EX-99.1 3 q42008prn.htm PRN 4Q2008 RESULTS 03/30/2009 q42008prn.htm
EXHIBIT 99.1
 

EDCI Holdings, Inc. Announces 4Q2008 and FY2008 Results

NEW YORK – March 30, 2009 – EDCI Holdings, Inc. (NASDAQ: EDCI) (“EDCI”), the holding company for Entertainment Distribution Company, Inc., the majority shareholder of Entertainment Distribution Company, LLC (“EDC”), a European provider of supply chain services to the optical disc market, today reported 4Q2008 and FY2008 financial results.

4Q2008 and FY2008 Highlights

·  
EDCI Cash and Short-Term Investments:  $52.6 million or $7.86/share outstanding at 12/31/2008.  This compares to $52.4 million or $7.83 per share outstanding at 09/30/2008.
·  
EDCI Cash Burn Rate:  Budgeted annual 2009 rate anticipated to be $3.6 million or approximately $0.54/share outstanding at 12/31/2008.
·  
EDC Debt Declines 73% in 4Q2008:  $39 million in long-term debt at 3Q2008 declines to $10 million at 12/31/2008. This compares to estimated value of Kings Mountain real estate of $7 million.
·  
EDC International 4Q2008 Revenue Down 24% Y/Y:  Rapid year-end decline drove FY2008 revenue decline of (6%) Y/Y to $238 million.  4Q2008 revenue down (24%) Y/Y to $66 million.

“The 4Q2008 was an excruciating period to be in the CD manufacturing and distribution business, particularly in the United States where a 6.2% 4Q2008 GDP decline added cyclical insult to the secular injury of continued digital substitution to iPods,” said Robert L. Chapman, Jr., Chief Executive Officer.  “The negative operating leverage from rapid Disc volume declines overwhelmed EDC’s high fixed cost, moderate gross margin businesses. As a result, the consummation on December 31, 2008 of the sale of EDC’s unprofitable U.S. operations to Sony DADC for over $26.0 million was critical to EDC. Clarke Bailey's M&A leadership in that divestiture should allow EDCI to focus more intensely on micro-cap public targets as public market valuations have adjusted downwards.  We are seeing many acquisition opportunities that have appealing superficial valuations, but excessive asking prices and disintegrating fundamentals remain the key impediments.”


4Q2008 and FY2008 Financial Summary

($000's)
4Q2008
4Q2007
Change
FY2008
FY2007
Change
Total revenue
 $      65,820
 $      86,586
(24.0%)
 $    238,428
 $    253,443
(5.9%)
Gross profit
         16,612
         20,822
(20.2%)
         47,949
         49,711
(3.5%)
Gross margin %
25.2%
24.0%
+120 bp.
20.1%
19.6%
+50 bp.
SG&A expense
           5,131
           9,621
(46.7%)
         32,180
         37,974
(15.3%)
SG&A as % of revenue
7.8%
11.1%
(330 bp.)
13.5%
15.0%
(150 bp.)
Adjusted EBITDA from continuing operations
         13,315
         13,135
1.4%
         23,931
         19,317
23.9%
Adjusted EBITDA from continuing operations margin
20.2%
15.2%
+500 bp.
10.0%
7.6%
+240 bp.
Impairment of long-lived assets
         26,354
                -
 
         26,354
                -
 
Operating income (loss)
       (16,272)
           9,715
 
       (16,827)
           5,891
 
Income (loss) from continuing operations
       (11,158)
           5,558
 
       (12,865)
           2,167
 
Loss from discontinued operations
         (2,517)
       (10,690)
 
       (11,502)
       (18,345)
 
Net income
       (10,963)
         (5,375)
 
       (21,655)
       (15,134)
 
Diluted EPS from continuing operations
 $        (1.67)
 $          0.79
 
 $        (1.88)
 $          0.31
 
Diluted EPS from discontinued operations
 $        (0.38)
 $        (1.53)
 
 $        (1.68)
 $        (2.62)
 


 
1

 

4Q2008 and FY2008 Operating Results

·  
Revenue:

o  
4Q2008 Revenue Down (24%) Y/Y:  The (24%) Y/Y decline was attributable to Disc volume declines of (13%) Y/Y and to the U.S. dollar strengthening against Euro.
o  
FY2008 Revenue Down (6%) Y/Y:  The decrease was primarily driven by a (7%) Y/Y decline in Disc volumes.

(Period-over-period volume trend)
 
4Q2008 vs. 4Q2007
 
FY2008 vs. FY2007
EDC Hannover Manufacturing
 
(17%)
 
(9%)
EDC Hannover Distribution
 
(20%)
 
(10%)
EDC Blackburn Manufacturing
 
(2%)
 
(2%)


·  
Gross Margins:

o  
4Q2008 Gross Margin Percentage up 120 bp. Y/Y:  The slight margin increase was due to a one-time charge incurred in 4Q2007 of $2.0 million, which lowered 4Q2007 gross margin percentage by (130 bp.).
o  
FY2008 Gross Margin Percentage Relatively Flat, up only 50 bp. Y/Y:  Restructuring costs of $2.8 million in FY2008 were slightly higher than a one-time charge of $2.0 million in FY2007.

·  
EBITDA Margin:

o  
4Q2008 EBITDA Margin up 500 bp. Y/Y:  4Q2007 included approximately $4.2 million in one-time charges.  Had these charges not been incurred, 4Q2008 EBITDA margin would have been flat Y/Y at approximately 20%.
o  
FY2008 EBITDA Margin up 240 bp. Y/Y:  The increase was primarily driven by a decrease in SG&A expenses of (15.3%) Y/Y.

·  
Impairment of Long-Lived Assets

o  
4Q2008 Impairment Charge of $26.4 million:   Negative operating conditions encountered, and anticipated to continue in 2009, as well as the loss of a significant distribution customer, indicated that the carrying value of EDC Hannover’s intangible assets exceeded the future cash flows associated with the operations of these assets.

Balance Sheet Information

($000,000's)
 
12/31/2008
 
09/30/2008
 
% Change
       
(unaudited)
   
EDCI-H Cash & S/T Investments
 
 $           52.6
 
 $          52.4
 
0.3%
EDCI-H Long-Term Debt
 
                 -
 
                 -
 
0.0%
EDCI Working Capital
 
              81.4
 
             57.4
 
41.8%
EDC Unrestricted Cash
 
              22.5
 
             28.6
 
(21.2%)
EDC Accounts Receivable
 
              19.1
 
             25.0
 
(23.6%)
EDC Credit Facility & UMG Debt
 
              10.3
 
             38.8
 
(73.5%)


·  
EDCI Cash:
o  
EDCI cash and short-term investments were $52.6 million, or $7.86/share outstanding, at 12/31/2008.  This compares to $52.4 million, or $7.83 per share outstanding, at 09/30/2008.  EDCI’s budgeted 2009 cash burn rate is anticipated to be approximately $3.6 million, or approximately $0.54/share outstanding, at 12/31/2008.

·  
EDCI Working Capital:
o  
EDCI working capital was $81.4 million at 12/31/2008, approximately 41.8% higher than working capital of $57.4 million at 09/30/2008.  During 4Q2008, EDC made a scheduled debt payment of $9.0 million, paid off the $7.5 million revolving line of credit and paid down a significant amount of accounts payables and accrued liabilities.



 
2

 

·  
EDCI NOLs:
o  
As of 12/31/2008, EDCI has an estimated $288.0 million of unrestricted U.S. NOLs, which do not begin to expire until 2019.  Using a tax rate of 33%, EDCI has an estimated $14.20 per common share outstanding of future tax benefits from the NOLs.

·  
EDC Accounts Receivable / DSO:
o  
EDC 12/31/2008 accounts receivable was $19.1 million, down approximately 23.6% from 09/30/2008.  Days Sales Outstanding (DSO) was approximately 26 days at 12/31/2008, compared with a DSO of approximately 39 days at 09/30/2008.  Decrease in DSO due to a higher percentage of revenue in 4Q2008 derived from our largest customer, who has shorter payment terms.

·  
EDC Credit Facility & UMG Debt:
o  
EDC began 4Q2008 with $38.8 million but ended with $10.3 million in long-term debt.  EDC paid off $19.0 million related to its Term Loan, $7.5 million that was outstanding on its revolving credit facility, and $1.9 million on its loan with Universal. Payments were funded primarily through the proceeds received from the sale of the EDC U.S. Operations to Sony DADC and internally generated cash.


4Q2008 Key Events

Sale of EDC U.S. Operations: On 12/31/2008, EDCI closed its definitive asset purchase agreement for the sale of EDC’s distribution operations located in Fishers, Indiana, U.S. supply agreements with Universal Music Group, the equipment located in its Fishers, Indiana distribution facility and certain manufacturing equipment located in its Kings Mountain, NC facility, as well as the transfer of U.S. customer relationships to Sony DADC US Inc. (“Sony Sale”) for $26.0 million in cash and other consideration.    In the 4Q2008, a gain of $2.7 million was recorded on the Sony Sale.  The Kings Mountain, NC facility is being prepared for immediate sale and has been recorded at its estimated fair market value of $7.0 million at 12/31/2008.  We recorded losses related to our EDC U.S. operations of $13.1 million and $17.8 million in FY2008 and FY2007, respectively.  The FY2007 period includes an impairment charge of $9.8 million.

“The now-sold EDC U.S. business was in a state of meltdown in the 4Q2008, with EDC U.S. 4Q2008 Disc manufacturing volume down an astounding (33%) Y/Y, while EDC U.S. 4Q2008 Disc distribution volume fell (26%) Y/Y,” said Roger J. Morgan, EDC’s Executive VP, International Operations. “During FY2008, the U.S. music industry reported physical/CD sales declines of approximately (20%) Y/Y.”

(Period-over-period volume trend)
 
4Q2008 vs. 4Q2007
 
FY2008 vs. FY2007
U.S.  Manufacturing
 
(33%)
 
(25%)
U.S. Distribution
 
(26%)
 
(20%)


The results of the EDC U.S. operations are included in discontinued operations in EDCI’s consolidated financial statements.
CONFERENCE CALL
EDCI will host a conference call to discuss the 4Q2008 and FY2008 financial results on Tuesday, March 31, 2009 at 4:30 p.m.  EDT. This press release, the financial tables, as well as other supplemental information including the reconciliation of certain non-GAAP measures to their nearest comparable GAAP measures, are also available on EDCI’s corporate Web site, located at www.edcllc.com.

To access the conference call, please dial (800) 642-1740 or (706) 679-3928 (international callers) and reference conference code 91945279. A live webcast of the conference call will also be available on EDCI’s corporate Web site.  A replay of the conference call will be available through midnight EDT on Tuesday, April 7, 2009. The replay can be accessed by dialing (800) 642-1687 or (706) 645-9291 (international callers). The conference code for the replay is 91945279.

ABOUT EDCI HOLDINGS, INC.
EDCI Holdings, Inc. (Nasdaq: EDCI) is a multi-national company, headquartered in New York, that is seeking to enhance shareholder value by pursuing acquisition opportunities. EDCI is the holding company of Entertainment Distribution Company, Inc., which is the majority shareholder of Entertainment Distribution Company, LLC ("EDC"), a European provider of supply chain services to the optical Disc market. EDC serves every aspect of the manufacturing and distribution process and is one of the largest providers in the


 
3

 

industry. Its clients include some of the world's best-known music, movies and gaming companies. EDC’s operations include manufacturing and distribution facilities in Hannover, Germany, and a manufacturing facility in Blackburn, UK. For more information, please visit www.edcllc.com.

SAFE HARBOR STATEMENT
This news release contains statements that may be forward looking within the meaning of applicable securities laws. The statements may include projections regarding future revenues and earnings results, and are based upon EDCI’s current forecasts, expectations and assumptions, which are subject to a number of risks and uncertainties that could cause the actual outcomes and results to differ materially. Some of these results and uncertainties are discussed in EDCI’s most recently filed Annual Report on Form 10-K. These factors include, but are not limited to the current global and economic downturn; declining nature of CD and DVD industries; potential intellectual property infringement claims; variability of quarterly results and dependence on key customers; increased costs or shortages of raw materials or energy; international business risks; foreign currency translation and transaction risks; limitations on NOLs resulting from ownership changes; environmental laws and regulations; ability to attract and retain key personnel; competition; and volatility of stock price; EDCI assumes no obligation to update any forward-looking statements and does not intend to do so except where legally required.

ABOUT NON-GAAP FINANCIAL MEASURES
To supplement its consolidated financial statements, which statements are prepared and presented in accordance with GAAP, EDCI uses the following non-GAAP financial measures: EBIT and EBITDA.  The presentation of this financial information is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP.  For more information on these non-GAAP financial measures, please see the tables captioned “Summary Schedule of non-GAAP Financial Data” included at the end of this release.


 
4

 

EDCI HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS

   
December 31,
 
December 31,
   
2008
 
2007
         
ASSETS
(In thousands, except share data)
Current Assets:
       
   Cash and cash equivalents
 
 $                    75,112
 
 $                    63,850
   Restricted cash
 
                         7,258
 
                         1,940
   Short-term investments
 
                                -
 
                       29,589
   Accounts receivable, net of allowances for doubtful accounts of
       
        $3,008 and $2,811 for 2008 and 2007, respectively
 
                       19,129
 
                       24,620
   Current portion of long-term receivable
 
                            599
 
                            515
   Inventories, net
 
                         4,845
 
                         6,303
   Prepaid expenses and other current assets
 
                       12,513
 
                       14,689
   Deferred income taxes
 
                            105
 
                            277
   Assets held for sale
 
                         7,154
 
                                -
   Current assets, discontinued operations
 
                         8,691
 
                       15,256
        Total Current Assets
 
                     135,406
 
                     157,039
Restricted cash
 
                       25,439
 
                       26,015
Property, plant and equipment, net
 
                       21,186
 
                       28,199
Long-term receivable
 
                         3,066
 
                         4,244
Long-term investments
 
                         1,020
 
                                -
Intangible assets
 
                                -
 
                       35,053
Deferred income taxes
 
                         1,694
 
                         1,934
Other assets
 
                         4,739
 
                         4,510
Non-current assets, discontinued operations
 
                                -
 
                       39,027
 TOTAL ASSETS
 
 $                  192,550
 
 $                  296,021
         
LIABILITIES AND STOCKHOLDERS' EQUITY
       
Current Liabilities:
       
   Accounts payable
 
 $                    15,930
 
 $                    22,860
   Accrued expenses and other liabilities
 
                       24,435
 
                       30,218
   Income taxes payable
 
                                -
 
                         3,697
   Deferred income taxes
 
                                -
 
                            126
   Loans from employees
 
                         1,142
 
                         1,267
   Current portion of long-term debt
 
                         2,281
 
                       16,480
   Current liabilities, discontinued operations
 
                       10,226
 
                       25,596
        Total Current Liabilities
 
                       54,014
 
                     100,244
Other non-current liabilities
 
                         8,353
 
                       11,704
Loans from employees
 
                         2,490
 
                         3,646
Long-term debt
 
                         7,996
 
                       20,312
Pension and other defined benefit obligations
 
                       35,052
 
                       36,155
Deferred income taxes
 
                                -
 
                       10,195
Non-current liabilities, discontinued operations
 
                              41
 
                         1,758
        Total Liabilities
 
                     107,946
 
                     184,014
Minority interest in subsidiary company
 
                         5,205
 
                         5,771
Commitments and contingencies
       
Stockholders' Equity:
       
   Preferred stock, $.01 par value; authorized: 1,000,000 shares, no shares
       
        issued and outstanding
 
                                -
 
                                -
   Common stock, $.02 par value; authorized: 15,000,000 shares, issued and
       
        outstanding: 2008 -- 7,019,436 shares; 2007 -- 7,015,594 shares
 
                            140
 
                            140
   Additional paid in capital
 
                     371,091
 
                     370,928
   Accumulated deficit
 
                   (294,988)
 
                   (273,333)
   Accumulated other comprehensive income
 
                         4,583
 
                         8,501
   Treasury stock at cost:
       
       2008 -- 324,794 shares; 2007 -- 0 shares
 
                       (1,427)
 
                                -
        Total Stockholders' Equity
 
                       79,399
 
                     106,236
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
 
 $                  192,550
 
 $                  296,021


 
5

 

EDCI HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS


   
        Three Months Ended December 31,
   
2008
 
2007
   
(In thousands, except per share amounts)
REVENUES:
       
   Product revenues
 
 $                    52,684
 
 $                    68,530
   Service revenues
 
                       13,136
 
                       18,056
      Total Revenues
 
                       65,820
 
                       86,586
COST OF REVENUES:
 
                                -
 
                                -
   Cost of product revenues
 
                       40,454
 
                       55,155
   Cost of service revenues
 
                         8,754
 
                       10,609
      Total Cost of Revenues
 
                       49,208
 
                       65,764
GROSS PROFIT
 
                       16,612
 
                       20,822
OPERATING EXPENSES:
       
   Selling, general and administrative expense
 
                         5,131
 
                         9,621
   Impairment of long-lived assets
 
                       26,354
 
                                -
   Amortization of intangible assets
 
                         1,399
 
                         1,486
      Total Operating Expenses
 
                       32,884
 
                       11,107
OPERATING INCOME (LOSS)
 
                     (16,272)
 
                         9,715
OTHER INCOME (EXPENSE):
 
                                -
 
                                -
   Interest income
 
                            554
 
                         1,081
   Interest expense
 
                          (466)
 
                          (577)
   Gain (loss) on currency swap, net
 
                            581
 
                          (746)
   Gain (loss) on currency transactions, net
 
                       (1,268)
 
                          (223)
   Other income (expense), net
 
                            (96)
 
                            163
     Total Other Income (Expense)
 
                          (695)
 
                          (302)
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME
       
   TAXES AND MINORITY INTEREST
 
                     (16,967)
 
                         9,413
   Income tax provision (benefit)
 
                       (5,495)
 
                         3,749
   Minority interest (income) expense
 
                          (314)
 
                            106
INCOME (LOSS) FROM CONTINUING OPERATIONS
 
                     (11,158)
 
                         5,558
DISCONTINUED OPERATIONS, NET OF TAX:
       
   LOSS FROM DISCONTINUED OPERATIONS
 
                       (2,517)
 
                     (10,690)
   GAIN ON SALE OF MESSAGING BUSINESS
 
                                -
 
                          (243)
   GAIN ON SALE OF EDC U.S. OPERATIONS
 
                         2,712
 
                                -
LOSS BEFORE EXTRAORDINARY ITEM
 
                     (10,963)
 
                       (5,375)
   Extraordinary gain - net of income tax
 
                                -
 
                                -
NET INCOME (LOSS)
 
                     (10,963)
 
                       (5,375)
INCOME (LOSS) PER WEIGHTED AVERAGE COMMON SHARE (1):
       
   Income (loss) from continuing operations
 
                         (1.67)
 
                           0.79
   Discontinued Operations:
       
        Loss from discontinued operations
 
                         (0.38)
 
                         (1.53)
        Gain on sale of Messaging business
 
                                -
 
                         (0.03)
        Gain on sale of EDC U.S. Operations
 
                           0.41
 
                                -
   Extraordinary gain
 
                                -
 
                                -
Net income (loss) per weighted average common share
 
                         (1.64)
 
                         (0.77)
INCOME (LOSS) PER WEIGHTED AVERAGE DILUTED COMMON SHARE (1):
       
   Income (loss) from continuing operations
 
                         (1.67)
 
                           0.79
   Discontinued Operations:
       
        Loss from discontinued operations
 
                         (0.38)
 
                         (1.53)
        Gain on sale of Messaging business
 
                                -
 
                         (0.03)
        Gain on sale of EDC U.S. Operations
 
                           0.41
 
                                -
   Extraordinary gain
 
                                -
 
                                -
Net income (loss) per diluted weighted average common share
 
                         (1.64)
 
                         (0.77)
         
(1) Income (loss) per weighted average common share amounts are rounded to the nearest $.01; therefore, such rounding may
impact individual amounts presented.
       


 
6

 

EDCI HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS


   
        Year Ended December 31,
   
2008
 
2007
   
(In thousands, except per share amounts)
REVENUES:
       
   Product revenues
 
 $              181,159
 
 $                  195,288
   Service revenues
 
                   57,269
 
                       58,155
      Total Revenues
 
                 238,428
 
                     253,443
COST OF REVENUES:
       
   Cost of product revenues
 
                 151,722
 
                     164,550
   Cost of service revenues
 
                   38,757
 
                       39,182
      Total Cost of Revenues
 
                 190,479
 
                     203,732
GROSS PROFIT
 
                   47,949
 
                       49,711
OPERATING EXPENSES:
       
   Selling, general and administrative expense
 
                   32,180
 
                       37,974
   Impairment of long-lived assets
 
                   26,354
 
                                -
   Amortization of intangible assets
 
                     6,242
 
                         5,846
      Total Operating Expenses
 
                   64,776
 
                       43,820
OPERATING INCOME (LOSS)
 
                 (16,827)
 
                         5,891
OTHER INCOME (EXPENSE):
 
                             -
 
                                -
   Interest income
 
                     3,447
 
                         4,496
   Interest expense
 
                   (2,225)
 
                       (2,422)
   Gain (loss) on currency swap, net
 
                     1,462
 
                       (3,152)
   Gain (loss) on currency transactions, net
 
                   (3,233)
 
                            761
   Other income (expense), net
 
                      (440)
 
                            234
     Total Other Income (Expense)
 
                      (989)
 
                            (83)
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME
       
   TAXES AND MINORITY INTEREST
 
                 (17,816)
 
                         5,808
   Income tax provision (benefit)
 
                   (4,643)
 
                         3,400
   Income tax benefit
 
                             -
 
                                -
   Minority interest (income) expense
 
                      (308)
 
                            241
INCOME (LOSS) FROM CONTINUING OPERATIONS
 
                 (12,865)
 
                         2,167
DISCONTINUED OPERATIONS, NET OF TAX:
       
   LOSS FROM DISCONTINUED OPERATIONS
 
                 (11,502)
 
                     (18,345)
   GAIN ON SALE OF MESSAGING BUSINESS
 
                             -
 
                         1,044
   GAIN ON SALE OF EDC U.S. OPERATIONS
 
                     2,712
 
                                -
LOSS BEFORE EXTRAORDINARY ITEM
 
                 (21,655)
 
                     (15,134)
   Extraordinary gain - net of income tax
 
                             -
 
                                -
NET INCOME (LOSS)
 
                 (21,655)
 
                     (15,134)
INCOME (LOSS) PER WEIGHTED AVERAGE COMMON SHARE (1):
       
   Income (loss) from continuing operations
 
                     (1.88)
 
                           0.31
   Discontinued Operations:
       
        Loss from discontinued operations
 
                     (1.68)
 
                         (2.62)
        Gain on sale of Messaging business
 
                             -
 
                           0.15
        Gain on sale of EDC U.S. Operations
 
                       0.40
 
                                -
   Extraordinary gain
 
                             -
 
                                -
Net income (loss) per weighted average common share
 
                     (3.17)
 
                         (2.16)
INCOME (LOSS) PER WEIGHTED AVERAGE DILUTED COMMON SHARE (1):
       
   Income (loss) from continuing operations
 
                     (1.88)
 
                           0.31
   Discontinued Operations:
       
        Loss from discontinued operations
 
                     (1.68)
 
                         (2.62)
        Gain on sale of Messaging business
 
                             -
 
                           0.15
        Gain on sale of EDC U.S. Operations
 
                       0.40
 
                                -
   Extraordinary gain
 
                             -
 
                                -
Net income (loss) per diluted weighted average common share
 
                     (3.17)
 
                         (2.16)
         
(1) Income (loss) per weighted average common share amounts are rounded to the nearest $.01; therefore, such rounding may
impact individual amounts presented.
       

 
7

 




EDCI Holdings, Inc.
Summary Schedule of Non-GAAP Financial Data
(In thousands) Unaudited
 
 
The following summary of financial data shows the reconciliation of loss from continuing operations, as determined in accordance with accounting principles generally accepted in the United States (GAAP), to income (loss) from continuing operations and earnings before interest, taxes, and depreciation and amortization from continuing operations.
 
EBITDA is income (loss) from continuing operations before interest expense (income), net, income taxes, and depreciation and amortization and is presented because the Company believes that such information is commonly used in the entertainment industry as one measure of a company’s operating performance. EBITDA from continuing operations is not determined in accordance with generally accepted accounting principles, it is not indicative of cash provided by operating activities, should not be used as a measure of operating income and cash flows from operations as determined under GAAP, and should not be considered in isolation or as an alternative to, or to be more meaningful than, measures of performance determined in accordance with GAAP.  EBITDA, as calculated by the Company, may not be comparable to similarly titled measures reported by other companies and could be misleading unless all companies and analysts calculated EBITDA in the same manner.  For analysis purposes, we have added back the impairment charge to arrive at adjusted EBITDA since, like depreciation, it is a non-cash charge.

 
 
4Q 2008
 
4Q 2007
 
FY 2008
 
FY 2007
               
Income (loss) from continuing operations
(11,158)
 
5,558
 
(12,865)
 
2,167
               
Income tax provision (benefit)
(5,495)
 
3,749
 
(4,643)
 
3,400
(Gain) loss on currency swap, net
(581)
 
746
 
(1,462)
 
3,152
(Gain) loss on currency transaction, net
1,268
 
223
 
3,233
 
(761)
Interest (income) expense, net
(88)
 
(504)
 
(1,222)
 
(2,074)
Depreciation and amortization
2,919
 
3,526
 
14,096
 
13,667
Other (income) expense, net
96
 
(163)
 
440
 
(234)
EBITDA from continuing operations
(13,039)
 
13,135
 
(2,423)
 
19,317
Impairment
26,354
 
                                -
 
                       26,354
 
                                -
Adjusted EBITDA from continuing operations
 $                    13,315
 
 $                    13,135
 
 $                    23,931
 
 $                    19,317



8