ATLANTA--(BUSINESS WIRE)--EMS Technologies, Inc. (NASDAQ: ELMG - News) today announced financial results for the third quarter of 2009. EMS reported third-quarter revenues of $85.7 million and earnings from continuing operations of $5.8 million, or $0.38 per share, on a non-GAAP reporting basis, excluding acquisition-related items. These earnings included substantial income tax benefits arising from both additional R&D tax credits and the effect of pre-tax losses in certain jurisdictions. EBITDA, excluding acquisition-related items, (“Adjusted EBITDA”) was $7.1 million for the third quarter.
Third quarter earnings from continuing operations on a GAAP basis were $6.0 million or $0.39 per share. The GAAP results included a credit of $0.2 million to adjust the estimated fair value of the earn-out liability for a recent acquisition.
For 2009 year-to-date, revenues totaled $274.9 million, and earnings from continuing operations were $12.9 million, or $0.85 per share, on a non-GAAP reporting basis, excluding acquisition-related items, while GAAP earnings from continuing operations were $6.2 million, or $0.41 per share. Adjusted EBITDA for the nine months was $25.6 million.
Paul Domorski, president and chief executive officer, commented, “Although present conditions have hurt the short-term outlook for some of our business areas, they have not dampened our confidence in the market potential of our products and technologies. We are rolling out promising new products in aeronautical connectivity and satellite tracking, as well as defense and logistics, with more developments underway for the future. We believe these product investments will enable EMS to emerge as an even stronger competitor as the economy recovers.”
Communications & Tracking Segment Copes With Slowing in Aeronautical Markets
The Company’s recent acquisitions in the Communications & Tracking (“C&T”) business contributed to this segment’s 17 percent increase in revenue in third-quarter 2009 compared with 2008. Revenues in the third quarter included $14.0 million of incremental revenue from new acquisitions.
However, the Company’s aeronautical markets have slowed significantly from their record pace in recent years due to the effects of general economic conditions. As a result, this segment’s Adjusted EBITDA for the third quarter fell to $3.2 million in 2009 compared with $6.9 million in 2008. However, EMS remains the aeronautical satcom leader, with significant orders in the third quarter for eNfusion™ broadband systems for military and classified customers.
Aircell – which uses EMS’s acquired capabilities for in-cabin routers, servers and wireless access points – continued the rollout of its Gogo® Inflight Internet service for air transport. The Gogo service is now offered on more than 600 aircraft in service.
EMS also recently unveiled the Iridium-based Forté™ AirMail™ solution, which was developed through another recent EMS acquisition. The Forté AirMail solution provides travelers on smaller business aircraft with e-mail access over a Wi-Fi device such as an iPhone® or a BlackBerry®. The Forté AirMail product is expected to begin shipping in the first quarter of 2010. EMS also began to ship its new air-to-ground router, the ATG4000, which enables business jet travelers and crews to communicate over Aircell’s network with their own Wi-Fi-enabled devices. And EMS’s newest aeronautical networking product, the CCU-200, will be part of Viasat’s Ku-band high-speed data system on Bombardier Global Express aircraft.
EMS’s newly acquired satellite-based tracking business was especially successful in the military market, receiving an initial multi-million dollar hardware order with follow-on airtime service for mobile asset tracking in Afghanistan. The European Union also selected EMS’s Blue Force Tracking system to provide GPS position reports and emergency location information for the EU's mission to rebuild Afghanistan’s infrastructure.
EMS also continued its development efforts on an advanced dual-panel satellite-tracking antenna to be used in a broadband Internet service for long-haul planes from Panasonic Avionics. In the third quarter, Panasonic announced that Lufthansa will be the launch customer for this new service. EMS expects to begin shipments to Panasonic on a schedule to support a service rollout in mid-2010.
“Despite short-term market challenges, we are confident in the long-term future of the satcom- mobile-connectivity sector. Over the next 10 years, we believe that aero connectivity is a multi-billion-dollar market opportunity, and EMS is well positioned to serve that market through our broad portfolio,” Domorski said.
Defense & Space Profits Increase with Higher Revenues from Military Programs
The Defense & Space (“D&S”) business reported third-quarter sales of $23.1 million and operating income of $2.2 million in 2009, which was up 46 percent compared with 2008. This improvement reflected higher military revenues in the 2009 third quarter. The D&S backlog totaled $93 million at the end of the period.
EMS successfully completed its design contract for the U.S. Air Force’s B-2 program in the third quarter, and currently does not expect to perform additional significant work on this program. This contract has been the largest contributor to D&S revenues over the past 12 months, including $6.1 million in revenues during the third quarter of 2009. As a result of the completion of work on the B-2 program, the D&S business will begin an operational transition and workforce reduction in the fourth quarter of 2009 to reduce capacity; however, the extent and cost of that transition will depend upon the success of business development efforts and the timing of orders in the D&S pipeline.
EMS received significant D&S orders in the third quarter, such as a multi-million dollar award for additional production for the Advanced EHF satellite system. EMS also received orders for recurring production of radar components, as well as an order for design and initial production of antenna apertures for the U.S. military’s Global Broadcast Satellite (“GBS”) system. The lightweight and portable GBS receive-suite will provide tactical satcom capabilities to U.S. forces in Afghanistan.
Domorski noted, “The fiscal year 2010 budget for the U.S. Department of Defense increases overall spending in the areas of surveillance, communications-on-the-move, and unmanned aerial vehicle systems. These areas are clearly aligned with our demonstrated capabilities, and we believe they represent the kinds of new business opportunities that can enable our D&S business to overcome near-term difficulties and eventually return to its trend of growth.”
LXE Expanding Distribution Channels in Q3
The Company’s mobile logistics revenues have fluctuated in 2009, with third-quarter revenue of $26.2 million being 10 percent above the first quarter but 12 percent below the second quarter. Ongoing economic and currency uncertainties, particularly in Europe and Asia, appear to have been significant factors that affected the LXE order flow in the third quarter. This lower level of sales in the third quarter resulted in a $1.3 million operating loss and $(0.4) million Adjusted EBITDA from the LXE business in the third quarter.
Despite the market difficulties, the Company earned significant LXE orders during the third quarter, including U.S.-based Advance Auto Parts, which deployed a mix of LXE HX2 wearable terminals and MX7 handheld terminals through its national network of distribution centers. UK food retailer Morrisons is rolling out a custom version of the LXE MX7 handheld terminal to handle the retailer’s warehouse and cold-storage environments. The recently launched MX9 ultra-rugged handheld terminal also began shipping in the third quarter; and customers are expressing considerable interest in this product for field service and port applications.
The Company continues to pursue its strategy to expand the LXE distribution channel. In the United States, channel expansion goals for the year are on track, with recruitment campaigns nearly doubling the number of U.S.- based distributors.
“Even with the progress on our plan of improvement for LXE operations, that business continues to struggle in the current economy. However, we are encouraged by the increase in sales activity through channel distributors. As sales through the channels increase and the cost structure continues to improve, our LXE operations will be better positioned to pursue opportunities in addition to ports and warehouses,” said Domorski.
Income Taxes and Discontinued Operations
Third-quarter earnings from continuing operations included an income tax benefit of $4.1 million. This benefit related to additional research credits that were recognized after completion of a tax audit of prior years and also to the tax benefit of operating losses incurred in certain jurisdictions. The consolidated effective income tax rate for the remainder of 2009 will depend upon the levels of profitability achieved in various jurisdictions and the analysis of deferred tax asset valuation allowances. At present, it appears unlikely that there will be further significant income tax benefits in the fourth quarter of 2009.
The third-quarter results also included a $0.7 million loss, net of tax, from discontinued operations. This loss mainly reflected the costs of litigation of a dispute with the purchaser of a former business unit. It is uncertain when this dispute may be resolved, but management believes that the resolution of this matter will not have a material adverse effect on the Company’s consolidated financial position, results of operations or cash flows.
Revised Guidance for 2009
Domorski concluded, “We have re-evaluated our business prospects for the fourth quarter in light of developing conditions in our markets and the results for the third quarter. In addition to specific concerns for our businesses and markets, the potential for the fourth quarter is affected by persistent broader uncertainties, including a generally sluggish economy and volatile foreign currency exchange rates vs. the U.S. dollar.
“We believe that the Communications & Tracking and LXE segments can have higher revenues and produce significantly improved operating income in Q4 compared with Q3. But this depends on the timing of key orders in the C&T pipeline and higher sales from LXE’s expanded indirect sales channels, both of which are uncertain at this time. The Defense & Space segment is likely to have lower sales and be less profitable in Q4 than in previous quarters in 2009, due primarily to the absence of revenues from the B-2 program and to costs associated with the resulting operational transition. While unlikely to have an effect on the fourth quarter of 2009, we continue to aggressively pursue new orders that we believe will help position D&S for a return to growth.
“On balance, we believe that consolidated results for the fourth quarter are likely to be profitable, but substantially less so than for the third quarter. As a result, we believe that our full-year earnings from continuing operations on a non-GAAP reporting basis that excludes acquisition-related items, are likely to fall in a range of $0.90 to $1.05 per share. However, these results are particularly dependent on the uncertainties I have described earlier in this release, and are also subject to the risks listed below under ‘Forward-Looking Statements.”
Non-GAAP Financial Measures
The Company has presented its earnings and earnings per share from continuing operations on a non-GAAP basis, excluding acquisition-related items. The Company believes that exclusion of these items provides useful information about the results of its ongoing activities that is more comparable to results for prior fiscal periods and that is not subject to volatility arising from the timing and cost of acquisition activity.
Acquisition-related charges in 2009 have included typical services required to complete an acquisition, such as legal advice, due diligence and asset valuation, which are now required to be expensed under FASB Statement No. 141(R), which is new in 2009. In addition, FASB Statement No. 141(R) requires that the Company record the earn-out liability related to one of its recent acquisitions at estimated fair value on a discounted basis; accretion of that discounted liability and adjustment to its estimated fair value are reflected in the income statement in the GAAP results. The accretion of, and adjustments to fair value of, the earn-out liability will affect GAAP earnings through 2010.
The Company does not expect additional significant acquisition activity in 2009, but if there is further such activity, its GAAP earnings would be reduced by the related acquisition costs.
About EMS Technologies, Inc.
EMS Technologies, Inc. (NASDAQ: ELMG - News) is a leading provider of wireless connectivity solutions over satellite and terrestrial networks. EMS keeps people and systems connected, wherever they are — on land, at sea, in the air or in space. Serving the aeronautical, asset tracking, defense, and mobile computing industries, EMS products and services enable universal mobility, visibility and intelligence. EMS has three operating segments:
Visit www.ems-t.com for more information.
There will be a conference call at 9:30 AM Eastern time on November 5, 2009 in which the Company's management will discuss the financial results for the third quarter of 2009. If you would like to participate in this conference, please call 888-674-0222 (international callers call 1-201-604-0498) approximately 10 minutes before the call is scheduled to begin. A taped replay of the conference call will also be available through November 12, 2009 by dialing 888-632-8973 (international callers use 1-201-499-0429) and enter the replay code 88873268 followed by the # sign.
Forward-Looking Statements
Statements contained in this press release regarding the Company's expectations for its financial results for 2009 and the potential for various businesses and products are forward-looking statements. Actual results could differ materially from those statements as a result of a wide variety of factors. Such factors include, but are not limited to…
Further information concerning relevant factors and risks are identified under the caption "Risk Factors" in our Annual Report on Form 10-K for the year ended December 31, 2008 and our Quarterly Report on Form 10-Q for the period ended July 4, 2009.
|
EMS Technologies, Inc. and Subsidiaries Consolidated Statements of Operations (In millions, except per-share data) Unaudited |
|||||||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||
| October 3 | September 27 | October 3 | September 27 | ||||||||||||||||||
| 2009 | 2008 | 2009 | 2008 | ||||||||||||||||||
| Net sales | $ | 85.7 | 87.8 | 274.9 | 244.6 | ||||||||||||||||
| Cost of sales | 57.0 | 55.5 | 184.3 | 154.1 | |||||||||||||||||
| Gross profit | 28.7 | 32.3 | 90.6 | 90.5 | |||||||||||||||||
| Selling, general and administrative | 21.1 | 20.0 | 67.3 | 60.9 | |||||||||||||||||
| Research & development | 5.2 | 5.1 | 14.0 | 15.6 | |||||||||||||||||
| Acquisition-related items | (0.2 | ) | - | 5.3 | - | ||||||||||||||||
| Operating income | 2.6 | 7.2 | 4.0 | 14.0 | |||||||||||||||||
| Interest income & other | - | 0.6 | 0.2 | 2.3 | |||||||||||||||||
| Interest expense | (0.5 | ) | (0.4 | ) | (1.9 | ) | (1.2 | ) | |||||||||||||
| Foreign exchange gain (loss) | (0.2 | ) | (0.4 | ) | 1.0 | (0.2 | ) | ||||||||||||||
| Acquisition-related FX adjustment | - | - | (1.4 | ) | - | ||||||||||||||||
| Earnings from continuing operations before income taxes | 1.9 | 7.0 | 1.9 | 14.9 | |||||||||||||||||
| Income tax benefit (expense) | 4.1 | (0.9 | ) | 4.3 | (1.3 | ) | |||||||||||||||
| Earnings from continuing operations | 6.0 | 6.1 | 6.2 | 13.6 | |||||||||||||||||
| Loss from discontinued operations net of tax | (0.7 | ) | - | (0.7 | ) | - | |||||||||||||||
| Net earnings | $ | 5.3 | 6.1 | 5.5 | 13.6 | ||||||||||||||||
| Net earnings (loss) per share: | |||||||||||||||||||||
| From continuing operations | $ | 0.39 | 0.39 | 0.41 | 0.87 | ||||||||||||||||
| From discontinued operations | (0.05 | ) | - | (0.05 | ) | - | |||||||||||||||
| $ | 0.34 | 0.39 | 0.36 | 0.87 | |||||||||||||||||
| Outstanding shares | 15.3 | 15.7 | 15.3 | 15.7 | |||||||||||||||||
| Supplemental data for continuing operations: | |||||||||||||||||||||
| Net cash provided by operating activities | $ | 10.6 | 5.5 | 32.6 | 12.3 | ||||||||||||||||
| Adjusted EBITDA | 7.1 | 11.2 | 25.6 | 25.7 | |||||||||||||||||
| Adjusted EPS | 0.38 | 0.39 | 0.85 | 0.87 | |||||||||||||||||
|
EMS Technologies, Inc. and Subsidiaries Consolidated Condensed Balance Sheets (In millions) Unaudited |
|||||||||
|
October 3
2009 |
December 31
2008 |
||||||||
| Assets | |||||||||
| Cash and cash equivalents | $ | 40.7 | 87.0 | ||||||
| Trade accounts receivable | 60.5 | 65.8 | |||||||
|
Revenue in excess of billings on long-term contracts |
|||||||||
| 27.6 | 30.5 | ||||||||
| Inventories | 44.9 | 35.7 | |||||||
| Other current assets | 23.7 | 13.8 | |||||||
| Current assets | 197.4 | 232.8 | |||||||
| Net property, plant and equipment | 47.9 | 40.6 | |||||||
| Goodwill | 79.9 | 31.4 | |||||||
| Other assets | 62.9 | 22.6 | |||||||
| $ | 388.1 | 327.4 | |||||||
| Liabilities and Shareholders' Equity | |||||||||
| Current installments of long-term debt | $ | 1.4 | 1.3 | ||||||
| Accounts payable | 31.2 | 25.4 | |||||||
| Other current liabilities | 51.4 | 40.7 | |||||||
| Current liabilities | 84.0 | 67.4 | |||||||
| Long-term debt, less current installments | 26.7 | 9.3 | |||||||
| Other non-current liabilities | 18.2 | 8.0 | |||||||
| Shareholders' equity | 259.2 | 242.7 | |||||||
| $ | 388.1 | 327.4 | |||||||
|
EMS Technologies, Inc. and Subsidiaries Segment Data (In millions) Unaudited |
|||||||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||
| October 3 | September 27 | October 3 | September 27 | ||||||||||||||||||
| 2009 | 2008 | 2009 | 2008 | ||||||||||||||||||
| Net sales | |||||||||||||||||||||
| Communications & Tracking | $ | 36.4 | 31.1 | 119.8 | 81.7 | ||||||||||||||||
| Defense & Space | 23.1 | 18.9 | 75.1 | 53.4 | |||||||||||||||||
| LXE | 26.2 | 37.8 | 80.0 | 109.5 | |||||||||||||||||
| Total | $ | 85.7 | 87.8 | 274.9 | 244.6 | ||||||||||||||||
| Operating income (loss) | |||||||||||||||||||||
| Communications & Tracking | $ | 0.4 | 5.2 | 8.5 | 9.7 | ||||||||||||||||
| Defense & Space | 2.2 | 1.5 | 7.3 | 3.9 | |||||||||||||||||
| LXE | (1.3 | ) | 1.7 | (6.2 | ) | 2.9 | |||||||||||||||
| Corporate and Other | 1.1 | (1.2 | ) | (0.3 | ) | (2.5 | ) | ||||||||||||||
| Acquisition-related items | 0.2 | - | (5.3 | ) | - | ||||||||||||||||
| Total | $ | 2.6 | 7.2 | 4.0 | 14.0 | ||||||||||||||||
| Adjusted EBITDA | |||||||||||||||||||||
| Communications & Tracking | $ | 3.2 | 6.9 | 18.8 | 13.9 | ||||||||||||||||
| Defense & Space | 3.0 | 2.3 | 9.8 | 6.1 | |||||||||||||||||
| LXE | (0.4 | ) | 2.5 | (3.7 | ) | 5.8 | |||||||||||||||
| Corporate and Other | 1.3 | (0.5 | ) | 0.7 | (0.1 | ) | |||||||||||||||
| Total | $ | 7.1 | 11.2 | 25.6 | 25.7 | ||||||||||||||||
This press release contains information regarding our earnings from continuing operations and earnings per share from continuing operations, excluding acquisition-related items and an acquisition-related foreign exchange adjustment, and earnings before interest expense, income taxes, depreciation and amortization and excluding discontinued operations, the acquisition-related items and acquisition-related foreign exchange adjustment (“Adjusted EBITDA”). The Company believes that earnings that are based on these non-GAAP financial measures provide useful information to investors, lenders and financial analysts because (i) these measures are more comparable with the results for prior fiscal periods, and (ii) by excluding the potential volatility related to the timing and extent of non-operating activities, such as acquisitions or revisions of the estimated value of post-closing earn-outs, such results provide a useful means of evaluating the success of the Company's ongoing operating activities. Also, the Company uses this information, together with other appropriate metrics, to set goals for and measure the performance of its operating businesses, to determine management’s incentive compensation, and to assess the Company’s compliance with debt covenants. Management further considers Adjusted EBITDA an important indicator of operational strengths and performance of its businesses. EBITDA measures are used historically by investors, lenders and financial analysts to estimate the value of a company, to make informed investment decisions and evaluate performance. Management believes that Adjusted EBITDA facilitates comparisons of our results of operations with those of companies having different capital structures. In addition, a measure similar to Adjusted EBITDA is a component of our bank lending agreement, which requires certain levels of Adjusted EBITDA to be achieved by the Company. This information should not be considered in isolation or in lieu of the Company’s operating and other financial information determined in accordance with GAAP. In addition, because EBITDA and adjustments to EBITDA are not determined consistently by all entities, Adjusted EBITDA as presented may not be comparable to similarly titled measures of other companies.
Following is a reconciliation of our 2009 earnings from continuing operations and earnings per share from continuing operations to the non-GAAP financial measures that exclude acquisition-related items and an acquisition-related foreign exchange adjustment (in millions, except per share data - unaudited):
| Three Months Ended | Nine Months Ended | ||||||||||||||||||
| October 3, 2009 | October 3, 2009 | ||||||||||||||||||
|
Net |
Earnings
per share |
Net |
Earnings
per share |
||||||||||||||||
| From continuing operations: | |||||||||||||||||||
| As reported | $ | 6.0 | 0.39 | 6.2 | 0.41 | ||||||||||||||
| Acquisition-related items | (0.2 | ) | (0.01 | ) | 5.3 | 0.35 | |||||||||||||
| Acquisition-related foreign exchange adjustment | - | - | 1.4 | 0.09 | |||||||||||||||
| As adjusted | $ | 5.8 | 0.38 | 12.9 | 0.85 | ||||||||||||||
Following is a reconciliation of net earnings to Adjusted EBITDA and earnings (loss) from continuing operations before income taxes to Adjusted EBITDA by segment, for the three months and nine months ended October 3, 2009 and September 27, 2008 (in millions - unaudited):
| C&T | D&S | LXE |
Corporate and Other |
Total | ||||||||||||||||||||||
|
Three Months Ended October 3, 2009 |
||||||||||||||||||||||||||
| Net earnings | $ | 5.3 | ||||||||||||||||||||||||
| Discontinued operations, net of tax | 0.7 | |||||||||||||||||||||||||
| Income tax benefit | (4.1 | ) | ||||||||||||||||||||||||
| Earnings (loss) from continuing operations before income taxes | $ | 0.2 | 2.2 | (1.2 | ) | 0.7 | 1.9 | |||||||||||||||||||
| Interest expense | - | - | - | 0.5 | 0.5 | |||||||||||||||||||||
| Depreciation and amortization | 3.0 | 0.8 | 0.8 | 0.3 | 4.9 | |||||||||||||||||||||
| Acquisition-related items | - | - | - | (0.2 | ) | (0.2 | ) | |||||||||||||||||||
| Adjusted EBITDA | $ | 3.2 | 3.0 | (0.4 | ) | 1.3 | $ | 7.1 | ||||||||||||||||||
|
Nine Months Ended October 3, 2009 |
||||||||||||||||||||||||||
| Net earnings | $ | 5.5 | ||||||||||||||||||||||||
| Discontinued operations, net of tax | 0.7 | |||||||||||||||||||||||||
| Income tax benefit | (4.3 | ) | ||||||||||||||||||||||||
| Earnings (loss) from continuing operations before income taxes | $ | 9.5 | 7.4 | (6.4 | ) | (8.6 | ) | 1.9 | ||||||||||||||||||
| Interest expense | 0.1 | (0.1 | ) | 0.2 | 1.7 | 1.9 | ||||||||||||||||||||
| Depreciation and amortization | 9.2 | 2.5 | 2.5 | 0.9 | 15.1 | |||||||||||||||||||||
| Acquisition-related items | - | - | - | 5.3 | 5.3 | |||||||||||||||||||||
| Acquisition-related foreign exchange adjustment | - | - | - | 1.4 | 1.4 | |||||||||||||||||||||
| Adjusted EBITDA | $ | 18.8 | 9.8 | (3.7 | ) | 0.7 | $ | 25.6 | ||||||||||||||||||
| C&T | D&S | LXE |
Corporate and Other |
Total | |||||||||||||||||||
|
Three Months Ended September 27, 2008 |
|||||||||||||||||||||||
| Net earnings | $ | 6.1 | |||||||||||||||||||||
| Income tax expense | 0.9 | ||||||||||||||||||||||
|
Earnings (loss) from continuing operations before income taxes |
$ | 5.0 | 1.5 | 1.6 | (1.1 | ) | 7.0 | ||||||||||||||||
| Interest expense | - | - | 0.1 | 0.3 | 0.4 | ||||||||||||||||||
| Depreciation and amortization | 1.9 | 0.8 | 0.8 | 0.3 | 3.8 | ||||||||||||||||||
| Adjusted EBITDA | $ | 6.9 | 2.3 | 2.5 | (0.5 | ) | $ | 11.2 | |||||||||||||||
|
Nine Months Ended September 27, 2008 |
|||||||||||||||||||||||
| Net earnings | $ | 13.6 | |||||||||||||||||||||
| Income tax expense | 1.3 | ||||||||||||||||||||||
|
Earnings (loss) from continuing operations before income taxes |
$ | 9.9 | 3.9 | 2.9 | (1.8 | ) | 14.9 | ||||||||||||||||
| Interest expense | 0.1 | - | 0.2 | 0.9 | 1.2 | ||||||||||||||||||
| Depreciation and amortization | 3.9 | 2.2 | 2.7 | 0.8 | 9.6 | ||||||||||||||||||
| Adjusted EBITDA | $ | 13.9 | 6.1 | 5.8 | (0.1 | ) | $ | 25.7 | |||||||||||||||
EMS Technologies, Inc.
Gary B. Shell, 770-729-6512
Chief Financial Officer
or
Investor Relations: 770-729-6512
investor.relations@ems-t.com
www.ems-t.com
Copyright © 2009 Business Wire. All rights reserved. All the news releases provided by Business Wire are copyrighted. Any forms of copying other than an individual user's personal reference without express written permission is prohibited. Further distribution of these materials by posting, archiving in a public web site or database, or redistribution in a computer network is strictly forbidden.