Delaware | File No. 001-13595 | 13-3668641 |
|
|
|
(State of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
Item 9. Regulation FD Disclosure
The following information is furnished pursuant to Item 9, "Regulation FD Disclosure" and Item 12,
"Disclosure of Results of Operation and Financial Condition". The information furnished in this Form
8-K and the Exhibit attached hereto shall not be treated as filed for purposes
of the Securities Exchange Act of 1934, nor shall it be deemed incorporated by
reference in any filing under the Securities Act of 1933, except as shall be
expressly set forth by specific reference in such filing.
On July 24, 2003, Mettler-Toledo International Inc. ("Mettler-Toledo") issued a press release (the "Release")
setting forth its financial results for the six and three months ended June
30, 2003. A copy of the Release is furnished hereto as Exhibit 99.1 to this report.
Mettler-Toledo
evaluated its operating performance for the six and three
months ended June 30, 2003 based on several factors, including (i) net earnings before
restructuring charges, (ii) Adjusted Operating Income (both before and including
restructuring charges), (iii) EBITDA and (iv) Free Cash Flow.
Net earnings before restructuring charges for the six months ended June 30, 2003 represents
Mettler-Toledo's net earnings before the impact of a restructuring charge, recorded in the three months ended
March 31, 2003, related to the final union settlement on a manufacturing facility closure in France. Net earnings
before restructuring charges and one-time tax gain in the six and three month periods ended June 30, 2002
represents Mettler-Toledo's net earnings before the impact of a restructuring charge, recorded in the three
months ended June 30, 2002, related to headcount reductions and manufacturing transfers, and a one-time tax
gain in respect of a tax restructuring program and related tax audits. Mettler-Toledo provides information on
net earnings before restructuring charges and non-recurring items because it believes the information provides
important financial information in measuring and comparing its operating performance on an ongoing basis.
Mettler-Toledo wanted investors to be aware of the effects of restructuring charges and one-time tax gain on
its operating results for the six and three month periods ended June 30, 2003 and 2002. Net earnings before
restructuring charges and one-time tax gain is not intended to represent net earnings under U.S. GAAP and should
not be considered as an alternative to net earnings as an indicator of Mettler-Toledo's performance.
Mettler-Toledo defines Adjusted Operating Income as operating income (gross profit less
research and development, selling, general and administrative expenses and restructuring charges) before
amortization, interest expense and non-recurring costs. Mettler-Toledo believes it is important to present
Adjusted Operating Income both before and including restructuring charges so that investors are aware of the
effects of restructuring charges on its operating results for the six and three month periods ended June 30,
2003 and 2002. As discussed in Mettler-Toledo's Annual Report on Form 10-K for the year ended December 31, 2002,
Mettler-Toledo provides information on Adjusted Operating Income because Mettler-Toledo believes that Adjusted
Operating Income provides important financial information in measuring and comparing its operating performance
on an ongoing basis, and as such is used as an important performance measurement by management. In Mettler-Toledo's
Annual Report on Form 10-K, it measured the operating performance of its segments using Adjusted Operating Income.
Adjusted Operating Income is not intended to represent operating income under U.S. GAAP and should not be
considered as an alternative to earnings before taxes as an indicator of Mettler-Toledo's performance.
Mettler-Toledo defines EBITDA as Adjusted Operating Income plus depreciation.
Mettler-Toledo considers EBITDA an important indicator of the operational strength and performance
of its businesses, including the ability to provide cash flows to service debt and fund
capital expenditures. EBITDA is also used by Mettler-Toledo's financing sources as an important
measure of its ability to service its debt and is used by its senior lenders in determining
financial covenant compliance. EBITDA is not intended to represent operating income, earnings before
taxes or other measures of financial performance under U.S. GAAP and should not
be considered as an alternative to operating income or earnings before taxes as
an indicator of Mettler-Toledo's performance.
Mettler-Toledo defines Free Cash Flow as net cash provided by operating activities less capital
expenditures before restructuring and acquisition payments. Mettler-Toledo considers Free Cash Flow
an important indicator of the operational strength and performance of its
businesses. Free Cash Flow is not intended to represent the various
cash flow measures recorded under U.S. GAAP (e.g. net cash provided by
operating activities) and should not be considered as an alternative to such
measures as an indicator of Mettler-Toledo's performance.
Mettler-Toledo believes each of these financial measures provides useful additional information
to supplement the information provided under U.S. GAAP. Mettler-Toledo warns investors not to place
undue reliance on any of these financial measures, and they should not be considered as a replacement of
earnings before taxes, net earnings or net cash provided by operating activities
determined under U.S. GAAP as a measure of its operating performance.
The Release provides a reconciliation of all of the above financial measures to the most comparable financial measures recorded under U.S. GAAP.
Exhibit Index
Exhibit No. | Description |
99.1 | Press release, dated July 24, 2003, issued by Mettler-Toledo International Inc. |
METTLER-TOLEDO INTERNATIONAL INC. | ||
Dated: July 24, 2003 | By: | /s/ Dennis W. Braun |
Dennis W. Braun | ||
Chief Financial Officer |
Mary T. Finnegan, Treasurer / Investor Relations
Phone: ++1 614 438 4748
Fax: ++1 614 438 4646
METTLER-TOLEDO INTERNATIONAL INC. REPORTS SECOND QUARTER 2003 RESULTS
- - Solid Earnings; Strong Cash Flow - -
- - Business Outlook Updated for Second Half of Year - -
GREIFENSEE, Switzerland and COLUMBUS, Ohio, USA - July 24, 2003 - Mettler-Toledo
International Inc. (NYSE: MTD) today announced net earnings of $25.8 million, or $0.57 per share
on a diluted basis, for the quarter ended June 30, 2003. Net earnings per share increased 6% over
the second quarter 2002 net earnings per share of $0.54, which excludes a restructuring charge and
a one-time tax gain. In the second quarter 2002, reported net earnings per share were $0.61.
For the six-month periods ending June 30, net earnings per share were $0.94 in 2003
and $0.95 in 2002, which excludes restructuring charges in both periods and the one-time tax gain
in 2002. On a reported basis, net earnings per share in 2003 were $0.85, versus $1.02 in 2002.
Sales for the quarter were $321.4 million, which represents an 8% benefit from
currency and flat local currency sales compared with the second quarter of 2002. Adjusted operating
income amounted to $43.1 million, or 13.4% of sales, a 5% increase over the prior year amount of $41.0
million, or 13.8% of sales. Adjusted operating income after the restructuring charge in the second
quarter of 2002 was $12.4 million.
For the six months ended June 30, 2003, the Company reported sales of $613.2 million,
compared with $569.4 million for 2002. This represents an 8% increase in reported sales, consisting
of a 9% benefit from currency and a 1% decline in local currency sales. Adjusted operating income in
2003 amounted to $73.4 million, or 12.0% of sales, compared with $73.6 million, or 12.9% of sales, in
the same period of 2002. Adjusted operating income after restructuring charges was $68.0 million in
2003 and $44.9 million in 2002.
Robert F. Spoerry, Chairman, President and Chief Executive Officer, stated,
"We are pleased with our performance in the quarter given the challenging global economic environment. Local currency sales growth was flat, but higher gross margins and the benefit from cost-saving initiatives put into place over the last 12 months drove growth in adjusted operating income. The weak dollar had a positive impact on our sales but, because our global operations create a natural hedge from a foreign currency standpoint, it had little impact on adjusted operating income. On a constant currency basis, operating margins in the quarter were quite strong at a 14.4% level, compared with 13.8% last year. Finally, cash flow generation was again very solid, with a 22% increase in the quarter over the prior year amount."
Spoerry continued,
"In general, activities in our principal end markets are in line with our expectations, with the exception of BioPharma where we have seen reduced spending levels. Based on our most current market assessment, we expect that local currency sales in 2003 will be relatively constant with the prior year. We are rigorously containing costs, including ensuring our cost-saving initiatives stay on track. Given these factors, we currently believe that EPS for the full year will be in the range of $2.15 to $2.20 per share, compared to $2.15 in 2002."
Spoerry concluded,
"With the strategic initiatives we have in place, we believe we are solidly positioned for growth once market conditions improve. Although there has been some pullback in our end markets, the long-term fundamentals of our markets remain solid. Furthermore, our solutions comprised of instruments, software and services provide tangible paybacks to customers through improved productivity, enhanced product quality, faster time-to-market and adherence to regulatory compliance. In recent years, we have accelerated the pace of our R&D investment and, consequently, have a record number of new products coming to market in the upcoming quarters. We are also introducing new service offerings to address the heightened needs of our customers for regulatory compliance. Our Asian business continues to gain in importance as it offers great market potential and provides low-cost manufacturing. In addition, toward the end of the year, we will have completed our cost-restructuring program."
For the six months ended June 30, 2003, the Company reported local currency sales
growth of 12% in Asia and the Rest of World and a sales decline of 3% in the Americas and Europe.
The Company has reconciled its diluted earnings per share before restructuring charge
to its diluted earnings per share to be reported in the Company's Form 10-Q for the quarter and six
months ended June 30, 2003 on the comparative financial information schedules attached to this press release.
Additional operational data has also been reconciled to the most comparable U.S. GAAP measure in the
schedules attached to this press release.
The Company will host a conference call to discuss its second quarter results today
(Thursday, July 24) at 5:00 p.m. Eastern Time. To hear a live webcast or replay of the call, visit
the investor relations page on the Company's website at www.mt.com.
METTLER TOLEDO is a leading global manufacturer of precision instruments. The Company
is the world's largest manufacturer and marketer of weighing instruments for use in laboratory, industrial
and food retailing applications. The Company also holds top-three market positions in several related
analytical instruments and is a leading provider of automated chemistry systems used in drug and chemical
compound discovery and development. In addition, the Company is the world's largest manufacturer and
marketer of metal detection systems used in production and packaging. Additional information about
METTLER TOLEDO can be found on the World Wide Web at "www.mt.com."
Statements in this discussion which are not historical facts, which includes the
Company's estimated range of full year EPS, may be considered "forward-looking statements" that involve
risks and uncertainties. For a discussion of these risks and uncertainties, which could cause actual
events or results to differ from those contained in the forward-looking statements, see Exhibit 99.1 to
the Company's Annual Report on Form 10-K for the most recently ended fiscal year.
Three months ended | Three months ended | |||||||||||||||
June 30, 2003 | June 30, 2002 | |||||||||||||||
(unaudited) | % | (unaudited) | % | |||||||||||||
Net sales |
$ |
321,363 | 100.0 | (a) | $ |
296,454 | 100.0 | |||||||||
Cost of sales |
164,952 | 51.3 | 155,372 | 52.4 | ||||||||||||
Gross profit |
156,411 | 48.7 | 141,082 | 47.6 | ||||||||||||
Research and development |
19,338 | 6.0 | 17,704 | 6.0 | ||||||||||||
Selling, general and administrative |
94,008 | 29.3 | 82,355 | 27.8 | ||||||||||||
Adjusted operating income |
43,065 | 13.4 | 41,023 | 13.8 | ||||||||||||
Restructuring charge |
- | - | 28,661 | 9.7 | (b)(c) | |||||||||||
Adjusted operating income after
restructuring charge |
43,065 | 13.4 | 12,362 | 4.1 | ||||||||||||
Amortization |
2,840 | 0.9 | 1,901 | 0.6 | ||||||||||||
Interest expense |
3,671 | 1.1 | 4,355 | 1.4 | ||||||||||||
Other charges (income), net |
(276) | (0.1) | (106) | (0.0) | (c) | |||||||||||
Earnings before taxes |
36,830 | 11.5 | 6,212 | 2.1 | ||||||||||||
Provision (benefit) for taxes |
11,050 | 3.5 | (21,266) | (7.2) | (d) | |||||||||||
Net earnings |
$ |
25,780 | 8.0 | $ |
27,478 | 9.3 | ||||||||||
Diluted per share amounts: |
||||||||||||||||
Net earnings before restructuring
charge and one-time tax gain |
$ |
0.57 | $ |
0.54 | ||||||||||||
Restructuring charge, net of tax benefit | - | (0.44) | ||||||||||||||
One-time tax gain |
- | 0.51 | ||||||||||||||
Net earnings |
$ |
0.57 | $ |
0.61 | ||||||||||||
Weighted average number
of common shares |
45,467,106 | 45,409,690 | ||||||||||||||
Reconciliation of net earnings: |
||||||||||||||||
Net earnings before
restructuring charge and one-time tax gain |
$ |
25,780 | $ |
24,406 | ||||||||||||
Restructuring charge, net of tax benefit |
|
- | (20,063) | |||||||||||||
One-time tax gain |
- | 23,135 | ||||||||||||||
Net earnings |
$ |
25,780 | $ |
27,478 | ||||||||||||
(a) | Local currency sales were flat compared to the same period in 2002. |
(b) | Comprises severance, asset write-downs and other costs primarily related to headcount reductions and manufacturing transfers. |
(c) | In the Consolidated Statements of Operations, the restructuring charge is included in Other charges (income), net. |
(d) | Includes a one-time gain of $23,135 in respect of a tax restructuring program and related tax audits. |
As Reported | As Reported | |||||||||||
Three months ended | Three months ended | |||||||||||
June 30, 2003 | June 30, 2002 | |||||||||||
(unaudited) |
(unaudited) | |||||||||||
Net sales |
$ | 321,363 | $ | 296,454 | ||||||||
Cost of sales |
164,952 | 155,372 | ||||||||||
|
||||||||||||
Gross profit |
156,411 | 141,082 | ||||||||||
Research and development |
19,338 | 17,704 | ||||||||||
Selling, general and administrative |
94,008 | 82,355 | ||||||||||
Amortization |
2,840 | 1,901 | ||||||||||
Interest expense |
3,671 | 4,355 | ||||||||||
Other charges (income), net |
(276) | 28,555 | (a) | |||||||||
|
||||||||||||
Earnings before taxes |
36,830 | 6,212 | ||||||||||
Provision (benefit) for taxes |
11,050 | (21,266) | (b) | |||||||||
|
||||||||||||
Net earnings |
$ | 25,780 | $ | 27,478 | ||||||||
|
||||||||||||
Basic earnings per common share: |
||||||||||||
Net earnings
|
$ |
0.58 | $ |
0.62 | ||||||||
Weighted average number of common shares |
44,434,612 | 44,208,274 | ||||||||||
Diluted earnings per common share: |
||||||||||||
Net earnings |
$ |
0.57 | $ |
0.61 | ||||||||
Weighted average number of common shares |
45,467,106 | 45,409,690 | ||||||||||
(a) | Includes a restructuring charge of $28,661 ($20,063 after tax) comprising severance, asset write-downs and other costs primarily related to headcount reductions and manufacturing transfers. |
(b) | Includes a tax benefit of $8,598 in respect of (a) above and a one-time gain of $23,135 in respect of a tax restructuring program and related tax audits. |
Six months ended | Six months ended | |||||||||||||||
June 30, 2003 | June 30, 2002 | |||||||||||||||
(unaudited) | % | (unaudited) | % | |||||||||||||
Net sales |
$ |
613,171 | 100.0 | (a) | $ |
569,411 | 100.0 | |||||||||
Cost of sales |
323,102 | 52.7 | 303,192 | 53.2 | ||||||||||||
Gross profit |
290,069 | 47.3 | 266,219 | 46.8 | ||||||||||||
Research and
development |
37,808 | 6.2 | 34,461 | 6.1 | ||||||||||||
Selling, general
and administrative |
178,813 | 29.1 | 158,179 | 27.8 | ||||||||||||
Adjusted operating income
|
73,448 | 12.0 | 73,579 | 12.9 | ||||||||||||
Restructuring charge |
5,444 | 0.9 | (b)(c) | 28,661 | 5.0 | (c)(d) | ||||||||||
Adjusted operating income
after restructuring charge |
68,004 | 11.1 | 44,918 | 7.9 | ||||||||||||
Amortization |
5,667 | 0.9 | 3,675 | 0.7 | ||||||||||||
Interest expense |
7,576 | 1.3 | 8,746 | 1.5 | ||||||||||||
Other charges (income), net |
(545) | (0.1) | (c) | (392) | (0.1) |
(c) | ||||||||||
Earnings before taxes
|
55,306 | 9.0 | 32,889 | 5.8 | ||||||||||||
Provision (benefit) for taxes |
16,591 | 2.7 | (13,263) | (2.3) | (e) | |||||||||||
Net earnings |
$ |
38,715 | 6.3 | $ |
46,152 | 8.1 | ||||||||||
Diluted per share amounts:
|
||||||||||||||||
Net earnings before
restructuring charge and one-time tax gain |
$ |
0.94 | $ |
0.95 | ||||||||||||
Restructuring charge, net of tax benefit | (0.09) | (0.44) | ||||||||||||||
One-time tax gain
|
- | 0.51 | ||||||||||||||
Net earnings
|
$ |
0.85 | $ |
1.02 | ||||||||||||
Weighted average number of
common shares |
45,377,964 | 45,463,374 | ||||||||||||||
Reconciliation of net earnings:
|
||||||||||||||||
Net earnings before
restructuring charge and one-time tax gain |
$ |
42,526 | $ |
43,080 | ||||||||||||
Restructuring charge, net of tax benefit |
|
(3,811) | (20,063) | |||||||||||||
One-time tax gain
|
- | 23,135 | ||||||||||||||
Net earnings
|
$ |
38,715 | $ |
46,152 | ||||||||||||
(a) | Local currency sales growth as compared to the same period in 2002 was -1%. |
(b) | Relates to the final union settlement on the facility closure in France. As described in Note 14 in the Company's Annual Report on Form 10-K for the year ended December 31, 2002, in accordance with U.S. GAAP, the Company accrued the minimum contractual payment required by French law in the restructuring charge taken in the second quarter of 2002. |
(c) | In the Consolidated Statements of Operations, the restructuring charges are included in Other charges (income), net |
(d) | Comprises severance, asset write-downs and other costs primarily related to headcount reductions and manufacturing transfers. |
(e) | Includes a one-time gain of $23,135 in respect of a tax restructuring program and related tax audits. |
As Reported | As Reported | |||||||||||
Six months ended | Six months ended | |||||||||||
June 30, 2003 | June 30, 2002 | |||||||||||
(unaudited) |
(unaudited) | |||||||||||
Net sales |
$ | 613,171 | $ | 569,411 | ||||||||
Cost of sales |
323,102 | 303,192 | ||||||||||
|
||||||||||||
Gross profit |
290,069 | 266,219 | ||||||||||
Research and development |
37,808 | 34,461 | ||||||||||
Selling, general
and administrative |
178,813 | 158,179 | ||||||||||
Amortization |
5,667 | 3,675 | ||||||||||
Interest expense |
7,576 | 8,746 | ||||||||||
Other charges (income), net |
4,899 | (a) | 28,269 | (c) | ||||||||
|
||||||||||||
Earnings before taxes |
55,306 | 32,889 | ||||||||||
Provision (benefit) for taxes |
16,591 | (b) | (13,263) | (d) | ||||||||
|
||||||||||||
Net earnings |
$ | 38,715 | $ | 46,152 | ||||||||
|
||||||||||||
Basic earnings per
common share: |
||||||||||||
Net earnings |
$ |
0.87 | $ |
1.04 | ||||||||
Weighted average number of common shares |
44,413,962 | 44,191,062 | ||||||||||
Diluted earnings
per common share: |
||||||||||||
Net earnings |
$ |
0.85 | $ |
1.02 | ||||||||
Weighted average
number of common shares |
45,377,964 | 45,463,374 | ||||||||||
(a) |
Includes a restructuring charge of $5,444 ($3,811 after tax) related to the final union settlement on the facility closure in France. As described in Note 14 in the Company's Annual Report on Form 10-K for the year ended December 31, 2002, in accordance with U.S. GAAP, the Company accrued the minimum contractual payment required by French law in the restructuring charge taken in the second quarter of 2002. |
(b) |
Includes a tax benefit of $1,633 in respect of (a) above. |
(c) | Includes a restructuring charge of $28,661 ($20,063 after tax) comprising severance, asset write-downs and other costs primarily related to headcount reductions and manufacturing transfers. |
(d) | Includes a tax benefit of $8,598 in respect of (c) above and a one-time gain of $23,135 in respect of a tax restructuring program and related tax audits. |
June 30, | December 31, | ||||||||||||
2003 | 2002 | ||||||||||||
(unaudited) |
|||||||||||||
Cash and cash equivalents |
$ | 35,150 | $ | 31,427 | |||||||||
Accounts receivable, net |
225,410 | 231,673 | |||||||||||
Inventories, net |
166,313 | 150,441 | |||||||||||
Other current assets |
72,096 | 62,186 | |||||||||||
|
|||||||||||||
Total current assets |
498,969 | 475,727 | |||||||||||
Property, plant and
equipment, net |
219,356 | 217,754 | |||||||||||
Goodwill and other
intangibles |
541,721 | 537,792 | |||||||||||
Other non-current
assets |
74,271 | 72,120 | |||||||||||
|
|||||||||||||
Total assets |
$ |
1,334,317 | $ |
1,303,393 | |||||||||
|
|||||||||||||
Short-term debt
|
$ |
289,910 | $ |
50,578 | |||||||||
Accounts payable
|
64,265 | 73,072 | |||||||||||
Accrued and other
current liabilities |
247,479 | 244,014 | |||||||||||
|
|||||||||||||
Total current liabilities |
601,654 | 367,664 | |||||||||||
Long-term debt
|
1,435 | 262,093 | |||||||||||
Other non-current
liabilities |
177,614 | 171,250 | |||||||||||
|
|||||||||||||
Total liabilities |
780,703 | 801,007 | |||||||||||
Shareholders'
equity |
553,614 | 502,386 | |||||||||||
|
|||||||||||||
Total liabilities and shareholders' equity | $ |
1,334,317 | $ |
1,303,393 | |||||||||
|
|||||||||||||
METTLER-TOLEDO INTERNATIONAL INC.
CONDENSED CONSOLIDATED CASH FLOW STATEMENTS
(Amounts in thousands)
CONDENSED CONSOLIDATED CASH FLOW STATEMENTS | Three months ended | Six months ended | |||||||||||||||||
June 30, | June 30, | ||||||||||||||||||
2003 | 2002 | 2003 | 2002 | ||||||||||||||||
(unaudited) |
(unaudited) |
(unaudited) |
(unaudited) | ||||||||||||||||
Cash flow from
operating activities: |
|||||||||||||||||||
Net earnings |
$ | 25,780 | $ |
27,478 | $ | 38,715 | $ |
46,152 | |||||||||||
Adjustments to
reconcile net earnings to net cash provided by operating activities: |
|||||||||||||||||||
Depreciation
|
6,387 | 6,221 |
12,689 | 12,188 |
|||||||||||||||
Amortization |
2,840 | 1,901 |
5,667 | 3,675 |
|||||||||||||||
Other |
(24) | 126 |
172 | 67 |
|||||||||||||||
Decrease in cash
resulting from changes in working capital |
(4,263) |
(2,861) |
(17,852) |
(17,603) | |||||||||||||||
|
|||||||||||||||||||
Net cash provided
by operating activities |
30,720 | 32,865 |
39,391 | 44,479 |
|||||||||||||||
|
|||||||||||||||||||
Cash flows from
investing activities: |
|||||||||||||||||||
Proceeds from sale
of property, plant and equipment |
509 | 187 |
604 | 225 |
|||||||||||||||
Purchase of
property, plant and equipment |
(5,865) | (8,445) |
(10,602) | (17,778) |
|||||||||||||||
Acquisitions |
(1,775) | (2,789) |
(1,972) | (19,272) |
|||||||||||||||
|
|||||||||||||||||||
Net cash used in
investing activities |
(7,131) | (11,047) |
(11,970) | (36,825) |
|||||||||||||||
|
|||||||||||||||||||
Cash flows from
from financing activities: |
|||||||||||||||||||
Proceeds from borrowings |
16,277 | 6,608 |
37,301 | 37,882 |
|||||||||||||||
Repayments of borrowings |
(38,264) | (27,887) |
(62,690) | (49,482) |
|||||||||||||||
Proceeds from option exercises |
1,017 | 391 |
1,176 | 1,264 |
|||||||||||||||
|
|||||||||||||||||||
Net cash used in
financing activities |
(20,970) | (20,888) | (24,213) | (10,336) | |||||||||||||||
|
|||||||||||||||||||
Effect of exchange
rate changes on cash and cash equivalents |
510 | (516) |
515 | (1,164) |
|||||||||||||||
|
|||||||||||||||||||
Net increase (decrease) in
cash and cash equivalents |
3,129 | 414 |
3,723 | (3,846) |
|||||||||||||||
Cash and cash
equivalents: |
|||||||||||||||||||
Beginning of period
|
32,021 | 23,461 | 31,427 | 27,721 | |||||||||||||||
|
|||||||||||||||||||
End of period
|
$ |
35,150 |
$ | 23,875 |
$ |
35,150 |
$ | 23,875 |
|||||||||||
RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO FREE CASH FLOW |
|||||||||||||||||||
Net cash provided
by operating activities |
$ |
30,720 |
$ |
32,865 |
$ |
39,391 |
$ |
44,479 |
|||||||||||
Payments in respect
of restructuring activities |
6,219 |
2,052 |
8,533 |
4,078 |
|||||||||||||||
Proceeds from sale
of property, plant and equipment |
509 |
187 |
604 |
225 |
|||||||||||||||
Purchase of
property, plant and equipment |
(5,865) |
(8,445) |
(10,602) |
(17,778) |
|||||||||||||||
Other | 1,182 |
308 |
1,201 |
(38) |
|||||||||||||||
Free cash
flow |
$ |
32,765 |
$ |
26,967 |
$ |
39,127 |
$ |
30,966 |
|||||||||||
|
METTLER-TOLEDO INTERNATIONAL INC.
CREDIT AND OTHER OPERATING STATISTICS
(Amounts in thousands except financial ratios)
CREDIT STATISTICS | LTM (a) |
LTM (a) |
|||||||
June 30, |
December 31, |
||||||||
2003 |
2002 |
||||||||
Net debt / EBITDA
(b)(c) |
1.3 | 1.5 | |||||||
EBITDA / interest
expense (c)(d) |
12.4 | 11.5 |
(a) | LTM represents last twelve months. |
(b) | Net debt represents gross debt less cash. |
(c) | EBITDA represents Adjusted Operating Income of $165,021 (2002 $167,918) plus depreciation of $25,893 (2002 $23,678). |
(d) | Interest expense represents interest expense less amortization of financing costs.
|
LOCAL CURRENCY SALES GROWTH BY DESTINATION | ||||
6 months ended June 30, 2003 | ||||
Europe |
Americas |
Asia/RoW |
Total | |
Local currency sales growth | -3% |
-3% |
12% |
-1% |
3 months ended June 30, 2003 | ||||
Europe |
Americas |
Asia/RoW |
Total | |
Local currency sales growth | -1% |
-4% |
13% |
0% |