 thousand in interest expense and $300 thousand in depreciation expense during the current quarter, which had previously been recognized as rent expense to the Trust. Consolidation of the Trust did not impact the Company’s liquidity.

Interest Rate Swap Agreements

     The Company manages its exposure to changes in market interest rates. At September 30, 2003, the Company was party to a total of nine interest rate swap agreements. The swap agreements are with major financial institutions and aggregate $245 million in notional principal amount at September 30, 2003. Four swap agreements with approximately $90 million in notional principal amount require the Company to make fixed interest payments based on an average effective rate of 4.55% and receive variable interest payments from its counterparties based on three-month LIBOR (average rate of 1.11% at September 30, 2003). The remaining terms of these swap agreements range from between 10 and 25 months. Five swap agreements with approximately $155 million in notional principal amount require the Company to make variable interest payments based primarily on six-month LIBOR (average effective rate of 2.75% at September 30, 2003) and receive fixed interest payments from its counterparties based on an average effective rate of 8.05% at September 30, 2003. The remaining terms of these swap agreements range from between one and eight years. The Company monitors its positions and the credit ratings of its counterparties, and does not anticipate non-performance by the counterparties. After considering the effect of interest rate swap agreements on the Company’s debt and trade receivables securitization agreement, the Company’s ratio of fixed to variable interest rates was 42% fixed to 58% variable at September 30, 2003.

     A majority of the Company’s variable rate debt is based on a spread over LIBOR. Based on the Company’s outstanding variable rate debt and credit rating at September 30, 2003, for every 25 basis point increase in LIBOR, the Company estimates its annual interest expense would increase approximately $1.2 million.

33

Trade Receivables Securitization

     The Company participates in a securitization agreement with two commercial banks to sell up to $175 million of qualifying trade receivables. The agreement will expire in December 2005, but is subject to renewal provisions contained in the agreement. During the six months ended September 30, 2003, the Company sold, net of its retained interest, $818 million of trade receivables and remitted to bank conduits, pursuant to a servicing agreement, $824 million in collections on those receivables. The amount of outstanding receivables under the agreement was $152.7 million at September 30, 2003 and $158.9 million at March 31, 2003.

OTHER

New Accounting Pronouncements

     In January 2003, the Financial Accounting Standards Board (“FASB”) issued Financial Interpretation No. 46, Consolidation of Variable Interest Entities, (“FIN 46”). FIN 46 addresses consolidation by a business enterprise of variable interest entities. Variable interest entities are defined as corporations, partnerships, trusts, or any other legal structure used for business purposes, and by design, the holders of equity instruments in those entities lack one of the characteristics of a controlling financial interest. Under previous accounting practice, entities generally were not consolidated unless the entity was controlled through voting interests. FIN 46 changes previous accounting practice by requiring a variable interest entity to be consolidated by a company if that company is subject to a majority of the risk of loss from the variable interest entity’s activities or entitled to receive a majority of the entity’s residual returns or both. Although FIN 46 was originally effective for the first interim period beginning after June 15, 2003, the FASB has deferred the effective date for variable interest entities existing prior to February 1, 2003 until the end of the first interim period ending after December 15, 2003, with early adoption permitted. The Company elected to early adopt FIN 46 for its operating lease with a grantor trust effective July 1, 2003. The Company also elected to defer the adoption of FIN 46 in relation to its equity investment in National Welders Supply Company, Inc. The Company has provided certain disclosures required by FIN 46 in Notes 2, 11 and 12 to the Consolidated Financial Statements included herein.

34

Forward-looking Statements

     This report contains statements that are forward looking within the meaning of the Private Securities Litigation Reform Act of 1995. These statements include, but are not limited to, statements regarding: the expectation that strategic products will grow at a faster rate than the overall economy; the Company’s estimate that for every increase in LIBOR of 25 basis points, interest expense will increase approximately $1.2 million; the Company’s estimate of full-year earnings in fiscal 2004 of $1.03 to $1.10 per diluted share; the Company’s indication that the higher end of the full-year earnings estimate assumes 1% to 2% same-store sales growth for fiscal 2004; the Company’s expectation that the weighted average number of shares outstanding will increase 2% to 3% per year; the Company’s ability to manage its exposure to interest rate risk through participation in interest rate swap agreements; the Company’s estimate of fiscal 2004 capital spending of approximately $70 million; the identification of acquisition candidates to complement its existing businesses and improve its geographic coverage; the funding of capital expenditures, current debt maturities and any future acquisitions through the use of cash flow from operations, revolving credit facilities and other financing alternatives; the Company’s belief that its sources of financing are adequate for its anticipated needs and its ability to arrange additional sources of financing for unanticipated requirements; the future payment of dividends; the ability to refinance the current portion of the Company’s term loan and medium-term notes with borrowings under its long-term revolving credit facilities; and the performance of counterparties under interest rate swap agreements. These forward-looking statements involve risks and uncertainties. Factors that could cause actual results to differ materially from those predicted in any forward-looking statement include, but are not limited to: adverse customer response to the Company’s strategic product sales initiatives and the resulting inability of strategic products to grow at a faster rate than the overall economy; underlying market conditions; adverse changes in customer buying patterns; an economic downturn (including adverse changes in the specific markets for the Company’s products); higher than estimated interest expense resulting from increases in LIBOR; potential disruption to the Company's business from integration problems associated with acquisitions; the inability of management to control expenses; actual earnings for fiscal 2004 falling outside the Company’s estimated range of $1.03 to $1.10 per diluted share; same-store sales growth falling outside of the range of 1% to 2% for fiscal 2004; the inability to generate sufficient cash flow from operations or other sources to fund future acquisitions, capital expenditures, and current debt maturities; capital expenditure requirements that exceed or fall short of the fiscal 2004 estimate of $70 million; the inability to identify, consummate and successfully integrate acquisitions; changes in the Company’s debt levels and/or credit rating which prevent the Company from arranging additional financing as well as negatively impacting earnings; a lack of available cash flow necessary to pay future dividends; the inability to pay dividends resulting from loan covenant restrictions; the inability to manage interest rate exposure; unanticipated non-performance by counterparties related to interest rate swap agreements; the effects of competition from independent distributors and vertically integrated gas producers on products, pricing and sales growth; changes in product prices from gas producers and name-brand manufacturers and suppliers of hardgoods; and the effects of, and changes in, the economy, monetary and fiscal policies, laws and regulations, inflation and monetary fluctuations and fluctuations in interest rates, both on a national and international basis. The Company does not undertake to update any forward-looking statement made herein or that may be made from time to time by or on behalf of the Company.

35

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Interest Rate Risk

     The Company manages its exposure to changes in market interest rates. The interest rate exposure arises primarily from the interest payment terms of the Company’s borrowing agreements. Interest rate swap agreements are used to adjust the interest rate risk exposures that are inherent in its portfolio of funding sources. The Company has not, and will not establish any interest rate risk positions for purposes other than managing the risk associated with its portfolio of funding sources. The Company maintains the ratio of fixed to variable rate debt within parameters established by management under policies approved by the Board of Directors. After the effect of interest rate swap agreements, the ratio of fixed to variable rate debt was 42% fixed and 58% variable at September 30, 2003. Counterparties to interest rate swap agreements are major financial institutions. The Company has established counterparty credit guidelines and only enters into transactions with financial institutions with long-term credit ratings of ‘A’ or better. In addition, the Company monitors its position and the credit ratings of its counterparties, thereby minimizing the risk of non-performance by the counterparties.

     The table below summarizes the Company’s market risks associated with long-term debt obligations, interest rate swaps and LIBOR-based agreements as of September 30, 2003. For long-term debt obligations, the table presents cash flows related to payments of principal and interest by fiscal year of maturity. For interest rate swaps and LIBOR-based agreements, the table presents the notional amounts underlying the agreements by year of maturity. The notional amounts are used to calculate contractual payments to be exchanged and are not actually paid or received. Fair values were computed using market quotes, if available, or based on discounted cash flows using market interest rates as of the end of the period.

     A majority of the Company’s variable rate debt is based on a spread over LIBOR. Based on the Company’s outstanding variable rate debt (including the effect of interest rate swap agreements) and credit rating at September 30, 2003, for every 25 basis point increase in LIBOR, it is estimated that the Company’s annual interest expense would increase approximately $1.2 million.

		Fiscal Year of Maturity
(In millions)		2004 (a)			2005			2006			2007			2008			2009			Thereafter			Total		Fair Value
Fixed Rate Debt:
Medium-term notes		$	75		$	—		$	—		$	100		$	—		$	—		$	—		$	175	$	178
	Interest expense	$	7		$	8		$	8		$	4		$	—		$	—		$	—		$	27
	Average interest rate		7.49	%		7.75	%		7.75	%		7.75	%
Acquisition and other notes		$	—		$	1		$	7		$	1		$	—		$	—		$	—		$	9	$	9
	Interest expense	$	—		$	1		$	—		$	—		$	—		$	—		$	—		$	1
	Average interest rate		7.33	%		7.36	%		7.65	%		7.65	%
Senior subordinated notes		$	—		$	—		$	—		$	—		$	—		$	—		$	225		$	225	$	250
	Interest expense	$	10		$	21		$	21		$	21		$	21		$	21		$	53		$	168
	Interest rate		9.125	%		9.125	%		9.125	%		9.125	%		9.125	%		9.125	%		9.125	%

36

				Fiscal Year of Maturity
(In millions)				2004 (a)			2005			2006			2007			2008			2009			Thereafter			Total			Fair Value
Variable Rate Debt:
Revolving credit facilities				$	—		$	—		$	—		$	138		$	—		$	—		$	—		$	138		$	138
	Interest expense			$	2		$	4		$	4		$	1		$	—		$	—		$	—		$	11
	Interest rate (b)				3.10	%		3.10	%		3.10	%		3.10	%
Term loan				$	10		$	23		$	30		$	17		$	—		$	—		$	—		$	80		$	80
	Interest expense			$	1		$	2		$	1		$	—		$	—		$	—		$	—		$	4
	Interest rate (b)				3.14	%		3.14	%		3.14	%		3.14	%
Operating leases with trust (c)				$	1		$	41		$	—		$	—		$	—		$	—		$	—		$	42		$	42
	Interest expense			$	1		$	1		$	—		$	—		$	—		$	—		$	—		$	2
	Interest rate				2.78	%		2.78	%
Interest Rate Swaps:
4 Swaps Receive Variable/Pay Fixed
		Notional amounts		$	—		$	40		$	50		$	—		$	—		$	—		$	—		$	90		$	4
		Swap payments/(receipts)		$	2		$	2		$	1		$	—		$	—		$	—		$	—		$	5
		Variable receive rate = 1.11%
			(3 month LIBOR)
		Weighted average pay rate = 4.55%
5 Swaps Receive Fixed/Pay Variable
		Notional amounts		$	30		$	—		$	—		$	50		$	—		$	—		$	75		$	155		$	(16	)
		Swap payments/(receipts)		$	(4	)	$	(7	)	$	(7	)	$	(3	)	$	(4	)	$	(4	)	$	(10	)	$	(39	)
		Weighted average receive rate = 8.05%
		Variable pay rate = 2.75%
			(6 month LIBOR)
Other Off-Balance Sheet
LIBOR-based agreement:
Trade receivables securitization (d)				$	—		$	—		$	153		$	—		$	—		$	—		$	—		$	153		$	153
	Discount on securitization			$	2		$	3		$	3		$	—		$	—		$	—		$	—		$	8

(a)  Fiscal 2004 financial instrument maturities and interest expense relate to the period October 1, 2003 through March 31, 2004.

(b)  The variable rate of U.S. revolving credit facilities and term loan is based on LIBOR as of September 30, 2003. The variable rate of the Canadian dollar portion of the revolving credit facilities is the rate on Canadian Bankers’ acceptances as of September 30, 2003.

(c)  The operating lease terminates October 8, 2004, but may be renewed subject to provisions of the lease agreement.

(d)  The trade receivables securitization agreement will expire in December 2005, but is subject to renewal provisions contained in the agreement.

Limitations of the tabular presentation

     As the table incorporates only those interest rate risk exposures that exist as of September 30, 2003, it does not consider those exposures or positions that could arise after that date. In addition, actual cash flows of financial instruments in future periods may differ materially from prospective cash flows presented in the table due to future fluctuations in variable interest rates, debt levels and the Company’s credit rating.

37

Foreign Currency Rate Risk

     Canadian subsidiaries of the Company are funded in part with local currency debt. The Company does not otherwise hedge its exposure to translation gains and losses relating to foreign currency net asset exposures. The Company considers its exposure to foreign currency exchange fluctuations to be immaterial to its consolidated financial position and results of operations.

Item 4. Controls and Procedures

(a) Evaluation of Disclosure Controls and Procedures

     The Company carried out an evaluation, under the supervision and with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, of the effectiveness of the Company’s “disclosure controls and procedures” (as defined in the Securities Exchange Act of 1934 Rules 13a-15(e) and 15d-15(e)) as of September 30, 2003. Based on that evaluation, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that as of such date, the Company’s disclosure controls and procedures were effective to ensure that information required to be disclosed by the Company in the reports it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported in the periods specified in the SEC’s rules and forms.

(b) Changes in Internal Control Over Financial Reporting

     There were no changes in our internal control over financial reporting that occurred during the quarter ended September 30, 2003 that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

38

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

     The Company is involved in various legal and regulatory proceedings that have arisen in the ordinary course of its business and have not been fully adjudicated. These actions, when ultimately concluded and determined, will not, in the opinion of management, have a material adverse effect upon the Company’s consolidated financial position, results of operations or liquidity.

Item 4. Submission of Matters to a Vote of Security Holders

The annual meeting of the stockholders of the Company was held on July 29, 2003, where the following actions were taken:

(a) The stockholders voted to elect William O. Albertini, James W. Hovey, Paula A. Sneed, and David M. Stout to the Board of Directors. The votes cast for each Director were as follows:

	No. of Shares
	For		Withheld/Against
William O. Albertini		67,489,453		1,534,239
James W. Hovey		68,237,143		786,549
Paula A. Sneed		67,908,098		1,115,594
David M. Stout		67,907,993		1,115,699

	In addition to the Board members elected at the annual meeting, the following are directors whose terms in office as directors continued after the meeting: W. Thatcher Brown, Frank B. Foster III, Peter McCausland, Lee M. Thomas, and Robert L. Yohe.
(b)	The stockholders voted to approve the 2003 Employee Stock Purchase Plan. The votes cast in regard to the action were as follows:

No. of Shares
For		Withheld/Against		Abstain
	66,541,776		2,386,220		95,696

(c) The stockholders voted to approve the 2004 Executive Bonus Plan. The votes cast in regard to the action were as follows:

No. of Shares
For		Withheld/Against		Abstain
	66,262,597		2,394,364		366,731

(d) The stockholders voted to ratify the selection of KPMG LLP as the Company’s independent auditors. The votes cast in regard to the action were as follows:

No. of Shares
For		Withheld/Against		Abstain
	67,345,679		1,457,031		220,982

39

Item 6. Exhibits and Reports on Form 8-K

a. Exhibits

     The following exhibits are being filed as part of this Quarterly Report on Form 10-Q:

Exhibit No.	Description
11	Calculation of earnings per share.
31.1	Certification of Peter McCausland as Chairman and Chief Executive Officer of Airgas, Inc. pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2	Certification of Roger F. Millay as Senior Vice President and Chief Financial Officer of Airgas, Inc. pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1	Certification of Peter McCausland as Chairman and Chief Executive Officer of Airgas, Inc. pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2	Certification of Roger F. Millay as Senior Vice President and Chief Financial Officer of Airgas, Inc. pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

b. Reports on Form 8-K

     On July 1, 2003, the Company furnished a Form 8-K current report pursuant to Item 12, containing certain material financial information relating to fiscal years 1999 through 2003 that had not been previously disseminated to the public. The financial information was included in the Company’s fiscal 2003 annual report that was distributed to stockholders.

     On July 25, 2003, the Company furnished a Form 8-K current report pursuant to Item 12, reporting its earnings for its first quarter ended June 30, 2003.

40

Signatures

     Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

AIRGAS, INC.     (Registrant)
BY:	/s/ Robert M. McLaughlin
	Robert M. McLaughlin
	Vice President & Controller
	(Principal Accounting Officer)

DATED: November 12, 2003

41 EX-11 4 w91645exv11.htm CALCULATIONS OF EARNINGS PER SHARE

EXHIBIT 11

AIRGAS, INC.

EARNINGS PER SHARE CALCULATIONS

		Three Months Ended				Six Months Ended
		September 30,				September 30,
(In thousands, except per share amounts)		2003		2002		2003		2002
Weighted Average Shares Outstanding:
	Basic shares outstanding		72,600		70,400		72,200		70,100
	Stock options and warrants – incremental shares		1,800		1,500		1,900		1,900
	Diluted shares outstanding		74,400		71,900		74,100		72,000
Net earnings		$	19,113	$	19,200	$	37,641	$	33,244
Basic earnings per share		$	.26	$	.27	$	.52	$	.47
Diluted earnings per share		$	.26	$	.27	$	.51	$	.46

EX-31.1 5 w91645exv31w1.htm CERTIFICATION OF CEO PURSUANT TO SECTION 302

Exhibit 31.1

CERTIFICATION OF CHIEF EXECUTIVE OFFICER
PURSUANT TO SECTION 302 OF THE
SARBANES-OXLEY ACT OF 2002

I, Peter McCausland, certify that:

1.     I have reviewed this quarterly report on Form 10-Q of Airgas, Inc.;

2.     Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.     Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.     The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; and

b) evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

c) disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting;

5.     The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: November 12, 2003

/s/ Peter McCausland
Peter McCausland
Chairman and Chief Executive Officer
(Principal Executive Officer)

EX-31.2 6 w91645exv31w2.htm CERTIFICATION OF CFO PURSUANT TO SECTION 302

Exhibit 31.2

CERTIFICATION OF CHIEF FINANCIAL OFFICER
PURSUANT TO SECTION 302 OF THE
SARBANES-OXLEY ACT OF 2002

I, Roger F. Millay, certify that:

1.     I have reviewed this quarterly report on Form 10-Q of Airgas, Inc.;

2.     Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.     Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.     The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; and

b) evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

c) disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting;

5.     The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: November 12, 2003

/s/ Roger F. Millay
Roger F. Millay
Senior Vice President and
Chief Financial Officer
(Principal Financial Officer)

EX-32.1 7 w91645exv32w1.htm CERTIFICATION OF CEO PURSUANT TO SECTION 906

Exhibit 32.1

CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the quarterly report of Airgas, Inc. (the “Company”) on Form 10-Q for the period ended September 30, 2003 as filed with the Securities and Exchange Commission (the “Report”), I, Peter McCausland, Chairman and Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to such officer’s knowledge:

(1)	The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2)	The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company as of the dates and for the periods expressed in the Report.

/s/ Peter McCausland

Peter McCausland
Chairman and Chief Executive Officer
(Principal Executive Officer)
November 12, 2003

The foregoing certification is being furnished to the Securities and Exchange Commission pursuant to 18 U.S.C. Section 1350 as an exhibit to the Report and is not being filed as part of the Report or as a separate disclosure document.

EX-32.2 8 w91645exv32w2.htm CERTIFICATION OF CFO PURSUANT TO SECTION 906

Exhibit 32.2

CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the quarterly report of Airgas, Inc. (the “Company”) on Form 10-Q for the period ended September 30, 2003 as filed with the Securities and Exchange Commission (the “Report”), I, Roger F. Millay, Senior Vice President and Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to such officer’s knowledge:

(1)	The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2)	The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company as of the dates and for the periods expressed in the Report.

/s/ Roger F. Millay

Roger F. Millay
Senior Vice President and Chief Financial Officer
(Principal Financial Officer)
November 12, 2003

The foregoing certification is being furnished to the Securities and Exchange Commission pursuant to 18 U.S.C. Section 1350 as an exhibit to the Report and is not being filed as part of the Report or as a separate disclosure document.

-----END PRIVACY-ENHANCED MESSAGE-----

EX-11

exv11

EX-31.1

exv31w1

EX-31.2

exv31w2

EX-32.1

exv32w1

EX-32.2

exv32w2