EXHIBIT 99.1
| | |
| | FOR IMMEDIATE RELEASE |
| | |
| | CONTACTS: |
| | Financial: |
| | Chris Sammons, 225-932-2546 |
| | |
| | Media: |
| | Sean Clancy, 225-987-7129 |
Shaw Announces Record Third Quarter Fiscal 2008 Financial Results
| • | | Record Revenue of $1.8 billion |
|
| • | | Record Net Income of $59 million, excluding Westinghouse segment |
|
| • | | Record EBITDA of $117 million, excluding Westinghouse segment |
|
| • | | Record New Awards of $4.0 billion |
|
| • | | Backlog Climbs to Record $16.4 billion |
|
| • | | Record Cash Balance of $690 million |
Baton Rouge, La., July 9, 2008– The Shaw Group Inc. (NYSE: SGR) today reported net income for the three months ended May 31, 2008, of $53.9 million, or $0.64 per diluted share, compared with $54.1 million, or $0.66 per diluted share in the third quarter of 2007. The reported results for the third quarter of 2008 include a net loss of $4.8 million, or $0.06 per diluted share, related to the Westinghouse segment. Excluding the Westinghouse segment, net income was a record $58.7 million, or $0.70 per diluted share.
Third quarter 2008 earnings before interest expense, income taxes, depreciation and amortization (EBITDA), excluding the Westinghouse segment, was a record $116.5 million, compared with $73.5 million in the prior year period.
“Solid project execution by our Fossil & Nuclear, Energy & Chemicals, and Fabrication & Manufacturing segments drove our strong quarterly results,” said J.M. Bernhard Jr., chairman, president and chief executive officer. “Each of these segments experienced revenue growth fueled by the global power generation, petrochemical and refined product markets.”
Shaw’s backlog of unfilled orders at May 31, 2008, rose to a company record of $16.4 billion, up $3.1 billion or 23 percent from a year ago, and up 15 percent from the second quarter of 2008. The record backlog excludes the majority of the work expected to be performed under the EPC contracts signed during the quarter with Southern Company and SCANA, and the letter of intent signed with Progress Energy, for a total of six new Westinghouse AP1000TM nuclear reactors, as Shaw continues to operate under limited notices to proceed for these projects. Approximately $6.5 billion, or 40 percent, of the current backlog is expected to be converted to revenues during the next 12 months.
“The record new awards in the quarter and our record backlog are indicative of Shaw’s position in its core markets today. Notably, the E&I segment added more than $2.7 billion in new awards during the quarter, and has nearly doubled its backlog to $5.2 billion. The increase in E&I’s backlog was driven by the $2 billion contract modification for the Department of Energy’s MOX project in South Carolina and the $700 million Army Corps of Engineer’s Inner Harbor Navigation Canal Hurricane Protection Project in New Orleans. Looking ahead, we expect Shaw’s strategic position in the growing nuclear power market combined with our strong position in our traditional markets to drive revenue and earnings growth into fiscal 2009 and beyond,” continued Mr. Bernhard.
Revenues for the third quarter fiscal 2008 grew 14 percent to a quarterly record of $1.8 billion, compared to $1.6 billion in the corresponding 2007 period.
Net cash provided by operating activities totaled $33.5 million for the third quarter of fiscal 2008, compared to $131.1 million in the third quarter of fiscal 2007. At May 31, 2008, Shaw’s total cash balance was a record $689.8 million.
Shaw continues to expect earnings per diluted share, excluding Westinghouse, to approximate $2.30 for the fiscal year 2008.
A conference call to discuss the company’s third quarter fiscal 2008 financial results will be held today, Wednesday, July 9, 2008, at 5 p.m. EDT (4 p.m. CDT). A slide presentation outlining the third quarter financial results will be posted on the Investor Relations page of Shaw’s Web site atwww.shawgrp.com approximately one hour prior to the conference call. Interested parties may dial 800-920-3359 to listen live to the conference call or access a live audio webcast on the Investor Relations page of Shaw’s Web site atwww.shawgrp.com.
A replay of the conference call will be available by telephone, as well as on the company’s Web site, approximately one hour after the conclusion of the call. To listen to a replay of the conference call by telephone, dial 800-633-8284 and use reservation number 2138-7535.
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 financial statements prepared under generally accepted accounting principles (GAAP), 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 net cash provided by 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 technology, engineering, procurement, construction, maintenance, fabrication, manufacturing, consulting, remediation and facilities management services for government and private sector clients in the energy, chemicals, environmental, infrastructure and emergency response markets. A Fortune 500 company with fiscal 2008 revenues expected to exceed $7 billion, Shaw is headquartered in Baton Rouge, La., and employs approximately 27,000 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 at www.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 its Form 10-K and Form 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
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE THREE AND NINE MONTHS ENDED MAY 31, 2008 AND 2007
(In thousands, except per share amounts)
| | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Nine Months Ended | |
| | | | | | 2007 | | | | | | | 2007 | |
| | 2008 | | | (Restated) | | | 2008 | | | (Restated) | |
| | | | |
Revenues | | $ | 1,820,745 | | | $ | 1,602,741 | | | $ | 5,186,127 | | | $ | 4,087,062 | |
Cost of revenues | | | 1,645,236 | | | | 1,468,452 | | | | 4,740,583 | | | | 3,834,112 | |
| | | | | | | | | | | | |
Gross profit | | | 175,509 | | | | 134,289 | | | | 445,544 | | | | 252,950 | |
General and administrative expenses | | | 71,520 | | | | 68,187 | | | | 214,206 | | | | 204,013 | |
| | | | | | | | | | | | |
Operating income | | | 103,989 | | | | 66,102 | | | | 231,338 | | | | 48,937 | |
Interest expense | | | (2,038 | ) | | | (3,079 | ) | | | (6,581 | ) | | | (10,859 | ) |
| | | | | | | | | | | | | | | | |
Interest expense on Japanese Yen-denominated bonds including accretion and amortization | | | (10,040 | ) | | | (8,543 | ) | | | (28,127 | ) | | | (21,992 | ) |
Interest income | | | 4,433 | | | | 3,379 | | | | 15,647 | | | | 8,677 | |
| | | | | | | | | | | | | | | | |
Foreign currency translation gains (losses) on Japanese Yen-denominated bonds, net | | | (8,392 | ) | | | 15,457 | | | | (106,189 | ) | | | 18,448 | |
Other foreign currency transaction gains (losses), net | | | 2,093 | | | | (301 | ) | | | 8,869 | | | | (5,007 | ) |
Other income (expense), net | | | 1,296 | | | | 383 | | | | 1,335 | | | | (1,019 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Income before income taxes, minority interest and earnings from unconsolidated entities | | | 91,341 | | | | 73,398 | | | | 116,292 | | | | 37,185 | |
Provision for income taxes | | | 34,094 | | | | 15,743 | | | | 43,394 | | | | 19,212 | |
| | | | | | | | | | | | |
Income before minority interest and earnings from unconsolidated entities | | | 57,247 | | | | 57,655 | | | | 72,898 | | | | 17,973 | |
Minority interest | | | (11,202 | ) | | | (4,355 | ) | | | (23,067 | ) | | | (12,867 | ) |
Income from 20% Investment in Westinghouse, net of income taxes | | | 5,822 | | | | 1,625 | | | | 12,698 | | | | 1,457 | |
Earnings (losses) from unconsolidated entities, net of income taxes | | | 2,043 | | | | (787 | ) | | | 2,490 | | | | (26,208 | ) |
| | | | | | | | | | | | |
Net income (loss) | | $ | 53,910 | | | $ | 54,138 | | | $ | 65,019 | | | $ | (19,645 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Net income (loss) per common share: | | | | | | | | | | | | | | | | |
Basic | | $ | 0.65 | | | $ | 0.68 | | | $ | 0.80 | | | $ | (0.25 | ) |
| | | | | | | | | | | | |
Diluted | | $ | 0.64 | | | $ | 0.66 | | | $ | 0.77 | | | $ | (0.25 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Weighted average shares outstanding: | | | | | | | | | | | | | | | | |
Basic | | | 82,511 | | | | 80,060 | | | | 81,773 | | | | 79,763 | |
Diluted | | | 84,253 | | | | 81,855 | | | | 84,013 | | | | 79,763 | |
THE SHAW GROUP INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
as of May 31, 2008 and August 31, 2007
(In thousands, except per share amounts)
| | | | | | | | |
| | 2008 | | | 2007 | |
| | (Unaudited) | | | (As Restated) | |
ASSETS | | | | | | | | |
Current assets: | | | | | | | | |
Cash and cash equivalents | | $ | 677,131 | | | $ | 341,359 | |
Restricted and escrowed cash | | | 12,647 | | | | 19,266 | |
Accounts receivable, including retainage, net | | | 849,168 | | | | 771,806 | |
Inventories | | | 216,738 | | | | 184,371 | |
Costs and estimated earnings in excess of billings on uncompleted contracts, including claims | | | 462,084 | | | | 398,131 | |
Deferred income taxes | | | 58,558 | | | | 79,146 | |
Prepaid expenses | | | 36,764 | | | | 23,576 | |
Other current assets | | | 37,475 | | | | 34,435 | |
| | | | | | |
Total current assets | | | 2,350,565 | | | | 1,852,090 | |
Investments in and advances to unconsolidated entities, joint ventures and limited partnerships | | | 22,894 | | | | 41,227 | |
Investment in Westinghouse | | | 1,159,329 | | | | 1,126,657 | |
Property and equipment, less accumulated depreciation of $229,302 and $198,662, respectively | | | 269,663 | | | | 219,852 | |
Goodwill | | | 509,056 | | | | 513,951 | |
Intangible assets | | | 24,974 | | | | 27,356 | |
Deferred income taxes | | | 15,495 | | | | 9,629 | |
Other assets | | | 97,967 | | | | 103,683 | |
| | | | | | |
Total assets | | $ | 4,449,943 | | | $ | 3,894,445 | |
| | | | | | |
| | | | | | | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | |
| | | | | | | | |
Current liabilities: | | | | | | | | |
Accounts payable | | $ | 615,100 | | | $ | 553,273 | |
Accrued salaries, wages and benefits | | | 112,650 | | | | 119,219 | |
Other accrued liabilities | | | 174,404 | | | | 200,500 | |
Advanced billings and billings in excess of costs and estimated earnings on uncompleted contracts | | | 808,360 | | | | 572,435 | |
Short-term debt and current maturities of long-term debt | | | 8,667 | | | | 7,687 | |
| | | | | | |
Total current liabilities | | | 1,719,181 | | | | 1,453,114 | |
Long-term debt, less current maturities | | | 3,926 | | | | 9,337 | |
Japanese Yen-denominated long-term bonds secured by Investment in Westinghouse, net | | | 1,197,073 | | | | 1,087,428 | |
Interest rate swap contract on Japanese Yen-denominated bonds | | | 409 | | | | 6,667 | |
Other liabilities | | | 75,033 | | | | 62,960 | |
Minority interest | | | 30,346 | | | | 18,825 | |
Contingencies and commitments | | | | | | | | |
Shareholders’ equity | | | | | | | | |
Preferred Stock, no par value, 20,000,000 shares authorized; no shares issued and outstanding | | | — | | | | — | |
Common Stock, no par value, 200,000,000 shares authorized; 89,024,451 and 86,711,957 shares issued, respectively; and 83,375,922 and 81,197,473 shares outstanding, respectively | | | 1,200,622 | | | | 1,104,633 | |
Retained earnings | | | 333,678 | | | | 273,602 | |
Accumulated other comprehensive loss | | | 4,046 | | | | (17,073 | ) |
Treasury stock, 5,649,529 shares and 5,514,484 shares, respectively | | | (114,371 | ) | | | (105,048 | ) |
| | | | | | |
Total shareholders’ equity | | | 1,423,975 | | | | 1,256,114 | |
| | | | | | |
Total liabilities and shareholders’ equity | | $ | 4,449,943 | | | $ | 3,894,445 | |
| | | | | | |
FOR THE THREE AND NINE MONTHS ENDED MAY 31, 2008 AND 2007
REVENUES BY GEOGRAPHY
(In millions)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months | | | Nine Months | |
| | | | | | | | | | 2007 | | | | | | | | | | | 2007 | |
| | 2008 | | | | | | (Restated) | | | 2008 | | | | | | (Restated) | |
| | (In millions) | | | % | | | (In millions) | | | % | | | (In millions) | | | % | | | (In millions) | | | % | |
United States | | $ | 1,412.5 | | | | 78 | | | $ | 1,267.4 | | | | 79 | | | $ | 4,082.7 | | | | 79 | | | $ | 3,258.6 | | | | 80 | |
Asia/Pacific Rim | | | 153.8 | | | | 8 | | | | 62.0 | | | | 4 | | | | 352.7 | | | | 7 | | | | 162.5 | | | | 4 | |
Middle East | | | 185.7 | | | | 10 | | | | 214.0 | | | | 14 | | | | 544.0 | | | | 11 | | | | 514.1 | | | | 13 | |
Canada | | | 7.5 | | | | — | | | | 4.6 | | | | — | | | | 16.0 | | | | — | | | | 11.1 | | | | — | |
Europe | | | 45.7 | | | | 3 | | | | 47.5 | | | | 3 | | | | 141.7 | | | | 3 | | | | 117.0 | | | | 3 | |
South America and Mexico | | | 9.2 | | | | 1 | | | | 5.1 | | | | — | | | | 25.9 | | | | — | | | | 15.0 | | | | — | |
Other | | | 6.3 | | | | — | | | | 2.1 | | | | — | | | | 23.1 | | | | — | | | | 8.8 | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total revenues | | $ | 1,820.7 | | | | 100 | | | $ | 1,602.7 | | | | 100 | | | $ | 5,186.1 | | | | 100 | | | $ | 4,087.1 | | | | 100 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
BACKLOG BY SEGMENT
(In millions)
| | | | | | | | | | | | | | | | |
| | May 31, 2008 | | | % | | | August 31, 2007 | | | % | |
Fossil & Nuclear | | $ | 6,660.1 | | | | 41 | | | $ | 6,768.9 | | | | 47 | |
E&I | | | 5,231.6 | | | | 32 | | | | 2,589.2 | | | | 18 | |
E&C | | | 2,284.9 | | | | 14 | | | | 2,550.8 | | | | 18 | |
Maintenance | | | 1,479.0 | | | | 9 | | | | 1,691.6 | | | | 12 | |
F&M | | | 730.2 | | | | 4 | | | | 713.8 | | | | 5 | |
| | | | | | | | | | | | |
Total backlog | | $ | 16,385.8 | | | | 100 | | | $ | 14,314.3 | | | | 100 | |
| | | | | | | | | | | | |
REVENUES AND GROSS PROFIT BY SEGMENT
FOR THE THREE AND NINE MONTHS ENDED MAY 31, 2008 AND 2007
(In millions, except percentages)
| | | | | | | | | | | | | | | | |
| | Three Months | | | Nine Months | |
| | | | | | 2007 | | | | | | | 2007 | |
| | 2008 | | | (Restated) | | | 2008 | | | (Restated) | |
Revenues | | | | | | | | | | | | | | | | |
Fossil & Nuclear | | $ | 691.5 | | | $ | 441.1 | | | $ | 1,937.5 | | | $ | 1,045.9 | |
E&I | | | 349.6 | | | | 381.2 | | | | 1,083.9 | | | | 1,083.1 | |
E&C | | | 338.8 | | | | 293.3 | | | | 908.1 | | | | 754.3 | |
Maintenance | | | 309.4 | | | | 364.0 | | | | 844.2 | | | | 867.6 | |
F&M | | | 130.6 | | | | 123.1 | | | | 410.2 | | | | 336.2 | |
Corporate | | | 0.8 | | | | — | | | | 2.2 | | | | — | |
| | | | | | | | | | | | |
Total revenues | | $ | 1,820.7 | | | $ | 1,602.7 | | | $ | 5,186.1 | | | $ | 4,087.1 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Gross profit | | | | | | | | | | | | | | | | |
Fossil & Nuclear | | $ | 54.7 | | | $ | 33.4 | | | $ | 141.1 | | | $ | 36.2 | |
E&I | | | 25.5 | | | | 29.0 | | | | 73.8 | | | | 68.3 | |
E&C | | | 45.1 | | | | 25.3 | | | | 77.8 | | | | 56.8 | |
Maintenance | | | 17.2 | | | | 17.1 | | | | 43.9 | | | | 10.9 | |
F&M | | | 32.0 | | | | 29.5 | | | | 106.2 | | | | 80.7 | |
Corporate | | | 1.0 | | | | — | | | | 2.7 | | | | — | |
| | | | | | | | | | | | |
Total gross profit | | $ | 175.5 | | | $ | 134.3 | | | $ | 445.5 | | | $ | 252.9 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Gross profit percentage | | | | | | | | | | | | | | | | |
Fossil & Nuclear | | | 7.9 | % | | | 7.6 | % | | | 7.3 | % | | | 3.5 | % |
E&I | | | 7.3 | % | | | 7.6 | % | | | 6.8 | % | | | 6.3 | % |
E&C | | | 13.3 | % | | | 8.6 | % | | | 8.6 | % | | | 7.5 | % |
Maintenance | | | 5.5 | % | | | 4.7 | % | | | 5.2 | % | | | 1.3 | % |
F&M | | | 24.5 | % | | | 24.0 | % | | | 25.9 | % | | | 24.0 | % |
Corporate | | NM | | | NM | | | NM | | | NM | |
| | | | | | | | | | | | |
Total gross profit percentage | | | 9.6 | % | | | 8.4 | % | | | 8.6 | % | | | 6.2 | % |
| | | | | | | | | | | | |
NM — Not Meaningful
REGULATION G DISCLOSURES
The Shaw Group Inc. believes it is important that we discuss our operating results excluding the Investment in Westinghouse segment. We acquired a 20 percent 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 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, 2008
(in millions, except per share data)
| | | | | | | | | | | | |
| | Q3 FY 2008 | |
| | Quarter ended May 31, 2008 | |
| | | | | | Westinghouse | | | Excluding | |
| | Consolidated | | | Segment | | | Westinghouse | |
Revenues | | $ | 1,820.7 | | | $ | 0.0 | | | $ | 1,820.7 | |
Cost of revenues | | | 1,645.2 | | | | 0.0 | | | | 1,645.2 | |
| | | | | | | | | |
Gross profit | | | 175.5 | | | | 0.0 | | | | 175.5 | |
| | | | | | | | | | | | |
General and administrative expenses | | | 71.5 | | | | 0.1 | | | | 71.4 | |
| | | | | | | | | |
| | | | | | | | | | | | |
Operating income (loss) | | | 104.0 | | | | (0.1 | ) | | | 104.1 | |
| | | | | | | | | | | | |
Interest expense | | | (2.0 | ) | | | 0.0 | | | | (2.0 | ) |
Interest expense on JPY-denominated bonds including accretion and amortization | | | (10.0 | ) | | | (10.0 | ) | | | 0.0 | |
Interest income | | | 4.4 | | | | 0.0 | | | | 4.4 | |
Foreign currency translation gains (losses) on JPY-denominated bonds, net | | | (8.4 | ) | | | (8.4 | ) | | | 0.0 | |
Other foreign currency transaction gains (losses), net | | | 2.1 | | | | 0.0 | | | | 2.1 | |
Other income (expense), net | | | 1.3 | | | | 0.0 | | | | 1.3 | |
| | | | | | | | | |
| | | (12.6 | ) | | | (18.4 | ) | | | 5.8 | |
Income (loss) before income taxes, minority interest, earnings (losses) from unconsolidated entities | | | 91.4 | | | | (18.5 | ) | | | 109.9 | |
Provision (benefit) for income taxes | | | 34.1 | | | | (7.9 | ) | | | 42.0 | |
| | | | | | | | | |
| | | | | | | | | | | | |
Income (loss) before minority interest and earnings (losses) from unconsolidated entities | | | 57.3 | | | | (10.6 | ) | | | 67.9 | |
| | | | | | | | | | | | |
Minority interest | | | (11.2 | ) | | | 0.0 | | | | (11.2 | ) |
Income from 20% Investment in Westinghouse, net of income taxes | | | 5.8 | | | | 5.8 | | | | 0.0 | |
Earnings (losses) from unconsolidated entities, net of income taxes | | | 2.0 | | | | 0.0 | | | | 2.0 | |
| | | | | | | | | |
Net income (loss) | | $ | 53.9 | | | | ($4.8 | ) | | $ | 58.7 | |
| | | | | | | | | |
| | | | | | | | | | | | |
Net income (loss) per common share: | | | | | | | | | | | | |
Basic income (loss) per common share | | $ | 0.65 | | | $ | (0.06 | ) | | $ | 0.71 | |
| | | | | | | | | |
Diluted income (loss) per common share | | $ | 0.64 | | | $ | (0.06 | ) | | $ | 0.70 | |
| | | | | | | | | |
| | | | | | | | | | | | |
Weighted average shares outstanding: | | | | | | | | | | | | |
Basic | | | 82.5 | | | | 82.5 | | | | 82.5 | |
Diluted: | | | 84.3 | | | | 84.3 | | | | 84.3 | |
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 relfects 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.
Reconciliation of EBITDA calculation for the three months ended May 31, 2008
| | | | | | | | | | | | |
| | Q3 FY 2008 | |
| | | | | | Westinghouse | | | Excluding | |
(in millions) | | Consolidated | | | Segment | | | Westinghouse | |
Net Income (Loss) | | $ | 53.9 | | | $ | (4.8 | ) | | $ | 58.7 | |
| | | | | | | | | |
Interest Expense | | | 12.0 | | | | 10.0 | | | | 2.0 | |
Depreciation and Amortization | | | 12.5 | | | | — | | | | 12.5 | |
Provision for Income Taxes | | | 34.1 | | | | (7.9 | ) | | | 42.0 | |
Income Taxes on Unconsolidated Subs | | | 5.1 | | | | 3.8 | | | | 1.3 | |
| | |
EBITDA | | $ | 117.6 | | | $ | 1.1 | | | $ | 116.5 | |
| | |
| | | | | | | | | | | | |
Revenue | | | 1,820.7 | | | | N/A | | | | 1,820.7 | |
| | | | | | | | | |
EBITDA % | | | 6.5 | % | | | N/A | | | | 6.4 | % |
| | | | | | | | | |
Reconciliation of EBITDA calculation for the three months ended May 31, 2007
| | | | | | | | | | | | |
| | Q3 FY 2007 (Restated) | |
| | | | | | Westinghouse | | | Excluding | |
(in millions) | | Consolidated | | | Segment | | | Westinghouse | |
Net Income (Loss) | | $ | 54.1 | | | $ | 6.1 | | | $ | 48.0 | |
| | | | | | | | | |
Interest Expense | | | 11.6 | | | | 8.5 | | | | 3.1 | |
Depreciation and Amortization | | | 10.2 | | | | — | | | | 10.2 | |
Provision for Income Taxes | | | 15.7 | | | | 2.7 | | | | 13.0 | |
Income Taxes on Unconsolidated Subs | | | 0.3 | | | | 1.1 | | | | (0.8 | ) |
| | |
EBITDA | | $ | 91.9 | | | $ | 18.4 | | | $ | 73.5 | |
| | |
| | | | | | | | | | | | |
Revenue | | | 1,602.7 | | | | N/A | | | | 1,602.7 | |
| | | | | | | | | |
EBITDA % | | | 5.7 | % | | | N/A | | | | 4.6 | % |
| | | | | | | | | |