EX-99.1 2 h52064exv99w1.htm PRESS RELEASE exv99w1
 

EXHIBIT 99.1
     
(SHAW GROUP LOGO)
   
 
  FOR IMMEDIATE RELEASE
 
   
 
  INVESTOR CONTACT:
 
  Chris Sammons, (225) 932-2546
 
   
 
  MEDIA CONTACT:
 
  Sean Clancy, (225) 987-7129
SHAW GROUP ANNOUNCES FOURTH QUARTER
FINANCIAL RESULTS
    Strong Growth Continues
 
    Quarterly Revenues Rise 40 Percent
 
    Quarterly Operating Cash Flow Totals $176 Million
 
    Backlog Rises to a Record $14.3 Billion
     Baton Rouge, La., December 6, 2007 — The Shaw Group Inc. (NYSE: SGR) today reported financial results for its fourth quarter and fiscal year ended August 31, 2007. Net income for the three months ended August 31, 2007, inclusive of its investment in Westinghouse, was $0.6 million, or $0.01 per diluted share. Excluding the Westinghouse segment, net income was $36.9 million, or $0.44 per diluted share. In comparison, for the three months ended August 31, 2006, which was prior to the Westinghouse investment, Shaw reported net income of $13.3 million, or $0.17 per diluted share.
     Earnings before interest expense, income taxes, depreciation and amortization (EBITDA) for the three months ended August 31, 2007, including the Westinghouse segment were $13.4 million. These results included a $52 million pre-tax and non-cash foreign exchange translation loss on the company’s Japanese Yen denominated debt that partially funded the investment in Westinghouse. Excluding the Westinghouse segment, fourth quarter 2007 EBITDA was $64.2 million compared to fourth quarter 2006 EBITDA of $30.1 million. Revenues for the fourth quarter 2007 were $1.6 billion compared to $1.2 billion in the prior year quarter, a 40 percent increase. Shaw generated approximately $176 million in operating cash flow during the fourth quarter of 2007 as compared to $162 million in the fourth quarter 2006. The company’s global cash balance at August 31, 2007, exceeded $360 million.

 


 

     For the fiscal year ended August 31, 2007, inclusive of its investment in Westinghouse, Shaw reported a net loss of $19.0 million, or $0.24 per diluted share. Excluding the Westinghouse segment, fiscal year 2007 net income was $19.4 million, or $0.24 per diluted share. For the fiscal year ended August 31, 2006, Shaw reported net income of $50.2 million, or $0.63 per diluted share.
     For the fiscal year ended August 31, 2007, EBITDA including the Westinghouse segment was $59.6 million and $92.1 million excluding the Westinghouse segment. Fiscal year ended August 31, 2006, EBITDA was $124.1 million. Revenues for fiscal year 2007 were $5.7 billion compared to $4.8 billion in fiscal year 2006, a 20 percent increase. Shaw generated $461.0 million of operating cash flow in fiscal year 2007, compared to a net use of cash in operating activities of $94.5 million in fiscal year 2006.
     Shaw booked nearly $11 billion in new awards during fiscal year 2007 and its backlog of unfilled orders at August 31, 2007, rose to a record $14.3 billion, up 57 percent from approximately $9.1 billion at August 31, 2006.
     “Global demand and economic expansion in the markets we service for power generation capacity, petrochemicals and refined products continues to drive Shaw’s considerable growth,” said J.M. Bernhard Jr., Shaw’s chairman, president and chief executive officer. “New contract awards for air quality and emissions control work, plus new clean coal generation power projects, together with our nuclear projects, provided the basis for our Power Group growth. During 2007, we booked our first major nuclear power project in China and are working on the study phase of several proposed U.S.-based nuclear power projects.
     “The Energy and Chemicals Group benefited from increased demand for chemical and petrochemical production and refinery capacity in the Middle East and Asia Pacific,” Bernhard said. “Demand for our fabrication and manufacturing services is stronger as most power plants, oil refineries, petrochemical and chemical plants require significant quantities of piping. In response to the global demand of our customers, we are building our largest facility worldwide in Matamoros, Mexico, and anticipate output to begin in the second half of fiscal year 2008.
     “Our Maintenance segment also continues to perform well from current customers expanding existing contracts and from sustained strong demand at an increasing number of new locations,” said Bernhard. “Based on our record backlog, we anticipate seeing continued growth in our revenues and earnings

 


 

and anticipate strong operating cash flow during fiscal year 2008 as we execute our major power, chemical and petrochemical contracts.”
     A conference call to discuss the company’s fourth quarter and fiscal year 2007 financial results will be held Thursday, December 6, 2007, at 11 a.m. Eastern time (10 a.m. Central time). During that call, the company also plans to discuss guidance for fiscal year 2008. A slide presentation outlining the fourth quarter and fiscal year 2007 earnings will be posted on the Investor Relations page of the Shaw Web site at www.shawgrp.com approximately one hour before the conference call. A live audio webcast of the conference call will be available on the Investor Relations page of the company’s Web site at www.shawgrp.com. A replay of the webcast will be available via the company’s Web site approximately one hour after the call has been completed. Interested persons may also access a replay by dialing 1-800-633-8284 and using the reservation number: 21361050.
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 Shaw’s GAAP financial statements, EBITDA itself is not a GAAP measure. A table reconciling EBITDA to its most directly comparable GAAP measure is included in the summarized financial information included in this release. Calculations of EBITDA should not be viewed as a substitute for calculations under GAAP, including cash flow from operations, operating income and net income. In addition, EBITDA calculations by one company may not be comparable to EBITDA calculations made by another company.
     The Shaw Group Inc. is a leading global provider of engineering, procurement, construction, technology, maintenance, fabrication, manufacturing, consulting, remediation and facilities management services for government and private sector clients in the energy, chemical, environmental, infrastructure and emergency response markets. Headquartered in Baton Rouge, La., with nearly $6 billion in annual revenues, Shaw 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 at www.shawgrp.com.
# # #

 


 

THE SHAW GROUP INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share amounts)
                                 
    Three Months Ended August 31,     Twelve Months Ended August 31,  
    2007     2006     2007     2006  
Revenues
  $ 1,636,650     $ 1,168,756     $ 5,723,712     $ 4,775,649  
Cost of revenues
    1,514,183       1,083,169       5,348,295       4,454,629  
 
                       
Gross profit
    122,467       85,587       375,417       321,020  
General and administrative expenses
    70,477       63,035       274,490       225,575  
 
                       
Operating income
    51,990       22,552       100,927       95,445  
Interest expense
    (1,952 )     (5,798 )     (12,811 )     (19,177 )
Interest expense on Japanese Yen-denominated bonds including accretion and amortization
    (8,585 )           (30,577 )      
Interest income
    5,107       1,667       13,785       5,939  
Loss on retirement of debt
                (1,119 )      
Foreign currency translation losses on Japanese Yen-denominated bonds, net
    (51,652 )           (33,204 )      
Other foreign currency transaction gains (losses), net
    (268 )     (42 )     (5,275 )     (865 )
Other income (expense), net
    1,341       (1,288 )     1,440       (933 )
 
                       
 
    (56,009 )     (5,461 )     (67,761 )     (15,036 )
Income (loss) before income taxes, minority interest, and earnings (losses) from unconsolidated entities
    (4,019 )     17,091       33,166       80,409  
Provision (benefit) for income taxes
    (8,464 )     (39 )     10,747       17,600  
 
                       
Income before minority interest and earnings (losses) from unconsolidated entities
    4,445       17,130       22,419       62,809  
Minority interest
    (4,831 )     (4,764 )     (17,699 )     (14,725 )
Income from 20% Investment in Westinghouse, net of income taxes
    719             2,176        
Earnings (losses) from unconsolidated entities, net of income taxes
    312       980       (25,896 )     2,142  
 
                       
Net income (loss)
  $ 645     $ 13,346     $ (19,000 )   $ 50,226  
 
                       
 
                               
Net income (loss) per common share:
                               
Basic:
  $ 0.01     $ 0.17     $ (0.24 )   $ 0.64  
 
                       
 
                               
Diluted:
  $ 0.01     $ 0.17     $ (0.24 )   $ 0.63  
 
                       

 


 

THE SHAW GROUP INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In thousands, except shares)
                 
    August 31, 2007     August 31, 2006  
ASSETS
               
Current assets:
               
Cash and cash equivalents
  $ 341,359     $ 155,412  
Restricted and escrowed cash
    19,266       43,409  
Accounts receivable, including retainage, net
    771,806       718,721  
Inventories
    184,371       114,436  
Costs and estimated earnings in excess of billings on uncompleted contracts, including claims
    398,131       470,708  
Deferred income taxes
    79,146       85,085  
Prepaid expenses
    23,576       8,781  
Other current assets
    34,435       83,312  
 
           
Total current assets
    1,852,090       1,679,864  
Investments in and advances to unconsolidated entities, joint ventures and limited partnerships
    41,227       53,173  
Investment in Westinghouse
    1,094,538        
 
               
Property and equipment, at cost
    418,514       345,369  
Less accumulated depreciation
    (198,662 )     (167,121 )
 
           
Property and equipment, net
    219,852       178,248  
 
               
Goodwill
    513,951       506,592  
Intangible assets
    27,356       31,108  
Deferred income taxes
    22,155        
Other assets
    103,683       88,369  
 
           
 
  $ 3,874,852     $ 2,537,354  
 
           
 
               
LIABILITIES AND SHAREHOLDERS’ EQUITY
               
Current liabilities:
               
Accounts payable
  $ 553,273     $ 481,351  
Accrued salaries, wages and benefits
    119,219       101,621  
Other accrued liabilities
    200,500       125,430  
Advanced billings and billings in excess of costs and estimated earnings on uncompleted contracts
    572,435       331,650  
Short-term debt and current maturities of long-term debt
    7,687       11,688  
 
           
Total current liabilities
    1,453,114       1,051,740  
Long-term debt, less current maturities
    9,337       173,534  
Japanese Yen-denominated long-term bonds secured by Investment in Westinghouse, net
    1,087,428        
Deferred income taxes
          18,664  
Interest rate swap contract on Japanese Yen-denominated bonds
    6,667        
Other liabilities
    62,960       41,678  
Minority interest
    18,825       13,408  
Shareholders’ equity Preferred Stock, no par value, 20,000,000 shares authorized; no shares issued and outstanding
           
Common Stock, no par value, 86,711,957 and 85,866,727 shares issued, respectively; and 81,197,473 and 80,475,928 shares outstanding, respectively
    1,104,633       1,072,589  
Retained earnings
    273,602       292,602  
Accumulated other comprehensive loss
    (36,666 )     (25,363 )
Treasury stock, 5,514,484 shares and 5,390,799 shares, respectively
    (105,048 )     (101,498 )
 
           
Total shareholders’ equity
    1,236,521       1,238,330  
 
           
 
  $ 3,874,852     $ 2,537,354  
 
           

 


 

REVENUES BY GEOGRAPHY
(In millions, except percentages)
                                 
Three Months Ended August 31,   2007     %     2006     %  
 
                               
United States
  $ 1,266.6       77     $ 955.7       82  
Asia/Pacific Rim countries
    61.8       4       38.6       3  
Middle East
    235.2       14       124.9       11  
United Kingdom & other European countries
    56.8       4       31.8       3  
South America and Mexico
    7.4       1       11.8       1  
Canada
    4.1             3.0        
Other
    4.8             3.0        
 
                       
Total revenues
  $ 1,636.7       100 %   $ 1,168.8       100 %
 
                       
                                 
Fiscal Year Ended August 31,   2007     %     2006     %  
 
                               
United States
  $ 4,525.1       79     $ 4,197.8       88  
Asia/Pacific Rim countries
    224.3       4       161.4       3  
Middle East
    749.4       13       293.3       6  
United Kingdom & other European countries
    173.8       3       73.7       2  
South America and Mexico
    22.4       1       24.9       1  
Canada
    15.2             17.3        
Other
    13.5             7.2        
 
                       
Total revenues
  $ 5,723.7       100 %   $ 4,775.6       100 %
 
                       

 


 

BACKLOG BY SEGMENT
(In millions, except percentages)
                                 
    August 31,             August 31,        
    2007     %     2006     %  
Fossil and Nuclear
  $ 6,768.9       47     $ 3,238.4       35  
E&I
    2,589.2       18       2,765.1       30  
E&C
    2,550.8       18       1,412.3       16  
Maintenance
    1,691.6       12       1,250.9       14  
F&M
    713.8       5       408.9       5  
 
                       
Total backlog
  $ 14,314.3       100 %   $ 9,075.6       100 %
 
                       

 


 

REVENUES AND GROSS PROFIT BY SEGMENT
(In millions, except percentages)
                                 
    Three Months Ended     Fiscal Year Ended  
    August 31,     August 31,  
    2007     2006     2007     2006  
Revenues
                               
Fossil and Nuclear
  $ 589.8     $ 258.5     $ 1,635.6     $ 849.0  
E&I
    386.2       415.7       1,469.3       2,115.3  
E&C
    309.6       200.7       1,063.9       587.6  
Maintenance
    213.9       195.9       1,081.5       904.0  
F&M
    136.6       98.0       472.8       319.7  
Corporate
    0.6             0.6        
 
                       
Total revenues
  $ 1,636.7     $ 1,168.8     $ 5,723.7     $ 4,775.6  
 
                       
 
                               
Gross profit
                               
Fossil and Nuclear
  $ 38.8     $ 27.2     $ 75.0     $ 4.6  
E&I
    26.4       29.8       94.7       197.1  
E&C
    13.4       6.0       70.2       22.6  
Maintenance
    9.0       0.4       19.9       29.4  
F&M
    34.3       22.2       115.0       67.3  
Corporate
    0.6             0.6        
 
                       
Total gross profit
  $ 122.5     $ 85.6     $ 375.4     $ 321.0  
 
                       
 
                               
Gross profit percentage
                               
Fossil aned Nuclear
    6.6 %     10.5 %     4.6 %     0.5 %
E&I
    6.8 %     7.2 %     6.5 %     9.3 %
E&C
    4.3 %     3.0 %     6.6 %     3.8 %
Maintenance
    4.2 %     0.2 %     1.8 %     3.3 %
F&M
    25.1 %     22.7 %     24.3 %     21.1 %
Corporate
  NM   NM   NM   NM
Total gross profit percentage
    7.5 %     7.3 %     6.6 %     6.7 %

 


 

REGULATION G DISCLOSURES
(1) The company believes it is important that we discuss our operating results excluding the Investment in Westinghouse segment. We acquired a 20% interest in Westinghouse in October 2006. We have classified the Investment in Westinghouse as a separate operating segment. The majority of the activity related to this segment will be recorded below the operating income line. During the quarter, we have recorded interest expense as well as other significant non-cash charges related to the investment. We believe that presenting our financial results excluding the Investment in Westinghouse segment is important to investors and management in order to demonstrate the profitability of our other segments as well as to point out certain non-cash charges related to this investment.
(a)   The Shaw Group Inc.
Reconciliation of Shaw Consolidated Results to Shaw Excluding Investment in Westinghouse Segment
for the three months ended August 31, 2007
                         
(in millions, except per share data)   Q4 FY 2007  
    Quarter ended August 31, 2007  
                    Actuals  
            Westinghouse     Excluding  
    Consolidated     Segment     Westinghouse  
Revenues
  $ 1,636.7     $ 0.0     $ 1,636.7  
Cost of revenues
    1,514.2       0.0       1,514.2  
 
                 
Gross profit
    122.5       0.0       122.5  
 
                       
General and administrative expenses
    70.5       0.2       70.3  
 
                 
Operating income (loss)
    52.0       (0.2 )     52.2  
 
                       
Interest expense
    (1.9 )     0.0       (1.9 )
Interest expense on JPY-denominated bonds including accretion and amortization
    (8.6 )     (8.6 )     0.0  
Interest income
    5.1       0.0       5.1  
Loss on retirement of debt
    0.0       0.0       0.0  
Foreign currency translation gains (losses) on JPY-denominated bonds, net
    (51.7 )     (51.7 )     0.0  
Other foreign currency transaction gains (losses), net
    (0.2 )     0.0       (0.2 )
Other income (expense), net
    1.3       (0.0 )     1.3  
 
                 
 
    (56.0 )     (60.3 )     4.3  
Income (loss) before income taxes, minority interest, earnings (losses) from unconsolidated entities and loss from and impairment of discontinued operations
    (4.0 )     (60.5 )     56.5  
Provision (benefit) for income taxes
    (8.5 )     (23.5 )     15.0  
 
                 
Income (loss) before minority interest, earnings (losses) from unconsolidated entities and loss from and impairment of discontinued operations
    4.5       (37.0 )     41.5  
Minority interest
    (4.8 )     0.0       (4.8 )
Income from 20% Investment in Westinghouse, net of income taxes
    0.7       0.7       0.0  
Earnings (losses) from unconsolidated entities, net of income taxes
    0.2       0.0       0.2  
 
                 
Income (loss) from continuing operations
    0.6       (36.3 )     36.9  
 
                       
Loss from and impairment of discontinued operations, net of income taxes
    0.0       0.0       0.0  
 
                 
Net income (loss)
  $ 0.6       ($36.3 )   $ 36.9  
 
                 
 
                       
Net income (loss) per common share:
                       
Basic income (loss) per common share
  $ 0.01     $ (0.45 )   $ 0.46  
 
                 
Diluted income (loss) per common share
  $ 0.01     $ (0.43 )   $ 0.44  
 
                 
 
                       
Weighted average shares outstanding:
                       
Basic
    80.1       80.1       80.1  
Diluted:
    83.0       83.0       83.0  

 


 

REGULATION G DISCLOSURES
(1) The company believes it is important that we discuss our operating results excluding the Investment in Westinghouse segment. We acquired a 20% interest in Westinghouse in October 2006. We have classified the Investment in Westinghouse as a separate operating segment. The majority of the activity related to this segment will be recorded below the operating income line. During the quarter, we have recorded interest expense as well as other significant non-cash charges related to the investment. We believe that presenting our financial results excluding the Investment in Westinghouse segment is important to investors and management in order to demonstrate the profitability of our other segments as well as to point out certain non-cash charges related to this investment.
(b)   The Shaw Group Inc.
Reconciliation of Shaw Consolidated Results to Shaw Excluding Investment in Westinghouse Segment
for the twelve months ended August 31, 2007
                         
(in millions, except per share data)   FY2007  
    Fiscal year ended August 31, 2007  
                    Actuals  
            Westinghouse     Excluding  
    As Reported     Segment     Westinghouse  
Revenues
  $ 5,723.7     $ 0.0     $ 5,723.7  
Cost of revenues
    5,348.3       0.0       5,348.3  
 
                 
Gross profit
    375.4       0.0       375.4  
 
                       
General and administrative expenses
    274.5       2.9       271.6  
 
                 
Operating income (loss)
    100.9       (2.9 )     103.8  
 
                       
Interest expense
    (12.8 )     0.0       (12.8 )
Interest expense on JPY-denominated bonds including accretion and amortization
    (30.6 )     (30.6 )     0.0  
Interest income
    13.8       0.0       13.8  
Loss on retirement of debt
    (1.1 )     0.0       (1.1 )
Foreign currency translation gains (losses) on JPY-denominated bonds, net
    (33.2 )     (33.2 )     0.0  
Other foreign currency transaction gains (losses), net
    (5.3 )     0.0       (5.3 )
Other income (expense), net
    1.4       0.0       1.4  
 
                 
 
    (67.8 )     (63.8 )     (4.0 )
 
                       
Income (loss) before income taxes, minority interest, earnings (losses) from unconsolidated entities and loss from and impairment of discontinued operations
    33.1       (66.7 )     99.8  
Provision (benefit) for income taxes
    10.7       (26.1 )     36.8  
 
                 
 
                       
Income (loss) before minority interest, earnings (losses) from unconsolidated entities and loss from and impairment of discontinued operations
    22.4       (40.6 )     63.0  
Minority interest
    (17.7 )     0.0       (17.7 )
Income from 20% Investment in Westinghouse, net of income taxes
    2.2       2.2       0.0  
Earnings (losses) from unconsolidated entities, net of income taxes
    (25.9 )     0.0       (25.9 )
 
                 
Income (loss) from continuing operations
    (19.0 )     (38.4 )     19.4  
 
                       
Loss from and impairment of discontinued operations, net of income taxes
    0.0       0.0       0.0  
 
                 
Net income (loss)
    ($19.0 )     ($38.4 )   $ 19.4  
 
                 
 
                       
Net income (loss) per common share:
                       
Basic income (loss) per common share
  $ (0.24 )   $ (0.48 )   $ 0.24  
 
                 
Diluted income (loss) per common share
  $ (0.24 )   $ (0.48 )   $ 0.24  
 
                 
 
                       
Weighted average shares outstanding:
                       
Basic
    79.9       79.9       79.9  
Diluted:
    79.9       79.9       81.8  

 


 

(2) 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 iteself is not a GAAP measure. The following table relfects the company’s calculation of EBITDA and EBITDA %. 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 August 31, 2007 and August 31, 2006
                                 
    Q4 FY 2007     Q4 FY 2006  
                    Actuals        
            Westinghouse     Excluding     Actuals  
    Consolidated     Segment     Westinghouse     (Restated)  
(in millions)                                
Net Income (Loss)
  $ 0.6     $ (36.3 )   $ 36.9     $ 13.3  
 
                       
Interest Expense
    10.5       8.6       1.9       5.8  
Depreciation and Amortization
    10.5             10.5       10.7  
Provision for Income Taxes
    (8.5 )     (23.5 )     15.0       (0.0 )
Income Taxes on Unconsolidated Subs
    0.3       0.4       (0.1 )     0.3  
Income Taxes on Discontinued Ops
                       
 
                       
EBITDA
  $ 13.4     $ (50.8 )   $ 64.2     $ 30.1  
     
 
                               
Revenue
    1,636.7       N/A       1,636.7       1,168.8  
 
                       
EBITDA %
    0.8 %     N/A       3.9 %     2.6 %
 
                       
Reconciliation of EBITDA calculation for the twelve months ended August 31, 2007 and August 31, 2006
                                 
    FY2007     FY2006  
                    Actuals        
            Westinghouse     Excluding     Actuals  
    As Reported     Segment     Westinghouse     (Restated)  
(in millions)                                
Net Income (Loss)
  $ (19.0 )   $ (38.4 )   $ 19.4     $ 50.2  
 
                       
Interest Expense
    43.4       30.6       12.8       19.2  
Depreciation and Amortization
    41.3             41.3       35.3  
Provision for Income Taxes
    10.7       (26.1 )     36.8       17.6  
Income Taxes on Unconsolidated Subs
    (16.8 )     1.4       (18.2 )     1.8  
Income Taxes on Discontinued Ops
                       
 
                       
EBITDA
  $ 59.6     $ (32.5 )   $ 92.1     $ 124.1  
     
 
                               
Revenue
    5,723.7       N/A       5,723.7       4,775.6  
 
                       
EBITDA %
    1.0 %     N/A       1.6 %     2.6 %