BERMUDA
|
001-14669
|
74-2692550
|
(State
or other jurisdiction
of
incorporation)
|
(Commission
File
Number)
|
(IRS
Employer
Identification
No.)
|
RECONCILIATION
OF REPORTED AND EXPECTED EBITDA TO GAAP
|
|||||||
NET
EARNINGS FROM CONTINUING OPERATIONS
|
|||||||
(in
millions)
|
|||||||
|
|
|
|||||
|
Year
Ended
|
Year
Ended
|
|||||
|
02/28/05
|
02/28/06
|
|||||
|
(Historical)
|
(Forecasted)
|
|||||
|
|
|
|||||
Net
earnings from continuing operations
|
$
|
76.7
|
$
|
57.4
|
|||
|
|||||||
Interest
Expense / Income, net
|
9.5
|
14.7
|
|||||
|
|||||||
Income
Tax Expense
|
12.9
|
7.7
|
|||||
|
|||||||
Depreciation
and Amortization
|
9.7
|
11.8
|
|||||
|
|||||||
EBITDA
(Earnings before interest, taxes, depreciation
|
|||||||
and
amortization) excluding discontinued operations
|
$
|
108.8
|
$
|
91.6
|
HELEN OF TROY LIMITED | ||
|
|
|
Date: October 25, 2005 | By: | /s/ Thomas J. Benson |
Thomas J. Benson |
||
Senior
Vice President, Finance and Chief
Financial Officer
|