Harsco Corporation Announces Fourth Quarter and 2001 Results; Full Year Revenues Increase 5% to Record $2.1 Billion


HARRISBURG, Pa., Jan. 31, 2002 (PRIMEZONE) -- Worldwide industrial services and products company Harsco Corporation (NYSE:HSC) today reported fourth quarter 2001 diluted earnings per share of $0.63, before net unusual costs, special charges and gains. Excluding these special items, income was $25.3 million, down slightly from net income of $26.1 million in the fourth quarter of 2000. After-tax net unusual costs, special charges and gains totaled $15.3 million, or $0.38 per share, related principally to plant and facility closures, the sale of underperforming product lines, severance costs, increased bad-debt reserves for customer bankruptcies, and asset write-downs. Including these special items, fourth quarter net income was $10.0 million, or $0.25 per share.

Revenues in the quarter were $519 million, compared with $539 million in the prior year. Adjusting for the effects of negative foreign exchange translation, revenues in the quarter would have been $526 million. Negative foreign exchange translation also lowered pre-tax income by approximately $2.5 million, or $.04 per share.

For the full year 2001, diluted earnings per share were $2.37 and income was $94.9 million, before net unusual costs, special charges and gains. After-tax net unusual costs, special charges and gains totaled $23.2 million, or $0.58 per share. Including these special items, net income for the year was $71.7 million, or $1.79 per share. Revenues totaled a record $2.1 billion, up 5 percent over 2000. Without the negative effect of foreign exchange translation, revenues would have been up approximately 7 percent. Negative foreign exchange translation also lowered operating income by approximately $6.7 million, or $0.11 per share, in 2001.

Commenting on the Company's performance, Harsco Chairman, President and Chief Executive Officer Derek C. Hathaway said, "Given the state of the economy and the recessionary environment, Harsco's businesses performed relatively well, validating our aggressive near-term actions to deal with economic realities while maintaining our long-term strategies for growth. We will continue to focus on our industrial services businesses, expand our global market leadership and maintain our sound financial position."

Fourth Quarter Business Segment Review

Infrastructure -- Performance from this segment was mixed, with the services businesses posting good results, while the manufacturing businesses were weaker compared with last year's fourth quarter. Operating income, excluding net unusual income of $0.4 million, was $22.5 million, down 12 percent from last year's fourth quarter. Sales were down 3 percent in the quarter.

Demand for SGB's international scaffolding, shoring, forming and access products continued to be strong. Results in the North American Patent Construction Systems business were slightly lower due to economic uncertainties in the fourth quarter and the related deferral of several planned construction projects. IKG's industrial grating business continued to be adversely affected by slower U.S. manufacturing activity. To improve IKG's performance going forward, the Company has closed two plants and sold three product lines, including the January 2002 sale of the bridge decking business. Harsco Track Technologies performance was also down for the quarter due to lower spending on track maintenance-of-way repair parts and equipment by the domestic railroads. As a result of these combined factors, fourth quarter margins were 10.3 percent compared with 11.3 percent last year.

Mill Services -- Difficult market conditions, including mill shutdowns, lower production and customer bankruptcies, particularly in North America, and the continuing appreciation of the U.S. dollar created a challenging environment for the Mill Services segment. Global diversity, stringent cost controls, internal process improvements, a broad service offering and a continuing positive contribution from the Reed Minerals roofing granules business enabled this segment to post consistent results under difficult conditions.

Sales remained even with last year, but would have been up 3 percent if not for the effect of unfavorable foreign exchange translation. Operating income, excluding $21.7 million of pre-tax net unusual costs, special charges and gains, was $21.4 million. Excluding these special items, margins were 12.0 percent compared with last year's 12.8 percent. Foreign exchange translation negatively impacted operating income by $1.6 million.

Gas and Fluid Control -- The performance of this segment continued to be negatively impacted by the domestic recession and an increasingly competitive business environment affecting pricing and demand. Sales in the segment declined by 10 percent in the quarter over last year. Operating income, before $4.9 million of pre-tax net unusual costs, special charges and gains, declined 23 percent to $4.6 million. Margins declined by 60 basis points.

Financial Position

For the year 2001, excellent progress was made toward the Company's previously stated strategic financial objectives. Cash flow from operations exceeded $240 million, and an additional $36 million was generated from asset sales. This allowed the Company to reduce debt by some $75 million in 2001 and lower its debt-to-capital ratio by 280 basis points. Further, 2001 capital expenditures were reduced by 13 percent, and by 21 percent when adjusted for the acquisition of SGB in mid-year 2000.

The Company enters 2002 with the strategic objective of reducing debt by another $100 million in the year. This will be accomplished by generating historically strong levels of operating cash flow coupled with a further $50 million in cash from targeted asset sales. The Company also intends to continue its initiatives for improved working capital efficiency and lower capital spending.

The year 2002 will be Harsco's first year of full implementation of the Stern Stewart Economic Value Added (EVA(r)) program for financial measurement, decision making and incentive compensation. The Company has taken action to freeze all Company Officer salaries for 2002 at 2001 levels. Future incentive compensation will be based on EVA improvement results. The Company expects its EVA implementation to generate additional momentum toward its objectives for improved returns on invested capital in 2002 and beyond.

Harsco has scheduled a conference call for 2 p.m. ET this afternoon, January 31, to discuss its fourth quarter 2001 results and respond to questions from the investment community. The conference call will be broadcast live through the Harsco Corporation Web site at www.harsco.com. The call will also be available by telephone by dialing (800)-611-4920, or (706)-634-5923 from outside the United States and Canada. Listeners are advised to dial in at least five minutes prior to the call. Replays will be available via both the Harsco Web site and by telephone, beginning approximately 5 p.m. ET on Thursday, January 31 until 4:30 p.m. ET Thursday, February 7. The telephone replay dial-in number is (800) 642-1687, or (706) 645-9291 from outside the United States and Canada. Enter Conference ID number 2852390.

Forward-Looking Statements

The nature of Harsco's operations and the many countries in which it operates subject it to changing economic, competitive, regulatory and technological conditions, risks and uncertainties. In accordance with the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995, Harsco provides the following cautionary remarks regarding important factors which, among others, could cause future results to differ materially from the forward-looking statements, expectations and assumptions expressed or implied herein. These include statements about our management confidence and strategies for performance; expectations for new and existing products, technologies, and opportunities; and expectations for market segment and industry growth, sales, earnings, and other financial performance measures.

These factors include, but are not limited to: (1) changes in the worldwide business environment in which the Company operates, including general economic conditions, particularly in the mill service, infrastructure and industrial gas markets; currency exchange rates; interest rates; and capital costs; (2) changes in governmental laws and regulations, including taxes; (3) market and competitive changes, including pricing pressures, market demand and acceptance for new products, services, and technologies; (4) effects of unstable governments and business conditions in emerging economies; and (5) other risk factors listed from time to time in the Company's SEC reports. The Company does not intend to update this information and disclaims any legal liability to the contrary.

Harsco Corporation is a diversified provider of market-leading industrial services and products serving the worldwide infrastructure development, steel and metals, railway transportation, and gas and energy industries. The company employs approximately 20,000 people in 40 countries of operation. Additional information can be found at www.harsco.com


 Harsco Corporation
 CONSOLIDATED STATEMENT OF INCOME (Unaudited)
                      
                       
 (In thousands,       Three Months Ended       Twelve Months Ended
  except per              December 31              December 31    
  share amounts)       2001         2000         2001         2000
                    ----------   ----------   ----------   ----------
 Revenues:
  Service sales     $  334,433   $  321,963   $1,323,000   $1,140,922
  Product sales        183,401      216,931      784,111      862,465
  Other                    787          511        1,363        1,354
                    ----------   ----------   ----------   ----------
   Total revenues      518,621      539,405    2,108,474    2,004,741
                    ----------   ----------   ----------   ----------

 Costs and expenses:
  Cost of
   services sold       240,111      229,110      954,417      840,501
  Cost of
   products sold       148,662      174,669      640,037      688,385
  Selling, general,
   and administrative
   expenses             83,627       79,427      322,934      274,079
  Research and
   development
   expenses              1,086        1,288        3,981        5,714
  Other expense         18,898          606       23,490        1,334
                    ----------   ----------   ----------   ----------
   Total costs
    and expenses       492,384      485,100    1,944,859    1,810,013
                    ----------   ----------   ----------   ----------

   Operating income     26,237       54,305      163,615      194,728

 Equity in income
  (loss) of
  affiliates, net          (29)      (1,000)      (1,852)      (2,020)
 Interest income         1,037        1,926        5,589        5,987
 Interest expense      (11,687)     (17,234)     (53,557)     (50,104)
                    ----------   ----------   ----------   ----------

   Income before
    income taxes and
    minority interest   15,558       37,997      113,795      148,591

 Provision for
  income taxes           4,073       10,309       36,982       46,805
                    ----------   ----------   ----------   ----------

   Income before
    minority interest   11,485       27,688       76,813      101,786

 Minority interest
  in net income          1,442        1,630        5,088        4,983
                    ----------   ----------   ----------   ----------
 Net income         $   10,043   $   26,058   $   71,725   $   96,803
                    ----------   ----------   ----------   ----------

 Average shares of
  common stock
  outstanding           39,967       39,887       39,876       39,964
                    ----------   ----------   ----------   ----------
 Basic earnings per
  common share      $      .25   $      .65   $     1.80   $     2.42
                    ==========   ==========   ==========   ==========
 Diluted average
  shares of common
  shares outstanding    40,293       39,896       40,066       40,022
                    ==========   ==========   ==========   ==========
 Diluted earnings
  per common share  $      .25   $      .65   $     1.79   $     2.42
                    ==========   ==========   ==========   ==========


 Harsco Corporation
 CONSOLIDATED BALANCE SHEET (Unaudited)

                                         December 31    December 31
 (In thousands)                              2001           2000
                                         -----------    -----------
 ASSETS
 Current assets:
     Cash and cash equivalents           $    67,409    $    56,422
     Accounts Receivable, net                396,185        413,654
     Inventories                             183,812        199,117
     Other current assets                     68,661         57,222
                                         -----------    -----------
        Total current assets                 716,067        726,415
                                         -----------    -----------
 Property, plant and equipment, net          840,489        896,781
 Cost in excess of net assets
  of businesses acquired, net                353,564        369,199
 Other assets                                180,646        188,553
                                         -----------    -----------
        Total assets                     $ 2,090,766    $ 2,180,948
                                         ===========    ===========

 LIABILITIES
 Current liabilities:
     Short-term borrowings               $    29,300    $    47,676
     Current maturities of long-term debt     12,471         14,619
     Accounts payable                        169,434        192,148
     Accrued compensation                     37,757         46,591
     Income taxes                             35,523         34,783
     Dividends payable                         9,996          9,553
     Other current liabilities               180,193        190,809
                                         -----------    -----------
        Total current liabilities            474,674        536,179
                                         -----------    -----------
 Long-term debt                              720,197        774,450
 Deferred income taxes                       103,082         88,480
 Insurance liabilities                        49,019         46,988
 Other liabilities                            57,621         60,672
                                         -----------    -----------
        Total liabilities                  1,404,593      1,506,769
                                         ===========    ===========

 COMMITMENTS AND CONTINGENCIES
 SHAREHOLDERS' EQUITY
 Common stock                                 83,106         82,887
 Additional paid-in capital                   94,597         90,000
 Accumulated other
  comprehensive income (expense)            (135,263)      (109,377)
 Retained earnings                         1,247,680      1,214,659
                                         -----------    -----------
                                           1,290,120      1,278,169
 Treasury stock                             (603,947)      (603,990)
                                         -----------    -----------
        Total shareholders' equity           686,173        674,179
                                         ===========    ===========
        Total liabilities and
          shareholders' equity           $ 2,090,766    $ 2,180,948
                                         ===========    ===========
 HARSCO CORPORATION
 CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited)

                            Three Months Ended   Twelve Months Ended
                                December 31          December 31
 (In thousands)               2001      2000       2001        2000
                           =========  =========  =========   =========
 Cash flows from
  operating activities:
  Net income                $ 10,043   $ 26,058   $ 71,725   $ 96,803
  Adjustments to reconcile
   net income to net cash
   provided by operating
   activities:
    Depreciation              39,376     37,685    159,157    141,128
    Amortization               4,296      5,867     17,374     17,971
    Equity in (income) loss
     of affiliates, net           29      1,000      1,852      2,020
    Dividends or
     distributions from
     affiliates                   50      1,027        895      1,729
    Other (income) and
     expenses                 15,590        887     18,940      3,397
    Other, net                (2,671)      (948)    (1,049)      (804)
    Changes in assets and
     liabilities, net of
     acquisitions and
     dispositions of
     businesses:
      Accounts receivable     58,112     16,739     12,352     17,811
      Inventories             10,324     30,087     11,893        966
      Accounts payable        13,751     (3,187)   (11,744)    10,193
      Net disbursements
       related to
       discontinued
       defense business         (391)      (150)    (1,328)   (12,012)
      Other assets and
       liabilities           (41,603)   (16,530)   (39,466)   (19,754)
                           ---------  ---------  ---------   ---------
 Net cash provided by
  operating activities       106,906     98,535    240,601     259,448
                           =========  =========  =========   =========
 Cash flows from
  investing activities:
   Purchases of property,
    plant and equipment      (38,759)   (48,004)  (156,073)  (180,048)
   Purchase of businesses,
    net of cash acquired       --          (904)    (4,914)  (302,461)
   Proceeds from sale
    of assets                 10,742      4,877     35,668     22,469
   Other investing
    activities                    90        110        106        988
                           ---------  ---------  ---------   ---------
  Net cash (used) by
   investing activities      (27,927)   (43,921)  (125,213)  (459,052)
                           =========  =========  =========   =========
 Cash flows from
  financing activities:
   Short-term borrowings,
    net                        4,975    (50,100)   (15,181)   146,552
   Current maturities
    and long-term debt:
     Additions                40,208    316,017    195,678    562,993
     Reductions             (101,749)  (335,888)  (241,862)  (448,366)
   Cash dividends paid
    on common stock           (9,591)    (9,393)   (38,261)   (37,594)
   Common stock issued
    -options                     622         38      4,773      1,792
   Common stock acquired
    for treasury               --        (4,149)      (167)    (7,917)
   Other financing
    activities                (1,441)    (2,907)    (4,170)    (6,714)
                           ---------  ---------  ---------   ---------
  Net cash provided (used)
   by financing activities   (66,976)   (86,382)   (99,190)   210,746
                           =========  =========  =========   =========
 Effect of exchange rate
  changes on cash               (422)       283     (5,211)    (5,986)
                           ---------  ---------  ---------   ---------
 Net increase (decrease)
  in cash and
  cash equivalents            11,581    (31,485)    10,987      5,156

 Cash and cash equivalents
  at beginning of period      55,828     87,907     56,422     51,266
                           =========  =========  =========   =========
 Cash and cash equivalents
  at end of period         $  67,409  $  56,422  $  67,409   $ 56,422
                           =========  =========  =========   =========

  Harsco Corporation
 REVIEW OF OPERATIONS BY SEGMENT (Unaudited)
 (In millions)
                   Infra-           Gas and   S3-     Gen'l    Consol-
                   struc-    Mill    Fluid   Networks Corpo-   idated
                   ture      Svcs   Control    LLC    rate     Totals
                   ======   ======   ======   =====   =====    =======

 Three Months Ended
  December 31, 2001

 Net sales to
  unaffiliated
  customers       $ 217.8  $ 178.4  $ 121.6  $  --   $  --    $ 517.8
                   ------   ------   ------   -----   -----    -------
 Operating income
  (loss)          $  22.9  $  (0.3) $  (0.3) $  --   $  3.9   $  26.2
 Equity in income
  (loss) of
  affiliates, net    (0.1)     0.1      --      --      --        --
 Interest income      --       1.0      --      --      0.1       1.1
 Interest expense    (8.0)    (1.8)    (0.5)    --     (1.4)    (11.7)
 Income tax
  (expense)
  benefit            (2.7)     0.6     (0.7)    --     (1.3)     (4.1)
 Minority interest
  in net (income)
  loss               (0.2)    (1.4)     0.1     --      --       (1.5)
                   ------   ------   ------   -----   -----    -------
 Segment net
  income (loss)   $  11.9  $  (1.8) $  (1.4) $  --   $  1.3   $  10.0
                   ======   ======   ======   =====   =====    =======
 Three Months Ended
  December 31, 2000

 Net sales to
  unaffiliated
  customers       $ 225.3  $ 178.3  $ 135.3  $  --   $  --    $ 538.9
                   ------   ------   ------   -----   -----    -------
 Operating income
  (loss)          $  25.5  $  22.9  $   6.0  $  --   $ (0.1)  $  54.3
 Equity in income
  (loss) of
  affiliates, net     0.1      0.1     --      (1.2)    --       (1.0)
 Interest income      0.6      1.3     --       --      --        1.9
 Interest expense   (10.7)    (3.3)    (0.6)    --     (2.6)    (17.2)
 Income tax
  (expense)
  benefit            (5.7)    (4.0)    (2.1)    0.4     1.1     (10.3)
 Minority interest
  in net income      --       (1.6)     --      --      --       (1.6)
                   ------   ------   ------   -----   -----    -------
 Segment net
  income (loss)   $   9.8  $  15.4  $   3.3  $ (0.8) $ (1.6)  $  26.1
                   ======   ======   ======   =====   =====    =======

 Harsco Corporation
 REVIEW OF OPERATIONS BY SEGMENT (Unaudited)
 (In millions)

                   Infra-           Gas and   S3-     Gen'l    Consol-
                   struc-    Mill    Fluid   Networks Corpo-   idated
                   ture      Svcs   Control    LLC    rate     Totals
                   ======   ======   ======   =====   =====    =======
 Twelve Months Ended
  December 31, 2001

 Net sales to
  unaffiliated
  customers       $ 887.0  $ 731.0  $ 489.1  $  --   $  --   $2,107.1
                   ------   ------   ------   -----   -----    -------
 Operating income $  79.0  $  61.3  $  19.6  $  --   $  3.7  $  163.6
 Equity in income
  (loss) of
  affiliates, net     0.9      0.2     --      (2.9)    --       (1.8)
 Interest income      0.4      4.1      0.1     --      1.0       5.6
 Interest expense   (34.5)    (8.8)    (1.9)    --     (8.4)    (53.6)
 Income tax
  (expense)
  benefit           (14.6)   (16.9)    (7.5)    1.0     1.0     (37.0)
 Minority interest
  in net (income)
  loss               (0.3)    (4.9)     0.1     --      --       (5.1)
                   ------   ------   ------   -----   -----    -------
 Segment net
  income (loss)   $  30.9  $  35.0  $  10.4  $ (1.9) $ (2.7)  $  71.7
                   ======   ======   ======   =====   =====    =======

 Twelve Months Ended
  December 31, 2000

 Net sales to
  unaffiliated
  customers       $ 703.6  $ 757.4  $ 542.4  $  --   $  --   $2,003.4
                   ------   ------   ------   -----   -----    -------
 Operating income
  (loss)          $  62.3  $  92.6  $  41.1  $  --   $ (1.3) $  194.7
 Equity in income
  (loss) of
  affiliates, net     0.6      0.8      --     (3.4)    --       (2.0)
 Interest income      1.3      4.5      0.1     --      0.1       6.0
 Interest expense   (24.1)   (10.7)    (3.6)    --    (11.7)    (50.1)
 Income tax
  (expense)
  benefit           (13.8)   (23.9)   (13.7)    1.2     3.4     (46.8)
 Minority interest
  in net income      (0.2)    (4.8)     --      --      --       (5.0)
                   ------   ------   ------   -----   -----    -------
 Segment net
  income (loss)   $  26.1  $  58.5  $  23.9  $ (2.2) $ (9.5)  $  96.8
                   ======   ======   ======   =====   =====    =======

 Harsco Corporation
 REVIEW OF OPERATIONS BY SEGMENT - Addendum (Unaudited)
 (In millions)
                   Infra-           Gas and   S3-     Gen'l    Consol-
                   struc-    Mill    Fluid   Networks Corpo-   idated
                   ture      Svcs   Control    LLC    rate     Totals
                   ======   ======   ======   =====   =====    =======
 Three Months Ended
  December 31, 2001

 Net sales to
  unaffiliated
  customers       $ 217.8  $ 178.4  $ 121.6  $  --   $  --    $ 517.8
                   ------   ------   ------   -----   -----    -------
 Operating income
  before special
  items           $  22.5  $  21.4  $   4.6  $  --   $  0.1   $  48.6
 Net unusual costs,
  special (charges)
  and gains           0.4    (21.7)    (4.9)    --      3.8     (22.4)
                   ------   ------   ------   -----   -----    -------

 Operating income
  (loss)             22.9     (0.3)    (0.3)    --      3.9      26.2
 Equity in income
  (loss) of
  affiliates, net    (0.1)     0.1      --      --      --        --
 Interest income      --       1.0      --      --      0.1       1.1
 Interest expense    (8.0)    (1.8)    (0.5)    --     (1.4)    (11.7)
 Income tax
  (expense)
  benefit            (2.7)     0.6     (0.7)    --     (1.3)     (4.1)
 Minority interest
  in net (income)
  loss               (0.2)    (1.4)     0.1     --      --       (1.5)
                   ------   ------   ------   -----   -----    -------
 Segment net
  income (loss)   $  11.9  $  (1.8) $  (1.4) $  --   $  1.3   $  10.0
                   ======   ======   ======   =====   =====    =======

 Three Months Ended
  December 31, 2000

 Net sales to
  unaffiliated
  customers       $ 225.3  $ 178.3  $ 135.3  $  --   $  --    $ 538.9
                   ------   ------   ------   -----   -----    -------
 Operating income
  (loss)          $  25.5  $  22.9  $   6.0  $  --   $ (0.1)  $  54.3
 Equity in income
  (loss) of
  affiliates, net     0.1      0.1      --     (1.2)    --       (1.0)
 Interest income      0.6      1.3      --       --     --        1.9
 Interest expense   (10.7)    (3.3)    (0.6)     --    (2.6)    (17.2)
 Income tax
  (expense)
  benefit            (5.7)    (4.0)    (2.1)    0.4     1.1     (10.3)
 Minority interest
  in net income       --      (1.6)    --       --      --       (1.6)
                   ------   ------   ------   -----   -----    -------
 Segment net
  income (loss)   $   9.8  $  15.4  $   3.3  $ (0.8) $ (1.6)  $  26.1
                   ======   ======   ======   =====   =====    =======
 
 Harsco Corporation
 REVIEW OF OPERATIONS BY SEGMENT - Addendum (Unaudited)
 (In millions)
                   Infra-           Gas and   S3-     Gen'l    Consol-
                   struc-    Mill    Fluid   Networks Corpo-   idated
                   ture      Svcs   Control    LLC    rate     Totals
                   ======   ======   ======   =====   =====    =======
 Twelve Months Ended 
  December 31, 2001

 Net sales to
  unaffiliated
  customers       $ 887.0  $ 731.0  $ 489.1  $  --   $  --   $2,107.1
                   ------   ------   ------   -----   -----    -------
 Operating income
  before special
  items           $  80.7  $  88.3  $  25.3  $  --   $  0.8  $  195.1

 Net unusual
  costs, special 
  (charges) and
  gains              (1.7)   (27.0)    (5.7)   (2.9)    2.9     (34.4)
                   ------   ------   ------   -----   -----    -------
 Operating income    79.0     61.3     19.6     --      3.7   163.6(a)
 Equity in income
  (loss) of
  affiliates, net     0.9      0.2     --      (2.9)    --       (1.8)
 Interest income      0.4      4.1      0.1     --      1.0       5.6
 Interest expense   (34.5)    (8.8)    (1.9)    --     (8.4)    (53.6)
 Income tax
  (expense)
   benefit          (14.6)   (16.9)    (7.5)    1.0     1.0     (37.0)
 Minority interest
  in net (income)
  loss               (0.3)    (4.9)     0.1     --      --       (5.1)
                   ------   ------   ------   -----   -----    -------
 Segment net
  income (loss)   $  30.9  $  35.0  $  10.4  $ (1.9) $ (2.7)  $  71.7
                   ======   ======   ======   =====   =====    =======

 Twelve Months Ended 
  December 31, 2000

 Net sales to
  unaffiliated
  customers       $ 703.6  $ 757.4  $ 542.4  $  --   $  --   $2,003.4
                   ------   ------   ------   -----   -----    -------

 Operating income
  (loss)          $  62.3  $  92.6  $  41.1  $  --   $ (1.3) $  194.7
 Equity in income
  (loss) of
  affiliates, net     0.6      0.8      --     (3.4)    --       (2.0)
 Interest income      1.3      4.5      0.1     --      0.1       6.0
 Interest expense   (24.1)   (10.7)    (3.6)    --    (11.7)    (50.1)
 Income tax
  (expense)
  benefit           (13.8)   (23.9)   (13.7)    1.2     3.4     (46.8)
 Minority interest
  in net income      (0.2)    (4.8)     --      --      --       (5.0)
                   ------   ------   ------   -----   -----    -------
 Segment net
  income (loss)   $  26.1  $  58.5  $  23.9  $ (2.2) $ (9.5)  $  96.8
                   ======   ======   ======   =====   =====    =======

 (a) Excludes $2.9 million of losses for S3Networks, LLC that are
     included as special items above. The $2.9 million is included in
     Equity in income (loss) of affiliates, net.


            

Contact Data