Exhibit 99.1
Teleflex ® | NEWS | |
155 South Limerick Road, Limerick, PA 19468 USA-Phone: 610-948-5100 — Fax: 610-948-0811 |
Contact: Jake Elguicze |
Senior Director Investor Relations
610-948-2836
FOR IMMEDIATE RELEASE | October 28, 2008 |
TELEFLEX REPORTS STRONG THIRD QUARTER 2008 RESULTS
Third Quarter Diluted EPS from Continuing Operations Excluding Special Items — $1.11
per share, up 41%
Third Quarter GAAP Diluted EPS from Continuing Operations of $1.06 per diluted share
Third Quarter Cash Flow from Operations $76 million, up 65%
Limerick, PA —Teleflex Incorporated (NYSE: TFX) today announced strong financial results for the third quarter ended September 28, 2008.
Third Quarter Financial Highlights
Third quarter revenues from continuing operations rose 30% to $595.9 million from $458.6 million in the third quarter of 2007 driven by acquisitions and a favorable currency impact. Income from continuing operations excluding special charges increased 41% to $44.3 million or $1.11 per diluted share compared to $31.4 million or $0.79 per diluted share in the prior year quarter. Net income from continuing operations for the quarter increased to $42.3 million or $1.06 per diluted share compared to a loss of $1.61 in the prior year.
As noted in the reconciliation table below, the third quarter of 2008 included restructuring and transaction-related charges, net of tax, of $1.9 million or $0.05 per diluted share, primarily related to the acquisition of Arrow International (Arrow). Results for the third quarter of 2007 included restructuring and impairment charges, a gain on sale of assets, and a tax adjustment of approximately $90 million related to 2007 and planned future cash repatriations of foreign earnings.
Cash flow from operations for the quarter was $76 million. Excluding tax payments of $90 million related to the divestiture of the automotive and industrial businesses in 2007, cash flow from operations for the first nine months of 2008 was $188 million. This reflects a 23% increase compared to cash flow from operations of $153 million in the prior year first nine months.
“This was another very good quarter for Teleflex,” said Jeffrey P. Black, chairman and chief executive officer. “We continued to expand operating margins, generate strong cash flow from operations and achieve operational efficiencies. All three segments delivered solid financial performances and we executed well on our strategic initiatives.”
Black added, “We are on track to achieve the top end of our previously stated range for full year earnings per share, excluding special charges. In addition, we expect cash flow from operations for the full year of approximately $260 million excluding the tax payment. Teleflex enters the last quarter of the year with solid fundamentals – an improved balance sheet, strong cash flow and a portfolio of businesses better-positioned to manage through what is likely to be a challenging economic environment.”
(MORE)
Third Quarter Business Segment Commentary
In the third quarter, core revenue for the company declined 4% overall compared to the prior year period, primarily as a result of a 13% reduction in core revenue for the Commercial Segment. Strong international sales and increased sales to medical device manufacturers resulted in a 1% increase in core revenues for the Medical Segment and there was a 2% decline in core revenues for the Aerospace Segment compared to the prior year period.
Medical Segment
Medical Segment revenues in the quarter increased 61% to $367.3 million from $227.8 million. The increase resulted primarily from acquisitions, net of dispositions, which accounted for 57% of revenue growth, and from a favorable currency impact of 3%. Core revenue growth was 1% when compared with the prior year third quarter. Higher volume for sales of critical care and surgical products in Europe and Asia/Latin America and an increase in sales of specialty devices for medical device manufacturers was partially offset by lower sales volume for critical care and surgical products in North America. The acquisition of Arrow resulted in a contribution of $129.6 million to Medical Segment revenues in the third quarter of 2008.
Adjusted segment operating profit (excluding acquisition related charges) rose to $73.4 million from $50.4 million. Adjusted segment operating margins in the quarter were 20.0%. A reconciliation of adjusted segment operating profit and margin to the nearest GAAP measures is provided in the table below under “Additional Notes.”
Medical Segment sales by product group were comprised of the following:
Three Months Ended | Three Months Ended* | Change | ||||||||||
Sept 28, 2008 | Sept 30, 2007 | |||||||||||
(Dollars in millions) | ||||||||||||
Critical Care | $ | 228.8 | $ | 113.7 | 101 | % | ||||||
Surgical | 76.6 | 73.3 | 5 | % | ||||||||
Cardiac Care | 16.0 | — | 100 | % | ||||||||
OEM | 39.4 | 38.1 | 3 | % | ||||||||
Other | 6.5 | 2.7 | 141 | % | ||||||||
Total Sales | $ | 367.3 | $ | 227.8 | 61 | % | ||||||
Critical care product sales increased primarily on the acquisition of Arrow which expanded the company’s vascular access and regional anesthesia product lines and contributed $113.6 million to the critical care category during the third quarter. Sales also benefited from favorable currency and higher sales volume for respiratory and urology products in Europe and in the Asia/Latin America business.
Surgical sales grew 5% in the third quarter, benefiting from favorable currency translation and increased volume in European markets which was partially offset by declines in surgical device sales in North America.
Sales of cardiac care products, acquired in the Arrow acquisition, added $16.0 million in revenues for this product category during the third quarter.
(MORE)
Sales to medical device manufacturers grew 3% on higher volumes for specialty devices and suture products when compared to the prior year quarter.
Aerospace Segment
Aerospace Segment revenues grew 12% to $126.9 million from $113.7 million in the same period last year driven by the Nordisk Aviation Products acquisition. Near record sales of narrow-body cargo loading systems and an increase in cargo aftermarket spare components were offset by the delivery of fewer wide-body cargo systems in the quarter and the shift toward higher margin engine repair services contrasted with higher priced, lower margin replacement parts. Core revenues declined 2%, while favorable currency translation contributed 2%.
Segment operating profit increased to $16.8 million from $7.5 million principally due to the impact of improved mix in both the engine repairs and cargo systems businesses compared to the prior year, improved operational efficiency, and benefits of the Nordisk acquisition. Favorable mix impact in the repairs business resulted from investment in new technologies that increased volume for higher margin engine repairs compared to lower margin replacement parts. In the cargo systems business, favorable mix resulted from higher cargo aftermarket component and narrow-body system sales compared to wide-body system sales in the prior year third quarter. Segment operating margin for the quarter rose to 13.2% from 6.6% in the prior year third quarter.
Commercial Segment
Commercial Segment revenues declined 13% to $101.6 million from $117.0 million in the same period last year. Core growth in sales of rigging services products of 9% was more than offset by a decline in sales of marine and power systems products. Currency translation contributed 1%, offset by dispositions of 1%.
During the third quarter of 2008, operating profit in the Commercial Segment increased to $7.1 million from $2.3 million, principally due to increases and favorable product mix in the rigging services business. In addition, third quarter 2007 operating margin reflected $5 million of warranty, engineering and acquisition-related expenses that did not recur in the third quarter of 2008. Segment operating margin rose to 7.0% from 2.0% in the prior year quarter.
Nine Month Results
For the first nine months, Teleflex revenues from continuing operations increased 35% to $1.8 billion from $1.4 billion when compared to 2007. Income from continuing operations excluding special charges increased to $119.8 million or $3.01 per diluted share, compared to $100.4 million or $2.53 per diluted share in the prior year period. As noted in the reconciliation table below, the first nine months of 2008 included restructuring and transaction-related charges, net of tax, of $16.7 million or $0.42 per diluted share, primarily related to the acquisition of Arrow. Net income from continuing operations for the first nine months rose to $103.1 million or $2.59 per diluted share compared to $3.9 million or $0.10 per diluted share in the prior year.
Business Outlook for 2008
The company has provided full year 2008 guidance from continuing operations of $3.90 to $4.00 per diluted share, excluding special charges. Special charges for 2008 are expected to be in the range of $0.49 to $0.52 per diluted share. Earnings per share, including special charges, is expected to be in the range of $3.38 to $3.51 per diluted share.
Third Quarter Conference Call Webcast and Additional Information
As previously announced, Teleflex will comment on its third quarter results on a conference call to be held Tuesday, October 28, 2008, at 9:00 a.m. (ET). The call will be available live and archived on the company’s website atwww.teleflex.com and accompanying presentations will be posted prior to the call. An audio replay will be available until November 2, 2008 by calling 888-286-8010 (U.S./Canada) or 617-801-6888 (International), Passcode: 25612541.
(MORE)
Additional Notes
Core growth includes activity of a purchased company beyond the initial twelve months after the date of acquisition. Core growth excludes the impact of translating the results of international subsidiaries at different currency exchange rates from year to year, and the activity of companies that have been divested within the most recent twelve month period.
Certain financial information is presented on a rounded basis, which may cause minor differences.
Segment operating profit includes a segment’s net revenues reduced by its materials, labor and other product costs along with the segment’s selling, engineering and administrative expenses and minority interest. Unallocated corporate expenses, gain on sales of assets, restructuring and impairment charges, interest income and expense and taxes on income are excluded from the measure.
• Arrow International was acquired on October 1, 2007.
Notes on Non-GAAP Financial Measures
This press release addresses certain non-GAAP income measures. We use these financial measures for internal managerial purposes, when publicly providing guidance on possible future results, and as a means to evaluate period-to-period comparisons. These financial measures are presented in addition to results presented in accordance with GAAP and should not be relied upon as a substitute for GAAP financial measures.
This press release includes financial measures which exclude the effect of charges associated with our restructuring programs, charges related to the Arrow acquisition, and (gain)/loss on sale of assets and other charges. Management believes these measures are useful to investors because they eliminate items that do not reflect Teleflex’s day-to-day operations. Tables reconciling these non-GAAP measures to the most directly comparable GAAP measures are set forth below.
Three Months Ended | Three Months Ended* | |||||||||||||||||||||||
September 28, 2008 | September 30, 2007 | |||||||||||||||||||||||
Continuing Operations | Continuing Operations | |||||||||||||||||||||||
(dollars in thousands, except per share) | ||||||||||||||||||||||||
Income/(loss) and diluted/(basic) earnings per share | $ | 42,319 | $ | 1.06 | $ | (63,224 | ) | $ | (1.61 | ) | ||||||||||||||
Restructuring and impairment charges | 470 | 4,937 | ||||||||||||||||||||||
Income tax (benefit) | (152 | ) | (298 | ) | ||||||||||||||||||||
Restructuring and impairment charges, net of tax | 318 | 0.01 | 4,639 | 0.12 | ||||||||||||||||||||
(Gains)/losses and other charges (A) | 2,050 | (207 | ) | |||||||||||||||||||||
Income tax (benefit) | (430 | ) | 74 | |||||||||||||||||||||
(Gains)/losses and other charges, net of tax | 1,620 | 0.04 | (133 | ) | (0.00 | ) | ||||||||||||||||||
Tax adjustment for repatriation of foreign earnings | — | — | 90,162 | 2.29 | ||||||||||||||||||||
Anti-dilutive effect on 2007 third quarter EPS | — | — | — | (0.02 | ) | |||||||||||||||||||
Income and diluted earnings per share, excluding restructuring and impairment charges, (gains)/losses and other charges and tax adjustment | $ | 44,257 | $ | 1.11 | $ | 31,444 | $ | 0.79 | ||||||||||||||||
(MORE)
Nine Months Ended | Nine Months Ended* | |||||||||||||||||||||||||||
September 28, 2008 | September 30, 2007 | |||||||||||||||||||||||||||
Continuing Operations | Continuing Operations | |||||||||||||||||||||||||||
(dollars in thousands, except per share) | ||||||||||||||||||||||||||||
Income and diluted earnings per share | $ | 103,050 | $ | 2.59 | $ | 3,853 | $ | 0.10 | ||||||||||||||||||||
Restructuring and impairment charges | 11,917 | 6,459 | ||||||||||||||||||||||||||
Income tax (benefit) | (3,818 | ) | (823 | ) | ||||||||||||||||||||||||
Restructuring and impairment charges, net of tax | 8,099 | 0.20 | 5,636 | 0.14 | ||||||||||||||||||||||||
(Gains)/losses and other charges (A) | 5,891 | 1,121 | ||||||||||||||||||||||||||
Income tax (benefit) | (1,695 | ) | (403 | ) | ||||||||||||||||||||||||
(Gains)/losses and other charges, net of tax | 4,196 | 0.11 | 718 | 0.02 | ||||||||||||||||||||||||
Fair market value inventory adjustment (B) | 6,936 | — | ||||||||||||||||||||||||||
Income tax (benefit) | (2,487 | ) | — | |||||||||||||||||||||||||
Fair market value inventory adjustment, net of tax | 4,449 | 0.11 | — | — | ||||||||||||||||||||||||
Tax adjustment for repatriation of foreign earnings | — | — | 90,162 | 2.27 | ||||||||||||||||||||||||
Income and diluted earnings per share, excluding restructuring and impairment charges, (gains)/losses and other charges, fair market value inventory adjustment and tax adjustment | $ | 119,794 | $ | 3.01 | $ | 100,369 | $ | 2.53 | ||||||||||||||||||||
(A) In 2008, (gains)/losses and other charges principally relate to restructuring related costs associated with the Arrow acquisition. In 2007, (gains)/losses and other charges reflect a (gain)/loss on sale of assets.
(B) The fair market value inventory adjustment reflects the absorption of the residual Arrow inventory purchase price adjustment from acquisition date.
Year-to-Date Medical Segment Sales by Product Group
Nine Months Ended | Nine Months Ended* | Change | ||||||||||||||
Sept 28, 2008 | Sept 30, 2007 | |||||||||||||||
(Dollars in millions) | ||||||||||||||||
Critical Care | $ | 709.4 | $ | 345.1 | 106 | % | ||||||||||
Surgical | 224.9 | 215.1 | 5 | % | ||||||||||||
Cardiac Care | 56.7 | — | 100 | % | ||||||||||||
OEM | 118.2 | 108.4 | 9 | % | ||||||||||||
Other | 16.5 | 12.5 | 32 | % | ||||||||||||
Total Sales | $ | 1,125.7 | $ | 681.1 | 65 | % | ||||||||||
Adjusted Medical Segment Operating Profit and Margins
Three Months | ||||||||
Three Months Ended | Ended* | |||||||
September 28, 2008 | September 30, 2007 | |||||||
(dollars in thousands) | ||||||||
Medical Segment operating profit as reported | $ | 71,388 | $ | 50,448 | ||||
Medical Segment operating margin as reported | 19.4 | % | 22.1 | % | ||||
Add: Integration costs not qualified for restructuring | 2,050 | — | ||||||
Adjusted Medical Segment operating profit | $ | 73,438 | $ | 50,448 | ||||
Adjusted Medical Segment operating margin | 20.0 | % | 22.1 | % |
(MORE)
YTD Reconciliation of Teleflex Cash Flow from Operations
Nine Months | Nine Months Ended* | |||||||
Ended | September 30, 2007 | |||||||
September 28, 2008 | ||||||||
(dollars in thousands) | ||||||||
Cash flow from operations as reported | $ | 98,148 | $ | 153,140 | ||||
Add: Tax payments on gain on sale of automotive and industrial businesses in December 2007 | 90,235 | — | ||||||
Adjusted cash flow from operations | $ | 188,383 | $ | 153,140 | ||||
About Teleflex Incorporated
Teleflex is a diversified company that designs, manufactures and distributes quality engineered products and services for the medical, aerospace and commercial markets worldwide. Teleflex employs approximately 14,000 people worldwide who focus on providing innovative solutions for customers. Additional information about Teleflex can be obtained from the company’s website at www.teleflex.com.
Caution Concerning Forward-looking Information
This press release contains forward-looking statements, including, but not limited to, statements relating to our forecast of diluted earnings per share from continuing operations excluding special charges; expected range of special charges for 2008; and expected cash flow from operations exclusive of tax payments. Actual results could differ materially from those in these forward-looking statements due to, among other things, conditions in the end markets we serve, customer reaction to new products and programs, our ability to achieve sales growth, price increases or cost reductions; our ability to realize efficiencies; changes in material costs and surcharges; unanticipated difficulties in connection with consolidation of manufacturing and administrative functions; unanticipated difficulties, expenditures and delays in connection with the integration of Arrow International, including delays in the implementation of integration programs and adverse customer and shareholder reaction; unanticipated difficulties, expenditures and delays in complying with government regulations applicable to our businesses, including unanticipated costs and difficulties in connection with the resolution of issues related to the FDA corporate warning letter issued to Arrow; our ability to meet our debt obligations; changes in general and international economic conditions; and other factors described in Teleflex’s filings with the Securities and Exchange Commission, including our Annual Report on Form 10K.
(MORE)
TELEFLEX INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
Three Months Ended | ||||||||||||||||||||
September 28, | September 30, | |||||||||||||||||||
2008 | 2007 | |||||||||||||||||||
(Dollars and shares in thousands, except per share) | ||||||||||||||||||||
Net revenues................................................................................................. | $ | 595,882 | $ | 458,562 | ||||||||||||||||
Materials, labor and other product costs.................................................................. | 357,064 | 304,585 | ||||||||||||||||||
Gross profit.................................................................................................. | 238,818 | 153,977 | ||||||||||||||||||
Selling, engineering and administrative expenses....................................................... | 144,329 | 95,621 | ||||||||||||||||||
Restructuring and impairment charges..................................................................... | 470 | 4,937 | ||||||||||||||||||
Net gain on sales of businesses and assets.................................................. | — | (207 | ) | |||||||||||||||||
Income from continuing operations before interest, taxes and minority interest................. | 94,019 | 53,626 | ||||||||||||||||||
Interest expense............................................................................................. | 28,999 | 9,891 | ||||||||||||||||||
Interest income............................................................................................. | (627 | ) | (4,599 | ) | ||||||||||||||||
Income from continuing operations before taxes and minority interest............................. | 65,647 | 48,334 | ||||||||||||||||||
Taxes on income from continuing operations............................................................. | 13,701 | 104,358 | ||||||||||||||||||
Income (loss) from continuing operations before minority interest..................................... | 51,946 | (56,024 | ) | |||||||||||||||||
Minority interest in consolidated subsidiaries, net of tax............................................... | 9,627 | 7,200 | ||||||||||||||||||
Income (loss) from continuing operations..................................................... | 42,319 | (63,224 | ) | |||||||||||||||||
Operating income from discontinued operations ....................................................... | — | 7,439 | ||||||||||||||||||
Taxes on income from discontinued operations.......................................................... | — | 1,251 | ||||||||||||||||||
Income from discontinued operations...................................................................... | — | 6,188 | ||||||||||||||||||
Net income (loss)............................................................................................... | $ | 42,319 | $ | (57,036 | ) | |||||||||||||||
Earnings per share: | ||||||||||||||||||||
Basic: | ||||||||||||||||||||
Income (loss) from continuing operations......................................................... | $ | 1.07 | $ | (1.61 | ) | |||||||||||||||
Income from discontinued operations........................................................ ....... | — | 0.16 | ||||||||||||||||||
Net income (loss)................................................................................ .... | $ | 1.07 | $ | (1.45 | ) | |||||||||||||||
Diluted: | ||||||||||||||||||||
Income (loss) from continuing operations......................................................... | $ | 1.06 | $ | (1.61 | ) | |||||||||||||||
Income from discontinued operations........................................................ ....... | — | 0.16 | ||||||||||||||||||
Net income (loss)................................................................................ .... | $ | 1.06 | $ | (1.45 | ) | |||||||||||||||
Dividends per share.......................................................................................... | $ | 0.340 | $ | 0.320 | ||||||||||||||||
Weighted average common shares outstanding: | ||||||||||||||||||||
Basic.................................................................................................... ..... | 39,645 | 39,368 | ||||||||||||||||||
Diluted................................................................................................ .... | 39,970 | 39,368 |
(MORE)
TELEFLEX INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
Nine Months Ended | ||||||||||||||||||||
September 28, | September 30, | |||||||||||||||||||
2008 | 2007 | |||||||||||||||||||
(Dollars and shares in thousands, | ||||||||||||||||||||
except per share) | ||||||||||||||||||||
Net revenues................................................................................................. | $ | 1,824,487 | $ | 1,351,219 | ||||||||||||||||
Materials, labor and other product costs.................................................................. | 1,094,165 | 872,464 | ||||||||||||||||||
Gross profit.................................................................................................. | 730,322 | 478,755 | ||||||||||||||||||
Selling, engineering and administrative expenses....................................................... | 459,047 | 297,486 | ||||||||||||||||||
Restructuring and impairment charges..................................................................... | 11,917 | 6,459 | ||||||||||||||||||
Net loss on sales of businesses and assets.................................................. | 18 | 1,121 | ||||||||||||||||||
Income from continuing operations before interest, taxes and minority interest................. | 259,340 | 173,689 | ||||||||||||||||||
Interest expense............................................................................................. | 91,472 | 28,568 | ||||||||||||||||||
Interest income............................................................................................. | (2,134 | ) | (7,922 | ) | ||||||||||||||||
Income from continuing operations before taxes and minority interest............................. | 170,002 | 153,043 | ||||||||||||||||||
Taxes on income from continuing operations............................................................. | 41,173 | 128,174 | ||||||||||||||||||
Income from continuing operations before minority interest............................................. | 128,829 | 24,869 | ||||||||||||||||||
Minority interest in consolidated subsidiaries, net of tax............................................... | 25,779 | 21,016 | ||||||||||||||||||
Income from continuing operations............................................................ | 103,050 | 3,853 | ||||||||||||||||||
Operating (loss) income from discontinued operations ................................................ | (4,808 | ) | 118,409 | |||||||||||||||||
Taxes (benefit) on income (loss) from discontinued operations........................................ | (1,963 | ) | 41,163 | |||||||||||||||||
(Loss) income from discontinued operations........................................................... | (2,845 | ) | 77,246 | |||||||||||||||||
Net income............................................................................................... ........ | $ | 100,205 | $ | 81,099 | ||||||||||||||||
Earnings per share: | ||||||||||||||||||||
Basic: | ||||||||||||||||||||
Income from continuing operations.......................................................... ........ | $ | 2.61 | $ | 0.10 | ||||||||||||||||
(Loss) income from discontinued operations...................................................... .. | (0.07 | ) | 1.97 | |||||||||||||||||
Net income ........................................................................................... | $ | 2.53 | $ | 2.07 | ||||||||||||||||
Diluted: | ||||||||||||||||||||
Income from continuing operations.......................................................... ........ | $ | 2.59 | $ | 0.10 | ||||||||||||||||
(Loss) income from discontinued operations...................................................... .. | (0.07 | ) | 1.95 | |||||||||||||||||
Net income ........................................................................................... | $ | 2.52 | $ | 2.05 | ||||||||||||||||
Dividends per share.......................................................................................... | $ | 1.00 | $ | 0.925 | ||||||||||||||||
Weighted average common shares outstanding: | ||||||||||||||||||||
Basic.................................................................................................... ..... | 39,553 | 39,207 | ||||||||||||||||||
Diluted................................................................................................ .... | 39,837 | 39,638 |
(MORE)
TELEFLEX INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
September 28, | December 31, | |||||||||||||||||||
2008 | 2007 | |||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets | ||||||||||||||||||||
Cash and cash equivalents............................................................... ........... | $ | 91,397 | $ | 201,342 | ||||||||||||||||
Accounts receivable, net........................................................................... .. | 342,612 | 341,963 | ||||||||||||||||||
Inventories............................................................... ............................. | 430,180 | 419,188 | ||||||||||||||||||
Prepaid expenses........................................................................ .......... | 21,267 | 31,051 | ||||||||||||||||||
Income taxes receivable................................................................ ....... | 64,845 | — | ||||||||||||||||||
Deferred tax assets............................................................................ .... | 52,621 | 12,025 | ||||||||||||||||||
Assets held for sale................................................................................ | 3,312 | 4,241 | ||||||||||||||||||
Total current assets............................................................... ............. | 1,006,234 | 1,009,810 | ||||||||||||||||||
Property, plant and equipment, net................................................................... | 413,434 | 430,976 | ||||||||||||||||||
Goodwill.................................................................................... .............. | 1,497,758 | 1,502,256 | ||||||||||||||||||
Intangibles and other assets........................................................................... | 1,150,658 | 1,211,172 | ||||||||||||||||||
Investments in affiliates.............................................................................. .. | 26,989 | 26,594 | ||||||||||||||||||
Deferred tax assets.................................................................................... | 2,168 | 7,189 | ||||||||||||||||||
Total assets............................................................... ...................... | $ | 4,097,241 | $ | 4,187,997 | ||||||||||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||||||||||||
Current liabilities | ||||||||||||||||||||
Current borrowings............................................................ ...................... | $ | 89,915 | $ | 143,357 | ||||||||||||||||
Accounts payable........................................................................... ....... | 144,280 | 133,654 | ||||||||||||||||||
Accrued expenses........................................................................ .......... | 158,084 | 180,110 | ||||||||||||||||||
Payroll and benefit-related liabilities............................................................ | 85,427 | 84,251 | ||||||||||||||||||
Income taxes payable........................................................................... .... | 27,600 | 85,805 | ||||||||||||||||||
Deferred tax liabilities......................................................... ...................... | 21,523 | 21,733 | ||||||||||||||||||
Total current liabilities................................................ .......................... | 526,829 | 648,910 | ||||||||||||||||||
Long-term borrowings.............................................................................. .... | 1,488,396 | 1,540,902 | ||||||||||||||||||
Deferred tax liabilities................................................................... ................ | 399,138 | 379,467 | ||||||||||||||||||
Pension and postretirement benefit liabilities....................................................... | 91,001 | 78,910 | ||||||||||||||||||
Other liabilities........................................................................... ............. | 169,850 | 168,782 | ||||||||||||||||||
Total liabilities................................................ .................................. | 2,675,214 | 2,816,971 | ||||||||||||||||||
Minority interest in equity of consolidated subsidiaries.......................................... | 35,408 | 42,183 | ||||||||||||||||||
Commitments and contingencies | ||||||||||||||||||||
Shareholders’ equity.................................................................................... | 1,386,619 | 1,328,843 | ||||||||||||||||||
Total liabilities and shareholders’ equity.................................................... | $ | 4,097,241 | $ | 4,187,997 | ||||||||||||||||
(MORE)
TELEFLEX INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
Nine Months Ended | ||||||||||||||||||||
September 28, | September 30, | |||||||||||||||||||
2008 | 2007 | |||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Cash Flows from Operating Activities of Continuing Operations: | ||||||||||||||||||||
Net income.............................................................................................. | $ | 100,205 | $ | 81,099 | ||||||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||||||||
Loss (income) from discontinued operations.................................................. | 2,845 | (77,246 | ) | |||||||||||||||||
Depreciation expense.............................................................................. | 48,997 | 34,011 | ||||||||||||||||||
Amortization expense of intangible assets.................................................... | 35,064 | 8,925 | ||||||||||||||||||
Amortization expense of deferred financing costs........................................... | 3,931 | 838 | ||||||||||||||||||
Stock-based compensation....................................................................... | 6,578 | 6,404 | ||||||||||||||||||
Net loss on sales of businesses and assets....................................................... | 18 | 1,121 | ||||||||||||||||||
Impairment of long-lived assets.................................................................. | — | 4,118 | ||||||||||||||||||
Minority interest in consolidated subsidiaries................................................. | 25,779 | 21,016 | ||||||||||||||||||
Other................................................................................................ | 15,301 | (2,409 | ) | |||||||||||||||||
Net change in operating assets and liabilities, net of effects of acquisitions............... | (140,570 | ) | 75,263 | |||||||||||||||||
Net cash provided by operating activities from continuing operations.................. | 98,148 | 153,140 | ||||||||||||||||||
Cash Flows from Financing Activities of Continuing Operations: | ||||||||||||||||||||
Proceeds from long-term borrowings............................................................... | 77,000 | 49,203 | ||||||||||||||||||
Repayments of long-term borrowings............................................................... | (185,345 | ) | (30,689 | ) | ||||||||||||||||
Increase (decrease) in notes payable and current borrowings.................................... | 2,386 | (10,663 | ) | |||||||||||||||||
Proceeds from stock compensation plans......................................................... | 7,717 | 23,167 | ||||||||||||||||||
Payments to minority interest shareholders...................................................... | (33,079 | ) | (21,259 | ) | ||||||||||||||||
Dividends............................................................................................. | (39,568 | ) | (36,321 | ) | ||||||||||||||||
Net cash used in financing activities from continuing operations.................. | (170,889 | ) | (26,562 | ) | ||||||||||||||||
Cash Flows from Investing Activities of Continuing Operations: | ||||||||||||||||||||
Expenditures for property, plant and equipment................................................... | (28,292 | ) | (30,153 | ) | ||||||||||||||||
Payments for businesses acquired.................................................................. | (5,673 | ) | (43,689 | ) | ||||||||||||||||
Proceeds from sales of businesses and assets....................................................... | 6,681 | 142,303 | ||||||||||||||||||
Purchase of intellectual property (intangibles)................................................... | (410 | ) | — | |||||||||||||||||
Investments in affiliates............................................................................... | (320 | ) | (5,439 | ) | ||||||||||||||||
Net cash (used in) provided by investing activities from continuing operations...... | (28,014 | ) | 63,022 | |||||||||||||||||
Cash Flows from Discontinued Operations: | ||||||||||||||||||||
Net cash (used in) provided by operating activities.............................. | (5,616 | ) | 60,509 | |||||||||||||||||
Net cash provided by financing activities........................................................... | — | 3,391 | ||||||||||||||||||
Net cash used in investing activities.................................................................. | — | (11,588 | ) | |||||||||||||||||
Net cash (used in) provided by discontinued operations................................. | (5,616 | ) | 52,312 | |||||||||||||||||
Effect of exchange rate changes on cash and cash equivalents.................................... | (3,574 | ) | 7,403 | |||||||||||||||||
Net (decrease) increase in cash and cash equivalents.................................................. | (109,945 | ) | 249,315 | |||||||||||||||||
Cash and cash equivalents at the beginning of the period............................................. | 201,342 | 248,409 | ||||||||||||||||||
Cash and cash equivalents at the end of the period.................................................... | $ | 91,397 | $ | 497,724 | ||||||||||||||||
(MORE)
TELEFLEX INCORPORATED AND SUBSIDIARIES
SUMMARY OF SEGMENT RESULTS
(Unaudited)
Three Months Ended | ||||||||||||||||||||
September 28, | September 30, | |||||||||||||||||||
2008 | 2007 | |||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Segment net revenues: | ||||||||||||||||||||
Medical....................................................................................... ............. | $ | 367,327 | $ | 227,825 | ||||||||||||||||
Aerospace................................................................................. ................ | 126,927 | 113,747 | ||||||||||||||||||
Commercial.............................................................................. ................ | 101,628 | 116,990 | ||||||||||||||||||
Total segment net revenues..................................................................... ..... | 595,882 | 458,562 | ||||||||||||||||||
Segment operating profit (1): | ||||||||||||||||||||
Medical....................................................................................... ............. | 71,388 | 50,448 | ||||||||||||||||||
Aerospace................................................................................. ................ | 16,786 | 7,544 | ||||||||||||||||||
Commercial.............................................................................. ................ | 7,067 | 2,304 | ||||||||||||||||||
Total segment operating profit..................................................................... | 95,241 | 60,296 | ||||||||||||||||||
Corporate expenses................................................................................ .............. | 10,379 | 9,140 | ||||||||||||||||||
Net gain on sales of businesses and assets............................................................... | — | (207 | ) | |||||||||||||||||
Restructuring and impairment charges..................................................................... | 470 | 4,937 | ||||||||||||||||||
Minority interest in consolidated subsidiaries (2)......................................................... | (9,627 | ) | (7,200 | ) | ||||||||||||||||
Income from continuing operations before interest, taxes and minority interest.................. | $ | 94,019 | $ | 53,626 | ||||||||||||||||
(1) | Segment operating profit includes a segment’s net revenues reduced by its materials, labor and other product costs along with the segment’s selling, engineering and administrative expenses and minority interest. Unallocated corporate expenses, gain on sales of assets, restructuring and impairment charges, interest income and expense and taxes on income are excluded from the measure. |
(2) | Minority interest in consolidated subsidiaries is included in segment operating profit presented above and must be removed in order to calculate income from continuing operations before interest, taxes and minority interest, as presented on the Company’s condensed consolidated statements of income for the three months ended September 28, 2008 and September 30, 2007, respectively. |
(MORE)
TELEFLEX INCORPORATED AND SUBSIDIARIES
SUMMARY OF SEGMENT RESULTS
(Unaudited)
Nine Months Ended | ||||||||||||||||||||
September 28, | September 30, | |||||||||||||||||||
2008 | 2007 | |||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Segment net revenues: | ||||||||||||||||||||
Medical....................................................................................... ............. | $ | 1,125,719 | $ | 681,142 | ||||||||||||||||
Aerospace................................................................................. ................ | 385,765 | 331,351 | ||||||||||||||||||
Commercial.............................................................................. ................ | 313,003 | 338,726 | ||||||||||||||||||
Total segment net revenues..................................................................... ..... | 1,824,487 | 1,351,219 | ||||||||||||||||||
Segment operating profit (1): | ||||||||||||||||||||
Medical....................................................................................... ............. | 212,952 | 142,275 | ||||||||||||||||||
Aerospace................................................................................. ................ | 45,912 | 32,174 | ||||||||||||||||||
Commercial.............................................................................. ................ | 19,374 | 18,010 | ||||||||||||||||||
Total segment operating profit..................................................................... | 278,238 | 192,459 | ||||||||||||||||||
Corporate expenses................................................................................ .............. | 32,742 | 32,206 | ||||||||||||||||||
Net loss on sales of businesses and assets............................................................... | 18 | 1,121 | ||||||||||||||||||
Restructuring and impairment charges..................................................................... | 11,917 | 6,459 | ||||||||||||||||||
Minority interest in consolidated subsidiaries (2)......................................................... | (25,779 | ) | (21,016 | ) | ||||||||||||||||
Income from continuing operations before interest, taxes and minority interest.................. | $ | 259,340 | $ | 173,689 | ||||||||||||||||
(1) | Segment operating profit includes a segment’s net revenues reduced by its materials, labor and other product costs along with the segment’s selling, engineering and administrative expenses and minority interest. Unallocated corporate expenses, gain on sales of assets, restructuring and impairment charges, interest income and expense and taxes on income are excluded from the measure. |
(2) | Minority interest in consolidated subsidiaries is included in segment operating profit presented above and must be removed in order to calculate income from continuing operations before interest, taxes and minority interest, as presented on the Company’s condensed consolidated statements of income for the nine months ended September 28, 2008 and September 30, 2007, respectively. |
###