UTi Worldwide Reports Fiscal 2007 Fourth Quarter and Year-End Financial Results

Net Revenues Increase 31 Percent in the Fourth Quarter and 27 Percent for the Full Year


RANCHO DOMINGUEZ, Calif., March 29, 2007 (PRIME NEWSWIRE) -- UTi Worldwide Inc. (Nasdaq:UTIW) today reported financial results for the three months and full year ended January 31, 2007.

For the fourth quarter of fiscal 2007, gross revenues increased 31 percent to $951.3 million from $728.2 million in the prior-year fourth quarter. Net revenues also increased 31 percent to $331.2 million for the fourth quarter of fiscal 2007 from $253.7 million in the prior-year fourth quarter. Continued organic growth across all geographic regions, as well as contributions from the company's March 2006 acquisition of Market Industries, Ltd., contributed to the fiscal 2007 fourth quarter revenue growth. After adjusting for the impact of acquisitions made by the company since November 1, 2005, as well as currency fluctuations on the comparison of UTi's results, gross and net revenues each grew organically by 14 percent in the fiscal 2007 fourth quarter, when compared with the corresponding period a year ago.

"We ended the year on a strong note in our fourth quarter with a record level of net revenues," said Roger I. MacFarlane, chief executive officer of UTi Worldwide. "Through a combination of organic growth and strategic acquisitions as part of our recently completed NextLeap journey, UTi has significantly strengthened its capabilities, allowing us to deliver increasing value for our clients' global integrated logistics requirements and for our shareholders.

"As part of our NextLeap journey, we began certain initiatives designed to enhance the long-term sustainability of our next phase of growth. While these investments have restrained our short-term earnings growth relative to the growth in revenues, we firmly believe these initiatives are essential to further fortify our infrastructure to become a leading provider of supply chain services and solutions in the years ahead."

Operating income in the fourth quarter of fiscal 2007 rose to $32.8 million versus $17.5 million in the fiscal 2006 fourth quarter. Net income for the fiscal 2007 fourth quarter was $23.6 million, or $0.24 per diluted share, compared with $9.7 million, or $0.10 per diluted share, in the fiscal 2006 fourth quarter.

Fiscal 2007 Year-End Results

For the fiscal year ended January 31, 2007, gross revenues grew 28 percent to $3.6 billion from $2.8 billion in fiscal 2006. Net revenues for fiscal 2007 totaled $1.2 billion, up 27 percent from $966.4 million in the prior fiscal year. After adjusting for the impact of acquisitions made by the company since February 1, 2005, as well as currency fluctuations on the comparison of UTi's results, gross and net revenues grew organically by 13 percent and 15 percent, respectively, in fiscal 2007, when compared with fiscal 2006.

Fiscal 2007 operating income rose 61 percent to $158.6 million, from $98.8 million in fiscal 2006, and operating income as a percentage of net revenues increased to 13.0 percent for the year ended January 31, 2007, from 10.2 percent in the prior fiscal year.

Net income for fiscal 2007 totaled $107.9 million, or $1.08 per diluted share, compared with the prior year's net income of $55.2 million, or $0.56 per diluted share.

Fiscal 2007 operating cash flow was $128.2 million, compared with $117.7 million in fiscal 2006.

Subsequent to the end of the fiscal 2007 fourth quarter, UTi announced its new, five-year strategic plan called CLIENTasONE. This client-centric initiative builds on the company's recently completed NextLeap journey by creating and executing a long-term plan to enhance UTi's market leadership in supply chain services and solutions while delivering solid financial performance. In conjunction with the launch of CLIENTasONE, UTi also recently announced several organizational updates, changes and new management appointments.

"We are very excited to embark on the next phase of UTi's evolution and growth as a leading provider of supply chain services and solutions for our clients," MacFarlane said. "The entire UTi team successfully rose to the challenges of our five-year NextLeap journey, and we strongly believe in the team's ability to lead and deliver the value for our clients that will make our CLIENTasONE voyage a resounding success."

Earnings Per Share Guidance

During the investor conference call detailed below, the company intends to provide earnings per share guidance.

Investor Conference Call

UTi management will host an investor conference call today, March 29, 2007, at 7:00 a.m. PDT (10:00 a.m. EDT) to review the company's financials and operations for the fiscal 2007 fourth quarter and full year. The call will be open to all interested investors through a live, listen-only audio Internet broadcast at www.go2uti.com and www.earnings.com. For those who are not available to listen to the live broadcast, the call will be archived for one year at both Web sites. A telephonic playback of the conference call also will be available from approximately 10:00 a.m. PDT, today, through April 5, 2007 by calling 888-286-8010 (domestic) or 617-801-6888 (international) and using replay passcode 91731515.

About UTi Worldwide

UTi Worldwide Inc. is an international, non-asset-based supply chain services and solutions company providing air and ocean freight forwarding, contract logistics, customs brokerage, distribution, inbound logistics, truckload brokerage and other supply chain management services. The company serves a large and diverse base of global and local companies, including clients operating in industries with unique supply chain requirements such as the pharmaceutical, retail, apparel, chemical, automotive and technology industries. The company seeks to use its global network, proprietary information technology systems, relationships with transportation providers and expertise in outsourced logistics services to deliver competitive advantage to each of its clients' supply chains.

Use of Non-GAAP Financial Information

This press release includes "non-GAAP financial measures" within the meaning of the Securities and Exchange Commission rules. We believe that meaningful analysis of our financial performance requires an understanding of the factors underlying that performance and our judgments about the likelihood that particular factors will repeat. Short-term patterns and long-term trends may be obscured by the impact of certain items. For this reason, we have referred to gross and net revenue growth adjusted to exclude the impact of acquisitions made since the beginning of the comparative period, and the impact of changes in the translation of foreign currencies into U.S. dollars. This information is among the information the company uses as a basis for evaluating company performance on a comparable basis over time, allocating resources and planning and forecasting of future periods. This information is not intended to be considered in isolation or as a substitute for gross and net revenue growth calculated in accordance with GAAP.

Safe Harbor Statement

Certain statements in this news release may be deemed to be forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. The company intends that all such statements be subject to the "safe-harbor" provisions contained in those sections. Such statements may include, but are not limited to, the company's discussion of its NextLeap goals and journey and the company's discussion of CLIENTasONE, the company's next long-term strategy. Many important factors may cause the company's actual results to differ materially from those discussed in any such forward-looking statements, including integration risks associated with acquisitions, the ability to retain customers and management of acquisition targets; a challenging operating environment; increased competition; the impact of higher fuel costs; the effects of changes in foreign exchange rates; changes in the company's effective tax rates; industry consolidation making it more difficult to compete against larger companies; general economic, political and market conditions, including those in Africa, Asia and Europe; work stoppages or slowdowns or other material interruptions in transportation services; risks of international operations; the success and effects of new strategies; disruptions caused by epidemics, conflicts, wars and terrorism; and the other risks and uncertainties described in the company's filings with the Securities and Exchange Commission. Although UTi believes that the assumptions underlying the forward-looking statements are reasonable, any of the assumptions could prove inaccurate and, therefore, we cannot assure you that the results contemplated in forward-looking statements will be realized in the timeframe anticipated or at all. In light of the significant uncertainties inherent in the forward-looking information included herein, the inclusion of such information should not be regarded as a representation by UTi or any other person that UTi's objectives or plans will be achieved. Accordingly, investors are cautioned not to place undue reliance on our forward-looking statements. UTi undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.



 UTi Worldwide Inc.
 Condensed Consolidated Income Statement
 (in thousands, except share and per share amounts)


                        Three months ended       Twelve months ended
                            January 31,               January 31,
                      ----------------------    ----------------------
                         2007        2006          2007        2006
                      ----------  ----------    ----------  ----------
                      (Unaudited)               (Unaudited)

 Gross revenues:
   Airfreight
    forwarding        $  357,741  $  312,187    $1,381,249  $1,213,987
   Ocean freight
    forwarding           252,766     217,020       937,559     826,079
   Customs brokerage      22,438      19,770        86,409      80,960
   Contract logistics    144,420     118,449       519,155     443,738
   Distribution and
    other                173,906      60,778       636,993     220,811
                      ----------  ----------    ----------  ----------
     Total gross
      revenues        $  951,271  $  728,204    $3,561,365  $2,785,575
                      ==========  ==========    ==========  ==========
 Net revenues:
   Airfreight
    forwarding        $   86,163  $   74,009    $  329,582  $  290,993
   Ocean freight
    forwarding            38,946      32,406       146,571     118,346
   Customs brokerage      21,831      19,338        84,135      78,503
   Contract logistics    121,264      98,055       438,954     370,714
   Distribution and
    other                 62,987      29,906       225,218     107,848
                      ----------  ----------    ----------  ----------
     Total net
      revenues           331,191     253,714     1,224,460     966,404

 Staff costs             181,858     151,537       642,962     547,233
 Depreciation and
  amortization             9,862       5,755        33,422      23,052
 Amortization of
  intangible assets        1,913       1,720         8,005       5,082
 Other operating
  expenses               104,774      77,161       381,476     292,269
                      ----------  ----------    ----------  ----------
   Operating income       32,784      17,541       158,595      98,768
 Interest expense,
  net                     (4,560)       (871)      (15,155)     (3,869)
 Gains/(losses) on
  foreign exchange           227         (87)          435        (303)
                      ----------  ----------    ----------  ----------
   Pretax income          28,451      16,583       143,875      94,596
 Provision for
  income taxes             4,256       5,909        32,105      35,185
                      ----------  ----------    ----------  ----------
   Income before
    minority
    interests             24,195      10,674       111,770      59,411
 Minority interests         (572)       (935)       (3,831)     (4,213)
                      ----------  ----------    ----------  ----------
   Net income (1)     $   23,623  $    9,739    $  107,939  $   55,198
                      ==========  ==========    ==========  ==========

 Basic earnings per
  share               $     0.24  $     0.10    $     1.11  $     0.59
 Diluted earnings
  per share           $     0.24  $     0.10    $     1.08  $     0.56

 Number of
  weighted-average
  shares outstanding
  used for per share
  calculations:
     Basic shares     98,367,907  94,924,571    97,431,383  94,146,993
     Diluted shares  100,243,809  98,662,721    99,561,963  98,042,114

 (1) In connection with our recent restatement, net income was
     impacted by the following non-cash items:

     a.  for the three months ended January 31, 2006, net income was
         reduced by $12,518;
     b.  for the twelve months ended January 31, 2007, net income was
         increased by $12,440;
     c.  for the twelve months ended January 31, 2006, net income was
         reduced by $33,226.


 UTi Worldwide Inc.
 Condensed Consolidated Balance Sheets
 (in thousands)


                                                    January 31,
                                             -------------------------
                                                2007           2006
                                             ----------     ----------
                                            (Unaudited)
 ASSETS

 Cash and cash equivalents                   $  278,408     $  246,510
 Trade receivables, net                         662,804        497,990
 Deferred income tax assets                      10,889          8,517
 Other current assets                            57,563         39,172
                                             ----------     ----------
     Total current assets                     1,009,664        792,189

 Property, plant and equipment, net             127,990         79,342
 Goodwill and other intangible assets, net      490,884        333,569
 Investments                                      3,096          1,050
 Deferred income tax assets                      12,725          3,704
 Other non-current assets                        15,511         11,684
                                             ----------     ----------

     Total assets                            $1,659,870     $1,221,538
                                             ==========     ==========

 LIABILITIES & SHAREHOLDERS' EQUITY

 Bank lines of credit                        $   79,057     $   95,177
 Short-term borrowings                            2,808          4,441
 Current portion of capital lease
  obligations                                    13,550          6,189
 Trade payables and other accrued
  liabilities                                   603,575        519,011
 Income taxes payable                            15,333         23,498
 Deferred income tax liabilities                  3,954          1,694
                                             ----------     ----------
     Total current liabilities                  718,277        650,010

 Long-term borrowings                           211,458         13,775
 Capital lease obligations                       24,099         16,068
 Deferred income tax liabilities                 30,291         11,181
 Retirement fund obligations                      7,549          5,124
 Other long-term liabilities                     12,078          8,977

 Minority interests                              18,844         19,204

 Commitments and contingencies

 Shareholders' equity:
   Common stock                                 419,111        359,835
   Retained earnings                            266,136        163,993
   Accumulated other comprehensive loss         (47,973)       (26,629)
                                             ----------     ----------
     Total shareholders' equity                 637,274        497,199
                                             ----------     ----------

     Total liabilities and shareholders'
      equity                                 $1,659,870     $1,221,538
                                             ==========     ==========


 UTi Worldwide Inc.
 Consolidated Statements of Cash Flows
 (in thousands)


                                                 Twelve months ended
                                                     January 31,
                                               -----------------------
                                                 2007           2006
                                               --------       --------
                                              (Unaudited)
 OPERATING ACTIVITIES:
 Net income                                    $107,939       $ 55,198
 Adjustments to reconcile net income to
  net cash used in operating activities:
   Share-based compensation costs                (2,280)        37,643
   Depreciation and amortization                 33,422         23,052
   Amortization of intangible assets              8,005          5,082
   Deferred income taxes                         (5,077)        (2,831)
   Tax benefit relating to exercise of
    stock options                                 1,811          2,984
   Excess tax benefits from share-based
    compensation                                 (1,503)            --
   Gain on disposal of property, plant
    and equipment                                (1,154)        (1,046)
   Other                                          4,102          4,210
   Changes in operating assets and
    liabilities:
       Increase in trade receivables            (96,862)       (59,385)
       (Increase)/decrease in other
        current assets                           (9,600)         5,267
       Increase in trade payables                68,125         37,658
       Increase in other current
        liabilities                              21,271          9,827
                                               --------       --------
     Net cash provided by operating
      activities                                128,199        117,659

 INVESTING ACTIVITIES:
 Purchases of property, plant and
  equipment                                     (27,185)       (17,802)
 Proceeds from disposal of property,
  plant and equipment                             5,856          3,117
 Decrease/(increase) in other
  non-current assets                                871         (2,230)
 Acquisitions and contingent earn-out
  payments                                     (231,077)       (39,837)
 Other                                           (2,112)           118
                                               --------       --------
     Net cash used in investing
      activities                               (253,647)       (56,634)

 FINANCING ACTIVITIES:
 (Decrease)/increase in bank lines of
  credit                                        (20,195)         2,837
 (Decrease)/increase in short-term
  borrowings                                     (1,896)           663
 Increase in long-term borrowings                   132         13,814
 Repayment of long-term borrowings               (2,208)        (5,626)
 Net proceeds from issuance of senior
  notes                                         198,045             --
 Repayments of capital lease obligations        (10,577)        (5,713)
 Decrease in minority interests                    (808)          (773)
 Net proceeds from issuance of ordinary
  shares                                         12,191         10,766
 Excess tax benefits from share-based
  compensation                                    1,503             --
 Dividends paid                                  (5,775)        (4,672)
                                               --------       --------
     Net cash provided by financing
      activities                                170,412         11,296

 Effect of foreign exchange rate changes        (13,066)        (3,943)
                                               --------       --------
 Net increase in cash and cash
  equivalents                                    31,898         68,378
 Cash and cash equivalents at beginning
  of period                                     246,510        178,132
                                               --------       --------
 Cash and cash equivalents at end of
  period                                       $278,408       $246,510
                                               ========       ========


 UTi Worldwide Inc.
 Segment Reporting
 (in thousands)


                        Three months ended January 31, 2007
             ---------------------------------------------------------
                                    (Unaudited)
                                   Asia
              Europe   Americas   Pacific   Africa  Corporate  Total
             --------  --------  --------  --------  -------  --------
 Gross
  revenue    $228,688  $315,758  $252,115  $154,710  $    --  $951,271
             ========  ========  ========  ========  =======  ========

 Net revenue $ 75,026  $144,741  $ 40,332  $ 71,092  $    --  $331,191
 Staff costs   42,465    84,436    19,108    31,548    4,301   181,858
 Depreciation
  and
  amortization  1,811     4,858     1,046     1,550      597     9,862
 Amortization
  of
  intangible
  assets           --     1,643       113       157       --     1,913
 Other
  operating
  expenses     19,949    42,933    10,665    27,533    3,694   104,774
             --------  --------  --------  --------  -------  --------
   Operating
    income/
    (loss)   $ 10,801  $ 10,871  $  9,400  $ 10,304  $(8,592)   32,784
             ========  ========  ========  ========  =======
 Interest
  expense, net                                                  (4,560)
 Gains on
  foreign
  exchange                                                         227
                                                              --------
   Pretax
    income                                                      28,451
 Provision
  for income
  taxes                                                          4,256
                                                              --------
   Income
    before
    minority
    interests                                                 $ 24,195
                                                              ========


                        Three months ended January 31, 2006
             ---------------------------------------------------------
                                    (Unaudited)
                                   Asia
              Europe   Americas   Pacific   Africa  Corporate  Total
             --------  --------  --------  --------  -------  --------
 Gross
  revenue    $181,020  $183,539  $224,876  $138,769  $    --  $728,204
             ========  ========  ========  ========  =======  ========

 Net revenue $ 55,854  $101,319  $ 35,895  $ 60,646  $    --  $253,714
 Staff costs   41,757    63,058    15,529    28,057    3,136   151,537
 Depreciation
  and
  amortization  1,468     1,376       848     1,590      473     5,755
 Amortization
  of
  intangible
  assets           --     1,428       114       178       --     1,720
   Other
    operating
    expenses   14,731    29,205     8,552    19,653    5,020    77,161
             --------  --------  --------  --------  -------  --------
 Operating
  income/
  (loss)     $ (2,102) $  6,252  $ 10,852  $ 11,168  $(8,629)   17,541
             ========  ========  ========  ========  =======
 Interest
  expense, net                                                    (871)
 Losses on
  foreign
  exchange                                                         (87)
                                                              --------
   Pretax
    income                                                      16,583
 Provision
  for income
  taxes                                                          5,909
                                                              --------
   Income
    before
    minority
    interests                                                 $ 10,674
                                                              ========


 UTi Worldwide Inc.
 Segment Reporting
 (in thousands)


                        Twelve months ended January 31, 2007
          ------------------------------------------------------------
                                    (Unaudited)
                                   Asia
           Europe    Americas    Pacific   Africa  Corporate   Total
          --------   --------   --------  --------  -------   --------
 Gross 
  revenue $850,132  $1,177,325  $951,389  $582,519 $     -- $3,561,365
          ========  ==========  ========  ======== ======== ==========

 Net 
  revenue $259,737  $  531,218  $158,727  $274,778 $     -- $1,224,460
 Staff 
  costs    133,481     308,100    66,140   120,809   14,432    642,962
 Deprec-
  iation 
  and 
  amort-
  ization    6,455      13,016     3,727     8,084    2,140     33,422
 Amortiz-
  ation of 
  intang-
  ible 
  assets        --       6,899       453       653       --      8,005
 Other 
  operat-
  ing 
  expenses  71,233     155,860    39,317   100,897   14,169    381,476
          --------   --------   --------  --------  -------   --------
   Operat-
    ing 
    income/
    (loss)$ 48,568  $   47,343  $ 49,090  $ 44,335 $(30,741)   158,595
          ========  ==========  ========  ======== ========
 Interest 
  expense, 
  net                                                          (15,155)
 Gains on 
  foreign 
  exchange                                                         435
                                                            ----------
   Pretax 
    income                                                     143,875
 Provision 
  for income 
  taxes                                                         32,105
                                                            ----------
   Income 
    before 
    minority 
    interests                                               $  111,770
                                                            ==========




                        Twelve months ended January 31, 2006
             ---------------------------------------------------------
                                   Asia
              Europe   Americas   Pacific   Africa  Corporate  Total
             --------  --------  --------  --------  -------  --------
 Gross 
  revenue    $693,661  $698,222  $854,717  $538,975  $    -- $2,785,575
             ========  ========  ========  ========  ======= ==========

 Net revenue $209,165  $373,859  $136,358  $247,022  $    --   $966,404
 Staff costs  144,874   224,879    57,610   108,313   11,557    547,233
 Depreciation 
  and 
  amortization  5,718     4,912     3,162     7,466    1,794     23,052
 Amortization 
  of 
  intangible 
  assets           --     4,071       306       705       --      5,082
 Other 
  operating 
  expenses     55,425   107,305    32,601    85,386   11,552    292,269
             --------  --------  --------  --------  -------   --------
   Operating 
    income/
    (loss)   $  3,148  $ 32,692  $ 42,679  $ 45,152 $(24,903)    98,768
             ========  ========  ========  ======== ========
 Interest 
  expense, net                                                   (3,869)
 Losses on 
  foreign 
  exchange                                                         (303)
                                                               --------
   Pretax 
    income                                                       94,596
 Provision 
  for income 
  taxes                                                          35,185
                                                               --------
   Income 
    before 
    minority 
    interests                                                  $ 59,411
                                                               ========


 UTi Worldwide Inc.
 Supplemental Financial Information
 (in thousands)


                        Three months ended       Twelve months ended
                            January 31,               January 31,
                      ----------------------    ----------------------
                         2007        2006          2007        2006
                      ----------  ----------    ----------  ----------
                                         (Unaudited)

 FORWARDING, CUSTOMS
  BROKERAGE & OTHER:

 Gross revenue        $  678,995  $  578,537    $2,546,747  $2,226,803
                      ==========  ==========    ==========  ==========

 Net revenue          $  162,240  $  133,377    $  603,934  $  518,938
 Staff costs              87,257      77,388       309,245     287,716
 Depreciation and
  amortization             3,203       3,229        13,619      13,014
 Other operating
  expenses                44,239      32,729       159,229     133,969
                      ----------  ----------    ----------  ----------
   Operating income   $   27,541  $   20,031    $  121,841  $   84,239
                      ==========  ==========    ==========  ==========


 CONTRACT LOGISTICS,
  DISTRIBUTION & OTHER:

 Gross revenue        $  272,276  $  149,667    $1,014,618  $  558,772
                      ==========  ==========    ==========  ==========

 Net revenue          $  168,951  $  120,337    $  620,526  $  447,466
 Staff costs              90,300      71,013       319,285     247,960
 Depreciation and
  amortization             6,062       2,053        17,663       8,244
 Amortization of
  intangible assets        1,913       1,720         8,005       5,082
 Other operating
  expenses                56,841      39,412       208,078     146,748
                      ----------  ----------    ----------  ----------
   Operating income   $   13,835  $    6,139    $   67,495  $   39,432
                      ==========  ==========    ==========  ==========


 UTi Worldwide Inc.
 Revenue Growth Reconciliation
 (in thousands)
 (Unaudited)


 Set forth below is a reconciliation of our organic growth in our 
 gross and net revenues over the corresponding prior-year period.

                                                               Organic
                                                               growth
                                                               -------
 GROSS REVENUES:
   Three months ended January 31, 2007 (as
    reported)                                    $951,271
   Less: Acquisitions impact (2)                 (107,175)
   Add: Currency impact (3)                       (16,998)
                                                 --------
   Three months ended January 31, 2007 (as
    adjusted)                                    $827,098
                                                 ========

   Three months ended January 31, 2006           $728,204           14%
                                                 ========      =======


 NET REVENUES:
   Three months ended January 31, 2007 (as
    reported)                                    $331,191
   Less: Acquisitions impact (4)                  (36,138)
   Add: Currency impact (3)                        (5,972)
                                                 --------
   Three months ended January 31, 2007 (as
    adjusted)                                    $289,081
                                                 ========

   Three months ended January 31, 2006           $253,714           14%
                                                 ========      =======

 (2) Represents gross revenues attributable to acquisitions that were
     completed on or after November 1, 2005.

 (3) Represents the fluctuations in foreign currency exchange rates
     when balances are translated into U.S. dollars.

 (4) Represents net revenues attributable to acquisitions that were
     completed on or after November 1, 2005.


 UTi Worldwide Inc.
 Revenue Growth Reconciliation
 (in thousands)
 (Unaudited)


 Set forth below is a reconciliation of our organic growth in our
 gross and net revenues over the corresponding prior-year period.

                                                               Organic
                                                               growth
                                                               -------
 GROSS REVENUES:
   Twelve months ended January 31, 2007 (as
    reported)                                   $3,561,365
   Less: Acquisitions impact (5)                  (407,893)
   Add:  Currency impact (6)                         5,650
                                                ----------
   Twelve months ended January 31, 2007 (as
    adjusted)                                   $3,159,122
                                                ==========

   Twelve months ended January 31, 2006         $2,785,575          13%
                                                ==========     =======


 NET REVENUES:
   Twelve months ended January 31, 2007 (as
    reported)                                   $1,224,460
   Less: Acquisitions impact (7)                  (119,526)
   Add:  Currency impact (6)                         7,702
                                                ----------
   Twelve months ended January 31, 2007 (as
    adjusted)                                   $1,112,636
                                                ==========

   Twelve months ended January 31, 2006         $  966,404          15%
                                                ==========     =======

 (5) Represents gross revenues attributable to acquisitions that were
     completed on or after February 1, 2005.

 (6) Represents the fluctuations in foreign currency exchange rates
     when balances are translated into U.S. dollars.

 (7) Represents net revenues attributable to acquisitions that were
     completed on or after February 1, 2005.


            

Contact Data