The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

Thermadyne Holdings Corporation Reports Preliminary and Unreviewed Second-Quarter and First-half Results for 2006

ST. LOUIS--Aug. 31, 2006--Thermadyne Holdings Corporation (Pink Sheets:THMD) today reported preliminary results for the second quarter and six months ended June 30, 2006. These results have not been reviewed by an independent registered public accounting firm. The Company does not expect any material changes from these results when it files its Quarterly Report on Form 10-Q for the period ended June 30, 2006 with the SEC. This filing has been delayed as a result of the recently completed restatements of prior-period results and the search for a new independent registered public accounting firm due to the recent resignation of Ernst & Young, LLP. The Company will file the Form 10-Q as soon as practicable after appointment of a new accounting firm.

HIGHLIGHTS

-- For the three- and six-month periods ended June 30, 2006, net sales increased 7.4% and 9.3%, respectively, compared to the same periods of last year.

-- For the three months and six months ended June 30, 2006, net loss from continuing operations was $5.8 million and $6.9 million as compared to a net loss from continuing operations of $1.6 million and $2.9 million in the 2005 comparable quarter and six months, respectively.

-- For the second quarter of 2006, Operating EBITDA, as adjusted, (a non-GAAP measure described below) was $12.0 million, or $2.1 million higher than for the 2005 comparable quarter and, for the six-month 2006 period, Operating EBITDA, as adjusted, was $25.5 million, or $5.1 million higher than for the six-month period in 2005.

Financial and Operating Review for Second Quarter and Six Months June 2006

In the second quarter of 2006, net sales from continuing operations rose to $127.5 million, an increase of 7.4% from the same quarter of 2005. For the six months ended June 30, 2006, net sales from continuing operations of $250.4 million increased 9.3% over the same period of 2005.

"We are encouraged by our continued sales increases. We are particularly pleased to see that nearly 50% of our sales increases were from customer purchases of new products. Strong demand, particularly in the Americas, for our gas equipment, arc accessories and plasma lines has continued during the second quarter," commented Paul D. Melnuk, the Company's Chairman and CEO.

Gross profit from continuing operations was $35.6 million, or 27.9% of net sales, in the second quarter of 2006 as compared to $31.8 million, or 26.8% of net sales, in the 2005 second-quarter period. For the six months ended June 30, 2006, gross profit from continuing operations was $70.6 million, or 28.2% of net sales, which compared to $65.8 million, or 28.7% of net sales, for the same period of 2005.

The Company has maintained margins despite commodity prices that have escalated materially since mid-2005. In 2006, the year-over-year inflation impact for the commodities and components purchased by the Company was an estimated $8 million, led by copper and brass costs, which rose 55% and 60%, respectively. The Company continues to realize offsetting gross margin benefits from the productivity and procurement cost savings of the Company's continuous improvement program, named "TCP," new product introductions and a nominal price increase effected in January 2006. An additional price increase, which the Company estimates will net approximately 4%-6%, became effective August 1, 2006.

Selling, general and administrative costs of $31.5 million in the second quarter of 2006 increased significantly from $26.8 million in the same period of 2005. This increase arises principally from additional costs including the costs associated with completion of the restated 2005 annual and first-quarter 2006 financial statements, the costs of the consents obtained from bondholders in May 2006 and fees associated with strategic assessment of certain non-core operations. These incremental costs were $3.3 million and $4.0 million in the three- and six-month periods, respectively, ended June 30, 2006 and are excluded in the determination of Operating EBITDA, as adjusted, as shown in the attached schedules. For the six months ended June 30, 2006 and 2005, selling, general and administrative expenses were $58.3 million, or 23.3% of net sales, and $54.1 million, or 23.6% of net sales, respectively. Excluding the $4 million of incremental costs, selling, general and administrative expenses declined to 21.7% of net sales for the six months ended June 30, 2006.

Interest costs increased $0.6 million and $1.7 million for the three- and six-month periods, respectively, primarily related to higher interest rates. Income tax expenses increased by $3.3 million and $3.6 million over the three- and six-month comparable periods of last year primarily due to estimated tax benefits recorded in 2005 which did not recur in 2006. The income tax provision includes $2.0 million and $0.9 million in the second quarter of 2006 and second quarter of 2005 relating to international taxes with $3.3 million and $2.0 million for the six months ended June 2006 and 2005, respectively.

For the second quarter ended June 30, 2006, the Company reported a net loss of $5.8 million ($0.44 per share). This compares with a net loss of $0.9 million ($0.07 per share) for the same period ended June 30, 2005, including a loss of $1.6 million ($0.12 per share) from continuing operations and income of $0.7 million from discontinued operations in the comparable prior-year period. For the six-month period ended June 30, 2006, the Company reported a net loss of $7.2 million ($0.54 per share) consisting of a loss of $6.9 million ($0.52 per share) from continuing operations and a loss of $0.3 million from discontinued operations as compared with the six-month period ended June 30, 2005 a net loss of $1.7 million ($0.13 per share) consisting of a loss of $2.9 million ($0.22 per share) from continuing operations and income of $1.2 million from discontinued operations for the period in 2005.

In the second quarter of 2006, Operating EBITDA, as adjusted, was $12.0 million compared to $9.9 million in the second quarter of 2005. In the first half of 2006, Operating EBITDA, as adjusted, was $25.5 million as compared to $20.4 million for the same period in 2005. The improvement in both the quarter and first-half results is due to the gross margin from the increase in sales period over period.

Non-Core Businesses

As previously announced, in April 2006, the Company sold TecMo, a small Italian subsidiary, producing net proceeds of approximately $7.5 million that was used to repay a portion of our outstanding balances of the working capital facility in the second quarter of 2006. TecMo was reported as a discontinued operation in the first quarter of 2006 and the prior quarter's financial statements have also been reclassified accordingly.

Mr. Melnuk stated, "We made excellent progress on our non-core business evaluation process, completing three sales in the first half of the year that generated proceeds of almost $16.5 million, with $4 million used to purchase the minority interest in our remaining South African businesses and with the remainder increasing liquidity through repayments of the working capital facility. We are actively evaluating the remaining South African businesses and expect any additional divestitures to be completed early in the fourth quarter, enabling us to reduce debt and sharpen the focus of our management team on our core business lines."

Outlook for 2006 - Update

Mr. Melnuk comments, "Despite the significant distraction and expense of our delayed financial statement filings, the Company has made good progress in the first half of 2006. The strong demand for our products has resulted in more than a 9% sales increase in the first half, with limited benefit from price increases. We continue to see good sales growth potential along with solid response to our new product introductions. In addition, we expect our August 1 price increase, along with our ongoing TCP cost containment initiatives, will allow us to strengthen margins despite continued material cost pressures."

Mr. Melnuk stated, "We continue to make on-time delivery performance our top priority and constantly look for ways to enhance customer service. Later this year, we anticipate completing the integration of multiple legacy customer billing platforms into one system, enabling our customer service personnel to have better information to be more responsive and to improve our effectiveness in inventory planning."

Cash Flow and Liquidity

As of June 30, 2006, the Company had combined cash and availability under its revolver of $35 million. In July 2006, the Company increased its borrowings under its Second-Lien Facility by $20 million and the $6.9 million balance of the Term Loan under the Credit Agreement was repaid.

As previously reported, the Company has formed a dedicated team to focus on delivering improved inventory turns to achieve better working capital efficiency. The Company anticipates that improvement in efficiency from the current 33% of net sales should be made in the last half of the year and continue beyond.

Improving Financial Controls and Financial Management

As previously announced, Mr. Steven Schumm, CPA, joined the Company in early August as Executive Vice President, Chief Financial Officer and Chief Administrative Officer with overall responsibility for accounting and finance, as well as administrative operations. Mr. Schumm worked for Thermadyne on a contract basis for the last four months. He is a seasoned financial executive having more than 30 years of financial experience and executive leadership. Mr. Robert Moore, CPA, also joined the Company in August as Director of Accounting. Mr. Moore has over 20 years of financial and operational accounting and managerial experience primarily in manufacturing.

The Company is continuing to utilize a number of independent contractors to implement various process and system improvements and to support its accounting and financial operations until the current open positions have been filled.

Use of Non-GAAP Measures

Our discussions of operations include reference to "Operating EBITDA, as adjusted." While a non-GAAP measure, management believes this measure enhances the reader's understanding of underlying and continuing operating results in the periods presented. The Company defines "Operating EBITDA" as earnings before interest, taxes, depreciation, amortization, LIFO adjustments, stock-based compensation expense, minority interest, the non-recurring items of severance accruals, restructuring costs and post retirement benefit expense in excess of cash payments. The presentation of "Operating EBITDA, as adjusted" facilitates the reader's ability to compare current period results to other periods by isolating certain unusual items of income or expense, such as those detailed in an attached schedule. Operating EBITDA, as adjusted, for certain unusual items is reflective of management measurements which focus on operating spending levels and efficiencies and less on the non-cash and unusual items believed to be non-recurring. Additionally, non-GAAP measures such as Operating EBITDA and Operating EBITDA, as adjusted, are commonly used to value the business by investors and lenders.

A schedule is attached which reconciles Net Loss from Continuing Operations as shown in the Consolidated Statements of Operations to Operating EBITDA and Operating EBITDA, as adjusted.

Non-GAAP measurements such as "Operating EBITDA" and "Operating EBITDA, as adjusted" are not recognized in accordance with GAAP and should not be viewed as an alternative to GAAP measures of performance. Use of Operating EBITDA and Operating EBITDA, as adjusted, has material limitations, and therefore management provides a reconciliation for the reader, of Operating EBITDA and Operating EBITDA, as adjusted, to Net Loss from Continuing Operations.

The financial statement information presented in accordance with generally accepted accounting principles (GAAP) and the non-GAAP measure have not been reviewed by an independent registered public accounting firm.

Cautionary Statement Regarding Forward-Looking Statements:

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements reflect management's current expectations and involve a number of risks and uncertainties. Actual results may differ materially from such statements due to a variety of factors that could adversely affect the Company's operating results. These risks and factors are set forth in documents the Company files with the Securities and Exchange Commission, specifically in the Company's most recent Annual Report on Form 10-K and other reports it files from time to time.

Conference Call

Thermadyne will hold a teleconference on Thursday, August 31, 2006 at 4:00 PM Eastern.

To participate via telephone, please dial: -- U.S. and Canada: 800-289-0572 (Conference ID 9328445)

Those wishing to participate are asked to dial in ten minutes before the conference begins. For those unable to participate in the live conference call, a recording of the conference will be available from August 31, 2006 at 8:00 PM Eastern until September 7, 2006 at 11:30 PM Eastern by dialing (888) 203-1112. Enter Conference ID No. 9328445 followed by the # to listen to the recording.

About Thermadyne

Thermadyne, headquartered in St. Louis, Missouri, is a leading global marketer of cutting and welding products and accessories under a variety of brand names including Victor(R), Tweco(R) / Arcair(R), Thermal Dynamics(R), Thermal Arc(R), Stoody(R), and Cigweld(R). Its common shares trade on the pink sheets under the symbol THMD.PK. For more information about Thermadyne, its products and services, visit the Company's web site at www.Thermadyne.com.

Cautionary Statement Regarding Forward-Looking Statements:

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements reflect management's current expectations and involve a number of risks and uncertainties. Actual results may differ materially from such statements due to a variety of factors that could adversely affect the Company's operating results. These risks and factors are set forth in documents the Company files with the Securities and Exchange Commission, specifically in the Company's most recent Annual Report on Form 10-K and other reports it files from time to time.

                   THERMADYNE HOLDINGS CORPORATION
                    UNAUDITED FINANCIAL HIGHLIGHTS
                  (In thousands, except share data)
     UNREVIEWED BY INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Schedule 1

Condensed Consolidated Statements of
 Operations
                                        Three Months Ended June 30,
                                     ---------------------------------
                                               % of   Restated  % of
                                         2006   Sales    2005    Sales
                                      -------- ------ ----------------

Net sales                            $127,515  100.0% $118,772  100.0%
Cost of goods sold                     91,932   72.1%   86,965   73.2%
                                      -------- ------  -------- ------
 Gross margin                          35,583   27.9%   31,807   26.8%
Selling, general and administrative
 expenses                              31,488   24.7%   26,831   22.6%
Amortization of intangibles               733    0.6%      807    0.7%
Net periodic postretirement benefits      528    0.4%      645    0.5%
                                      -------- ------  -------- ------
 Operating income                       2,834    2.2%    3,524    3.0%
Other expenses:
 Interest                              (6,527) (5.1)%   (5,940) (5.0)%
 Amortization of deferred financing
  costs                                  (332) (0.3)%     (384) (0.3)%
 Minority interest                        (14) (0.0)%     (284) (0.2)%
                                      -------- ------  -------- ------
Loss from continuing operations
 before income tax provision (benefit) 
 and discontinued operations           (4,039) (3.2)%   (3,084) (2.6)%
Income tax provision (benefit)          1,802    1.4%   (1,501) (1.3)%
                                      -------- ------  -------- ------
Net loss from continuing operations    (5,841) (4.6)%   (1,583) (1.3)%
Income (loss) from discontinued
 operations, net of tax                     -      -       647    0.5%
                                      -------- ------  -------- ------
Net loss                             $ (5,841) (4.6)% $   (936) (0.8)%
                                      ======== ======  ======== ======

Basic and diluted net income (loss)
 per share :
 Continuing operations               $  (0.44)        $  (0.12)
 Discontinued operations                    -             0.05
                                      --------         --------
 Net loss                            $  (0.44)        $  (0.07)
                                      ========         ========


                                         Six Months Ended June 30,
                                     ---------------------------------
                                               % of   Restated  % of
                                         2006   Sales    2005    Sales
                                      -------- ------ ----------------

Net sales                            $250,374  100.0% $229,156  100.0%
Cost of goods sold                    179,821   71.8%  163,326   71.3%
                                      -------- ------  -------- ------
 Gross margin                          70,553   28.2%   65,830   28.7%
Selling, general and administrative
 expenses                              58,329   23.3%   54,090   23.6%
Amortization of intangibles             1,464    0.6%    1,688    0.7%
Net periodic postretirement benefits    1,056    0.4%    1,186    0.5%
                                      -------- ------  -------- ------
 Operating income                       9,704    3.9%    8,866    3.9%
Other expenses:
 Interest                             (13,044) (5.2)%  (11,380) (5.0)%
 Amortization of deferred financing
  costs                                  (664) (0.3)%     (814) (0.4)%
 Minority interest                        (75) (0.0)%     (337) (0.1)%
                                      -------- ------  -------- ------
Loss from continuing operations
 before income tax provision (benefit) 
 and discontinued operations           (4,079) (1.6)%   (3,665) (1.6)%
Income tax provision (benefit)          2,850    1.1%     (784) (0.3)%
                                      -------- ------  -------- ------
Net loss from continuing operations    (6,929) (2.8)%   (2,881) (1.3)%
Income (loss) from discontinued
 operations, net of tax                  (290) (0.1)%    1,209    0.5%
                                      -------- ------  -------- ------
Net loss                             $ (7,219) (2.9)% $ (1,672) (0.7)%
                                      ======== ======  ======== ======

Basic and diluted net income (loss)
 per share :
 Continuing operations               $  (0.52)        $  (0.22)
 Discontinued operations                (0.02)            0.09
                                      --------         --------
 Net loss                            $  (0.54)        $  (0.13)
                                      ========         ========

The financial statement presentations reflect the reclassification of
the Company's TecMo subsidiary business unit as a discontinued
operation as set forth in the Company's March 31, 2006 Form 10-Q.

The financial statement presentation also reflects the 2005 results as
presented in the Company's 2005 Annual Report on Form 10-K, which
included restatements and reclassifications of the first three
quarters of 2005, as well as prior periods.


                   THERMADYNE HOLDINGS CORPORATION
                    UNAUDITED FINANCIAL HIGHLIGHTS
                            (In thousands)
     UNREVIEWED BY INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Schedule 2

Condensed Consolidated Cash Flow Data
                                                   Six Months Ended
                                                 ---------------------
                                                 June 30,   June 30,
                                                  2006         2005
                                                 ---------------------
Cash flows from continuing operations                     (Restated)
     Cash flows from operating activities:
          Net loss                               $ (7,219)  $ (1,672)
          Adjustments to reconcile net loss to
           net cash used in operating
           activities:
               (Income) loss from discontinued
                operations                            290     (1,209)
               Depreciation and amortization        9,572     10,477
               Various other                       (1,534)     1,564
               Changes in operating assets and
                liabilities                       (12,308)   (14,571)
                                                  --------   --------
               Net cash used in operating
                activities                        (11,199)    (5,411)
                                                  --------   --------
     Cash flows from investing activities:
          Capital expenditures                     (2,515)    (4,370)
          Proceeds from sales of assets            16,455          -
          Purchase of minority interests           (3,954)         -
          Investment in joint venture                   -       (850)
                                                  --------   --------
               Net cash provided by (used in)
                investing activities                9,986     (5,220)
                                                  --------   --------
     Cash flows from financing activities:
          Net (repayments) borrowings under
           revolving credit facility               (4,139)    15,137
          Net repayments under other credit
           facilities                                (306)      (279)
          Various other                             2,716     (3,831)
                                                  --------   --------
               Net cash provided by (used in)
                financing activities               (1,729)    11,027
                                                  --------   --------
     Effect of exchange rate changes on cash
      and cash equivalents                            144        456
                                                  --------   --------
          Net cash provided by (used in)
           continuing operations                 $ (2,798)  $    852
                                                  ========   ========
Cash flows from discontinued operations
     Net cash provided by (used in) operating
      activities                                 $    594   $  3,928
     Net cash provided by investing  and
      financing activities                         (3,648)    (2,307)
     Effect of exchange rates on cash and cash
      equivalents                                     (69)       860
                                                  --------   --------
               Net cash provided by (used in)
                discontinued operation           $ (3,123)  $  2,481
                                                  ========   ========
Total increase (decrease) in cash and cash
 equivalents                                     $ (5,921)  $  3,333
Total cash and cash equivalents beginning of
 period (including cash of discontinued
 operations)                                       15,562      7,061
                                                  --------   --------
Total cash and cash equivalents end of period    $  9,641   $ 10,394
                                                  ========   ========

The financial statement presentations reflect the reclassification of
the Company's TecMo subsidiary business unit as a discontinued
operation as set forth in the Company's March 31, 2006 Form 10-Q.

The financial statement presentation also reflects the 2005 results as
presented in the Company's 2005 Annual Report on Form 10-K, which
included restatements and reclassifications of the first three
quarters of 2005, as well as prior periods.


                   THERMADYNE HOLDINGS CORPORATION
                    UNAUDITED FINANCIAL HIGHLIGHTS
                            (In thousands)
     UNREVIEWED BY INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Schedule 3

Selected Consolidated Balance Sheet Data

                                               June 30,  December 31,
                                                 2006       2005
                                               --------- ------------
Cash and cash equivalents                      $  9,641     $ 12,439
Accounts receivable, net                         86,756       76,449
Inventories                                     116,782      116,671
Total current assets                            218,953      243,451
Property, plant and equipment, net               51,412       55,442
Total assets                                    550,196      576,468

Accounts payable                               $ 36,552     $ 41,740
Working capital facility                         28,747       31,796
Current maturities of long-term obligations      11,528       11,883
Total current liabilities                       119,471      135,239
Long-term obligations, less current maturities  215,170      216,211
Total shareholders' equity                      116,011      123,953


Long-term Obligations
                                               June 30,  December 31,
                                                 2006         2005
                                                --------     --------

Working Capital Facility                       $ 28,747     $ 31,796
Second-Lien Facility                             30,000       30,000
Term A Loan                                       6,938        7,598
Senior Subordinated Notes, due February 1,
 2014, 9 1/4% interest payable semiannually on
 February 1 and August 1                        175,000      175,000
Capital leases                                   14,760       15,496
                                                --------     --------
                                                255,445      259,890
Current maturities and working capital 
 facility                                       (40,275)     (43,679)
                                                --------     --------
                                               $215,170     $216,211
                                                ========     ========

The financial statement presentations reflect the reclassification of
the Company's TecMo subsidiary business unit as a discontinued
operation as set forth in the Company's March 31, 2006 Form 10-Q.

The financial statement presentation also reflects the 2005 results as
presented in the Company's 2005 Annual Report on Form 10-K, which
included restatements and reclassifications of the first three
quarters of 2005, as well as prior periods.


                   THERMADYNE HOLDINGS CORPORATION
                    UNAUDITED FINANCIAL HIGHLIGHTS
                            (In thousands)
     UNREVIEWED BY INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Schedule 4

Trend of Accounts Receivable, net, Inventories and Accounts Payable
                                        Three Months Ended
                                --------------------------------------
                                                             Restated
                                June 30, March 31,  December September
                                                       31,      31,
                                  2006      2006      2005     2005
                                --------- --------- --------- --------
Accounts receivable, net       $  86,756 $  84,499 $  76,449 $ 84,419
Inventories                      116,782   116,661   116,671  117,034
Accounts payable                 (36,552)  (38,334)  (41,740) (39,348)
                                --------- --------- --------- --------
                               $ 166,986 $ 162,826 $ 151,380 $162,105
                                ========= ========= ========= ========
  % Annualized Sales                32.7%     33.1%     33.2%    33.7%


                                               Restated
                                          Three Months Ended
                                --------------------------------------
                                June 30, March 31, December  September
                                                       31,      31,
                                  2005      2005      2004     2004
                                --------- --------- --------- --------
Accounts receivable, net       $  79,055 $  77,884 $  71,728 $ 71,176
Inventories                      110,227   107,882   108,403  118,558
Accounts payable                 (34,570)  (33,164)  (25,447) (26,806)
                                --------- --------- --------- --------
                               $ 154,712 $ 152,602 $ 154,684 $162,928
                                ========= ========= ========= ========
  % Annualized Sales                31.9%     33.8%     35.8%    36.7%

The financial statement presentations reflect the reclassification of
the Company's TecMo subsidiary business unit as a discontinued
operation as set forth in the Company's March 31, 2006 Form 10-Q.

The financial statement presentation also reflects the 2005 results as
presented in the Company's 2005 Annual Report on Form 10-K, which
included restatements and reclassifications of the first three
quarters of 2005, as well as prior periods.


                   THERMADYNE HOLDINGS CORPORATION
                    UNAUDITED FINANCIAL HIGHLIGHTS
                            (In millions)
     UNREVIEWED BY INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Schedule 5

Reconciliations of Net Loss from continuing operations to Operating
EBITDA (1) and Operating EBITDA, as adjusted
(In millions)
                                                        Three Months
                                                        Ended June 30,
                                                        --------------
                                                              Restated

                                                         2006    2005
                                                         -------------
Net loss from continuing operations                     $(5.8)  $(1.6)
Plus:
   Depreciation and amortization including deferred
    financing fees                                        4.5     5.3
   Interest expense                                       6.5     6.0
   Net periodic postretirement benefits in excess of
    cash payments                                         0.3     0.3
   Restructuring costs                                      -       -
   LIFO                                                   0.5     1.1
   Minority interest                                        -     0.3
   Severance accrual                                      0.6       -
   Stock compensation expense                             0.3       -
   Provision for (benefit from) income taxes              1.8    (1.5)
                                                         -----   -----
Operating EBITDA (1)                                    $ 8.7   $ 9.9
   Incremental audit and accounting expenses related 
    to delayed and restated financial statements          1.7       -
   Fees and expenses for May 2006 consent solicitation
    of Senior Subordinated Bondholders                    1.4       -
   Expenses incurred in evaluating strategic
    alternatives of selected non-core operations          0.2       -
                                                         -----   -----
Operating EBITDA, as adjusted (1)                       $12.0   $ 9.9
                                                         =====   =====


Reconciliations of Net Loss from continuing operations to Operating
EBITDA (1) and Operating EBITDA, as adjusted
(In millions)
                                                          Six Months
                                                        Ended June 30,
                                                        --------------
                                                              Restated

                                                         2006    2005
                                                         -------------
Net loss from continuing operations                     $(6.9)  $(2.9)
Plus:
   Depreciation and amortization including deferred
    financing fees                                        9.6    10.7
   Interest expense                                      13.0    11.4
   Net periodic postretirement benefits in excess of
    cash payments                                         0.6     0.6
   Restructuring costs                                      -       -
   LIFO                                                   1.3     1.1
   Minority interest                                      0.1     0.3
   Severance accrual                                      0.6       -
   Stock compensation expense                             0.4       -
   Provision for (benefit from) income taxes              2.8    (0.8)
                                                         -----   -----
Operating EBITDA (1)                                    $21.5   $20.4
   Incremental audit and accounting expenses related to
    delayed and restated financial statements             1.9       -
   Fees and expenses for May 2006 consent solicitation
    of Senior Subordinated Bondholders                    1.4       -
   Expenses incurred in evaluating strategic
    alternatives of selected non-core operations          0.7       -
                                                         -----   -----
Operating EBITDA, as adjusted (1)                       $25.5   $20.4
                                                         =====   =====

(1) A Non-GAAP measure

The financial statement presentations reflect the reclassification of
the Company's TecMo subsidiary business unit as a discontinued
operation as set forth in the Company's March 31, 2006 Form 10-Q.

The financial statement presentation also reflects the 2005 results as
presented in the Company's 2005 Annual Report on Form 10-K, which
included restatements and reclassifications of the first three
quarters of 2005, as well as prior periods.