Appendix: Regulation G Disclosure Reconciliation of GAAP to Non-GAAP Measures Amounts may not foot due to rounding ($ in 000's, except per share amounts) GAAP Reconciling Items Non-GAAP GAAP Reconciling Items Non-GAAP Contract revenues 257,719 $ - - $ 257,719 $ 293,440 $ - - $ 293,440 $ Cost of earned revenues, excluding depreciation and amortization 206,733 - - 206,733 239,598 1,680 (e) 241,278 General and administrative expenses (a) 24,276 - - 24,276 24,969 - - 24,969 Depreciation and amortization 16,163 - - 16,163 17,301 - - 17,301 Interest income 60 - - 60 238 - - 238 Interest (expense) (3,162) (268) (b) (3,430) (3,110) (339) (b) (3,449) Other income, net 3,566 (1,727) (c) 1,839 2,670 - - 2,670 Income from continuing operations before income taxes 11,011 (1,995) 9,016 11,370 (2,019) 9,351 Provision for income taxes 3,442 565 (d) 4,007 3,677 125 (d) 3,802 Income from continuing operations, net of tax 7,569 $ (2,560) $ 5,009 $ 7,693 $ (2,144) $ 5,549 $ Earnings per common share - Diluted: Income from continuing operations, net of tax 0.19 $ (0.07) $ 0.13 $ 0.19 $ (0.05) $ 0.14 $ Shares used in computing Diluted EPS: 39,346,102 39,346,102 40,486,765 40,486,765 Three Months Ended April 25, 2009 Three Months Ended April 26, 2008 (a) Includes stock-based compensation expense of $0.9 million and $1.4 million for the three months ended April 25, 2009 and April 26, 2008, respectively. The items reconciling to "non-GAAP" financial measures are specifically described below. (b) Interest expense - GAAP for each period includes the effect of a reversal of interest on certain income tax liabilities accrued upon the adoption of FIN No. 48 "Accounting for Uncertainty in Income Taxes" ("FIN 48") that were no longer required. (c) Other income, net - GAAP for Q3-09 includes a gain on the extinguishment of debt from the repurchase of $10.0 million face value of our Senior Subordinated Notes. (d) Provision for income taxes-GAAP includes the tax effect of the other Reconciling Items identified herein. Additionally, for the three months ended April 25, 2009 and April 26, 2008, Provision for income taxes-GAAP includes the reversal of $1.4 million and $0.9 million, respectively, for certain income tax liabilities accrued upon the adoption of FIN No. 48 that were no longer required. (e) Cost of earned revenues-GAAP for Q3-08 includes a $1.7 million reversal of pre-acquisition payroll related accruals. |