Intertape Polymer Group 8/22/2002
 

FORM 6-K

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Report of Foreign Issuer
Pursuant to Rule 13a-16 or 15d-16 of
the Securities Exchange Act of 1934

For the month of August, 2002

INTERTAPE POLYMER GROUP INC.

110E Montee de Liesse, St. Laurent, Quebec, Canada, H4T 1N4

[Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.]

Form 20-F [   ]      Form 40-F [X]

[Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.]

Yes [   ]      No [X]

[If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82-______________]


 

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, thereunto duly authorized.

     
    INTERTAPE POLYMER GROUP INC
 
 
 
Date: August 22, 2002   By: /s/ Melbourne F. Yull
   
    Melbourne F. Yull, Chairman of the Board
of Directors and Chief Executive Officer

Certification Required Under Section 906 of the Sarbanes-Oxley Act of 2002

     The undersigned hereby certify that this report fully complies with the requirements of Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934 and that the information contained in this report fairly presents in all material respects the financial condition and results of operations of the Registrant as of and for the periods presented in this report.

     
Date: August 22, 2002   /s/ Melbourne F. Yull
   
    Melbourne F. Yull, Chairman of the Board
of Directors and Chief Executive Officer
 
 
Date: August 22, 2002   /s/ Andrew M. Archibald
   
    Andrew M. Archibald, Chief Financial Officer Secretary,
Treasurer, and Vice President Administration

2


 

MANAGEMENT’S DISCUSSION AND ANALYSIS

REVIEW OF OPERATIONS

SALES

Sales were $153.7 million for the second quarter of 2002 as compared to $141.3 million for the same period last year, and were $300.4 million for the six months ended June 2002 as compared to $300.1 million for the same period last year. The following chart shows the effect of volume and pricing on sales:

                                 
    Q2/02   Q1/02   Q2/02   YTD June '02
    vs   vs   vs   vs
    Q1/02   Q1/01   Q2/01   YTD June '01
   
 
 
 
    In Millions of US Dollars
   
Volume
  $ 5.5       ($6.4 )   $ 20.1     $ 13.7  
Price
  $ 1.4       ($5.7 )     ($7.7 )     ($13.4 )
Change
  $ 6.9       ($12.1 )   $ 12.4     $ 0.3  

Unit Volume

During 2001 and 2002 to date, management has focused on increasing business volumes in the current difficult North American economy. Several strategies have been employed including the introduction of new products, the addition of new customers, greater penetration into retail markets through the United Tapes Company (UTC) acquisition in the third quarter of 2000, and the implementation of the Company’s Regional Distribution Center (RDC) strategy. Management believes that these strategies have had a positive impact on sales volumes.

Unit Pricing

Traditionally, the Company has been able to maintain a relatively consistent spread between raw material costs and selling prices. This spread is referred to as value-added. Unit sales prices of the Company’s products are influenced primarily by changes in raw material costs, and for the past several years the Company has seen a decline in raw material costs. Efforts to maintain value-added as a percent of sales have been generally successful despite general declines in unit selling prices.

Recently many components of the Company’s raw material costs have started to increase. Management believes that the Company should continue to be able to manage its value-added percentages. In this regard, the Company did initiate a number of price increases during the second quarter that should positively effect sales for the remainder of the year.

GROSS PROFIT AND GROSS MARGINS

Gross profits increased to $33.9 million for the second quarter of 2002 from $26.7 million for the comparable quarter in 2001. Gross margins were 22.1% and 18.9% respectively. For the six month periods ending June 2002 and 2001, gross profits were $67.4 million and $65.5 million, and gross margins were 22.4% and 21.8% respectively. For 2001, the Company had detailed certain non-recurring costs as line items within Consolidated Earnings. Effective with the first quarter of 2002, these costs have been included in cost of goods sold and selling, general and administrative expenses. The effect on 2001’s cost of goods sold was $0.7 million in the first quarter and $2.3 million during the second quarter.

As mentioned above, over the past several years, the Company has been able to maintain its value-added percentage in a declining raw material cost environment. However, in such an economic environment there are still less value-added dollars in relation to manufacturing costs. This is the primary reason why gross margins declined from an adjusted 22.8% for the six month period ended June 2001 to 22.4% for the six month period ended June 2002. However, for the second quarter, gross margins increased from an adjusted 20.5% for the quarter ended June 2001 to 22.1% for the quarter ended June 2002 as a result of the increase in volume. Gross margins were 22.8% for the first quarter of 2002. This decrease from the first quarter to that of the second quarter of 0.7% is as a result of the effect of recent increases in raw material costs which were incurred before unit selling prices could be adjusted.

SELLING, GENERAL AND ADMINISTRATION EXPENSES

Selling, general and administrative expenses (SG&A) were $20.5 million or 13.3% of sales for the second quarter of 2002 as compared to $20.1 million or 14.2% of sales($18.1 million or 12.8% of sales before non-recurring items of $2.0 million) for the second quarter of 2001. For the six month periods of 2002 and 2001, they were $40.8 million or 13.6% of sales and $41.9 million or 14.0% of sales ($39.9 million or 13.3% of sales before non-recurring items of $2.0 million) respectively. These percentages should decline as unit selling prices and volumes increase.

3


 

OPERATING PROFITS

Operating profits (defined as gross profit less SG&A) for the second quarters of 2002 and 2001 were $13.5 million or 8.8% of sales and $6.6 million or 4.7% of sales respectively. For the six months ended June of 2002 and 2001 they were $26.6 million or 8.9% of sales and $23.5 million or 7.8% of sales respectively.

FINANCIAL EXPENSES

Financial expenses were $7.9 million for the quarter ended June 2002 as compared to $7.7 million for the comparative quarter last year. For the six months ended June of 2002 and 2001 they were $16.9 million and $16.2 million respectively. Interest rates increased on $274.0 million of long-term debt by 225 basis points effective October 1, 2001 and therefore financial expenses have increased by $1.5 million per quarter. This increase has been mostly offset by both a reduction in other interest rates applicable on reduced bank borrowings and by the retirement of approximately $24.0 million of the Senior Notes and $23.4 million of long-term bank debt on April 15, 2002.

EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION AND RENTAL COSTS (EBITDAR).

EBITDAR is the measurement criteria used in documents related to the Company’s Bank Debt and Senior Notes. EBITDAR are as follows: (adjusted for non-recurring items):

                 
    June 2002   June 2001
    Millions of   Millions of
    US dollars   US dollars
   
 
Second quarter including rentals of $1.3M and $1.6M
  $ 21.0     $ 18.1  
Six months including rentals of $2.6 and $3.3M
  $ 41.1     $ 42.4  
Trailing 12 months including rentals of $5.1 and $6.5M
  $ 73.1     $ 91.5  

NET EARNINGS

Net earnings (loss) for the three month periods ended June 2002 and 2001 were $4.3 million and ($2.7) million respectively. For the six month periods ended June 2002 and 2001 they were $7.1 million and $1.5 million respectively.

Management remains confident that quarterly SG&A costs should remain at the $20.0 million level and that any potential increases in interest rates will be offset by lower borrowings. Consequently, the impact of additional volume and increases in selling prices should positively impact net earnings.

LIQUIDITY AND CAPITAL RESOURCES

CAPITAL EXPENDITURES

Capital expenditures were $3.6 million during the second quarter of 2002 as compared to $5.5 million for the comparative quarter last year. For the six month periods ended June 2002 and 2001 they were $6.5 million and $17.7 million respectively. This decline in capital expenditure is as a result of Management’s decision to reduce all capital spending to only essential projects related to both new products and preventive maintenance programs. It is expected that this spending level of approximately $3.0 million per quarter will be maintained throughout 2002.

CREDIT FACILITIES

On March 1, 2002 the Company completed a “Bought Deal” in Canada whereby the Company issued 5.1 million common shares from treasury at a per share price of $9.71 (Cdn $15.50) for total net proceeds of approximately $47.4 million. Proceeds were initially used to reduce bank debt. Subsequently. on April 15, 2002 approximately $24.0 million was used to retire Senior Notes; and the remaining $23.4 million was used to permanently reduce a two year term facility of the Company’s recently refinanced bank debt.

During the second quarter of 2002, the Company was able to reduce its borrowings under its three year committed revolving credit facility by $3.4 million from $23.3 million at the end of the first quarter to $19.9 million at the end of the second quarter. It is anticipated that the Company should be able to further reduce borrowings under this facility throughout the remainder of the year.

The Company remains in compliance with all its financial and other covenants as determined by the applicable loan and note agreements.

4


 

ACCOUNTING CHANGES

During the first quarter of 2002, the Company adopted, on a retroactive basis, the new CICA recommendations with respect to Section 3062, Goodwill and Other Intangible Assets. These standards are equivalent to the U.S. standards. Under the new recommendations, goodwill and intangible assets determined to have an indefinite useful life are no longer amortized and are tested for impairment annually, or more frequently if events or changes in circumstances indicate that they might be impaired. Under these recommendations, the Company is required to complete a transitional goodwill impairment test as at January 1, 2002 by the end of the current fiscal year. Management has completed this test and has determined no adjustment for impairment of goodwill is necessary as a result of the change in accounting policy.

5


 

Intertape Polymer Group Inc.
Consolidated Earnings
Periods ended June 30,
(In thousands of US dollars, except per share amounts)


                                   
      THREE MONTHS   SIX MONTHS
     
 
      2002   2001   2002   2001
     
 
 
 
Sales
  $ 153,657     $ 141,265     $ 300,394     $ 300,128  
Cost of sales
    119,713       114,549       233,034       234,639  
 
   
     
     
     
 
Gross profit
    33,944       26,716       67,360       65,489  
 
   
     
     
     
 
Selling, general and administrative expenses
    20,454       20,090       40,753       41,948  
Amortization of goodwill
            1,797               3,540  
Research and development
    796       1,198       1,763       2,366  
Financial expenses
    7,872       7,736       16,855       16,172  
 
   
     
     
     
 
 
    29,122       30,821       59,371       64,026  
 
   
     
     
     
 
Earnings (loss) before income taxes
    4,822       (4,105 )     7,989       1,463  
Income taxes
    534       (1,392 )     882          
 
   
     
     
     
 
Net earnings (loss)
    4,288       (2,713 )     7,107       1,463  
 
   
     
     
     
 
Earnings per share (loss)
                               
 
Basic
    0.13       (0.10 )     0.22       0.05  
 
   
     
     
     
 
 
Diluted
    0.13       (0.10 )     0.22       0.05  
 
   
     
     
     
 

Consolidated Retained Earnings
Periods ended June 30,
(In thousands of US dollars)


                                 
    THREE MONTHS   SIX MONTHS
   
 
    2002   2001   2002   2001
   
 
 
 
Balance, beginning of year
  $ 107,386     $ 120,985     $ 104,567     $ 116,966  
Net earnings (loss)
    4,288       (2,713 )     7,107       1,463  
 
   
     
     
     
 
 
    111,674       118,272       111,674       118,429  
 
   
     
     
     
 
Premium on purchase for cancellation of common shares
                            157  
 
   
     
     
     
 
Balance, end of year
    111,674       118,272       111,674       118,272  
 
   
     
     
     
 


6


 

Intertape Polymer Group Inc.
Consolidated Balance Sheets
(In thousands of US dollars)


                           
      As at   As at   As at
      June 30,   June 30,   December 31,
      2002   2001   2001
     
 
 
ASSETS
                       
Current assets
                       
 
Trade receivables (net of allowance for doubtful accounts of $4,804 ($592 in June 2001, $6,670 in December 2001)
  $ 93,104     $ 101,479     $ 86,529  
 
Other receivables
    12,152       9,425       13,654  
 
Inventories
    76,919       83,333       70,688  
 
Parts and supplies
    12,221       11,369       11,592  
 
Prepaid expenses
    6,154       5,114       9,450  
 
Future income tax assets
    4,025       10,776       4,025  
 
   
     
     
 
 
    204,575       221,496       195,938  
Capital assets
    363,665       373,287       366,567  
Other assets
    12,214       9,299       11,680  
Goodwill, at amortized cost
    229,299       231,651       227,804  
 
   
     
     
 
 
    809,753       835,733       801,989  
 
   
     
     
 
LIABILITIES
                       
Current liabilities
                       
 
Bank indebtedness
    19,936       121,059       28,046  
 
Accounts payable and accrued liabilities
    85,880       86,262       91,507  
 
Instalments on long-term debt
    13,429       1,377       8,310  
 
   
     
     
 
 
    119,245       208,698       127,863  
Long-term debt
    311,859       275,865       354,663  
Other liabilities
    3,785       4,500       3,785  
Future income tax liabilities
    22,506       37,419       21,588  
 
   
     
     
 
 
    457,395       526,482       507,899  
 
   
     
     
 
SHAREHOLDERS’ EQUITY
                       
Capital stock and share purchase warrants
    236,822       186,990       189,496  
Retained earnings
    111,674       118,272       104,567  
Accumulated foreign currency translation adjustments
    3,862       3,989       27  
 
   
     
     
 
 
    352,358       309,251       294,090  
 
   
     
     
 
 
    809,753       835,733       801,989  
 
   
     
     
 


7


 

Intertape Polymer Group Inc.
Consolidated Cash Flows
Periods ended June 30,
(In thousands of US dollars)


                                   
      THREE MONTHS   SIX MONTHS
     
 
      2002   2001   2002   2001
     
 
 
 
OPERATING ACTIVITIES
                               
Net earnings (loss)
  $ 4,288     $ (2,713 )   $ 7,107     $ 1,463  
Non-cash items
                               
 
Depreciation and amortization
    7,046       8,516       13,664       16,556  
 
Future income taxes
    534       (192 )     882          
 
   
     
     
     
 
Cash from operations before funding of changes in non-cash working capital items
    11,868       5,611       21,653       18,019  
 
   
     
     
     
 
Changes in non-cash working capital items
                               
 
Trade receivables
    (586 )     (4,226 )     (3,113 )     (1,638 )
 
Other receivables
    (2,309 )     (3,634 )     778       (289 )
 
Inventories
    (6,481 )     1,913       (5,528 )     3,140  
 
Parts and supplies
    (218 )     3,067       (533 )     1,313  
 
Prepaid expenses
    2,270       1,224       3,321       1,007  
 
Accounts payable and accrued liabilities
    10,123       10,928       (6,302 )     6,499  
 
   
     
     
     
 
 
    2,799       9,272       (11,377 )     10,032  
 
   
     
     
     
 
Cash flows from operating activities
    14,667       14,883       10,276       28,051  
 
   
     
     
     
 
INVESTING ACTIVITIES
                               
Capital assets, net of investment tax credits
    (3,625 )     (5,450 )     (6,467 )     (17,736 )
Proceed on sale of capital assets
            8,000               8,000  
Other assets
    243       (750 )     (2,271 )     (1,980 )
 
   
     
     
     
 
Cash flows from investing activities
    (3,382 )     1,800       (8,738 )     (11,716 )
 
   
     
     
     
 
FINANCING ACTIVITIES
                               
Net change in bank indebtedness
    (3,658 )     (8,819 )     (8,375 )     (6,216 )
Repayment of long-term debt
    (4,962 )     (8,425 )     (37,689 )     (8,972 )
Issue of Common Shares
    (50 )     839       47,326       853  
Common Shares purchased for cancellation
                            (923 )
 
   
     
     
     
 
Cash flows from financing activities
    (8,670 )     (16,405 )     1,262       (15,258 )
 
   
     
     
     
 
Net increase in cash position
    2,615       278       2,800       1,077  
Effect of foreign currency translation adjustments
    (2,615 )     (278 )     (2,800 )     (1,077 )
 
   
     
     
     
 
Cash position, beginning and end of year
                       
 
   
     
     
     
 


8


 

INTERTAPE POLYMER GROUP

NOTES TO FINANCIAL STATEMENTS

NOTE 1. Basis of Presentation

In the opinion of Management the accompanying unaudited interim consolidated financial statements, prepared in accordance with Canadian generally accepted accounting principles, contain all adjustments necessary to present fairly Intertape Polymer Group Inc.’s (IPG) financial position as at June 30, 2002 and 2001 and December 31, 2001 as well as its results of operations and its cash flow for the three and six month periods ended June 30, 2002 and 2001. While Management believes that the disclosures presented are adequate, these unaudited interim consolidated financial statements and notes should be read in conjunction with IPG’s annual consolidated financial statements.

These unaudited interim consolidated financial statements and notes follow the same accounting policies as the most recent annual consolidated financial statements with the exception of accounting changes described in Note 2.

NOTE 2. Accounting Changes

During the first quarter, the Company adopted, on a prospective basis, the new CICA recommendations with respect to Section 3870, Stock-based Compensation and Other Stock-based Payments. This new standard establishes, among other things, financial accounting and reporting standards for stock-based employee compensation plans. It defines a fair value method of accounting and encourages entities to adopt that method of accounting for its stock-based employee compensation plans. Under this method, compensation cost is measured at the grant date based on the fair value of the awards and is recognized over the related service period. An entity that does not adopt the fair value method of accounting for its awards granted to employees is required to include in its financial statements pro forma disclosures of net earnings and earnings per share as if the fair value method of accounting had been applied. The Company has adopted the latter alternative treatment. It does not expect adoption of the standard to have a material effect on the Company’s financial position or results of operations.

Also during the first quarter, the Company adopted, on a retroactive basis, the new CICA recommendations with respect to Section 3062, Goodwill and Other Intangible Assets. These standards are equivalent to the U.S. standards. Under the new recommendations, goodwill and intangible assets determined to have an indefinite useful life are no longer amortized and are tested for impairment annually, or more frequently if events or changes in circumstances indicate that they might be impaired. Under these recommendations, the Company is required to complete a transitional goodwill impairment test as at January 1, 2002 by the end of the current fiscal year. Management has completed this test and has determined no adjustment for impairment of goodwill is necessary as a result of the change in accounting policy.

The following table presents a reconciliation of the net earnings and earnings per share as reported for the prior periods to the corresponding financial information adjusted to exclude the amortization of goodwill recognized in those periods that is no longer taken as a result of applying Section 3062:

                                 
    For the periods ended June 30
   
    Three Months   Six Months
   
 
    2002   2001   2002   2001
   
 
 
 
    In thousands of US Dollars except per share amounts
 
Net earnings (loss)
  $ 4,288     $ (2,713 )   $ 7,107     $ 1,463  
Add: Amortization of goodwill (net of $0.6 and $1.2 million of income taxes for the three and six months in 2001 respectively)
          1,186             2,336  
 
   
     
     
     
 
Adjusted net earnings (loss)
    4,288       (1,527 )     7,107       3,799  
 
   
     
     
     
 
Basic earnings per share
                               
Net earnings (loss)
    0.13       (0.10 )     0.22       0.05  
Add: Amortization of goodwill
    0.00       0.04       0.00       0.08  
 
   
     
     
     
 
Adjusted net earnings (loss)
    0.13       (0.06 )     0.22       0.13  
 
   
     
     
     
 
Diluted earnings per share
                               
Net earnings (loss)
    0.13       (0.10 )     0.22       0.05  
Add: Amortization of goodwill
    0.00       0.04       0.00       0.08  
 
   
     
     
     
 
Adjusted net earnings (loss)
    0.13       (0.06 )     0.22       0.13  
 
   
     
     
     
 

9


 

NOTE 3. Earnings per share

The following table provides a reconciliation between basic and diluted earnings per share:

                                 
    For the periods ended June 30
   
    Three Months   Six Months
   
 
    2002   2001   2002   2001
   
 
 
 
    In thousands of US Dollars except per share amounts
 
Net earnings (loss) applicable to common shares
  $ 4,288     $ (2,713 )   $ 7,107     $ 1,463  
 
   
     
     
     
 
Weighted average number of common shares
    33,623       28,120       31,889       28,110  
Effect of dilutive stock options and warrants (a)
    626       (815 )     459       254  
 
   
     
     
     
 
Weighted average number of dilutive common shares outstanding
    34,249       27,305       32,348       28,364  
 
   
     
     
     
 
Basic earnings (loss) per share
    0.13       (0.10 )     0.22       0.05  
 
   
     
     
     
 
Diluted earnings (loss) per share
    0.13       (0.10 )     0.22       0.05  
 
   
     
     
     
 


(a)   Diluted earnings per share is calculated by adjusting outstanding shares, assuming any dilutive effects of stock options and warrants.

NOTE 4. Accounting for compensation programs

As at June 30, 2002 the Company had a stock-based compensation plan, which is described in the 2001 Annual Report. The Company does not record any compensation expense with respect to this plan.

Had compensation cost for the Company’s stock-based compensation plan been determined using the fair value based method for awards at the grant date under the plan, the Company’s net earnings and earnings per share and diluted earnings per share for the three and six month periods ended June 30, 2002 would have been affected as follows:

                 
    For the periods ended June 30
   
    Three Months   Six Months
    2002   2002
   
 
    In thousands of US Dollars except per share amounts
 
Net earnings
  $ 4,288     $ 7,107  
Fair value of stock based compensation
    122       162  
 
   
     
 
Adjusted net earnings
    4,166       6,945  
 
   
     
 
Adjusted basic earnings per share
    0.12       0.22  
 
   
     
 
Adjusted diluted earnings per share
    0.12       0.21  
 
   
     
 

To determine compensation cost, the fair value of stock options is amortized on a straight-line basis over the vesting period. Pro forma information reflects only options granted since January 1, 2002. Therefore, the full impact of calculating compensation costs for stock options outstanding is not reflected in the pro forma amounts presented above because compensation cost is amortized over the options’ vesting period of four years and the compensation cost for options granted prior to January 1, 2002 is excluded.

The fair value of the options granted in the six month period ended June 30, 2002, (there were no options granted in the three month period ended June 30, 2002), is estimated as at the date of grant using the Black-Scholes option pricing model, taking into account an expected life of five years, expected volatility of 50%, risk-free interest rate of 4.57% and expected dividends ranging from $0.00 to $0.18 per share. The fair value of the stock options granted was $4.47.

The Black-Scholes option valuation model was developed for use in estimating the fair value of traded options, which have no vesting restrictions and are fully transferable. In addition, option valuation models require the input of highly subjective assumptions including the expected stock price volatility. Because the Company’s amended executive stock option plan has characteristics significantly different from those of traded options, and because changes in the subjective input assumptions can materially affect the fair value estimate, in Management’s opinion, the existing models do not necessarily provide a reliable single measure of the fair value of its employee stock options.

10


 

NOTE 5. Differences in Accounting Between The United States of America and Canada

Re-pricing of Stock Options

The re-pricing of stock options that occurred in 2001 has resulted, under US GAAP, in variable plan accounting for the re-priced options. Under US GAAP, the Company’s net earnings, basic earnings per share and diluted earnings per share would have been reduced as follows:

                                 
    For the periods ended June 30
   
    Three Months   Six Months
   
 
    2002   2001   2002   2001
   
 
 
 
    In thousands of US Dollars except per share amounts
 
Net earnings (loss)
  $ 4,288     $ (2,713 )   $ 7,107     $ 1,463  
Fair value of stock repricing
    356       2,600       2,156       2,900  
 
   
     
     
     
 
Adjusted net earnings (loss)
    3,932       (5,313 )     4,951       (1,437 )
 
   
     
     
     
 
Adjusted basic earnings (loss) per share
    0.12       (0.19 )     0.16       (0.05 )
 
   
     
     
     
 
Adjusted diluted earnings (loss) per share
    0.11       (0.19 )     0.15       (0.05 )
 
   
     
     
     
 

The cost of the stock option re-pricing would have no income tax consequences for the Company and would reflect the changes in the market price of the common shares.

NOTE 6. Capital Stock

On March 1, 2002, the Company issued 5,100,000 common shares for cash consideration of CAN$75,700,000 (US$47,441,000).

                                 
    For the periods ended June 30
   
    Three Months   Six Months
   
 
    2002   2001   2002   2001
   
 
 
 
    Average number of common shares outstanding
 
Cdn GAAP basic
    33,622,896       28,119,535       31,889,274       28,109,576  
Cdn GAAP diluted
    34,249,454       27,304,725       32,348,349       28,363,604  
US GAAP basic
    33,622,896       28,119,535       31,889,274       28,109,576  
US GAAP diluted
    34,249,454       27,304,725       32,348,349       28,363,604  

NOTE 7. Items included in earnings in the three and six-month period ended June 30, 2001

Included in cost of sales for the three month period ended June 30, 2001 is $2.3M for setting up the five regional distribution centers. Also included in the six month period ended June 30, 2001 is $0.7M for severance costs.

Included in selling, general and administrative expenses for the three month period ended June 30, 2001 is $2.0M for severance costs on planned workforce reductions.

11