1 UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 10-Q [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the quarterly period ended December 31, 1995 ----------------------------------------- OR [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the transition period from to ------------------- ----------------- Commission File Number 0-9042 ------- MEDEX, INC. --------------------------------------------------------------------- (Exact name of registrant as specified in its charter) Ohio 31-4441680 --------------------------------------------------------------------- (State or other jurisdiction (I.R.S. Employer incorporation or organization) Identification No.) 3637 Lacon Road, Hilliard, Ohio 43026 --------------------------------------------------------------------- (Address of principal executive office) (Zip Code) Registrant's telephone number, including area code (614) 876-2413 ------------------ Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 23 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 --- --- As of December 31, 1995, the latest practicable date, 6,171,841 shares of the registrant's common shares were issued and outstanding. 1 2 MEDEX, INC. ----------- INDEX TO FORM 10-Q ------------------ FOR THE THREE AND SIX MONTHS ENDED DECEMBER 31, 1995 ---------------------------------------------------- PAGE NO. -------- PART I. FINANCIAL INFORMATION - ------- --------------------- ITEM 1 ------ Title Page Index to Form 10-Q Consolidated Statements of Income - Three and Six Months Ended December 31, 1995 and 1994 Consolidated Balance Sheets - December 31, 1995 and June 30, 1995 Consolidated Statement of Shareholders' Equity - Six Months Ended December 31, 1995 Consolidated Statements of Cash Flows - Six Months Ended December 31, 1995 and 1994 Notes To Consolidated Financial Statements ITEM 2 ------ Management's Discussion and Analysis of Financial Condition and Results of Operations PART II OTHER INFORMATION - ------- ----------------- EXHIBIT ------- 10.1 Amended Medex, Inc. Key Employee Non Statutory Stock Option Plan 10.2 Amendment to Employment Agreement with Bradley P. Gould 11. Computation of Earnings Per Share 27. Financial Data Schedule 2 3 PART I - FINANCIAL INFORMATION ------------------------------ ITEMS 1 & 2 ----------- MEDEX, INC. ----------- CONSOLIDATED STATEMENTS OF INCOME --------------------------------- (unaudited) ----------- THREE MONTHS ENDED SIX MONTHS ENDED ------------------ ---------------- DECEMBER 31, DECEMBER 31, ------------ ------------ 1995 1994 1995 1994 ---- ---- ---- ---- NET SALES $23,533,502 $22,376,351 $47,231,113 $45,458,490 COST OF GOODS SOLD 12,151,514 12,803,854 23,790,691 25,296,274 ------------- ------------- ------------- ----------- GROSS MARGIN 11,381,988 9,572,497 23,440,422 20,162,216 ------------- ------------- ------------- ----------- OPERATING EXPENSES: Sales and marketing 5,578,966 5,462,668 11,308,303 10,284,956 Research and development 734,419 766,895 1,377,367 1,501,457 Administrative 4,068,960 2,915,591 7,529,760 5,816,477 Restructuring costs 833,479 1,674,262 1,074,730 1,674,262 ------------- ------------- ------------- ----------- Total 11,215,824 10,819,416 21,290,160 19,277,152 ------------- ------------- ------------- ----------- OPERATING INCOME (LOSS) 166,164 (1,246,919) 2,150,262 885,064 ------------- ------------- ------------- ----------- OTHER INCOME (EXPENSE): Investment income 72,778 112,244 124,748 170,798 Interest expense (44,110) ( 97,210) ( 63,975) Other - net 39,044 46,257 ( 49,855) 116,357 ------------- ------------- ------------- ----------- Total 67,712 158,501 ( 22,317) 223,180 ------------- ------------- ------------- ----------- INCOME (LOSS) BEFORE INCOME TAXES 233,876 ( 1,088,418) 2,127,945 1,108,244 ESTIMATED INCOME TAXES (BENEFIT) 95,000 ( 440,000) 852,000 439,000 ------------- ------------- ------------- ----------- NET INCOME (LOSS) $ 138,876 $ ( 648,418) $ 1,275,945 $ 669,244 ============= ============= ============= =========== NET INCOME (LOSS) PER COMMON SHARE: NET INCOME (LOSS) $ .02 $(.10) $.21 $.11 ============= ============= ============= =========== WEIGHTED AVERAGE SHARES OUTSTANDING 6,201,593 6,211,900 6,199,873 6,204,063 ============= ============= ============= =========== See Notes to Consolidated Financial Statements 3 4 MEDEX, INC. ----------- CONSOLIDATED BALANCE SHEETS --------------------------- ASSETS ------ (unaudited) ----------- DECEMBER 31, 1995 JUNE 30, 1995 ----------------- ------------- CURRENT ASSETS: Cash and equivalents $ 5,196,220 $ 4,911,074 Investments 345,000 Trade Receivables (less allowance for doubtful accounts December 31 - $757,000; June 30 - $714,000) 18,439,865 18,506,153 Inventories: Raw materials and supplies 11,482,230 11,495,702 Work-in-process 4,786,481 3,626,058 Finished goods 7,695,977 7,248,231 ---------- ---------- Total inventories 23,964,688 22,369,991 Deferred income taxes 1,633,456 1,633,456 Prepaid expenses and other 1,333,141 812,925 --------- ---------- Total current assets 50,567,370 48,578,599 ---------- ---------- PROPERTY, PLANT AND EQUIPMENT - At cost: Land and land improvements 2,274,816 2,053,046 Buildings 19,695,334 19,504,336 Machinery and equipment 16,744,041 15,940,342 Dies and molds 8,760,162 8,226,919 Furniture and data processing equipment 8,949,683 8,285,376 Additions in progress 3,600,100 3,330,646 ---------- ---------- Total 60,024,136 57,340,665 Less accumulated depreciation 24,958,477 23,028,147 ---------- ---------- Property, plant and equipment - net 35,065,659 34,312,518 ---------- ---------- COST IN EXCESS OF FAIR VALUE OF NET ASSETS ACQUIRED (Net of accumulated amortization: December 31, $1,100,844 June 30 - $997,352) 4,769,489 4,872,981 ---------- ---------- OTHER ASSETS: Deferred income taxes 544,888 530,872 Other 2,141,783 2,206,581 ---------- ---------- Total other assets 2,686,671 2,737,453 ---------- ---------- TOTAL $93,089,189 $90,501,551 =========== =========== See Notes to Consolidated Financial Statements 4 5 MEDEX, INC ---------- CONSOLIDATED BALANCE SHEETS --------------------------- LIABILITIES & SHAREHOLDERS' EQUITY ---------------------------------- (unaudited) ----------- DECEMBER 31, 1995 JUNE 30, 1995 ----------------- ------------- CURRENT LIABILITIES: Current portion of long-term debt $ 502,537 $ 513,066 Accounts payable (principally trade) 3,196,682 3,797,582 Accrued liabilities: Income taxes 1,706,651 602,209 Compensation and profit sharing 3,809,011 2,873,619 Restructuring costs 939,131 649,983 Other 3,157,412 2,807,811 ----------- ---------- Total current liabilities 13,311,424 11,244,270 LONG-TERM DEBT - Less current portion 3,411,008 3,463,232 ---------- ---------- Total liabilities 16,722,432 14,707,502 ---------- ---------- SHAREHOLDERS' EQUITY: Common stock - $.01 par value Shares authorized - 20,000,000 Shares outstanding December 31 - 6,171,841 Shares outstanding June 30 - 6,159,502 (net of 150,590 treasury shares) 61,718 61,595 Additional paid-in capital 42,601,923 42,460,256 Retained earnings 33,954,922 33,172,136 Foreign currency translation adjustment (251,806) 100,062 --------- ------------- Total shareholders' equity 76,366,757 75,794,049 ---------- ---------- TOTAL $93,089,189 $90,501,551 =========== =========== See Notes to Consolidated Financial Statements 5 6 MEDEX, INC. ----------- CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY ---------------------------------------------- FOR THE SIX MONTHS ENDED DECEMBER 31, 1995 ------------------------------------------ (unaudited) ----------- FOREIGN ADDITIONAL CURRENCY TOTAL COMMON STOCK OUTSTANDING PAID-IN RETAINED TRANSLATION SHAREHOLDERS' SHARES AMOUNT CAPITAL EARNINGS ADJUSTMENT EQUITY -------------------------------------------------------------------------------------------------- BALANCE AT JUNE 30, 1995 6,159,502 $ 61,595 $42,460,256 $33,172,136 $ 100,062 $ 75,794,049 Net income 1,275,945 1,275,945 Cash Dividends ($.08 per share) (493,159) (493,159) Foreign currency translation adjustment (351,868) (351,868) Issuance of stock under stock option and purchase plans 12,339 123 141,667 141,790 ------------------------------------------------------------------------------------------------------ BALANCE AT DECEMBER 31, 1995 6,171,841 $ 61,718 $42,601,923 $33,954,922 $ (251,806) $ 76,366,757 ======================================================================================================= See Notes to Consolidated Financial Statements 6 7 MEDEX, INC. ----------- CONSOLIDATED STATEMENTS OF CASH FLOWS ------------------------------------- (unaudited) ----------- SIX MONTHS ENDED DECEMBER 31, DECEMBER 31, 1995 1994 ----------- ------------ CASH FLOWS FROM OPERATING ACTIVITIES: Net income $ 1,275,945 $ 669,244 Adjustment to reconcile net income to net cash provided by operating activities: Depreciation and amortization 2,100,466 2,129,463 Change in operating assets and liabilities: Increase in trade receivables (113,746) (183,676) (Increase) decrease in inventories (1,772,326) 2,347,882 (Increase) in prepaid expenses and other (469,210) (576,351) Decrease in accounts payable (565,989) (115,706) Increase in accrued restructuring costs 289,148 1,537,501 Increase (decrease) in accrued liabilities 984,075 (1,936,218) Increase (decrease) in accrued income taxes 1,151,388 (592,523) Other operating items - net 333,864 (58,875) ----------- ------------ Net cash provided by operating activities 3,213,615 3,220,741 ----------- ------------ CASH FLOWS FROM INVESTING ACTIVITIES: Property additions (2,895,035) (3,221,734) Proceeds from sale of investments 345,000 5,000 ----------- ------------ Net cash used in investing activities (2,550,035) (3,216,734) ----------- ------------ CASH FLOWS FROM FINANCING ACTIVITIES: Payment of long-term obligations (62,753) (169,061) Proceeds from issuance of common shares 141,790 59,980 Cash dividends paid (493,159) (490,497) ----------- ------------ Net cash used by financing activities (414,122) (599,578) ----------- ------------ EFFECT OF EXCHANGE RATE CHANGES ON CASH 35,688 (18,121) ----------- ------------ NET INCREASE (DECREASE) IN CASH AND EQUIVALENTS 285,146 (613,692) ----------- ------------ CASH AND EQUIVALENTS AT BEGINNING OF PERIOD 4,911,074 8,604,455 ----------- ------------ CASH AND EQUIVALENTS AT END OF PERIOD $ 5,196,220 $ 7,990,763 =========== ============ SUPPLEMENTAL DISCLOSURES: CASH PAID DURING THE PERIOD FOR: Interest $ 88,923 $ 51,237 =========== ============ Income taxes $ 410,000 $ 710,000 =========== ============ See Notes to Consolidated Financial Statements 7 8 MEDEX, INC ---------- NOTES TO CONSOLIDATED FINANCIAL ------------------------------- STATEMENTS DECEMBER 31, 1995 ---------------------------- (unaudited) ----------- 1. PRESENTATION ------------ The accompanying unaudited financial statements have been prepared in accordance with the instructions to Form 10-Q and include all of the information and disclosures required by generally accepted accounting principles for interim reporting, which are less than those required for annual reporting. In the opinion of management, the accompanying unaudited financial statements contain all adjustments (all of which are normal and recurring in nature) necessary to present fairly the financial position of Medex, Inc. at December 31, 1995, and the results of operations and cash flows. The notes to the Consolidated Financial Statements which are contained in the 1995 Annual Report to Shareholders should be read in conjunction with these Consolidated Financial Statements. Certain reclassifications have been made to prior year's amounts to conform with the classifications of such amounts for fiscal 1996. 8 9 MEDEX, INC. ----------- MANAGEMENT'S DISCUSSION AND ANALYSIS OF --------------------------------------- RESULTS OF OPERATIONS AND FINANCIAL CONDITION --------------------------------------------- DECEMBER 31, 1995 ----------------- RESULTS OF OPERATIONS The following table shows Medex, Inc. operating results as a percent of net sales for the periods indicated for certain items in the consolidated statements of income. Dollar amounts in the following tables are in thousands. - ------------------------------------------------------------------------------------------------------------------------------------ PERCENT OF NET SALES -------------------------------------------------------- THREE MONTHS ENDED SIX MONTHS ENDED DECEMBER 31, DECEMBER 31, 1995 1994 1995 1994 - ------------------------------------------------------------------------------------------------------------------------------------ Net Sales 100.00% 100.00% 100.00% 100.00% Cost of Goods Sold 51.63 57.22 50.37 55.65 ------ ------ ------ ------ Gross Margin 48.37 42.78 49.63 44.35 Operating Expenses 47.66 48.35 45.08 42.41 ------ ------ ------ ------ Operating Income (Loss) .71 (5.57) 4.55 1.95 Other Income .29 .71 (.05) .49 ------ ------ ------ ------ Income (Loss) Before Income Taxes .99 (4.87) 4.50 2.44 Estimated Income Taxes (Benefit) .40 (1.97) 1.80 .97 ------ ------ ------ ------ Net Income (Loss) .59% (2.90)% 2.70% 1.47% ====== ====== ====== ====== ==================================================================================================================================== THREE MONTHS ENDED SIX MONTHS ENDED DECEMBER 31, DECEMBER 31, 1995 1994 1995 1994 - ------------------------------------------------------------------------------------------------------------------------------------ Net Sales $23,534 $22,376 $47,231 $45,458 ==================================================================================================================================== <FN> Net sales for the three months ended December 31,1995 increased $1,158,000 or five percent over the same period of the previous year. Net sales from domestic operations increased $545,000 or four percent to $15,884,000 while sales from the Company's European operations increased $613,000 or nine percent to $7,650,000. 9 10 The increase in domestic sales consists of increases in both critical care accessories of $213,000 and infusion systems of $332,000. Critical care accessories sales increased due to increased sales of fluid & drug and cath lab products partially offset by a decrease in sales of pressure monitoring products. Sales of infusion systems increased primarily as a result of a $915,000 increase in syringe pump sales partially offset by a decrease in sales of large volume pumps and related disposables. European sales increased primarily due to increases in cath lab (procedure pack) and ambulatory pump sales and due to $160,000 of sales from Ashfield Medical Systems, which was acquired in the third quarter of fiscal 1995. Increased foreign currency translation rates accounted for approximately one-half of the overall increase in European sales. For the six months ended December 31, 1995, net sales increased $1,773,000 or four percent over the same period of the previous year. Domestic sales decreased $372,000 or one percent to $31,707,000 while European sales increased $2,145,000 or 16 percent to $15,524,000. The decrease in domestic sales occurred in both critical care accessories, down $191,000 and infusion systems, down $181,000. The decrease in critical care accessories primarily occurred in the fluid and drug product line due to bulk/OEM business lost in the previous year. Infusion systems decreased as a result of decreases in sales of large volume pumps and related disposables. The increase in European sales for the six months is primarily due to increased sales of cath lab (procedure pack) and pressure monitoring products along with the Company recording $373,000 of sales from Ashfield Medical Systems. Increased foreign currency translation rates accounted for approximately 40 percent of the increase. THREE MONTHS ENDED SIX MONTHS ENDED DECEMBER 31, DECEMBER 31, 1995 1994 1995 1994 - --------------------------------------------------------------------------------------------------------------------------------- Cost of Goods Sold $12,152 $12,804 $23,791 $25,296 - --------------------------------------------------------------------------------------------------------------------------------- Gross Margin $11,382 $ 9,572 $23,440 $20,162 ================================================================================================================================= Gross margin as a percent of net sales for the second quarter of fiscal 1996 increased to 48.4% from the 42.8% reported in the previous year. Domestic margins increased eight percentage points while European margins remained flat. Domestic margins have improved due to a change in mix to include fewer large volume pump sales, which have a lower margin, and due to lower volume related manufacturing variances. The decrease in manufacturing variances is attributed to increased production volumes at both the Columbus and Atlanta plants due to the Company closing its Denver facility and moving production to these locations. Europe's margins have remained flat reflecting lower margins at standard due to pricing pressures and increased costs offset by favorable volume related manufacturing variances. 10 11 On a year to date basis, the gross margin percentage increased to 49.6% from 44.4%. Domestic margins improved 7.3 percentage points while Europe's margins improved 1.2 percentage points. These improvements were primarily caused by the same items as noted above. THREE MONTHS ENDED SIX MONTHS ENDED DECEMBER 31, DECEMBER 31, 1995 1994 1995 1994 - -------------------------------------------------------------------------------------------------------------------------------- Operating Expenses $11,216 $10,819 $21,290 $19,277 ================================================================================================================================ Operating expenses for the three months ended December 31, 1995 increased $397,000 over the same period for the previous year. This increase consists of a $223,000 decrease in domestic operating expenses and a $620,000 increase in European operating expenses. The domestic decrease consists of a $618,000 increase in selling, research and administrative costs offset by a $841,000 decrease in restructuring expenses. Selling, research and administrative costs have increased due to accruals for the estimated costs associated with senior management changes announced during the quarter. Restructuring expenses in both the current and prior year relate to the closing of the Denver facility announced in October, 1994. The closing of this facility and the integration of all functions and product lines into the Columbus and Atlanta operations was originally estimated to save the Company approximately $2,500,000 annually, while costing approximately $3,200,000 to implement. The integration was finalized during the quarter ended December 31, 1995 when the company incurred the final costs associated with the hiring and relocation of personnel and when the facility lease was terminated. The total cost to complete this plan was $3,709,000 consisting of $2,876,000 recognized through September, 1995 and $833,000 recognized this quarter. The excess of the final cost of $3,709,000 over the original estimate of $3,200,000 is primarily due to costs to terminate the lease. The Company was previously attempting to sublease the facility for which it was committed under a lease through September, 1998. The Company had recorded the portion of the lease costs which were expected to exceed the estimated sublease income as a component of the restructuring costs recorded in the previous fiscal year. During the quarter ended December 31, 1995, the Company was presented with an opportunity to terminate the lease and remove itself of the uncertainty associated with subletting the facility. While the costs exceeded original estimates, management elected to terminate the lease to bring final closure to the Denver restructuring. European operating expenses increased $620,000 partially due to the effects of increased foreign currency translation rates which caused $145,000 of the increase. The remaining increase is due to increased sales and marketing and administrative expenses to support the increased sales and due to the acquisition of Ashfield Medical Systems which recorded $130,000 of expenses. On a year to date basis, operating expenses increased $2,013,000 consisting of a $627,000 increase in domestic expenses and a $1,386,000 increase in European expenses. The increase for the six month period was primarily due to the same items discussed above for the three month period. 11 12 THREE MONTHS ENDED SIX MONTHS ENDED DECEMBER 31, DECEMBER 31, 1995 1994 1995 1994 - --------------------------------------------------------------- Other Income $ 68 $ 159 $ (22) $ 223 _______________________________________________________________ The decrease in other income for the three months ended December 31, 1995 is primarily due to a decrease in investment income and an increase in interest expense. Investment income has decreased due to lower investment levels while interest expense has increased due to a reduction in the amount of interest capitalized on construction projects. For the six months ended December 31, 1995, the Company recorded an expense of $22,000 versus income of $223,000 in the prior year. This change is primarily due to a reduction in interest income and an increase in interest expense, due to the reasons noted above, and due to a decrease in foreign currency exchange gains. The Company recorded an $85,000 foreign currency exchange loss for the six months ended December 31, 1995 as compared to a gain of $95,000 for the same period in the prior year. THREE MONTHS ENDED SIX MONTHS ENDED DECEMBER 31, DECEMBER 31, 1995 1994 1995 1994 - --------------------------------------------------------------- Estimated Income Taxes/(benefit) $ 95 $ (440) $ 852 $ 439 _______________________________________________________________ Income taxes for both the current and previous fiscal year are estimated to be 40 percent of pre-tax income. LIQUIDITY AND CAPITAL RESOURCES - ------------------------------- Net working capital at December 31, 1995 decreased $78,000 over the working capital at June 30, 1995. The current ratio was 3.80 to 1.00 at December 31, 1995 as compared to 4.32 to 1.00 at June 30, 1995. Property additions of approximately $2,895,000 primarily relate to the acquisition of machinery and equipment and dies and molds. Management believes that currently available cash and investments, cash provided from future operations and debt financing options will be sufficient to finance these and other future capital expenditures. MANAGEMENT'S OUTLOOK - -------------------- Management anticipates that the Company will continue to post increases in sales and profits over fiscal 1995. However, the Company remains in a turnaround mode and management is working to position the Company for consistent performance. 12 13 PART II - OTHER INFORMATION --------------------------- ITEM 1. - ------- LEGAL PROCEEDINGS - ----------------- The Company is not presently a party to any material pending legal proceedings. ITEM 2. - ------- CHANGES IN SECURITIES - --------------------- None ITEM 3. - ------- DEFAULTS UPON SENIOR SECURITIES - ------------------------------- None ITEM 4. - ------- SUBMISSION OF MATTERS TO VOTE OF SECURITY HOLDERS - ------------------------------------------------- A. Medex, Inc.'s 1995 Annual Meeting of Shareholders was held on November 15, 1995. B. Proxies were solicited by Medex, Inc. management pursuant to Regulation 14 under the Securities Exchange Act of 1934. There was no solicitation in opposition to managements' nominees as listed in the Proxy Statement and all nominees were elected pursuant to the vote of the Shareholders. 1. The vote to elect directors was: Robert E. Boyd James L. Ginter John N. Holscher -------------- --------------- ---------------- For 5,076,390 5,242,990 5,239,138 Withheld 306,139 139,539 143,391 The terms of office of Messrs. Helmrath, Joyce, Jordan, Martino, Messinger and Waldbillig continued after the meeting. C. Shareholders voted to approve the appointment of Deloitte & Touche LLP as auditors for the year ending June 30, 1996. 1. The vote to approve Deloitte & Touche LLP as auditors was: For 5,374,190 Against 4,452 Abstain 3,887 13 14 ITEM 5. - ------- OTHER INFORMATION - ----------------- None ITEM 6. - ------- EXHIBITS AND REPORTS ON FORM 8-K - -------------------------------- A. EXHIBITS -------- 10.1 Amended Medex, Inc. Key Employee Non Statutory Stock Option Plan. 10.2 Amendment to Employment Agreement with Bradley P. Gould. 11. Computation of earnings per share. B. REPORTS ON FORM 8-K ------------------- 1. A report on Form 8-K was filed on October 10, 1995 and reported under Item 5, Other Events: that Mr. Bradley P. Gould had been elected Chief Executive Officer of Medex, Inc. Michael J. Barilla had been named acting Chief Financial Officer and Kevin L. Barnett had been named Treasurer of the Company. 2. A report on Form 8-K was filed on October 23,1995 and reported under Items 5, Other Events; that Medex, Inc. had adopted a Shareholder Rights Plan as described in the press release attached as an exhibit to the Form 8-K. 14 15 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, thereto duly authorized. MEDEX, INC. Date: February 13 , 1996 By: /s/Bradley P. Gould ------------------------ Bradley P. Gould Chief Executive Officer And:/s/Michael J. Barilla Michael J. Barilla Vice President Chief Financial Officer And:/s/Kevin L. Barnett Kevin L. Barnett Vice President Treasurer and Corporate Controller (Principle Accounting Officer) 15