Nalco Reports Continued Strong Sales Growth, Earnings Up 30 Percent


NAPERVILLE, Ill., Feb. 5, 2008 (PRIME NEWSWIRE) -- Nalco Holding Company (NYSE:NLC) generated a 2007 sales increase of 8.6 percent to $3.912 billion, including 4.9 percent organic sales growth.

Net earnings rose 30.4 percent to $129.0 million from $98.9 million in 2006. Diluted earnings per share increased 31.3 percent to 88 cents per share from the year earlier 67 cents. Earnings included after-tax charges of $42.3 million for business process optimization, reimbursed benefit plan contributions and unusual charges. These same items -- which are defined adjustments in deriving Adjusted EBITDA for determining compliance with the Company's debt covenants -- totaled $24.8 million in 2006. Without these charges, earnings per share would have been $1.17 compared to 84 cents a year ago. (See attachment 7B)

Adjusted EBITDA for the year increased 7.3 percent to $729.8 million from 2006 results of $680.1 million. Earnings benefited from a fourth quarter insurance settlement from the 2005 hurricanes, resulting in $12.3 million improvement to Adjusted EBITDA and $7.6 million in after-tax net earnings, or 5 cents per share.

"We generated solid sales and profit growth in 2007," said Bradley J. Bell, Executive Vice President and Chief Financial Officer. "While second-half profitability was constrained by continuing problems in Europe and by product and other cost increases late in the year, we are pleased with the continuing strength in demand for our product and service offerings."

Energy Services led organic growth for the year, up 8.8 percent on continued strength in Oilfield and Downstream businesses. Industrial and Institutional Services grew 5.3 percent led by rapid growth in Asia, Latin America and several North American markets. Paper Services revenues were essentially flat. In total, every region grew at least 6.5 percent organically except the European region, which declined 0.5 percent organically for the year. Profitability in Europe declined more sharply as operating expense investments in growth areas were not offset by revenue growth and profits in other parts of Europe.

Free Cash Flow grew 9.3 percent to $200.6 million, even with a sizable, unplanned increase in receivables and a third quarter decision to accelerate pension funding.

Nalco's waste coal agglomeration, or synfuel business, accounted for $79.5 million in sales during the year and $23.3 million in Direct Contribution. In 2006, revenues were $62.0 million and Direct Contribution was $16.6 million. As a result of expiring customer tax incentives, this business does not continue into 2008. There are no asset write-offs or other charges expected as a result of the business elimination.

Fourth Quarter results

Sales growth continued to run at a solid pace in the fourth quarter, growing 9.2 percent to $1.034 billion from the year-earlier $946.8 million, with organic sales increasing 3.8 percent.

Net earnings decreased 17.9 percent to $31.1 million from the year-earlier $37.9 million. Diluted earnings per share decreased 15.4 percent to 22 cents from the prior-year 26 cents per share. Earnings included after-tax charges of $19.2 million for business process optimization, reimbursed benefit plan contributions and unusual charges -- including a $12 million, previously disclosed expense for Nalco's recently retired Chairman and Chief Executive Officer -- versus $6.9 million for the same items in the fourth quarter of 2006. These items are defined adjustments in deriving Adjusted EBITDA for determining compliance with the Company's debt covenants. Without these charges, earnings per share would have been 35 cents compared to 30 cents a year ago. (See Attachment 7A)

Adjusted EBITDA in the quarter grew 1.9 percent to $196.6 million from the year-earlier $193.0 million. Fourth quarter results were hampered by higher raw material and freight costs, profit declines in Europe, and lower absorption of fixed manufacturing costs as inventories were reduced -- resulting in higher in-period expenses. Adjusted EBITDA for the fourth quarter included a final insurance settlement from the 2005 hurricanes of $12.3 million. A significant portion of the insurance recovery was based on profitability lost due to damage and/or delay in start up of several large deepwater platforms that Nalco was either serving before the hurricane period or had been scheduled to begin serving in 2005.

Product and freight costs increased more than $20 million from the prior-year period. Actions to increase prices were taken during the fourth quarter, with most increases effective January 1.

Energy Services enjoyed organic growth of 8.4 percent in the period, led by double-digit gains in both North America and Asia. Direct Contribution dollars increased 12.4 percent to $70.8 million. Direct Contribution margins of 22.5 percent were flat to the same period of last year, primarily due to continued reinvestment in engineering resources to support ongoing growth.

Industrial and Institutional Services realized organic growth of 4.7 percent, ranging from significant double-digit growth in Latin America and high single digits in Asia, to a modest decline in Europe. Direct Contribution dollars increased 4.0 percent to $101.2 million. Direct Contribution margins of 21.6 percent were 1.5 percentage points behind last year, as declines in Europe offset modest gains in other regions.

Paper Services organic revenues were essentially flat to last year's fourth quarter. While the introduction of new technology and good spending controls drove improved Direct Contribution margin in North and Latin America, continued weakness in the European customer base and poor performance in Asia brought overall results to a 1.2 percentage point decline for the quarter and a $1.0 million drop in Direct Contribution dollars.

Free Cash Flow generation in the fourth quarter totaled $81.2 million. During the quarter, Nalco repurchased 3.1 million shares and bought an 87.5 percent interest in Mobotec USA.

The December acquisition of the Mobotec USA position, now Nalco Mobotec, added $2.5 million to sales in the final 21 days of the year and $0.45 million in EBITDA. Mobotec offers a wide range of solutions that save energy and reduce many critical pollutants, including greenhouse gases, nitrogen and sulfur oxides (NOx /SOx), mercury, hydrogen chloride and particulates. The acquisition expands Nalco's sustainable technology offerings to help customers reduce water use, energy consumption and air emissions -- adding innovative capabilities on the fire side of boilers to Nalco's boiler water expertise.

2008 Outlook

Nalco's key areas of focus in 2008 include:



 * Improving growth and profitability in the Company's European
   business;

 * Additional price increases commensurate with any further raw
   material and freight cost increases;

 * Cost savings of at least $75 million and better leverage on selling
   and service expenses. Over the past four years, cost saving
   initiatives have led to average annual savings of $82 million,
   including $79 million in 2007;

 * Increasing company-wide focus on generating Free Cash Flow.

"The year 2008 should be a good one for us," observed Bell. "Although some of the world's economies face weakening trends, we provide critical water treatment offerings that are needed almost independent of the business cycle. Our products and services generate energy and water savings that are all the more valuable in high energy cost environments. Process applications that depend more on customer production levels are highly concentrated in the strong upstream and downstream energy industries, along with the solid mining industry. Taken together, we expect continued solid top line growth."

The Company's expectations for Adjusted EBITDA take into account the expiration of its waste coal agglomeration/synfuel business. Without synfuels, 2007 sales would have been $3.833 billion and Adjusted EBITDA would have been $707 million.

During 2008, Adjusted EBITDA is targeted to grow at an 8 percent or better pace from that $707 million base. This translates into diluted EPS growth of greater than 35 percent on a GAAP basis before considering the effect of any further share repurchase activity. "We are more cautious in our outlook than we have been in the past because of product cost increase potential, the potential for modest recession impacts and the time needed to drive improvements in Europe," Bell stated.

Earnings from insurance recovery in 2007 will begin to be replaced by operating earnings as Gulf of Mexico platforms approach more normal levels of activity during 2008. "The Company also is working to replace earnings from synfuels, beginning with the exciting addition of Mobotec and with other growth strategies under development," Bell noted.

Free Cash Flow growth is expected to be substantial in 2008. "Importantly, we expect to have fixed our receivables challenge. Bringing down our Days Sales Outstanding to year-end 2006 levels will generate in excess of $60 million in cash," Bell said. "This should offset the increase in receivables that would have been expected based on planned 2008 revenue growth. Added to higher cash earnings, Free Cash Flow is expected in the high $200 million range."

Conference Call, Annual Meeting and Record Date

Nalco will discuss fourth quarter and full-year 2007 results in a conference call and audio-only Webcast to be held on Wednesday, Feb. 6 at 10:00 a.m. ET. Information on the conference call and Webcast is available on our Web site at www.nalco.com.

The Board of Directors has set the date for the annual meeting of shareholders for Friday, May 2, at 9:00 a.m., at Nalco headquarters in Naperville, Illinois. The record date to determine shareholders eligible to vote at the meeting is March 10.

About Nalco

Nalco is the world's leading water treatment and process improvement company, delivering significant environmental, social and economic performance benefits to our customers. We help our customers reduce energy, water and other natural resource consumption, enhance air quality, minimize environmental releases and improve productivity and end products while boosting the bottom line. Together our comprehensive solutions contribute to the sustainable development of customer operations. More than 11,500 Nalco employees operate in 130 countries supported by a comprehensive network of manufacturing facilities, sales offices and research centers to serve a broad range of end markets. In 2007, Nalco achieved sales of more than $3.9 billion. For more information visit www.nalco.com.

The Nalco Company logo is available at http://www.primenewswire.com/newsroom/prs/?pkgid=1135

Several non-GAAP measures are discussed in today's press release. Management believes that discussion of these measures provides investors with additional insight into the ongoing operations of Nalco Holding Company. Non-GAAP measures are reconciled to the closest GAAP measure in schedules attached to this press release, which may also be found at www.nalco.com. Adjusted EBITDA is a non-GAAP measure used to determine compliance with the Company's debt covenants. Reconciliation to net earnings is included in Attachment 5. Free Cash Flow is reconciled on Attachment 6 to Cash from Operations as shown on Nalco's Cash Flow Statement, and is defined as Cash from Operations less Capital Expenditures and Minority Interest charges. Adjustments to net earnings are identified in Attachments 7A and 7B. The adjustments represent those items included in Nalco's income statement that are either one-time in nature, support incremental cost reduction programs, or - in the case of the profit-sharing reimbursements by our former owner - are unusual when compared to other companies. In addition, Nalco discusses sales growth in terms of nominal (actual) and organic (nominal less foreign currency and acquisition/divestiture/merger/joint venture impacts). The non-GAAP measures should not be viewed as alternatives to GAAP measures of performance. Furthermore, these measures may not be consistent with similar measures provided by other companies.

This news release includes forward-looking statements, reflecting current analysis and expectations, based on what are believed to be reasonable assumptions. Forward-looking statements may involve known and unknown risks, uncertainties and other factors, which may cause the actual results to differ materially from those projected, stated or implied, depending on many factors, including, without limitation: ability to generate cash, ability to raise capital, ability to refinance, the result of the pursuit of strategic alternatives, ability to execute work process redesign and reduce costs, ability to execute price increases, business climate, business performance, economic and competitive uncertainties, higher manufacturing costs, reduced level of customer orders, changes in strategies, risks in developing new products and technologies, environmental and safety regulations and clean-up costs, foreign exchange rates, the impact of changes in the regulation or value of pension fund assets and liabilities, changes in generally accepted accounting principles, adverse legal and regulatory developments, including increases in the number or financial exposures of claims, lawsuits, settlements or judgments, or the inability to eliminate or reduce such financial exposures by collecting indemnity payments from insurers, the impact of increased accruals and reserves for such exposures, weather-related factors, and adverse changes in economic and political climates around the world, including terrorism and international hostilities, and other risk factors identified by the Company. Accordingly, there can be no assurance that the Company will meet future results, performance or achievements expressed or implied by such forward-looking statements. This paragraph is included to provide safe harbor for forward-looking statements, which are not generally required to be publicly revised as circumstances change, and which the Company does not intend to update.



 Attachments

 1. Condensed Consolidated Balance Sheets (Unaudited)
 2. Condensed Consolidated Statements of Operations (Unaudited)
 3. Condensed Consolidated Statements of Cash Flows (Unaudited)
 4. Segment Information (Unaudited)
 5. EBITDA and Adjusted EBITDA (Unaudited)
 6. Free Cash Flow (Unaudited)
 7. Earnings Per Share and Share Base (Unaudited)
 
 
               Nalco Holding Company and Subsidiaries                  
               Condensed Consolidated Balance Sheets                  
                       (dollars in millions)                          
                                                                      
                                                                      
                                              (Unaudited)             
                                                Dec. 31,   Dec. 31,
                                                 2007       2006      
                                               ---------  ---------   
 Assets                                                               
 Current assets:                                                      
   Cash and cash equivalents                   $   119.9  $    37.3   
   Accounts receivable, less allowances                               
    of $19.5 in 2007 and $19.0 in 2006             805.6      695.3   
   Inventories:                                                       
    Finished products                              268.9      264.5   
    Materials and work in process                   81.5       76.2   
                                               ---------  ---------   
                                                   350.4      340.7   
 Prepaid expenses, taxes and other                                    
  current assets                                   112.6       94.1   
                                               ---------  ---------   
 Total current assets                            1,388.5    1,167.4   
                                                                      
 Property, plant, and equipment, net               762.3      743.4   
 Intangible assets:                                                   
   Goodwill                                      2,459.8    2,299.9   
   Other intangibles, net                        1,121.4    1,169.5   
 Other assets                                      246.6      276.3   
                                               ---------  ---------   
 Total assets                                  $ 5,978.6  $ 5,656.5   
                                               =========  =========   
                                                                      
 Liabilities and shareholders' equity                                 
 Current liabilities:                                                 
   Accounts payable                            $   316.4  $   288.2   
   Short-term debt                                 130.4      150.2   
   Other current liabilities                       322.5      281.0   
                                               ---------  ---------   
 Total current liabilities                         769.3      719.4   
                                               ---------  ---------   
                                                                      
 Other liabilities:                                                   
   Long-term debt                                3,193.7    3,038.6   
   Deferred income taxes                           327.5      314.3   
   Accrued pension benefits                        314.4      430.7   
   Other liabilities                               234.7      250.0   
                                                                      
 Minority interest                                  21.2       12.6   
 Shareholders' equity                            1,117.8      890.9   
                                               ---------  ---------   
 Total liabilities and shareholders' equity    $ 5,978.6  $ 5,656.5   
                                               =========  =========   
                                                                      
                        ATTACHMENT 1                                  

                 Nalco Holding Company and Subsidiaries
            Condensed Consolidated Statements of Operations
                            (Unaudited)
             (dollars in millions, except per share data)
                                     
                                Three     Three                        
                                Months    Months     Year      Year      
                                ended     ended     ended     ended     
                               Dec. 31,  Dec. 31,  Dec. 31,  Dec. 31,  
                                 2007      2006      2007      2006  
                               --------  --------  --------  --------  
 Net sales                     $1,034.1  $  946.8  $3,912.5  $3,602.6  
 Operating costs and expenses:
 Cost of product sold             565.7     511.6   2,154.1   1,992.3  
   Selling, administrative,                                           
    and research expenses         327.0     285.8   1,204.8   1,097.7  
   Amortization of intangible                                         
    assets                         15.9      17.7      62.1      70.1  
   Business optimization                                              
    expenses                        5.8       0.9      15.3       9.5  
                               --------  --------  --------  --------  
 Total operating costs and                                            
  expenses                        914.4     816.0   3,436.3   3,169.6  
                               --------  --------  --------  --------  
                                                                      
 Operating earnings               119.7     130.8     476.2     433.0  
                                                                      
 Other income (expense), net       (2.6)     (3.8)     (4.8)     (4.4) 
 Interest income                    1.9       2.7       9.1       9.1  
 Interest expense                 (68.4)    (68.7)   (274.0)   (272.0) 
                               --------  --------  --------  -------- 
                                                                      
 Earnings before income taxes                                         
  and minority interests           50.6      61.0     206.5     165.7  
                                                                      
 Income tax provision              16.9      20.4      69.3      58.9  
                                                                      
 Minority interests                (2.6)     (2.7)     (8.2)     (7.9) 
                               --------  --------  --------  --------  
                                                                      
 Net earnings                  $   31.1  $   37.9  $  129.0      98.9  
                               ========  ========  ========  ========  
                                                                      
 Net earnings per share:                                              
   Basic                       $   0.22  $   0.26  $   0.90  $   0.69  
                               ========  ========  ========  ========  
   Diluted                     $   0.22  $   0.26  $   0.88  $   0.67  
                               ========  ========  ========  ========  
 Weighted-average shares                                              
  outstanding (millions):                                             
   Basic                          141.2     143.0     143.2     143.0  
                               ========  ========  ========  ======== 
   Diluted                        144.2     147.0     146.7     146.7  
                               ========  ========  ========  ======== 
 Cash dividends declared                                              
  per share                    $  0.035  $     --  $   0.14  $     --  
                               ========  ========  ========  ========
                                                                      
                          ATTACHMENT 2                                
   

                 Nalco Holding Company and Subsidiaries
             Condensed Consolidated Statements of Cash Flows
                              (Unaudited)
                         (dollars in millions)

                                                  Year        Year
                                                 ended       ended
                                                Dec. 31,    Dec. 31,
                                                  2007        2006
                                                --------    --------
 Operating activities
 Net earnings                                   $  129.0    $   98.9
 Adjustments to reconcile net earnings to net
  cash provided by operating activities:
   Depreciation                                    132.3       131.0
   Amortization                                     62.1        70.1
   Amortization of deferred financing costs and
    accretion of senior discount notes              45.1        43.5
   Other, net                                        5.9        (6.8)
   Changes in operating assets and liabilities     (51.0)      (51.9)
                                                --------    --------
 Net cash provided by operating activities         323.4       284.8
                                                --------    --------
 Investing activities
 Additions to property, plant, and equipment,
  net                                             (114.6)      (93.4)
 Business purchase, net of cash acquired           (28.3)       (6.4)
 Other                                               1.2         0.2
                                                --------    --------
 Net cash used for investing activities           (141.7)      (99.6)
                                                --------    --------

 Financing activities
 Cash dividends                                    (15.1)         --
 Changes in short-term debt, net                    13.6        30.8
 Proceeds from long-term debt                       50.2          --
 Repayments of long-term debt                      (40.1)     (205.6)
 Purchases of treasury stock                      (108.0)         --
 Other                                              (5.9)       (4.8)
                                                --------    --------
 Net cash used for financing activities           (105.3)     (179.6)
 Effect of exchange rate changes on cash and
  cash equivalents                                   6.2         0.9
                                                --------    --------
 Increase in cash and cash equivalents              82.6         6.5
 Cash and cash equivalents at beginning of
  period                                            37.3        30.8
                                                --------    --------
 Cash and cash equivalents at end of period     $  119.9    $   37.3
                                                ========    ========

                              ATTACHMENT 3



                  Nalco Holding Company and Subsidiaries
                          Segment Information
                              (Unaudited)
                         (dollars in millions)

 Net sales by reportable segment were as follows:

                             Three      Three
                            Months     Months      Year       Year
                             ended      ended      ended      ended
                            Dec. 31,   Dec. 31,   Dec. 31,   Dec. 31,
                             2007       2006       2007       2006
                           ---------  ---------  ---------  ---------
 Industrial and
  Institutional Services   $   468.2  $   421.8  $ 1,760.9  $ 1,605.1
 Energy Services               315.1      279.8    1,180.1    1,053.2
 Paper Services                194.3      186.9      748.4      722.9
 Other                          56.5       58.3      223.1      221.4
                           ---------  ---------  ---------  ---------
 Net sales                 $ 1,034.1  $   946.8  $ 3,912.5  $ 3,602.6
                           =========  =========  =========  =========

 The following table presents direct contribution by reportable 
 segment and reconciles the total segment direct contribution to 
 earnings before income taxes and minority interests:

                             Three      Three
                            Months     Months      Year       Year
                             ended      ended     ended      ended
                            Dec. 31,   Dec. 31,   Dec. 31,   Dec. 31,
                             2007       2006       2007       2006
                           ---------  ---------  ---------  ---------
 Segment direct 
  contribution:
  Industrial and 
   Institutional Services  $   101.2  $    97.3  $   387.6  $   360.6
  Energy Services               70.8       63.0      257.8      225.2
  Paper Services                32.0       33.0      118.2      115.2
  Other*                       (17.9)      (5.8)     (71.7)     (56.1)
  Capital charge 
   elimination                  23.2       19.6       86.2       77.1
                           ---------  ---------  ---------  ---------
 Total segment direct 
  contribution                 209.3      207.1      778.1      722.0

 Expenses not allocated 
  to segments:
  Administrative expenses       67.9       57.7      224.5      209.4
  Amortization of 
   intangible assets            15.9       17.7       62.1       70.1
  Business optimization
   expenses                      5.8        0.9       15.3        9.5
                           ---------  ---------  ---------  ---------
 Operating earnings            119.7      130.8      476.2      433.0
 Other income (expense), 
  net                           (2.6)      (3.8)      (4.8)      (4.4)
 Interest income                 1.9        2.7        9.1        9.1
 Interest expense              (68.4)     (68.7)    (274.0)    (272.0)
                           ---------  ---------  ---------  ---------
 Earnings before income 
  taxes and minority 
  interests                $    50.6  $    61.0  $   206.5  $   165.7
                           =========  =========  =========  =========
 * Includes certain costs not allocated to segments, but deducted in 
   arriving at direct contribution.

                              ATTACHMENT 4



                   Nalco Holding Company and Subsidiaries
                       EBITDA and Adjusted EBITDA
                              (Unaudited)
                          (dollars in millions)

                             Three      Three
                            Months     Months      Year       Year
                             ended      ended     ended      ended
                            Dec. 31,   Dec. 31,   Dec. 31,   Dec. 31,
                             2007       2006       2007       2006
                           ---------  ---------  ---------  ---------
 Net earnings              $    31.1  $    37.9  $   129.0  $    98.9
 Income tax provision           16.9       20.4       69.3       58.9
 Interest expense, net of
  interest income               66.5       66.0      264.9      262.9
 Depreciation                   35.3       33.5      132.3      131.0
 Amortization                   15.9       17.7       62.1       70.1
                           ---------  ---------  ---------  ---------
 EBITDA                        165.7      175.5      657.6      621.8

 Business optimization 
  expenses                       5.8        0.9       15.3        9.5
 Asset write-offs                 --        1.1         --        2.5
 Profit sharing expense 
  funded by Suez                 6.0        4.8       19.1       17.2
 Pension settlements/
  curtailments                   0.4        1.3        0.5        1.7
 Franchise taxes                 0.7        0.1        3.0        2.5
 Non-cash rent expense          (1.8)      (1.8)       1.6        1.6
 Non-wholly owned entities       1.0        2.7        3.1        5.8
 Loss (gain) on sale, net 
  of expenses                    1.1        3.7        2.0        6.0
 Other unusual charges*         17.7        4.7       27.6       11.5
                           ---------  ---------  ---------  ---------
 Adjusted EBITDA           $   196.6  $   193.0  $   729.8  $   680.1
                           =========  =========  =========  =========

 * Three months and year ended December 31, 2007 includes $12.0 
   million non-cash charge resulting from grant of non-vested common 
   stock to our recently retired Chairman and Chief Executive Officer.

                              ATTACHMENT 5


                   Nalco Holding Company and Subsidiaries
                              Free Cash Flow
                               (Unaudited)
                          (dollars in millions)

                             Three      Three
                            Months     Months      Year       Year
                             ended      ended     ended      ended
                            Dec. 31,   Dec. 31,   Dec. 31,   Dec. 31,
                             2007       2006       2007       2006
                           ---------  ---------  ---------  ---------
 Net cash provided by 
  operating activities     $   128.1  $    81.9  $   323.4  $   284.8

 Minority interests             (2.6)      (2.7)      (8.2)      (7.9)
 Additions to property, 
  plant and equipment, 
  net                          (44.3)     (33.8)    (114.6)     (93.4)
                           ---------  ---------  ---------  ---------
 Free cash flow            $    81.2  $    45.4  $   200.6  $   183.5
                           =========  =========  =========  =========


                             ATTACHMENT 6



                   Nalco Holding Company and Subsidiaries
                    Earnings Per Share and Share Base
                                (Unaudited)
               (dollars in millions, except per share data)

                                        Three Months    Three Months
                                           ended           ended
                                       Dec. 31, 2007   Dec. 31, 2006
                                       --------------  --------------
                                                Per             Per
                                       Actual  Share*  Actual  Share*
                                       ------  ------  ------  ------
 Net earnings                          $ 31.1  $ 0.22  $ 37.9  $ 0.26
                                       ======  ======  ======  ======

 Net earnings was reduced by the
  following items (after tax):

 Business optimization
  expenses              Bus Opt Exp    $  3.8  $ 0.03  $  0.6  $   --
 Profit sharing
  expense funded
  by Suez                COGS/SGA         3.9    0.03     3.2    0.02
 Other unusual
  charges (a)          COGS/SGA/OIOE     11.5    0.08     3.1    0.02
                                       ------          ------
                                       $ 19.2          $  6.9
                                       ======          ======

 Memo Only
 --------------------------------
 Net earnings was reduced by the
  following items (pre tax):

 Business optimization
  expenses              Bus Opt Exp    $  5.8  $ 0.04  $  0.9  $ 0.01
 Profit sharing
  expense funded
  by Suez                COGS/SGA         6.0    0.04     4.8    0.03
 Other unusual
  charges (a)          COGS/SGA/OIOE     17.7    0.12     4.7    0.03
                                       ------          ------
                                       $ 29.5          $ 10.4
                                       ======          ======

 Weighted-average shares
  outstanding (millions):

 Basic                                  141.2           143.0
 Diluted                                144.2           147.0

 * Diluted

 (a) After-tax and pre-tax amounts for the three months ended
     December 31, 2007 include $7.4 million and $12.0 million,
     respectively, resulting from grant of non-vested common stock
     to our recently retired Chairman and CEO.


                             ATTACHMENT 7A


                    Nalco Holding Company and Subsidiaries
                     Earnings Per Share and Share Base
                                 (Unaudited)
                 (dollars in millions, except per share data)

                                         Year ended      Year ended
                                       Dec. 31, 2007   Dec. 31, 2006
                                       --------------  --------------
                                                Per             Per
                                       Actual  Share*  Actual  Share*
                                       ------  ------  ------  ------
 Net earnings                          $129.0  $ 0.88  $ 98.9  $ 0.67
                                       ======  ======  ======  ======

 Net earnings was reduced by the
  following items (after tax):

 Business optimization
  expenses              Bus Opt Exp    $ 11.9  $ 0.08  $  6.1  $ 0.04
 Profit sharing
  expense funded
  by Suez                COGS/SGA        12.4    0.09    11.2    0.08
 Other unusual
  charges (a)         COGS/SGA/OIOE      18.0    0.12     7.5    0.05
                                       ------          ------
                                       $ 42.3          $ 24.8
                                       ======          ======

 Memo Only
 --------------------------------
 Net earnings was reduced by the
  following items (pre tax):

 Business optimization
  expenses              Bus Opt Exp    $ 15.3  $ 0.10  $  9.5  $ 0.06
 Profit sharing
  expense funded
  by Suez                COGS/SGA        19.1    0.13    17.2    0.12
 Other unusual
  charges (a)         COGS/SGA/OIOE      27.6    0.19    11.5    0.08
                                       ------          ------
                                       $ 62.0          $ 38.2
                                       ======          ======

 Weighted-average shares
  outstanding (millions):

 Basic                                  143.2           143.0
 Diluted                                146.7           146.7

 * Diluted

 (a) After-tax and pre-tax amounts for the year ended
     December 31, 2007 include $7.4 million and $12.0 million,
     respectively, resulting from grant of non-vested common stock
     to our recently retired Chairman and CEO.


                             ATTACHMENT 7B


            

Contact Data