Delaware | 1-9344 | 56-0732648 | ||
(State or other | (Commission File Number) | (I.R.S. Employer | ||
jurisdiction of | Identification No.) | |||
incorporation) |
Item 2.02 Results of Operations and Financial Condition | ||||||||
Item 9.01 Financial Statements and Exhibits | ||||||||
Signatures | ||||||||
Annual Report Line Graph |
(In thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Years ended March 31, | 1989 | 1990 | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Operating income |
15,958 | 23,221 | 17,286 | 26,316 | 34,367 | 48,667 | 72,600 | 92,987 | 80,480 | 111,709 | 112,607 | 105,461 | 106,728 | 124,938 | 156,336 | 168,544 | 202,454 | 268,758 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Add: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Depreciation & amortization |
11,147 | 17,387 | 21,158 | 23,420 | 28,042 | 30,571 | 36,868 | 45,762 | 64,428 | 82,227 | 83,839 | 85,262 | 82,796 | 71,757 | 79,279 | 87,447 | 111,078 | 127,542 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA |
27,105 | 40,608 | 38,444 | 49,736 | 62,409 | 79,238 | 109,468 | 138,749 | 144,908 | 193,936 | 196,446 | 190,723 | 189,524 | 196,695 | 235,615 | 255,991 | 313,532 | 396,300 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
(Uses)/sources of cash excluded from
Adjusted EBITDA, included in Cash
from Operations: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest expense, net |
(12,245 | ) | (16,198 | ) | (15,179 | ) | (12,838 | ) | (11,403 | ) | (12,486 | ) | (17,625 | ) | (24,862 | ) | (39,367 | ) | (52,603 | ) | (59,677 | ) | (56,879 | ) | (59,550 | ) | (46,775 | ) | (46,374 | ) | (42,357 | ) | (51,245 | ) | (53,812 | ) | ||||||||||||||||||||||||||||||||||||
Discount on securitization of receivables |
| | | | | | | | | | | | (1,303 | ) | (4,846 | ) | (3,326 | ) | (3,264 | ) | (4,711 | ) | (9,371 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Current income taxes |
404 | 1,700 | (599 | ) | (3,591 | ) | (5,653 | ) | (7,838 | ) | (12,345 | ) | (17,654 | ) | (20,012 | ) | (16,502 | ) | (17,244 | ) | (16,902 | ) | (13,402 | ) | 4,546 | (33,174 | ) | (24,623 | ) | (22,622 | ) | (30,718 | ) | |||||||||||||||||||||||||||||||||||||||
Other income (expense) |
215 | 157 | 870 | 214 | 546 | 453 | 1,607 | 781 | 1,695 | 9,811 | 29,491 | 18,625 | 1,324 | 5,987 | 2,132 | 1,472 | 1,129 | 2,462 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity in earnings of Elkem joint venture |
1,415 | 1,435 | 2,009 | 2,019 | (897 | ) | (1,258 | ) | (840 | ) | (1,428 | ) | (1,356 | ) | (1,478 | ) | (869 | ) | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||
(Gains)/losses on divestitures |
| | | | | | (560 | ) | | | (1,452 | ) | (25,468 | ) | (17,712 | ) | (1,173 | ) | (5,548 | ) | 241 | | (360 | ) | 1,900 | |||||||||||||||||||||||||||||||||||||||||||||||
(Gain)/losses on sale of PP&E |
(32 | ) | 2 | (715 | ) | (76 | ) | (292 | ) | (63 | ) | 110 | (12 | ) | 616 | (504 | ) | (222 | ) | (915 | ) | 502 | 405 | (257 | ) | (837 | ) | (321 | ) | (1,330 | ) | |||||||||||||||||||||||||||||||||||||||||
Stock issued for employee benefits |
| | | | | | 2,707 | 3,396 | 5,156 | 5,953 | 5,750 | 5,715 | 5,630 | 7,369 | 8,951 | 6,889 | 9,907 | 10,534 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income(loss) on discontinued operations |
| | | | | | | | 478 | (635 | ) | (871 | ) | (335 | ) | (400 | ) | (3,529 | ) | (1,776 | ) | (457 | ) | 464 | (1,424 | ) | ||||||||||||||||||||||||||||||||||||||||||||||
Other non-cash charges |
260 | 308 | 252 | 250 | | | | | 3,930 | 11,422 | | 458 | 2,281 | 1,068 | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash provided (used) by working capital |
4,379 | 702 | 6,712 | 15,968 | 13,608 | 6,752 | (2,030 | ) | (6,948 | ) | (14,801 | ) | (13,548 | ) | (25,273 | ) | (22,686 | ) | 78,329 | 95,691 | 33,931 | 17,865 | (23,456 | ) | 47,628 | |||||||||||||||||||||||||||||||||||||||||||||||
Net Cash Provided by Operating Activities |
21,501 | 28,714 | 31,794 | 51,682 | 58,318 | 64,798 | 80,492 | 92,022 | 81,247 | 134,400 | 102,063 | 100,092 | 201,762 | 251,063 | 195,963 | 210,679 | 222,317 | 362,169 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||
Years Ended March 31, | 2002 | 2003 | 2004 | 2005 | 2006 | |||||||||||||||
Operating Income |
$ | 124,938 | $ | 156,336 | $ | 168,544 | $ | 202,454 | $ | 268,758 | ||||||||||
Plus (Less): |
||||||||||||||||||||
Restructuring/special charges (recoveries), net |
| 2,694 | (776 | ) | | | ||||||||||||||
Litigation settlements/charges |
8,501 | | | | | |||||||||||||||
Adjusted Operating Income |
$ | 133,439 | $ | 159,030 | $ | 167,768 | $ | 202,454 | $ | 268,758 | ||||||||||
Five Quarter Average of Total Assets |
1,528,101 | 1,705,114 | 1,776,185 | 2,112,504 | 2,378,324 | |||||||||||||||
Five Quarter Average of
Securitized Trade Receivables |
124,400 | 147,680 | 157,400 | 183,300 | 216,360 | |||||||||||||||
Five Quarter Average of
Current Liabilities (exclusive of debt) |
(214,179 | ) | (219,153 | ) | (216,081 | ) | (269,975 | ) | (326,618 | ) | ||||||||||
Five Quarter Average of
Investment in Unconsolidated Affiliates |
(63,886 | ) | (65,416 | ) | (39,793 | ) | | | ||||||||||||
Five Quarter Average Capital Employed |
$ | 1,374,436 | $ | 1,568,225 | $ | 1,677,711 | $ | 2,025,829 | $ | 2,268,066 | ||||||||||
Return on Capital |
9.7 | % | 10.1 | % | 10.0 | % | 10.0 | % | 11.8 | % | ||||||||||
99.1 | | Annual Report line graph included in the Letter to Shareholders on page 11 of the Companys 2006 Annual Report (furnished pursuant to Item 2.02 of Form 8-K). |
AIRGAS, INC. | AIRGAS EAST, INC. | |||||||
(Registrant) | AIRGAS GREAT LAKES, INC. | |||||||
AIRGAS MID AMERICA, INC. | ||||||||
AIRGAS NORTH CENTRAL, INC. | ||||||||
BY:
|
/s/ Robert M. McLaughlin | AIRGAS SOUTH, INC. | ||||||
Robert M. McLaughlin | AIRGAS GULF STATES, INC. | |||||||
Vice President & Controller | AIRGAS MID SOUTH, INC. | |||||||
AIRGAS INTERMOUNTAIN, INC. | ||||||||
AIRGAS NORPAC, INC. | ||||||||
AIRGAS NORTHERN CALIFORNIA & NEVADA, INC. | ||||||||
AIRGAS SOUTHWEST, INC. | ||||||||
AIRGAS WEST, INC. | ||||||||
AIRGAS SAFETY, INC. | ||||||||
AIRGAS CARBONIC, INC. | ||||||||
AIRGAS SPECIALTY GASES, INC. | ||||||||
NITROUS OXIDE CORP. | ||||||||
RED-D-ARC, INC. | ||||||||
AIRGAS DATA, LLC |
(Co-Registrants) |
||||||
BY: | /s/ Robert M. McLaughlin | |||||
Robert M. McLaughlin | ||||||
Vice President | ||||||
ATNL, INC. | ||||||
(Co-Registrant) |
||||||
BY: | /s/ Melanie Andrews | |||||
Melanie Andrews | ||||||
President |