Goldman Sachs 2012 Leveraged Finance Healthcare Conference MATTHEW WALSH SVP FINANCE & CFO

Similar documents
31 st Annual J.P. Morgan Healthcare Conference JOHN CHIMINSKI PRESIDENT & CEO

Bank of America Leveraged Finance Conference JOHN CHIMINSKI PRESIDENT & CEO

FY 14 Q2 Earnings Presentation MATTHEW WALSH EVP & CFO

36 th Annual J.P. Morgan Healthcare Conference. January 8, 2018

4Q 16 Earnings Call Presentation. August 29, 2016

2Q 18 Earnings Call Presentation. February 5, 2018

CATALENT PHARMA SOLUTIONS, INC.

Catalent, Inc. Jefferies Global Healthcare Conference. June 9, DEVELOPMENT DELIVERY SUPPLY more products. better treatments. reliably supplied.

4Q 18 Earnings Call Presentation. August 28, 2018

2Q 19 Earnings Call Presentation. February 5, 2019

Catalent Pharma Solutions Investor Overview

Catalent, Inc. Raymond James Institutional Investors Conference. March 7, 2016

Catalent to Acquire Cook Pharmica. September 19, 2017

CATALENT PHARMA SOLUTIONS, INC.

CATALENT PHARMA SOLUTIONS, INC.

Catalent, Inc. 34 th Annual J.P. Morgan Healthcare Conference. John Chiminski President & CEO January 11, 2016

CATALENT PHARMA SOLUTIONS REPORTS FISCAL 2008 SECOND QUARTER RESULTS

MSCI THIRD QUARTER 2016

Albemarle Corporation Second Quarter 2018 Earnings and Non-GAAP Reconciliations Conference Call/Webcast Wednesday, August 8 th, :00am ET

MSCI. J.P. Morgan Global High Yield & Leveraged Finance Conference Kathleen Winters, CFO. February 28, 2017

Catalent Pharma Solutions, Inc. and Subsidiaries and Predecessor. Consolidated and Combined Financial Statements

Albemarle Corporation Fourth Quarter 2017 Earnings and Non-GAAP Reconciliations Conference Call/Webcast Wednesday, February 28 th, :00am ET

FY 2017 Third Quarter Earnings Call

Financial results & business update. Quarter and year ended 31 December February 2016

Second Quarter 2018 Earnings Presentation May 8, 2018

Akorn, Inc. N a s d a q : A K R X

Catalent, Inc. $400,000,000. Common stock. J.P. Morgan Morgan Stanley RBC Capital Markets BofA Merrill Lynch Wells Fargo Securities

First Quarter 2017 Results & Outlook for May 2, 2017

FY 2018 Second Quarter Earnings Call

NLSN 4Q and FY 2011 Investor Presentation

MSCI. Raymond James 38 th Annual Institutional Investors Conference. Kathleen Winters, CFO. March 8, 2017

BMC STOCK HOLDINGS, INC. Second Quarter 2018 Earnings Presentation July 30, BMC. All Rights Reserved.

Pentair KeyBanc Capital Markets Industrial, Automotive & Transportation Conference

Q Financial Results. February 26, 2018

XYLEM INC. Q EARNINGS RELEASE FEBRUARY 1, 2018

Albemarle Corporation Fourth Quarter 2018 Earnings. Conference Call/Webcast Thursday, February 21 st, :00am ET

Financial results & business update. Quarter ended 30 September October 2016

Copyright 2018 CPI Card Group. Fourth Quarter & FY 2017 Earnings Conference Call March 12, 2018

Stericycle Investor Presentation Q NASDAQ: SRCL

INVESTOR UPDATE NOVEMBER 2017

FINANCIAL OVERVIEW AL MISTYSYN SENIOR VICE PRESIDENT, FINANCE & CHIEF FINANCIAL OFFICER FINANCIAL COMMUNITY PRESENTATION OCTOBER 3, 2017

Energizer Investor Call. November 15, 2018

Albemarle Corporation Second Quarter 2017 Earnings Appendix & Non-GAAP Reconciliations Conference Call/Webcast Tuesday, August 8 th, :00am ET

September 11, Corporate Update. Rich Tobin, President & Chief Executive Officer

Albemarle Corporation First Quarter 2018 Earnings and Non-GAAP Reconciliations Conference Call/Webcast Thursday, May 10 th, :00am ET

West Pharmaceutical Services, Inc. June 2016

FY 2019 First Quarter Earnings Call

~400 SIGNIFICANT CLIENTS ~700 PRODUCTS 70+ COUNTRIES 75% OF ALL DOSAGE FORMS 21% ALL OUTSOURCED FDA APPROVALS IN LAST DECADE 95%+ RFT/OTD

FY 2018 Third Quarter Earnings Call

A Leading National Provider of Post-Acute Services

February 21, Conduent Q4 & FY 2017 Earnings Results

A Leading National Provider of Post-Acute Services

Financial Strategy for Increasing Shareholder Value Mats Wallin

Acquisition Offer of RPC Group PLC

37 th Annual JP Morgan Healthcare Conference. January 8, 2019

BAML Conference - Miami

ACI Worldwide (ACIW) Investor Conferences

MYERS INDUSTRIES, INC. MARCH 9, 2017 FOURTH QUARTER & FULL YEAR EARNINGS PRESENTATION

PolyOne Investor Presentation KeyBanc 2014 Basic Materials & Packaging Conference Boston, MA September 10, 2014

Teva Pharmaceutical Industries Ltd. Q August 2, 2018

Earnings Presentation October 25, 2018

November 1, Q Earnings Presentation

Dave Carlucci Chairman and CEO IMS Health

July 26, Second Quarter 2018 Earnings Presentation

December 5, Conduent Investor Presentation

Financial results & business update. Quarter and year ended 31 December February 2017

William Blair 35 th Annual Growth Stock Conference. June 9, 2015 NYSE: Q. Copyright 2014 Quintiles

Cantor Fitzgerald 2017 Global Healthcare Conference. September 26, 2017

Avery Dennison Jefferies Industrials Conference

May 9, First Quarter 2018 Results

Presented by: David Little Chairman, President & CEO. Kent Yee Senior Vice President & CFO NASDAQ: DXPE AUGUST 2017

Hill-Rom Fourth Quarter 2016 Financial Results. November 3, 2016

Q Investor Presentation May 8, 2018

2016 Financial Performance

Investor Presentation February 2019

4 TH QUARTER AND FULL YEAR 2015 RESULTS FEBRUARY 11, :00AM ET NYSE: NLSN

Investor Presentation January 2018

Surgical Care Affiliates, Inc. 32 nd Annual J.P. Morgan Healthcare Conference. January 2014

Quarterly Update FY16 Fourth Quarter. November 8, 2016

Endo International plc

Q3 FY17 Results August 3, 2017

3 RD QUARTER 2013 RESULTS CONFERENCE CALL & WEBCAST

FORWARD-LOOKING AND CAUTIONARY STATEMENTS

Baird Global Healthcare Conference

Investor Presentation. March 2018

Second Quarter Calendar Year 2018 Financial Results August 9, 2018

November 7, Third Quarter 2018 Results

Investor Presentation. Second Quarter 2018 NASDAQ: BECN BECN

August 8, Conduent Q Earnings Results

Roper Technologies, Inc. EPG Annual Spring Conference

Why Vulcan. Investor Presentation March 10, 2015

Fourth Quarter 2015 Earnings Call February 11, 2016

Financial Targets through 2022: Focus on Value Creation

SENSATA FOURTH QUARTER AND FULL YEAR 2017 EARNINGS PRESENTATION FEBRUARY 1, 2018

FINANCIAL OVERVIEW AL M I S T Y S Y N

Accelerating Healthcare

Our Transformation Continues Sidoti NDR May 29-30, 2018

THIRD QUARTER 2016 CONFERENCE CALL AND WEBCAST. November 1, 2016

INVESTOR PRESENTATION

Blucora to Acquire HD Vest, Announces Strategic Transformation

Transcription:

Goldman Sachs 2012 Leveraged Finance Healthcare Conference MATTHEW WALSH SVP FINANCE & CFO 05.01.2012

Forward Looking Statements This presentation contains both historical and forward-looking statements. All statements other than statements of historical fact are, or may be deemed to be, forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements generally can be identified by the use of statements that include phrases such as believe, expect, anticipate, intend, estimate, plan, project, foresee, likely, may, will, would or other words or phrases with similar meanings. Similarly, statements that describe our objectives, plans or goals are, or may be, forward-looking statements. These statements are based on current expectations of future events. If underlying assumptions prove inaccurate or unknown risks or uncertainties materialize, actual results could vary materially from Catalent Pharma Solutions expectations and projections. Some of the factors that could cause actual results to differ include, but are not limited to, the following: general industry conditions and competition; product or other liability risk inherent in the design, development, manufacture and marketing of our offerings; inability to enhance our existing or introduce new technology or services in a timely manner; conditions in the credit markets and economic conditions generally, such as interest rate and currency exchange rate fluctuations; technological advances and patents attained by competitors; our substantial debt and debt service requirements that restrict our operating and financial flexibility and impose significant interest and financial costs; and our ability to successfully integrate acquired businesses and realize any anticipated synergies and cost reductions. For a more detailed discussion of these and other factors, see the information under the caption Risk Factors in our most recent Annual Report on Form 10-K and our other reports filed with the Securities and Exchange Commission. All forward-looking statements speak only as of the date of this presentation or as of the date they are made, and Catalent Pharma Solutions does not undertake to update any forward- looking statements as a result of new information or future events or developments unless required by law. 05.01.2011 1

Non-GAAP Financial Measures Management measures operating performance based on consolidated earnings from continuing operations before interest expense, expense/ (benefit) for income taxes and depreciation and amortization and adjusted for the income or loss attributable to non-controlling interest ( EBITDA from continuing operations ). EBITDA from continuing operations is not defined under U.S. GAAP and is not a measure of operating income, operating performance or liquidity presented in accordance with U.S. GAAP and is subject to important limitations. Management believes these non- GAAP financial measures provide useful supplemental information for its investors evaluation of the Company s business performance and are useful for period-over-period comparisons of the performance of the Company s business. We believe that the presentation of EBITDA from continuing operations enhances an investor s understanding of our financial performance. We believe this measure is a useful financial metric to assess our operating performance from period to period by excluding certain items that we believe are not representative of our core business and use this measure for business planning purposes. In addition, given the significant investments that we have made in the past in property, plant and equipment, depreciation and amortization expenses represent a meaningful portion of our cost structure. We believe that EBITDA from continuing operations will provide investors with a useful tool for assessing the comparability between periods of our ability to generate cash from operations sufficient to pay taxes, to service debt and to undertake capital expenditures because it eliminates depreciation and amortization expense. We present EBITDA from continuing operations in order to provide supplemental information that we consider relevant for the readers of the financial statements, and such information is not meant to replace or supersede U.S. GAAP measures. Our definition of EBITDA from continuing operations may not be the same as similarly titled measures used by other companies. In addition, the Company evaluates the performance of its segments based on segment earnings before minority interest, other (income) expense, impairments, restructuring costs, interest expense, income tax (benefit)/expense, and depreciation and amortization ( Segment EBITDA ). Under the indentures governing the notes, the Company s ability to engage in certain activities such as incurring certain additional indebtedness, making certain investments and paying certain dividends is tied to ratios based on Adjusted EBITDA (which is defined as EBITDA in the indentures). Adjusted EBITDA is based on the definitions in the Company s indentures, is not defined under U.S. GAAP, and is subject to important limitations. We have included the calculations of Adjusted EBITDA for the periods presented. Adjusted EBITDA is the covenant compliance measure used in certain covenants under the indentures governing the notes, particularly those governing debt incurrence and restricted payments. Because not all companies use identical calculations, the Company s presentation of Adjusted EBITDA may not be comparable to other similarly titled measures of other companies. Included as an appendix to this presentation is a reconciliation of earnings / (loss) from continuing operations to EBITDA from continuing operations and to Adjusted EBITDA. 05.01.2011 2

Sustainable Growth % Catalent the Global Leader in Development Solutions and Advanced Delivery Technologies Created in 2007 via carve-out 100+ year legacy of serving industry Owned by The Blackstone Group Strategy repositioned, driving new growth Strategy Shift drives Sustainable Growth Our market position today is unmatched 29 facilities, 9,400 employees Half of new drugs approved since 2006 75% of top-selling 200 drug compounds Customers in nearly 100 countries Leading provider of development solutions and advanced delivery technologies Our results reflect our transformation $1.8 billion revenues, 22% LTM Adj. EBITDA 470 basis point EBITDA % improvement 11 quarters of strong earnings momentum Leading pharmaceutical outsourcing provider Profitability 05.01.2011 Note: All financial amounts reflect post-acquisition Aptuit CTS results 3

Enabling Services Advanced Delivery Catalent Segment Overview Oral Technologies #1 in advanced oral delivery technologies for drugs, biologics and consumer health Sales 1,166 EBITDA 321 % Margin 28 Sterile Technologies #1 in blow-fill-seal for drugs and biologics, #2 in prefilled syringe fill/finish Sales 209 EBITDA 27 % Margin 13 Development & Clinical Services #1 integrated provider, #2 in respiratory, #2 in global clinical supply Sales 1 393 EBITDA 77 % Margin 20 Packaging Services Leader in commercial packaging for oral and injectable drugs and biologics Sales 146 EBITDA 12 % Margin 8 Note: All amounts shown above reflect LTM as of December 31, 2011 ($mm), and exclude Corporate and unallocated costs, and discontinued operation. Note 1> Development & Clinical reflects proforma inclusion of annualized financial results of Aptuit CTS acquisition. 05.01.2011 Sources: IMS Health, Datamonitor, Freedonia, Frost & Sullivan, and Company analysis 4

Well Positioned in Attractive Markets Development Solutions Attractive and growing market 50%+ still in-sourced today Few large players with scale Trend to fewer, safer vendors Advanced Delivery Technologies 1 in 5 doses today, 2 in 5 by 2015, likely 3 in 5 by 2020 For a molecule s entire life Few proven, broad platforms Ability to reliably supply critical Our Customer Promise To bring more products to market faster To develop better products that improve patient outcomes To reliably supply products with consistent quality and performance 05.01.2011 5

Advanced Delivery Technologies Create Substantial and Long-Term Value Advanced delivery technologies frequently extend total life and expand value of products Enhance lifetime value of NCEs by ~25%-50% Following the molecule maximizes value for us We participate in several ways Innovator development and launch Generic conversion of innovator Rx-to-OTC switch (branded, private label) Advanced Delivery Extends Product Life Our advanced delivery revenues are typically under long-term contract forward visibility Relationships often last entire life of compound Two-thirds of revenues under long-term contract Typical long-cycle contracts provide Long-term commitments for sourcing, volume Indexed pricing, plus unusual pass-throughs Revenue Mix By Contract Type Short-Term Contracts (~33%) Long-Term Contracts (~67%) 05.01.2011 Note: All figures shown above exclude impact of Aptuit CTS acquisition 6

New Product Introductions Accelerate Growth Deep clinical development pipeline provides current revenues and drives future growth Across long-cycle offerings, customers, indications 400+ active customer-funded projects Creates bolt-on clinical supply opportunities FY12: 65+ launches, ~$20m revenues projected FY12 Projected Launches Accelerating growth by investing in proactive development Rx: proof of concept improved products, faster to market higher value share Consumer: innovative product registrations, rapid global launches faster to revenue >50 active programs, >$250m est. 5 year value Projected Growth Proactive Development 05.01.2011 Note: All figures shown above exclude impact of Aptuit CTS acquisition 7

# lots Incident Rate Operational Excellence & Regulatory Strength Enable Long-Term Supply Revenues Operational and quality excellence are core competitive advantages for us Relentless focus on LEAN, reliably supplied EHS rigor: ~60% safer today Customer driven: on time delivery ~98% Productivity & performance metric-driven 100 95 90 85 On Time Delivery (%) FY09 FY10 FY11 Worker Safety 56% Our quality and regulatory track record is excellent 67 regulatory audits in last year more than half with zero observations Rigorous quality metrics & operating mechanisms All sites inspection-ready FY09 FY10 FY11 33% Rejects FY09 FY10 FY11 Our ability to reliably supply is the foundation of our business 05.01.2011 8 Note: All figures shown above exclude impact of Aptuit CTS acquisition

High Visibility to Long-Term Growth Long duration, product-centric business provides clear visibility of future growth Stable base of launched products already in house Signed clinical programs, strategic plan material Probability-weighted sales funnel on track Projected 5 Year Revenue by Product Source Growth Initiatives Sales Funnel Pipeline Strategic plan-directed roadmap drives actions which accelerate value growth Current products Divested or closed 12 facilities since 2007 Acquired new advanced technologies to extend technology advantage OptiForm in FY10 OptiDose in FY11 LyoPan in FY11 Invested $140m in growth capex since FY10 Completed acquisitions of Aptuit CTS and German softgel JV minority interest in February 2012 $ Sales Funnel Value 3.25x Mar 11 Sep 11 Mar 12 05.01.2011 Note: All figures shown above exclude impact of Aptuit CTS acquisition 9

financials

Eleven Quarters of Strong Financial Momentum (USD M) LTM Adjusted EBITDA LTM Adjusted EBITDA Margin 22.2% 387 272 17.4% Q4 09 Q1 10 Q2 10 Q3 10 Q4 10 Q1 11 Q2 11 Q3 11 Q4 11 Q1 12 Q2 12 Q3 12E Q4 09 Q1 10 Q2 10 Q3 10 Q4 10 Q1 11 Q2 11 Q3 11 Q4 11 Q1 12 Q2 12 Q3 12E Improved offering mix to higher margin (Oral Tech, Dev t & Clinical) Strong base cost discipline enabled by functional alignment Adjusted EBITDA up more than $115M, with 470 bps margin expansion Note: Financials shown above pro forma for Q4FY11 divestiture of Printed Components business; and include post-acquisition Aptuit CTS results 05.01.2011 11

Three Years of Improving Financial Performance (USD M) Revenue +15% vs FY09 (USD M) Adjusted EBITDA +47% vs FY09 Adj. EBITDA Margin +500 bp vs FY09 22.8% 21.8% 1,562 1,626 1,640 1,775 to 1,825 272 318 `` 351 395 to 405 17.4% FY09 FY10 FY11 FY12E FY09 FY10 FY11 FY12E FY09 FY10 FY11 FY12E Innovation, Sales & Marketing investments driving new revenues Improved offering mix to higher margin (Oral Tech, Dev t & Clinical) Successful growth initiatives and external growth strategy FY12 profitability increase enabled by strong top-line performance Note: Financials shown above pro forma for divestiture of Printed Components business ; 05.01.2011 and include post-acquisition Aptuit CTS results 12

Financial Summary USD M, reported FX rates Full-Year Year-to-Date Actual Actual Estimate Var. Prelim Actual Var. Jun 30 Jun 30 Jun 30 '12 v '11 Mar 31 Mar 31 '12 v '11 2010 2011 2012 % Growth 2012 2011 % Growth Sales 1,626 1,640 1,800 +10% 1,292 1,191 +8% Gross Margin (ex. D&A) 547 598 660 +10% 468 423 +11% % 34% 36% 37% 36% 35% SG&A (ex. D&A) 229 247 260 +5% 184 175 +5% % 14% 15% 14% 14% 15% Adjusted EBITDA 318.2 350.9 400.0 +14% 283.7 247.4 +15% % 20% 21% 22% 22% 21% Cap Ex 73 93 110 +19% 75 50 +50% Net Debt 2,106 2,142 2,580 2,593 2,134 Total Leverage Ratio (3/31/12 and 6/30/12 pro forma) 6.6x 6.1x 5.6x 5.7x 6.4x YTD Sales Growth of +8%, full FY12 projected ~10% Improving variable margins, favorable leverage of fixed costs 3/31/12 credit metrics best since inception (Aptuit pro forma basis) 05.01.2011 Note: Includes post-acquisition Aptuit CTS results 13

Debt Maturities (US$ millions) 12/31/2011 Fiscal Year Ending June 30th Pro Forma 2012 2013 2014 2015 2016 2017 2018 Total Revolver ($200M) $ - $ - $ - $ - $ - $ - $ - $ - $ - Term Loan B Non-Extended (EUR) 59.3 0.3 0.7 58.3 - - - - 59.3 Term Loan B Extended (USD) 807.8 4.3 8.5 8.5 8.5 8.5 769.5-807.8 Term Loan B Extended (EUR) 271.5 1.6 3.1 3.1 3.1 3.1 257.5-271.5 Term Loan C (USD) 605.0 3.0 6.0 6.0 6.0 6.0 6.0 572.0 605.0 Senior Secured Credit Facility Debt 1,743.6 9.2 18.3 75.9 17.6 17.6 1,032.9 572.0 1,743.6 9.50% Senior Notes (USD, 2015) 624.4 5.3 - - 619.1 - - - 624.4 9.75% Sr. Sub. Notes (EUR, 2017) 281.7 - - - - - 281.7-281.7 Other Debt 36.1 7.8 16.5 4.9 4.9 2.0 - - 36.1 Total Debt (Excluding Capital Leases) 2,685.8 22.3 34.8 80.8 641.6 19.6 1,314.6 572.0 2,685.8 Capital Lease Obligations 42.6 Total Debt 2,728.4 Less: Cash and Cash Equivalents (111.7) Net Debt $ 2,616.7 Note: 12/31/11 cash and debt balances are pro forma for the recently completed $400 million senior secured term loan, the Third and Fourth Amendments to the 2007 Senior Secured Credit Agreement, the acquisition of Aptuit's CTS business for $407 million plus $27 million in transaction and financing expenses, the minority share purchase of our majority-owned softgel joint venture in Germany, and the $205 million add-on to the new senior secured term loan. Achieved >80% participation in senior secured T/L's extension from FY14 to FY 17 Established $400M T/L C with FY18 maturity in Feb-2012 with strong order book; $200M add-on closed last week with funds used to pay down non-extended USD T/L Issuer rating of B2/B+ maintained Continued access to significant excess liquidity, over $300M, for general corporate purposes including capex 05.01.2011 14

Our Growth Plans Accelerate Value Creation Constant currency Revenues EBITDA +8% CAGR +14% CAGR 2011 2012 2013 2014 2015 2016 2011 2012 2013 2014 2015 2016 Baseline Growth Initiative Baseline Growth Initiative Base business will grow mid-single digits; strategic plan execution provides catalyst for growth Continuing mix shift to advanced technologies drives passive margin accretion Entering phase of meaningful value creation for our sponsors 15

Key Catalent Business Highlights A uniquely advantaged position in a strong and growing market Broad, enduring relationships throughout the industry Advanced technologies and IP sustain market leadership Operational, regulatory strength enables long-term supply High visibility to key long-term, sustainable growth drivers High performing, value-creating leadership team 05.01.2011 16

discover more. CATALENT PHARMA SOLUTIONS 14 SCHOOLHOUSE ROAD SOMERSET, NJ 08873 + 1 866 720 3148 www.catalent.com/investors

Catalent Adjusted EBITDA Reconciliation (US$ mm) Sep 30, 2008 Earnings / (Loss) from Continuing Operations Dec 31, 2008 Mar 31, 2009 Jun 30, 2009 Sep 30, 2009 Dec 31, 2009 Quarters Ended Mar 31, 2010 Jun 30, 2010 Sep 30, 2010 Dec 31, 2010 Mar 31, 2011 Jun 30, 2011 Sep 30, 2011 Dec 31, 2011 19.9 (94.9) (173.5) (3.0) (257.9) (16.6) (3.0) 9.9 (28.9) (6.4) (5.8) 1.6 (5.2) 12.4 Interest Expense, Net 48.3 49.9 42.0 41.4 40.7 44.2 37.3 38.8 40.6 41.1 39.7 44.1 42.2 41.0 Income Tax (Benefit) / Provision (7.5) 6.9 4.0 13.8 (11.6) 19.4 7.5 6.3 1.4 9.2 8.0 5.6 3.5 7.2 Depreciation and Amortization 36.4 36.0 28.5 32.1 31.4 30.9 30.4 31.0 28.9 30.2 30.4 30.0 29.6 30.7 Noncontrolling Interest 1.8 0.1 (0.7) (0.6) 1.8 (0.9) (1.2) (2.3) 0.8 (1.5) (1.8) (1.4) 0.5 (0.8) EBITDA from Continuing Operations Non-Cash Stock Compensation Expense Impairment Charges and (Gain) / Loss on Sale of Assets Restructuring and Other Special Items Other Non-recurring / One Time Items 98.9 (2.0) (99.7) 83.7 (195.6) 77.0 71.0 83.7 42.8 72.6 70.5 79.9 70.6 90.5 1.4 1.0 0.3 (2.9) (1.1) 1.3 1.0 1.4 1.4 1.0 0.9 0.6 0.9 0.8 0.1 (0.1) 172.4 3.3 230.6 (0.3) (0.2) 4.7 0.6 (0.5) 3.0 0.4 (0.4) (0.4) 2.6 1.3 6.1 6.8 1.8 7.4 12.4 13.6 8.0 6.7 7.7 4.6 5.4 13.9 3.5 1.1 2.0 0.6 0.1 (0.3) - - - - - - - - Property and Casualty Losses - - - - - - - - - - 1.1 10.5 (0.5) (14.1) Unrealized FX (Gain) / Loss (59.2) 63.9 (11.6) (11.8) 31.1 (13.1) 0.1 (21.9) 10.6 1.5 11.2 2.2 5.3 (6.6) Other (Sponsor's Fee, Severance) 4.5 2.2 6.0 (2.0) 2.4 3.3 3.5 4.3 3.0 2.9 2.4 5.3 3.4 3.4 Adjusted EBITDA, Quarter 51.8 67.4 75.5 77.7 69.3 75.3 87.8 85.8 66.4 84.2 96.8 103.5 84.7 87.5 Adjusted EBITDA Trailing 12 Months - - - 272.4 289.9 297.8 310.1 318.2 315.3 324.2 333.2 350.9 369.2 372.5 Note: In March 2011, the company classified (and subsequently sold to a third party) its Printed Components as a discontinued operation. Accordingly, all periods presented have been restated to remove the effect of the Printed Components business from Earnings from Continuing Operations, EBITDA from Continuing Operations, Adjustments (where applicable), and Adjusted EBITDA 05.01.2011 18