EX-99.1 2 donaldson100867_ex99-1.htm PRESS RELEASE DATED FEBRUARY 24, 2010 donaldson100867_ex99-1.htm - Generated by SEC Publisher for SEC Filing

 

 

Exhibit 99.1

 

 

FOR IMMEDIATE RELEASE:

FOR FURTHER INFORMATION:

Wednesday, February 24, 2010

Rich Sheffer  (952) 887-3753

 

 

DONALDSON REPORTS SECOND QUARTER

AND INCREASES EARNINGS OUTLOOK

 

MINNEAPOLIS (Feb. 24, 2010) — Donaldson Company, Inc. (NYSE: DCI) announced its financial results for its fiscal 2010 second quarter.  Summarized financial results are as follows (dollars in millions, except per share data):

 

 

 

Three Months Ended
January 31

 

Six Months Ended
January 31

 

 

 

2010

 

2009

 

Change

 

2010

 

2009

 

Change

 

Net sales

      

$

436.1

      

$

460.6

      

   

-5.3

%   

$

864.2

      

$

1,033.9

      

   

-16.4

%

Operating income

 

 

39.1

 

 

27.8

 

 

40.2

%

 

91.5

 

 

97.5

 

 

-6.2

%

Net earnings

 

 

31.0

 

 

33.8

 

 

-8.4

%

 

65.5

 

 

81.8

 

 

-19.8

%

Diluted EPS

 

 

$0.39

 

 

$0.43

 

 

-9.3

%

 

$0.83

 

 

$1.03

 

 

-19.4

%

 

“Our operating income increased 40 percent, as our operating margin improved to 9.0 percent from 6.0 percent last year,” said Bill Cook, Chairman, President and CEO.  “We benefited from the savings generated by our restructuring activities and our ongoing product and process cost reduction initiatives.  Our sales mix also helped to improve margins as our replacement filter sales again exceeded our first-fit sales.”

 

Included in the above results are pre-tax restructuring expenses of $5.1 million in the quarter and $6.4 million year-to-date, compared to the prior year’s $4.3 million for both the quarter and year-to-date.  The impact of these restructuring expenses reduced diluted EPS by $0.05 in the quarter and $0.06 year-to-date, versus last year’s impact of $0.04 for both the quarter and year-to-date.

 

“While we had very strong operating performance in the quarter versus last year, our net earnings and EPS were down due to the incremental tax benefits of $11 million received last year.”

 

“We were also very pleased that our sales were better than we had anticipated and that for the third consecutive quarter were up on a sequential basis.  With the continued improvement in our overall business conditions, combined with the benefits from our completed cost reduction and restructuring activities, we expect both our sales and earnings comparisons to be positive for the second half of FY10.”

 

“One key benefit of our diversified portfolio of filtration businesses is the variety of our different end market exposures.  We have already seen our early-cycle businesses return to year-over-year growth, including Aftermarket and On-Road Products in our Engine Products and Special Applications in our Industrial Products.  Some of our mid-cycle businesses are now stabilizing.  As global economic conditions continue to improve, we expect more of our businesses to return to year-over-year growth.”

 

 

(more)

 


Donaldson Company, Inc.

February 24, 2010

Page 2

 

 

Financial Statement Discussion

 

The impact of foreign currency translation increased reported sales by $24.2 million, or 5.2 percent, in the quarter and $30.8 million, or 3.0 percent, year-to-date.  The impact of foreign currency translation increased reported net earnings by $1.4 million, or 4.3 percent, in the quarter and $1.5 million, or 1.9 percent, year-to-date.

 

Gross margin was 33.5 percent for the quarter and 34.1 percent year-to-date, compared to prior year margins of 29.1 and 31.0 percent, respectively.  The increase in our gross margin was the result of a higher mix of replacement filter sales, savings from our restructuring actions, and ongoing cost reduction activities.  Within gross margin, we incurred $3.4 million in restructuring costs in the quarter, compared to $2.4 million last year.

 

Operating expenses of $106.9 million for the quarter were essentially flat with the prior year.  Year-to-date operating expenses were $202.9 million, down 9.1 percent from $223.2 million in the prior year.  We incurred $1.7 million in restructuring costs in the quarter, compared to $1.9 million last year.  Warranty expense increased by $3.2 million compared to last year’s second quarter.  Finally, the current quarter also included $5.0 million for the majority of our annual stock option expense, compared to $2.8 million last year.

 

The effective tax rate for the quarter was 17.5 percent, compared to a prior year benefit of (31.5) percent.  Our current quarter included benefits of $4.1 million from the expiration of the statute of limitations at a foreign subsidiary and other discrete tax items.  Last year, we had $15.0 million in tax benefits primarily from several tax audits and court cases that concluded favorably. Year-to-date, the effective tax rate was 25.1 percent compared to a prior year rate of 13.2 percent.

 

During the quarter, we made a $10.0 million discretionary contribution to our U.S. pension plans. In addition, as part of our ongoing share repurchase program, we repurchased 113,000 shares for $4.4 million.  Year-to-date, we have repurchased 332,000 shares for $11.8 million.

 

FY10 Outlook

 

Based on recent economic data and Customer forecasts, we expect continued gradual improvement in overall business activity.  Our updated full year FY10 EPS forecast has been increased to be between $1.77 and $1.97, including our estimated full year restructuring costs of $12 to $17 million.  Excluding those restructuring charges, we forecast our full year FY10 EPS to be between $1.89 and $2.09.

 

 

Ÿ

We are planning our total FY10 sales to be $1.8 billion.  Our forecast is based on the Euro at US$1.37 and 90 Yen to the US$.

 

 

 

 

Ÿ

Including our estimated full year restructuring costs, we expect our full year operating margin to be 11.4 to 12.0 percent.

 

(more)


Donaldson Company, Inc.

February 24, 2010

Page 3

 

 

 

Ÿ

Our full year FY10 tax rate is projected to be between 26 and 28 percent.

 

 

 

 

Ÿ

We expect our full year free cash flow to be $145 to $165 million.

 

Engine Products:  We expect full year sales to increase 2 to 6 percent, including the impact of foreign currency translation.

 

 

Ÿ

During the second half of FY10 we anticipate a 10 to 20 percent increase in sales to our construction and mining equipment Customers, as they increase their production rates to replenish inventory to levels consistent with their current end-user demand.  We also anticipate a modest increase in the farm equipment market.

 

 

 

 

Ÿ

We are forecasting slightly lower sales in the second half of FY10 for our Aerospace and Defense Products due to the slowdown in U.S. military activity in Iraq and the associated decrease in government procurement spending for major programs.

 

 

 

 

Ÿ

In our On-Road Products business, we believe that build rates for heavy- and medium-duty trucks will improve incrementally.  We expect a high single-digit percent sales increase during the second half of FY10.

 

 

 

 

Ÿ

Our Aftermarket Products’ sales are expected to continue improving as utilization rates for both heavy trucks and off-road equipment increase.  We also anticipate a small improvement from inventory replenishment activities by our Customers.  Finally, we will benefit from the increasing amount of equipment in the field with our PowerCore® technology and other proprietary filtration systems.

 

Industrial Products:  We forecast full year FY10 sales to decrease 8 to 12 percent, including the impact of foreign currency translation.

 

 

Ÿ

Our Industrial Filtration Solutions Products’ sales are projected to decrease 8 to 12 percent for the year as improving demand for replacement filters is offset by continued lower demand for new filtration equipment.

 

 

 

 

Ÿ

We expect full year sales of our Gas Turbine Products to decrease 25 to 30 percent due to the current slowdown in demand for large power generation projects.  Our longer-term outlook remains positive with the eventual recovery of the global economy and the increased availability of natural gas. 

 

 

 

 

Ÿ

Special Applications Products’ sales are projected to increase 10 to 14 percent, as conditions have improved in the end markets for both our disk drive filters and membrane products.

 

(more)


Donaldson Company, Inc.

February 24, 2010

Page 4

 

 

About Donaldson Company

 

Donaldson is a leading worldwide provider of filtration systems that improve people’s lives, enhance our Customers’ equipment performance, and protect our environment.  We are a technology-driven Company committed to satisfying our Customers’ needs for filtration solutions through innovative research and development, application expertise, and global presence.  Our employees contribute to the Company’s success by supporting our Customers at our more than 100 sales, manufacturing, and distribution locations around the world.

 

Donaldson is a member of the S&P MidCap 400 and Russell 1000 indices, and our shares trade on the NYSE under the symbol DCI.  Additional information is available at www.donaldson.com.

 

 

SAFE HARBOR STATEMENT UNDER THE SECURITIES REFORM ACT OF 1995

 

The Company desires to take advantage of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995 (the “Act”) and is making this cautionary statement in connection with such safe harbor legislation.  This announcement contains forward-looking statements, including forecasts, plans, and projections relating to our business and financial performance and global economic conditions, which involve uncertainties that could materially impact results.

 

The Company wishes to caution investors that any forward-looking statements are subject to uncertainties and other risk factors that could cause actual results to differ materially from such statements, including but not limited to risks associated with:  world economic factors and the ongoing economic uncertainty that is negatively impacting many regions of the world, the reduction in sales volume and orders, our Customers’ financial condition, the potential for some OEM Customers to increase their reliance on their own filtration capabilities, currency fluctuations, commodity prices, political factors, the Company’s international operations, highly competitive markets, governmental laws and regulations, including the impact of the unprecedented economic stimulus measures being implemented by governments around the world, the implementation of our new information systems, potential global health outbreaks, and other factors included in our Annual and Quarterly Reports.  We undertake no obligation to publicly update or revise any forward-looking statements.

 

(more)


Donaldson Company, Inc.

February 24, 2010

Page 5

 

 

CONDENSED STATEMENTS OF CONSOLIDATED EARNINGS

DONALDSON COMPANY, INC. AND SUBSIDIARIES

(Thousands of dollars, except share and per share amounts)

(Unaudited)

 

 

 

Three Months Ended
January 31

 

Six Months Ended
January 31

 

 

 

2010

 

2009

 

2010

 

2009

 

Net sales

          

$

436,122

      

$

460,601

            

$

864,202

      

$

1,033,861

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

 

290,175

 

 

326,589

 

 

569,855

 

 

713,146

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

 

145,947

 

 

134,012

 

 

294,347

 

 

320,715

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

106,896

 

 

106,165

 

 

202,852

 

 

223,181

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

39,051

 

 

27,847

 

 

91,495

 

 

97,534

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income, net

 

 

(1,281

)

 

(2,574

)

 

(1,801

)

 

(5,678

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

2,795

 

 

4,728

 

 

5,745

 

 

9,018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings before income taxes

 

 

37,537

 

 

25,693

 

 

87,551

 

 

94,194

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

 

6,571

 

 

(8,100

)

 

22,016

 

 

12,439

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

$

30,966

 

$

33,793

 

$

65,535

 

$

81,755

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

78,087,356

 

 

77,861,977

 

 

78,066,774

 

 

77,930,190

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted shares outstanding

 

 

79,406,326

 

 

78,900,265

 

 

79,375,443

 

 

79,368,020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per share

 

$

0.40

 

$

0.43

 

$

0.84

 

$

1.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per share assuming dilution

 

$

0.39

 

$

0.43

 

$

0.83

 

$

1.03

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends paid per share

 

$

0.115

 

$

0.115

 

$

0.230

 

$

0.225

 

 

(more)


Donaldson Company, Inc.

February 24, 2010

Page 6

 

 

DONALDSON COMPANY, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Thousands of dollars)

(Unaudited)

 

 

 

January 31
2010

 

July 31
2009

 

ASSETS

      

 

 

      

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

180,606

 

$

143,687

 

Accounts receivable – net

 

 

287,978

 

 

280,187

 

Inventories – net

 

 

190,285

 

 

180,238

 

Prepaids and other current assets

 

 

68,347

 

 

72,655

 

 

 

 

 

 

 

 

 

Total current assets

 

 

727,216

 

 

676,767

 

 

 

 

 

 

 

 

 

Other assets and deferred taxes

 

 

276,163

 

 

276,161

 

Property, plant and equipment – net

 

 

371,075

 

 

381,068

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,374,454

 

 

$1,333,996

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade accounts payable

 

$

130,291

 

 

$123,063

 

Employee compensation and other liabilities

 

 

132,240

 

 

141,967

 

Notes payable

 

 

25,651

 

 

29,558

 

Current maturity long-term debt

 

 

5,505

 

 

5,496

 

 

 

 

 

 

 

 

 

Total current liabilities

 

 

293,687

 

 

300,084

 

 

 

 

 

 

 

 

 

Long-term debt

 

 

251,747

 

 

253,674

 

Other long-term liabilities

 

 

85,719

 

 

91,620

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

631,153

 

 

645,378

 

 

 

 

 

 

 

 

 

Equity

 

 

743,301

 

 

688,618

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

$

1,374,454

 

 

$1,333,996

 

 

(more)


Donaldson Company, Inc.

February 24, 2010

Page 7

 

 

DONALDSON COMPANY, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Thousands of dollars)

(Unaudited)

 

 

 

Six Months Ended
January 31

 

 

 

2010

 

2009

 

OPERATING ACTIVITIES

      

 

 

      

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

$

65,535

 

$

81,755

 

Adjustments to reconcile net earnings to net cash provided by operating activities:

 

 

 

 

 

 

 

Depreciation and amortization

 

 

30,549

 

 

29,101

 

Changes in operating assets and liabilities

 

 

(6,696

)

 

(4,242

)

Tax benefit of equity plans

 

 

(2,375

)

 

(2,182

)

Stock compensation plan expense

 

 

5,745

 

 

3,379

 

Other, net

 

 

(7,487

)

 

(13,993

)

Net cash provided by operating activities

 

 

85,271

 

 

93,818

 

 

 

 

 

 

 

 

 

INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net expenditures on property and equipment

 

 

(18,121

)

 

(23,251

)

Acquisitions and divestitures, net

 

 

(250

)

 

(74,626

)

Net cash used in investing activities

 

 

(18,371

)

 

(97,877

)

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of treasury stock

 

 

(8,887

)

 

(32,773

)

Net change in debt

 

 

(8,998

)

 

55,889

 

Dividends paid

 

 

(17,792

)

 

(17,411

)

Tax benefit of equity plans

 

 

2,375

 

 

2,182

 

Exercise of stock options

 

 

3,443

 

 

2,494

 

Net cash provided by/(used in) financing activities

 

 

(29,859

)

 

10,381

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash

 

 

(122

)

 

(13,650

)

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

 

36,919

 

 

(7,328

)

 

 

 

 

 

 

 

 

Cash and cash equivalents – beginning of year

 

 

143,687

 

 

83,357

 

 

 

 

 

 

 

 

 

Cash and cash equivalents – end of period

 

 

$180,606

 

$

76,029

 

 

(more)


Donaldson Company, Inc.

February 24, 2010

Page 8

 

 

SEGMENT DETAIL

(Thousands of dollars)

(Unaudited)

 

 

 

Engine
Products

 

Industrial
Products

 

Corporate &
Unallocated

 

Total
Company

 

3 Months Ended January 31, 2010:

   

 

 

      

 

 

      

     

 

      

 

 

 

Net sales

 

$

249,650

 

$

186,472

 

 

 

$

436,122

 

Earnings before income taxes

 

 

26,556

 

 

14,993

 

 

(4,012

)

 

37,537

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3 Months Ended January 31, 2009:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

242,090

 

$

218,511

 

 

 

$

460,601

 

Earnings before income taxes

 

 

10,399

 

 

17,423

 

 

(2,129

)

 

25,693

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6 Months Ended January 31, 2010:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

493,622

 

$

370,580

 

 

 

$

864,202

 

Earnings before income taxes

 

 

57,456

 

 

37,329

 

 

(7,234

)

 

87,551

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6 Months Ended January 31, 2009:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

550,867

 

$

482,994

 

 

 

$

1,033,861

 

Earnings before income taxes

 

 

46,544

 

 

51,991

 

 

(4,341

)

 

94,194

 

 

 

NET SALES BY PRODUCT

(Thousands of dollars)

(Unaudited)

 

 

 

Three Months Ended
January 31

 

Six Months Ended
January 31

 

 

 

2010

 

2009

 

2010

 

2009

 

Engine Products segment:

  

 

 

      

 

 

      

 

 

      

 

 

 

Off-Road Products

 

$

48,578

 

$

63,010

 

$

93,010

 

$

149,267

 

Aerospace and Defense Products

 

 

28,503

 

 

30,861

 

 

57,689

 

 

59,428

 

On-Road Products

 

 

18,973

 

 

16,422

 

 

36,890

 

 

44,144

 

Aftermarket Products

 

 

149,357

 

 

121,465

 

 

297,666

 

 

278,772

 

Retrofit Emissions Products

 

 

4,239

 

 

10,332

 

 

8,367

 

 

19,256

 

Total Engine Products segment

 

$

249,650

 

$

242,090

 

$

493,622

 

$

550,867

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial Products segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial Filtration Solutions Products

 

$

109,913

 

$

127,397

 

$

218,193

 

 

282,604

 

Gas Turbine Products

 

 

30,959

 

 

56,995

 

 

65,184

 

$

116,880

 

Special Applications Products

 

 

45,600

 

 

34,119

 

 

87,203

 

 

83,510

 

Total Industrial Products segment

 

$

186,472

 

$

218,511

 

$

370,580

 

$

482,994

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Company

 

$

436,122

 

$

460,601

 

$

864,202

 

$

1,033,861

 

 

(more)


 

Donaldson Company, Inc.

February 24, 2010

Page 9

 

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(Thousands of dollars, except per share amounts)

(Unaudited)

 

 

 

Three Months Ended
January 31

 

Six Months Ended
January 31

 

 

 

2010

 

2009

 

2010

 

2009

 

Free cash flow

 

$

4,831

      

$

30,263

      

$

67,150

      

$

70,567

 

Net capital expenditures

 

 

10,380 

 

 

11,792 

 

 

18,121

 

 

23,251

 

Net cash provided by operating activities

 

$

15,211

 

$

42,055

 

$

85,271

 

$

93,818

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

$

55,385

 

$

44,853

 

$

123,258

 

$

131,381

 

Income taxes

 

 

(6,571

)

 

8,100

 

 

(22,016

)

 

(12,439

)

Interest expense (net)

 

 

(2,472

)

 

(4,133

)

 

(5,158

)

 

(8,086

)

Depreciation and amortization

 

 

(15,376

)

 

(15,027

)

 

(30,549

)

 

(29,101

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

$

30,966

 

$

33,793

 

$

65,535

 

$

81,755

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales, excluding foreign currency translation

 

$

411,964

 

$

484,770

 

$

833,435

 

$

1,054,437

 

Foreign currency translation

 

 

24,158

 

 

(24,169

)

 

30,767

 

 

(20,576

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

436,122

 

$

460,601

 

$

864,202

 

$

1,033,861

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings, excluding foreign currency translation

 

$

29,529

 

$

35,420

 

$

63,994

 

$

83,724

 

Foreign currency translation

 

 

1,437

 

 

(1,627

)

 

1,541

 

 

(1,969

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

$

30,966

 

$

33,793

 

$

65,535

 

$

81,755

 

 


 

Donaldson Company, Inc.

February 24, 2010

Page 10

 

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (CONTINUED)

(Thousands of dollars, except per share amounts)

(Unaudited)

 

 

 

Three Months Ended
January 31

 

Six Months Ended
January 31

 

 

 

2010

 

2009

 

2010

 

2009

 

Net earnings, excluding special items

 

$

34,551

 

$

36,757

 

$

69,990

 

$

84,719

 

Restructuring charges, net of tax

 

 

(3,585

)

 

(2,964

)

 

(4,455

)

 

(2,964

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

$

30,966

 

$

33,793

 

$

65,535

 

$

81,755

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per share assuming dilution, excluding special items

 

$

0.44

 

$

0.47

 

$

0.89

 

$

1.07

 

Restructuring charges per share, net of tax

 

 

(0.05

)

 

(0.04

)

 

(0.06

)

 

(0.04

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per share assuming dilution

 

$

0.39

 

$

0.43

 

$

0.83

 

$

1.03

 

 

Although free cash flow, EBITDA, net sales excluding foreign currency translation, net earnings excluding foreign currency translation, net earnings excluding restructuring charges and net earnings per share assuming dilution excluding restructuring charges are not measures of financial performance under GAAP, the Company believes they are useful in understanding its financial results.  Free cash flow is a commonly used measure of a Company’s ability to generate cash in excess of its operating needs.  EBITDA is a commonly used measure of operating earnings less non-cash expenses.  Both net sales and net earnings excluding foreign currency translation provide a comparable measure for understanding the operating results of the Company’s foreign entities excluding the impact of foreign exchange.  Both net earnings excluding restructuring charges and earnings per share excluding restructuring charges provide a comparable measure for understanding the results of the Company as compared to prior periods.  A shortcoming of these financial measures is that they do not reflect the Company’s actual results under GAAP.  Management does not intend these items to be considered in isolation or as a substitute for the related GAAP measures.

 

###