Exhibit C
Proposed Draft of Revised Consolidated Statement of Shareholders' Equity
| Common Stock | Capital in Excess of | Retained Earnings | Accumulated Other Comprehensive | |
---|
| Shares
| Amount
| Par Value
| (Deficit)
| Income (Loss)
| Total
|
---|
Balance at October 31, 2001 | | | | 50,000 | | $ | 50,000 | | $ | 581,898 | | $ | (76,498 | ) | $ | (71,693 | ) | $ | 483,707 | |
Comprehensive income (loss): | | |
Net loss | | | | -- | | | -- | | | -- | | | (28,017 | ) | | -- | | | (28,017 | ) |
Change in additional minimum pension liability | | | | -- | | | -- | | | -- | | | -- | | | (114,176 | ) | | (114,176 | ) |
Derivative instrument fair market value adjustment | | | | -- | | | -- | | | -- | | | -- | | | (643 | ) | | (643 | ) |
Currency translation adjustment | | | | -- | | | -- | | | -- | | | -- | | | 6,045 | | | 6,045 | |
Total comprehensive loss | | | | | | | | | | | | | | | | | | | (136,791 | ) |
Issuance of stock as professional fee payment | | | | 228 | | | 228 | | | 3,472 | | | -- | | | -- | | | 3,700 | |
|
| |
| |
| |
| |
| |
| |
Balance at November 2, 2002 | | | | 50,228 | | $ | 50,228 | | $ | 585,370 | | $ | (104,515 | ) | $ | (180,467 | ) | $ | 350,616 | |
Comprehensive income (loss): | | | | | | | | | | | | | | | | | | | | |
Net income | | | | -- | | | -- | | | -- | | | 18,516 | | | -- | | | 18,516 | |
Change in additional minimum pension liability | | | | -- | | | -- | | | -- | | | -- | | | (33,652 | ) | | (33,652 | ) |
Derivative instrument fair market value adjustment | | | | -- | | | -- | | | -- | | | -- | | | 585 | | | 585 | |
Currency translation adjustment | | | | -- | | | -- | | | -- | | | -- | | | 31,974 | | | 31,974 | |
Total comprehensive income | | | | | | | | | | | | | | | | | | | 17,423 | |
Exercise of stock options | | | | 145 | | | 145 | | | 1,910 | | | -- | | | -- | | * | 2,055 | |
Tax benefit from exercise of stock options | | | | -- | | | -- | | | 179 | | | -- | | | -- | | | 179 | |
|
| |
| |
| |
| |
| |
| |
Balance at November 1, 2003 | | | | 50,373 | | $ | 50,373 | | $ | 587,459 | | $ | (85,999 | ) | $ | (181,560 | ) | $ | 370,273 | |
Comprehensive income (loss): | | | | | | | | | | | | | | | | | | | | |
Net income | | | | -- | | | -- | | | -- | | | 55,322 | | | -- | | | 55,322 | |
Dividends | | | | -- | | | -- | | | -- | | | (14,365 | ) | | -- | | | (14,365 | ) |
Change in additional minimum pension liability | | | | -- | | | -- | | | -- | | | -- | | | (22,158 | ) | | (22,158 | ) |
Derivative instrument fair market value adjustment | | | | -- | | | -- | | | -- | | | -- | | | 3,088 | | | 3,088 | |
Currency translation adjustment | | | | -- | | | -- | | | -- | | | -- | | | 3,597 | | | 3,597 | |
Total comprehensive income | | | | | | | | | | | | | | | | | | | 25,484 | |
Exercise of stock options | | | | 2,867 | | | 2,867 | | | 41,711 | | | -- | | | -- | | * | 44,578 | |
Tax benefit from exercise of stock options | | | | -- | | | -- | | | 11,713 | | | -- | | | -- | | | 11,713 | |
|
| |
| |
| |
| |
| |
| |
Balance at October 30, 2004 | | | | 53,240 | | $ | 53,240 | | $ | 640,883 | | $ | (45,042 | ) | $ | (197,033 | ) | $ | 452,048 | |
|
| |
| |
| |
| |
| |
| |
* - Difference between Consolidated Statement of Shareholders' Equity and Consolidated Statement of Cash Flows represents $138 of cash received in Fiscal 2004 relating to stock options exercised in Fiscal 2003.