Exhibit 99.1

[CENVEO logo]



         For Immediate Release February 14, 2005

             CENVEO ANNOUNCES FOURTH QUARTER RESULTS WHICH MEET REVISED
                                     GUIDANCE

         ENGLEWOOD, COLO. (FEBRUARY 14, 2005) -- Cenveo, Inc., (NYSE: CVO)
         announced its results for the quarter and the year ended December
         31, 2004. Net loss in the quarter was $3.6 million, or $0.08 per
         share, and for the year the net loss was $19.7 million, or $0.41
         per share. Sales were $482 million in the quarter and $1,743
         million for the year ended December 31, 2004. Last year in the
         fourth quarter, the net income was $2.5 million or $0.05 per share,
         on $424 million of sales and for the twelve months ended December
         31, 2003, net income was $5.2 million, or $0.11 per share, on
         $1,672 million of sales. Sales in the quarter increased 13.5% as
         compared to the same period last year and on a full year basis, the
         company had growth of 4.3% in sales. Cenveo's net loss for the year
         ended December 31, 2004, included a first quarter charge for early
         extinguishment of debt of $17.7 million.

         EBITDA for the fourth quarter of 2004 was $34.3 million compared to
         EBITDA of $34.2 million achieved for the same period last year. For
         the year ended December 31, 2004, EBITDA was $128.6 million
         compared to $126.2 million for the same period last year, a 1.9%
         improvement. The revised guidance provided in December 2004 was a
         range of $126 million to $129 million of EBITDA. An explanation of
         the Company's use of EBITDA for comparative purposes is provided
         below.

         Net cash provided by operating activities in the quarter ended
         December 31, 2004 was $10 million compared to $26 million provided
         during the comparable period of 2003. Net cash provided by
         operating activities in 2004 was $24 million compared to $59
         million provided during 2003.

         Paul Reilly, President and CEO, stated, "In the fourth quarter we
         continued to see increases in volumes of work. However, margins
         continued to be tight. We are taking measures to mitigate this
         situation. We will discuss guidance for 2005 during the conference
         call to be held later today."

         Cenveo will hold a conference call today, Monday February 14, 2005
         at 1:00 p.m. Eastern Time (12 noon Central, 11:00 a.m. Mountain,
         10:00 a.m. Pacific Time). To participate in the Cenveo conference
         call, please dial in to 1-888-639-6218 and provide conference ID
         640016. Please call 5-7 minutes before the call is to begin. The
         conference call will also be available via webcast. To listen to
         the webcast, go to www.cenveo.com, www.streetevents.com, or
         www.fulldisclosure.com.

         INTERNATIONAL DIAL-IN: An operator will dial out to you. Contact
         Cenveo Investor Relations at 303-730-8023 or email:
         bea.rodriguez@cenveo.com no later than 1 hour prior to the call
         with your telephone information.



                                      - more -

         If you are unable to join the Cenveo conference call, you may
         access a replay of the call starting Monday, February 14, 2005 at
         3:00 pm Eastern Time until Midnight Eastern Time, February 21,
         2005. To access the replay, please dial 888-211-2648 and reference
         the conference ID 640016.

         EBITDA (earnings before interest, taxes, depreciation and
         amortization) should not be considered as an alternative to any
         measure of operating results as promulgated under accounting
         principles generally accepted (GAAP) in the United States (such as
         operating income or net income), nor should it be considered as an
         indicator of our overall financial performance. EBITDA does not
         fully consider the impact of investing or financing transactions as
         it specifically excludes depreciation and interest charges, which
         should also be considered in the overall evaluation of results.
         Additionally, our method of calculating EBITDA may be different
         from the method used by other companies and therefore comparability
         may be limited. EBITDA has not been provided as a measure of
         liquidity. The Supplemental Information to the press release
         includes the Company's Statement of Cash Flows.

         We use EBITDA as a supplemental measure of performance because we
         believe it gives the reader a more complete understanding of our
         operating results before the impact of investing and financing
         transactions. A reconciliation of net income (loss) under U.S. GAAP
         to EBITDA is presented in the Supplemental Information to this
         press release.


         ABOUT CENVEO
         Cenveo, Inc. (NYSE: CVO), www.cenveo.com, is one of North America's
         leading providers of visual communications with one-stop services
         from design through fulfillment. The company is uniquely positioned
         to serve both direct customers through its commercial segment, and
         distributors and resellers of printed office products through its
         Quality Park resale segment. The company's broad portfolio of
         services and products include e-services, envelopes, offset and
         digital printing, labels and business documents. Cenveo currently
         has approximately 10,000 employees and more than 80 production
         locations plus five advanced fulfillment and distribution centers
         throughout North America. In early 2004, Cenveo was voted second
         place in the printing and publishing category as Fortune Magazine's
         Most Admired Companies and ranked number five of the Russell 3000
         companies on Corporate Governance Quotients by Institutional
         Shareholder Services. The company is headquartered in Englewood,
         Colorado.

         This press release may contain certain forward-looking statements
         of management. It should be understood that all such statements are
         subject to various uncertainties and risks that could affect their
         outcome. Factors which could cause or contribute to such
         differences include, but are not limited to, the ability to execute
         strategic initiatives, economic conditions, product demand and
         sales, ability to obtain assumed productivity and cost savings,
         interest rates, foreign currency exchange rates, paper and raw
         material costs and the ability to pass them through to customers,
         waste paper prices, postage rates, union relations, competition and
         competitors' actions, availability of financing, and changes in the
         direct mail industry. Please refer to the company's 10-K, 10-Q and
         other SEC filings for a more detailed discussion of the risks. None
         of management's statements in this release should be considered an
         offer to sell or a solicitation of an offer to buy Cenveo
         securities.

         CONTACT:  Mr. Michel P. Salbaing
                   Senior Vice President and Chief Financial Officer
                   Cenveo, Inc.
                   (303) 790-8023

                                   # # #



[CENVEO logo]



FINANCIAL HIGHLIGHTS



(in thousands, except per share data)
(unaudited)



                                                                THREE MONTHS ENDED                     YEAR ENDED
                                                                    DECEMBER 31                        DECEMBER 31
                                                                    -----------                        -----------
                                                               2004              2003             2004              2003
                                                                                                   
CONSOLIDATED RESULTS
- --------------------

Net sales                                                   $ 481,677        $ 424,300        $ 1,742,914      $ 1,671,664
Gross profit                                                   92,838           89,624            349,393          334,546
Operating income                                               17,872           23,288             72,735           80,215
Income (loss) from continuing operations                       (3,598)           2,903            (20,938)           3,924
Loss (gain) on disposal of discontinued operations                  -              372             (1,230)          (1,548)
Cumulative effect of change in accounting principle                 -                -                  -              322
- ---------------------------------------------------------------------------------------------------------------------------
Net income (loss)                                           $  (3,598)       $   2,531        $   (19,708)     $     5,150

Net income (loss) per share  - assuming dilution            $   (0.08)       $    0.05        $     (0.41)     $      0.11
- ---------------------------------------------------------------------------------------------------------------------------
SEGMENT INFORMATION

NET SALES:
  Commercial                                                $ 370,982        $ 326,826        $ 1,329,778      $ 1,272,525
  Resale                                                      110,695           97,474            413,136          399,139
- ---------------------------------------------------------------------------------------------------------------------------
     Total                                                  $ 481,677        $ 424,300        $ 1,742,914      $ 1,671,664

OPERATING INCOME (EXPENSE):
  Commercial                                                $  12,257        $  19,063        $    50,538      $    58,704
  Resale                                                        9,811           12,445             43,102           44,703
  Corporate services and other charges                         (4,196)          (8,220)           (20,905)         (23,192)
- ---------------------------------------------------------------------------------------------------------------------------
     Total                                                  $  17,872        $  23,288        $    72,735      $    80,215

OPERATING INCOME MARGINS:
  Commercial                                                      3.3%             5.8%               3.8%             4.6%
  Resale                                                          8.9%            12.8%              10.4%            11.2%

EBITDA (1):
  Commercial                                                $  26,209        $  27,844        $    95,844      $    94,921
  Resale                                                       12,327           14,822             52,604           54,498
  Corporate                                                    (4,257)          (8,498)           (19,801)         (23,173)
- ---------------------------------------------------------------------------------------------------------------------------
  Total                                                     $  34,279        $  34,168        $   128,647      $   126,246


- ---------------------------------------------------------------------------------------------------------------------------

FINANCIAL POSITION                                     DECEMBER 31, 2004  DECEMBER 31, 2003
                                                                       
Working capital                                           $   113,391        $   102,773
Total assets                                                1,163,776          1,107,393
Total debt                                                    769,769            748,961
Shareholders' equity                                           57,354             68,019
- ---------------------------------------------------------------------------------------------------------------------------

<FN>
(1) See Appendix 1 in the Supplemental Information to the Press Release for
the definition of EBITDA, the reconciliation of net income to EBITDA and the
reason why EBITDA is a relevant non-GAAP financial measure for Cenveo.






                                [CENVEO logo]




                Supplemental Information to the Press Release


                            For the Quarter Ended
                              December 31, 2004




                         Released February 14, 2005




[CENVEO logo]





- ------------------------------------------------------------------------------------
Fourth Quarter Ended December 31, 2004


                                                                           Page

                                                                        
Financial and Operational Summary and Recent Developments                  1, 2
- ------------------------------------------------------------------------------------

Consolidated Balance Sheets                                                  3
- ------------------------------------------------------------------------------------

Consolidated Statements of Operations                                        4
- ------------------------------------------------------------------------------------

Consolidated Cash Flow Statements                                            5
- ------------------------------------------------------------------------------------

Segment Results                                                              6
- ------------------------------------------------------------------------------------

Appendix 1 - Reconciliation of Net Income to EBITDA                        7, 8
- ------------------------------------------------------------------------------------





Financial and Operational Summary and Recent Developments
- ----------------------------------------------------------------------------
Three months ended December 31, 2004


Financial and Operational Summary
- ---------------------------------

CONSOLIDATED RESULTS: Net sales increased $57.4 million in the fourth
quarter 2004 compared to net sales for the same period in 2003. Sales from
acquisitions contributed $11.4 million in the period. Operating income
decreased by $5.4 million in the fourth quarter as compared to operating
income in fourth quarter of 2003.

COMMERCIAL: Net sales in the fourth quarter of 2004 increased $44.2 million
to $371.0 million compared to net sales of $326.8 million in the fourth
quarter of 2003.

RESALE: Net sales in the fourth quarter of 2004 increased by $13.2 million
to $110.7 million compared to net sales of $97.5 million in the fourth
quarter of 2003.

DEBT: Net cash provided by operating activities was $10.5 million for the
quarter and total debt increased by $0.2 million in the quarter.

CAPITAL EXPENDITURES: During the quarter ended December 31, 2004, capital
expenditures were $7.2 million compared to $11.9 million in the same period
last year.

AVAILABILITY: Credit available under our credit facility was $110.8 million
based on the certificate filed on January 21,2005.




Financial and Operational Summary and Recent Developments
- ----------------------------------------------------------------------------
Three months ended December 31, 2004


Recent Developments
- -------------------

o The Company announced on January 7, 2005 that Paul Reilly intends to
resign as the Chairman, President and Chief Executive Officer of Cenveo. Mr.
Reilly has agreed to remain as President and Chief Executive Officer to
assist in the transition to his successor.

o The Company announced on December 20, 2004 the launch of eCENergy, a web
portal providing access to a suite of eSolutions designed to automate and
streamline transactions with customers. Cenveo customers can securely login
to their custom branded web portal, then choose from a menu of time-and
cost-saving applications that currently includes an online print ordering
and fulfillment system called eCatalog; soft and remote proofing; and
digital asset management.

o The Company announced on December 3, 2004 that its Los Angeles facility,
Cenveo Anderson Lithograph, was awarded the Sappi 2004 International Printer
of the Year Award. The winning entry was the Cadillac XLR 2004 brochure for
General Motors. The Sappi International Printer award is one of the printing
industry's most prestigious honors, and in April, Cenveo Anderson Lithograph
was also named the North American Printer of the Year.




CENVEO, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(unaudited)


                                                                                          DECEMBER 31           DECEMBER 31
(IN THOUSANDS)                                                                               2004                   2003
                                                                                                          
ASSETS
Current assets:
   Cash and cash equivalents                                                              $       796           $       307
   Accounts receivable, net                                                                   252,711               223,541
   Inventories, net                                                                           112,219                91,402
   Other current assets                                                                        46,019                48,135
- ----------------------------------------------------------------------------------------------------------------------------
       Total current assets                                                                   411,745               363,385
- ----------------------------------------------------------------------------------------------------------------------------

 Property, plant and equipment, net                                                           367,260               388,240
 Goodwill                                                                                     308,938               299,392
 Other intangible assets, net                                                                  28,788                19,687
 Other assets, net                                                                             47,045                36,689
- ----------------------------------------------------------------------------------------------------------------------------
 TOTAL ASSETS                                                                             $ 1,163,776           $ 1,107,393
- ----------------------------------------------------------------------------------------------------------------------------

 LIABILITIES AND SHAREHOLDERS' EQUITY
 Current liabilities:
   Accounts payable                                                                       $   172,731           $   140,468
   Accrued compensation and related liabilities                                                58,639                53,209
   Other current liabilities                                                                   64,714                64,360
   Current maturities of long-term debt                                                         2,270                 2,575
- ----------------------------------------------------------------------------------------------------------------------------
        Total current liabilities                                                             298,354               260,612
- ----------------------------------------------------------------------------------------------------------------------------

 Long-term debt, less current maturities                                                      767,499               746,386
 Deferred income taxes                                                                            -                   6,717
 Other liabilities                                                                             40,569                25,659
- ----------------------------------------------------------------------------------------------------------------------------
 Total liabilities                                                                          1,106,422             1,039,374
- ----------------------------------------------------------------------------------------------------------------------------

 Shareholders' equity:
   Common stock                                                                                   487                   484
   Paid-in capital                                                                            214,902               213,850
   Retained deficit                                                                          (170,039)             (150,331)
   Deferred compensation                                                                       (2,003)               (1,714)
   Accumulated other comprehensive income                                                      14,007                 5,730
- ----------------------------------------------------------------------------------------------------------------------------
 Total shareholders' equity                                                                    57,354                68,019
- ----------------------------------------------------------------------------------------------------------------------------

- ----------------------------------------------------------------------------------------------------------------------------
 TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                               $ 1,163,776           $ 1,107,393
- ----------------------------------------------------------------------------------------------------------------------------





CENVEO, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)


                                                                     THREE MONTHS ENDED                     YEAR ENDED
                                                                         DECEMBER 31                       DECEMBER 31
(in thousands, except per share data)                                2004           2003               2004           2003
                                                                                                      
Net sales                                                         $ 481,677      $ 424,300         $ 1,742,914    $ 1,671,664
Cost of sales                                                       388,839        334,676           1,393,521      1,337,118
- ------------------------------------------------------------------------------------------------------------------------------
   Gross profit                                                      92,838         89,624             349,393        334,546
- ------------------------------------------------------------------------------------------------------------------------------

Operating expenses:
  Selling, general and administrative expenses                       69,143         60,258             265,870        245,689
  Amortization of intangibles                                         1,267            536               5,381          1,899
  Settlement of litigation                                              -            5,330                 -            5,330
  Restructuring, impairment charges and other                         4,556            212               5,407          1,413
- ------------------------------------------------------------------------------------------------------------------------------
 Operating income                                                    17,872         23,288              72,735         80,215
- ------------------------------------------------------------------------------------------------------------------------------

Other expense:
  Interest expense                                                   19,353         17,728              73,125         71,891
  Loss on early extinguishment of debt                                  -              -                17,748            -
  Other                                                                 706            755               2,459          1,819
- ------------------------------------------------------------------------------------------------------------------------------
Income (loss) from continuing operations before
    income taxes and cumulative effect of a change in
    accounting principle                                             (2,187)         4,805             (20,597)         6,505
Income tax expense                                                    1,411          1,902                 341          2,581
- ------------------------------------------------------------------------------------------------------------------------------
 Income (loss) from continuing operations before
    cumulative effect of a change in accounting principle            (3,598)         2,903             (20,938)         3,924

Loss (gain) on disposal of discontinued operations,
  net of taxes of $770 in 2004                                          -              372              (1,230)        (1,548)
Cumulative effect of a change in accounting principle                   -              -                   -              322
- ------------------------------------------------------------------------------------------------------------------------------
Net income (loss)                                                 $  (3,598)     $   2,531         $   (19,708)   $     5,150
- ------------------------------------------------------------------------------------------------------------------------------

Earnings (loss) per share - basic and diluted:
  Continuing operations                                           $   (0.08)     $    0.06         $     (0.44)   $      0.08
  Discontinued operations                                               -            (0.01)               0.03           0.04
  Cumulative effect of a change in accounting principle                 -              -                   -            (0.01)
- ------------------------------------------------------------------------------------------------------------------------------
    Earnings (loss) per share - diluted                           $   (0.08)     $    0.05         $     (0.41)   $      0.11
- ------------------------------------------------------------------------------------------------------------------------------

Weighted averages shares - basic                                     47,764         47,719              47,750         47,687
Weighted averages shares - diluted                                   47,764         48,540              47,750         48,315





CENVEO, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
 (unaudited)

                                                                                                        YEAR ENDED
                                                                                                        DECEMBER 31

(in thousands)                                                                                     2004             2003
                                                                                                           
 Cash flows from operating activities:
   Income (loss) from continuing operations                                                     $ (20,938)       $     3,924
   Adjustments to reconcile income (loss) from continuing operations to net cash
    provided by (used in) operating activities:
      Depreciation                                                                                 47,602             46,069
      Amortization                                                                                  9,959              5,883
      Asset impairments                                                                             3,228                -
      Write-off of deferred financing fees                                                          4,220                -
      Deferred income tax benefit                                                                 (12,536)           (10,854)
      Loss on disposal of assets                                                                      686              1,221
      Other noncash charges, net                                                                      198                435
   Changes in operating assets and liabilities, excluding effects of acquired businesses:
      Accounts receivable                                                                         (23,283)             3,414
      Inventories                                                                                 (18,122)            14,647
      Accounts payable and accrued compensation                                                    32,784            (15,417)
      Income taxes payable                                                                         (1,663)            12,212
      Other working capital changes                                                                  (711)            (1,952)
   Other, net                                                                                       3,039               (123)
- -------------------------------------------------------------------------------------------------------------------------------
        Net cash provided by operating activities                                                  24,463             59,459

 Cash flows from investing activities:
   Acquisitions, less cash acquired                                                               (13,174)            (2,800)
   Capital expenditures                                                                           (27,435)           (31,602)
   Proceeds from divestitures, net                                                                  2,000              3,864
   Proceeds from sales of property, plant and equipment                                             3,012                682
- -------------------------------------------------------------------------------------------------------------------------------
        Net cash used in investing activities                                                     (35,597)           (29,856)

 Cash flows from financing activities:
   Proceeds from long-term debt                                                                 2,724,655          1,915,452
   Repayment of long-term debt                                                                 (2,703,847)        (1,948,299)
   Proceeds from the issuance of common stock                                                          48                 75
   Capitalized loan fees                                                                           (9,077)              (484)
- -------------------------------------------------------------------------------------------------------------------------------
        Net cash provided by (used in) financing activities                                        11,779            (33,256)

  Effect of exchange rate changes on cash and cash equivalents                                       (156)             1,310
- -------------------------------------------------------------------------------------------------------------------------------

 Net increase (decrease) in cash and cash equivalents                                                 489             (2,343)
 Cash and cash equivalents at beginning of year                                                       307              2,650
- -------------------------------------------------------------------------------------------------------------------------------
 Cash and cash equivalents at end of year                                                       $     796        $       307
- -------------------------------------------------------------------------------------------------------------------------------





CENVEO, INC. AND SUBSIDIARIES
SEGMENT RESULTS
(unaudited)


                                                        THREE MONTHS ENDED                           YEAR ENDED
                                                            DECEMBER 31                              DECEMBER 31
(in thousands)                                        2004               2003                  2004                2003
                                                                                                    
Net sales:
     Commercial                                    $ 370,982          $ 326,826             $ 1,329,778         $ 1,272,525
     Resale                                          110,695             97,474                 413,136             399,139
- ----------------------------------------------------------------------------------------------------------------------------
          Total net sales                          $ 481,677          $ 424,300             $ 1,742,914         $ 1,671,664
- ----------------------------------------------------------------------------------------------------------------------------

Operating income (expense):
     Commercial                                    $  12,257          $  19,063             $    50,538         $    58,704
     Resale                                            9,811             12,445                  43,102              44,703
     Corporate services                               (4,196)            (8,220)                (20,905)            (23,192)
- ----------------------------------------------------------------------------------------------------------------------------
          Total operating income                   $  17,872          $  23,288             $    72,735         $    80,215
- ----------------------------------------------------------------------------------------------------------------------------

EBITDA (1):
     Commercial                                    $  26,209          $  27,844             $    95,844         $    94,921
     Resale                                           12,327             14,822                  52,604              54,498
     Corporate services                               (4,257)            (8,498)                (19,801)            (23,173)
- ----------------------------------------------------------------------------------------------------------------------------
          Total EBITDA                             $  34,279          $  34,168             $   128,647         $   126,246
- ----------------------------------------------------------------------------------------------------------------------------

Net sales by product line:
     Commercial printing                           $ 227,031          $ 197,219             $   821,332         $   777,638
     Envelopes                                       203,523            178,189                 719,465             693,929
     Business forms and labels                        51,123             48,892                 202,117             200,096
- ----------------------------------------------------------------------------------------------------------------------------
          Total net sales                          $ 481,677          $ 424,300             $ 1,742,914         $ 1,671,663
- ----------------------------------------------------------------------------------------------------------------------------

<FN>
     (1)  See Appendix 1 in the Supplemental Information to the Press
          Release for the definition of EBITDA, the reconciliation of net
          income to EBITDA and the reason why EBITDA is a relevant non-GAAP
          financial measure for Cenveo.





APPENDIX 1 - RECONCILIATION OF NET INCOME TO EBITDA
FOR THE THREE MONTHS ENDED DECEMBER 31, 2004 AND 2003

Cenveo, Inc. and Subsidiaries
(in thousands)
(unaudited)


                                                                            FOR THE THREE MONTHS ENDED DECEMBER 31, 2004
                                                                  COMMERCIAL           RESALE         CORPORATE            TOTAL

                                                                                                             
Net income (loss)                                                  $ 12,131          $  9,836         $ (25,565)         $ (3,598)
Interest                                                                -                 -              19,353            19,353
Taxes                                                                   -                 -               1,411             1,411
Depreciation                                                          9,992             2,349               247            12,588
Amortization (excluding amortization included in interest)            1,155               142               -               1,297
Asset impairments recorded in the fourth quarter                      2,931               -                 297             3,228
- -----------------------------------------------------------------------------------------------------------------------------------

    EBITDA                                                         $ 26,209          $ 12,327         $  (4,257)         $ 34,279



                                                                           FOR THE THREE MONTHS ENDED DECEMBER 31, 2003
                                                                  COMMERCIAL          RESALE          CORPORATE            TOTAL

                                                                                                             
Net income (loss)                                                  $ 18,676          $ 12,365         $ (28,510)         $  2,531
Interest                                                                -                 -              17,728            17,728
Taxes                                                                   -                 -               1,902             1,902
Depreciation                                                          8,866             2,224               127            11,217
Amortization (excluding amortization included in interest)              302               233               -                 535
Tax adjustment included in discontinued operations                      -                 -                 372               372
Gain on asset held for sale                                             -                 -                (117)             (117)
- -----------------------------------------------------------------------------------------------------------------------------------

    EBITDA                                                         $ 27,844          $ 14,822         $  (8,498)         $ 34,168


Note: This schedule is a reconciliation of net income to EBITDA which we
define as earnings before interest, taxes, depreciation and amortization and
excluding asset impairments in 2004 and the tax adjustment included in
discontinued operations and gain on assets held for sale in 2003. EBITDA
should not be considered as an alternative to any measure of operating
results as promulgated under accounting principles generally accepted in the
United States (such as operating income or net income), nor should it be
considered as an indicator of our overall financial performance. EBITDA does
not fully consider the impact of investing or financing transactions as it
specifically excludes depreciation and interest charges, which should also
be considered in the overall evaluation of results. Additionally, our method
of calculating EBITDA may be different from the method used by other
companies, and therefore, comparability may be limited. EBITDA has not been
provided as a measure of liquidity. EBITDA provides useful supplemental
information to investors since it excludes the impact of investing or
financing transactions on our operating results.





APPENDIX 1 - RECONCILIATION OF NET INCOME TO EBITDA
FOR THE YEAR ENDED DECEMBER 31, 2004 AND 2003


CENVEO, INC. AND SUBSIDIARIES
(in thousands)
(unaudited)


                                                                                   FOR THE YEAR ENDED DECEMBER 31, 2004
                                                                  COMMERCIAL           RESALE         CORPORATE            TOTAL

                                                                                                             
Net income (loss)                                                  $ 50,397          $ 43,030         $ (113,135)        $ (19,708)
Interest                                                                -                 -               73,125            73,125
Taxes, including taxes included in discontinued operations              -                 -                1,111             1,111
Depreciation                                                         37,753             9,027                822            47,602
Amortization (excluding amortization included in interest)            4,762               547                232             5,541
Loss on early extinguishment of debt                                    -                 -               17,748            17,748
Asset impairments recorded in the fourth quarter                      2,932               -                  296             3,228
- ------------------------------------------------------------------------------------------------------------------------------------

    EBITDA                                                         $  95,844         $  52,604        $  (19,801)        $ 128,647



                                                                                 FOR THE YEAR ENDED DECEMBER 31,2003
                                                                  COMMERCIAL          RESALE          CORPORATE            TOTAL

                                                                                                             
Net income (loss)                                                  $  57,528         $  44,456        $  (96,834)        $   5,150
Interest                                                                 -                 -              71,891            71,891
Taxes                                                                    -                 -               2,581             2,581
Depreciation                                                          36,430             9,106               532            46,068
Amortization (excluding amortization included in interest)               963               936               -               1,899
Gain on asset held for sale                                              -                 -                (117)             (117)
Tax adjustment included in discontinued operations                       -                 -              (1,548)           (1,548)
Cumulative effect of a change in accounting principle                    -                 -                 322               322
- ------------------------------------------------------------------------------------------------------------------------------------

    EBITDA                                                         $  94,921         $  54,498        $  (23,173)        $ 126,246


Note: This schedule is a reconciliation of net income to EBITDA which we
define as earnings before interest, taxes, depreciation and amortization and
excluding asset impairments, the loss from the early extinguishment of debt
and the income tax impact included in the gain on the disposal of
discontinued operations recorded in 2004, and the tax adjustment reported as
a gain on disposal of discontinued operations, gain on assets held for sale
and the cumulative effect of a change in accounting principle in 2003.
EBITDA should not be considered as an alternative to any measure of
operating results as promulgated under accounting principles generally
accepted in the United States (such as operating income or net income), nor
should it be considered as an indicator of our overall financial
performance. EBITDA does not fully consider the impact of investing or
financing transactions as it specifically excludes depreciation and interest
charges, which should also be considered in the overall evaluation of
results. Additionally, our method of calculating EBITDA may be different
from the method used by other companies, and therefore, comparability may be
limited. EBITDA has not been provided as a measure of liquidity. We believe
EBITDA provides useful supplemental information to investors since it
excludes the impact of investing or financing transactions on our operating
results.