DELAWARE
|
1-11083
|
04-2695240
|
(State
or other
|
(Commission
|
(IRS
employer
|
jurisdiction
of
|
file
number)
|
identification
no.)
|
incorporation)
|
One
Boston Scientific Place, Natick,
Massachusetts
|
01760-1537
|
|
(Address
of principal executive offices)
|
(Zip
code)
|
¨
|
Written
communication pursuant to Rule 425 under the Securities Act (17 CFR
230.425)
|
¨
|
Soliciting
material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
240.14a-12)
|
¨
|
Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act (17
CFR
240.14d-2(b))
|
¨
|
Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange Act (17
CFR
240.13e-4(c))
|
ITEM 2.01 |
COMPLETION
OF ACQUISITION OR DISPOSITION OF
ASSETS.
|
ITEM 9.01 |
FINANCIAL
STATEMENTS AND
EXHIBITS
|
(a) |
FINANCIAL
STATEMENTS OF BUSINESS ACQUIRED:
|
(b) |
UNAUDITED
PRO FORMA FINANCIAL INFORMATION:
|
COMPANY NAME CORPORATION | ||
|
|
|
Date: May 31, 2006 | By: | /s/ Lawrence C. Best |
Lawrence C. Best |
||
Executive
Vice President - Finance &
Administration
and Chief Financial Officer
|
Three
Months Ended
March
31,
|
|||||||
2006
|
2005
|
||||||
Net
sales
|
$
|
894.1
|
$
|
953.3
|
|||
Cost
of products sold
|
263.4
|
225.3
|
|||||
Gross
profit
|
630.7
|
728.0
|
|||||
Research
and development
|
188.0
|
129.6
|
|||||
Purchased
in-process research and development
|
43.0
|
—
|
|||||
Sales,
marketing and administrative
|
426.1
|
310.3
|
|||||
Interest,
net
|
(27.0
|
)
|
(7.6
|
)
|
|||
Royalties,
net
|
13.3
|
12.7
|
|||||
Amortization
|
4.7
|
7.8
|
|||||
Other,
net
|
18.1
|
(7.1
|
)
|
||||
Impairment
charge
|
—
|
60.0
|
|||||
(Loss)
income from continuing operations before income
taxes
|
(35.5
|
)
|
222.3
|
||||
Income
taxes
|
1.8
|
45.6
|
|||||
(Loss)
income from continuing operations
|
(37.3
|
)
|
176.7
|
||||
Loss
from discontinued operations, net of income taxes
|
(3.9
|
)
|
(14.4
|
)
|
|||
Net
(loss) income
|
$
|
(41.2
|
)
|
$
|
162.3
|
||
Earnings
per share-basic
|
|||||||
(Loss)
income from continuing operations
|
$
|
(0.11
|
)
|
$
|
0.55
|
||
Loss
from discontinued operations, net of income taxes
|
(0.01
|
)
|
(0.04
|
)
|
|||
Net
(loss) income
|
$
|
(0.12
|
)
|
$
|
0.51
|
||
Earnings
per share-diluted
|
|||||||
(Loss)
income from continuing operations
|
$
|
(0.11
|
)
|
$
|
0.54
|
||
Loss
from discontinued operations, net of income taxes
|
(0.01
|
)
|
(0.05
|
)
|
|||
Net
(loss) income
|
$
|
(0.12
|
)
|
$
|
0.49
|
||
Dividends
declared per common share
|
$
|
0.10
|
$
|
0.10
|
March
31,
2006
|
December
31,
2005
|
||||||
Assets
|
|||||||
Current
Assets
|
|||||||
Cash
and cash equivalents
|
$
|
2,763.1
|
$
|
2,383.7
|
|||
Short-term
investments
|
85.6
|
450.9
|
|||||
Accounts
receivable, net of allowances of $16.6 (2006) and $16.7
(2005)
|
762.2
|
710.3
|
|||||
Inventories
|
391.7
|
397.2
|
|||||
Deferred
income taxes
|
446.6
|
465.7
|
|||||
Prepaid
expenses and other current assets
|
102.7
|
89.1
|
|||||
Total
Current Assets
|
4,551.9
|
4,496.9
|
|||||
Other
Assets
|
|||||||
Goodwill
|
512.3
|
512.3
|
|||||
Other
intangible assets, net
|
82.3
|
86.8
|
|||||
Deferred
income taxes
|
85.1
|
79.3
|
|||||
Investments
|
83.5
|
87.2
|
|||||
Sundry
|
48.4
|
55.3
|
|||||
Total
Other Assets
|
811.6
|
820.9
|
|||||
Property
and equipment, net of accumulated depreciation of $865.5 (2006)
and $867.2
(2005)
|
999.3
|
961.6
|
|||||
Total
Assets
|
$
|
6,362.8
|
$
|
6,279.4
|
|||
Liabilities
and Shareholders’ Equity
|
|||||||
Current
Liabilities
|
|||||||
Accounts
payable
|
$
|
90.2
|
$
|
91.8
|
|||
Employee
compensation
|
204.4
|
124.1
|
|||||
Other
liabilities
|
325.7
|
304.5
|
|||||
Income
taxes payable
|
237.9
|
419.6
|
|||||
Short-term
debt
|
—
|
349.8
|
|||||
Current
liabilities of discontinued operations
|
31.6
|
27.8
|
|||||
Total
Current Liabilities
|
889.8
|
1,317.6
|
|||||
Noncurrent
Liabilities
|
|||||||
Long-term
debt
|
10.0
|
9.2
|
|||||
Other
|
252.5
|
241.6
|
|||||
Total
Noncurrent Liabilities
|
262.5
|
250.8
|
|||||
Commitments
and Contingencies
|
|||||||
Shareholders’
Equity
|
|||||||
Preferred
stock:
|
|||||||
Authorized
shares: 50,000,000
|
|||||||
Issued
shares: none
|
—
|
—
|
|||||
Common
stock, no par value:
|
|||||||
Authorized
shares: 1,000,000,000
|
|||||||
Issued
shares: 342,984,000 (2006)
333,838,000
(2005)
|
1,445.6
|
1,095.4
|
|||||
Additional
paid-in capital
|
747.8
|
593.6
|
|||||
Retained
earnings
|
2,865.9
|
2,940.9
|
|||||
Unearned
compensation
|
—
|
(75.0
|
)
|
||||
Accumulated
other comprehensive income
|
151.2
|
156.1
|
|||||
Total
Shareholders’
Equity
|
5,210.5
|
4,711.0
|
|||||
Total
Liabilities and Shareholders’ Equity
|
$
|
6,362.8
|
$
|
6,279.4
|
Three
Months Ended
March
31,
|
|||||||
2006
|
2005
|
||||||
Net
Cash Provided by Operating Activities
|
$
|
43.5
|
$
|
279.5
|
|||
Investing
Activities
|
|||||||
Additions
of property and equipment, net
|
(76.5
|
)
|
(53.0
|
)
|
|||
Acquisitions,
net of cash acquired
|
—
|
(25.0
|
)
|
||||
Net
maturities (purchases) of short-term investments
|
365.3
|
(218.9
|
)
|
||||
Purchases
of investments in/ issuance of notes to privately-held
companies
|
(9.6
|
)
|
(0.6
|
)
|
|||
Purchases
of in-process research and development
|
(43.0
|
)
|
—
|
||||
Net
Cash Provided by (Used for) Investing Activities
|
236.2
|
(297.5
|
)
|
||||
Financing
Activities
|
|||||||
Decrease
in borrowings, net
|
(350.0
|
)
|
(166.8
|
)
|
|||
Issuance
of common stock under stock plans and other capital
transactions
|
373.4
|
126.5
|
|||||
Dividends
paid
|
(33.8
|
)
|
(32.2
|
)
|
|||
Tax
benefit from option exercises
|
141.4
|
—
|
|||||
Repurchase
of common stock
|
(33.9
|
)
|
—
|
||||
Net
Cash Provided by (Used for) Financing Activities
|
97.1
|
(72.5
|
)
|
||||
Effect
of Exchange Rate Changes on Cash
|
2.6
|
(19.7
|
)
|
||||
Net
Increase (Decrease) in Cash and Cash Equivalents
|
379.4
|
(110.2
|
)
|
||||
Cash
and Cash Equivalents at Beginning of Period
|
2,383.7
|
1,894.2
|
|||||
Cash
and Cash Equivalents at End of Period
|
$
|
2,763.1
|
$
|
1,784.0
|
Options
(in thousands) |
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Life
(in years) |
Aggregate
Intrinsic
Value
|
||||||||||
Outstanding
at Janaury 1, 2006
|
23,847
|
$
|
45.64
|
||||||||||
Granted
|
—
|
—
|
|||||||||||
Exercised
|
(8,653
|
)
|
42.75
|
||||||||||
Cancelled
|
(132
|
)
|
45.58
|
||||||||||
Outstanding
and exercisable at March 31, 2006
|
15,062
|
$
|
47.30
|
4.8
|
$
|
463.3
|
Non-vested
Stock
Award
Units
(in thousands) |
Weighted
Average
Grant
Date Fair Value
|
||||||
Balance
at Janaury 1, 2006
|
1,287
|
$
|
74.06
|
||||
Granted
|
—
|
—
|
|||||
Vested
|
(1,249
|
)
|
74.06
|
||||
Cancelled
|
(38
|
)
|
74.06
|
||||
Balance
at March 31, 2006
|
—
|
$
|
—
|
Three
Months
Ended
March
31, 2005
|
||||
Reported
net income (1)
|
$
|
162.3
|
||
Deduct:
Stock-based compensation not reflected in net income, net of
tax
|
7.6
|
|||
Pro
forma net income
|
$
|
154.7
|
||
Earnings
per share:
|
||||
Basic-as
reported
|
$
|
0.51
|
||
Basic-pro
forma
|
$
|
0.48
|
||
Diluted-as
reported
|
$
|
0.49
|
||
Diluted-pro
forma
|
$
|
0.47
|
||
(1)
Reported amounts include expense associated with restricted stock
awards.
|
March
31,
2006
|
December
31,
2005
|
||||||
Finished
products
|
$
|
241.8
|
$
|
242.7
|
|||
Work-in-process
|
58.9
|
58.0
|
|||||
Raw
materials and supplies
|
91.0
|
96.5
|
|||||
$
|
391.7
|
$
|
397.2
|
Three
Months Ended
March
31,
|
|||||||
2006
|
2005
|
||||||
January
1
|
$
|
48.3
|
$
|
20.1
|
|||
Provisions
for product warranties
|
13.7
|
5.0
|
|||||
Settlements
during the period
|
(9.3
|
)
|
(2.5
|
)
|
|||
March
31
|
$
|
52.7
|
$
|
22.6
|
Three
Months Ended March 31,
|
|||||||
2006
|
2005
|
||||||
Earnings
|
|||||||
(Loss)
income from continuing operations
|
$
|
(37.3
|
)
|
$
|
176.7
|
||
Loss
from discontinued operations
|
(3.9
|
)
|
(14.4
|
)
|
|||
Net
(loss) income
|
$
|
(41.2
|
)
|
$
|
162.3
|
||
Earnings
per share - basic
|
|||||||
(Loss)
income from continuing operations
|
$
|
(0.11
|
)
|
$
|
0.55
|
||
Loss
from discontinued operations
|
(0.01
|
)
|
(0.04
|
)
|
|||
Net
(loss) income
|
$
|
(0.12
|
)
|
$
|
0.51
|
||
Earnings
per share - diluted (1)
|
|||||||
(Loss)
income from continuing operations
|
$
|
(0.11
|
)
|
$
|
0.54
|
||
Loss
from discontinued operations
|
(0.01
|
)
|
(0.05
|
)
|
|||
Net
(loss) income
|
$
|
(0.12
|
)
|
$
|
0.49
|
||
Shares
outstanding
|
|||||||
Weighted
average common shares outstanding
|
336.3
|
319.9
|
|||||
Effect
of dilutive stock options and unvested restricted stock
awards
|
—
|
9.6
|
|||||
Weighted
average common shares outstanding and assumed conversions
|
336.3
|
329.5
|
Three
Months Ended March 31,
|
|||||||
2006
|
2005
|
||||||
Net
(loss) income
|
$
|
(41.2
|
)
|
$
|
162.3
|
||
Other
comprehensive income:
|
|||||||
Currency
translation
|
2.3
|
(36.6
|
)
|
||||
Unrealized
(losses) gains on foreign exchange contracts
|
(7.2
|
)
|
24.1
|
||||
Comprehensive
(loss) income
|
$
|
(46.1
|
)
|
$
|
149.8
|
Three
Months Ended March 31,
|
|||||||
2006
|
2005
|
||||||
Net
Sales (1):
|
|||||||
US
|
$
|
586.1
|
$
|
635.2
|
|||
International
|
308.0
|
318.1
|
|||||
$
|
894.1
|
$
|
953.3
|
March
31, 2006
|
December
31, 2005
|
||||||
Property
and Equipment, Net:
|
|||||||
US
|
$
|
837.8
|
$
|
812.3
|
|||
International
|
161.5
|
149.3
|
|||||
$
|
999.3
|
$
|
961.6
|
Three
Months Ended March 31,
|
|||||||
2006
|
2005
|
||||||
Net
Sales:
|
|||||||
Implantable
defibrillator systems
|
$
|
419.1
|
$
|
478.0
|
|||
Pacemaker
systems
|
143.0
|
168.1
|
|||||
Coronary
stent systems
|
123.9
|
115.2
|
|||||
Angioplasty
systems
|
116.8
|
100.1
|
|||||
Cardiac
surgery and peripheral, including carotid and biliary
systems
|
91.3
|
91.9
|
|||||
$
|
894.1
|
$
|
953.3
|
March
31, 2006
|
December
31, 2005
|
||||||
Notes
|
$
|
—
|
$
|
349.8
|
|||
Bank
borrowings
|
10.0
|
9.2
|
|||||
Total
borrowings
|
10.0
|
359.0
|
|||||
Less:
Short-term debt
|
—
|
349.8
|
|||||
Long-term
debt
|
$
|
10.0
|
$
|
9.2
|
Three
Months Ended March 31,
|
|||||||
2006
|
2005
|
||||||
Interest
income
|
$
|
(31.8
|
)
|
$
|
(15.6
|
)
|
|
Interest
expense
|
4.8
|
8.0
|
|||||
$
|
(27.0
|
)
|
$
|
(7.6
|
)
|
Boston
Scientific
|
Guidant
|
Guidant
Divestiture
Adjustments
|
Pro
Forma Adjustments
|
Pro
Forma Consolidated
|
||||||||||||
Net
sales
|
$
|
1,620
|
$
|
894
|
$
|
(285
|
)
a
|
$
|
2,229
|
|||||||
Cost
of products sold
|
374
|
263
|
(111
|
)
a
|
$
|
131
|
b |
657
|
||||||||
Gross
profit
|
1,246
|
631
|
(174
|
)
|
(131
|
)
|
1,572
|
|||||||||
Selling,
general and administrative expenses
|
470
|
426
|
(89
|
)
a
|
807
|
|||||||||||
Research
and development expenses
|
186
|
188
|
(57
|
)
a
|
317
|
|||||||||||
Royalty
expense
|
55
|
13
|
(4
|
)
a
|
64
|
|||||||||||
Amortization
expense
|
38
|
5
|
(1
|
)
a
|
121
|
c |
163
|
|||||||||
Purchased
research and development
|
43
|
(3
|
)
a
|
40
|
||||||||||||
749
|
675
|
(154
|
)
|
121
|
1,391
|
|||||||||||
Operating
income (loss)
|
497
|
(44
|
)
|
(20
|
)
|
(252
|
)
|
181
|
||||||||
Other
income (expense)
|
||||||||||||||||
Interest
expense
|
(37
|
)
|
(5
|
)
|
(114
|
)
d
|
(156
|
)
|
||||||||
Other,
net
|
(29
|
)
|
14
|
1
|
a |
(14
|
)
|
|||||||||
Income
(loss) before income taxes
|
431
|
(35
|
)
|
(19
|
)
|
(366
|
)
|
11
|
||||||||
Income
tax expense (benefit)
|
99
|
2
|
(5
|
)
a
|
(132
|
)
e
|
(36
|
)
|
||||||||
Net
income (loss) from continuing operations
|
$
|
332
|
$
|
(37
|
)
|
$
|
(14
|
)
|
$
|
(234
|
)
|
$
|
47
|
|||
Net
income (loss) per common share -basic
|
||||||||||||||||
Income
(loss) from continuing operations
|
$
|
0.40
|
$
|
(0.11
|
)
|
$
|
0.03
|
|||||||||
Net
income (loss) per common share - assuming
dilution
|
||||||||||||||||
Income
(loss) from continuing operations
|
$
|
0.40
|
$
|
(0.11
|
)
|
$
|
0.03
|
|||||||||
Weighted
average shares used to calculate net
income
per common share amount:
|
||||||||||||||||
Basic
|
821.3
|
336.3
|
1,463.1
|
f | ||||||||||||
Assuming
dilution
|
830.4
|
336.3
|
1,475.9
|
f | ||||||||||||
|
||||||||||||||||
Dividends
declared per common share
|
$
|
0.10
|
Boston
Scientific
|
Guidant
|
Guidant
Divestiture
Adjustments
|
Pro
Forma
Adjustments
|
Pro
Forma
Consolidated
|
||||||||||||
Assets
|
||||||||||||||||
Current
assets:
|
||||||||||||||||
Cash,
cash equivalents and short-term investments
|
$
|
1,083
|
$
|
2,849
|
$
|
4,100
|
g |
$
|
(6,241
|
)
k
|
$
|
1,791
|
||||
Trade
accounts receivable, net
|
978
|
762
|
(239
|
)
h
|
1,501
|
|||||||||||
Inventories
|
407
|
392
|
(72
|
)
h
|
130
|
l |
857
|
|||||||||
Deferred
income taxes
|
188
|
447
|
(68
|
)
h
|
567
|
|||||||||||
Other
current assets
|
217
|
102
|
(20
|
)
h
|
11
|
m |
310
|
|||||||||
Total
current assets
|
2,873
|
4,552
|
3,701
|
(6,100
|
)
|
5,026
|
||||||||||
Investments
|
550
|
84
|
(12
|
)
h
|
622
|
|||||||||||
Other
assets
|
193
|
133
|
(73
|
)
h
|
58
|
m |
311
|
|||||||||
Property,
plant and equipment, net
|
1,024
|
999
|
(404
|
)
h
|
32
|
n |
1,651
|
|||||||||
Guidant
acquisition costs
|
728
|
(728
|
)
o
|
|||||||||||||
Intangible
assets, net
|
3,741
|
595
|
(130
|
)
h
|
23,874
|
p |
28,080
|
|||||||||
Total
Assets
|
$
|
9,109
|
$
|
6,363
|
$
|
3,082
|
$
|
17,136
|
$
|
35,690
|
||||||
Liabilities
and Stockholders’ Equity
|
||||||||||||||||
Current
liabilities:
|
||||||||||||||||
Borrowings
due within one year
|
$
|
806
|
$
|
806
|
||||||||||||
Accounts
payable and accrued expenses
|
1,040
|
$
|
295
|
$
|
(67
|
)
h
|
1,268
|
|||||||||
Other
current liabilities
|
189
|
595
|
1,121
|
i |
1,905
|
|||||||||||
Total
current liabilities
|
2,035
|
890
|
1,054
|
3,979
|
||||||||||||
Long-term
debt
|
1,836
|
10
|
$
|
7,100
|
q |
8,946
|
||||||||||
Deferred
income taxes
|
259
|
(7
|
)
h
|
2,909
|
r |
3,161
|
||||||||||
Other
long-term liabilities
|
308
|
252
|
(8
|
)
h
|
82
|
s |
634
|
|||||||||
Commitments
and contingencies
|
||||||||||||||||
Stockholders’
equity:
|
||||||||||||||||
Preferred
stock - none issued and outstanding
|
||||||||||||||||
Common
stock
|
8
|
1,446
|
(1,439
|
)
t
|
15
|
|||||||||||
Treasury
stock, at cost
|
(673
|
)
|
(673
|
)
|
||||||||||||
Other
stockholders’ equity
|
5,336
|
3,765
|
2,043
|
j |
8,484
|
u |
19,628
|
|||||||||
Total
stockholders’ equity
|
4,671
|
5,211
|
2,043
|
7,045
|
18,970
|
|||||||||||
Total
Liabilities and Stockholders’
Equity
|
$
|
9,109
|
$
|
6,363
|
$
|
3,082
|
$
|
17,136
|
$
|
35,690
|
§ |
an
initial payment of $4.1 billion in cash at the Abbott transaction
closing;
|
§ |
a
milestone payment of $250 million upon receipt of an approval from
the U.S. FDA within ten years after the Abbott transaction closing
to
market and sell an everolimus-eluting stent in the
U.S.;
|
§ |
a
milestone payment of $250 million upon receipt of an approval from
the Japanese Ministry of Health within ten years after the Abbott
transaction closing to market and sell an everolimus-eluting stent
in
Japan; and
|
§ |
the
assumption of certain liabilities relating to the Guidant vascular
intervention and endovascular businesses by
Abbott.
|
(in
millions)
|
|||||||
Number
of Guidant shares acquired (in thousands)
|
343,598
|
||||||
Exchange
ratio(1)
|
1.6799
|
||||||
Number
of shares of Boston Scientific common stock issued to holders of
Guidant
common stock (in thousands)
|
577,210
|
||||||
Multiplied
by price per share of Boston Scientific common stock
|
$
|
21.68
|
$
|
12,514
|
|||
Interest
payment to Guidant shareholders ($0.28*shares acquired)(1)
|
96
|
||||||
Cash
portion of merger consideration ($42.00 *shares
acquired)(1)
|
14,431
|
||||||
Fair
value of outstanding Guidant stock options exchanged for Boston
Scientific
stock options (calculated using the Black-Scholes option pricing
model)
|
385
|
||||||
Estimated
transaction costs (including the $705 million termination fee associated
with the Johnson & Johnson proposed merger
transaction)(2)
|
870
|
||||||
Purchase
price
|
$
|
28,296
|
Purchase
Price
|
(in
millions)
|
|||
Book
value of net assets acquired as of March 31, 2006
|
$
|
5,211
|
||
Cash
consideration, net of taxes payable, from Abbott
transaction(3)
|
2,951
|
|||
Less:
Book value of net assets sold to Abbott
|
(908
|
)
|
||
Less:
Write-off of existing goodwill and other intangible assets, including
related deferred taxes
|
(468
|
)
|
||
Adjusted
book value of net assets acquired
|
$
|
6,786
|
||
Remaining
allocation:
|
||||
Increase
inventory to fair value
|
$
|
130
|
||
Increase
property, plant and equipment to fair value
|
32
|
|||
Increase
pension obligation to fair value
|
(82
|
)
|
||
In-process
research and development(4)
|
||||
Identifiable
intangible assets at fair value(4)
|
8,000
|
|||
Restructuring
costs(5)
|
||||
Deferred
taxes(6)
|
(2,909
|
)
|
||
Goodwill(4)
|
16,339
|
|||
Estimated
Purchase Price
|
$
|
28,296
|
(in
millions)
|
||||
Initial
consideration from Abbott
|
$
|
4,100
|
||
Less:
Taxes payable on the Abbott transaction*
|
(1,149
|
)
|
||
Cash
consideration, net of taxes payable, from the Abbott
transaction
|
$
|
2,951
|
· |
currently-marketed
products, including patented and unpatented as well as, core and
completed
technology
|
· |
collaboration
agreements and/or other licensing
arrangements
|
· |
trademarks
and trade names
|
· |
customer
contracts/relationships
|
· |
Interest
income allocated to other, net;
|
· |
Goodwill
allocated to intangible assets,
net;
|
· |
Deferred
income taxes and sundry allocated to other
assets;
|
· |
Accounts
payable and employee compensation allocated to accounts payable and
accrued expenses;
|
· |
Other
liabilities, income taxes payable and current liabilities of discontinued
operations allocated to other liabilities;
and
|
· |
Additional
paid-in capital, retained earnings, accumulated other comprehensive
income
allocated to other stockholders’
equity.
|
As
of
March
31, 2006
|
||||
(in
millions)
|
||||
Estimated
taxes payable on the Abbott transaction
|
$
|
1,149
|
||
Other
Guidant Divestiture Adjustments included in other current
liabilities
|
(28
|
)
|
||
Total
adjustment
|
$
|
1,121
|
Three
Months Ended
|
||||
March
31, 2006
|
||||
(in
millions)
|
||||
Property,
plant and equipment depreciation step-up
|
$
|
1
|
||
Inventory
step-up
|
130
|
|||
Total
pro forma adjustment
|
$
|
131
|
Three
Months Ended
|
||||
March
31, 2006
|
||||
(in
millions)
|
||||
Acquired
intangible asset amortization
|
$
|
125
|
||
Pre-existing
Guidant intangible asset amortization
|
(4
|
)
|
||
Total
pro forma adjustment
|
$
|
121
|
Three
Months Ended
|
||||
March
31, 2006
|
||||
(in
millions)
|
||||
Interest
expense
|
$
|
111
|
||
Amortization
of debt issuance costs
|
3
|
|||
Total
pro forma adjustment
|
$
|
114
|
· |
5-year
term loan: 5.9 percent representing 3-month LIBOR plus an interest
margin of 0.725 percent;
|
· |
Senior
notes: weighted average interest rate of 6.0 percent representing the
appropriate United States Treasury rate plus a market credit margin;
and
|
· |
Abbott
subordinated loan: 4.0 percent.
|
Three
Months Ended
|
|||||||
March
31, 2006
|
|||||||
(share
data in millions)
|
|||||||
Boston
Scientific weighted average shares outstanding
|
821.3
|
||||||
Guidant
shares outstanding
|
343.6
|
||||||
Assumed
exchange ratio
|
1.6799
|
577.2
|
|||||
Shares
issued to Abbott
|
64.6
|
||||||
Total
pro forma weighted average shares
outstanding—basic
|
1,463.1
|
Three
Months Ended
|
|||||||
March
31, 2006
|
|||||||
(share
data in millions)
|
|||||||
Boston
Scientific weighted average shares outstanding
|
830.4
|
||||||
Guidant shares
outstanding, assuming dilution
|
345.8
|
||||||
Assumed
exchange ratio
|
1.6799
|
580.9
|
|||||
Shares
issued to Abbott
|
64.6
|
||||||
Total
pro forma weighted average shares
outstanding—diluted
|
1,475.9
|
As
of
March
31, 2006
|
||||
(in
millions)
|
||||
Proceeds
from debt issued
|
$
|
7,100
|
||
Proceeds
from equity issued to Abbott
|
1,400
|
|||
Cash
portion of merger consideration, including interest
payment
|
(14,527
|
)
|
||
Payments
for debt issuance costs
|
(72
|
)
|
||
Additional
future payments for estimated transaction costs
|
(142
|
)
|
||
Total
pro forma adjustment
|
$
|
(6,241
|
)
|
As
of
March
31, 2006
|
||||
(in
millions)
|
||||
Debt
issuance costs
|
$
|
72
|
||
Deferred
tax asset on pre-existing goodwill and other intangible
assets
|
(3
|
)
|
||
Total
pro forma adjustment
|
$
|
69
|
As
of
March
31, 2006
|
||||
(in
millions)
|
||||
Elimination
of pre-existing Guidant intangible assets
|
$
|
(465
|
)
|
|
Acquired
identifiable amortizable intangible assets
|
8,000
|
|||
Acquired
goodwill, including acquisition costs capitalized at March 31,
2006
|
16,339
|
|||
Total
pro forma adjustment
|
$
|
23,874
|
As
of
March
31, 2006
|
||||
(in
millions)
|
||||
Elimination
of Guidant common stock (no par value)
|
$
|
(1,446
|
)
|
|
Issuance
of Boston Scientific common stock ($.01 par value):
|
||||
To
holders of Guidant common stock
|
6
|
|||
To
Abbott
|
1
|
|||
Total
pro forma adjustment
|
$
|
(1,439
|
)
|
As
of
March
31, 2006
|
||||
(in
millions)
|
||||
Elimination
of Guidant’s
other
stockholders’
equity
|
$
|
(3,765
|
)
|
|
Elimination
of the net increase in Guidant’s book value due to Abbott transaction (see
Note 4—Guidant
Divestiture Adjustments)
|
(2,043
|
)
|
||
Additional
paid-in capital:
|
||||
Estimated
fair value of outstanding Guidant stock options exchanged for Boston
Scientific stock options (calculated using the Black-Scholes option
pricing model)
|
385
|
|||
Issuance
of Boston Scientific common stock:
|
||||
To
holders of Guidant common stock
|
12,508
|
|||
To
Abbott
|
1,399
|
|||
Total
pro forma adjustment
|
$
|
8,484
|