Attached files
file | filename |
---|---|
8-K - FORM 8-K - TELEFLEX INC | w83839e8vk.htm |
EX-99.2 - EX-99.2 - TELEFLEX INC | w83839exv99w2.htm |
Exhibit 99.1
TELEFLEX INCORPORATED AND SUBSIDIARIES
Condensed Consolidated Statements of Income
Adjusted To Reflect Discontinued Operations
(Unaudited)
(Unaudited)
Three Months Ended | ||||||||
March 27, | March 28, | |||||||
2011 | 2010 | |||||||
(Dollars and shares in thousands, except | ||||||||
per share) | ||||||||
Net revenues |
$ | 354,004 | $ | 343,537 | ||||
Cost of goods sold |
189,500 | 172,726 | ||||||
Gross profit |
164,504 | 170,811 | ||||||
Selling, general and administrative expenses |
103,386 | 95,651 | ||||||
Research and development expenses |
11,038 | 9,311 | ||||||
Restructuring and other impairment charges |
595 | 463 | ||||||
Income from
continuing operations before interest, loss on extinguishments of debt and taxes |
49,485 | 65,386 | ||||||
Interest expense |
16,146 | 18,920 | ||||||
Interest income |
(105 | ) | (206 | ) | ||||
Loss on extinguishments of debt |
14,597 | | ||||||
Income from continuing operations before taxes |
18,847 | 46,672 | ||||||
Taxes on income from continuing operations |
4,850 | 13,923 | ||||||
Income from continuing operations |
13,997 | 32,749 | ||||||
Operating income from discontinued operations (including gain on disposal of $56,773 and
$9,737, respectively) |
63,936 | 14,375 | ||||||
Taxes (benefit) on income from discontinued operations |
(261 | ) | 9,166 | |||||
Income from discontinued operations |
64,197 | 5,209 | ||||||
Net income |
78,194 | 37,958 | ||||||
Less: Income from continuing operations attributable to noncontrolling interest |
223 | 172 | ||||||
Income from discontinued operations attributable to noncontrolling interest |
159 | 114 | ||||||
Net income attributable to common shareholders |
$ | 77,812 | $ | 37,672 | ||||
Earnings per share available to common shareholders: |
||||||||
Basic: |
||||||||
Income from continuing operations |
$ | 0.34 | $ | 0.82 | ||||
Income from discontinued operations |
1.60 | 0.13 | ||||||
Net income |
$ | 1.94 | $ | 0.95 | ||||
Diluted: |
||||||||
Income from continuing operations |
$ | 0.34 | $ | 0.81 | ||||
Income from discontinued operations |
1.58 | 0.13 | ||||||
Net income |
$ | 1.92 | $ | 0.94 | ||||
Weighted Average common shares outstanding: |
||||||||
Basic |
40,057 | 39,791 | ||||||
Diluted |
40,424 | 40,199 | ||||||
Amounts attributable to common shareholders: |
||||||||
Income from continuing operations, net of tax |
$ | 13,774 | $ | 32,577 | ||||
Income from discontinued operations, net of tax |
64,038 | 5,095 | ||||||
Net income |
$ | 77,812 | $ | 37,672 | ||||
These discontinued operations have not historically been separately identified, consolidated
and audited as presented in this schedule.
Certain financial information is presented on a rounded basis, which may cause minor differences.
5
TELEFLEX INCORPORATED AND SUBSIDIARIES
Condensed Consolidated Statements of Income
Adjusted To Reflect Discontinued Operations
(Unaudited)
Condensed Consolidated Statements of Income
Adjusted To Reflect Discontinued Operations
(Unaudited)
Year Ended December 31, | ||||||||
2010 | 2009 | |||||||
(Dollars and shares in thousands, except | ||||||||
per share) | ||||||||
Net revenues |
$ | 1,433,282 | $ | 1,434,885 | ||||
Cost of goods sold |
744,811 | 749,344 | ||||||
Gross profit |
688,471 | 685,541 | ||||||
Selling, general and administrative expenses |
409,924 | 388,281 | ||||||
Research and development expenses |
42,621 | 36,685 | ||||||
Restructuring and other impairment charges |
2,875 | 10,347 | ||||||
Gain on sales of businesses and assets |
(341 | ) | | |||||
Income from continuing operations before interest,
loss on extinguishments of debt
and taxes |
233,392 | 250,228 | ||||||
Interest expense |
79,789 | 89,143 | ||||||
Interest income |
(719 | ) | (2,480 | ) | ||||
Loss on extinguishments of debt |
46,630 | | ||||||
Income from continuing operations before taxes |
107,692 | 163,565 | ||||||
Taxes on income from continuing operations |
18,002 | 36,976 | ||||||
Income from continuing operations |
89,690 | 126,589 | ||||||
Operating income from discontinued operations (including gain on disposal of $114,702 and
$272,307, respectively) |
165,727 | 288,503 | ||||||
Taxes on income from discontinued operations |
52,962 | 101,081 | ||||||
Income from discontinued operations |
112,765 | 187,422 | ||||||
Net income |
202,455 | 314,011 | ||||||
Less: Income from continuing operations attributable to noncontrolling interest |
861 | 632 | ||||||
Income from discontinued operations attributable to noncontrolling interest |
500 | 10,385 | ||||||
Net income attributable to common shareholders |
$ | 201,094 | $ | 302,994 | ||||
Earnings per share available to common shareholders: |
||||||||
Basic: |
||||||||
Income from continuing operations |
$ | 2.23 | $ | 3.17 | ||||
Income from discontinued operations |
2.81 | 4.46 | ||||||
Net income |
$ | 5.04 | $ | 7.63 | ||||
Diluted: |
||||||||
Income from continuing operations |
$ | 2.21 | $ | 3.15 | ||||
Income from discontinued operations |
2.79 | 4.43 | ||||||
Net income |
$ | 4.99 | $ | 7.59 | ||||
Weighted Average common shares outstanding: |
||||||||
Basic |
39,906 | 39,718 | ||||||
Diluted |
40,280 | 39,936 | ||||||
Amounts attributable to common shareholders: |
||||||||
Income from continuing operations, net of tax |
$ | 88,829 | $ | 125,957 | ||||
Income from discontinued operations, net of tax |
112,265 | 177,037 | ||||||
Net income |
$ | 201,094 | $ | 302,994 | ||||
These discontinued operations have not historically been separately identified, consolidated
and audited as presented in this schedule.
Certain financial information is presented on a rounded basis, which may cause minor differences.
6
TELEFLEX INCORPORATED AND SUBSIDIARIES
Condensed Consolidated Statements of Income
Adjusted To Reflect Discontinued Operations
(Unaudited)
Condensed Consolidated Statements of Income
Adjusted To Reflect Discontinued Operations
(Unaudited)
Three Months Ended | Year Ended | |||||||||||||||||||
March 28, | June 27, | September 26, | December 31, | December 31, | ||||||||||||||||
2010 | 2010 | 2010 | 2010 | 2010 | ||||||||||||||||
(Dollars and shares in thousands, except per share) | ||||||||||||||||||||
Net revenues |
$ | 343,537 | $ | 358,427 | $ | 345,041 | $ | 386,277 | $ | 1,433,282 | ||||||||||
Cost of goods sold |
172,726 | 184,126 | 178,477 | 209,482 | 744,811 | |||||||||||||||
Gross profit |
170,811 | 174,301 | 166,564 | 176,795 | 688,471 | |||||||||||||||
Selling, general and administrative expenses |
95,651 | 99,768 | 101,542 | 112,963 | 409,924 | |||||||||||||||
Research and development expenses |
9,311 | 10,288 | 10,571 | 12,451 | 42,621 | |||||||||||||||
Restructuring and other impairment charges |
463 | 75 | 1,141 | 1,196 | 2,875 | |||||||||||||||
Gain on sales of businesses and assets |
| | (183 | ) | (158 | ) | (341 | ) | ||||||||||||
Income from continuing operations before
interest, loss on extinguishments of debt and
taxes |
65,386 | 64,170 | 53,493 | 50,343 | 233,392 | |||||||||||||||
Interest expense |
18,920 | 19,534 | 20,047 | 21,288 | 79,789 | |||||||||||||||
Interest income |
(206 | ) | (150 | ) | (219 | ) | (144 | ) | (719 | ) | ||||||||||
Loss on extinguishments of debt |
| | 30,354 | 16,276 | 46,630 | |||||||||||||||
Income from continuing operations before
taxes |
46,672 | 44,786 | 3,311 | 12,923 | 107,692 | |||||||||||||||
Taxes (benefit) on income from continuing
operations |
13,923 | 12,440 | (7,676 | ) | (685 | ) | 18,002 | |||||||||||||
Income from continuing operations |
32,749 | 32,346 | 10,987 | 13,608 | 89,690 | |||||||||||||||
Operating income from discontinued operations
(1) |
14,375 | 45,634 | 14,143 | 91,575 | 165,727 | |||||||||||||||
Taxes on income from discontinued operations |
9,166 | 17,454 | 2,595 | 23,747 | 52,962 | |||||||||||||||
Income from discontinued operations |
5,209 | 28,180 | 11,548 | 67,828 | 112,765 | |||||||||||||||
Net income |
37,958 | 60,526 | 22,535 | 81,436 | 202,455 | |||||||||||||||
Less: Income from continuing
operations attributable to noncontrolling
interest |
172 | 259 | 226 | 204 | 861 | |||||||||||||||
Income from discontinued operations
attributable to noncontrolling interest |
114 | 119 | 113 | 154 | 500 | |||||||||||||||
Net income attributable to common
shareholders |
$ | 37,672 | $ | 60,148 | $ | 22,196 | $ | 81,078 | $ | 201,094 | ||||||||||
Earnings per share available to common
shareholders: |
||||||||||||||||||||
Basic: |
||||||||||||||||||||
Income from continuing operations |
$ | 0.82 | $ | 0.80 | $ | 0.27 | $ | 0.34 | $ | 2.23 | ||||||||||
Income from discontinued operations |
0.13 | 0.70 | 0.29 | 1.69 | 2.81 | |||||||||||||||
Net income |
$ | 0.95 | $ | 1.51 | $ | 0.56 | $ | 2.03 | $ | 5.04 | ||||||||||
Diluted: |
||||||||||||||||||||
Income from continuing operations |
$ | 0.81 | $ | 0.80 | $ | 0.27 | $ | 0.33 | $ | 2.21 | ||||||||||
Income from discontinued operations |
0.13 | 0.70 | 0.28 | 1.68 | 2.79 | |||||||||||||||
Net income |
$ | 0.94 | $ | 1.49 | $ | 0.55 | $ | 2.01 | $ | 4.99 | ||||||||||
Weighted Average common shares outstanding: |
||||||||||||||||||||
Basic |
39,791 | 39,913 | 39,933 | 39,987 | 39,906 | |||||||||||||||
Diluted |
40,199 | 40,356 | 40,254 | 40,313 | 40,280 | |||||||||||||||
Amounts attributable to common shareholders: |
||||||||||||||||||||
Income from continuing operations, net of tax |
$ | 32,577 | $ | 32,087 | $ | 10,761 | $ | 13,404 | $ | 88,829 | ||||||||||
Income from discontinued operations, net of
tax |
5,095 | 28,061 | 11,435 | 67,674 | 112,265 | |||||||||||||||
Net income |
$ | 37,672 | $ | 60,148 | $ | 22,196 | $ | 81,078 | $ | 201,094 | ||||||||||
(1) | Gain on disposal of discontinued operations included in operating income from discontinued operations is as follows: |
Three Months Ended | Year Ended | |||||||||||||||||||
March 28, | June 27, | September 26, | December 31, | December 31, | ||||||||||||||||
2010 | 2010 | 2010 | 2010 | 2010 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Gain on disposal of discontinued operations |
$ | 9,737 | $ | 28,825 | $ | | $ | 76,140 | $ | 114,702 |
These discontinued operations have not historically been separately identified, consolidated
and audited as presented in this schedule.
Certain financial information is presented on a rounded basis, which may cause minor differences.
7