Back to GetFilings.com



Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

     
[X]   QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
     
For the quarterly period ended:   December 31, 2002
   
Commission file number:            1-9344
   

AIRGAS, INC.


(Exact name of registrant as specified in its charter)
     
Delaware   56-0732648

 
(State or other jurisdiction of incorporation or organization)   (I.R.S. Employer
Identification No.)
     
259 North Radnor-Chester Road, Suite 100 Radnor, PA   19087-5283

 
(Address of principal executive offices)   (ZIP code)

(610) 687-5253


(Registrant’s telephone number, including area code)

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

Common Stock outstanding(State or other jurisdiction of ing at February 11, 2003: 71,999,946 shares

 


TABLE OF CONTENTS

PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
CONSOLIDATED STATEMENTS OF EARNINGS
CONSOLIDATED BALANCE SHEETS
CONSOLIDATED STATEMENTS OF CASH FLOWS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Item 2. Management’s Discussion and Analysis of Financial Condition and Results Of Operations
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Item 4. Controls and Procedures
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
Item 6. Exhibits and Reports on Form 8-K
Signatures
Certifications
FORM 10-Q DATED DECEMBER 31, 2002
CALCULATIONS OF EARNINGS PER SHARE
CERTIFICATION OF CHAIRMAN AND CEO OF AIRGAS, INC.
CERTIFICATION OF SENIOR VP AND CFO OF AIRGAS, INC.


Table of Contents

AIRGAS, INC.

FORM 10-Q

December 31, 2002

INDEX

     
PART I – FINANCIAL INFORMATION    
Item 1. Financial Statements    
    Consolidated Statements of Earnings for the Three and Nine Months Ended December 31, 2002 and 2001(Unaudited)   3
    Consolidated Balance Sheets as of December 31, 2002 (Unaudited) and March 31, 2002.   4
    Consolidated Statements of Cash Flows for the Nine Months Ended December 31, 2002 and 2001(Unaudited)   5
    Notes to Consolidated Financial Statements(Unaudited)   6
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations   23
Item 3. Quantitative and Qualitative Disclosures About Market Risk   36
Item 4. Controls and Procedures   38
PART II – OTHER INFORMATION    
Item 1. Legal Proceedings   39
Item 6. Exhibits and Reports on Form 8-K   39
SIGNATURES   40
CERTIFICATIONS   41

2


Table of Contents

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

AIRGAS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF EARNINGS
(Unaudited)
(In thousands, except per share amounts)
                                         
            Three Months Ended   Nine Months Ended
            December 31,   December 31,
            2002   2001   2002   2001
           
 
 
 
Net sales
                               
   
Distribution
  $ 399,659     $ 357,769     $ 1,232,043     $ 1,108,428  
   
Gas Operations
    35,680       34,664       112,017       111,662  
 
   
     
     
     
 
     
Total net sales
    435,339       392,433       1,344,060       1,220,090  
 
   
     
     
     
 
Costs and expenses
                               
 
Cost of products sold (excluding depreciation)
                               
     
Distribution
    193,248       181,824       605,447       574,577  
     
Gas Operations
    10,959       11,966       35,113       39,496  
   
Selling, distribution and administrative expenses
    172,403       149,529       523,439       453,483  
   
Depreciation
    19,080       16,051       55,708       47,497  
   
Amortization
    1,559       1,869       4,935       6,220  
   
Special charges
                2,694        
 
   
     
     
     
 
     
Total costs and expenses
    397,249       361,239       1,227,336       1,121,273  
 
   
     
     
     
 
Operating income
                               
 
Distribution
    31,781       25,711       97,560       80,069  
 
Gas Operations
    6,309       5,483       21,858       18,748  
 
Special charges
                (2,694 )      
 
   
     
     
     
 
     
Total operating income
    38,090       31,194       116,724       98,817  
Interest expense, net
    (10,965 )     (12,448 )     (36,126 )     (35,211 )
Discount on securitization of trade receivables
    (804 )     (1,063 )     (2,554 )     (4,047 )
Other income (expense), net
    (339 )     1,971       (591 )     1,793  
Equity in earnings of unconsolidated affiliates
    731       645       3,027       2,875  
 
   
     
     
     
 
 
Earnings before income taxes and the cumulative effect of a change in accounting principle
    26,713       20,299       80,480       64,227  
Income taxes
    10,017       8,454       30,540       24,378  
 
   
     
     
     
 
 
Earnings before the cumulative effect of a change in accounting principle
    16,696       11,845       49,940       39,849  
Cumulative effect of a change in accounting principle
                      (59,000 )
 
   
     
     
     
 
Net earnings (loss)
  $ 16,696     $ 11,845     $ 49,940     $ (19,151 )
 
   
     
     
     
 
Basic earnings (loss) per share:
                               
 
Earnings per share before the cumulative effect of a change in accounting principle
  $ .24     $ .17     $ .71     $ .59  
 
Cumulative effect per share of a change in accounting principle
                      (.87 )
 
   
     
     
     
 
 
Net earnings (loss) per share
  $ .24     $ .17     $ .71     $ (.28 )
 
   
     
     
     
 
Diluted earnings (loss) per share:
                               
 
Earnings per share before the cumulative effect of a change in accounting principle
  $ .23     $ .17     $ .69     $ .57  
 
Cumulative effect per share of a change in accounting principle
                      (.85 )
 
   
     
     
     
 
 
Net earnings (loss) per share
  $ .23     $ .17     $ .69     $ (.28 )
 
   
     
     
     
 
Weighted average shares outstanding:
                               
       
Basic
    70,600       68,300       70,300       67,900  
 
   
     
     
     
 
       
Diluted
    72,300       70,300       72,100       69,400  
 
   
     
     
     
 
Comprehensive income (loss)
  $ 16,065     $ 12,579     $ 50,279     $ (23,654 )
 
   
     
     
     
 
    See accompanying notes to consolidated financial statements.

3


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS
(In thousands, except per share amounts)
                   
      (Unaudited)        
      December 31,   March 31,
      2002   2002
     
 
ASSETS
               
Current Assets
               
Trade receivables, less allowances for doubtful accounts of $9,323 at December 31, 2002 and $8,176 at March 31, 2002
  $ 72,738     $ 88,634  
Inventories, net
    146,133       154,045  
Deferred income tax asset, net
    13,583       13,210  
Prepaid expenses and other current assets
    30,799       47,654  
 
   
     
 
 
Total current assets
    263,253       303,543  
 
   
     
 
Plant and equipment, at cost
    1,329,247       1,309,001  
Less accumulated depreciation
    (463,348 )     (415,986 )
 
   
     
 
 
Plant and equipment, net
    865,899       893,015  
Goodwill
    427,738       406,548  
Other intangible assets, net
    21,529       25,718  
Investments in unconsolidated affiliates
    65,605       64,626  
Other non-current assets
    39,765       23,607  
 
   
     
 
 
Total assets
  $ 1,683,789     $ 1,717,057  
 
   
     
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
Current Liabilities
               
Accounts payable, trade
  $ 77,745     $ 82,485  
Accrued expenses and other current liabilities
    110,406       136,390  
Current portion of long-term debt
    2,377       2,456  
 
   
     
 
 
Total current liabilities
    190,528       221,331  
 
   
     
 
Long-term debt
    693,809       764,124  
Deferred income taxes, net
    199,043       198,173  
Other non-current liabilities
    30,176       30,343  
Commitments and contingencies
               
Stockholders’ Equity
               
Preferred stock, no par value, 20,000 shares authorized, no shares issued or outstanding at December 31, 2002 and March 31, 2002
           
Common stock, par value $.01 per share, 200,000 shares authorized, 76,099 and 75,193 shares issued at December 31, 2002 and March 31, 2002, respectively
    761       752  
Capital in excess of par value
    210,777       198,500  
Retained earnings
    395,121       345,181  
Accumulated other comprehensive loss
    (4,062 )     (4,401 )
Treasury stock, 547 common shares at cost at December 31, 2002 and March 31, 2002
    (4,289 )     (4,289 )
Employee benefits trust, 3,723 and 4,331 common shares at cost at December 31, 2002 and March 31, 2002, respectively
    (28,075 )     (32,657 )
 
   
     
 
 
Total stockholders’ equity
    570,233       503,086  
 
   
     
 
 
Total liabilities and stockholders’ equity
  $ 1,683,789     $ 1,717,057  
 
   
     
 

    See accompanying notes to consolidated financial statements.

4


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
                     
        Nine Months Ended   Nine Months Ended
(Dollars in thousands)   December 31, 2002   December 31, 2001
 
 
CASH FLOWS FROM OPERATING ACTIVITIES
               
Net earnings (loss)
  $ 49,940     $ (19,151 )
Adjustments to reconcile net earnings (loss) to net cash provided by operating activities:
               
 
Depreciation and amortization
    60,643       53,717  
 
Deferred income taxes
    4,494       9,574  
 
Equity in earnings of unconsolidated affiliates
    (3,027 )     (2,875 )
 
(Gains) losses on divestitures
    241       (1,916 )
 
(Gains) losses on sales of plant and equipment
    (105 )     278  
 
Stock issued for employee stock purchase plan
    6,719       5,463  
 
Cumulative effect of a change in accounting principle
          59,000  
 
Other non-cash charges
          1,068  
Changes in assets and liabilities, excluding effects of business acquisitions and divestitures:
               
 
Securitization of trade receivables
    17,100       65,400  
 
Trade receivables, net
    (2,158 )     14,229  
 
Inventories, net
    6,689       1,270  
 
Prepaid expenses and other current assets
    16,575       1,719  
 
Accounts payable, trade
    (4,719 )     (15,777 )
 
Accrued expenses and other current liabilities
    (13,176 )     4,378  
 
Other assets and liabilities, net
    (359 )     240  
 
   
     
 
   
Net cash provided by operating activities
    138,857       176,617  
 
   
     
 
CASH FLOWS FROM INVESTING ACTIVITIES
               
 
Capital expenditures
    (52,399 )     (41,340 )
 
Proceeds from sales of plant and equipment
    5,788       2,909  
 
Proceeds from divestitures
    3,167       10,200  
 
Business acquisitions and settlements of acquisition related liabilities
    (9,947 )     (11,268 )
 
Dividends and fees from unconsolidated affiliates
    2,118       2,217  
 
Other, net
    (1,518 )     886  
 
   
     
 
   
Net cash used in investing activities
    (52,791 )     (36,396 )
 
   
     
 
CASH FLOWS FROM FINANCING ACTIVITIES
               
 
Proceeds from borrowings
    212,581       420,005  
 
Repayment of debt
    (296,257 )     (540,151 )
 
Financing costs
          (8,753 )
 
Exercise of stock options
    6,037       2,517  
 
Cash overdraft
    (8,427 )     (13,839 )
 
   
     
 
   
Net cash used in financing activities
    (86,066 )     (140,221 )
 
   
     
 
Change in cash
  $     $  
 
Cash – Beginning of period
           
 
   
     
 
 
Cash – End of period
  $     $  
 
   
     
 
Cash paid during the period for:
               
 
Interest
  $ 46,498     $ 31,114  
 
Income taxes, net of refunds
  $ 805     $ 18,329  

        See accompanying notes to consolidated financial statements.

5


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

(1) BASIS OF PRESENTATION

     The consolidated financial statements include the accounts of Airgas, Inc. and its subsidiaries (the “Company”). Intercompany accounts and transactions are eliminated in consolidation. The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America. These statements do not include all disclosures required for annual financial statements. These financial statements should be read in conjunction with the more complete disclosures contained in the Company’s audited consolidated financial statements for the fiscal year ended March 31, 2002.

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

(2) NEW ACCOUNTING PRONOUNCEMENTS AND ACCOUNTING CHANGES

FASB Financial Interpretation No. 45

     In November 2002, the Financial Accounting Standards Board (“FASB”) issued Financial Interpretation No. 45, Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others, (“FIN 45”). FIN 45 elaborates on the disclosures to be made by a guarantor in its interim and annual financial statements about its obligations under certain guarantees that it has issued. It also clarifies that a guarantor is required to recognize, at the inception of a guarantee, a liability for the fair value of the obligation undertaken in issuing the guarantee. The initial recognition and measurement provisions of FIN 45 are applicable on a prospective basis to guarantees issued or modified after December 31, 2002.

     Based on a review of the Company’s material contracts and finance agreements, the only additional disclosure required by the interpretation relates to the Company’s residual value guarantee associated with certain leased vehicles. The Company leases approximately $32 million in fleet vehicles under long-term operating leases with varying terms. Additionally, the Company guarantees a residual value of $7.9 million related to its leased vehicles.

FASB Financial Interpretation No. 46

     In January 2003, the FASB issued a Financial Interpretation of Accounting Research Bulletin No. 51 (“ARB 51”) entitled, Consolidation of Variable Interest Entities (“FIN 46”). The interpretation is effective for the first interim period beginning after June 15, 2003. It defines a variable interest entity (“VIE”) as a legal structure, such as a corporation, partnership or joint venture, created to conduct activities or hold assets. The interpretation introduces the concept of a “Primary Beneficiary” and requires VIEs, which do not effectively disperse risk among parties associated with the VIE, to be consolidated by the party deemed to be the Primary Beneficiary. The Primary Beneficiary approach is a departure from the voting interest approach typically used under ARB 51 when determining which of the parties associated with a VIE should consolidate it.

     As disclosed Notes 11 and 12, the Company participates in a joint venture and a leasing arrangement with a grantor trust. The Company is reviewing these arrangements and believes it is reasonably possible that its joint venture arrangement and its leasing arrangement may be required to be consolidated under this interpretation.

     As of December 31, 2002, the Company had variable interests in a securitization bank conduit (see Note 6). The Bank conduit is a qualified special purpose entity, which is exempt from the consolidation requirements of FIN 46.

6


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

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

SFAS 142

     In July 2001, the FASB issued Statement of Financial Accounting Standards (“SFAS”) No. 142, Goodwill and Other Intangible Assets. As allowed under the Standard, the Company adopted SFAS 142 retroactively to April 1, 2001. SFAS 142 requires goodwill and intangible assets with indefinite useful lives to no longer be amortized, but instead be tested for impairment at least annually. Upon adoption of SFAS 142, the Company performed an evaluation of goodwill, which indicated that goodwill recorded in the Distribution segment associated with its industrial tool reporting unit was impaired as of April 1, 2001. Accordingly, the Company recognized a $59 million non-cash charge, recorded as of April 1, 2001, as the cumulative effect of a change in accounting principle for the write-down of goodwill to its fair value. The impaired goodwill was not deductible for taxes, and as a result, no tax benefit was recorded in relation to the charge.

SFAS 144

     On April 1, 2002, the Company adopted SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets, as required. SFAS 144 addresses financial accounting and reporting for the impairment or disposal of long-lived assets, including discontinued operations. The adoption of SFAS 144 did not have a material impact on the Company’s consolidated financial position, results of operations or liquidity.

(3)  ACQUISITIONS & DIVESTITURES

(a) Air Products Acquisition

     On February 28, 2002, the Company purchased the majority of Air Products and Chemicals, Inc.’s (“Air Products”) U.S. packaged gas business. Below is a rollforward of the purchase price allocation, as revised, to each major asset and liability caption of the acquired packaged gas business. Such allocations have been based on estimates of fair value at the date of acquisition and are subject to revision as better estimates, such as third-party appraisals, are obtained. Additionally, the revisions include $4 million of transaction costs paid subsequent to year-end. Current liabilities reflects $1.8 million of costs to close certain acquired facilities and severance for 129 employees.

                         
                    (Unaudited)
    March 31, 2002   Revisions   December 31, 2002
(In thousands)  
 
 
Current assets
  $ 27,049     $ (1,218 )   $ 25,831  
Property, plant and equipment, net
    197,674       (21,877 )     175,797  
Goodwill
    22,208       22,864       45,072  
Intangible assets
    3,786             3,786  
Current liabilities
    (8,635 )     5,795       (2,840 )
Long-term liabilities
    (812 )     (1,539 )     (2,351 )
 
   
     
     
 
Total
  $ 241,270     $ 4,025     $ 245,295  
 
   
     
     
 

7


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

(3) ACQUISITIONS & DIVESTITURES – (Continued)

(b) Other Acquisitions

     In November 2002, the Company acquired a distributor of industrial gases and related equipment for cash of approximately $5.4 million. The acquired business has annual sales of approximately $10 million and is included in the Distribution segment.

     In September 2001, the Company acquired six retail distributor locations from Air Liquide America Corporation (“Air Liquide”) for a purchase price of $11 million. The acquisition added to the Company’s national distribution network and strengthened the Company’s presence in the southwestern United States. The operations generate annual sales of approximately $10 million and were included in the Distribution segment since the date of acquisition.

(c) Divestitures

     In October 2001, the Company sold two of its nitrous oxide production facilities to Air Liquide. Proceeds from the sale of approximately $10 million were used to reduce borrowings under the Company’s revolving credit facilities. The “Other income (expense), net” line of the consolidated statement of earnings includes a gain on the transaction of $7.4 million, $4.7 million after tax. The nitrous oxide facilities generated approximately $7 million in annual sales and were included in the Gas Operations segment. The Company retained its remaining four nitrous oxide production facilities to meet its requirements as a major producer and distributor of nitrous oxide.

     During the quarter ended December 31, 2001, the Company recorded a loss of $1.9 million for an indemnity claim related to a prior period divestiture. In December 2001, the carrying values of the net assets of Kendeco, Inc. (“Kendeco”), an industrial tool business in the Distribution segment, were reduced by $3.6 million to their net realizable value of $3.5 million based on the estimated selling price less cost to sell. These charges are reflected in the “Other income (expense), net” line of the consolidated statement of earnings. Due to a difference in the book and tax basis of the net assets, only a minimal tax benefit was recognized in relation to the charge.

     In May 2002, the Company completed the sale of Kendeco for cash proceeds of $3.2 million. Kendeco generated annual sales of approximately $18 million. During the quarter ended June 30, 2002, the Company also resolved an indemnity claim related to a prior period divestiture. Other income (expense), net, for the nine months ended December 31, 2002 includes a $241 thousand net loss from these divestiture-related transactions.

(4) SPECIAL CHARGES

     During the quarter ended June 30, 2002, the Company recorded special charges of $2.7 million consisting of a restructuring charge related to the integration of the business acquired from Air Products during the fourth quarter of fiscal 2002 and costs related to the consolidation of the Company’s procurement function. The special charges include facility exit costs associated with the closure of certain facilities and severance for approximately 130 employees. The facilities to be exited and the affected employees were part of the Company’s existing operations prior to the acquisition of the Air Products business.

8


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

(5) EARNINGS (LOSS) PER SHARE

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

     The table below reconciles basic weighted average common shares outstanding to diluted weighted average common shares outstanding for the three and nine months ended December 31, 2002 and 2001:

                                     
        Three Months Ended   Nine Months Ended
        December 31,   December 31,
       
 
    2002   2001   2002   2001
(In thousands)  
 
 
 
Weighted average common shares outstanding:
                               
 
Basic
    70,600       68,300       70,300       67,900  
   
Stock options and warrants
    1,700       2,000       1,800       1,500  
 
   
     
     
     
 
 
Diluted
    72,300       70,300       72,100       69,400  
 
   
     
     
     
 

(6) TRADE RECEIVABLES SECURITIZATION

     The Company participates in a securitization agreement with two commercial banks to sell up to $175 million of qualifying trade receivables. The agreement was to originally expire in December 2003, but the agreement was extended during the fiscal 2003 third quarter to December 2005, and remains subject to renewal provisions contained in the agreement. During the nine months ended December 31, 2002, the Company sold, net of its retained interest, $1,044 million of trade receivables and remitted to bank conduits, pursuant to a servicing agreement, $892.9 million in collections on those receivables. The amount of outstanding receivables under the agreement was $151.1 million at December 31, 2002 and $134 million at March 31, 2002. Net proceeds received by the Company pursuant to the securitization agreement were used to reduce borrowings on its revolving credit facilities.

     The transaction has been accounted for as a sale under the provisions of SFAS No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities. Under the securitization agreement, eligible trade receivables are sold to bank conduits through a bankruptcy-remote special purpose entity, which is consolidated for financial reporting purposes. The difference between the proceeds from the sale and the carrying value of the receivables is recognized as “Discount on securitization of trade receivables” in the accompanying Consolidated Statements of Earnings and varies on a monthly basis depending on the amount of receivables sold and market rates. The Company retains a subordinated interest in the receivables sold, which is recorded at the receivables’ previous carrying value. A subordinated retained interest of approximately $49.8 million and $41 million are included in “Trade receivables” in the accompanying Consolidated Balance Sheets at December 31, 2002 and March 31, 2002, respectively. In accordance with a servicing agreement, the Company will continue to service, administer and collect the trade receivables on behalf of the bank conduits. The servicing fees charged to the bank conduits approximate the costs of collections. The Company also maintains an allowance for doubtful accounts on trade receivables that it retains.

9


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

(7) INVENTORIES, NET

     Inventories, net, consist of:

                 
    (Unaudited)        
    December 31,   March 31,
(In thousands)   2002   2002
   
 
Hardgoods
  $ 131,571     $ 139,034  
Gases
    14,562       15,011  
 
   
     
 
 
  $ 146,133     $ 154,045  
 
   
     
 

     Net inventories determined by the LIFO inventory method totaled $16.8 million and $15.2 million at December 31, 2002 and March 31, 2002, respectively. If the FIFO inventory method had been used for these inventories, the carrying value would have been increased $1.4 million and $1.3 million at December 31, 2002 and March 31, 2002, respectively. Substantially all of the inventories are finished goods.

(8) ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES

     Accrued expenses and other current liabilities include:

                 
    (Unaudited)        
    December 31,   March 31,
(In thousands)   2002   2002
   
 
Accrued payroll and employee benefits
  $ 31,120     $ 32,443  
Business insurance reserves
    13,861       13,266  
Health insurance reserves
    10,663       7,628  
Accrued interest expense
    10,132       17,255  
Litigation reserves
    537       11,292  
Taxes other than income taxes
    12,030       10,441  
Other accrued expenses and current liabilities
    32,063       44,065  
 
   
     
 
 
  $ 110,406     $ 136,390  
 
   
     
 

     Litigation reserves decreased during fiscal 2003 due to the payment of a significant litigation settlement.

10


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

(9) DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES

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

     In October 2002, the Company entered into two fixed interest rate swap agreements totaling $50 million in notional principal amount with a term of three years. At December 31, 2002, the Company had a notional amount of $90 million in fixed interest rate swap agreements that effectively convert a corresponding amount of variable interest rate operating leases and the revolving credit facilities to fixed interest rate instruments. During the nine months ended December 31, 2002, the Company recorded a net increase in the fair value of the fixed interest rate swap agreements of $547 thousand as accumulated other comprehensive income. The net additional interest payments made under these swap agreements during the nine-month period were recognized in interest expense.

     At December 31, 2002, the Company also had a notional amount of $155 million in variable interest rate swap agreements that effectively converts a corresponding amount of fixed rate medium-term and senior subordinated notes to variable rate debt. The fair value of these variable interest rate swap agreements and the increased carrying value of the hedged portions of the medium-term and senior subordinated notes at December 31, 2002 was $19 million. The changes in the fair value of the swap agreements are offset by changes in the fair value of the hedged portions of the medium-term and senior subordinated notes.

     The effect of these interest rate swap agreements was to adjust the Company’s ratio of fixed to variable interest rates to 41% fixed and 59% variable.

(10) GOODWILL AND OTHER INTANGIBLE ASSETS

     Changes in the net carrying amount of goodwill for the nine months ended December 31, 2002, were as follows:

                           
      Distribution   Gas Operations        
(In thousands)   Segment   Segment   Total
   
 
 
Balance at March 31, 2002
  $ 332,325     $ 74,223     $ 406,548  
 
Acquisitions – adjustments
    23,225       258       23,483  
 
Divestitures
    (1,531 )           (1,531 )
 
Other adjustments
    (762 )           (762 )
 
   
     
     
 
Balance at December 31, 2002
  $ 353,257     $ 74,481     $ 427,738  
 
   
     
     
 

     Other intangible assets amounted to $21.5 million (net of accumulated amortization of $82.5 million) and $25.7 million (net of accumulated amortization of $77.6 million) at December 31, 2002 and March 31, 2002, respectively. These intangible assets primarily consist of acquired customer lists amortized over 11 years and non-compete agreements entered into in connection with business combinations amortized over the term of the agreements, principally five years. There are no expected residual values related to these intangible assets. Estimated remaining fiscal year amortization expense in millions is as follows: remainder of 2003 - - $1.9; 2004 - - $6.3; 2005 - $4.3; 2006 - $3.7; and $5.3 thereafter.

     SFAS 142 requires the Company to perform an assessment at least annually of the carrying value of goodwill associated with each of its reporting units. The Company has elected to perform its annual assessment as of October 31 of each year. As of October 31, 2002, the Company determined the implied fair value of each of its reporting units using a discounted cash flow analysis and compared such values to the carrying value of each of the respective reporting units. This annual assessment of goodwill indicated that the Company’s carrying value of goodwill was not impaired.

11


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

(11) JOINT VENTURE WITH NATIONAL WELDERS

     The Company has an investment totaling $59 million and $57 million at December 31, 2002 and March 31, 2002, respectively, in its National Welders joint venture. National Welders is a producer and distributor of industrial gases based in Charlotte, North Carolina. The joint venture also distributes medical and specialty gases, processed chemicals and welding equipment and supplies. The Company owns all of the joint venture’s common stock, which represents a 50% voting interest. The holders of approximately 3.2 million shares of redeemable preferred stock control the balance of the voting interest. Between June 30, 2006 and June 30, 2009, the preferred shareholders have the option to redeem their preferred shares for cash at a price of $17.78 per share or to tender them to the joint venture in exchange for approximately 2.4 million shares of Airgas common stock. If the preferred shareholders elect to exchange their shares for Airgas stock, the Company is obligated to provide the necessary shares to the joint venture by capital contribution or other means the Company reasonably deems appropriate. Following such redemption or exchange, the Company would be the sole owner of National Welders. The shareholders may also elect to retain their interest in the preferred stock beyond June 30, 2009.

     The Company accounts for its investment under the equity method of accounting. The joint venture has annual revenues of approximately $145 million, assets of approximately $155 million, and the Company’s share of earnings from the joint venture was $2.1 million for both the nine-month periods ended December 31, 2002, and 2001, respectively. If required to consolidate the joint venture under the newly released FIN 46 (see Note 2), the Company believes the consolidation would not have a material impact on the net earnings of the Company.

(12) SALE-LEASEBACK TRANSACTION WITH GRANTOR TRUST

     The Company leases real estate and certain equipment from a grantor trust (the “Trust”) established by a commercial bank. The operating leases are structured as a sale-leaseback transaction in which the Trust holds title to the properties and equipment included in the leases. The rental payments are based on LIBOR plus an applicable margin and the cost of the property acquired by the trust. At December 31, 2002 and March 31, 2002, the non-cancelable lease obligation of the real estate and equipment leases totaled approximately $42 million and $43 million, respectively. The lease terms expire in October 2004. The Company has guaranteed a residual value of the real estate and the equipment of approximately $30 million at the end of the lease terms. A gain of approximately $12 million on the equipment portion of the transaction has been deferred until the expiration of the Company’s guarantee of the residual value. Under the recently released FIN 46 (see Note 2), the Company may be required to consolidate the Trust. In consolidation, the assets under lease and the lease obligation would be reflected on the Company’s Balance Sheet. Rent expense currently recognized by the Company would be eliminated in consolidation and replaced by interest and depreciation expense approximately equal to the rent expense.

12


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

(13) STOCKHOLDERS’ EQUITY

     Changes in stockholders’ equity were as follows:

                           
                      Employee
      Shares of Common   Treasury   Benefits
(In thousands of shares)   Stock $.01 Par Value   Stock   Trust
 
 
 
Balance — March 31, 2002
    75,193       547       4,331  
 
Common stock issuance (a)
    906              
 
Reissuance of stock from Trust (b)
                (608 )
 
   
     
     
 
Balance — December 31, 2002
    76,099       547       3,723  
 
   
     
     
 
                                                         
                            Accumulated                        
            Capital in           Other           Employee   Compre-
    Common   Excess of   Retained   Comprehensive   Treasury   Benefits   hensive
(In thousands of dollars)   Stock   Par Value   Earnings   Loss   Stock   Trust   Income
 
 
 
 
 
 
 
Balance — March 31, 2002
  $ 752     $ 198,500     $ 345,181     $ (4,401 )   $ (4,289 )   $ (32,657 )   $  
Net earnings
                49,940                         49,940  
Common stock issuance (a)
    9       6,028                                
Foreign currency translation adjustments
                      (33 )                 (33 )
Net change in fair value of interest rate swap agreements
                      547                   547  
Reissuance of common stock from Trust (b)
          2,137                         4,582        
Net tax on comprehensive income items
                      (175 )                 (175 )
Tax benefit from stock option exercises
          4,112                                
 
   
     
     
     
     
     
     
 
Balance — December 31, 2002
  $ 761     $ 210,777     $ 395,121     $ (4,062 )   $ (4,289 )   $ (28,075 )   $ 50,279  
 
   
     
     
     
     
     
     
 

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

Amendment to 1997 Stock Option Plan

     On July 31, 2002, the Company’s stockholders approved an amendment to the 1997 Stock Option Plan (the “1997 Plan”). The amendment increased the total number of shares of Company common stock reserved for sale upon exercise of options and restricted stock awards granted under the 1997 Plan from 8 million to 11.2 million.

13


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

(14) COMMITMENTS AND CONTINGENCIES

Litigation

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

(15) SUMMARY BY BUSINESS SEGMENT

     Information related to the Company’s operations by business segment for the three months ended December 31, 2002 and 2001 is as follows:

                                                   
      Three Months Ended   Three Months Ended
      December 31, 2002   December 31, 2001
     
 
              Gas                   Gas        
(In thousands)   Distribution   Operations   Combined   Distribution   Operations   Combined
 
 
 
 
 
 
Gas and rent
  $ 215,314     $ 35,474     $ 250,788     $ 172,196     $ 34,031     $ 206,227  
Hardgoods
    184,345       206       184,551       185,573       633       186,206  
 
   
     
     
     
     
     
 
 
Total net sales
    399,659       35,680       435,339       357,769       34,664       392,433  
Intersegment sales
          9,670       9,670             7,421       7,421  
Gross profit, excluding depreciation expense
    206,411       24,721       231,132       175,945       22,698       198,643  
Gross profit margin
    51.6 %     69.3 %     53.1 %     49.2 %     65.5 %     50.6 %
Depreciation and amortization expense
    17,613       3,026       20,639       15,046       2,874       17,920  
Operating income
    31,781       6,309       38,090       25,711       5,483       31,194  
Goodwill
    353,257       74,481       427,738       309,795       74,304       384,099  
Total Assets
    1,441,411       242,378       1,683,789       1,253,293       192,731       1,446,024  

14


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

(15) SUMMARY BY BUSINESS SEGMENT (Continued)

     Information related to the Company’s operations by business segment for the nine months ended December 31, 2002 and 2001 is as follows:

                                                   
      Nine Months Ended   Nine Months Ended
      December 31, 2002   December 31, 2001
     
 
              Gas                   Gas        
(In thousands)   Distribution   Operations   Combined   Distribution   Operations   Combined
 
 
 
 
 
 
Gas and rent
  $ 647,176     $ 110,184     $ 757,360     $ 517,488     $ 109,813     $ 627,301  
Hardgoods
    584,867       1,833       586,700       590,940       1,849       592,789  
 
   
     
     
     
     
     
 
 
Total net sales
    1,232,043       112,017       1,344,060       1,108,428       111,662       1,220,090  
Intersegment sales
          29,342       29,342             24,671       24,671  
Gross profit, excluding depreciation expense
    626,596       76,904       703,500       533,851       72,166       606,017  
Gross profit margin
    50.9 %     68.7 %     52.3 %     48.2 %     64.6 %     49.7 %
Depreciation and amortization expense
    51,749       8,894       60,643       45,066       8,651       53,717  
Operating income, excluding special charges
    97,560       21,858       119,418       80,069       18,748       98,817  
Special charges
    (2,694 )           (2,694 )                  
 
   
     
     
     
     
     
 
Operating income
    94,866       21,858       116,724       80,069       18,748       98,817  
Goodwill
    353,257       74,481       427,738       309,795       74,304       384,099  
Total Assets
    1,441,411       242,378       1,683,789       1,253,293       192,731       1,446,024  

15


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

(16) SUPPLEMENTARY CONDENSED CONSOLIDATING FINANCIAL INFORMATION OF SUBSIDIARY
GUARANTORS

     The obligations of the Company under its senior subordinated notes (“the Notes”) are guaranteed by the Company’s domestic subsidiaries (the “Guarantors”). The Company’s joint venture operations, foreign holdings and bankruptcy remote special purpose entity (the “Non-guarantors”) are not guarantors of the Notes. The guarantees are made on a joint and several basis. The claims of creditors of Non-guarantor subsidiaries have priority over the rights of the Company to receive dividends or distributions from such subsidiaries. Presented below is supplementary condensed consolidating financial information for the Company, the Guarantors and the Non-guarantors as of December 31, 2002 and March 31, 2002 and for the nine-month periods ended December 31, 2002 and 2001.

16


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

Condensed Consolidating Balance Sheet

December 31, 2002
                                         
                                       
                                         
(In thousands)   Parent   Guarantors   Non-Guarantors   Elimination Entries   Consolidated
   
 
 
 
 
ASSET                    
Current Assets
                                       
Trade receivables, net
  $     $ 5,145     $ 67,593     $     $ 72,738  
Intercompany receivable/(payable)
          (7,042 )     7,042              
Inventories, net
          142,759       3,374             146,133  
Deferred income tax asset, net
    7,850       5,733                   13,583  
Prepaid expenses and other current assets
    12,499       12,522       5,778             30,799  
 
   
     
     
     
     
 
Total current assets
    20,349       159,117       83,787             263,253  
Plant and equipment, net
    18,621       826,913       20,365             865,899  
Goodwill
          417,326       10,412             427,738  
Other intangible assets, net
    857       20,470       202             21,529  
Investments in unconsolidated affiliates
    59,904       5,701                   65,605  
Investments in subsidiaries
    1,339,978                   (1,339,978 )      
Intercompany receivable/(payable)
    (175,115 )     184,369       (9,254 )            
Other non-current assets
    34,172       5,000       593             39,765  
 
   
     
     
     
     
 
Total assets
  $ 1,298,766     $ 1,618,896     $ 106,105     $ (1,339,978 )   $ 1,683,789  
 
   
     
     
     
     
 
LIABILITIES AND STOCKHOLDERS' EQUITY
                                       
Current Liabilities
                                       
Accounts payable, trade
  $ 4,726     $ 71,426     $ 1,593     $     $ 77,745  
Accrued expenses and other current liabilities
    50,527       54,399       5,480             110,406  
Current portion of long-term debt
          2,295       82             2,377  
 
   
     
     
     
     
 
Total current liabilities
    55,253       128,120       7,155             190,528  
Long-term debt
    666,189       6,955       20,665             693,809  
Deferred income tax liability, net
    951       192,849       5,243             199,043  
Other non-current liabilities
    6,140       23,725       311             30,176  
Commitments and contingencies
                                       
Stockholders’ Equity
                                       
Preferred stock, no par value
                             
Common stock, par value $.01 per share
    761                         761  
Capital in excess of par value
    210,777       863,371       8,224       (871,595 )     210,777  
Retained earnings
    395,121       404,177       65,393       (469,570 )     395,121  
Accumulated other comprehensive loss
    (4,062 )     (301 )     (886 )     1,187       (4,062 )
Treasury stock
    (4,289 )                       (4,289 )
Employee benefits trust
    (28,075 )                       (28,075 )
 
   
     
     
     
     
 
Total stockholders’ equity
    570,233       1,267,247       72,731       (1,339,978 )     570,233  
Total liabilities and stockholders’ equity
  $ 1,298,766     $ 1,618,896     $ 106,105     $ (1,339,978 )   $ 1,683,789  
 
   
     
     
     
     
 

17


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Condensed Consolidating Balance Sheet

March 31, 2002
                                         
                                         
                                         
(In thousands)   Parent   Guarantors   Non-Guarantors   Elimination Entries   Consolidated
   
 
 
 
 
ASSETS                    
Current Assets
                                       
Trade receivables, net
  $     $ 25,088     $ 63,546     $     $ 88,634  
Intercompany receivable/(payable)
          (6,174 )     6,174              
Inventories, net
          151,334       2,711             154,045  
Deferred income tax asset, net
    7,850       5,360                   13,210  
Prepaid expenses and other current assets
    31,137       16,321       196             47,654  
 
   
     
     
     
     
 
Total current assets
    38,987       191,929       72,627             303,543  
Plant and equipment, net
    15,924       856,978       20,113             893,015  
Goodwill
          396,242       10,306             406,548  
Other intangible assets, net
    997       24,721                   25,718  
Investments in unconsolidated affiliates
    58,578       6,048                   64,626  
Investments in subsidiaries
    1,314,314                   (1,314,314 )      
Intercompany receivable/(payable)
    (141,785 )     168,176       (26,391 )            
Other non-current assets
    19,765       2,921       921             23,607  
 
   
     
     
     
     
 
Total assets
  $ 1,306,780     $ 1,647,015     $ 77,576     $ (1,314,314 )   $ 1,717,057  
 
   
     
     
     
     
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
                                       
Current Liabilities
                                     
Accounts payable, trade
  $ 5,047     $ 74,968     $ 2,470     $     $ 82,485  
Accrued expenses and other current liabilities
    60,385       75,582       423             136,390  
Current portion of long-term debt
          2,375       81             2,456  
 
   
     
     
     
     
 
Total current liabilities
    65,432       152,925       2,974             221,331  
Long-term debt
    732,544       9,828       21,752             764,124  
Deferred income tax liability, net
    951       192,004       5,218             198,173  
Other non-current liabilities
    4,767       25,268       308             30,343  
Commitments and contingencies
                                       
Stockholders’ Equity
                                       
Preferred stock, no par value
                             
Common stock, par value $.01 per share
    752                         752  
Capital in excess of par value
    198,500       907,765       8,224       (915,989 )     198,500  
Retained earnings
    345,181       359,442       40,037       (399,479 )     345,181  
Accumulated other comprehensive loss
    (4,401 )     (217 )     (937 )     1,154       (4,401 )
Treasury stock
    (4,289 )                       (4,289 )
Employee benefits trust
    (32,657 )                       (32,657 )
 
   
     
     
     
     
 
Total stockholders’ equity
    503,086       1,266,990       47,324       (1,314,314 )     503,086  
Total liabilities and stockholders’ equity
  $ 1,306,780     $ 1,647,015     $ 77,576     $ (1,314,314 )   $ 1,717,057  
 
   
     
     
     
     
 

18


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

Condensed Consolidating Statement of Earnings

Nine Months Ended
December 31, 2002
                                               
(In thousands)   Parent   Guarantors   Non-Guarantors   Elimination Entries   Consolidated
   
 
 
 
 
Net Sales
  $     $ 1,329,289     $ 14,771     $     $ 1,344,060  
Costs and Expenses                                          
Costs of products sold (excluding depreciation)
          637,044       3,516             640,560  
Selling, distribution and administrative expenses
    33,939       475,290       14,210             523,439  
Depreciation
    2,682       51,477       1,549             55,708  
Amortization
    48       4,887                   4,935  
Special charges
    145       2,549                   2,694  
 
   
     
     
     
     
 
 
Operating Income (Loss)
    (36,814 )     158,042       (4,504 )           116,724  
Interest (expense) income, net
    (39,503 )     4,142       (765 )           (36,126 )
(Discount) gain on securitization of trade receivables
          (46,340 )     43,786             (2,554 )
Other income (expense), net
    43,219       (44,514 )     704             (591 )
Equity in earnings of unconsolidated affiliates
    2,094       933                   3,027  
 
   
     
     
     
     
 
 
Earnings (losses) before income taxes
    (31,004 )     72,263       39,221             80,480  
Income tax benefit (expense)
    10,852       (27,520 )     (13,872 )           (30,540 )
Equity in earnings of subsidiaries
    70,092                   (70,092 )      
 
   
     
     
     
     
 
   
Net Earnings
  $ 49,940     $ 44,743     $ 25,349     $ (70,092 )   $ 49,940  
 
   
     
     
     
     
 

19


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

Condensed Consolidating Statement of Earnings

Nine Months Ended
December 31, 2001
                                           
(In thousands)   Parent   Guarantors   Non-Guarantors   Elimination Entries   Consolidated
   
 
 
 
 
Net sales
  $     $ 1,204,804     $ 15,286     $     $ 1,220,090  
Costs and Expenses                                          
Costs of products sold (excluding depreciation)
          610,239       3,834             614,073  
Selling, distribution and administrative expenses
    37,797       400,448       15,238             453,483  
Depreciation
    2,570       43,343       1,584             47,497  
Amortization
    159       6,061                   6,220  
 
   
     
     
     
     
 
 
Operating Income (Loss)
    (40,526 )     144,713       (5,370 )           98,817  
Interest (expense) income, net
    (40,474 )     4,892       371             (35,211 )
(Discount) gain on securitization of trade receivables
          (45,992 )     41,945             (4,047 )
Other income (expense), net
    49,485       (47,623 )     (69 )           1,793  
Equity in earnings of unconsolidated affiliates
    2,125       750                   2,875  
 
   
     
     
     
     
 
Earnings (loss) before income taxes and a cumulative effect of a change in accounting principle
    (29,390 )     56,740       36,877             64,227  
Income tax benefit (expense)
    10,286       (21,319 )     (13,345 )           (24,378 )
Equity in earnings of subsidiaries
    (47 )                 47        
Cumulative effect of a change in accounting principle
          (59,000 )                 (59,000 )
 
   
     
     
     
     
 
 
Net Earnings (Loss)
  $ (19,151 )   $ (23,579 )   $ 23,532     $ 47     $ (19,151 )
 
   
     
     
     
     
 

20


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

Condensed Consolidating Statement of Cash Flows

Nine Months Ended
December 31, 2002
                                         
(In thousands)   Parent   Guarantors   Non-Guarantors   Elimination Entries   Consolidated
 
 
 
 
 
Net cash provided by (used in) operating activities
  $ (2,771 )   $ 121,224     $ 20,404     $     $ 138,857  
 
   
     
     
     
     
 
CASH FLOWS FROM INVESTING ACTIVITIES
                                       
Capital expenditures
    (5,345 )     (43,461 )     (3,593 )           (52,399 )
Proceeds from sales of plant and equipment
          5,075       713             5,788  
Proceeds from divestitures
          3,167                   3,167  
Business acquisitions and acquisition liability settlements
          (9,947 )                 (9,947 )
Dividends and fees from unconsolidated affiliates
    704       1,414                   2,118  
Other, net
    (1,605 )     (613 )     700             (1,518 )
 
   
     
     
     
     
 
Net cash used in investing activities
    (6,246 )     (44,365 )     (2,180 )           (52,791 )
 
   
     
     
     
     
 
CASH FLOWS FROM FINANCING ACTIVITIES
                                       
Proceeds from borrowings
    212,204             377             212,581  
Repayment of debt
    (278,558 )     (16,235 )     (1,464 )           (296,257 )
Exercise of stock options
    6,037                         6,037  
Cash overdraft
    (8,427 )                       (8,427 )
Intercompany
    77,761       (60,624 )     (17,137 )            
 
   
     
     
     
     
 
Net cash provided by (used in) financing activities
    9,017       (76,859 )     (18,224 )           (86,066 )
 
   
     
     
     
     
 
CHANGE IN CASH
  $     $     $     $     $  
Cash – Beginning of year
                             
 
   
     
     
     
     
 
Cash – End of year
  $     $     $     $     $  
 
   
     
     
     
     
 

21


Table of Contents

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

Condensed Consolidating Statement of Cash Flows
Nine Months Ended
December 31, 2001

                                         
(In thousands)   Parent   Guarantors   Non-Guarantors   Elimination Entries   Consolidated
   
 
 
 
 
Net cash provided by (used in) operating activities
  $ 496     $ 187,516     $ (11,395 )   $     $ 176,617  
 
   
     
     
     
     
 
CASH FLOWS FROM INVESTING ACTIVITIES
                                       
Capital expenditures
    (5,442 )     (34,998 )     (900 )           (41,340 )
Proceeds from sales of plant and equipment
          2,909                   2,909  
Proceeds from divestitures
          10,200                   10,200  
Business acquisitions, net of cash acquired
          (11,268 )                 (11,268 )
Dividends and fees from unconsolidated affiliates
    2,125       92                   2,217  
Other, net
    6,459       (7,814 )     2,241             886  
 
   
     
     
     
     
 
Net cash provided by (used in) investing activities
    3,142       (40,879 )     1,341             (36,396 )
 
   
     
     
     
     
 
CASH FLOWS FROM FINANCING ACTIVITIES
                                       
Proceeds from borrowings
    417,466             2,539             420,005  
Repayment of debt
    (513,822 )     (22,625 )     (3,704 )           (540,151 )
Financing costs
    (8,753 )                       (8,753 )
Exercise of stock options
    2,517                         2,517  
Cash overdraft
          (13,839 )                 (13,839 )
Inter-company
    98,954       (110,173 )     11,219              
 
   
     
     
     
     
 
Net cash provided by (used in) financing activities
    (3,638 )     (146,637 )     10,054             (140,221 )
 
   
     
     
     
     
 
CHANGE IN CASH
  $     $     $     $     $  
Cash – Beginning of year
                             
 
   
     
     
     
     
 
Cash – End of year
  $     $     $     $     $  
 
   
     
     
     
     
 

22


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES
MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

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

RESULTS OF OPERATIONS: THREE MONTHS ENDED DECEMBER 31, 2002 COMPARED TO THE THREE MONTHS ENDED DECEMBER 31, 2001

STATEMENT OF EARNINGS COMMENTARY

Net Sales

     Net sales increased 10.9% in the quarter ended December 31, 2002 (“current quarter”) compared to the quarter ended December 31, 2001 (“prior year quarter”). Sales growth is attributable to the February 28, 2002 acquisition of the Air Products U.S. packaged gas business (the “Air Products acquisition”). On a same-store basis, however, sales decreased 1.1% versus the prior year quarter. The Company estimates same-store sales based on a comparison of current period sales to prior period sales, adjusted for acquisitions and divestitures. The pro-forma adjustments consist of adding acquired sales to, or subtracting sales of divested operations from, sales reported in the prior period. These pro-forma adjustments are not reflected in the table below.

                                 
    Three Months Ended                
    December 31,                
   
               
(In thousands)   2002   2001   Increase
   
 
 
Net Sales
                               
Distribution
  $ 399,659     $ 357,769     $ 41,890       11.7 %
Gas Operations
    35,680       34,664       1,016       2.9 %
 
   
     
     
         
 
  $ 435,339     $ 392,433     $ 42,906       10.9 %
 
   
     
     
       

     The Distribution segment’s principal products and services include industrial, medical and specialty gases; equipment rental; and hardgoods. Industrial gases consist of packaged and small bulk gases. Equipment rental fees are generally charged on cylinders, cryogenic liquid containers, bulk tanks and welding equipment. Hardgoods consist of welding supplies and equipment, safety products, and industrial tools and supplies. Distribution sales in the current quarter increased $41.9 million (11.7%) primarily from the Air Products acquisition. The Distribution segment’s same-store sales declined by $5 million (-1.2%) resulting from lower hardgoods sales of $9.4 million (-4.8%), partially offset by gas and rent sales growth of $4.4 million (2.1%). The decline in hardgoods sales was driven by lower sales of welding supplies and equipment and industrial tools, reflecting the weak manufacturing environment. A slight decline in branch-based safety product sales also contributed to the decrease in hardgoods sales. The increase in gas and rent same-store sales was driven by pricing initiatives and growth of strategic product sales. Pricing initiatives were designed to reduce product discounting. Strategic product sales growth was principally related to small bulk, medical and specialty gases. Additionally, welder rentals and strategic account revenues contributed to the gas and rent sales growth. Rental revenues were favorably impacted by a 10% increase in welder equipment rentals reflecting increased rental activity related to shipbuilding and refining markets. Strategic account sales (sales to large customers with multiple locations) in the current quarter were approximately $55 million, inclusive of strategic accounts acquired from Air Products. The Company expects to achieve strategic account sales of $215 million in fiscal 2003, representing same-store sales growth of approximately 10%. Despite the slow industrial economy, 75% of the operating companies in the Distribution segment experienced sequential same-store sales improvement over the second fiscal quarter. Additionally, daily sales rates improved each month through the current quarter. However, it is uncertain whether the improvement will continue through the fourth quarter or into fiscal 2004.

23


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES
MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

     The Gas Operations segment’s sales primarily include dry ice and carbon dioxide that are used for cooling and for the production of food, beverages and chemical products. In addition, the segment includes businesses that produce and distribute specialty gases and nitrous oxide. Gas Operations’ sales increased $1 million (2.9%) compared to the prior year quarter from net acquisition and divestiture activity and same-store sales growth. Net acquisition and divestiture activity increased sales by $700 thousand as sales of high-end specialty gases from the Air Products acquisition offset the divestiture of two nitrous oxide plants sold in the third quarter of fiscal 2002. Same-store sales increased $300 thousand (0.7%) primarily from higher volumes of liquid carbon dioxide and specialty gases.

Gross Profits

     Gross profits, excluding depreciation, increased 16.4% and the gross profit margin increased 250 basis points to 53.1% during the current quarter compared to 50.6% in the prior year quarter.

                                 
    Three Months Ended                
    December 31                
 
               
(In thousands)   2002   2001   Increase
 
 
 
Gross Profits                                
Distribution
  $ 206,411     $ 175,945     $ 30,466       17.3 %
Gas Operations
    24,721       22,698       2,023       8.9 %
 
   
     
     
       
 
  $ 231,132     $ 198,643     $ 32,489       16.4 %
 
   
     
     
       

     The increase in Distribution gross profits of $30.5 million (17.3%) primarily resulted from the Air Products acquisition. The Distribution segment’s gross profit margin of 51.6% in the current quarter increased 240 basis points from 49.2% in the prior year quarter. The improved gross margin reflects a shift in sales mix towards higher margin gas and rent sales primarily attributable to the business acquired from Air Products, which had a sales mix consisting of 76% gas and rent. The shift in sales mix also resulted from the decline in lower-margin hardgoods sales. In the current quarter, 53.9% of the Distribution segment’s sales consisted of gas and rent compared to 48.1% in the prior year quarter.

     The increase in Gas Operations’ gross profits of $2 million (8.9%) was driven by lower raw material and production costs and net acquisition and divestiture activity. Gross profits of the dry ice operations improved as lower raw material and production costs resulted in a lower cost per ton of dry ice produced. Net acquisition and divestiture activity also improved gross profits as the high-margin specialty gas business acquired from Air Products more than compensated for the fiscal 2002 divestiture of two nitrous oxide plants. Gas Operations’ gross profit margin increased 380 basis points to 69.3% from 65.5% in the prior year quarter.

Operating Expenses

     Selling, distribution and administrative expenses (“SD&A”) consist of personnel and related costs, distribution and warehouse costs, occupancy expenses and other selling, general and administrative expenses. SD&A expenses increased $22.9 million (15.3%) compared to the prior year quarter primarily attributable to the operations acquired from Air Products. On a same-store basis, operating expenses only increased slightly reflecting management’s continued focus on controlling expenses. As a percentage of net sales, operating expenses increased 150 basis points to 39.6% compared to 38.1% in the prior year quarter. The increase in operating expenses as a percentage of sales reflects the acquisition of the Air Products packaged gas business and its higher ratio of gas to hardgoods sales. Gas distribution typically carries higher operating expenses than the hardgoods portion of the business.

     Depreciation expense of $19.1 million increased $3 million (18.9%) compared to $16.1 million in the prior year quarter. The increase in depreciation expense was primarily due to the addition of fixed assets from the Air Products acquisition. Amortization expense of $1.6 million in the current quarter decreased $310 thousand compared to the prior year quarter primarily from the expiration of certain non-compete agreements.

24


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES
MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Operating Income

     Operating income increased 22.1% in the current quarter compared to the prior year quarter.

                                 
    Three Months Ended                
    December 31                
   
               
(In thousands)   2002     2001     Increase
 
   
   
Operating Income                                
Distribution
  $ 31,781     $ 25,711     $ 6,070       23.6 %
Gas Operations
    6,309       5,483       826       15.1 %
 
   
     
     
       
 
  $ 38,090     $ 31,194     $ 6,896       22.1 %
 
   
     
     
       

     The Distribution segment’s operating income margin increased 80 basis points to 8.0% compared to 7.2% in the prior year quarter. The operating income margin increase reflects the higher gross profit margin, described above, partially offset by the increase in operating expenses as a percentage of sales.

     The Gas Operations segment’s operating income margin increased 190 basis points to 17.7% in the current quarter compared to 15.8% in the prior year quarter. The improved operating income margin primarily reflects the impact of the acquired specialty gas operations of the Air Products acquisition and improved margins of the dry ice portion of the business.

Interest Expense and Discount on Securitization of Trade Receivables

     Interest expense, net, and the discount on securitization of trade receivables totaled $11.8 million representing a decrease of $1.7 million (-12.9%) compared to the prior year quarter. The decrease in interest expense resulted from lower weighted-average interest rates related to the Company’s variable rate debt, which more than offset the impact of higher average debt levels. The higher average debt levels in fiscal 2003 were principally attributable to the Air Products acquisition.

     The Company participates in a securitization agreement with two commercial banks to sell up to $175 million of qualifying trade receivables. The amount of outstanding receivables under the agreement was $151.1 million at December 31, 2002. Net proceeds from the sale of trade receivables were used to reduce borrowings under the Company’s revolving credit facilities. The discount on the securitization of trade receivables represents the difference between the carrying value of the receivables and the proceeds from their sale. The amount of the discount varies on a monthly basis depending on the amount of receivables sold and market rates.

     As discussed in “Liquidity and Capital Resources” and in Item 3, “Quantitative and Qualitative Disclosures About Market Risk,” the Company manages its exposure to interest rate risk of certain borrowings through participation in interest rate swap agreements. Including the effect of the interest rate swap agreements, the Company’s ratio of fixed to variable interest rates at December 31, 2002 was 41% fixed to 59% variable.

Other Income (Expense), net

     Other income, net, in the prior year quarter includes a net gain of $1.9 million ($120 thousand after tax). The net gain consisted of a $7.4 million gain from the divestiture of two nitrous oxide plants, partially offset by a $3.6 million write-down of a business unit held for sale to its net realizable value and a $1.9 million loss resulting from an indemnity claim related to a prior period divestiture.

25


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES
MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Income Tax Expense

     The effective income tax rate at 37.5% of pre-tax earnings in the current quarter decreased from 41.6% in the prior year quarter. The higher effective income tax rate in the prior year quarter reflects the $3.6 million write-down of a business unit held for sale, which was not deductible for income tax purposes.

Net Earnings

     Net earnings for the quarter ended December 31, 2002 were $16.7 million, or $0.23 per diluted share, compared to $11.8 million, or $0.17 per diluted share, in the prior year quarter. The Company estimates that earnings in the fiscal 2003 fourth quarter will range from $.24 to $.26 per diluted share.

26


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES
MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS: NINE MONTHS ENDED DECEMBER 31, 2002 COMPARED TO THE NINE MONTHS ENDED DECEMBER 31, 2001

STATEMENT OF EARNINGS COMMENTARY

Net Sales

     Net sales increased 10.2% in the nine months ended December 31, 2002 (“current period”) compared to the nine months ended December 31, 2001 (“prior year period”). Sales growth is attributable to the Air Products acquisition. However, on a same-store basis, sales decreased 1.9% versus the prior year period. The Company estimates same-store sales based on a comparison of current period sales to prior period sales, adjusted for acquisitions and divestitures. The pro-forma adjustments consist of adding acquired sales to or subtracting sales of divested operations from sales reported in the prior period. These pro-forma adjustments are not reflected in the table below.

                                 
    Nine Months Ended                
    December 31,                
 
               
(In thousands)   2002   2001   Increase
 
 
 
Net Sales                                
Distribution
  $ 1,232,043     $ 1,108,428     $ 123,615       11.2 %
Gas Operations
    112,017       111,662       355       0.3 %
 
   
     
     
       
 
  $ 1,344,060     $ 1,220,090     $ 123,970       10.2 %
 
   
     
     
       

     Distribution sales increased $123.6 million (11.2%) primarily due to the prior year Air Products acquisition partially offset by a decline in same-store sales. Distribution same-store sales declined $26 million (-2.1%) driven by a decrease in hardgoods sales of $34.7 million (-5.6%), partially offset by gas and rent sales growth of $8.7 million (1.4%). The decline in hardgoods same-store sales was driven by lower sales of welding supplies and equipment, industrial tools and safety products. The lower hardgoods sales are indicative of the generally weak industrial economy. Gas and rent same-store sales growth was driven by pricing initiatives designed to reduce product discounting. In addition, gas and rent sales growth was attributable to growth in bulk and medical gases, strategic account sales (sales to large customer with multiple locations) and rental welder revenues.

     Gas Operations’ sales increased $355 thousand (0.3%) compared to the prior year period principally from net acquisition and divestiture activity, partially offset by a decline in same-store sales. Sales of high-end specialty gases from the business acquired from Air Products more than offset lower sales from the divestiture of two nitrous oxide plants sold in the third quarter of fiscal 2002. Same-store sales decreased $423 thousand (-0.4%) primarily from a decline in sales volumes of dry ice attributable to competitive pressures.

27


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES
MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Gross Profits

     Gross profits, excluding depreciation, increased 16.1% and the gross profit margin increased 260 basis points to 52.3% during the current period compared to 49.7% in the prior year period.

                                 
    Nine Months Ended                
    December 31,                
 
               
(In thousands)   2002   2001   Increase
 
 
 
Gross Profits                                
Distribution
  $ 626,596     $ 533,851     $ 92,745       17.4 %
Gas Operations
    76,904       72,166       4,738       6.6 %
 
   
     
     
       
 
  $ 703,500     $ 606,017     $ 97,483       16.1 %
 
   
     
     
       

     The increase in Distribution gross profits of $92.7 million (17.4%) primarily resulted from the Air Products acquisition. The Distribution segment’s gross profit margin of 50.9% in the current period increased 270 basis points from 48.2% in the prior year period. The gross margin improvement resulted from a shift in the sales mix towards higher-margin gas and rent and reduced product discounting. The shift in sales mix was primarily attributable to the Air Products acquisition, which had a sales mix consisting of 76% gas and rent, as well as lower sales volumes of hardgoods. In the current year period, 52.5% of the Distribution segment’s sales consisted of gas and rent compared to 46.7% in the prior year quarter.

     The increase in Gas Operations’ gross profits of $4.7 million (6.6%) was driven by lower raw material and production costs of the dry ice operations and net acquisition and divestiture activity. Gas Operations’ gross profits were helped by lower raw material and production costs associated with dry ice, which reduced the cost per ton produced. The gross profits attributable to high margin specialty gas business acquired from Air Products more than compensated for the divestiture of two nitrous oxide plants during fiscal 2002. Gas Operations’ gross profit margin increased by 410 basis points to 68.7% from 64.6% in the prior year period.

Operating Expenses

     Selling, distribution and administrative expenses increased $70 million (15.4%) compared to the prior year period principally from the addition of the Air Products operations. On a same-store basis, operating expenses increased only slightly reflecting the Company’s focus on expense control. As a percentage of net sales, operating expenses increased 170 basis points to 38.9% compared to 37.2% in the prior year period. The increase in operating expenses as a percentage of sales reflects the addition of the Air Products business, a majority of which is comprised of the distribution of packaged gases. Packaged gas distribution typically carries higher operating expenses than the hardgoods portion of the business.

     Costs associated with the integration of the Air Products acquisition were $2.4 million during the current year period. Integration activities associated with the Air Products acquisition are progressing smoothly and are expected to be substantially complete by the end of fiscal 2003.

     Depreciation expense of $55.7 million increased $8.2 million (17.3%) compared to $47.5 million in the prior year period. The increase in depreciation expense was primarily due to the addition of fixed assets from the Air Products acquisition. Amortization expense of $4.9 million in the current period decreased $1.3 million compared to the prior year period primarily from the expiration of certain non-compete agreements.

28


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES
MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Operating Income

     Operating income increased 18.1% in the current period compared to the prior year period. Excluding special charges, operating income increased 20.8%.

                                 
    Nine Months Ended                
    December 31,                
   
               
(In thousands)   2002   2001   Increase (Decrease)
   
 
 
Operating Income
                               
Distribution
  $ 97,560     $ 80,069     $ 17,491       21.8 %
Gas Operations
    21,858       18,748       3,110       16.6 %
Special charges
    (2,694 )           (2,694 )     %
 
   
     
     
         
 
  $ 116,724     $ 98,817     $ 17,907       18.1 %
 
   
     
     
         

     The Distribution segment’s operating income margin, excluding special charges, increased 70 basis points to 7.9% compared to 7.2% in the prior year period. The operating income margin increase reflects the higher gross profit margin, described above, partially offset by the increase in operating expenses as a percentage of sales.

     The Gas Operations segment’s operating income margin increased 270 basis points to 19.5% in the period compared to 16.8% in the prior year period. The improved operating income margin reflects lower raw material and production costs of the dry ice operations and the higher gross profit margin attributable to high margin specialty gas business acquired from Air Products, partially offset by the increase in operating expenses.

     Special charges of $2.7 million in the current period consist of a first quarter restructuring charge related to the integration of the business acquired from Air Products and costs related to the consolidation of the Company’s procurement function. The special charges include facility exit costs associated with the closure of certain facilities and severance for approximately 130 employees. The facilities to be exited included in the special charges existed as part of the Company’s operations prior to the acquisition of the Air Products business.

Interest Expense and Discount on Securitization of Trade Receivables

     Interest expense, net, and the discount on securitization of trade receivables totaled $38.7 million representing a decrease of $578 thousand (-1.5%) compared to the prior year period. The decrease in interest expense resulted from lower weighted-average interest rates related to the Company’s variable rate debt, partially offset by higher average debt levels. The increase in average debt levels was attributable to indebtedness associated with acquisition activity, principally the Air Products acquisition.

     The Company participates in a securitization agreement with two commercial banks to sell up to $175 million of qualifying trade receivables. The amount of outstanding receivables under the agreement was $151.1 million at December 31, 2002. Net proceeds from the sale of trade receivables were used to reduce borrowings under the Company’s revolving credit facilities. The discount on the securitization of trade receivables represents the difference between the carrying value of the receivables and the proceeds from their sale. The amount of the discount varies on a monthly basis depending on the amount of receivables sold and market rates.

29


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES
MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Other Income (Expense), net

     Other income (expense), net, in the current period reflects a $241 thousand net loss in the first quarter associated with divestiture-related transactions, consisting of the completion of the sale of Kendeco, an industrial tool business in the distribution segment, and the favorable resolution of an indemnity claim related to a prior period divestiture.

     Other income, net, in the prior year period includes a net gain of $1.9 million ($120 thousand after tax). The net gain consisted of a $7.4 million gain from the divestiture of two nitrous oxide plants, partially offset by a $3.6 million write-down of a business unit held for sale to its net realizable value and a $1.9 million loss resulting from an indemnity claim related to a prior period divestiture.

Income Tax Expense

     The effective income tax rate was approximately 38% of pre-tax earnings in both the current and prior year periods.

     Pursuant to an accelerated depreciation provision of a fiscal 2002 change in the tax law, the Company anticipated receiving a tax refund of approximately $19 million during fiscal 2003 related to the assets acquired in the Air Products acquisition. After further review, it was concluded that the Company would not be eligible for the refund in fiscal 2003, but instead would receive the cash benefit over the next four years. As a result, an adjustment was made in the first quarter that resulted in approximately a $19 million reclassification between current and deferred income taxes. The adjustment did not impact net earnings or operating cash flows in the current period or in fiscal 2002.

Cumulative Effect of a Change in Accounting Principle

     In connection with the adoption of SFAS 142 on April 1, 2001, the Company performed an evaluation of goodwill, which indicated that goodwill of one reporting unit, its tool business, was impaired. The prior year period includes a $59 million non-cash charge as the cumulative effect of a change in accounting principle for the write-down of goodwill to its fair value. The impaired goodwill was not deductible for taxes, and consequently, no tax benefit was recorded in relation to the charge.

Net Earnings (Loss)

     Net earnings for the nine month period ended December 31, 2002 were $49.9 million, or $0.69 per diluted share, compared to a net loss of $19.2 million, or $0.28 per diluted share, in the prior year period. Excluding the current period’s special charges and the prior year period’s change in accounting principle, net earnings were $0.72 per diluted share versus $0.57 per diluted share for the periods ended December 31, 2002 and 2001, respectively.

30


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES
MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

LIQUIDITY AND CAPITAL RESOURCES

Cash Flows

     Net cash provided by operating activities declined to $138.9 million for the nine months ended December 31, 2002 compared to $176.6 million in the comparable prior year period. The decline in operating cash flows resulted from the completion of the second tranche of the trade receivables securitization program in the prior year period. Excluding the trade receivables securitization, cash provided by operating activities improved by approximately $10 million. In the current period, cash flows from operations were driven by an increase in net earnings adjusted for non-cash items, cash used for working capital and cash provided by the trade receivables securitization. Net earnings adjusted for non-cash items and cash used for working capital reflect the equal and opposite impact of the reversal of a $19 million tax refund related to a revised interpretation of a recent tax law change. There was no impact on operating cash flows from the deferred tax reversal. Excluding the deferred tax reversal, net earnings adjusted for non-cash items increased by $32.6 million. The increase was principally attributable to improved net earnings and higher deferred income taxes. Higher deferred income taxes resulted from accelerated tax depreciation on assets purchased in the Air Products acquisition. Excluding the deferred tax reversal, working capital used cash of $16 million compared to cash provided in the prior year period of $6 million. The increase in working capital requirements in the current period primarily resulted from the timing of payments to vendors and the settlement of accrued expenses. Accrued expenses used cash primarily due to the payment of prior year obligations associated with the Praxair, Inc. litigation, accrued interest on the senior subordinated notes, and prior year bonuses. The Company’s trade receivables securitization program provided cash of $17.1 million. The program was expanded to encompass the higher level of receivables from the operations acquired from Air Products. In the prior year period, the trade receivables securitization program was expanded through the sale of receivables under a second tranche, which provided cash of $65.4 million. Cash flows provided by operating activities were primarily used to fund capital expenditures and to repay outstanding debt.

     Cash used in investing activities totaled $52.8 million during the current period and primarily consisted of capital expenditures and acquisitions, offset by proceeds from a divestiture. Capital expenditures were $11.1 million higher than the comparable prior year period largely due to construction of a liquid carbon dioxide plant in Hopewell, Virginia, which became operational in January 2003. The Company estimates capital spending for fiscal 2003 will be approximately $70 million. Cash of $9.9 million was used during the current period to acquire a business and settle acquisition liabilities associated with the Air Products acquisition. The divestiture of Kendeco, Inc., an industrial tool business, during the first quarter provided cash of $3.2 million.

     Financing activities used cash of $86.1 million primarily for the net repayment of debt under the Company’s revolving credit facilities of $83.7 million. Financing activities also included proceeds received from the exercise of stock options of $6 million and a decrease in the cash overdraft of $8.4 million. The cash overdraft represents the change in the balance of outstanding checks.

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

31


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES
MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

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

     The Company does not currently pay dividends.

Financial Instruments

Revolving Credit Facilities

     At December 31, 2002, the Company had unsecured revolving credit facilities totaling $367.5 million and $50 million Canadian (U.S. $32.5 million) under a credit agreement with a maturity date of July 30, 2006. At December 31, 2002, the Company had borrowings under the credit agreement of approximately $156 million and $32 million Canadian (U.S. $21 million). The Company also had commitments under stand-by letters of credit supported by the credit agreement of approximately $31 million at December 31, 2002. The stand-by letters of credit support acquisition notes issued by the Company and the Company’s obligations to insurance providers. The credit agreement also contains covenants that include the maintenance of certain leverage ratios, a fixed charge ratio, and potential restrictions on certain additional borrowing, the payment of dividends and the repurchase of common stock. Based on restrictions related to certain leverage ratios, the Company had additional borrowing capacity under the revolving credit facilities in excess of $115 million at December 31, 2002. The variable interest rates of the U.S. and Canadian revolving credit facilities are based on LIBOR and Canadian Bankers’ Acceptance Rates, respectively. At December 31, 2002, the effective interest rates on borrowings under the revolving credit facilities were 3.68% on U.S. borrowings and 2.93% on Canadian borrowings.

     Borrowings under the revolving credit facilities are guaranteed by certain of the Company’s domestic subsidiaries and Canadian borrowings are guaranteed by foreign subsidiaries. During the fourth quarter of fiscal 2002, the Company’s credit rating as determined by third-party credit agencies was lowered in response to additional indebtedness related to the Air Products acquisition. The lower credit rating required the Company to pledge 100% of the stock of its domestic guarantor subsidiaries and 65% of the stock of its foreign guarantor subsidiaries for the benefit of the syndicate of lenders. If the Company’s credit rating were to be further reduced, the Company will be required to grant a security interest in substantially all of the tangible and intangible assets of the Company for the benefit of the syndicate of lenders. In January 2003, one third-party credit agency reaffirmed the Company’s credit rating and revised its outlook to positive from stable based on expectations that the Company’s financial position will continue to strengthen as economic conditions improve.

Term Loan

     At December 31, 2002, the Company had $91 million outstanding under a term loan, which was obtained during fiscal 2002 in conjunction with the Air Products acquisition. The term loan is due in quarterly installments with a final payment due July 30, 2006. The term loan is unsecured and bears a variable interest rate based on LIBOR plus a spread related to the Company’s credit rating. At December 31, 2002, the effective interest rate of the term loan was 3.40%.

32


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES
MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Senior Subordinated Notes

     At December 31, 2002, the Company had $225 million of senior subordinated notes (the “Notes”) with a maturity date of October 1, 2011. The Notes bear interest at a fixed annual rate of 9.125%, payable semi-annually on April 1 and October 1 of each year. The notes contain covenants that could restrict the payment of dividends, the issuance of preferred stock, and the incurrence of additional indebtedness and liens. The notes are guaranteed on a subordinated basis by each of the domestic guarantors under the revolving credit facilities.

Medium-Term Notes and Other Debt

     The Company had the following medium-term notes outstanding at December 31, 2002: $75 million of unsecured notes due March 2004 bearing interest at a fixed rate of 7.14% and $100 million of unsecured notes due September 2006 bearing interest at a fixed rate of 7.75%. The Company’s long-term debt also included acquisition notes and other long-term debt instruments. At December 31, 2002, the Company’s outstanding acquisition notes and other long-term debt instruments totaled approximately $10 million and had interest rates ranging from 7.00% to 9.00%. The medium-term notes are guaranteed by each of the domestic guarantors under the revolving credit facilities.

Interest Rate Swap Agreements

     The Company manages its exposure to changes in market interest rates through the use of interest rate swap agreements with major financial institutions. In October 2002, the Company entered into two fixed interest rate swap agreements totaling $50 million in notional principal amount with a term of three years. At December 31, 2002, the Company was party to a total of 9 interest rate swap agreements with an aggregate $245 million in notional principal amount. Four swap agreements with $90 million in notional principal amount require the Company to make fixed interest payments based on an average effective rate of 4.55% and receive variable interest payments from its counterparties based on three-month LIBOR (average rate of 1.75% at December 31, 2002). The remaining terms of these swap agreements range from between 19 and 34 months. Five swap agreements with $155 million in notional principal amount require the Company to make variable interest payments primarily based on six-month LIBOR (average rate of 3.58% at December 31, 2002) and receive fixed interest payments from its counterparties based on an average effective rate of 8.05% at December 31, 2002. The remaining terms of these swap agreements range from between one and nine years. The Company monitors its positions and the credit ratings of its counterparties, and does not anticipate non-performance by the counterparties. After considering the effect of interest rate swap agreements, the Company’s ratio of fixed to variable interest rates was 41% fixed and 59% variable at December 31, 2002.

     A majority of the Company’s variable rate debt is based on a spread over LIBOR. Based on the Company’s outstanding variable rate debt (including the effect of interest rate swap agreements) and credit rating, for every increase in LIBOR of 25 basis points, it is estimated that the Company’s annual interest expense would increase approximately $1.3 million.

Trade Receivables Securitization

     The Company participates in a securitization agreement with two commercial banks to sell up to $175 million of qualifying trade receivables. The agreement was to originally expire in December 2003, but the agreement was extended during the fiscal 2003 third quarter to December 2005, and remains subject to renewal provisions contained in the agreement. During the nine months ended December 31, 2002, the Company sold, net of its retained interest, $1,044 million of trade receivables and remitted to bank conduits, pursuant to a servicing agreement, $892.9 million in collections on those receivables. The net proceeds were used to reduce borrowings under the Company’s revolving credit facilities. The amount of outstanding receivables under the agreement was $151.1 million at December 31, 2002 and $134 million at March 31, 2002. See Note 6 to the Consolidated Financial Statements included herein for additional disclosures.

33


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES
MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

OTHER

New Accounting Pronouncements

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

     In June 2002, the FASB issued SFAS No. 146, Accounting for Costs Associated with Exit or Disposal Activities. SFAS 146 addresses financial accounting and reporting for costs associated with exit or disposal activities and nullifies Emerging Issues Task Force Issue (“EITF”) No. 94-3, Liability Recognition for Certain Employee Termination Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred in a Restructuring). SFAS 146 requires that a liability for costs associated with an exit or disposal activity be recognized and measured at fair value in the period in which the liability is incurred rather than at the date of commitment to an exit or disposal plan. The Statement is effective for exit or disposal activities initiated after December 31, 2002.

     In December 2002, the FASB issued SFAS No. 148, Accounting for Stock-Based Compensation — Transition and Disclosure. SFAS 148 amends FASB Statement No. 123, Accounting for Stock-Based Compensation. Although it does not require use of fair value method of accounting for stock-based employee compensation, it does provide alternative methods of transition. In addition, SFAS 148 amends the disclosure requirements of SFAS 123 to require prominent disclosures in both annual and interim financial statements about the method of accounting for stock-based employee compensation and the effect of the method used on reported results. The provisions of SFAS 148 are effective for fiscal years ending after December 15, 2002 and the interim disclosure provisions are effective for interim periods beginning after December 15, 2002. The Company will provide the required disclosures beginning with its March 31, 2003 Form 10-K report.

     In November 2002, the FASB issued Financial Interpretation No. 45, Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others, (“FIN 45”). FIN 45 elaborates on the disclosures to be made by a guarantor in its interim and annual financial statements about its obligations under certain guarantees that it has issued. It also clarifies that a guarantor is required to recognize, at the inception of a guarantee, a liability for the fair value of the obligation undertaken in issuing the guarantee. The initial recognition and measurement provisions of FIN 45 are applicable on a prospective basis to guarantees issued or modified after December 31, 2002. The disclosure requirements of FIN 45 are effective for financial statements of interim and annual periods ending after December 15, 2002. The Company has provided interim disclosures required by FIN 45 in Note 2 to the Consolidated Financial Statements included herein.

     In January 2003, the FASB issued Financial Interpretation No. 46, Consolidation of Variable Interest Entities, (“FIN 46”). FIN 46 addresses consolidation by a business enterprise of variable interest entities. Variable interest entities are defined as corporations, partnerships, trusts, or any other legal structure used for business purposes, and by design, the holders of equity instruments in those entities lack one of the characteristics of a controlling financial interest. Under previous accounting practice, entities generally were not consolidated unless the entity was controlled through voting interests. FIN 46 changes previous accounting practice by requiring a variable interest entity to be consolidated by a company if that company is subject to a majority of the risk of loss from the variable interest entity’s activities or entitled to receive a majority of the entity’s residual returns or both. FIN 46 applies immediately to variable interest entities created after January 31, 2003. It applies in the first fiscal year or interim period beginning after June 15, 2003, to variable interest entities in which an enterprise holds a variable interest in existence before February 1, 2003. If it is reasonably possible that an enterprise will consolidate or disclose information about a variable interest entity when FIN 46 becomes effective, then disclosure is required in

34


Table of Contents

AIRGAS, INC. AND SUBSIDIARIES
MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

financial statements issued after January 31, 2003. Accordingly, the Company has provided certain disclosures required by FIN 46 in Notes 11 and 12 to the Consolidated Financial Statements included herein.

     In November 2002, FASB’s Emerging Issues Task Force reached a consensus on Issue No. 00-21, Revenue Arrangements with Multiple Deliverables. EITF 00-21 addresses certain aspects of the accounting by a vendor for arrangements under which the vendor will perform multiple revenue generating activities. EITF 00-21 will be effective for interim periods beginning after June 15, 2003. The Company is currently evaluating the impact of adoption of EITF 00-21 on its results of operations, financial position and liquidity.

Forward-looking Statements

     This report contains statements that are forward looking within the meaning of the Private Securities Litigation Reform Act of 1995. These statements include, but are not limited to, statements regarding: targeted strategic account sales of $215 million in fiscal 2003, representing same-store sales growth of approximately 10%; the uncertainty as to whether improved same-store sales will continue through the fourth quarter of fiscal 2003 or fiscal 2004; the success of cross-selling initiatives and a rebound of hardgoods sales in future periods; the impact of a shift in sales mix towards hardgoods on gross margins and gross profit dollars; the Company’s expectation that the Air Products integration activities will be completed by the end of fiscal 2003; the Company’s ability to control its level of expenses; the Company’s ability to manage its exposure to interest rate risk through participation in interest rate swap agreements; the Company’s estimate of earnings in the fiscal 2003 fourth quarter of $.24 to $.26 per diluted share; the estimate of fiscal 2003 capital spending of approximately $70 million; the identification of acquisition candidates to complement its distribution network and improve its geographic coverage; the funding of capital expenditures, current debt maturities and any future acquisitions through the use of cash flow from operations, revolving credit facilities and other financing alternatives; the ability of the Company to arrange additional sources of financing for unanticipated requirements; the Company’s estimate that for every increase in LIBOR of 25 basis points, interest expense will increase approximately $1.3 million; and the performance of counterparties under interest rate swap agreements. These forward-looking statements involve risks and uncertainties. Factors that could cause actual results to differ materially from those predicted in any forward-looking statement include, but are not limited to: adverse customer response to the Company’s strategic product sales initiatives and resulting inability to drive sales growth; adverse customer reaction to the elimination of product discounting; underlying economic and market conditions; the market acceptance of price increases and the inability of price increases and sales growth to improve margins and offset any increases in costs; a downturn in strategic account sales such that targeted sales growth is not achieved; adverse changes in customer buying patterns; an economic downturn (including adverse changes in the specific markets for the Company’s products); higher than estimated interest expense resulting from increases in LIBOR; higher than estimated costs to integrate the business acquired from Air Products; potential disruption to the Company’s business from integration problems associated with the business acquired from Air Products; problems with the Air Products integration and its impact on the timing of completion of integration activities; the inability of management to control expenses; the inability to generate sufficient cash flow from operations or other sources to fund future acquisitions, capital expenditures, and current debt maturities; capital expenditure requirements that exceed or fall short of the $70 million estimate; the inability to identify and successfully integrate acquisition candidates; changes in the Company’s debt levels and/or credit rating which prevent the Company from arranging additional financing; the inability to manage interest rate exposure; the effects of competition from independent distributors and vertically integrated gas producers on products, pricing and sales growth; changes in product prices from gas producers and name-brand manufacturers and suppliers of hardgoods; and the effects of, and changes in, the economy, monetary and fiscal policies, laws and regulations, inflation and monetary fluctuations and fluctuations in interest rates, both on a national and international basis. The Company does not undertake to update any forward-looking statement made herein or that may be made from time to time by or on behalf of the Company.

35


Table of Contents

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Interest Rate Risk

     The Company manages its exposure to changes in market interest rates. The interest rate exposure arises primarily from the interest payment terms of the Company’s borrowing agreements. Interest rate swap agreements are used to adjust the interest rate risk exposures that are inherent in its portfolio of funding sources. The Company has not, and will not establish any interest rate risk positions for purposes other than managing the risk associated with its portfolio of funding sources. The Company maintains the ratio of fixed to variable rate debt within parameters established by management under policies approved by the Board of Directors. After the effect of interest rate swap agreements, the ratio of fixed to variable rate debt was 41% fixed and 59% variable at December 31, 2002. Counterparties to interest rate swap agreements are major financial institutions. The Company has established counterparty credit guidelines and only enters into transactions with financial institutions with long-term credit ratings of ‘A’ or better. In addition, the Company monitors its position and the credit ratings of its counterparties, thereby minimizing the risk of non-performance by the counterparties.

     The table below summarizes the Company’s market risks associated with long-term debt obligations, interest rate swaps and LIBOR-based agreements as of December 31, 2002. For long-term debt obligations, the table presents cash flows related to payments of principal and interest by fiscal year of maturity. For interest rate swaps and LIBOR-based agreements, the table presents the notional amounts underlying the agreements by year of maturity. The notional amounts are used to calculate contractual payments to be exchanged and are not actually paid or received. Fair values were computed using market quotes, if available, or based on discounted cash flows using market interest rates as of the end of the period.

     A majority of the Company’s variable rate debt is based on a spread over LIBOR. Based on the Company’s outstanding variable rate debt (including the effect of interest rate swap agreements) and credit rating, for every increase in LIBOR of 25 basis points, it is estimated that the Company’s annual interest expense would increase approximately $1.3 million.

                                                                           
    Fiscal Year of Maturity
     
                                                                      Fair
(In millions)   2003 (a)   2004   2005   2006   2007   2008   Thereafter   Total   Value
   
 
 
 
 
 
 
 
 
Fixed Rate Debt:
                                                                       
Medium-term notes
  $     $ 75     $     $     $ 100     $     $     $ 175     $ 179  
 
Interest expense
  $ 3     $ 13     $ 8     $ 8     $ 4     $     $     $ 36          
 
Average interest rate
    7.49 %     7.49 %     7.75 %     7.75 %     7.75 %                                
Acquisition and other notes
  $     $ 2     $ 1     $ 6     $ 1     $     $     $ 10     $ 10  
 
Interest expense
  $ 1     $ 1     $ 1     $     $     $     $     $ 3          
 
Average interest rate
    7.64 %     7.57 %     7.73 %     7.65 %     8.50 %                                
Senior subordinated notes
  $     $     $     $     $     $     $ 225     $ 225     $ 237  
 
Interest expense
  $ 5     $ 21     $ 21     $ 21     $ 21     $ 21     $ 71     $ 181          
 
Interest rate
    9.125 %     9.125 %     9.125 %     9.125 %     9.125 %     9.125 %     9.125 %                
Variable Rate Debt:
                                                                       
Revolving credit facilities
  $     $     $     $     $ 177     $     $     $ 177     $ 177  
 
Interest expense
  $ 2     $ 6     $ 6     $ 6     $ 2     $     $     $ 22          
 
Interest rate (b)
    3.59 %     3.59 %     3.59 %     3.59 %     3.59 %                                
Term loan
  $ 4     $ 18     $ 22     $ 30     $ 17     $     $     $ 91     $ 91  
 
Interest expense
  $ 1     $ 3     $ 2     $ 1     $     $     $     $ 7          
 
Interest rate (b)
    3.40 %     3.40 %     3.40 %     3.40 %     3.40 %                                

36


Table of Contents

                                                                                 
            Fiscal Year of Maturity
           
                                                                            Fair
(In millions)   2003 (a)   2004   2005   2006   2007   2008   Thereafter   Total   Value
   
 
 
 
 
 
 
 
 
Interest Rate Swaps:
                                                                       
US $ denominated Swaps:
                                                                       
4 Swaps Receive Variable/Pay Fixed
                                                                       
     
Notional amounts
  $     $     $ 40     $ 50     $     $     $     $ 90     $ 5  
     
Swap payments/(receipts)
  $ 1     $ 3     $ 2     $ 1     $     $     $     $ 7          
     
Variable receive rate = 1.75%
                                                                       
       
(3 month LIBOR)
                                                                       
     
Weighted average pay rate = 4.55%
                                                                       
5 Swaps Receive Fixed/Pay Variable
                                                                       
     
Notional amounts
  $     $ 30     $     $     $ 50     $     $ 75     $ 155     $ (19 )
     
Swap payments/(receipts)
  $ (2 )   $ (7 )   $ (6 )   $ (6 )   $ (4 )   $ (3 )   $ (12 )   $ (40 )        
     
Weighted average receive rate = 8.05%
                                                                       
     
Variable pay rate = 3.58%
                                                                       
       
(6 month LIBOR)
                                                                       
Other Off-Balance Sheet
                                                                       
LIBOR-based agreements:
                                                                       
Operating leases with trust (c)
  $     $ 1     $ 41     $     $     $     $     $ 42     $ 42  
 
Lease expense
  $     $ 1     $ 1     $     $     $     $     $ 2          
Trade receivables securitization (d)
  $     $     $     $ 151     $     $     $     $ 151     $ 151  
 
Discount on securitization
  $ 1     $ 3     $ 3     $ 2     $     $     $     $ 9          

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

(b)  The variable rate of U.S. revolving credit facilities and term loan is based on LIBOR as of December 31, 2002. The variable rate of the Canadian dollar portion of the revolving credit facilities is the rate on Canadian Bankers’ acceptances as of December 31, 2002.

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

(d)  The three-year agreement originally expired on December 19, 2003, but the initial term was extended to December 2005, and remains subject to renewal provisions of the trade receivables securitization agreement.

Limitations of the tabular presentation

     As the table incorporates only those interest rate risk exposures that exist as of December 31, 2002, it does not consider those exposures or positions that could arise after that date. In addition, actual cash flows of financial instruments in future periods may differ materially from prospective cash flows presented in the table due to future fluctuations in variable interest rates, debt levels and the Company’s credit rating.

Foreign Currency Rate Risk

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

37


Table of Contents

Item 4. Controls and Procedures

(a) Evaluation of Disclosure Controls and Procedures

     Within 90 days prior to the date of this report, the Company carried out an evaluation, under the supervision and with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, of the effectiveness of the Company’s “disclosure controls and procedures” (as defined in the Securities Exchange Act of 1934 Rules 13a-14(c) and 15-d-14(c)). Based on that evaluation, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that as of such date, the Company’s disclosure controls and procedures were effective to ensure that information required to be disclosed by the Company in the reports it files under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported in the periods specified in the SEC’s rules and forms.

(b) Changes in Internal Controls

     As part of the efforts to improve operating efficiencies, the Company has been consolidating and outsourcing certain financial functions to a shared services center. The internal control structure related to these functions continues to be modified to reflect the new processing environment. In executing this transition, management continues to monitor the effectiveness of the new control structure. There were no significant changes to the Company’s internal controls or in other factors that could significantly affect those controls subsequent to the date of their evaluation.

38


Table of Contents

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

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

Item 6. Exhibits and Reports on Form 8-K

a. Exhibits

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

     
Exhibit No.   Description

 
11   Calculation of earnings per share.
     
99.1    Certification of Peter McCausland as Chairman and Chief Executive Officer of Airgas, Inc. pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
     
99.2   Certification of Roger F. Millay as Senior Vice President – Finance and Chief Financial Officer of Airgas, Inc. pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

b. Reports on Form 8-K

     On October 24, 2002, the Company filed a Form 8-K current report pursuant to Item 5, reporting its earnings for its second quarter and six months ended September 30, 2002.

39


Table of Contents

Signatures*

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

  AIRGAS, INC.

(Registrant)

     
  BY:  /s/ Robert M. McLaughlin

Robert M. McLaughlin
Vice President & Controller
(Principal Accounting Officer)

DATED: February 13, 2003

* - The Company’s subsidiary guarantors are not required to sign this Form 10-Q quarterly report or any other periodic reports filed by the Company under the Securities Exchange Act of 1934 pursuant to Rule 12h-5(a).

40


Table of Contents

Certifications

I, Peter McCausland, certify that:

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

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

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

4.     The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

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

b) evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and

c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

5.     The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent function):

a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and

b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and

6.     The registrant’s other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date: February 12, 2003

   
  /s/ Peter McCausland

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

41


Table of Contents

I, Roger F. Millay, certify that:

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

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

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

4.     The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

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

b) evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and

c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

5.     The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent function):

a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and

b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and

6.     The registrant’s other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date: February 12, 2003

 
/s/ Roger F. Millay

Roger F. Millay
Senior Vice President – Finance and
Chief Financial Officer
(Principal Financial Officer)

42