SOURCE: JDSU

JDSU

May 04, 2011 16:05 ET

JDSU Announces Fiscal 2011 Third Quarter Results

-- GAAP Revenue of $454.0 Million; Non-GAAP Revenue of $455.4 Million

-- GAAP Gross Margin of 44.0%; Non-GAAP Gross Margin of 47.6%

-- GAAP EPS of $0.16; Non-GAAP EPS of $0.22

MILPITAS, CA--(Marketwire - May 4, 2011) - JDSU (NASDAQ: JDSU) (TSX: JDU) today reported results for its third fiscal quarter ended April 2, 2011.

On a GAAP basis, net revenue for the third fiscal quarter of 2011 was $454.0 million and net income was $38.6 million, or $0.16 per share. This compares to net revenue of $473.5 million and net income of $23.6 million, or $0.10 per share for the prior quarter, and net revenue of $332.3 million and net loss of $(11.9) million, or $(0.05) per share for the third fiscal quarter of 2010.

On a non-GAAP basis, net revenue for the third fiscal quarter of 2011 was $455.4 million and net income was $51.0 million or $0.22 per share. This compares to non-GAAP net revenue of $477.2 million and net income of $67.0 million, or $0.29 per share for the prior quarter, and non-GAAP net revenue of $332.9 million and net income of $23.2 million or $0.10 per share for the third fiscal quarter of 2010.

GAAP net income for the third fiscal quarter of 2011 included a tax benefit of $34.9 million related to a release of deferred tax valuation allowance for a foreign jurisdiction. The Company determined during the quarter that it is more likely than not such deferred tax assets will be realized. This tax benefit has been excluded from non-GAAP results.

"In fiscal Q3 JDSU reported strong financial results with year over year operating income growth of nearly 150%, as our strategy to operate as a diversified technology company provides the ability to navigate fluctuations that may occur in any one business segment and continues to positively differentiate JDSU's performance," said Tom Waechter, JDSU's President and Chief Executive Officer. "We benefited again this quarter from the strong mix of new products as the result of our collaborative innovation initiative evidenced by market share gains in our optical communications and test and measurement businesses."

Financial Overview - Third Fiscal Quarter Ended April 2, 2011

All numbers in this section are non-GAAP unless stated otherwise.

--  Net revenue of $455.4 million decreased 4.6% compared to
    the prior quarter and increased 36.8% compared to the third
    quarter of fiscal 2010.
--  Gross margin was 47.6% compared to 48.8% in the prior
    quarter and 44.1% in the third quarter of fiscal 2010.
--  Operating margin was 12.1% compared to 15.3% in the prior
    quarter and 6.6% in the third quarter of fiscal 2010.
--  Communications Test and Measurement revenue of $189.2
    million decreased by 18.2% compared to the prior quarter and
    increased 29.9% compared to the third quarter of fiscal 2010.
    Revenue from this segment represented 41.5% of total net
    revenue.
--  Communications and Commercial Optical Products revenue
    of $209.4 million increased 9.6% compared to the prior quarter
    and increased 62.8% compared to the third quarter of fiscal 2010.
    Revenue from this segment represented 46.0% of total net revenue.
    --  Optical Communications revenue of $184.7 million increased
        9.7% compared to the prior quarter and increased 68.1% compared
        to the third quarter of fiscal 2010.
    --  Commercial Lasers revenue of $24.7 million increased 8.8%
        compared to the prior quarter and increased 31.9% compared to
        the third quarter of fiscal 2010.
--  Advanced Optical Technologies revenue of $56.8 million
    increased 3.8% compared to the prior quarter and decreased
    3.1% compared to the third quarter of fiscal 2010.  Revenue
    from this segment represented 12.5% of total net revenue.
--  Americas' customers represented 46% of total net revenue for
    the quarter. EMEA and Asia-Pacific customers represented
    28% and 26%, respectively, of total net revenue.
--  The Company held $700.5 million in total cash and investments
    and generated $52.9 million of cash from operations for the
    quarter ended April 2, 2011.

Business Outlook

For the fourth quarter of fiscal 2011, ending July 2, 2011, the Company expects non-GAAP net revenue to be in the range of $455 to $475 million.

Conference Call

The Company will discuss these results and other related matters at 2:00 p.m. Pacific Time on May 4, 2011 in a live webcast, which will also be archived for replay on the Company's website at www.jdsu.com/investors. The Company will post and distribute slides outlining the Company's latest financial results concurrent with this earnings press release. These slides will now be available prior to management's presentation in order to provide the investment community with additional time for review and analysis. These slides are supplementary and will not be discussed during the earnings call. They will be posted on www.jdsu.com/investors under the "Financial Information" section. This press release is being furnished as a Current Report on Form 8-K with the Securities and Exchange Commission, and will be available at www.sec.gov.

About JDSU

JDSU (NASDAQ: JDSU) (TSX: JDU) enables broadband and optical innovation in the communications, commercial and consumer markets. JDSU is a leading provider of communications test and measurement solutions and optical products for telecommunications service providers, cable operators, and network equipment manufacturers. JDSU is also a leading provider of innovative optical solutions for medical/environmental instrumentation, semiconductor processing, display, brand authentication, aerospace and defense, and decorative applications. More information is available at www.jdsu.com.

Forward-Looking Statements

This press release contains, and the discussions in our subsequent conference call will contain, forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These statements include: (i) any anticipation or guidance as to future financial performance, including future revenue, gross margin, operating expense, operating margin, EBITDA, cash flow and other financial metrics; and (ii) the Company's beliefs regarding the purpose, usefulness and efficacy of non-GAAP results and the measures and items the Company includes in the same, as well as any benefits to investors the Company believes its non-GAAP measures provide. These forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from those projected. In particular, the Company's ability to predict future financial performance continues to be difficult due to, among other things: (a) continuing general limited visibility across many of our product lines exacerbated by the current credit and financial market uncertainty, as well as the migration to vendor managed inventory programs; (b) quarter-over-quarter product mix fluctuations, which can materially impact profitability measures due to the broad gross margin range across our portfolio; (c) consolidation of our customer base, which, in the shorter term limits demand visibility, and, in the longer term, could reduce our business potential; (d) average selling prices continue to decline across our businesses; (e) our Communications Test and Measurement business is notable for seasonality and a significant level of in-quarter book-and-ship business, further limiting our forecasting abilities; (f) we are currently engaged in various product and manufacturing transfers, site consolidations and product discontinuances, which has caused and may cause short term disruptions; and (g) the ability of our suppliers and contract manufacturers to meet production and delivery requirements to our forecasted demand.

For more information on these and other risks affecting the Company's business, please refer to the "Risk Factors" section included in the Company's Annual Report on Form 10-K for the fiscal year ended July 3, 2010 filed with the Securities and Exchange Commission. The forward-looking statements contained in this news release are made as of the date hereof and the Company does not assume any obligation to update the reasons why actual results could differ materially from those projected in the forward-looking statements.

The following financial tables are presented in accordance with GAAP, unless otherwise specified.

-SELECTED FINANCIAL DATA -


                    JDS UNIPHASE CORPORATION
              CONSOLIDATED STATEMENTS OF OPERATIONS
               (in millions, except per share data)
                           (unaudited)


                                 Three Months Ended     Nine Months Ended
                                --------------------  --------------------
                                April 2,   April 3,   April 2,   April 3,
                                  2011       2010       2011       2010
                                ---------  ---------  ---------  ---------
Net revenue                     $   454.0  $   332.3  $ 1,332.7  $   973.0
Cost of sales                       240.0      188.1      703.4      548.7
Amortization of acquired
 technologies                        14.3       12.3       42.5       37.1
                                ---------  ---------  ---------  ---------
Gross profit                        199.7      131.9      586.8      387.2
                                ---------  ---------  ---------  ---------
Operating expenses:
  Research and development           60.6       42.2      177.2      123.5
  Selling, general and
   administrative                   110.9       92.8      327.6      280.7
  Amortization of other
   intangibles                        8.0        6.3       24.6       19.8
  Restructuring and related
   charges                            7.6        1.2       10.4       14.3
                                ---------  ---------  ---------  ---------
Total operating expenses            187.1      142.5      539.8      438.3
                                ---------  ---------  ---------  ---------
Income (loss) from operations        12.6      (10.6)      47.0      (51.1)
Interest and other income
 (expense), net                       0.1        3.5        5.2        8.5
Interest expense                     (6.2)      (5.9)     (18.9)     (18.1)
                                ---------  ---------  ---------  ---------
Income (loss) from continuing
 operations before income taxes       6.5      (13.0)      33.3      (60.7)
(Benefit) provision for income
 taxes                              (32.1)      (1.7)     (29.0)       0.7
                                ---------  ---------  ---------  ---------
Income (loss) from continuing
 operations, net of tax              38.6      (11.3)      62.3      (61.4)
Loss from discontinued
 operations, net of tax                 -       (0.6)         -       (1.9)
                                ---------  ---------  ---------  ---------
Net income (loss)               $    38.6  $   (11.9) $    62.3  $   (63.3)
                                =========  =========  =========  =========


Basic net income (loss) per
 share from:
  Continuing operations         $    0.17  $   (0.05) $    0.28  $   (0.28)
  Discontinued operations               -          -          -      (0.01)
                                ---------  ---------  ---------  ---------
  Net income (loss)             $    0.17  $   (0.05) $    0.28  $   (0.29)
                                =========  =========  =========  =========
Diluted net income (loss) per
 share from:
  Continuing operations         $    0.16  $   (0.05) $    0.27  $   (0.28)
  Discontinued operations               -          -          -      (0.01)
                                ---------  ---------  ---------  ---------
  Net income (loss)             $    0.16  $   (0.05) $    0.27  $   (0.29)
                                =========  =========  =========  =========

Shares used in per share
 calculation:
Basic                               225.6      219.4      223.4      218.4
Diluted                             235.4      219.4      231.1      218.4






                       JDS UNIPHASE CORPORATION
                CONDENSED CONSOLIDATED BALANCE SHEETS
                            (in millions)
                             (unaudited)

                                                      April 2,    July 3,
                                                        2011       2010
                                                      ---------- ----------
ASSETS
Current assets:
  Cash and cash equivalents                           $    407.8 $    340.2
  Short-term investments                                   256.7      227.4
  Restricted cash                                           36.0       32.5
  Accounts receivable, net                                 334.5      271.8
  Inventories, net                                         163.8      125.7
  Prepayments and other current assets                      63.9       77.0
                                                      ---------- ----------
    Total current assets                                 1,262.7    1,074.6
                                                      ---------- ----------
Property, plant and equipment, net                         231.9      183.0
Goodwill                                                    66.4       66.0
Intangible assets, net                                     296.7      357.4
Long-term investments                                        4.6        5.1
Other non-current assets                                    51.7       17.5
                                                      ---------- ----------
    Total assets                                      $  1,914.0 $  1,703.6
                                                      ========== ==========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable                                    $    154.4 $    137.4
  Accrued payroll and related expenses                      59.9       62.9
  Income taxes payable                                      21.2       19.8
  Deferred revenue                                          89.3       45.3
  Accrued expenses                                          41.3       47.7
  Other current liabilities                                 40.3       37.8
                                                      ---------- ----------
    Total current liabilities                              406.4      350.9
                                                      ---------- ----------
Long-term debt                                             281.1      267.1
Other non-current liabilities                              189.7      176.9
    Total stockholders' equity                           1,036.8      908.7
                                                      ---------- ----------
      Total liabilities and stockholders' equity      $  1,914.0 $  1,703.6
                                                      ========== ==========



                         JDS UNIPHASE CORPORATION
                      REPORTABLE SEGMENT INFORMATION
                              (in millions)
                               (unaudited)

                                 Three Months Ended     Nine Months Ended
                                --------------------  --------------------
                                April 2,   April 3,   April 2,   April 3,
                                  2011       2010       2011       2010
                                ---------  ---------  ---------  ---------
Net revenue:
  Communications Test and
   Measurement                  $   189.2  $   145.7  $   603.4  $   466.0
  Communications and Commercial
   Optical Products                 209.4      128.6      568.5      342.0
  Advanced Optical Technologies      56.8       58.6      172.0      167.3
  Deferred revenue related to
   purchase accounting
   adjustment                        (1.4)      (0.6)     (11.2)      (2.3)
                                ---------  ---------  ---------  ---------
     Net revenue                $   454.0  $   332.3  $ 1,332.7  $   973.0
                                =========  =========  =========  =========

Operating income (loss):
  Communications Test and
   Measurement                  $    22.6  $    11.5  $    89.0  $    61.0
  Communications and Commercial
   Optical Products                  39.6       12.6       97.8       14.3
  Advanced Optical Technologies      17.9       22.5       57.7       62.7
  Corporate                         (25.1)     (24.5)     (72.0)     (77.6)
                                ---------  ---------  ---------  ---------
     Total segment operating
      income                         55.0       22.1      172.5       60.4
  Unallocated amounts:
   Stock-based compensation         (10.9)     (10.0)     (29.9)     (33.1)
   Acquisition-related charges
    and amortization of
    intangibles                     (23.7)     (19.2)     (78.4)     (59.2)
   Loss on disposal of
    long-lived assets                (0.2)      (0.5)      (0.2)      (1.5)
   Restructuring and related
    charges                          (7.6)      (1.2)     (10.4)     (14.3)
   Realignment and other charges        -       (1.8)      (6.6)      (3.4)
   Interest and other income          0.1        3.5        5.2        8.5
   Interest expense                  (6.2)      (5.9)     (18.9)     (18.1)
                                ---------  ---------  ---------  ---------
  Income (loss) from continuing
   operations before income
   taxes                        $     6.5  $   (13.0) $    33.3  $   (60.7)
                                =========  =========  =========  =========

Use of Non-GAAP (Adjusted) Financial Measures

The Company provides non-GAAP net revenue, non-GAAP net income (loss), non-GAAP net income (loss) per share, EBITDA and adjusted EBITDA financial measures as supplemental information regarding the Company's operational performance. The Company evaluates Company-wide segment performance using, among other things, the measures disclosed in this release for the purposes of evaluating the Company's historical and prospective financial performance, as well as its performance relative to its competitors. Specifically, management uses these items to further its own understanding of the Company's core operating performance. The Company believes its "core operating performance" represents the Company's performance in the ordinary, ongoing and customary course of its operations. Accordingly, management excludes from "core operating performance" those items, such as those relating to restructuring, investing, stock-based compensation expense and non-cash activities that management does not believe are reflective of such ordinary, ongoing and customary course activities.

The Company believes that providing this information to its investors, in addition to the GAAP presentation, allows investors to see Company results "through the eyes" of management. The Company further believes that providing this information allows Company investors to both better understand the Company's financial performance and, importantly, to evaluate the efficacy of the methodology and information used by management to evaluate and measure such performance.

The non-GAAP adjustments described in this release have historically been excluded by the Company from its non-GAAP measures. The non-GAAP adjustments, and the basis for excluding them, are outlined below.

Revenue from acquisition related deferred revenue: The Company excludes the fair value adjustment to acquisition related deferred revenue when calculating non-GAAP revenue. The Company believes that the non-GAAP revenue provides useful information for the investors as they review for underlying trends in the business and facilitate the investors' comparisons of the Company's revenue performance with prior and future periods and to the Company's peers.

Cost of goods sold, costs of research and development and costs of selling, general and administrative: The Company has incurred periodic expenses, included in its GAAP presentation of gross margin and operating expenses that may include (i) additional depreciation from changes in estimated useful life and the write-down of certain property and equipment that has been identified for disposal but remained in use until the date of disposal, (ii) workforce related charges such as retention bonuses and employee relocation costs related to a formal restructuring plan, (iii) costs for facilities not required for ongoing operations, and costs related to the relocation of certain equipment from these facilities and/or contract manufacturer facilities, (iv) stock-based compensation under authoritative guidance, (v) other non-recurring charges comprising mainly of one-time acquisition, integration and other costs. The Company excludes these items for the purposes of calculating non-GAAP net income (loss), non-GAAP net income (loss) per share and adjusted EBITDA. The Company believes that the impact of these items does not reflect expected future gross profits or operating expenses nor does the Company believe that they provide a meaningful evaluation of current versus past core operational performance.

Gain or loss on sale of available for-sale investments and impairment of investments: The Company has sold investments or adjusted the value of investments from time to time based on market conditions. The Company's activities in this respect are included in the Company's GAAP presentation of net income (loss) and net income (loss) per share. The Company's core business does not include making financial investments in third parties, and such investments do not constitute a material portion of the Company's assets. Moreover, the amount and timing of gains and losses and adjustments to the value of investments are unpredictable. Consequently, the Company believes that gains or losses on these sales and adjustments to the value of investments are not related to the ongoing core business and operating performance of the Company. This item is grouped under Interest and other income (expense), net. The Company excludes these items for the purposes of calculating non-GAAP net income (loss), non-GAAP net income (loss) per share, EBITDA and adjusted EBITDA. The Company believes this GAAP measure is not indicative of the Company's core operating performance.

Amortization of intangibles from acquisitions: The Company records amortization expense related to intangibles. These expenses are included in its GAAP presentation of cost of goods sold and operating expense, related to the various acquisitions it has made. The Company excludes these items for the purposes of calculating non-GAAP net income (loss), non-GAAP net income (loss) per share, EBITDA and adjusted EBITDA. The Company believes that eliminating this expense from operating income is useful to investors because it believes the GAAP measure, alone, is not indicative of its core cost of goods sold and operating expenses and performance.

Non cash interest expense: The Company incurs non-cash interest expense accounted for under the authoritative guidance on convertible debt instruments, which requires to separately account for the liability (debt) and equity (conversion option) components of such instruments. The Company believes that eliminating this item for the purposes of calculating non-GAAP net income (loss) and non-GAAP net income (loss) per share, is useful to investors. The Company describes the impact of this guidance, in its fiscal 2010 annual report on Form 10-K. The Company believes this GAAP measure is not indicative of its core operating performance.

In fiscal Q3, the Company included a tax benefit related to a release of deferred tax valuation allowance for a foreign jurisdiction. The Company excluded this item for the purposes of calculating non-GAAP net income, non-GAAP net income per share, EBITDA and adjusted EBITDA. The Company believes this GAAP measure does not provide a meaningful evaluation of current versus past core operational performance.

Interest, taxes, depreciation, amortization, and other adjustments: The Company's calculation of EBITDA excludes interest, taxes, depreciation, and amortization. The Company's calculation of adjusted EBITDA also excludes items that are not part of its "core operating performance" which are described in detail in the aforementioned paragraphs. Management believes adjusted EBITDA is indicative of the Company's core operational cash flow.

Non-GAAP financial measures are not in accordance with, or an alternative for, generally accepted accounting principles in the United States. The GAAP measure most directly comparable to non-GAAP net income (loss) is net income (loss). The GAAP measure most directly comparable to non-GAAP net income (loss) per share is net income (loss) per share. The GAAP measure most directly comparable to adjusted EBITDA is income (loss) from operations. The Company believes that these GAAP measures alone are not indicative of its core operating expenses and performance.

The following tables reconcile GAAP measures to non-GAAP measures:

                         JDS UNIPHASE CORPORATION
           RECONCILIATION OF GAAP MEASURES TO NON-GAAP MEASURES
                   (in millions, except per share data)
                                (unaudited)


                    Three Months Ended            Nine Months Ended
               ----------------------------  -----------------------------
                 April 2,       April 3,       April 2,        April 3,
                   2011           2010           2011            2010
               ------------  --------------  -------------  --------------
                Net           Net              Net           Net
              income Diluted income Diluted  income Diluted income Diluted
              (loss)   EPS   (loss)   EPS    (loss)   EPS   (loss)   EPS
              -----  ------  ------  ------  ------  -----  ------  ------
GAAP measures $38.6  $ 0.16  $(11.9) $(0.05) $ 62.3  $0.27  $(63.3) $(0.29)
 Items
  reconciling
  GAAP net
  income & EPS
  to Non-GAAP
  net income
  & EPS:

 Related to net
  revenues:
  Deferral of
   revenues
   related to
   purchase
   accounting   1.4       -     0.6       -    11.2   0.05     2.3    0.01

 Related to
  cost of sales:
  Stock-based
   compensation
   expenses     1.5       -     1.5    0.01     4.0   0.02     4.0    0.02
  Other
   non-recurring
   charges        -       -     0.4       -     0.4      -     0.9       -
  Amortization
  of acquired
  developed
  technologies 14.3    0.06    12.3    0.05    42.5   0.18    37.1    0.17
              -----  ------  ------  ------  ------  -----  ------  ------
 Total related
  to gross
  profit       17.2    0.06    14.8    0.06    58.1   0.25    44.3    0.20
              -----  ------  ------  ------  ------  -----  ------  ------

 Related to
  operating
  expenses:
  Research and
   development:
   Stock-based
    compensation
    expenses    2.4    0.01     2.1    0.01     6.3   0.03     6.7    0.03
   Other
    non-recurring
    charges       -       -     0.1       -     0.2      -     0.1       -
  Selling,
   general and
   administrative:
   Stock-based
    compensation
    expenses    7.0    0.03     6.4    0.03    19.6   0.08    22.4    0.10
   Other
    non-recurring
    charges       -       -     1.3    0.01     6.1   0.03     2.4    0.01
  Amortization of
   intangibles  8.0    0.03     6.3    0.03    24.6   0.10    19.8    0.09
  Loss on
   disposal of
   long-lived
   assets       0.2    0.01     0.5       -     0.2      -     1.5    0.01
  Restructuring
   and related
   charges      7.6    0.03     1.2       -    10.4   0.05    14.3    0.07
              -----  ------  ------  ------  ------  -----  ------  ------
 Total related
  to operating
  expenses     25.2    0.12    17.9    0.08    67.4   0.29    67.2    0.31
              -----  ------  ------  ------  ------  -----  ------  ------

 Interest and
  other income
  (expense),
  net           0.1    0.01    (2.6)  (0.01)   (4.1) (0.02)   (4.1)  (0.02)
 Non-cash
  interest
  expense       4.8    0.02     4.4    0.02    14.0   0.06    12.8    0.06
 (Benefit)
  provision
  for income
  taxes       (34.9)  (0.15)      -       -   (34.9) (0.15)      -       -
 Discontinued
  operations      -       -     0.6       -       -      -     1.9    0.01
              -----  ------  ------  ------  ------  -----  ------  ------
 Total related
  to net income
  & EPS        12.4    0.06    35.1    0.15   100.5   0.43   122.1    0.56
              -----  ------  ------  ------  ------  -----  ------  ------
Non-GAAP
 measures     $51.0  $ 0.22  $ 23.2  $ 0.10  $162.8  $0.70  $ 58.8  $ 0.27
              =====  ======  ======  ======  ======  =====  ======  ======

Note: Certain totals may not add due to rounding




                         JDS UNIPHASE CORPORATION
        RECONCILIATION OF GAAP NET REVENUE TO NON-GAAP NET REVENUE
                         (in millions, unaudited)

                                 Three Months Ended     Nine Months Ended
                                --------------------- ---------------------
                                April 2,   April 3,   April 2,   April 3,
                                  2011       2010       2011       2010
                                ---------- ---------- ---------- ----------
GAAP net revenue                $    454.0 $    332.3 $   1332.7 $    973.0
  Deferral of revenues related
   to purchase accounting
   adjustment                          1.4        0.6       11.2        2.3
                                ---------- ---------- ---------- ----------
Non-GAAP net revenue            $    455.4 $    332.9 $  1,343.9 $    975.3
                                ========== ========== ========== ==========

Note: Certain totals may not add due to rounding




                         JDS UNIPHASE CORPORATION
        RECONCILIATION OF GAAP NET INCOME (LOSS) TO ADJUSTED EBITDA
                         (in millions, unaudited)

                                 Three Months Ended     Nine Months Ended
                                --------------------  --------------------
                                April 2,   April 3,   April 2,   April 3,
                                  2011       2010       2011       2010
                                ---------  ---------  ---------  ---------
GAAP net income (loss)          $    38.6  $   (11.9) $    62.3  $   (63.3)
  Interest and other income
   (expense), net                    (0.1)      (3.5)      (5.2)      (8.5)
  Interest expense                    6.2        5.9       18.9       18.1
  (Benefit) provision for
   income taxes                     (32.1)      (1.7)     (29.0)       0.7
  Depreciation                       16.6       14.1       47.5       44.0
  Amortization                       22.3       18.6       67.1       56.9
                                ---------  ---------  ---------  ---------
EBITDA                               51.5       21.5      161.6       47.9
                                ---------  ---------  ---------  ---------
  Costs related to
   restructuring and related
   charges                            7.6        1.2       10.4       14.3
  Costs related to stock based
   compensation expense              10.9       10.0       29.9       33.1
  Deferral of revenues related
   to purchase accounting
   adjustment                         1.4        0.6       11.2        2.3
  Costs related to other
   non-recurring activities             -        1.8        6.7        3.4
  Loss on disposal of
   long-lived assets                  0.2        0.5        0.2        1.5
  Discontinued operations               -        0.6          -        1.9
                                ---------  ---------  ---------  ---------
Adjusted EBITDA                 $    71.6  $    36.2  $   220.0  $   104.4
                                =========  =========  =========  =========

Note: Certain totals may not add due to rounding


Contact Information