stock & financial message boards
  Joined Today: 0

  Login  |  Registration |  Site Map  |  Stock Market Blogs reaching thousands of users every day  |  Recent Activity  |    |

« Previous | Next » | All Messages |  IHS Message Board Home | recommend post |  Ignore Poster

Message #6
From: NewsBot
Date: September 21, 2006 01:20:00 PM

IHS News IHS Inc. Reports Third Quarter 2006 Results; Strong Performance Led by 19 Percent Revenue Growth

ENGLEWOOD, Colo.--(BUSINESS WIRE)--Sept. 21, 2006--IHS Inc. (NYSE: IHS), one of the leading global providers of critical technical information, decision-support tools and related services, today reported results for the third quarter ended August 31, 2006. Revenue for the third quarter of 2006 totaled $139.9 million, representing a 19 percent increase over third quarter 2005 revenue of $118.0 million. Net income for the third quarter of 2006 increased $12.4 million to $16.1 million, or $0.28 per diluted share, compared to third quarter 2005 net income of $3.7 million, or $0.07 per diluted share.

Adjusted EBITDA totaled $29.1 million for the third quarter of 2006, up 37 percent from $21.2 million in the third quarter of 2005. IHS generated $29.0 million of cash flow from operations for the third quarter of 2006, an increase of $16.5 million over the prior-year period. Adjusted EBITDA, a non-GAAP financial measure, is used by management to measure operating performance. See the end of this release for more information about this non-GAAP measure.

"We are very pleased with the quarter's results. We executed on our business plan, benefited from favorable market conditions, and enjoyed another solid quarter," said Charles Picasso, retiring President and CEO. "In addition, as announced at the beginning of the quarter, we closed on two important acquisitions. The company looks forward to continuing to deliver excellent value to our customers worldwide during the fourth quarter and beyond."

Third Quarter 2006 Details

Organic revenue growth in the third quarter of 2006 was 13 percent over the prior year; acquisitions added four percent and foreign exchange accounted for the remainder of the revenue increase. The company continued to grow its business in both operating segments, domestically and internationally, and across its three product categories - critical information, decision support tools, and operational and advisory services. The Energy segment grew its revenue for the third quarter by 23 percent, to $75.8 million, compared to $61.8 million in the prior year's third quarter. Energy's organic revenue growth contributed 18 percent; acquisitions added four percent with the balance relating to movements in foreign exchange. The Engineering segment grew its third quarter revenue by 14 percent, to $64.1 million, compared to $56.2 million in the prior year. The Engineering segment's organic revenue growth rate was eight percent for the third quarter 2006, with acquisitions adding four percent to the revenue growth rate, and the remainder from movements in foreign exchange.

Adjusted EBITDA for the third quarter of 2006 grew 37 percent over the third quarter of last year and was driven primarily by top-line growth accompanied by margin expansion. Operating income increased $15.9 million year-over-year to $21.8 million, up from $5.9 million for the third quarter of 2005. Last year's third quarter results included $12.4 million of restructuring and offering charges; no similar items occurred in the third quarter of 2006. Energy operating income was $16.9 million, up 15 percent over the prior-year quarter, and Engineering operating income was $8.1 million, up from the third quarter 2005 operating loss of $0.7 million.

Year-to-Date 2006

Revenue for the nine months of 2006 totaled $402.6 million, representing a 15 percent increase over the prior-period revenue of $350.1 million. Organic growth contributed the majority of the total increase. The Energy segment grew its revenue during the nine months ended August 31, 2006 by 20 percent, to $214.5 million, compared to $178.9 million in the prior-year period. The Engineering segment grew its year-to-date 2006 revenue by ten percent, to $188.2 million, compared to $171.2 million in the prior year.

Adjusted EBITDA for the first nine months of 2006 totaled $81.8 million, up 41 percent from $58.1 million in the first nine months of 2005. Operating income increased 64 percent year-over-year to $61.8 million, up from $37.7 million for the nine months ended August 31, 2005. Energy operating income was $49.4 million, up 27 percent over the prior-year period, and Engineering operating income was $21.6 million, up $15.2 million from the same period in 2005.

Net income for the first nine months of 2006 increased 67 percent to $42.5 million, or $0.75 per diluted share, compared to the first nine months 2005 net income of $25.4 million, or $0.46 per diluted share.

IHS generated $94.2 million of cash flow from operations for the first nine months of 2006, an increase of $57.3 million over the prior-year period. However, first nine month 2005 operating cash flow did include a $9.9 million payment related to the settlement of a stock option plan, and there were no similar cash payments associated with stock compensation awards in the first nine months of 2006.

Balance Sheet

IHS ended the third quarter of 2006 with $168.1 million of cash and cash equivalents and short-term investments, and virtually no debt.

"Our cash flow from operating activities remains strong. Despite investing over $84 million in acquisitions year to date, our cash and short-term investments remain almost unchanged since the end of fiscal year 2005," stated Michael J. Sullivan, IHS Executive Vice President and CFO.

Share Retention Program

The company is initiating a program to reduce the dilutive effects of employee equity grants, which have consisted primarily of restricted stock. Going forward, IHS will withhold shares to fund employee statutory withholding tax requirements. As shares vest and tax withholdings come due, the company will withhold enough shares in treasury to cover the tax liability and will make a payment to the tax authority out of corporate cash. Since IHS will simply be withholding shares, rather than buying them in the open market, this is technically not a share buyback program. Nevertheless, the company anticipates that this program will help reduce the dilutive impact of employee equity awards.

Outlook (forward-looking statement)

Based upon year-to-date performance, IHS is revising its annual guidance upward, and currently anticipates organic revenue growth in the range of 11.5 to 12.5 percent for the full year ending November 30, 2006. The company further expects adjusted EBITDA to grow 28 to 31 percent for fiscal 2006. See discussion of adjusted EBITDA and non-GAAP financial measures at the end of this release.

As previously announced, IHS will hold a conference call to discuss third quarter results on September 21, 2006, at 3:00 p.m. MST (5:00 p.m. EST). The conference call will be simultaneously webcast on the company's website: www.ihs.com.

USE OF NON-GAAP FINANCIAL MEASURES

EBITDA is defined as net income plus net interest, taxes, depreciation and amortization. Adjusted EBITDA excludes non-cash items, gains and losses on sales of assets and investments and other items that management does not utilize in assessing operating performance (as further described in the attached financial schedules). Management believes that it is useful to eliminate these items in order to focus on what it deems to be a more reliable indicator of ongoing operating performance. Management believes that investors may find adjusted EBITDA useful for the same reasons, although investors are cautioned that non-GAAP financial measures, such as adjusted EBITDA, are not a substitute for GAAP disclosures.

Non-GAAP results are presented only as a supplement to the financial statements based on U.S. generally accepted accounting principles (GAAP). Reconciliations of comparable GAAP measurements to non-GAAP measurements, such as EBITDA and adjusted EBITDA, are provided within the schedules attached to this release.

IHS FORWARD-LOOKING STATEMENTS

This release may contain forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements are statements that are not historical facts. Such statements may include financial projections and estimates and their underlying assumptions, statements regarding plans, objectives and expectations with respect to future operations, products, and services, and statements regarding future performance. In some cases, you can identify these statements by forward-looking words such as "intend," "may," "might," "will," "should," "expect," "plan," "anticipate," "believe," "estimate," "predict," "potential," or "continue," the negative of these terms, and other comparable terminology; however, be advised that not all forward-looking statements contain these identifying words. These forward-looking statements, which are subject to risks, uncertainties, and assumptions, may include projections of our future financial performance based on our growth strategies and anticipated trends in our business. These statements are only predictions based on our current expectations and projections about future events. There are important factors that could cause our actual results, level of activity, performance, or achievements to differ materially from the results, level of activity, performance, or achievements expressed or implied by the forward-looking statements. Those factors include, but are not limited to, our ability to obtain content on commercially reasonable terms from third parties (including Standards Development Organizations), changes in demand for our products and services, changes in the energy industry, our ability to develop new products and services, pricing and other competitive pressures, risks associated with the integration of acquisitions, changes in laws and regulations governing our business and certain other risk factors, including those discussed or identified by us from time to time in its public filings (which may be viewed at www.sec.gov or www.ihs.com). Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, level of activity, performance, or achievements. Moreover, neither we nor any other person assumes responsibility for the accuracy or completeness of any of these forward-looking statements. You should not rely upon forward-looking statements as predictions of future events. Other than as required by applicable law, IHS does not undertake any obligation to update any of these forward-looking statements after the date of this release to conform our prior statements to actual results or revised expectations.

About IHS Inc. (www.ihs.com)

IHS (NYSE: IHS) is one of the leading global providers of critical technical information, decision-support tools and related services to customers in a number of industries including energy, defense, aerospace, construction, electronics, and automotive through two operating segments, Engineering and Energy. Our Engineering and Energy segments each represent approximately one-half of our total revenues. We serve customers ranging from governments and large multinational corporations to smaller companies and technical professionals in more than 100 countries. Our customers rely on our offerings to facilitate decision making, support key processes and improve productivity. We have been in business for more than 45 years and employ more than 2,300 people around the world.

IHS is a registered trademark of IHS Inc. All other company and product names may be trademarks of their respective owners. Copyright (C) 2006 IHS Inc. All rights reserved.

                               IHS INC.
                      CONSOLIDATED BALANCE SHEETS
          (In thousands, except share and per-share amounts)


                                            August 31,    November 30,
                                               2006           2005
                                        ------------------------------
                                           (Unaudited)
Assets
Current assets:
 Cash and cash equivalents                    $161,631       $132,365
 Short-term investments                          6,516         27,223
 Accounts receivable, net                       97,486        136,950
 Deferred subscription costs                    29,239         27,918
 Deferred income taxes                           8,956         11,351
 Other                                           7,859         10,638
                                        ------------------------------
Total current assets                           311,687        346,445
Non-current assets:
 Property and equipment, net                    51,698         46,580
 Intangible assets, net                         60,751         27,456
 Goodwill, net                                 355,120        296,394
 Prepaid pension asset                          93,659         88,516
 Other                                           3,828          1,765
                                        ------------------------------
Total non-current assets                       565,056        460,711
                                        ------------------------------
Total assets                                  $876,743       $807,156
                                        ==============================
Liabilities and stockholders' equity
Current liabilities:
 Accounts payable                              $20,610        $41,625
 Accrued compensation                           22,956         20,135
 Accrued royalties                              16,285         26,139
 Other accrued expenses                         33,908         34,975
 Income tax payable                              7,347          7,726
 Deferred subscription revenue                 177,503        149,552
 Risk management liabilities                        --          2,705
                                        ------------------------------
Total current liabilities                      278,609        282,857
Long-term debt                                     573            262
Accrued pension liability                        8,060          6,824
Accrued post-retirement benefits                18,895         20,278
Deferred income taxes                           13,300         15,044
Other liabilities                                6,568          4,402
Minority interests                                 385            309
Commitments and contingencies
Stockholders' equity:
 Class A common stock, $0.01 par value
  per share, 80,000,000 shares
  authorized,  45,547,210 and 44,078,231
  issued and outstanding at August 31,
  2006 and November 30, 2005,
  respectively                                     455            441
 Class B common stock, $0.01 par value
  per share, 13,750,000 shares
  authorized, issued and outstanding at
  August 31, 2006 and November 30, 2005            138            138
 Additional paid-in capital                    163,143        168,196
 Retained earnings                             386,156        343,684
 Accumulated other comprehensive income
  (loss)                                           461        (10,486)
 Unearned compensation                              --        (24,793)
                                        ------------------------------
    Total stockholders' equity                 550,353        477,180
                                        ------------------------------
Total liabilities and stockholders'
 equity                                       $876,743       $807,156
                                        ==============================
                               IHS INC.
                 CONSOLIDATED STATEMENTS OF OPERATIONS
               (In thousands, except per-share amounts)


                                Three Months Ended  Nine Months Ended
                                     August 31,         August 31,
                              ----------------------------------------
                                  2006       2005     2006      2005
                              ----------------------------------------
                                              (Unaudited)
Revenue:
 Products                      $117,200    $97,419 $334,265  $291,343
 Services                        22,723     20,538   68,379    58,742
                              ----------------------------------------
  Total revenue                 139,923    117,957  402,644   350,085
Operating expenses:
 Cost of revenue:
  Products                       47,871     44,465  141,395   132,274
  Services                       16,435     12,828   46,956    37,724
                              ----------------------------------------
    Total cost of revenue
     (includes stock-based
     compensation expense of
     $392, $72, $2,558 and
     $227 for the three and
     nine months ended August
     31, 2006 and 2005,
     respectively)               64,306     57,293  188,351   169,998
  Selling, general and
   administrative (includes
   stock-based compensation
   expense of $4,048; $969;
   $9,907 and $3,318 for the
   three and nine months ended
   August 31, 2006 and 2005,
   respectively)                 50,681     40,657  143,924   126,079
  Depreciation and
   amortization                   4,218      2,773   10,930     8,539
  Restructuring and other
   charges                           --     12,397        2    12,397
  Loss (gain) on sales of
   assets, net                       53         --       53    (1,331)
  Net periodic pension and
   post-retirement benefits      (1,268)      (911)  (3,212)   (2,781)
  Earnings in unconsolidated
   subsidiaries                     (50)       (29)    (180)      (78)
  Other expense (income), net       204       (169)   1,024      (481)
                              ----------------------------------------
    Total operating expenses    118,144    112,011  340,892   312,342
                              ----------------------------------------
Operating income                 21,779      5,946   61,752    37,743
 Interest income                  1,789        901    4,161     2,553
 Interest expense                  (120)      (110)    (272)     (693)
                              ----------------------------------------
  Non-operating income, net       1,669        791    3,889     1,860
                              ----------------------------------------
Income from continuing
 operations before income
 taxes and minority interests    23,448      6,737   65,641    39,603
Provision for income taxes       (6,987)    (2,518) (21,079)  (12,498)
                              ----------------------------------------
Income from continuing
 operations before minority
 interests                       16,461      4,219   44,562    27,105
Minority interests                  (89)       (32)    (170)      (14)
                              ----------------------------------------
Income from continuing
 operations                      16,372      4,187   44,392    27,091
Discontinued operations:
 Loss from discontinued
  operations, net                  (298)      (527)  (1,920)   (1,652)
                              ----------------------------------------
Net income                      $16,074     $3,660  $42,472   $25,439
                              ========================================
Income from continuing
 operations per share:
 Basic (Class A and Class B
  common stock)                   $0.29      $0.08    $0.79     $0.49
                              ========================================
 Diluted (Class A and Class B
  common stock)                   $0.29      $0.08    $0.79     $0.49
                              ========================================
Loss from discontinued
 operations per share:
 Basic (Class A and Class B
  common stock)                  $(0.01)    $(0.01)  $(0.04)   $(0.03)
                              ========================================
 Diluted (Class A and Class B
  common stock)                  $(0.01)    $(0.01)  $(0.04)   $(0.03)
                              ========================================
Net income per share:
 Basic (Class A and Class B
  common stock)                   $0.28      $0.07    $0.75     $0.46
                              ========================================
 Diluted (Class A and Class B
  common stock)                   $0.28      $0.07    $0.75     $0.46
                              ========================================
Weighted average shares:
 Basic (Class A common stock)    43,299     41,349   42,568    41,316
                              ========================================
 Basic (Class B common stock)    13,750     13,750   13,750    13,750
                              ========================================
 Diluted (Class A common
  stock)                         57,090     55,887   56,433    55,838
                              ========================================
 Diluted (Class B common
  stock)                         13,750     13,750   13,750    13,750
                              ========================================
                               IHS INC.
                 CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (In thousands)


                                                   Nine Months Ended
                                                       August 31,
                                                ----------------------
                                                     2006       2005
                                                ----------------------
                                                       (Unaudited)
Operating activities
Net income                                         $42,472    $25,439
Reconciliation of net income to net cash
 provided by operating activities:
 Depreciation and amortization                      10,930      8,716
 Stock-based compensation expense (non-cash
  portion)                                          12,720      3,545
 Loss (gain) on sales of assets, net                    53     (1,331)
 Impairment of assets of discontinued operations     1,012         --
 Net periodic pension and post-retirement
  benefits                                          (3,212)    (2,781)
 Minority interests                                     49         14
 Deferred income taxes                                 569         59
 Change in assets and liabilities:
  Accounts receivable, net                          51,148     33,614
  Other current assets                               3,273       (794)
  Accounts payable                                 (26,679)   (20,530)
  Accrued expenses                                 (10,772)   (20,076)
  Income taxes                                        (971)     2,055
  Deferred subscription revenue                     13,560      8,275
  Other liabilities                                     --        614
                                                ----------------------
Net cash provided by operating activities           94,152     36,819
Investing activities
Capital expenditures on property and equipment      (8,047)    (3,965)
Intangible assets acquired                          (3,300)        --
Change in other assets                                 289      1,524
Purchase of investments                             (5,353)   (18,871)
Sales and maturities of investments                 26,671      1,100
Acquisitions of businesses, net of cash acquired   (84,454)    (2,967)
Proceeds from sales of assets and investment in
 affiliate                                             400      1,334
                                                ----------------------
Net cash used in investing activities              (73,794)   (21,845)
Financing activities
Net payments on debt                                  (210)      (390)
Tax benefit from equity compensation plans           7,383         --
                                                ----------------------
Net cash provided by (used in) financing
 activities                                          7,173       (390)
                                                ----------------------
Foreign exchange impact on cash balance              1,735     (1,269)
                                                ----------------------
Net increase in cash and cash equivalents           29,266     13,315
Cash and cash equivalents at the beginning of
 the period                                        132,365    124,452
                                                ----------------------
Cash and cash equivalents at the end of the
 period                                           $161,631   $137,767
                                                ======================
                               IHS INC.
         RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO
         MOST DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS
                            (In thousands)


                                                  Three Months Ended
                                                       August 31,
                                                ----------------------
                                                     2006       2005
                                                ----------------------
                                                      (Unaudited)

Energy operating income                            $16,889    $14,725
Engineering operating income (loss)                  8,062       (658)
                                                ----------------------
 Total segment operating income                     24,951     14,067
Adjustments:
 Corporate-level restructuring and other charges        --     (7,991)
 Stock-based compensation expense                   (4,440)    (1,041)
 Net periodic pension and post-retirement
  benefits                                           1,268        911
                                                ----------------------
Operating income                                   $21,779     $5,946
                                                ======================


                             Three Months Ended August 31, 2006
                      ------------------------------------------------
                         Energy  Engineering  Adjustments Consolidated
                      ------------------------------------------------
                                        (Unaudited)

Operating income          $16,889      $8,062     $(3,172)    $21,779
Adjustments:
 Allocation of
  corporate costs           3,924       3,925      (7,849)         --
 Depreciation and
  amortization              2,584       1,301         333       4,218
 Restructuring and
  other charges                --          --          --          --
 Stock-based
  compensation expense         --          --       4,440       4,440
 Loss on sales of
  assets, net                  --          53          --          53
 Net periodic pension
  and post-retirement
  benefits                     --          --      (1,268)     (1,268)
 Minority interest             --         (89)         --         (89)
                      ------------------------------------------------
Adjusted EBITDA           $23,397     $13,252     $(7,516)    $29,133
                      ================================================


                             Three Months Ended August 31, 2005
                      ------------------------------------------------
                         Energy  Engineering  Adjustments Consolidated
                      ------------------------------------------------
                                        (Unaudited)

Operating income
 (loss)                   $14,725       $(658)    $(8,121)     $5,946
Adjustments:
 Allocation of
  corporate costs           2,389       2,389      (4,778)         --
 Depreciation and
  amortization              1,598         979         196       2,773
 Restructuring and
  other charges                --       4,406       7,991      12,397
 Stock-based
  compensation expense         --          --       1,041       1,041
 Net periodic pension
  and post-retirement
  benefits                     --          --        (911)       (911)
 Minority interest             --         (32)         --         (32)
                      ------------------------------------------------
Adjusted EBITDA           $18,712      $7,084     $(4,582)    $21,214
                      ================================================
                               IHS INC.
       RECONCILIATION OF NON-GAAP FINANCIAL MEASUREMENT TO MOST
            DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENT
                            (In thousands)

                                                   Nine Months Ended
                                                       August 31,
                                                ----------------------
                                                     2006       2005
                                                ----------------------
                                                      (Unaudited)

Energy operating income                            $49,449    $38,788
Engineering operating income                        21,576      6,376
                                                ----------------------
 Total segment operating income                     71,025     45,164
Adjustments:
 Corporate-level restructuring and other charges       (20)    (7,991)
 Stock-based compensation expense                  (12,465)    (3,545)
 Gain on sales of corporate assets, net                 --      1,334
 Net periodic pension and post-retirement
  benefits                                           3,212      2,781
                                                ----------------------
Operating income                                   $61,752    $37,743
                                                ======================


                             Nine Months Ended August 31, 2006
                      ------------------------------------------------
                         Energy  Engineering  Adjustments Consolidated
                      ------------------------------------------------
                                        (Unaudited)

Operating income          $49,449     $21,576     $(9,273)    $61,752
Adjustments:
 Allocation of
  corporate costs          10,494      10,494     (20,988)         --
 Depreciation and
  amortization              6,090       4,027         813      10,930
 Restructuring and
  other charges                --         (18)         20           2
 Stock-based
  compensation expense         --          --      12,465      12,465
 Loss on sales of
  assets, net                  --          53          --          53
 Net periodic pension
  and post-retirement
  benefits                     --          --      (3,212)     (3,212)
 Minority interest             --        (170)         --        (170)
                      ------------------------------------------------
Adjusted EBITDA           $66,033     $35,962    $(20,175)    $81,820
                      ================================================


                             Nine Months Ended August 31, 2005
                      ------------------------------------------------
                         Energy  Engineering  Adjustments Consolidated
                      ------------------------------------------------
                                        (Unaudited)

Operating income          $38,788      $6,376     $(7,421)    $37,743
Adjustments:
 Allocation of
  corporate costs           7,059       7,059     (14,118)         --
 Depreciation and
  amortization              4,908       3,043         588       8,539
 Restructuring and
  offering charges             --       4,406       7,991      12,397
 Stock-based
  compensation expense         --          --       3,545       3,545
 Loss (gain) on sale
  of assets, net               --           3      (1,334)     (1,331)
 Net periodic pension
  and post-retirement
  benefits                     --          --      (2,781)     (2,781)
 Minority interest             --         (14)         --         (14)
                      ------------------------------------------------
Adjusted EBITDA           $50,755     $20,873    $(13,530)    $58,098
                      ================================================
                               IHS INC.
       RECONCILIATION OF NON-GAAP FINANCIAL MEASUREMENT TO MOST
            DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENT
                            (In thousands)


                               Three Months Ended   Nine Months Ended
                                    August 31,          August 31,
                              ----------------------------------------
                                  2006      2005      2006      2005
                              ----------------------------------------
                                             (Unaudited)

Net income                      $16,074    $3,660   $42,472   $25,439
 Interest income                 (1,789)     (901)   (4,161)   (2,553)
 Interest expense                   120       110       272       693
 Provision for income taxes       6,987     2,518    21,079    12,498
 Depreciation and amortization    4,218     2,773    10,930     8,539
                              ----------------------------------------
EBITDA                           25,610     8,160    70,592    44,616
 Stock-based compensation
  expense                         4,440     1,041    12,465     3,545
 Restructuring and other
  charges                            --    12,397         2    12,397
 Loss on sales of assets, net        53        --        53    (1,331)
 Net periodic pension and
  post-retirement benefits       (1,268)     (911)   (3,212)   (2,781)
 Loss from discontinued
  operations, net                   298       527     1,920     1,652
                              ----------------------------------------
Adjusted EBITDA                 $29,133   $21,214   $81,820   $58,098
                              ========================================


                               Three Months Ended   Nine Months Ended
                                    August 31,          August 31,
                              ----------------------------------------
                                  2006      2005      2006      2005
                              ----------------------------------------
                                             (Unaudited)

Net cash provided by operating
 activities                     $28,990   $12,490   $94,152   $36,819
 Capital expenditures on
  property and equipment         (2,284)   (1,164)   (8,047)   (3,965)
                              ----------------------------------------
Free cash flow                  $26,706   $11,326   $86,105   $32,854
                              ========================================
                               IHS INC.
                       SUPPLEMENTAL INFORMATION
               (In thousands, except per-share amounts)


                                   Three Months Ended August 31,
                              ---------------------------------------
                                      2006                2005
                              ---------------------------------------
                              After tax Per share After tax Per share
                              --------- --------- --------- ---------
                                            (Unaudited)

Stock-based compensation
 expense                        $(2,796)   $(0.04)    $(700)   $(0.01)
Restructuring and offering
 charges                             --        --    (9,685)    (0.17)
Gain (loss) on sales of
 assets, net                        (33)       --        --        --
Net periodic pension and post-
 retirement benefits                753      0.01       612      0.01
Loss from discontinued
 operations, net                   (298)    (0.01)     (527)    (0.01)


                                    Nine Months Ended August 31,
                              ---------------------------------------
                                      2006                2005
                              ---------------------------------------
                              After tax Per share After tax Per share
                              --------- --------- --------- ---------
                                            (Unaudited)

Stock-based compensation
 expense                        $(7,853)   $(0.13)  $(2,277)   $(0.04)
Restructuring and offering
 charges                             11        --    (9,685)    (0.16)
Gain (loss) on sales of
 assets, net                        (33)       --       825      0.01
Net periodic pension and post-
 retirement benefits              1,899      0.03     1,702      0.03
Loss from discontinued
 operations, net                 (1,920)    (0.04)   (1,652)    (0.03)

« Previous | Next » | All Messages |  IHS Message Board Home | Ignore Poster