Exhibit 99.1
INVESTOR CONTACT:
Chris Sammons (225) 932-2546
MEDIA CONTACT:
Sean Clancy (225) 987-7129
SHAW GROUP ANNOUNCES RECORD EARNINGS AND BACKLOG
FOR THE THIRD QUARTER FISCAL 2007
| • | | Diluted earnings per share rise to $0.67 |
|
| • | | Backlog totals $13.3 billion |
|
| • | | Operating cash flow remains strong |
Baton Rouge, La., October 10, 2007 — The Shaw Group Inc. (NYSE: SGR) today reported record net income for the three months ended May 31, 2007, of $54.6 million, or $0.67 per diluted share. The reported results include $5.7 million of net income, or $0.07 per diluted share, related to Shaw’s investment in the Westinghouse segment. Excluding the Westinghouse segment, net income was $48.9 million, or $0.60 per diluted share.
Earnings before interest expense, income taxes, depreciation and amortization (EBITDA) for the third quarter of 2007 with the Westinghouse segment was $92.2 million, and $74.2 million excluding the Westinghouse segment. In comparison for the three months ended May 31, 2006, which was prior to the Westinghouse investment, Shaw reported a net loss before interest expense, taxes, depreciation and amortization of $15.7 million and a net loss of $16.7 million, or $0.21 per diluted share.
Third quarter operating cash flow totaled $131 million, bringing the nine months’ operating cash flow to $285 million. Revenues for third quarter 2007 were $1.6 billion, compared to $1.2 billion in the corresponding 2006 period.
Shaw’s backlog of unfilled orders at May 31, 2007, was a record $13.3 billion, up from approximately $8 billion at May 31, 2006. Approximately $5.6 billion, or 42 percent, of the backlog is expected to be converted to revenues during the next 12 months. Shaw also expects its backlog to grow to approximately $14.3 billion at August 31, 2007.
“Our business segments experienced strong revenue and profit growth compared to 2006, with the exception of the Environmental & Infrastructure Group, which executed significant amounts of disaster relief and emergency response services in 2006,” said J.M. Bernhard Jr., Shaw’s chairman, president and chief executive officer. “Our solid results were fueled by continued strength in the global markets for power generation capacity and petrochemicals processing.
“Our record backlog positions us well for fiscal 2008 and we believe the global markets we serve will remain strong throughout the year,” said Bernhard. “Our operating segments are well positioned to benefit from this continued global economic expansion and we continue to believe there will be significant long-term growth in the developing nuclear power markets.
“By filing our third quarter 10-Q with the SEC, we are ‘current’ with the reporting of our fiscal 2007 financial results,” Bernhard said. “Brian K. Ferraioli assumed the responsibility of chief financial officer today, and together with our entire financial reporting team, will continue improving our financial reporting processes.”
A conference call to discuss the company’s third quarter fiscal 2007 financial results will be held today, October 10, 2007, at 9:00 a.m. Eastern Time (8:00 a.m. Central Time). During that call, the company also intends to discuss guidance for fourth quarter fiscal 2007 as well as for fiscal 2008. A slide presentation outlining the third quarter fiscal 2007 earnings will be posted on the Investor Relations page of the Shaw Web site (www.shawgrp.com) approximately one hour before the conference call. A live audio webcast of the conference call will be available on the Investor Relations page of the company’s Web site atwww.shawgrp.com. A replay of the webcast will be available via the Company’s Web site approximately one hour after the call has been completed. Interested individuals may also access a replay by dialing 800-633-8284 and using the reservation number: 2135-2483.
Calculation of EBITDA
The Shaw Group Inc. defines EBITDA as earnings before interest expense, income taxes, depreciation and amortization. EBITDA is an important financial measure used by The Shaw Group Inc. to assess performance. Although it is calculated using components derived from our GAAP financial statements, EBITDA itself is not a GAAP measure. A table reconciling EBITDA to its most directly comparable GAAP measure is included in the summarized financial information included in this release. Calculations of EBITDA should not be viewed as a substitute for calculations under GAAP, including cash flow from operations, operating income and net income. In addition, EBITDA calculations by one company may not be comparable to EBITDA calculations made by another company.
The Shaw Group Inc. is a leading global provider of engineering, procurement, construction, technology, maintenance, fabrication, manufacturing, consulting, remediation and facilities management services for government and private sector clients in the energy, chemical, environmental, infrastructure and emergency response markets. Headquartered in Baton Rouge, La., with nearly $5 billion in annual revenues, Shaw employs approximately 23,000 people at its offices and operations in North America, South America, Europe, the Middle East and the Asia-Pacific region. For further information, please visit Shaw’s Web site atwww.shawgrp.com.
The Private Securities Litigation Reform Act of 1995 provides a “safe harbor” for certain forward-looking statements. The statements contained herein that are not historical facts (including without limitation statements to the effect that the Company or its management “believes,” “expects,” “anticipates,” “plans” or other similar expressions) and statements related to revenues, earnings, backlog, or other financial information or results are forward-looking statements based on the Company’s current expectations and beliefs concerning future developments and their potential effects on the Company. There can be no assurance that future developments affecting the Company will be those anticipated by the Company. These forward-looking statements involve significant risks and uncertainties (some of which are beyond our control) and assumptions and are subject to change based upon various factors. Should one or more of such risks or uncertainties materialize, or should any of our assumptions prove incorrect, actual results may vary in material respects from those projected in the forward-looking statements. The Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. A description of some of the risks and uncertainties that could cause actual results to differ materially from such forward-looking statements can be found in the Company’s reports and registration statements filed with the Securities and Exchange Commission, including itsForm 10-K andForm 10-Q reports, and on the Company’s Web site under the heading “Forward-Looking Statements.” These documents are also available from the Securities and Exchange Commission or from the Investor Relations department of Shaw. For more information on the company and announcements it makes from time to time on a regional basis, visit our Web site atwww.shawgrp.com.
# # #
THE SHAW GROUP INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(In thousands, except per share amounts)
| | | | | | | | | | | | | | | | |
| | Three Months Ended May 31, | | | Nine Months Ended May 31, | |
| | 2007 | | | 2006 | | | 2007 | | | 2006 | |
Revenues | | $ | 1,601,436 | | | $ | 1,226,784 | | | $ | 4,080,347 | | | $ | 3,601,077 | |
Cost of revenues | | | 1,465,940 | | | | 1,192,869 | | | | 3,827,521 | | | | 3,361,165 | |
| | | | | | | | | | | | |
Gross profit | | | 135,496 | | | | 33,915 | | | | 252,826 | | | | 239,912 | |
General and administrative expenses | | | 68,455 | | | | 52,248 | | | | 204,073 | | | | 162,052 | |
| | | | | | | | | | | | |
Operating income (loss) | | | 67,041 | | | | (18,333 | ) | | | 48,753 | | | | 77,860 | |
Interest expense | | | (3,079 | ) | | | (4,897 | ) | | | (10,859 | ) | | | (13,261 | ) |
Interest expense on Japanese Yen-denominated bonds including accretion and amortization | | | (8,543 | ) | | | — | | | | (21,992 | ) | | | — | |
Interest income | | | 3,006 | | | | 794 | | | | 7,896 | | | | 4,273 | |
Foreign currency translation gains on Japanese Yen-denominated bonds, net | | | 15,457 | | | | — | | | | 18,448 | | | | — | |
Other foreign currency translation gains (losses), net | | | (301 | ) | | | (1,735 | ) | | | (5,007 | ) | | | (918 | ) |
Other income (expense), net | | | 384 | | | | 589 | | | | (1,019 | ) | | | (291 | ) |
| | | | | | | | | | | | |
| | | 6,924 | | | | (5,249 | ) | | | (12,533 | ) | | | (10,197 | ) |
Income (loss) before income taxes, minority interest, earnings (losses) from unconsolidated entities and loss from and impairment of discontinued operations | | | 73,965 | | | | (23,582 | ) | | | 36,220 | | | | 67,663 | |
Provision (benefit) for income taxes | | | 15,707 | | | | (12,238 | ) | | | 18,013 | | | | 19,151 | |
| | | | | | | | | | | | |
Income (loss) before minority interest, earnings (losses) from unconsolidated entities and loss from and impairment of discontinued operations | | | 58,258 | | | | (11,344 | ) | | | 18,207 | | | | 48,512 | |
Minority interest | | | (4,357 | ) | | | (4,207 | ) | | | (12,868 | ) | | | (10,154 | ) |
Income from 20% Investment in Westinghouse, net of income taxes | | | 1,625 | | | | — | | | | 1,457 | | | | — | |
Earnings (losses) from unconsolidated entities, net of income taxes | | | (787 | ) | | | (463 | ) | | | (25,596 | ) | | | 674 | |
| | | | | | | | | | | | |
Income (loss) from continuing operations | | | 54,739 | | | | (16,014 | ) | | | (18,800 | ) | | | 39,032 | |
Loss from and impairment of discontinued operations, net of income taxes | | | (121 | ) | | | (659 | ) | | | (3,156 | ) | | | (1,154 | ) |
| | | | | | | | | | | | |
Net income (loss) | | $ | 54,618 | | | $ | (16,673 | ) | | $ | (21,956 | ) | | $ | 37,878 | |
| | | | | | | | | | | | |
Net income (loss) per common share: | | | | | | | | | | | | | | | | |
Basic: | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | $ | 0.68 | | | $ | (0.20 | ) | | $ | (0.24 | ) | | $ | 0.49 | |
Loss from and impairment of discontinued operations, net of income taxes | | | (0.00 | ) | | | (0.01 | ) | | | (0.04 | ) | | | (0.01 | ) |
| | | | | | | | | | | | |
Net income (loss) | | $ | 0.68 | | | $ | (0.21 | ) | | $ | (0.28 | ) | | $ | 0.48 | |
| | | | | | | | | | | | |
Diluted: | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | $ | 0.67 | | | $ | (0.20 | ) | | $ | (0.24 | ) | | $ | 0.48 | |
Loss from and impairment of discontinued operations, net of income taxes | | | (0.00 | ) | | | (0.01 | ) | | | (0.04 | ) | | | (0.01 | ) |
| | | | | | | | | | | | |
Net income (loss) | | $ | 0.67 | | | $ | (0.21 | ) | | $ | (0.28 | ) | | $ | 0.47 | |
| | | | | | | | | | | | |
THE SHAW GROUP INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except per share amounts)
| | | | | | | | |
| | May 31, 2007 | | | | |
| | (Unaudited) | | | August 31, 2006 | |
ASSETS |
| | | | | | | | Current assets: | | | | | | | | |
Cash and cash equivalents | | $ | 179,963 | | | $ | 154,837 | |
Restricted and escrowed cash | | | 38,178 | | | | 43,409 | |
Accounts receivable, including retainage, net | | | 707,485 | | | | 740,920 | |
Inventories | | | 153,187 | | | | 101,337 | |
Costs and estimated earnings in excess of billings on uncompleted contracts, including claims | | | 403,048 | | | | 455,819 | |
Deferred income taxes | | | 95,476 | | | | 83,085 | |
Prepaid expenses and other current assets | | | 47,867 | | | | 99,253 | |
| | | | | | |
Total current assets | | | 1,625,204 | | | | 1,678,660 | |
Investments in and advances to unconsolidated entities, joint ventures and limited partnerships | | | 40,182 | | | | 52,048 | |
Investment in Westinghouse | | | 1,093,478 | | | | — | |
Property and equipment, less accumulated depreciation of $190,541 at May 31, 2007 and $166,220 at August 31, 2006 | | | 198,188 | | | | 175,431 | |
Goodwill | | | 512,360 | | | | 506,592 | |
Other assets | | | 141,114 | | | | 116,403 | |
| | | | | | |
| | $ | 3,610,526 | | | $ | 2,529,134 | |
| | | | | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY |
| | | | | | | | Current liabilities: | | | | | | | | |
Accounts payable | | $ | 491,312 | | | $ | 483,002 | |
Accrued liabilities | | | 315,389 | | | | 211,162 | |
Advanced billings and billings in excess of costs and estimated earnings on uncompleted contracts | | | 415,577 | | | | 316,674 | |
Contract liability adjustments | | | 840 | | | | 3,361 | |
Deferred revenue | | | 5,104 | | | | 14,772 | |
Current maturities of long-term debt | | | 8,790 | | | | 2,456 | |
Short-term revolving lines of credit | | | 2,838 | | | | 5,526 | |
Short term debt | | | 3,106 | | | | 1,895 | |
Current portion of obligations under capital leases | | | 2,194 | | | | 1,811 | |
| | | | | | |
Total current liabilities | | | 1,245,150 | | | | 1,040,659 | |
Revolving line of credit | | | — | | | | 145,517 | |
Long-term debt, less current maturities | | | 8,566 | | | | 24,584 | |
Japanese Yen-denominated long-term bonds secured by Investment in Westinghouse, net | | | 1,033,914 | | | | — | |
Obligations under capital leases, less current portion | | | 2,226 | | | | 3,433 | |
Deferred income taxes | | | 15,333 | | | | 18,664 | |
Interest rate swap contract on Japanese Yen-denominated bonds | | | 1,335 | | | | — | |
Other liabilities | | | 41,752 | | | | 39,662 | |
Minority interest | | | 19,766 | | | | 13,408 | |
Shareholders’ equity | | | | | | | | |
Preferred Stock, no par value, 20,000,000 shares authorized; no shares issued and outstanding | | | — | | | | — | |
Common Stock, no par value, 86,676,410 and 85,866,727 shares issued, respectively; and 81,171,629 and 80,475,928 shares outstanding, respectively | | | 1,097,875 | | | | 1,074,106 | |
Retained earnings | | | 274,006 | | | | 295,962 | |
Accumulated other comprehensive loss | | | (24,831 | ) | | | (25,363 | ) |
Treasury stock, 5,504,781 shares and 5,390,799 shares, respectively | | | (104,566 | ) | | | (101,498 | ) |
| | | | | | |
Total shareholders’ equity | | | 1,242,484 | | | | 1,243,207 | |
| | | | | | |
| | $ | 3,610,526 | | | $ | 2,529,134 | |
| | | | | | |
REVENUES BY GEOGRAPHY
(In millions)
| | | | | | | | | | | | | | | | |
Three Months Ended May 31, | | 2007 | | | % | | | 2006 | | | % | |
United States | | $ | 1,266.5 | | | | 79 | | | $ | 1,062.0 | | | | 87 | |
Asia/Pacific Rim | | | 62.0 | | | | 4 | | | | 45.5 | | | | 4 | |
Middle East | | | 214.0 | | | | 14 | | | | 95.7 | | | | 8 | |
Canada | | | 4.6 | | | | — | | | | 3.8 | | | | — | |
Europe | | | 47.1 | | | | 3 | | | | 11.2 | | | | 1 | |
South America and Mexico | | | 5.1 | | | | — | | | | 6.4 | | | | — | |
Other | | | 2.1 | | | | — | | | | 2.2 | | | | — | |
| | | | | | | | | | | | |
Total revenues | | $ | 1,601.4 | | | | 100 | % | | $ | 1,226.8 | | | | 100 | % |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Nine Months Ended May 31, | | 2007 | | | % | | | 2006 | | | % | |
United States | | $ | 3,252.8 | | | | 80 | | | $ | 3,237.1 | | | | 90 | |
Asia/Pacific Rim | | | 161.9 | | | | 4 | | | | 123.1 | | | | 4 | |
Middle East | | | 514.0 | | | | 13 | | | | 167.4 | | | | 5 | |
Canada | | | 11.3 | | | | — | | | | 10.5 | | | | — | |
Europe | | | 116.7 | | | | 3 | | | | 41.9 | | | | 1 | |
South America and Mexico | | | 14.8 | | | | — | | | | 13.0 | | | | — | |
Other | | | 8.8 | | | | — | | | | 8.1 | | | | — | |
| | | | | | | | | | | | |
Total revenues | | $ | 4,080.3 | | | | 100 | % | | $ | 3,601.1 | | | | 100 | % |
| | | | | | | | | | | | |
BACKLOG BY SEGMENT
(In millions)
| | | | | | | | | | | | | | | | |
| | May 31, | | | | | | | August 31, | | | | |
| | 2007 | | | % | | | 2006 | | | % | |
Fossil and Nuclear | | $ | 5,549.1 | | | | 42 | | | $ | 3,238.4 | | | | 35 | |
E&I | | | 2,740.9 | | | | 21 | | | | 2,765.1 | | | | 30 | |
E&C | | | 2,457.1 | | | | 18 | | | | 1,412.3 | | | | 16 | |
Maintenance | | | 1,880.1 | | | | 14 | | | | 1,250.9 | | | | 14 | |
F&M | | | 701.4 | | | | 5 | | | | 408.9 | | | | 5 | |
| | | | | | | | | | | | |
Total backlog | | $ | 13,328.6 | | | | 100 | % | | $ | 9,075.6 | | | | 100 | % |
| | | | | | | | | | | | |
REVENUES AND GROSS PROFIT BY SEGMENT
(In thousands, except percentages)
| | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Nine Months Ended | |
| | May 31, | | | May 31, | |
| | 2007 | | | 2006 | | | 2007 | | | 2006 | |
Revenues | | | | | | | | | | | | | | | | |
Fossil and Nuclear | | $ | 441,424 | | | $ | 180,213 | | | $ | 1,046,184 | | | $ | 589,816 | |
E&I | | | 381,146 | | | | 513,419 | | | | 1,079,831 | | | | 1,700,478 | |
E&C | | | 293,267 | | | | 163,615 | | | | 753,589 | | | | 387,638 | |
Maintenance | | | 363,197 | | | | 296,448 | | | | 867,596 | | | | 702,186 | |
F&M | | | 122,402 | | | | 73,089 | | | | 333,147 | | | | 220,959 | |
| | | | | | | | | | | | |
Total revenues | | $ | 1,601,436 | | | $ | 1,226,784 | | | $ | 4,080,347 | | | $ | 3,601,077 | |
| | | | | | | | | | | | |
Gross profit | | | | | | | | | | | | | | | | |
Fossil and Nuclear | | $ | 33,838 | | | $ | (54,569 | ) | | $ | 36,581 | | | $ | (20,308 | ) |
E&I | | | 29,038 | | | | 45,577 | | | | 66,647 | | | | 168,807 | |
E&C | | | 25,160 | | | | 14,682 | | | | 55,713 | | | | 15,677 | |
Maintenance | | | 16,917 | | | | 10,625 | | | | 13,417 | | | | 30,780 | |
F&M | | | 30,543 | | | | 17,600 | | | | 80,468 | | | | 44,956 | |
| | | | | | | | | | | | |
Total gross profit | | $ | 135,496 | | | $ | 33,915 | | | $ | 252,826 | | | $ | 239,912 | |
| | | | | | | | | | | | |
Gross profit percentage | | | | | | | | | | | | | | | | |
Fossil aned Nuclear | | | 7.7 | % | | | (30.3 | %) | | | 3.5 | % | | | (3.4 | %) |
E&I | | | 7.6 | % | | | 8.9 | % | | | 6.2 | % | | | 9.9 | % |
E&C | | | 8.6 | % | | | 9.0 | % | | | 7.4 | % | | | 4.0 | % |
Maintenance | | | 4.7 | % | | | 3.6 | % | | | 1.5 | % | | | 4.4 | % |
F&M | | | 25.0 | % | | | 24.1 | % | | | 24.2 | % | | | 20.3 | % |
Total gross profit percentage | | | 8.5 | % | | | 2.8 | % | | | 6.2 | % | | | 6.7 | % |
The Company believes it is important that we discuss our operating results excluding the Investment in Westinghouse segment. We acquired a 20% interest in Westinghouse in October 2006. We have classified the Investment in Westinghouse as a separate operating segment. The majority of the activity related to this segment will be recorded below the operating income line. During the quarter, we have recorded interest expense as well as other significant non-cash charges related to the investment. We believe that presenting our financial results excluding the Investment in Westinghouse segment is important to investors and management to order to demonstrate the profitability of our other segments as well as to point out certain non-cash charges related to this investment.
The Shaw Group Inc.
Reconciliation of Shaw Consolidated Results to Shaw Excluding Investment in
Westinghouse Segment for the three months ended May 31, 2007
(in millions, except per share data)
| | | | | | | | | | | | |
| | Q3 FY 2007 | |
| | Quarter ended May 31, 2007 | |
| | | | | | | | | | Actuals | |
| | | | | | Westinghouse | | | Excluding | |
| | As Reported | | | Segment | | | Westinghouse | |
Revenues | | $ | 1,601.4 | | | $ | 0.0 | | | $ | 1,601.4 | |
Cost of revenues | | | 1,465.9 | | | | 0.0 | | | | 1,465.9 | |
| | | | | | | | | |
Gross profit | | | 135.5 | | | | 0.0 | | | | 135.5 | |
| | | | | | | | | | | | |
General and administrative expenses | | | 68.5 | | | | 0.1 | | | | 68.4 | |
| | | | | | | | | |
Operating income (loss) | | | 67.0 | | | | (0.1 | ) | | | 67.1 | |
| | | | | | | | | | | | |
Interest expense | | | (3.1 | ) | | | 0.0 | | | | (3.1 | ) |
Interest expense on JPY-denominated bonds including accretion and amortization | | | (8.5 | ) | | | (8.5 | ) | | | 0.0 | |
Interest income | | | 3.0 | | | | 0.0 | | | | 3.0 | |
Foreign currency translation gains (losses) on JPY-denominated bonds, net | | | 15.4 | | | | 15.4 | | | | 0.0 | |
Other foreign currency transaction gains (losses), net | | | (0.3 | ) | | | 0.0 | | | | (0.3 | ) |
Other income (expense), net | | | 0.4 | | | | 0.0 | | | | 0.4 | |
| | | | | | | | | |
| | | 6.9 | | | | 6.9 | | | | 0.0 | |
Income (loss) before income taxes, minority interest, earnings (losses) from unconsolidated entities and loss from and impairment of discontinued operations | | | 73.9 | | | | 6.8 | | | | 67.1 | |
Provision (benefit) for income taxes | | | 15.7 | | | | 2.7 | | | | 13.0 | |
| | | | | | | | | |
Income (loss) before minority interest, earnings (losses) from unconsolidated entities and loss from and impairment of discontinued operations | | | 58.2 | | | | 4.1 | | | | 54.1 | |
| | | | | | | | | | | | |
Minority interest | | | (4.3 | ) | | | 0.0 | | | | (4.3 | ) |
Income from 20% Investment in Westinghouse, net of income taxes | | | 1.6 | | | | 1.6 | | | | 0.0 | |
Earnings (losses) from unconsolidated entities, net of income taxes | | | (0.8 | ) | | | 0.0 | | | | (0.8 | ) |
| | | | | | | | | |
Income (loss) from continuing operations | | | 54.7 | | | | 5.7 | | | | 49.0 | |
| | | | | | | | | | | | |
Loss from and impairment of discontinued operations, net of income taxes | | | (0.1 | ) | | | 0.0 | | | | (0.1 | ) |
| | | | | | | | | |
Net income (loss) | | $ | 54.6 | | | $ | 5.7 | | | $ | 48.9 | |
| | | | | | | | | |
Net income (loss) per common share: | | | | | | | | | | | | |
Basic income (loss) per common share | | $ | 0.68 | | | $ | 0.07 | | | $ | 0.61 | |
| | | | | | | | | |
Diluted income (loss) per common share | | $ | 0.67 | | | $ | 0.07 | | | $ | 0.60 | |
| | | | | | | | | |
Weighted average shares outstanding: | | | | | | | | | | | | |
Basic: | | | 80.1 | | | | 80.1 | | | | 80.1 | |
Diluted: | | | 81.9 | | | | 81.9 | | | | 81.9 | |
The Shaw Group Inc. defines EBITDA as earnings before interest expense, income taxes, depreciation and amortization. EBITDA is an important financial measure used by The Shaw Group Inc. to assess performance. Although it is calculated using components derived from our GAAP financial statements, EBITDA itself is not a GAAP measure. The following table reflects the Company’s calculation of EBITDA and EBITDA percentage. Calculations of EBITDA should not be viewed as a substitute for calculations under GAAP, including cash flow from operations, operating income and net income. In addition, EBITDA calculations by one company may not be comparable to EBITDA calculations made by another company.
| | | | | | | | | | | | | | | | |
| | Q3 FY 2007 | | | Q3 FY 2006 | |
| | | | | | Westinghouse | | | Actuals Excluding | | | | |
(in millions) | | As Reported | | | Segment | | | Westinghouse | | | Actuals | |
| | | | | | | | | | | | | | | | |
Net Income (Loss) | | $ | 54.6 | | | $ | 5.7 | | | $ | 48.9 | | | $ | (16.7 | ) |
| | | | | | | | | | | | |
Interest Expense | | | 11.6 | | | | 8.5 | | | | 3.1 | | | | 4.9 | |
Depreciation and Amortization | | | 10.1 | | | | — | | | | 10.1 | | | | 8.3 | |
Provision for Income Taxes | | | 15.7 | | | | 2.7 | | | | 13.0 | | | | (12.2 | ) |
Income Taxes on Unconsolidated Subs | | | 0.3 | | | | 1.1 | | | | (0.8 | ) | | | 0.2 | |
Income Taxes on Discontinued Ops | | | (0.1 | ) | | | — | | | | (0.1 | ) | | | (0.2 | ) |
| | | | | | | | | | | | |
EBITDA | | $ | 92.2 | | | $ | 18.0 | | | $ | 74.2 | | | $ | (15.7 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Revenue | | | 1,601.4 | | | | N/A | | | | 1,601.4 | | | | 1,227.0 | |
| | | | | | | | | | | | |
EBITDA % | | | 5.8 | % | | | N/A | | | | 4.6 | % | | | -1.3 | % |
| | | | | | | | | | | | |