EX-99.1 2 w71174exv99w1.htm EX-99.1 exv99w1
Exhibit 99.1
(ORBITAL LOGO)
     
For Immediate Release
  For More Information Contact:
 
  Barron Beneski (703) 406-5528
 
  Public and Investor Relations
 
  beneski.barron@orbital.com
ORBITAL REPORTS THIRD QUARTER 2008 FINANCIAL RESULTS
— Strong Free Cash Flow and Robust New Orders Highlight the Quarter —
— Company Increases 2008 Guidance, Provides Preliminary 2009 Outlook —
(Dulles, VA 16 October 2008) – Orbital Sciences Corporation (NYSE: ORB) today announced its financial results for the third quarter of 2008. Orbital’s third quarter revenues were $278.6 million in 2008, compared to $275.6 million in 2007. The company reported third quarter operating income of $21.0 million in 2008, compared to $21.6 million in 2007. Adjusted income from continuing operations* was $13.1 million, or $0.22 adjusted diluted earnings per share from continuing operations, in the third quarter of 2008, compared to income from continuing operations of $14.7 million, or $0.24 diluted earnings per share, in the third quarter of 2007. Orbital generated $37.1 million of free cash flow* in the third quarter of 2008 compared to free cash flow of $22.4 million in last year’s third quarter.
Commenting on Orbital’s third quarter results, Mr. David W. Thompson, Chairman and Chief Executive Officer, said, “Orbital reported solid third quarter 2008 financial performance, with particularly strong free cash flow and new order results. Our advanced space programs segment again led the way in revenue and operating income increases this past quarter, due to growth in human space systems and national security satellite work,” Mr. Thompson added.
For the first nine months of 2008, Orbital reported revenues of $863.4 million, up 14% as compared to $754.8 million in the first nine months of 2007. The company’s operating income for the first nine months of 2008 was $67.5 million, up 14% compared to $59.0 million in 2007. Adjusted income from continuing operations for the first nine months of 2008 was $47.3 million, or $0.78 adjusted diluted earnings per share from continuing operations, compared to income from continuing operations of $39.0 million, or $0.64 diluted earnings per share, in the first nine months of 2007. Orbital generated $68.2 million of free cash flow in the first nine months of 2008, compared to $43.6 million during the same period in 2007.
 
*   “Adjusted income from continuing operations,” “adjusted diluted earnings per share from continuing operations” and “free cash flow” are non-GAAP financial measures discussed in this release. For additional details, please refer to the sections of this press release entitled “Cash Flow and Balance Sheet” and “Disclosure of Non-GAAP Financial Measures.”
—more—

 


 

Orbital Reports Third Quarter 2008 Financial Results
Page 2
Financial Highlights
Summary financial results were as follows (in millions, except per share data):
                 
    Third Quarter
    2008   2007
Revenues
  $ 278.6     $ 275.6  
Operating Income
    21.0       21.6  
Income from Continuing Operations
    12.1       14.7  
Adjusted Income from Continuing Operations
    13.1 (1)     n/a  
Income from Discontinued Operations
          1.0  
Net Income
    12.1       15.7  
Diluted Earnings per Share:
               
Continuing Operations
  $ 0.20     $ 0.24  
Adjusted Continuing Operations
    0.22 (1)     n/a  
Income from Discontinued Operations
          0.02  
Net Income
    0.20       0.26  
 
(1)   Adjusted to exclude a $1.0 million investment impairment charge in the third quarter of 2008. See “Disclosure of Non-GAAP Financial Measures” below.
                 
    First Nine Months
    2008   2007
Revenues
  $ 863.4     $ 754.8  
Operating Income
    67.5       59.0  
Income from Continuing Operations
    35.7       39.0  
Adjusted Income from Continuing Operations
    47.3 (1)     n/a  
Gain on Sale of TMS and Income from Discontinued Operations
    15.9 (2)     1.9  
Net Income
    51.6       40.9  
Diluted Earnings per Share:
               
Continuing Operations
  $ 0.59     $ 0.64  
Adjusted Continuing Operations
    0.78 (1)     n/a  
Gain on Sale of TMS and Income from Discontinued Operations
    0.26 (2)     0.03  
Net Income
    0.85       0.67  
 
(1)   Adjusted to exclude $11.6 million of investment impairment charges in 2008. See “Disclosure of Non-GAAP Financial Measures” below.
 
(2)   Includes a $14.8 million after-tax gain, or $0.25 diluted earnings per share, on the sale of the corporation’s Transportation Management Systems (“TMS”) business unit in the second quarter of 2008.
—more—

 


 

Orbital Reports Third Quarter 2008 Financial Results
Page 3
Revenues
Revenues by segment for the third quarter were as follows (in millions):
                 
    Third Quarter  
    2008     2007  
Launch Vehicles
  $ 111.8     $ 100.3  
Satellites and Space Systems
    100.0       122.8  
Advanced Space Programs
    68.6       53.1  
Eliminations
    (1.8 )     (0.6 )
 
           
Total Revenues
  $ 278.6     $ 275.6  
Orbital’s third quarter 2008 revenues were $278.6 million, compared to third quarter 2007 revenues of $275.6 million. Advanced space programs segment revenues grew $15.5 million, or 29%, driven by increased contract activity on national security satellite programs partially offset by lower contract activity on the Orion human spacecraft program for NASA. Launch vehicles segment revenues grew $11.5 million, or 11%, principally due to increased contract activity on space launch vehicle and missile defense programs. Satellites and space systems segment revenues declined $22.8 million, or 19%, as a result of decreased activity on communications satellite programs and science and technology satellite contracts, primarily due to the substantial completion of certain satellites since the third quarter of 2007.
Revenues by segment for the first nine months were as follows (in millions):
                 
    First Nine Months  
    2008     2007  
Launch Vehicles
  $ 332.1     $ 290.8  
Satellites and Space Systems
    314.5       345.5  
Advanced Space Programs
    220.9       121.0  
Eliminations
    (4.1 )     (2.5 )
 
           
Total Revenues
  $ 863.4     $ 754.8  
For the first nine months of 2008, Orbital reported $863.4 million in revenues, up 14% over the same period last year, primarily due to revenue growth in the company’s advanced space programs and launch vehicles segments. Advanced space programs segment revenues increased $99.9 million, or 83%, due to significant increases in contract activity on the Orion program and national security satellite programs. Launch vehicles segment revenues increased $41.3 million, or 14%, principally due to increased contract activity on space launch vehicles and missile defense programs. Satellite and space systems segment revenues declined $31.0 million, or 9%, driven by decreased activity on science and technology contracts, primarily due to the substantial completion of certain satellites since last year.
—more—

 


 

Orbital Reports Third Quarter 2008 Financial Results
Page 4
Operating Income
Operating income by segment for the third quarter was as follows (in millions):
                 
    Third Quarter  
    2008     2007  
Launch Vehicles
  $ 8.4     $ 10.5  
Satellites and Space Systems
    8.1       7.8  
Advanced Space Programs
    4.5       3.6  
Corporate and Other
          (0.3 )
 
           
Total Operating Income
  $ 21.0     $ 21.6  
Orbital reported operating income of $21.0 million in the third quarter of 2008 compared to operating income of $21.6 million in the third quarter of 2007. This decrease was due to lower operating income in the launch vehicles segment, partially offset by increases in advanced space programs and satellite and space systems operating income. Launch vehicles segment operating income decreased $2.1 million, or 20%, primarily due to increased Taurus II research and development expenses as discussed below, partially offset by growth in space launch vehicle and missile defense program operating income, resulting from increased contract activity. Advanced space programs segment operating income increased $0.9 million, or 25%, primarily due to increased contract activity on national security satellite programs. Satellites and space systems segment operating income increased $0.3 million, or 4%, despite the decline in segment revenues, primarily due to profit margin improvements in the communications satellites and science and technology satellites product lines.
The company’s research and development expenses totaled $11.7 million in the third quarter of 2008, an $8.2 million increase compared to the third quarter of 2007, primarily driven by expenditures related to the Taurus II launch vehicle development program. Certain of the company’s research and development expenses are recoverable under U.S. Government contracts. In the third quarter of 2008, discretionary research and development expenses incurred in excess of amounts recovered under U.S. Government contracts resulted in a $3.0 million reduction in operating income in the launch vehicles segment. Operating income in the launch vehicles segment before these unrecovered research and development expenses was $11.4 million* in the third quarter of 2008, an increase of $0.9 million, or 9%, compared to operating income in the third quarter of 2007.
 
*   This is a non-GAAP financial measure calculated by adding back the $3.0 million reduction attributable to the unrecovered research and development expense to launch vehicles segment reported operating income of $8.4 million. Management believes the presentation of launch vehicles segment operating income without the effect of the unrecovered research and development expenses provides a more meaningful perspective on the actual operating results for the segment.
—more—

 


 

Orbital Reports Third Quarter 2008 Financial Results
Page 5
Operating income by segment for the first nine months was as follows (in millions):
                 
    First Nine Months  
    2008     2007  
Launch Vehicles
  $ 29.4     $ 28.9  
Satellites and Space Systems
    23.5       22.3  
Advanced Space Programs
    15.1       8.8  
Corporate and Other
    (0.5 )     (1.0 )
 
           
Total Operating Income
  $ 67.5     $ 59.0  
Orbital reported operating income of $67.5 million in the first nine months of 2008, up 14% compared to operating income of $59.0 million in the first nine months of 2007, due to higher operating income in all business segments. Advanced space programs segment operating income increased $6.3 million, or 72%, due to increased contract activity on the Orion program and national security satellite programs. Launch vehicles segment operating income increased $0.5 million, or 2%, primarily due to increased contract activity on missile defense programs partially offset by increased research and development expenses attributable to the Taurus II launch vehicle development program. Launch vehicles segment operating income for the first nine months of 2008 is net of $7.0 million of research and development expenses that were not recoverable under U.S. Government contracts. Satellites and space systems segment operating income increased $1.2 million, or 5%, driven largely by improved results from communications satellite contracts.
Net Income
Income from continuing operations for the third quarter of 2008 was $12.1 million, or $0.20 diluted earnings per share, down from $14.7 million, or $0.24 diluted earnings per share, for the third quarter of 2007, primarily due to a $1.0 million investment impairment charge and a $1.7 million reduction in interest and other income in the third quarter of 2008. Net income for the third quarter of 2008 was $12.1 million, or $0.20 diluted earnings per share, down from $15.7 million, or $0.26 diluted earnings per share, for the third quarter of 2007. The third quarter of 2007 included $1.0 million of income from discontinued operations attributable to the company’s TMS business unit that was sold in the second quarter of 2008. Diluted weighted-average shares outstanding decreased to 60.5 million in the third quarter of 2008 compared to 60.9 million in the third quarter of 2007, driven by share repurchases made by the company.
Income from continuing operations for the first nine months of 2008 was $35.7 million, or $0.59 diluted earnings per share, down from $39.0 million, or $0.64 diluted earnings per share, for the first nine months of 2007 primarily due to an $8.5 million increase in operating income offset by $11.6 million of investment impairment charges and a $4.0 million reduction in interest and other income in 2008. Net income for the first nine months of 2008 was $51.6 million, or $0.85 diluted earnings per share, up from $41.0 million, or $0.67 diluted earnings per share, for the first nine months of 2007. Net income for the first nine months of 2008 included income from discontinued operations of $15.9 million, or $0.26 per diluted share, which consisted primarily of a $14.8 million after-tax gain on the sale of the company’s TMS business unit during the second quarter of
—more—

 


 

Orbital Reports Third Quarter 2008 Financial Results
Page 6
2008. Net income for the first nine months of 2007 included income from discontinued operations of $1.9 million, or $0.03 per diluted share.
Cash Flow and Balance Sheet
The company reported free cash flow of $37.1 million for the third quarter of 2008. Orbital’s unrestricted cash balance was $340.7 million as of September 30, 2008. The company’s cash flow was as follows (in millions):
                 
    2008  
    Third     First Nine  
    Quarter     Months  
Net Cash Provided by Operating Activities
  $ 44.1     $ 87.0  
Capital Expenditures
    (7.0 )     (18.8 )
 
           
Free Cash Flow
    37.1       68.2  
Net Proceeds from Sale of TMS Business Unit
    1.7       41.6  
Repurchase of Common Stock
    (6.4 )     (21.5 )
Proceeds from Issuance of Common Stock and Other
    4.7       16.6  
 
           
Net Increase in Cash
    37.1       104.9  
Beginning Cash Balance
    303.6       235.8  
 
           
Ending Cash Balance
  $ 340.7     $ 340.7  
Summary balance sheet data as of September 30, 2008 was as follows (in millions):
                     
Assets     Liabilities and Equity  
Cash
  $ 340.7     Current Liabilities   $ 248.6  
Other Current Assets
    279.0     Long-Term Debt and Other     153.3  
Non-Current Assets
    252.9     Stockholders’ Equity     470.7  
 
               
     Total Assets
  $ 872.6          Total Liabilities and Equity   $ 872.6  
 
                   
New Business Highlights
During the third quarter of 2008, Orbital received approximately $190 million in new firm contract bookings and $235 million in new option contract bookings. In addition, the company received approximately $50 million of option exercises under existing contracts. As of September 30, 2008, the company’s firm contract backlog was approximately $2.1 billion, and its total backlog (including options, indefinite-quantity contracts and undefinitized orders) was approximately $4.2 billion.
—more—

 


 

Orbital Reports Third Quarter 2008 Financial Results
Page 7
Operational Highlights
In the third quarter of 2008, Orbital successfully carried out two major space missions. In August, the AMC-21 satellite, the first of five commercial communications spacecraft ordered by SES Americom, was launched into geosynchronous orbit. In the following weeks, the company performed a series of standard in-orbit tests to ensure that the satellite was performing as designed. Upon successful completion of these tests, Orbital turned over operational control of AMC-21 to SES Americom in September. Also in September, the company conducted the 15th consecutive successful launch of a Minotaur rocket when a Minotaur II target launch vehicle flew a flawless mission in support of the Missile Defense Agency’s NFIRE experiment.
Also during the third quarter of 2008, Orbital delivered three launch vehicles and one satellite for a mission to be conducted in the future. The company delivered NASA’s Interstellar Boundary Explorer (IBEX) heliophysics science satellite to the launch site for integration with a Pegasus launch vehicle. Orbital is currently preparing to carry out the launch later this month, which will be the 40th mission for the Pegasus launch system since 1990. Orbital’s Pegasus rocket will deploy IBEX into a highly elliptical orbit that will travel 80% of the way to the Moon. The company also delivered an Orbital Boost Vehicle (OBV) missile defense interceptor for deployment in the Ground-based Midcourse Defense (GMD) system and one Coyote anti-ship target missile during the third quarter.
For the remainder of the year, Orbital expects to carry out six more space and missile systems missions and deliver numerous other systems for future operations or deployment. These include the IBEX mission as described above, the launch of a medium-range target rocket to support a missile defense exercise in the Pacific, the launch of one OBV interceptor in a test of the GMD missile defense system, and the launch of two low-altitude Coyote ramjet targets for the U.S. Navy. In addition, Orbital recently completed its work on the NSS-9 commercial communications satellite, which will be stored until its launch in early 2009. Orbital is also on track to complete NASA’s Orbiting Carbon Observatory science satellite and deliver it to the launch site for integration with a Taurus rocket that is being assembled at Vandenberg Air Force Base, CA. Also in the fourth quarter, Orbital is expected to deliver two OBVs to complete the 2008 production schedule.
—more—

 


 

Orbital Reports Third Quarter 2008 Financial Results
Page 8
2008 Financial Guidance
The company updated its financial guidance for full year 2008, as follows:
                 
Full Year 2008   Current   Previous
Revenues (in millions)
    $1,115 - $1,135       $1,100 - $1,125  
Operating Income Margin
    ~7.5%       7.25% - 7.5%  
Adjusted Diluted Earnings per Share(1)
    $0.96 - $0.99       $0.93 - $0.97  
Free Cash Flow (in millions)
    $80 - $85       $80 - $85  
 
(1)   Adjusted diluted earnings per share from continuing operations exclude $11.6 million of investment impairment charges.
2009 Preliminary Outlook
The company provided its preliminary financial outlook for 2009, as summarized in the table below:
         
    2009
Revenues (in millions)
    $1,175 - $1,200  
Operating Income Margin (see below)
    6.0% - 6.25%  
Diluted Earnings per Share (see below)
    $0.85 - $0.92  
Free Cash Flow (in millions)
    $75 - $80  
The 2009 outlook includes the impact of the company’s Taurus II launch vehicle development program which is expected to reduce full year 2009 diluted earnings per share by $0.20 to $0.25 and to consume $60 to $65 million of cash. Diluted earnings per share in the 2009 outlook excludes the effect of the adoption of a new accounting standard in 2009 pertaining to the company’s convertible notes. This new rule must be applied retrospectively; as a result, beginning in 2009 the company’s 2008 and prior years’ financial statements will be changed to reflect the new accounting. The company expects that its 2009 and 2008 income statements will each include approximately $0.05 per share of non-cash interest expense. Free cash flow and average shares used to calculate diluted earnings per share are unaffected by the new accounting standard.
—more—

 


 

Orbital Reports Third Quarter 2008 Financial Results
Page 9
Disclosure of Non-GAAP Financial Measures
Free cash flow is defined as GAAP (Generally Accepted Accounting Principles) net cash provided by operating activities (the most directly comparable GAAP financial measure) less capital expenditures for property, plant and equipment. A quantitative reconciliation of free cash flow to net cash provided by operating activities is included above in the section entitled “Cash Flow and Balance Sheet.” Management believes that the company’s presentation of free cash flow is useful because it provides investors with an important perspective on the company’s liquidity, financial flexibility and ability to fund operations and service debt. Orbital does not intend for this non-GAAP financial measure to be considered in isolation or as a substitute for the related GAAP measure. Other companies may define this measure differently.
Adjusted income from continuing operations for 2008 is defined as GAAP income from continuing operations (the most directly comparable GAAP financial measure) adjusted to exclude an investment impairment charge. Adjusted diluted earnings per share from continuing operations is equal to adjusted income from continuing operations divided by diluted shares. These measures are provided so investors can more easily compare 2008 results to 2007 results. The reconciliation of these financial measures is as follows (in millions, except per share data):
                 
    Quarter Ended     Nine Months Ended  
    September 30, 2008     September 30, 2008  
Reported Income from Continuing Operations
  $ 12.1     $ 35.7  
Add Investment Impairment Charge
    1.0       11.6  
 
           
Adjusted Income from Continuing Operations
  $ 13.1     $ 47.3  
 
           
Adjusted Diluted Earnings Per Share from Continuing Operations
  $ 0.22     $ 0.78  
—more—

 


 

Orbital Reports Third Quarter 2008 Financial Results
Page 10
About Orbital
Orbital develops and manufactures small- and medium-class rockets and space systems for commercial, military and civil government customers. The company’s primary products are satellites and launch vehicles, including low-Earth orbit, geosynchronous-Earth orbit and planetary spacecraft for communications, remote sensing, scientific and defense missions; human-rated space systems for Earth-orbit, lunar and other missions; ground- and air-launched rockets that deliver satellites into orbit; and missile defense systems that are used as interceptor and target vehicles. Orbital also provides satellite subsystems and space-related technical services to government agencies and laboratories.
“Safe Harbor” Statement Under the Private Securities Litigation Reform Act of 1995
Certain statements in this press release are forward-looking in nature or “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995. Such forward-looking statements are subject to risks, trends and uncertainties that could cause the actual results or performance of the company to be materially different from the forward-looking statement. Uncertainty surrounding factors such as continued government support and funding for key space and defense programs, new product development programs, product performance and market acceptance of products and technologies, as well as other risk factors and business considerations described in the company’s SEC filings, including its annual report on Form 10-K, could impact Orbital’s actual financial and operational results. Orbital assumes no obligation to update the information contained in this press release.
A transcript of the earnings teleconference call will be available on Orbital’s website at http://www.orbital.com/Investor.
— attachments below —
—more—

 


 

Orbital Reports Third Quarter 2008 Financial Results
Page 11
ORBITAL SCIENCES CORPORATION
Condensed Consolidated Income Statements
(in thousands, except per share data)
                 
    Third Quarter  
    2008     2007  
Revenues
  $ 278,628     $ 275,640  
Cost of revenues
    227,253       231,111  
Research and development expenses
    11,676       3,520  
Selling, general and administrative expenses
    18,699       19,428  
 
           
Income from operations
    21,000       21,581  
Investment impairment charge
    (1,000 )      
Interest income and other
    1,763       3,497  
Interest expense
    (1,107 )     (1,341 )
 
           
Income before income taxes
    20,656       23,737  
Income taxes
    (8,513 )     (9,033 )
 
           
Income from continuing operations
    12,143       14,704  
Income from discontinued operations, net of taxes*
          974  
 
           
Net income
  $ 12,143     $ 15,678  
 
           
 
               
Basic income per share:
               
Continuing operations
  $ 0.21     $ 0.25  
Discontinued operations
          0.01  
 
           
Net income
  $ 0.21     $ 0.26  
 
           
 
               
Diluted income per share:
               
Continuing operations
  $ 0.20     $ 0.24  
Discontinued operations
          0.02  
 
           
Net income
  $ 0.20     $ 0.26  
 
           
 
               
Shares used in computing basic income per share
    58,776       59,176  
Shares used in computing diluted income per share
    60,517       60,874  
 
*   Certain amounts in the company’s income statements have been reclassified as discontinued operations to give effect to the sale of the TMS business unit that occurred in the second quarter of 2008.
—more—

 


 

Orbital Reports Third Quarter 2008 Financial Results
Page 12
ORBITAL SCIENCES CORPORATION
Condensed Consolidated Income Statements
(in thousands, except per share data)
                 
    First Nine Months  
    2008     2007  
Revenues
  $ 863,396     $ 754,802  
Cost of revenues
    704,724       629,022  
Research and development expenses
    30,082       9,690  
Selling, general and administrative expenses
    61,112       57,083  
 
           
Income from operations
    67,478       59,007  
Investment impairment charge
    (11,600 )      
Interest income and other
    5,601       9,563  
Interest expense
    (3,250 )     (3,606 )
 
           
Income before income taxes
    58,229       64,964  
Income taxes
    (22,571 )     (25,947 )
 
           
Income from continuing operations
    35,658       39,017  
Discontinued operations, net of taxes*
               
Income from operations
    1,118       1,943  
Gain on sale of business
    14,800        
 
           
Income from discontinued operations, net of taxes
    15,918       1,943  
 
           
Net income
  $ 51,576     $ 40,960  
 
           
 
               
Basic income per share:
               
Continuing operations
  $ 0.61     $ 0.66  
Discontinued operations
    0.27       0.03  
 
           
Net income
  $ 0.88     $ 0.69  
 
           
 
               
Diluted income per share:
               
Continuing operations
  $ 0.59     $ 0.64  
Discontinued operations
    0.26       0.03  
 
           
Net income
  $ 0.85     $ 0.67  
 
           
 
               
Shares used in computing basic income per share
    58,643       59,249  
Shares used in computing diluted income per share
    60,347       60,998  
 
*   Certain amounts in the company’s income statements have been reclassified as discontinued operations to give effect to the sale of the TMS business unit that occurred in the second quarter of 2008.
—more—

 


 

Orbital Reports Third Quarter 2008 Financial Results
Page 13
ORBITAL SCIENCES CORPORATION
Condensed Consolidated Balance Sheets
(in thousands)
                 
    September 30,     December 31,  
    2008     2007  
Assets
               
Cash
  $ 340,662     $ 235,822  
Receivables, net
    200,638       183,507  
Inventory
    26,063       26,549  
Deferred income taxes, net
    45,405       44,420  
Other current assets
    6,877       5,508  
 
           
Total current assets
    619,645       495,806  
Non-current investments
    19,900       28,000  
Property, plant and equipment, net
    105,579       95,713  
Goodwill
    55,551       55,551  
Deferred income taxes, net
    65,549       90,942  
Other non-current assets
    6,352       9,456  
 
           
Total Assets
  $ 872,576     $ 775,468  
 
           
 
               
Liabilities and Stockholders’ Equity
               
Accounts payable and accrued expenses
  $ 166,432     $ 131,805  
Deferred revenues and customer advances
    82,188       79,339  
 
           
Total current liabilities
    248,620       211,144  
Long-term debt
    143,750       143,750  
Other non-current liabilities
    9,509       325  
Total stockholders’ equity
    470,697       420,249  
 
           
Total Liabilities and Stockholders’ Equity
  $ 872,576     $ 775,468  
 
           
—more—

 


 

Orbital Reports Third Quarter 2008 Financial Results
Page 14
ORBITAL SCIENCES CORPORATION
Condensed Consolidated Statements of Cash Flows
(in thousands)
                 
    September 30, 2008  
    Third        
    Quarter     Nine Months  
Net income
  $ 12,143     $ 51,576  
Gain on sale of business, net of tax
          (14,800 )
Impairment of non-current investments
    1,000       11,600  
Depreciation
    4,721       13,877  
Deferred taxes
    5,912       16,839  
Changes in assets and liabilities
    20,755       4,099  
Other
    (416 )     3,847  
 
           
Net cash provided by operating activities
    44,115       87,038  
 
           
Capital expenditures
    (7,010 )     (18,865 )
Net proceeds from sale of business
    1,730       41,612  
Net proceeds from sale of property
          2,193  
Other
    (1,081 )      
 
           
Net cash (used in) provided by investing activities
    (6,361 )     24,940  
 
           
Repurchase of common stock
    (6,390 )     (21,521 )
Net proceeds from issuance of common stock
    4,279       10,495  
Other
    1,461       3,888  
 
           
Net cash used in financing activities
    (650 )     (7,138 )
 
           
Net increase in cash
    37,104       104,840  
Cash, beginning of period
    303,558       235,822  
 
           
Cash, end of period
  $ 340,662     $ 340,662  
 
           
# # #