-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, R5OMzdUmaKCahafTFFxIAeK95gvTG0ekizwdVwFH5nTtcnJSUzhK0VeP8qoOUQf7 rd90fxPWoqsso/ul9dTQEg== 0000950135-03-005389.txt : 20031030 0000950135-03-005389.hdr.sgml : 20031030 20031030135438 ACCESSION NUMBER: 0000950135-03-005389 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20031029 ITEM INFORMATION: ITEM INFORMATION: Regulation FD Disclosure FILED AS OF DATE: 20031030 FILER: COMPANY DATA: COMPANY CONFORMED NAME: FISHER SCIENTIFIC INTERNATIONAL INC CENTRAL INDEX KEY: 0000880430 STANDARD INDUSTRIAL CLASSIFICATION: WHOLESALE-PROFESSIONAL & COMMERCIAL EQUIPMENT & SUPPLIES [5040] IRS NUMBER: 020451017 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-10920 FILM NUMBER: 03966131 BUSINESS ADDRESS: STREET 1: LIBERTY LANE CITY: HAMPTON STATE: NH ZIP: 03842 BUSINESS PHONE: 6039265911 MAIL ADDRESS: STREET 1: LIBERTY LANE CITY: LIBEHAMPTON STATE: NH ZIP: 03842 8-K 1 b48306fxe8vk.htm FISHER SCIENTIFIC INTERNATIONAL INC. Fisher Scientific International Inc.
Table of Contents


SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


FORM 8-K

CURRENT REPORT PURSUANT
TO SECTION 13 OR 15 (D) OF THE
SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported): October 29, 2003


FISHER SCIENTIFIC INTERNATIONAL INC.


(Exact name of registrant as specified in its charter)

Delaware


(State or other jurisdiction of incorporation)
     
1-10920   02-0451017

 
(Commission File No.)   (IRS Employer Identification No.)
     
One Liberty Lane, Hampton, New Hampshire   03842

 
(Address of principal executive offices)   (Zip Code)

(603) 926-5911


(Registrant’s telephone number, including area code)

      


 


ITEM 9. REGULATION FD DISCLOSURE.
ITEM 12. Results of Operations and Financial Condition
SIGNATURE
Exhibit Index
Ex-99.1 Press Release, dated October 29, 2003


Table of Contents

ITEM 9. REGULATION FD DISCLOSURE.

Attached hereto as Exhibit 99.1, but only furnished pursuant to Item 12 of this Report is the registrant’s press release dated October 29, 2003 announcing the Company’s earnings for the quarter ended September 30, 2003.

ITEM 12. Results of Operations and Financial Condition

     Attached hereto as Exhibit 99.1 is the registrant’s press release dated October 29, 2003 announcing the Company’s earnings for the quarter ended September 30, 2003. Within the press release, the Company has presented certain financial information that has not been prepared in accordance with generally accepted accounting principles (“Non-GAAP Measures”). The Company has presented Non-GAAP Measures for (i) earnings before interest, taxes, depreciation and amortization (“EBITDA”), (ii) adjusted net income and (iii) adjusted net income per share. With respect to all such Non-GAAP Measures, the Company has included (a) a presentation of the most directly comparable financial measure calculated and presented in accordance with GAAP; and (b) a quantitative reconciliation (by schedule or other clearly understandable method) of the differences between the Non-GAAP Measures and the most directly comparable measure calculated and presented in accordance with GAAP.

The Company defines EBITDA as net income (loss), excluding items considered nonrecurring to the Company’s operations, plus income taxes, interest expense, depreciation and amortization. The Company calculates and discloses EBITDA because the Company believes that it is helpful in assisting investors comparing the Company’s performance to that of other companies on a consistent basis without regard to depreciation, amortization or other charges that are not recurring to the operation of the business. Depreciation and amortization can vary significantly among companies depending on accounting methods. The Company believes that EBITDA, as defined, is also useful in helping investors compare the Company’s performance before the effect of various items that do not directly affect the Company’s operating performance. Further, EBITDA is a measure commonly used by fixed-income investors and commercial lenders, and hence the Company believes that disclosing this calculation may be useful to the holders of the Company’s debt instruments. However, investors should recognize that EBITDA is not a substitute for measures of financial performance determined in accordance with generally accepted accounting principles and that the Company’s computation of EBITDA may not be comparable to similarly titled measures of other companies.

The Company defines adjusted net income and adjusted net income per share as net income and net income per share, computed in accordance with generally accepted accounting principles, excluding items that the Company considers to be nonrecurring to the Company’s operations. The Company calculates and discloses adjusted net income and adjusted net income per share because the Company believes that these measures may assist investors in evaluating trends of the Company’s operating results without regard to transactions that may not effect the operations of the Company. However, investors should not consider adjusted net income or adjusted net income per share as an alternative to measures of financial performance determined in accordance with generally accepted accounting principles, such as net income as a measure of operating results or cash flows as a measure of liquidity.


Table of Contents

SIGNATURE

 

     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 thereunto duly authorized.

         
    Fisher Scientific International Inc.
         
Date: October 30, 2003   By:   /s/ Todd M. DuChene
       
        Name: Todd M. DuChene
Title: Vice President,
           General Counsel and Secretary

 


Table of Contents

Exhibit Index

     
Exhibit Number   Description

 
Exhibit 99.1   Fisher Scientific International Inc.’s press release dated October 29, 2003 announcing the Company’s earnings for the quarter ended September 30, 2003. This Exhibit pertains to Item 12 of this report on Form 8-K.

  EX-99.1 3 b48306fxexv99w1.htm EX-99.1 PRESS RELEASE, DATED OCTOBER 29, 2003 exv99w1

 

EXHIBIT 99.1

(FISHER SCIENTIFIC COMPANY LOGO)

NEWS RELEASE

     
Media Contact:
  Investor Contact:
Gia L. Oei, 603-929-2489
E-mail: Gia.Oei@nh.fishersci.com
  Carolyn Miller, 603-929-2381
E-mail: Carolyn.Miller@nh.fishersci.com

Fisher Scientific Reports Record Sales;

Company Narrows 2003 EPS Guidance to High End of Range, $2.25 to $2.30;
Reiterates 2004 EPS Guidance of $2.65 to $2.80

HAMPTON, N.H., Oct. 29, 2003 — Fisher Scientific International Inc. (NYSE: FSH), a world leader in serving science, today reported record sales for the third quarter ended Sept. 30, 2003.

     “We generated another quarter of strong operating income and cash flow, reflecting solid performance in our base business and the completion of our acquisition of Perbio,” said Paul M. Montrone, chairman and chief executive officer. “By enhancing Fisher’s broad product offering with Perbio’s range of consumable tools for protein-related research and drug production, we are positioning Fisher to capitalize on the substantial growth potential in the life-science market.”

2003 Reported Results

     Sales for the third quarter increased 7.1 percent to $890.0 million compared with $830.9 million during the same period last year. Excluding the $13.5 million favorable effect of foreign exchange, sales totaled $876.5 million, a 5.5 percent increase over the same quarter in 2002. Including nonrecurring costs related to the Perbio Science AB acquisition, third-quarter net income decreased to $27.7 million, or 47 cents per diluted share, compared with $29.9 million, or 52 cents per diluted share, during the same period last year.

- more -

 


 

Fisher Scientific Reports Record Sales — 2

     For the nine months ended Sept. 30, 2003, sales totaled $2,587.9 million, a 7.1 percent increase over sales of $2,416.3 million in the same period last year. Excluding the $52.9 million favorable effect of foreign exchange, sales totaled $2,535.0 million, a 4.9 percent increase over the same period last year. Net income for the nine months ended Sept. 30, 2003, was $59.8 million, or $1.02 per diluted share, and includes call premiums and the write-off of deferred financing charges from our debt refinancing in the first quarter of this year and costs related to the Perbio transaction, including hedging foreign currency exposure, upfront financing commitments and increasing inventory to its acquired fair value. Net income for the same period last year was $23.7 million, or 41 cents per diluted share, and includes charges associated with a refinancing as well as the cumulative effect of an accounting change.

     For the nine-month period, the company generated a record $155.6 million in cash from operations, reflecting an increase in earnings and continued improvements in working capital management, partially offset by approximately $38 million of contributions to its pension plans. Capital expenditures increased to $50.1 million, primarily the result of increased investment in the company’s U.S. distribution facilities. Free cash flow, defined as cash from operations less capital expenditures, totaled $105.5 million.

Pro Forma Financial Results

     To facilitate comparison with the prior-year periods, the following discussion excludes previously disclosed charges associated with debt refinancings in both years and restructuring credits and the write-off of goodwill in 2002, as well as one-time costs related to the Perbio transaction. These items are outlined in the attached supplementary information tables.

     Income from operations for the quarter increased 9.2 percent to $72.6 million from $66.5 million in the third quarter of last year.

- more -

 


 

Fisher Scientific Reports Record Sales — 3

     Third-quarter earnings before interest, taxes, depreciation and amortization (EBITDA) increased to $92.7 million, a 10.2 percent increase compared with the same period last year. Third-quarter net income increased 34.8 percent to $40.3 million versus $29.9 million in the corresponding period of 2002, reflecting an improvement in operating income and a reduction in the effective tax rate. As previously announced, the company’s full-year effective tax rate decreased to 28 percent in the third quarter. Diluted earnings per share (EPS) increased 30.8 percent to 68 cents in the third quarter compared with 52 cents per share in the third quarter of 2002.

     For the nine months ended Sept. 30, 2003, income from operations increased 10.4 percent to $200.4 million from $181.5 million during the same period last year. EBITDA increased to $258.8 million, a 10.9 percent increase over the comparable period of 2002. Net income rose 36.2 percent to $103.4 million compared with $75.9 million for the nine-month period last year. And, EPS was $1.77 per diluted share, compared with $1.31 per diluted share in the corresponding period of 2002.

Business-Segment Results

     Domestic distribution sales increased to $769.6 million in the third quarter of 2003, a 7.2 percent increase compared with the same period last year. Excluding the $3.5 million favorable effect of foreign exchange, sales increased 6.7 percent to $766.1 million. Sales from Perbio, increased demand for domestic-preparedness products, and continued growth in clinical-lab sales were partially offset by continued slow growth in the biotech sector of the scientific-research market. Operating income increased 8.0 percent to $63.2 million from $58.5 million in the corresponding period of 2002, reflecting base-business operating leverage and performance of the higher-margin Perbio business.

     Year to date, excluding the $14.9 million favorable effect of foreign exchange, domestic distribution sales reached $2,196.7 million compared with $2,088.7 million for the nine-month period last year, a 5.2 percent increase. Operating income grew in the first nine months to $171.4 million, a 7.3 percent increase over the first nine months of 2002.

- more -

 


 

Fisher Scientific Reports Record Sales — 4

     International sales totaled $119.5 million for the third quarter, a 2.4 percent increase from the third quarter of 2002. Excluding the $10.5 million favorable effect of foreign exchange, sales decreased 6.6 percent to $109.0 million from $116.7 million in the same quarter of 2002. The decrease in sales reflects a continued weakness in the European market. For the latest quarter, operating income increased to $6.0 million from $5.3 million in the year-ago period.

     Excluding the $40.2 million favorable effect of foreign exchange, international sales for the nine months decreased 3.3 percent to $326.1 million from $337.3 million in the same quarter of 2002. Year-to-date operating income increased 25.5 percent to $18.7 million from $14.9 million in the corresponding period last year.

     Sales within the laboratory-workstations segment increased 10.3 percent to $50.4 million, while operating income remained flat at $2.9 million.

     Year-to-date lab-workstations sales increased to $156.1 million, a 15.1 percent increase over the prior-year period. Operating income for the nine-month period was $9.3 million compared with $7.4 million in the prior year. As expected, quarter-end backlog declined to $101 million compared with $109 million at the end of the second quarter of this year.

Special Items

  On July 7, in a private placement, Fisher sold $300 million of 2.5 percent convertible senior unsecured notes due 2023. The notes are convertible into Fisher common stock at a conversion price of $47.46 per share, subject to adjustment in certain circumstances. The proceeds were used to partially fund the acquisition of Perbio.
 
  On Aug. 20, Fisher sold $150 million in principal amount of 8 percent senior subordinated notes due 2013 in a private placement. Proceeds from the offering were used to partially fund the acquisition of Perbio.

- more -

 


 

Fisher Scientific Reports Record Sales — 5

  On Sept. 8, Fisher assumed operational responsibility for Perbio. Fisher now owns more than 99 percent of Perbio and has initiated the mandatory purchase procedures under Swedish law to acquire the remaining shares.
 
  On Sept. 30, Fisher sold 6.6 million shares of its common stock in a firm commitment underwritten offering. The $261 million proceeds from the sale of shares were used to partially fund the acquisition of Perbio.
 
  On Oct. 16, Fisher entered into an agreement to purchase a clinical-supply packaging facility from Pfizer for approximately $6 million. The transaction is expected to close on Nov. 15. This plant will allow Fisher to continue to expand its clinical-trials management services to the pharmaceutical industry.
 
  On Oct. 21, Fisher announced that it has sold $150 million of senior subordinated notes at a dollar price of 107.5 to yield 6.75 percent. Proceeds from the offering will be used to retire the company’s 7 1/8 percent senior notes maturing in 2005.

Company Outlook

     Fisher expects full-year 2003 EPS to be $2.25 to $2.30, which is the high end of its previously announced range of $2.20 to $2.30. EPS estimates exclude the aforementioned nonrecurring charges and fourth-quarter nonrecurring charges consisting of approximately $20 million associated with previously announced refinancings and approximately $15 million of non-cash Perbio inventory step-up amounts. The company’s EPS estimates are based on approximately 61 million diluted shares outstanding.

     Fisher is maintaining its full-year operating margin estimate of 7.8 percent to 8.0 percent. However, the company is narrowing its full-year revenue-growth forecast from a previously issued range of 6.5 percent to 8.5 percent to a new range of 6.5 percent to 7.5 percent.

- more -

 


 

Fisher Scientific Reports Record Sales — 6

     The company’s outlook for 2003 by segment follows:

                 
Segment   Revenue Growth Rate   Operating Margin

 
 
    (excluding foreign exchange)        
Domestic distribution
    7.5 % - 8.5 %     7.7 % - 7.9 %
International distribution
    (3.0) % - 0.0 %     5.5 % - 6.0 %
Lab workstations
    6.0 % - 7.0 %     5.5 % - 6.0 %

     Fisher is maintaining its 2003 operating cash flow estimate of $185 million to $195 million and expects total capital spending of approximately $75 million.

     For 2004, the company expects revenue growth, excluding foreign-exchange effects, of approximately 10.0 percent to 12.0 percent, operating margins in the 8.6 percent to 8.8 percent range, and a 28 percent tax rate.

     Fisher also expects 2004 EPS to be in the range of $2.65 to $2.80 based on an estimated weighted average of approximately 68 million diluted shares outstanding.

     Operating cash flow for 2004 is expected to be in the $220 million to $240 million range, and total depreciation and amortization, including intangible amortization related to the Perbio transaction, is estimated to be approximately $100 million. Capital expenditures are estimated at $55 million to $65 million.

Upcoming Presentations

Fisher Scientific will present at the following conferences:

  JPMorgan Annual Small Cap Conference, Nov. 13 at the Fairmont Copley Plaza in Boston; and
 
  JP Morgan Healthcare Conference, Jan. 12-15 at the Westin St. Francis Hotel in San Francisco.

- more -

 


 

Fisher Scientific Reports Record Sales — 7

Conference Call Scheduled

     Fisher will host a teleconference to discuss its third-quarter financial results and 2003 and 2004 guidance Thursday, Oct. 30, at 10 a.m. EST. Interested parties who would like to participate may call 800-299-8538. International callers should dial (+1) 617-786-2902 (passcode: 19903594). Following the call, an audio replay will be available for 10 days. Callers from the United States should dial 888-286-8010. International callers should dial (+1) 617-801-6888. The conference replay code is 81997213.

     The conference call will also be webcast on Fisher’s Web site (www.fisherscientific.com). The webcast may be accessed on the Investor Relations Info page and will be archived for 30 days following the teleconference.

About Fisher Scientific International Inc.
As a world leader in serving science, Fisher Scientific International Inc. (NYSE: FSH) offers more than 600,000 products and services to more than 350,000 customers located in approximately 145 countries. As a result of its broad product offering, electronic-commerce capabilities and integrated global logistics network, Fisher serves as a one-stop source of products, services and global solutions for its customers. The company primarily serves the scientific-research, clinical-laboratory and safety markets. Additional information about Fisher is available on the company’s Web site at www.fisherscientific.com.

Forward-looking statements
This announcement includes forward-looking statements. Fisher Scientific has based these forward-looking statements on its current expectations and projections about future events. Although Fisher Scientific believes that its assumptions made in connection with the forward-looking statements are reasonable, no assurances can be given that its assumptions and expectations will prove to have been correct. These forward-looking statements are subject to various risks, uncertainties and assumptions. Fisher Scientific undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. In light of these risks, uncertainties and assumptions, the forward-looking events discussed in this announcement might not occur.

#

 


 

Fisher Scientific International Inc.
Statement of Operations
(in millions, except per share data)

(UNAUDITED)

                                   
      Three Months Ended   Nine Months Ended
      September 30,   September 30,
     
 
      2003   2002   2003   2002
     
 
 
 
Sales
  $ 890.0     $ 830.9     $ 2,587.9     $ 2,416.3  
Cost of sales
    651.0       612.8       1,902.6       1,779.6  
Selling, general and administrative expense
    170.9       151.6       489.4       455.2  
Restructuring credits
                      (1.5 )
 
   
     
     
     
 
Income from operations
    68.1       66.5       195.9       183.0  
Interest expense
    23.4       22.4       62.3       69.2  
Other expense, net
    11.6       0.1       59.2       11.9  
 
   
     
     
     
 
Income before income taxes and cumulative effect of accounting change
    33.1       44.0       74.4       101.9  
Income tax provision
    5.4       14.1       14.6       32.1  
 
   
     
     
     
 
Income before cumulative effect of accounting change
    27.7       29.9       59.8       69.8  
Cumulative effect of accounting change, net of tax
                      (46.1 )
 
   
     
     
     
 
Net income
  $ 27.7     $ 29.9     $ 59.8     $ 23.7  
 
   
     
     
     
 
Basic income per common share before cumulative effect of accounting change
  $ 0.50     $ 0.55     $ 1.09     $ 1.28  
Cumulative effect of accounting change
                      (0.84 )
 
   
     
     
     
 
Basic net income per common share
  $ 0.50     $ 0.55     $ 1.09     $ 0.44  
 
   
     
     
     
 
Diluted income per common share before cumulative effect of accounting change
  $ 0.47     $ 0.52     $ 1.02     $ 1.21  
Cumulative effect of accounting change
                      (0.80 )
 
   
     
     
     
 
Diluted net income per common share
  $ 0.47     $ 0.52     $ 1.02     $ 0.41  
 
   
     
     
     
 
Weighted average common shares outstanding:
                               
 
Basic
    55.2       54.6       54.9       54.4  
 
   
     
     
     
 
 
Diluted
    59.4       57.8       58.5       57.8  
 
   
     
     
     
 

 


 

Fisher Scientific International, Inc.
Supplementary Information
(in millions, except per share data)

(UNAUDITED)

                                 
    Three Months Ended   Nine Months Ended
    September 30,   September 30,
   
 
    2003   2002   2003   2002
   
 
 
 
Net income
  $ 27.7     $ 29.9     $ 59.8     $ 23.7  
Income tax provision
    5.4       14.1       14.6       32.1  
Interest expense
    23.4       22.4       62.3       69.2  
Other expense, net
    11.6       0.1       59.2       11.9  
Inventory step-up
    4.5             4.5        
Restructuring credits
                      (1.5 )
Cumulative effect of accounting change
                      46.1  
 
   
     
     
     
 
Adjusted income from operations
    72.6       66.5       200.4       181.5  
Other expense, net
    (11.6 )     (0.1 )     (59.2 )     (11.9 )
Cost of refinancing and financial instruments
    12.7             62.0       11.2  
Depreciation and amortization
    20.0       19.0       58.2       56.6  
Amortization of deferred financing fees
    (1.0 )     (1.3 )     (2.6 )     (4.1 )
 
   
     
     
     
 
Adjusted EBITDA
  $ 92.7     $ 84.1     $ 258.8     $ 233.3  
 
   
     
     
     
 
Net income
  $ 27.7     $ 29.9     $ 59.8     $ 23.7  
Cost of refinancing and financial instruments, net of tax
    9.8             40.8       7.1  
Inventory step-up, net of tax
    2.8             2.8        
Restructuring credits, net of tax
                      (1.0 )
Cumulative effect of accounting change, net of tax
                      46.1  
 
   
     
     
     
 
Adjusted Net Income
  $ 40.3     $ 29.9     $ 103.4     $ 75.9  
 
   
     
     
     
 
Diluted net income per common share
  $ 0.47     $ 0.52     $ 1.02     $ 0.41  
Cost of refinancing and financial instruments, net of tax
    0.16             0.70       0.12  
Inventory step-up, net of tax
    0.05             0.05        
Restructuring credits, net of tax
                      (0.02 )
Cumulative effect of accounting change, net of tax
                      0.80  
 
   
     
     
     
 
Adjusted Diluted Net Income Per Share
  $ 0.68     $ 0.52     $ 1.77     $ 1.31  
 
   
     
     
     
 
Diluted weighted average common shares outstanding used in adjusted diluted net income per share
    59.4       57.8       58.5       57.8  
 
   
     
     
     
 

 


 

Fisher Scientific International Inc.
Segment Results
(in millions)

(UNAUDITED)

                                                   
              Three Months Ended                   Nine Months Ended        
              September 30,                   September 30,        
     
 
              Growth                   Growth        
      2003   Rate   2002   2003   Rate   2002
     
 
 
 
 
 
Revenue
                                               
Domestic Distribution
  $ 769.6       7.2 %   $ 717.9     $ 2,211.6       5.9 %   $ 2,088.7  
International Distribution
    119.5       2.4 %     116.7       366.3       8.6 %     337.3  
Laboratory Workstations
    50.4       10.3 %     45.7       156.1       15.1 %     135.6  
Eliminations
    (49.5 )             (49.4 )     (146.1 )             (145.3 )
 
   
             
     
             
 
 
Total
  $ 890.0       7.1 %   $ 830.9     $ 2,587.9       7.1 %   $ 2,416.3  
 
   
             
     
             
 
                                                                   
      Three Months Ended   Nine Months Ended
      September 30,   September 30,
     
 
              Operating           Operating           Operating           Operating
      2003   Margin   2002   Margin   2003   Margin   2002   Margin
     
 
 
 
 
 
 
 
Operating Income                                                                
Domestic Distribution
  $ 63.2       8.2 %   $ 58.5       8.1 %   $ 171.4       7.8 %   $ 159.8       7.7 %
International Distribution
    6.0       5.0 %     5.3       4.5 %     18.7       5.1 %     14.9       4.4 %
Laboratory Workstations
    2.9       5.8 %     2.9       6.3 %     9.3       6.0 %     7.4       5.5 %
Eliminations
    0.5               (0.2 )             1.0               (0.6 )
 
   
             
             
             
       
 
Segment sub-total
    72.6       8.2 %     66.5       8.0 %     200.4       7.7 %     181.5       7.5 %
 
   
             
             
             
       
Restructuring and other credits
                                              (1.5 )        
Inventory step-up
    4.5                             4.5                        
 
   
             
             
             
         
 
Operating income
  $ 68.1             $ 66.5             $ 195.9             $ 183.0          
 
   
             
             
             
         

The information for the three and nine months ended September 30, 2002 has been reclassified to conform with the current presentation of reportable segments.

 


 

Fisher Scientific International Inc.
Condensed Balance Sheet
(in millions)

                       
          September 30,   December 31,
          2003   2002
         
 
          (UNAUDITED)      
ASSETS
             
Current assets:
                 
 
Cash and cash equivalents
$ 265.9     $ 38.8  
 
Accounts receivable, net
  417.0       358.0  
 
Inventories
  354.0       267.8  
 
Other current assets
  128.4       104.8  
 
   
     
 
     
Total current assets
    1,165.3       769.4  
Property, plant and equipment
    413.7       332.7  
Goodwill
    963.4       508.1  
Other assets
    416.6       261.2  
 
   
     
 
     
Total assets
  $ 2,959.0     $ 1,871.4  
 
   
     
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
Current liabilities:
               
 
Short-term debt
  $ 9.8     $ 23.9  
 
Accounts payable
    377.2       347.9  
 
Accrued and other current liabilities
    252.6       211.5  
 
   
     
 
     
Total current liabilities
    639.6       583.3  
Long-term debt
    1,574.8       921.8  
Other liabilities
    244.0       232.8  
 
   
     
 
     
Total liabilities
    2,458.4       1,737.9  
 
   
     
 
Commitments and contingencies
               
Stockholders’ equity:
               
 
Preferred stock
           
 
Common stock
    0.6       0.5  
 
Capital in excess of par value
    952.5       676.4  
 
Accumulated deficit
    (445.1 )     (504.9 )
 
Accumulated other comprehensive loss
    (4.2 )     (37.5 )
 
Treasury stock, at cost
    (3.2 )     (1.0 )
 
   
     
 
Total stockholders’ equity
    500.6       133.5  
 
   
     
 
     
Total liabilities and stockholders’ equity
  $ 2,959.0     $ 1,871.4  
 
   
     
 

 


 

Fisher Scientific International Inc.
Condensed Statement of Cash Flows
(in millions)

(UNAUDITED)

                     
        Nine Months Ended
September 30,
       
        2003   2002
       
 
Cash flows from operating activities:
               
 
Net income
  $ 59.8     $ 23.7  
 
Depreciation and amortization
    58.2       56.6  
 
Other adjustments to reconcile net income to cash provided by operating activities
    62.9       11.7  
 
Cumulative effect of accounting change
          46.1  
 
Changes in working capital and other assets and liabilities
    (25.3 )     (13.9 )
 
   
     
 
   
Cash provided by operating activities
    155.6       124.2  
 
   
     
 
Cash flows from investing activities:
               
 
Acquisitions, net of cash acquired
    (649.0 )     (7.9 )
 
Capital expenditures
    (50.1 )     (26.8 )
 
Other investing activity
    (14.2 )     (0.5 )
 
   
     
 
   
Cash used in investing activities
    (713.3 )     (35.2 )
 
   
     
 
Cash flows from financing activities:
               
 
Proceeds from sale of common stock
    261.0        
 
Net change in debt
    563.3       (85.3 )
 
Other financing activity
    (42.9 )     (3.6 )
 
   
     
 
   
Cash provided by (used in) financing activities
    781.4       (88.9 )
 
   
     
 
Effect of exchange rate changes on cash
    3.4       2.7  
Net change in cash and cash equivalents
    227.1       2.8  
Cash and cash equivalents — beginning of period
    38.8       75.1  
 
   
     
 
Cash and cash equivalents — end of period
  $ 265.9     $ 77.9  
 
   
     
 

  GRAPHIC 4 b48306fxb4830601.gif GRAPHIC begin 644 b48306fxb4830601.gif M1TE&.#EA.`%3`/<````AC``IC``IE`@IE`@QE!`0$!`QE!`QG!`YE!`YG!@0 M$!@0&!@8&!@YG!A"G"$8&"$8(2$A(2%"G"%"I2%*G"DA(2DA*2DI*2E*I3$I M*3$I,3$Q,3%*I3%2I3DQ,3DQ.3DY.3E2I3E2K3E:K4(Y.4(Y0D)"0D):K4)C MK4I"0DI"2DI*2DICK4ICM4IKM5)*2E)*4E)24E)KM5I24EI26EI:6EISM5IS MO6-:6F-C8V-SO6-[O6MC8VMC:VMK:VM[O6N$O6N$QG-K:W-SWM[>WN,QGN4QH1[>X2$A(24SH2[][6UM[>WM[>[][G[^?> MWN?GY^?G[^?G]^?O]^_O[^_O]^_W]_?O[_?W]_?W__?____W]___________ M____________________________________________________________ M____________________________________________________________ M____________________________________________________________ M____________________________________________________________ M____________________________________________________________ M____________________________________________________________ M____________________________________________________________ M_____________________RP`````.`%3```(_@`?"1Q(L*#!@P@3*ES(L*'# MAQ`C2IQ(L:+%BQ@S:MS(L:/'CR!#BAQ)LJ3)DRA3JES)LJ7+ES!CRIQ)LZ;- MFSASZMS)LZ?/GT"#HESTR%$CHXX>$26*]*C2ITV3+BUZU.G4J$^95I4*=6M6 MJDB_8KWJE6Q8LU:[GE6;5NM:MVW!QAW+EBM'%2R5`SNXVOE((K/F:FH`$]B0AB%F*;7('$Z$0"VN.V+K*[?T\N2I(^`" MVN8`*'Q!2&QVX;&#M;8V@`>=]2:<4Y,7%C%JB!R`L8B+NA'%1[B4!F"P<`IW M7).G;H@:J0!)8'HHAA.G(8&U/?+(PF;X>2RS2[81TL"X/6*0+5QNN*&&SSZG MX?//1+LAM!I?G$!PB4TX5M[,4*LTK%8R3!IB!X!(N%L4U.KJ9LMKELIK9`8E MI[//`!(0 M_2$__2Q1$<'M_,OO`^$2J8'\1C(\$Q0@!P1A@OS@IY0_ZHG$H8E MQ0KE"P`&_@4S*X1/>^7C41J($,(1$(Y5!!F"_/CWO`(H`'Y_Z%_Q'O*'%N)/ M)7)HWO,\<('^,<`+_A.I@?M$#^(,*GV>"*B;D#WJP(P-!XCKV(7`@A[.C'LZS!Q8*P2E_ M4*0=&L<5,UC-"N()BQ4@!T;Q50L!O6H$(%86J!&4$2&#O!T?"S(\+]BR#@09 M!!F8X(,A#.$);!HDO8`$(0R!"6C(HT`.D05;9F$1=D#" M$+P`0(.8@'T72-XA1@>"&'13*7*@PA"<"85@%J0-MO1"%@HR"&8Z$YK2_A0( M/*LIA].I*$-CY!#-;W`!64N(@Y0\.40 MH"`'0Y*)08NP@:!0("?-T(&4&2PECXB@E2]D<`[B66/_9DD0^[FP`#-LA!@V MX,(6/C&/]GO>$'R@PP(\@'4%8L(%'GB[#,Q3(':P'>[.$`$G+K(@1NSI!I#0 MAK?-+69[,.(#_PB"?@Y$@+=CP$`.`86E^O`"3Q5(#/@W!#'T\'DKR.,+6"C5 M`D!4@?R#W_Y6J(`:/,*/!<"/'4SPQY[>S@2;U,A9^L"R7?6A*Z"9`PA-Z:,& MK&@T+!`4$-XC4QWN+J&\4UX+9QB')N;NCU*M_@%1ANF^%OZ1@8OPP5@;BSLJ M0+5]&VBC;!&2!1^FU0102-Y`[)`!%O8O=Y%]A!#Y)R'=/@^VS_.M7*4:W#8^ M#W]S]2[_XO`()BCQ$:Z5GV$=^+SSR*$"XFUA!:YJ$59A,%!%T%13-*LO`AB` M`/X%\'\#3&`#6`$N>##`TB0P,=(*1(7.[:L"@,K")0@$"?PSYR&4>@$3S.!O MPY1?5;V+5#&TT`=R:$,,=,@`TT75MA&(`!H2L@@!MO"!$4`"`!615=R1``DY MJ*H+"RF0Z39/(&1H:(IKP,+DA7=],79L\*1;5:DR(`(5Z*=Y>PJ_#$0`QQ'P MP6&]2Y1!,):@0'X`_EXEZY^0CFN+_=$O?\5H`#S8^BQR0H#^JD2C\[L!!Z>#/D MAB]05/;=;KARZ)\Y!>*%"&P`!#4`H(UOIY05L(_(IULJ[BS\B"!OQUB#_"]70P&,0BB*/!Y\!M$&^3'A+0=]H%$08-CA_L(*E3@U3DX9T7" M8H@IFP`8RH.\-(/J[K"[JE3>P M@B&X\W0MG$%W_O!EW(EY$!5@WPJR@(4L4(&GS8O!(SS=1A`,6B%_R$(-_KJ[ MOMO-F`J.A:B$]@#I6:O5=?R;>,4OON9>L^\!R6,R[BZ01YCC[I$"V3+N&&B' M%B)US!,L;U_-JA26%C:`-2`L$9H%HT->*5I8,:9HB1B96C\P:\>P<;; M^2"0S$[<>8(J2PD-X<8L_%^D;V<$@0Q"R`Q`(&T+S<(+;-Q_#ED`026JA'/U8CF_0\J/U]\B@P],<'CVS7/O M^(,X_\1<0W"2P`0@,,'SH_^"C11'Y440,`F M+\,;1T$<93`N!G`'>J9G_W(O])8K!+![,^5[`%<0B9-.P:5L<]=[CP!SSH-` MA_"!#!!K=$,WUJ=#1Y<0.41Y@C`05.!=].,%CJ5=&Q=],3`$9O5XQ0("[*." M*U@W-G<[\B<0?L1Y]^=(21184&5T\]="1$$%\@-$`A$'T5<#0D!?%!$60*`F MH/0EX.,G_05@`P!@_I6&`A8%Q((4B:!@^Q((]U9V(G@0;,<`%G8(0U`#)'`! M*W`>XF=8R*<\PY9W_@)!5+83`0PD!SZ`!%"0!?##<;?S@@BQ"`9T:V1@!UF` M=P703PS'/Q7@!8*0?5;&0.?W"*EW98WXB)'(0$^6A->&.\4V38>X`6V`!H0C M?B_$?Z0W?]BV<:YU`610BB!P79#VA=VQ"$IC@6YP&GW@`%Z#*Z0"!G/B%M+X M)P%0!NFS1QK8=C7V0";`2W@G!G.G`,EW>&*6:VT4`3DP`XVU>9,H/Y:($&A0 M6^VS?((H/W]D6XE79$/$CB[DCC,P6+D#B^PCBTLH30;D70S@!^5U7AO70E,P MA4E'=O+C/+8U0Q@1%AVP)ED72D>1""QP.;B`09R>))L,G77"!E*$"@P61!,``*`N0$Z:!!_`)@@()@TR00F(#H1 M<`$;4`-D0&? MN0$Y@`:]TP8XL`&CDP&[$S.<"9@>0!![@`2I^9D@$)H$X0,@X`'1-Q"\"9@F MP)1,L`&-J7X0E064"0+),YK#&5?'>9CXL0AH_C!RGKD!,7`&3[>,[W(J#!89 M@9!%860U/:(#>Z(6>PDH??D1@?0'?[!Z$V$X]-EL'3&??^!1BT"??_`O$6$X M>Y`X'S<1AY"?;"D1_TF?]GD1;KDF$_`;C;"7#Z.>!D`'*`,:[RE&\1DU(%H2 M$9HKY0EU=8DLZ9D$7#$E M1]&A)?*B,5JD&Q$6V4,E"#"!_C$PZKE9`[`%?H8ACI`]XD*D1IJE]>445=,F M`O`%D'$(AB"F8IH&2V,`?4"F8UH(8GH>E%$C5($`@"(`,&403P"8)``"@SD1 MU8CU`$(OG/`O0>"T1`[): M`0HQ;0Q`JKGY,4[1HJ9"4JTQ>SQ2>ZFQHJ&!05AR@>FC0PLPDW)#5*0Z`SZ1 M"*G:/.MX8;O:/+3*$K:ZJWZ7$/=(JFX4J4ZA!OKB62(Y&I?*;J_4*)E2%"4) M*"-P;Q@)6Z;Z$(10.W]$K3T!<3J4K8^P!V>`!F3@FC'QK0N`JPFAJ\[S`>9: M%(0@`&SR!TX1"#>S)OG5K!J)/Q>58G*@"(VP!UQ`!5UP_E5[ M@`:DYCPID&+G)`AH0`4X2P9[$#."8+)VL`AU0`598`>.<`AR$`='.S%VP`50 MX`7=>@@(-054$(F.1A!V0%6R&@-'2SA_<+1RT%$<>+,XVP8SJ)M>NTF'(%!4 ML`:K%VP6!P54X`5R(&[?R@`,BQ"ZRJO+U09':SJZA+-@2YAH@`53NXD+FB=. MD0@Y(BXG8#*[L2ZZ9WL`J-6`'*Y"YR[96R[FKI/L` M)N"[-@>N"C&NC#80'K"M4$`&'Z!#$7`$,3,(2&"5V[IY*\!TRB@53DHE`V`& MJX*Q&O.N;T@;B=`!:B(`L2>RNXH_G+NZ*Y:YFY='UZJ1JSMCB_`"]_M'Y`H" MD?65SI,!&J!#Q2,'J\L`,2#!#*`!`!0',>NL+/94R9NYM]N\+)8\@P"/-*Q# ML?9@.@0"5KF\##`$_;$$V*5#LGH!95N^"R"+!^&P#``"`Y&Z#)`"5=:YYCA- M$0S#SG,!Y#5N#,)?@-*X<]*NM/>N%S(C1^%ZX\("8W>OS6.3G4NZSOI4%;S! M,V9>&ND#:#`%I$:J_C%`%+!+O#@741O,Q0Q`!F:YK4A`!EE@E:I+9(QEP3ID MP\_KP^3J`2-'ND_0'4,@O2I<`65F`3JD`5F`!K&ZJT=7MW?[Q*3;JX^POCM\ MPJNJ>"<<`36P8MN:G&`L%8:``8*2!JHQ>SUBK'2RJ4I!"!2@/0<&2RSFP##, M!7O`/#IT!,IC!Z36/"M0H&Y#RLUS20&GD?T$PKL:`5BP!RH7@^7L!78@1.3* M.HL@4<W,M4D7N1LT&?T:X_HK&LH<8_@#,$P$'=N*UR3*ZKN@=J1JK_.((5#938 MQ01ML`9M0`:9ZUN#K``":\BRR@,"(0=JYCP<*2%I^P2,M:T5@,-7++#.Z]`F MID.*+!!9<+_D]7:RJG)&@%U7549_0`9#`,G-8]&WFJLGO-&/0,49\#>-0`+; M"@*$H]+.\X)RX`>'BQ`6A`=F>"5%`#,";,Q?L/E=;N]J$\LU@5P/&%!=[]+1`:Q_GG(S@.I`J'!S8/1KKRML-S1 M?FUKS4,"A+/:Y$J^;(8:&,,R5N`89ERL:'PDJX$'K(0E!O!9X3$0U_M'/]T\ M2/4'\.4\13T(1\UJI/MMCLEO(KP!KWV_^DO5?X0%4'7%,Z0_Y/I$3`"/NQK6 M=H?;9'V_I@,%I*L'`S&NS@-$;KVK`/0$+`8_AR!$VYH!-0`%&P#4`Z&PK6P0 M>@3D\ZZWPJ`Y;M;VAU]TG:`"(O`KZH*0&@0B6C0!H03 MU=%UU=BEYK=-PA&%W/U-Q1I>++AM`GH0YV6M`*8S3K*Z`7$P"#!;V$1QX@N0 MXBM.=AX>SKNJUQD.Z7HK$#Q>Z1H9Y.-TN\082`%XNXHX90ZVS2-)FAZR.[N2SFZUH^$,FKD3$&/ZMM6D_0`U=<_@)D MSF+/;LCD^E333JK%<]NDN@`;8'&$3:[!_=>9:P%,Z,_)L]:RZFK#K0`/`)[- M/>C0'9$:60-><`2X75@#X>C:C>.O+.FD2ND"(58,(-X",07W^P"RF;D#_0AE M/O"F+AI'`084BSD-L`4+GRM!()?P_1E]`"EAA`+=HT94SL@83ZX:3]1)1,,J M]\G*NZT;8%;.?N8L)NT2KA1"=,+.0]CE'%TGKD.;].W)LPCFA<@1H(.#1*IY MI.(:"3][<`$[_&TZM*C;->\-._7VOLL^_L,`U)2#3ZXDP$`"WY;^(1HN\*1* M@`BS]P,J>1YJ;`4?"T:HQ#&>W8\SQ+G]V-_9_CS$!)%;_4BJ:;T(8O#5VWH! M1B!-7-^/(DX0.=2/+`]?5VYW/A#24=P%J/-'#Z"#AX`#_;C2$.7G?R1-@!H# MP\O^-:"_3OE'``004!@,9+#GT2,Y)A@L&#C#3A:"$00=C$'PPD&,&1^U(<@` M!$80!$U@7#'P`8A#&!>A6?&@XX4E@S!.ZJ23YZ)'BS@$"`"` MJ-&B1SM4(1I`P`^@0'_VW$EU:B`639$FY=JD9]"OC7".)5OVD!T[?A+=/+0' M[<2R<>4^.FL';MQ!:/\`G=O6SAZ^<\G^L:,GI6#$B<L.XU)Q3Z=>W?IU[+-9[]ZM!@%JK>&-8F!A MQ0VB15$7(<)C9D<(`ES!GX8>>FIV_/GU[^>/6/)VW1Q)XS?YG`-O``I"&.&$ M$4*@X++@(GPNO<^,Z^]"##/44#NQ_JO*IT;2P$#"YH`+S\0"`R"@L\]$^VI# M&&.4448/*?OP$4*R,G#'%'NY_JM1 MC1.:,C%-"0-HH(F47*P1M#D+-13)08T#<"MCMT M4TXU#/#2"NWE[+A&"''# M"AM0"$$"!`0(`,H&*$"!A23,P`-63,4D7*QVJFO!RA;:4;&URMIOO051 MW&ZU#=?<<=$MEUMJSV47W'3?);?=>.V#=UU[Y[TWU%T5%;1#T19)I!!`\.C# M8$`.H7!1GIBL<]!<^Q4U4U`?=KAB4*>]F&*.^77838PE%CEDCS7VMV.+IR4Y M95$GWEC71VX<%&.85>[8YI=/SMEEG7'VN6:>3H..6%JA,Q::Z*%EC;;GHY66 M6="7&6XQVD^7/NAAHZW6.FNDD>9:::]O;IK?KTLF6VRMPS8;:ZJA!MOIAF^5 2>VZZZ[;[;KSSUGMOOJ<+"``[ ` end -----END PRIVACY-ENHANCED MESSAGE-----