LAIDLAW INTERNATIONAL INC - 10-Q Quarterly Report

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF
THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended May 31, 2004

Commission file number 000-13109

LAIDLAW INTERNATIONAL, INC.

(Exact name of registrant as specified in its charter)


DELAWARE (State or other jurisdiction of incorporation or organization)		98-0390488 (I.R.S. Employer Identification No.)

55 Shuman Boulevard, Suite 400
Naperville, Illinois, 60563
(Address of principal executive offices)

Registrant’s telephone number, including area code (630) 848-3000

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YES [X] NO [ ]

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). YES [ ] NO [X]

APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Sections 12, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court. YES [X] NO [ ]

As of June 30, 2004, there were 103,806,110 shares of common stock, par value $0.01 per share, outstanding.

PART I. – FINANCIAL INFORMATION

Item 1. Financial Statements

LAIDLAW INTERNATIONAL, INC.

CONSOLIDATED BALANCE SHEETS

($ in millions)


	May 31,		August 31,
	2004		2003
	(unaudited)
ASSETS
Current assets
Cash and cash equivalents	$	161.3	$	100.3
Restricted cash and cash equivalents		74.3		39.4
Short-term deposits and marketable securities		10.3		42.0
Accounts receivable		720.3		569.8
Parts and supplies		51.5		50.2
Deferred income tax assets		75.3		86.2
Other current assets		54.2		60.1

Total current assets		1,147.2		948.0

Long-term investments		552.5		553.5

Property and equipment
Land		184.0		184.3
Buildings		161.4		151.1
Vehicles		1,339.8		1,228.4
Other		174.0		153.6

		1,859.2		1,717.4
Less: Accumulated depreciation		253.5		47.6

		1,605.7		1,669.8

Other assets
Goodwill		183.1		183.1
Contracts and customer relationships		205.3		216.9
Deferred income tax assets		177.8		203.2
Deferred charges and other assets		72.1		78.2

		638.3		681.4

Total assets	$	3,943.7	$	3,852.7

The accompanying notes are an integral part of these statements.

LAIDLAW INTERNATIONAL, INC.
CONSOLIDATED BALANCE SHEETS
($ in millions)


	May 31,			August 31,
	2004			2003
	(unaudited)
LIABILITIES
Current liabilities
Accounts payable	$	128.9		$	119.4
Accrued liabilities		518.8			506.0
Current portion of long-term debt		37.8			69.4

Total current liabilities		685.5			694.8
Long-term debt		1,121.5			1,145.1
Pension liability		226.7			225.7
Other long-term liabilities		557.8			496.8

Total liabilities		2,591.5			2,562.4

SHAREHOLDERS’ EQUITY
Common shares; $0.01 par value per share; issued and outstanding 103,806,110 (August 31, 2003 - 103,777,422)		1.0			1.0
Additional paid in capital		1,359.8			1,358.3
Common shares held in trust; 3,777,419 issued		(50.0	)		(50.0	)
Accumulated other comprehensive loss		(6.5	)		(9.1	)
Retained earnings (deficit)		47.9			(9.9	)

Total shareholders’ equity		1,352.2			1,290.3

Total liabilities and shareholders’ equity	$	3,943.7		$	3,852.7

The accompanying notes are an integral part of these statements.

LAIDLAW INTERNATIONAL, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

($ in millions except per share amounts)
(unaudited)


				Predecessor						Predecessor
				Company						Company
	Three			Three			Nine			Nine
	Months			Months			Months			Months
	Ended			Ended			Ended			Ended
	May 31,			May 31,			May 31,			May 31,
	2004			2003			2004			2003
Revenue	$	1,239.6		$	1,202.8		$	3,612.4		$	3,485.7

Compensation expense		706.5			691.3			2,070.6			2,001.1
Accident claims and professional liability expenses		78.1			71.4			245.2			241.4
Vehicle related costs		68.7			68.8			207.4			202.4
Occupancy costs		50.0			49.2			151.2			150.4
Fuel		50.1			46.4			139.8			133.4
Depreciation		70.1			76.8			215.3			228.4
Amortization		4.6			0.4			13.8			0.9
Other operating expenses		122.0			124.8			368.7			364.2

Operating income		89.5			73.7			200.4			163.5
Interest expense		(31.4	)		(6.6	)		(98.7	)		(19.6	)
Other expenses, net		(0.1	)		(3.4	)		(3.7	)		(20.0	)

Income before income taxes and cumulative effect of a change in accounting principle		58.0			63.7			98.0			123.9
Income tax expense		(23.4	)		(1.5	)		(40.2	)		(4.5	)

Income before cumulative effect of a change in accounting principle		34.6			62.2			57.8			119.4
Cumulative effect of a change in accounting principle		—			—			—			(2,205.4	)

Net income (loss)	$	34.6		$	62.2		$	57.8		$	(2,086.0	)

Basic earnings (loss) per share
Income before cumulative effect of a change in accounting principle	$	0.35		$	0.19		$	0.58		$	0.37
Cumulative effect of a change in accounting principle		—			—			—			(6.77	)

Net income (loss)	$	0.35		$	0.19		$	0.58		$	(6.40	)

Diluted earnings (loss) per share
Income before cumulative effect of a change in accounting principle	$	0.33		$	0.19			0.56		$	0.37
Cumulative effect of a change in accounting principle		—			—			—			(6.77	)

Net income (loss)	$	0.33		$	0.19		$	0.56		$	(6.40	)

The accompanying notes are an integral part of these statements.

LAIDLAW INTERNATIONAL, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

($ in millions)
(unaudited)


				Predecessor						Predecessor
				Company						Company
	Three			Three			Nine			Nine
	Months			Months			Months			Months
	Ended			Ended			Ended			Ended
	May 31,			May 31,			May 31,			May 31,
	2004			2003			2004			2003
Operating activities
Net income (loss)	$	34.6		$	62.2		$	57.8		$	(2,086.0	)
Non-cash items included in net income (loss):
Cumulative effect of a change in accounting principle		—			—			—			2,205.4
Depreciation and amortization		74.7			77.2			229.1			229.3
Deferred income taxes		25.3			—			40.1			—
Other items		(0.8	)		(1.1	)		4.7			(8.1	)
Increase in claims liability and professional liability insurance accruals		12.7			7.4			47.2			56.1
Cash provided by (used in) financing other working capital items		36.6			20.1			(101.8	)		(133.8	)
Decrease in restricted cash and cash equivalents		3.5			33.9			4.1			0.9

Net cash provided by operating activities	$	186.6		$	199.7		$	281.2		$	263.8

Investing activities
Purchase of property, equipment and other assets, net of proceeds from sale	$	(45.7	)	$	(104.2	)	$	(150.8	)	$	(208.7	)
Expended on acquisitions		—			(1.4	)		(1.3	)		(4.6	)
Net increase in investments		(2.5	)		(3.0	)		(10.6	)		(37.3	)

Net cash used in investing activities	$	(48.2	)	$	(108.6	)	$	(162.7	)	$	(250.6	)

Financing activities
Net increase (decrease) in long-term debt	$	(71.8	)	$	21.2		$	(55.2	)	$	34.4
Net increase (decrease) in other long-term liabilities		1.6			(2.6	)		(2.3	)		(0.8	)

Net cash provided by (used in) financing activities	$	(70.2	)	$	18.6		$	(57.5	)	$	33.6

Net increase in cash and cash equivalents	$	68.2		$	109.7		$	61.0		$	46.8
Cash and cash equivalents – beginning of period*		93.1			280.6			100.3			343.5

Cash and cash equivalents – end of period*	$	161.3		$	390.3		$	161.3		$	390.3

*These amounts represent the unrestricted cash and cash equivalents

The accompanying notes are an integral part of these statements.

LAIDLAW INTERNATIONAL, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTH PERIODS ENDED MAY 31, 2004

Note 1 – Corporate overview and basis of presentation

Corporate overview

Laidlaw International, Inc. (the “Company”) operates in five reportable business segments: education services, public transit services, Greyhound, healthcare transportation services and emergency management services. The education services segment provides school bus transportation, including scheduled home-to-school, extra-curricular and charter and transit school bus services, throughout the United States and Canada. The public transit services segment provides fixed-route municipal bus service and paratransit bus transportation for riders with disabilities. Greyhound, a national provider of inter-city bus transportation in the United States and Canada, provides scheduled passenger service, package delivery service, charter bus service and, in certain terminals, food service. The healthcare transportation service segment provides critical care transportation services, non-emergency ambulance and transfer services and emergency response services in the United States. The emergency management services segment provides outsourced emergency department physician services throughout the United States.

Basis of presentation

The accompanying interim consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States for interim reporting and accordingly, do not include all of the disclosures required for annual financial statements. In the opinion of management, all adjustments considered necessary for fair presentation have been included. All such adjustments are of a normal, recurring nature. Operating results for the three month and nine month periods ended May 31, 2004 are not necessarily indicative of the results that may be expected for the full year ending August 31, 2004. For further information, see the Company’s consolidated financial statements, including the accounting policies and notes thereto, included in the Company’s Annual Report on Form 10-K for the fiscal year ended August 31, 2003.

On June 1, 2003, the Company adopted fresh start accounting pursuant to the guidance provided by the American Institute of Certified Public Accountant’s Statement of Position 90-7 “Financial Reporting by Entities in Reorganization under the Bankruptcy Code.” In accordance with the principles of fresh start accounting, the Company adjusted its assets and liabilities to their estimated fair values as of June 1, 2003. Due to the changes in the financial structure of the Company following its emergence from bankruptcy in June 2003, and the application of fresh start accounting, the consolidated financial statements of the Company issued subsequent to May 31, 2003 are not comparable with the consolidated financial statements issued by the predecessor company (the “Predecessor Company”) prior to June 1, 2003. A black line has been drawn on the accompanying Consolidated Financial Statements to separate and distinguish between the Company and the Predecessor Company.

Certain prior period amounts have been reclassified to conform to the current period presentation.

Note 2 – Accounts receivable and revenue

Trade accounts receivable as of May 31, 2004 are net of $596.9 million (August 31, 2003 — $527.9 million) of allowances for uncompensated care and contractual allowances in the Company’s Healthcare Transportation and Emergency Management business segments (the “Healthcare

Businesses”) and net of an allowance for doubtful accounts of $6.3 million (August 31, 2003 — $5.6 million) in the Company’s other three reportable segments.

Note 3 – Intangible assets

The contracts and customer relationships are net of $18.1 million of accumulated amortization at May 31, 2004 (August 31, 2003 — $4.5 million).

Included in deferred charges and other assets are radio frequency licenses totalling $12.0 million at May 31, 2004 (August 31, 2003 — $12.0 million). The licenses are considered to be assets with indefinite lives and as such, are not amortized.

Note 4 – Long-term debt and interest rate swap

In December 2003, the Company modified the terms of its $625.0 million loan maturing in June 2009 (the “Term B Facility”). The interest rate charged on the loan was reduced by 1.25%, to LIBOR plus 3.75% from LIBOR plus 5.0%. Additionally, the LIBOR floor or minimum LIBOR rate was reduced 0.25% to 1.75% from the previous floor of 2.0%. The Company also entered into an interest rate swap agreement (“Swap”) that effectively converted $110 million of Term B Facility floating rate debt to fixed rate debt with an interest rate of 6.8%. The Swap was entered into because the Company is required, under the Term B Facility, to have a fixed interest rate on a portion of the underlying debt. The Swap is considered a cash flow hedge and expires in September 2006.

In July 2004, Greyhound Lines, Inc. (“Greyhound Lines”) amended its revolving credit facility (the “Greyhound Facility”) to extend the maturity date two years to October 24, 2006, reset certain financial covenants, modify rates of interest on borrowings and letter of credit fees and provide for a prepayment premium should Greyhound Lines terminate the facility before October 24, 2006. Additionally, the amendment allows Greyhound Lines to elect to extend the maturity date an additional year, to October 24, 2007, provided that Greyhound Lines meets certain terms and conditions.

Under the amended Greyhound Facility, borrowings after the quarterly period ending September 30, 2004 are available at a rate, determined by reference to a leverage ratio calculated quarterly, equal to Wells Fargo Bank’s prime rate plus 0.375% to 2.25% or LIBOR plus 2.375% to 4.25%. Letter of credit fees are based upon the then applicable LIBOR margin. Prior to the quarterly period ending September, 30, 2004, borrowings remain available at a rate equal to Wells Fargo Bank’s prime rate plus 1.5% or LIBOR plus 3.5%, and letter of credit fees at 3.5% per annum. A 1% prepayment premium is payable should Greyhound Lines terminate the facility before October 25, 2005; if terminated between October 25, 2005 and October 23, 2006 the premium is 0.5%, and if after October 23, 2006 there is no premium.

Additionally, the amendment requires Greyhound Lines to maintain a minimum cash flow to interest expense ratio, maximum indebtedness to cash flow ratio and minimum cash flow at levels that are the same as, or more restrictive than, previous levels. The new covenant levels were set at 15% to 20% less than the levels projected in financial forecasts delivered to the agent by Greyhound Lines. As a result of the extension of the maturity date and recent business improvements that have allowed Greyhound Lines to meet its financial covenants, management believes that there is no longer a going concern risk in the near term. However, substantial needs for capital expenditures and debt service requirements in the future mandate that Greyhound Lines continue to significantly improve operations and financial results. Additionally, unforeseen events or changes in assumptions may occur and result in material differences between Greyhound Lines’ future financial results or forecasts and the current financial forecast, and those differences could result in management concluding in the future that Greyhound Lines may not be able to continue as a going concern based upon the new information.

Note 5 – Stock awards and options

Pursuant to the Company’s 2003 Equity and Performance Incentive Plan the Company issued stock based compensation to various employees and non-employee directors. These grants to employees represent the long-term incentive portion of the Company’s overall compensation plan for management. During the nine month period ended May 31, 2004, the Company recorded an expense of approximately $1.4 million related to these plans. The Company accounts for these grants pursuant to Statement of Financial Accounting Standards (“SFAS”) 123 “Accounting for Stock-Based Compensation”. A summary of stock based compensation issued during the current fiscal year is as follows:

Stock options - During the nine month period ended May 31, 2004, the Company issued 57,375 non-qualified stock options to non-employee directors with a strike price of $10.33 per share and 60,000 shares of non-qualified stock options to a key management employee at a strike price of $14.45. The grant prices were equal to the fair market value of the Company’s stock at the date of grant. The stock options have a ten-year life and vest ratably over three years.

Stock options and tandem stock appreciation rights - During the nine month period ended May 31, 2004, the Company issued 369,000 non-qualified stock options to key management employees with a strike price of between $13.00 and $14.60 per share, which was equal to the fair market value of the Company’s stock at the date of grant. The stock options have a ten-year life and vest ratably over three years. In tandem with the stock option grant each participant received a stock appreciation right that allows the participant to receive, upon exercise of the right, the difference between the option strike price and fair market value of the Company’s stock on the exercise date. The Company can choose whether to deliver Company common stock or cash to the participant upon exercise of the stock appreciation right. Any exercise of a tandem stock appreciation right will automatically cancel the underlying stock option and any exercise of the stock option will automatically cancel the tandem stock appreciation right.

Restricted Shares - On September 10, 2003, the Company issued 28,688 shares of restricted common stock to non-employee directors that vest at the end of a three-year period. During the vesting period the participant has the rights of a shareholder with respect to voting and dividend rights but is restricted from transferring the shares.

Deferred Shares - During the nine month period ended May 31, 2004, the Company issued 830,300 deferred shares to key management employees that vest ratably over a four-year period. Due to forfeitures, 817,550 deferred shares remain outstanding at May 31, 2004. On each vesting date the employee will receive common stock of the Company equal in number to the deferred shares that have vested. Upon delivery of the Company common stock an equal number of deferred shares are terminated. The participant has no voting rights with the deferred shares.

Note 6 – Pension plans

The Company, collectively with all of its wholly-owned U.S. subsidiaries, including Greyhound (the “Laidlaw Group”), is party to an agreement with the Pension Benefit Guaranty Corporation regarding the funding levels of the Company’s pension plans (the “PBGC Agreement”). Under the PBGC Agreement, 3.8 million shares of the Company’s common stock were issued to a trust formed for the benefit of the pension plans (the “Pension Plan Trust”). The trustee of the Pension Plan Trust is to sell the stock at the Company’s direction, but in no event later than the end of 2004, with all net proceeds from the stock sales being contributed directly to the pension plans. If the net proceeds from the stock sales exceed $50 million, the excess amount may be credited against any future required minimum funding obligations. If the net proceeds from the

stock sales are less than $50 million, the Laidlaw Group will be required to contribute the amount of the shortfall in cash to the pension plans at the end of 2004. Further, the Laidlaw Group must contribute an additional $50 million in cash to the pension plans by June 30, 2004. These contributions and transfers will be in addition to the minimum funding obligations to the pension plans, if any, required under current regulations.

At May 31, 2004, all 3.8 million shares of Laidlaw common stock remained in the Pension Plan Trust. Based upon the closing price of the Laidlaw stock on the New York Stock Exchange on June 30, 2004, the shares had an aggregate market value of $49.0 million.

In addition to the cash contributions to the pension plans pursuant to the PBGC Agreement described above, the Company expects to contribute $8 million to all plans other than the ATU Plan, for which there is no funding requirement in 2004. During the three months and nine months ended May 31, 2004, the Company contributed $2 million and $6 million, respectively, to the plans.

The components of net periodic benefit cost for the Company’s pension plans were as follows:

Predecessor

Company

Three

Nine

Months

Ended

May 31,

($ in millions)

2004

2003

2004

2003

Components of net pension benefit cost

Service cost

1.4

1.6

4.2

4.8

Interest cost

13.6

13.8

40.8

41.5

Expected return on plan assets

(12.8

)

(12.5

)

(38.3

)

(37.5

)

Amortization

—

0.2

—

0.7

Net pension benefit cost

2.2

3.1

6.7

9.5

Note 7 — Material contingencies

Environmental matters

The Company’s operations are subject to numerous environmental laws, regulations and guidelines adopted by various governmental authorities in the jurisdictions in which the Company operates. Liabilities are recorded when environmental liabilities are either known or considered probable and can be reasonably estimated. On an ongoing basis, management assesses and evaluates environmental risk and, when necessary, conducts appropriate corrective measures. The Company provides for environmental liabilities using its best estimates. Actual environmental liabilities could differ significantly from these estimates.

Income tax matters

The respective tax authorities, in the normal course, audit previous tax filings. It is not possible at this time to predict the final outcome of these audits or to establish a reasonable estimate of possible additional taxes owing, if any.

Legal proceedings

The Company is a defendant in various lawsuits arising in the ordinary course of business, primarily cases involving personal injury and property damage claims and employment related claims. Based on the Company’s assessment of known claims and the historical claims payout pattern and discussion with internal and outside legal counsel and risk management personnel,

management believes at this time that there is no proceeding either threatened or pending against the Company relating to such claims arising out of the ordinary course of business that will have a materially adverse effect upon the Company’s consolidated financial position or results of operations. For additional information on the Company’s legal proceedings, refer to Item 1, Part II of this Form 10-Q.

Healthcare Businesses Issues

The Company is currently undergoing investigations by certain government agencies regarding compliance with Medicare fraud and abuse statutes. The Company is cooperating with the government agencies conducting these investigations and is providing requested information to the governmental agencies. Management believes at this time that the outcome of any of these investigations will not have a materially adverse effect upon the Company’s consolidated financial position or results of operations.

Contingent bonuses

The Company and two of its subsidiaries, American Medical Response, Inc. (“AMR”) and EmCare Holdings, Inc. (“EmCare”) are parties to an employment agreement effective October 1, 2002 with William A. Sanger under which Mr. Sanger serves as President and Chief Executive Officer of AMR and Chief Executive Officer of EmCare. Pursuant to the agreement, Mr. Sanger is entitled to a bonus payment upon a sale, or an initial public offering, of the stock of AMR and/or EmCare. This bonus is also payable if Mr. Sanger remains employed on October 1, 2007 and neither a sale nor initial public offering has occurred. With respect to AMR, the bonus is equal to 5% of the enterprise value of AMR in excess of $410 million at the time of the event that entitles Mr. Sanger to the payment. With respect to EmCare, the bonus is equal to 5% of the enterprise value of EmCare in excess of $125 million at the time of the event that entitles Mr. Sanger to the payment.

EmCare is party to an employment agreement effective April 1, 2003 with Don S. Harvey under which Mr. Harvey serves as President and Chief Operating Officer of EmCare. Pursuant to the agreement, Mr. Harvey is entitled to a bonus payment upon a sale, or an initial public offering, of the stock of EmCare provided Mr. Harvey remains employed under the agreement upon the occurrence of such event. The bonus is equal to 2% of the enterprise value of EmCare in excess of $125 million at the time of the event that entitles Mr. Harvey to the payment.

Note 8 — Cumulative effect of a change in accounting principle

Effective September 1, 2002, the Predecessor Company adopted SFAS 142 and, as a result, the Predecessor Company ceased to amortize goodwill. SFAS 142 requires that goodwill be reviewed for impairment upon adoption of SFAS 142 and at least annually thereafter. Under SFAS 142, goodwill impairment is deemed to exist if the carrying amount of a reporting unit exceeds its estimated fair value and the carrying amount of the goodwill exceeds its estimated fair value. To determine estimated fair value of the reporting units, the Predecessor Company utilized independent valuations of the underlying businesses.

During the three months ended November 30, 2002, the Predecessor Company completed the impairment assessment as required by SFAS 142 and determined that a significant portion of its goodwill was impaired as of September 1, 2002. As a result, the Predecessor Company recorded a non-cash charge of $2,205.4 million as a cumulative effect of a change in accounting principle.

Note 9 — Earnings per share

The basic earnings (loss) per share figures are calculated using the weighted average number of shares outstanding during the respective periods. The diluted earnings per share for the three and nine month periods ended May 31, 2004 assumes the sale on the open market of the Company’s common shares held in trust and the dilutive effect of the Company’s stock based compensation.


			Predecessor				Predecessor
			Company				Company
	Three Months		Three Months		Nine Months		Nine Months
	Ended		Ended		Ended		Ended
(in millions except per share amounts)	May 31, 2004		May 31, 2003		May 31, 2004		May 31, 2003
Earnings before cumulative effect of a change in accounting principle	$	34.6	$	62.2	$	57.8	$	119.4
Cumulative effect of a change In accounting principle		—		—		—		(2,205.4	)

Net earnings (loss) available to common shareholders	$	34.6	$	62.2	$	57.8	$	(2,086.0	)

Weighted average number of common shares outstanding
Basic		100.0		325.9		100.0		325.9
Shares held in pension plan trust		3.8		—		3.8		—
Stock based compensation		0.1		—		0.1		—

Diluted		103.9		325.9		103.9		325.9

Net earnings (loss) per common share
Basic
Earnings before cumulative effect of a change in accounting principle	$	0.35	$	0.19	$	0.58	$	0.37
Cumulative effect of a change In accounting principle		—		—		—		(6.77	)

Net earnings (loss) available to common shareholders	$	0.35	$	0.19	$	0.58	$	(6.40	)

Diluted
Earnings before cumulative effect of a change in accounting principle	$	0.33	$	0.19	$	0.56	$	0.37
Cumulative effect of a change In accounting principle		—		—		—		(6.77	)

Net earnings (loss) available to common shareholders	$	0.33	$	0.19	$	0.56	$	(6.40	)

Options to purchase 429,000 shares of common stock were excluded from the computation of dilutive earnings per share for the three months and nine months ended May 31, 2004 because their effects were antidilutive.

Note 10 – Segmented information

The Company has five reportable segments: Education services, Public Transit services, Greyhound, Healthcare Transportation services and Emergency Management services. Revenues and EBITDA (operating income before depreciation and amortization) of the segments for the three and nine months ended May 31, 2004 and 2003 are as follows:


				Predecessor						Predecessor
				Company						Company
	Three Months			Three Months			Nine Months			Nine Months
	Ended			Ended			Ended			Ended
($ in millions)	May 31, 2004			May 31, 2003			May 31, 2004			May 31, 2003
Education services
Revenue	$	459.7		$	457.9		$	1,310.2		$	1,314.8
EBITDA		120.8			116.1			306.0			302.0

Public Transit services
Revenue	$	78.7		$	72.8		$	223.3		$	212.1
EBITDA		1.5			5.6			(2.8	)		7.3

Greyhound
Revenue	$	299.7		$	291.4		$	881.1		$	847.5
EBITDA		15.6			3.4			38.3			5.8

Healthcare Transportation services
Revenue	$	265.6		$	259.8		$	790.0		$	759.3
EBITDA		22.1			18.6			63.5			55.8

Emergency Management services
Revenue	$	135.9		$	120.9		$	407.8		$	352.0
EBITDA		4.2			7.2			24.5			21.9

Consolidated Total
Revenue	$	1,239.6		$	1,202.8		$	3,612.4		$	3,485.7

EBITDA		164.2			150.9			429.5			392.8
Depreciation and amortization expense		(74.7	)		(77.2	)		(229.1	)		(229.3	)

Operating income		89.5			73.7			200.4			163.5
Interest expense		(31.4	)		(6.6	)		(98.7	)		(19.6	)
Other expenses, net		(0.1	)		(3.4	)		(3.7	)		(20.0	)
Income tax expense		(23.4	)		(1.5	)		(40.2	)		(4.5	)

Income before cumulative effect of a change in accounting principle	$	34.6		$	62.2		$	57.8		$	119.4

The Company’s goodwill balance of $183.1 million (August 31, 2003 - $183.1 million) is composed of goodwill from the Education services segment.

Total identifiable assets for each of the reportable segments has not changed materially since August 31, 2003.

Note 11 – Condensed financial statements of restricted subsidiaries

Pursuant to the terms of the Company’s $406.0 million Senior Notes, the Company is required to segregate the consolidated results of operations between the subsidiaries of the Company that are not a party to the agreement, which are comprised of the U.S. based businesses in the Greyhound segment (the “Unrestricted Subsidiaries”), and the Company and its remaining subsidiaries (the “Restricted Subsidiaries”).

Condensed Consolidated Statement of Operations
Three Months Ended May 31, 2004


	Restricted			Unrestricted			Consolidated
($ millions)	Subsidiaries			Subsidiaries			Totals
Revenue	$	997.3		$	242.3		$	1,239.6
Compensation expense		601.3			105.2			706.5
Accident claims and professional liability expenses		59.3			18.8			78.1
Vehicle related costs		35.5			33.2			68.7
Occupancy costs		30.4			19.6			50.0
Fuel		33.5			16.6			50.1
Depreciation		59.4			10.7			70.1
Amortization		4.5			0.1			4.6
Other operating expenses		85.4			36.6			122.0

Operating income		88.0			1.5			89.5
Interest expense		(22.9	)		(8.5	)		(31.4	)
Other income (expenses), net		(0.2	)		0.1			(0.1	)

Income (loss) before income taxes		64.9			(6.9	)		58.0
Income tax recovery (expense)		(26.0	)		2.6			(23.4	)

Net income (loss)	$	38.9		$	(4.3	)	$	34.6

Condensed Consolidated Statement of Operations
Nine Months Ended May 31, 2004


	Restricted			Unrestricted			Consolidated
($ millions)	Subsidiaries			Subsidiaries			Totals
Revenue	$	2,906.9		$	705.5		$	3,612.4
Compensation expense		1,760.9			309.7			2,070.6
Accident claims and professional liability expenses		190.7			54.5			245.2
Vehicle related costs		106.6			100.8			207.4
Occupancy costs		92.0			59.2			151.2
Fuel		95.1			44.7			139.8
Depreciation		183.5			31.8			215.3
Amortization		13.7			0.1			13.8
Other operating expenses		260.6			108.1			368.7

Operating income (loss)		203.8			(3.4	)		200.4
Interest expense		(74.6	)		(24.1	)		(98.7	)
Other expenses, net		(3.6	)		(0.1	)		(3.7	)

Income (loss) before income taxes		125.6			(27.6	)		98.0
Income tax recovery (expense)		(51.5	)		11.3			(40.2	)

Net income (loss)	$	74.1		$	(16.3	)	$	57.8

Predecessor Company
Condensed Consolidated Statement of Operations
Three Months Ended May 31, 2003


	Restricted			Unrestricted			Consolidated
($ millions)	Subsidiaries			Subsidiaries			Totals
Revenue	$	961.6		$	241.2		$	1,202.8
Compensation expense		577.2			114.1			691.3
Accident claims and professional liability expenses		50.5			20.9			71.4
Vehicle related costs		35.8			33.0			68.8
Occupancy costs		29.2			20.0			49.2
Fuel		30.7			15.7			46.4
Depreciation		64.7			12.1			76.8
Amortization		0.3			0.1			0.4
Other operating expenses		85.3			39.5			124.8

Operating income (loss)		87.9			(14.2	)		73.7
Interest expense		(1.1	)		(5.5	)		(6.6	)
Other income (expense), net		(3.9	)		0.5			(3.4	)

Income (loss) before income taxes		82.9			(19.2	)		63.7
Income tax expense		(1.1	)		(0.4	)		(1.5	)

Net income (loss)	$	81.8		$	(19.6	)	$	62.2

Predecessor Company
Condensed Consolidated Statement of Operations
Nine Months Ended May 31, 2003


	Restricted			Unrestricted			Consolidated
($ millions)	Subsidiaries			Subsidiaries			Totals
Revenue	$	2,786.2		$	699.5		$	3,485.7
Compensation expense		1,670.0			331.1			2,001.1
Accident claims and professional liability expenses		190.4			51.0			241.4
Vehicle related costs		103.8			98.6			202.4
Occupancy costs		91.3			59.1			150.4
Fuel		88.8			44.6			133.4
Depreciation		192.4			36.0			228.4
Amortization		0.8			0.1			0.9
Other operating expenses		250.0			114.2			364.2

Operating income (loss)		198.7			(35.2	)		163.5
Interest expense		(3.8	)		(15.8	)		(19.6	)
Other expense, net		(20.0	)		—			(20.0	)

Income (loss) before income taxes and cumulative effect of a change in accounting principle		174.9			(51.0	)		123.9
Income tax expense		(3.4	)		(1.1	)		(4.5	)

Income (loss) from operations before cumulative effect of a change in accounting principle	$	171.5		$	(52.1	)	$	119.4
Cumulative effect of a change in accounting principle		(1,775.9	)		(429.5	)		(2,205.4	)

Net loss	$	(1,604.4	)	$	(481.6	)	$	(2,086.0	)

Condensed Consolidated Statement of Cash Flows
Three Months Ended May 31, 2004


	Restricted			Unrestricted			Consolidated
($ millions)	Subsidiaries			Subsidiaries			Totals
Net cash provided by operating activities	$	171.4		$	15.2		$	186.6

Cash flows from investing activities:
Purchase of property, equipment and other assets, net of proceeds from sale	$	(40.6	)	$	(5.1	)	$	(45.7	)
Net (increase) decrease in investments		0.5			(3.0	)		(2.5	)

Net cash used in investing activities	$	(40.1	)	$	(8.1	)	$	(48.2	)

Cash flows from financing activities:
Net decrease in long-term debt	$	(70.7	)	$	(1.1	)	$	(71.8	)
Net increase in non-current liabilities		1.2			0.4			1.6

Net cash used in financing activities	$	(69.5	)	$	(0.7	)	$	(70.2	)

Net increase in cash and cash equivalents
Cash and cash equivalents at:	$	61.8		$	6.4		$	68.2
Beginning of period		73.8			19.3			93.1

End of period	$	135.6		$	25.7		$	161.3

Condensed Consolidated Statement of Cash Flows
Nine Months Ended May 31, 2004


	Restricted			Unrestricted			Consolidated
($ millions)	Subsidiaries			Subsidiaries			Totals
Net cash provided by operating activities	$	249.0		$	32.2		$	281.2

Cash flows from investing activities:
Purchase of property, equipment and other assets, net of proceeds from sale	$	(131.1	)	$	(19.7	)	$	(150.8	)
Expended on acquisitions		(1.3	)		—			(1.3	)
Net increase in investments		(6.6	)		(4.0	)		(10.6	)

Net cash used in investing activities	$	(139.0	)	$	(23.7	)	$	(162.7	)

Cash flows from financing activities:
Net decrease in long-term debt	$	(27.7	)	$	(27.5	)	$	(55.2	)
Net decrease in non-current liabilities		(1.8	)		(0.5	)		(2.3	)

Net cash used in financing activities	$	(29.5	)	$	(28.0	)	$	(57.5	)

Net increase (decrease) in cash and cash equivalents
Cash and cash equivalents at:	$	80.5		$	(19.5	)	$	61.0
Beginning of period		55.1			45.2			100.3

End of period	$	135.6		$	25.7		$	161.3

Predecessor Company
Condensed Consolidated Statement of Cash Flows
Three Months Ended May 31, 2003


	Restricted			Unrestricted			Consolidated
($ millions)	Subsidiaries			Subsidiaries			Totals
Net cash provided by (used in) operating activities	$	209.4		$	(9.7	)	$	199.7

Cash flows from investing activities:
Purchase of property, equipment and other assets, net of proceeds from sale	$	(92.3	)	$	(11.9	)	$	(104.2	)
Expended on acquisitions		(1.4	)		—			(1.4	)
Net (increase) decrease in investments		(3.4	)		0.4			(3.0	)

Net cash used in investing activities	$	(97.1	)	$	(11.5	)	$	(108.6	)

Cash flows from financing activities:
Net increase (decrease) in long-term debt	$	(1.9	)	$	23.1		$	21.2
Net increase (decrease) in non-current liabilities		(2.8	)		0.2			(2.6	)

Net cash provided by (used in) financing activities	$	(4.7	)	$	23.3		$	18.6

Net increase in cash and cash equivalents
Cash and cash equivalents at:	$	107.6		$	2.1		$	109.7
Beginning of period		266.8			13.8			280.6

End of period	$	374.4		$	15.9		$	390.3

Predecessor Company
Condensed Consolidated Statement of Cash Flows
Nine Months Ended May 31, 2003


	Restricted			Unrestricted			Consolidated
($ millions)	Subsidiaries			Subsidiaries			Totals
Net cash provided by (used in) operating activities	$	269.4		$	(5.6	)	$	263.8

Cash flows from investing activities:
Purchase of property, equipment and other assets, net of proceeds from sale	$	(166.1	)	$	(42.6	)	$	(208.7	)
Expended on acquisitions		(4.6	)		—			(4.6	)
Net increase in investments		(36.9	)		(0.4	)		(37.3	)

Net cash used in investing activities	$	(207.6	)	$	(43.0	)	$	(250.6	)

Cash flows from financing activities:
Net increase (decrease) in long-term debt	$	(8.9	)	$	43.3		$	34.4
Net increase (decrease) in non-current liabilities		(2.3	)		1.5			(0.8	)

Net cash provided by (used in) financing activities	$	(11.2	)	$	44.8		$	33.6

Net increase (decrease) in cash and cash equivalents	$	50.6		$	(3.8	)	$	46.8
Cash and cash equivalents at:
Beginning of period		323.8			19.7			343.5

End of period	$	374.4		$	15.9		$	390.3

Condensed Consolidated Balance Sheet
May 31, 2004


	Restricted		Unrestricted		Consolidated
($ millions)	Subsidiaries		Subsidiaries		Totals
Current assets
Cash and cash equivalents	$	135.6	$	25.7	$	161.3
Restricted cash and cash equivalents		74.3		—		74.3
Short-term deposits and marketable securities		10.3		—		10.3
Accounts receivable		682.9		37.4		720.3
Parts and supplies		40.4		11.1		51.5
Deferred income tax assets		58.8		16.5		75.3
Other current assets		37.8		16.4		54.2

Total current assets		1,040.1		107.1		1,147.2
Long-term investments		509.1		43.4		552.5
Property and equipment		1,245.3		360.4		1,605.7
Goodwill		183.1		—		183.1
Contracts and customer relationships		205.3		—		205.3
Deferred income tax assets		59.3		118.5		177.8
Deferred charges and other assets		63.2		8.9		72.1

Total assets	$	3,305.4	$	638.3	$	3,943.7

Current liabilities
Accounts payable	$	101.3	$	27.6	$	128.9
Accrued liabilities		392.9		125.9		518.8
Current portion of long-term debt		34.2		3.6		37.8

Total current liabilities		528.4		157.1		685.5
Long-term debt		986.3		135.2		1,121.5
Pension liability		2.6		224.1		226.7
Other long-term liabilities		466.1		91.7		557.8

Total liabilities		1,983.4		608.1		2,591.5
Shareholders’ equity		1,322.0		30.2		1,352.2

Total liabilities and shareholders’ equity	$	3,305.4	$	638.3	$	3,943.7

Condensed Consolidated Balance Sheet
As of August 31, 2003


	Restricted		Unrestricted		Consolidated
($ millions)	Subsidiaries		Subsidiaries		Totals
Current assets
Cash and cash equivalents	$	55.1	$	45.2	$	100.3
Restricted cash and cash equivalents		39.4		—		39.4
Short-term deposits and marketable securities		42.0		—		42.0
Accounts receivable		528.8		41.0		569.8
Parts and supplies		38.2		12.0		50.2
Deferred income tax assets		76.1		10.1		86.2
Other current assets		50.1		10.0		60.1

Total current assets		829.7		118.3		948.0
Long-term investments		514.1		39.4		553.5
Property and equipment		1,291.2		378.6		1,669.8
Goodwill		183.1		—		183.1
Contracts and customer relationships		216.9		—		216.9
Deferred income tax assets		88.3		114.9		203.2
Deferred charges and other assets		66.9		11.3		78.2

Total assets	$	3,190.2	$	662.5	$	3,852.7

Current liabilities
Accounts payable	$	87.7	$	31.7	$	119.4
Accrued liabilities		397.3		108.7		506.0
Current portion of long-term debt		35.7		33.7		69.4

Total current liabilities		520.7		174.1		694.8
Long-term debt		1,012.5		132.6		1,145.1
Pension liability		4.9		220.8		225.7
Other long-term liabilities		408.2		88.6		496.8

Total liabilities		1,946.3		616.1		2,562.4
Shareholders’ equity		1,243.9		46.4		1,290.3

Total liabilities and shareholders’ equity	$	3,190.2	$	662.5	$	3,852.7

Note 12 – Guarantors of Senior Notes

The Company’s $406.0 million Senior Notes are guaranteed by the Company’s subsidiaries, except for the Unrestricted Subsidiaries, the Company’s Canadian subsidiaries and any of the Company’s insurance subsidiaries. The condensed consolidated financial statements for the guarantors, the non-guarantors and the parent company (reported as the Company and as the Predecessor Company for historical purposes) are as follows:

Condensed Consolidated Statement of Operations
Three months ended May 31, 2004


	Parent												Consolidated
($ millions)	Company			Guarantors			Non-Guarantors			Eliminations			Totals
Revenue	$	0.0		$	891.7		$	347.9		$	—		$	1,239.6
Operating, selling, general and administrative expenses		0.4			761.3			313.7			—			1,075.4
Depreciation and amortization expense		0.0			55.1			19.6			—			74.7
Intercompany management fees (income)		0.0			(1.6	)		1.6			—			—

Operating income (loss)		(0.4	)		76.9			13.0			—			89.5
Interest expense		(22.2	)		(1.3	)		(7.9	)		—			(31.4	)
Intercompany interest income (expense)		4.0			(3.4	)		(0.6	)		—			—
Other income (expense), net		(0.4	)		0.2			0.1			—			(0.1	)
Equity in earnings (loss) of intercompany investments		46.3			(4.3	)		—			(42.0	)		—

Income (loss) before income taxes		27.3			68.1			4.6			(42.0	)		58.0
Income tax recovery (expense)		7.3			(28.7	)		(2.0	)		—			(23.4	)

Net income (loss)	$	34.6		$	39.4		$	2.6		$	(42.0	)	$	34.6

Condensed Consolidated Statement of Operations
Nine months ended May 31, 2004


	Parent												Consolidated
($ millions)	Company			Guarantors			Non-Guarantors			Eliminations			Totals
Revenue	$	0.0		$	2,587.1		$	1,025.3		$	—		$	3,612.4
Operating, selling, general and administrative expenses		0.9			2,235.9			946.1			—			3,182.9
Depreciation and amortization expense		0.0			170.5			58.6			—			229.1
Intercompany management fees (income)		0.0			(4.4	)		4.4			—			—

Operating income (loss)		(0.9	)		185.1			16.2			—			200.4
Interest expense		(71.7	)		(4.5	)		(22.5	)		—			(98.7	)
Intercompany interest income (expense)		2.4			(0.6	)		(1.8	)		—			—
Other income (expenses), net		(4.3	)		0.8			(0.2	)		—			(3.7	)
Equity in earnings (loss) of intercompany investments		101.7			(16.3	)		—			(85.4	)		—

Income (loss) before income taxes		27.2			164.5			(8.3	)		(85.4	)		98.0
Income tax recovery (expense)		30.6			(74.2	)		3.4			—			(40.2	)

Net income (loss)	$	57.8		$	90.3		$	(4.9	)	$	(85.4	)	$	57.8

Predecessor Company
Condensed Consolidated Statement of Operations
Three months ended May 31, 2003


	Parent												Consolidated
($ millions)	Company			Guarantors			Non-Guarantors			Eliminations			Totals
Revenue	$	—		$	868.8		$	334.0		$	—		$	1,202.8
Operating, selling, general and administrative expenses		2.0			737.2			312.7			—			1,051.9
Depreciation and amortization expense		—			55.3			21.9			—			77.2
Intercompany management fees (income)		5.9			(7.1	)		1.2			—			—

Operating income (loss), net		(7.9	)		83.4			(1.8	)		—			73.7
Interest expense		—			(1.1	)		(5.5	)		—			(6.6	)
Intercompany interest income (expense)		—			0.5			(0.5	)		—			—
Other income (expense), net		(2.8	)		(1.4	)		0.8			—			(3.4	)
Equity in earnings (loss) of intercompany investments		73.0			(19.6	)		—			(53.4	)		—

Income (loss) before income taxes		62.3			61.8			(7.0	)		(53.4	)		63.7
Income tax expense		(0.1	)		(0.6	)		(0.8	)		—			(1.5	)

Net income (loss)	$	62.2		$	61.2		$	(7.8	)	$	(53.4	)	$	62.2

Predecessor Company
Condensed Consolidated Statement of Operations
Nine months ended May 31, 2003


	Parent												Consolidated
($ millions)	Company			Guarantors			Non-Guarantors			Eliminations			Totals
Revenue	$	—		$	2,516.3		$	969.4		$	—		$	3,485.7
Operating, selling, general and administrative expenses		11.1			2,146.9			934.9			—			3,092.9
Depreciation and amortization expense		0.1			165.0			64.2			—			229.3
Intercompany management fees (income)		(25.7	)		17.5			8.2			—			—

Operating income (loss)		14.5			186.9			(37.9	)		—			163.5
Interest expense		—			(3.7	)		(15.9	)		—			(19.6	)
Intercompany interest income (expense)		—			1.6			(1.6	)		—			—
Other income (expense), net		(16.4	)		(5.1	)		1.5			—			(20.0	)
Equity in earnings (loss) of intercompany investments		121.7			(52.1	)		—			(69.6	)		—

Income (loss) before income taxes		119.8			127.6			(53.9	)		(69.6	)		123.9
Income tax expense		(0.4	)		(2.1	)		(2.0	)		—			(4.5	)

Income (loss) before cumulative effect of a change in accounting principle		119.4			125.5			(55.9	)		(69.6	)		119.4
Cumulative effect of a change in accounting principle		—			(1,668.0	)		(537.4	)		—			(2,205.4	)
Equity in loss from cumulative effect of a change in accounting principle of intercompany investments		(2,205.4	)		(429.5	)		—			2,634.9			—

Net income (loss)	$	(2,086.0	)	$	(1,972.0	)	$	(593.3	)	$	2,565.3		$	(2,086.0	)

Condensed Consolidated Statement of Cash Flows
Three months ended May 31, 2004


	Parent						Non-			Consolidated
($ millions)	Company			Guarantors			Guarantors			Totals
Net cash provided by (used in) operating activities	$	9.6		$	121.0		$	55.9		$	186.6

Cash flows from investing activities:
Purchases of property, equipment and other assets, net of proceeds from sale	$	—		$	(34.3	)	$	(11.4	)	$	(45.7	)
Net decrease (increase) in investments		—			39.2			(41.7	)		(2.5	)

Net cash provided by (used in) investing activities	$	—		$	4.9		$	(53.1	)	$	(48.2	)

Cash flows from financing activities:
Net decrease in long-term debt	$	(66.1	)	$	(3.9	)	$	(1.8	)	$	(71.8	)
Net increase in non-current liabilities		0.1			1.0			0.5			1.6
Increase (decrease) in intercompany advances		105.7			(122.6	)		16.9			—

Net cash provided by (used in) financing activities	$	39.7		$	(125.5	)	$	15.6		$	(70.2	)

Net increase (decrease) in cash and cash equivalents Cash and cash equivalents at:	$	49.3		$	0.5		$	18.4		$	68.2
Beginning of period		38.7			21.0			33.4			93.1

End of period	$	88.0		$	21.5		$	51.8		$	161.3

Condensed Consolidated Statement of Cash Flows
Nine months ended May 31, 2004


	Parent						Non-			Consolidated
($ millions)	Company			Guarantors			Guarantors			Totals
Net cash provided by (used in) operating activities	$	(52.0	)	$	156.3		$	176.9		$	281.2

Cash flows from investing activities:
Purchases of property, equipment and other assets, net of proceeds from sale	$	—		$	(91.0	)	$	(59.8	)	$	(150.8	)
Expended on acquisitions		—			—			(1.3	)		(1.3	)
Net decrease (increase) in investments		0.7			70.5			(81.8	)		(10.6	)

Net cash provided by (used in) investing activities	$	0.7		$	(20.5	)	$	(142.9	)	$	(162.7	)

Cash flows from financing activities:
Net decrease in long-term debt	$	(18.4	)	$	(7.9	)	$	(28.9	)	$	(55.2	)
Net increase (decrease) in non-current liabilities		(3.9	)		2.3			(0.7	)		(2.3	)
Increase (decrease) in intercompany advances		120.8			(112.5	)		(8.3	)		—

Net cash provided by (used in) financing activities	$	98.5		$	(118.1	)	$	(37.9	)	$	(57.5	)

Net increase (decrease) in cash and cash equivalents Cash and cash equivalents at:	$	47.2		$	17.7		$	(3.9	)	$	61.0
Beginning of period		40.8			3.8			55.7			100.3

End of period	$	88.0		$	21.5		$	51.8		$	161.3

Predecessor Company
Condensed Consolidated Statement of Cash Flows
Three months ended May 31, 2003


	Parent									Consolidated
($ millions)	Company			Guarantors			Non-Guarantors			Totals
Net cash provided by (used in) operating activities	$	(3.0	)	$	189.3		$	13.4		$	199.7

Cash flows from investing activities:
Purchases of property, equipment and other assets, net of proceeds from sale	$	(1.3	)	$	(67.4	)	$	(35.5	)	$	(104.2	)
Expended on acquisitions		—			(1.4	)		—			(1.4	)
Net decrease (increase) in investments		0.1			9.5			(12.6	)		(3.0	)

Net cash used in investing activities	$	(1.2	)	$	(59.3	)	$	(48.1	)	$	(108.6	)

Cash flows from financing activities:
Net increase (decrease) in long-term debt	$	—		$	(2.1	)	$	23.3		$	21.2
Net decrease in non-current liabilities		—			(0.9	)		(1.7	)		(2.6	)

Net cash provided by (used in) financing activities	$	—		$	(3.0	)	$	21.6		$	18.6

Net increase (decrease) in cash and cash equivalents Cash and cash equivalents at:	$	(4.2	)	$	127.0		$	(13.1	)	$	109.7
Beginning of period		33.4			216.4			30.8			280.6

End of period	$	29.2		$	343.4		$	17.7		$	390.3

Predecessor Company
Condensed Consolidated Statement of Cash Flows
Nine months ended May 31, 2003


	Parent									Consolidated
($ millions)	Company			Guarantors			Non-Guarantors			Totals
Net cash provided by operating activities	$	17.7		$	200.2		$	45.9		$	263.8

Cash flows from investing activities:
Purchases of property, equipment and other assets, net of proceeds from sale	$	(1.3	)	$	(125.3	)	$	(82.1	)	$	(208.7	)
Expended on acquisitions		—			(4.6	)		—			(4.6	)
Net decrease (increase) in investments		0.8			(10.0	)		(28.1	)		(37.3	)

Net cash used in investing activities	$	(0.5	)	$	(139.9	)	$	(110.2	)	$	(250.6	)

Cash flows from financing activities:
Net increase (decrease) in long-term debt	$	—		$	(7.6	)	$	42.0		$	34.4
Net decrease in non-current liabilities		—			(0.6	)		(0.2	)		(0.8	)

Net cash provided by (used in) financing activities	$	—		$	(8.2	)	$	41.8		$	33.6

Net increase (decrease) in cash and cash equivalents Cash and cash equivalents at:	$	17.2		$	52.1		$	(22.5	)	$	46.8
Beginning of period		12.0			291.3			40.2			343.5

End of period	$	29.2		$	343.4		$	17.7		$	390.3

Condensed Consolidated Balance Sheet
As of May 31, 2004


	Parent									Consolidated
($ millions)	Company		Guarantors		Non-Guarantors		Eliminations			Totals
Current assets	$	91.0	$	788.4	$	267.8	$	—		$	1,147.2
Intercompany receivables (payables) and investments		2,121.6		87.5		6.6		(2,215.7	)		—
Long-term investments		109.6		57.9		385.0		—			552.5
Property and equipment		—		950.6		655.1		—			1,605.7
Goodwill		—		183.1		—		—			183.1
Contracts and customer relationships		—		204.6		0.7		—			205.3
Long-term deferred income tax assets		15.0		—		179.5		(16.7	)		177.8
Deferred charges and other assets		43.1		20.1		8.9		—			72.1

	$	2,380.3	$	2,292.2	$	1,503.6	$	(2,232.4	)	$	3,943.7

Current liabilities	$	51.2	$	275.7	$	358.6	$	—		$	685.5
Non-current liabilities		976.1		151.7		794.9		(16.7	)		1,906.0
Shareholders’ equity		1,353.0		1,864.8		350.1		(2,215.7	)		1,352.2

	$	2,380.3	$	2,292.2	$	1,503.6	$	(2,232.4	)	$	3,943.7

Condensed Consolidated Balance Sheet
As of August 31, 2003


	Parent									Consolidated
($ millions)	Company		Guarantors		Non-Guarantors		Eliminations			Totals
Current assets	$	44.0	$	662.7	$	241.3	$	—		$	948.0
Intercompany receivables (payables) and investments		2,083.4		25.9		18.8		(2,128.1	)		—
Long-term investments		110.3		129.0		314.2		—			553.5
Property and equipment		—		1,015.7		654.1		—			1,669.8
Goodwill		—		183.1		—		—			183.1
Contracts and customer relationships		—		216.8		0.1		—			216.9
Long-term deferred income tax assets		49.1		—		183.9		(29.8	)		203.2
Deferred charges and other assets		46.5		20.2		11.5		—			78.2

	$	2,333.3	$	2,253.4	$	1,423.9	$	(2,157.9	)	$	3,852.7

Current liabilities	$	44.1	$	296.7	$	354.0	$	—		$	694.8
Non-current liabilities		998.9		180.6		717.9		(29.8	)		1,867.6
Shareholders’ equity		1,290.3		1,776.1		352.0		(2,128.1	)		1,290.3

	$	2,333.3	$	2,253.4	$	1,423.9	$	(2,157.9	)	$	3,852.7

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

General

Corporate overview

The following discussion and analysis presents factors which affected the Company’s consolidated results of operations for the three and nine month periods ended May 31, 2004 as compared to the three and nine month periods ended May 31, 2003 and the Company’s consolidated financial position at May 31, 2004. The following information should be read in conjunction with the Consolidated Financial Statements and Notes thereto included in this Form 10-Q and in the Company’s Form 10-K for the year ended August 31, 2003. As used in this Report, all references to the “Company”, “we”, “us”, “our” and similar references are to Laidlaw International, Inc.

We operate in five reportable segments: Education services, Public Transit services, Greyhound, Healthcare Transportation services and Emergency Management services. See Note 10 – “Segmented Information” of Notes to Consolidated Financial Statements in this Report.

Pursuant to the terms of the Company’s $406.0 million Senior Notes, the Company is required to segregate the consolidated results of operations between the Restricted and Unrestricted Subsidiaries as defined in Note 11 – “Condensed financial statements of restricted subsidiaries” of the Notes to the Consolidated Financial Statements included in this Report.

Results of Operations

As discussed in Note 1 – “Corporate overview and basis of presentation” of the Notes to the Consolidated Financial Statements included in this Report, we adopted fresh start accounting effective June 1, 2003 and our results of operations and cash flows have been separated as pre-June 1 and post-May 31, 2003 due to a change in basis of accounting in the underlying assets and liabilities. For purposes of the following discussion, we refer to our results prior to June 1, 2003 as results for the Predecessor Company and we refer to our results after May 31, 2003 as results for the Company. However, for the reasons described in Note 1 and due to other non-recurring adjustments, the Predecessor Company’s financial statements for the periods prior to our emergence from bankruptcy may not be comparable to the Company’s financial statements. Readers should, therefore, review this material with caution and not rely on the information concerning the Predecessor Company as being indicative of our future results or providing an accurate comparison of financial performance.

Three and nine month periods ended May 31, 2004 compared with the Predecessor Company three and nine month periods ended May 31, 2003 results of operations


	Percentage of Revenue
	Three Months ended						Nine Months ended
	May 31,						May 31,

	2004			2003			2004			2003
Revenue		100.0	%		100.0	%		100.0	%		100.0	%

Compensation expense		57.0			57.5			57.3			57.4
Accident claims and professional liability expenses		6.3			5.9			6.8			6.9
Vehicle related costs		5.6			5.7			5.7			5.8
Occupancy costs		4.0			4.1			4.2			4.3
Fuel		4.0			3.9			3.9			3.8
Depreciation		5.7			6.4			6.0			6.6
Amortization		0.4			—			0.4			—
Other operating expenses		9.8			10.4			10.2			10.5

Operating income		7.2			6.1			5.5			4.7
Interest expense		(2.5	)		(0.5	)		(2.7	)		(0.6	)
Other expense, net		—			(0.3	)		(0.1	)		(0.6	)

Income before income taxes and cumulative effect of a change in accounting principle		4.7			5.3			2.7			3.5
Income tax expense		(1.9	)		(0.1	)		(1.1	)		(0.1	)

Income before cumulative effect of a change in accounting principle		2.8			5.2			1.6			3.4
Cumulative effect of a change in accounting principle		—			—			—			(63.2	)

Net income (loss)		2.8	%		5.2	%		1.6	%		(59.8	)%

Revenue

The sources of revenue by business segment and by Restricted Subsidiaries and Unrestricted Subsidiaries are as follows ($ in millions):


	Revenue
	Three Months ended				Nine Months ended
	May 31,				May 31,
	2004		2003		2004		2003
Education services	$	459.7	$	457.9	$	1,310.2	$	1,314.8
Public Transit services		78.7		72.8		223.3		212.1
Greyhound		299.7		291.4		881.1		847.5
Healthcare Transportation services		265.6		259.8		790.0		759.3
Emergency Management services		135.9		120.9		407.8		352.0

Total	$	1,239.6	$	1,202.8	$	3,612.4	$	3,485.7

Restricted Subsidiaries	$	997.3	$	961.6	$	2,906.9	$	2,786.2
Unrestricted Subsidiaries		242.3		241.2		705.5		699.5

Total	$	1,239.6	$	1,202.8	$	3,612.4	$	3,485.7

Revenue in the Education services segment was relatively constant over the same three and nine month periods ended May 31, 2004 and 2003, respectively. A slight increase of 0.4% was realized over the three month period and a slight decrease of 0.3% was realized on a year-to-date basis. The effect of lost business ($31 million and $88 million during the three and nine months ended May 31, 2004, respectively, of which approximately half was due to the loss of the City of Boston contract) was largely offset by new contracts, price increases and the strengthening of the Canadian currency relative to the U.S. dollar. The effect of the increase in the Canadian currency increased revenues 0.8% and 1.4%, respectively, during the three and nine months ended May 31, 2004.

The 8.1% and 5.3% increase in revenue during the three and nine months ended May 31, 2004, respectively, in the Public Transit services segment is primarily due to the addition of routes and services.

The 2.8% and 4.0% increases in revenue during the three and nine months ended May 31, 2004, respectively, in the Greyhound segment is principally due to a favorable foreign currency exchange rate and, to a lesser extent, an increase in tour and charter revenue due to new contracts. Had there been no change in the exchange rate, revenue would have increased 1.5% and 1.4% during the three and nine months ended May 31, 2004, respectively.

The 2.2% and 4.0% increase in revenue during the three and nine months ended May 31, 2004, respectively, in the Healthcare Transportation services segment is primarily due to an increase in ambulance transports which more than offset a decline in wheelchair transports.

The 12.4% and 15.9% increases in revenue in the Emergency Management services segment during the three and nine months ended May 31, 2004, respectively, is primarily attributable to an increase in the number of patient visits from new contracts.

The increase in the Restricted Subsidiaries revenue during the three and nine months ended May 31, 2004, is primarily a result of the increase in revenue in the Public Transit services, Healthcare Transportation services and Emergency Management services segments discussed above.

The Unrestricted Subsidiaries revenue was up slightly during the three and nine months ended May 31, 2004, primarily due to an increase in tour and charter revenue due to new contracts.

EBITDA

EBITDA is presented solely as a supplemental disclosure with respect to liquidity because management believes it provides useful information regarding our ability to service or incur debt. EBITDA is not calculated the same way by all companies. We define EBITDA as income from continuing operations before interest, income taxes, depreciation, amortization, other expenses, net and cumulative effect of a change in accounting principles. EBITDA, as reported here, is the same as reported for each of our segments in Note 10 – “Segmented information” of Notes to Consolidated Financial Statements included in this Report. EBITDA is not intended to represent cash flow for the period, is not presented as an alternative to operating income as an indicator of operating performance, should not be considered in isolation or as a substitute for measures of performance prepared in accordance with generally accepted accounting principles (“GAAP”) and is not indicative of operating income or cash flow from operations as determined under GAAP.

The following is a reconciliation of our EBITDA to the net income (loss) and net cash provided by operating activities, the GAAP measures management believes to be most directly comparable to EBITDA:


	Three Months ended May 31,						Nine Months ended May 31,
	2004			2003			2004			2003
EBITDA	$	164.2		$	150.9		$	429.5		$	392.8
Depreciation and amortization		(74.7	)		(77.2	)		(229.1	)		(229.3	)
Interest expense		(31.4	)		(6.6	)		(98.7	)		(19.6	)
Other expenses, net		(0.1	)		(3.4	)		(3.7	)		(20.0	)
Income tax expense		(23.4	)		(1.5	)		(40.2	)		(4.5	)

Income before cumulative effect of a change in accounting principle		34.6			62.2			57.8			119.4
Cumulative effect of a change in accounting principle		—			—			—			(2,205.4	)

Net income (loss)	$	34.6		$	62.2		$	57.8		$	(2,086.0	)


	Three Months ended May 31,						Nine Months ended May 31,

	2004			2003			2004			2003
EBITDA	$	164.2		$	150.9		$	429.5		$	392.8
Cash paid for interest		(20.6	)		(11.7	)		(80.0	)		(25.0	)
Cash received (paid) for income taxes		(0.5	)		6.0			10.7			4.4
Increase in claims liabilities and professional liability reserves		12.7			7.4			47.2			56.1
Cash provided by (used in) financing other working capital items		27.3			25.8			(130.3	)		(137.7	)
Decrease in restricted cash and cash equivalents		3.5			33.9			4.1			0.9
Other		—			(12.6	)		—			(27.7	)

Net cash provided by operating activities	$	186.6		$	199.7		$	281.2		$	263.8

Net cash used in investing activities	$	(48.2	)	$	(108.6	)	$	(162.7	)	$	(250.6	)

Net cash provided by (used In) financing activities	$	(70.2	)	$	18.6		$	(57.5	)	$	33.6

EBITDA by segment and by Restricted Subsidiaries and Unrestricted Subsidiaries is as follows ($ in millions):


	EBITDA
	Three Months ended May 31,					Nine Months ended May 31,
	2004		2003			2004			2003
Education services	$	120.8	$	116.1		$	306.0		$	302.0
Public Transit services		1.5		5.6			(2.8	)		7.3
Greyhound		15.6		3.4			38.3			5.8
Healthcare Transportation services		22.1		18.6			63.5			55.8
Emergency Management services		4.2		7.2			24.5			21.9

Total	$	164.2	$	150.9		$	429.5		$	392.8

Restricted Subsidiaries	$	151.9	$	152.9		$	401.0		$	391.9
Unrestricted Subsidiaries		12.3		(2.0	)		28.5			0.9

Total	$	164.2	$	150.9		$	429.5		$	392.8

In the three and nine months ended May 31, 2004, EBITDA in the Education services segment was $4.7 million and $4.0 million higher than the corresponding periods last year. The improvement in EBITDA was due to a favorable Canadian exchange rate and lower accident claims costs, offset somewhat by an increase in fuel prices.

In the three and nine months ended May 31, 2004, EBITDA in the Public Transit services segment was $4.1 million and $10.1 million, respectively, lower than the same periods in 2003 due to increased accident claims costs as compared to the unusually low level experienced in the comparative periods.

In the three and nine months ended May 31, 2004, EBITDA in the Greyhound segment was $12.2 million and $32.5 million, respectively, better than the three and nine months ended May 31, 2003. The improvement in Greyhound’s EBITDA is primarily due to management’s continued focus on improving revenue per mile and reducing operating costs. Increased revenue combined with a reduction in miles operated and a reduction in workforce were the primary contributors to this increase.

In the three and nine months ended May 31, 2004, EBITDA in the Healthcare Transportation services segment was $3.5 million and $7.7 million, respectively, higher than 2003 principally due to improved accident and insurance claims costs as the increases in revenues were largely offset by increased compensation expenses.

The Emergency Management Services segment EBITDA decreased $3.0 million during the three months ended May 31, 2004, and increased $2.6 million, for the nine month period ended May 31, 2004. Increased compensation costs, due to increased patient visits and long-term incentive plan costs, exceeded revenue growth during the three month period and trailed revenue growth for the nine month period.

In the three months ended May 31, 2004, EBITDA for the Restricted Subsidiaries was $1.0 million lower than the three months ended May 31, 2003 primarily due to a decline in the results of the Public Transit and Emergency Management services segments, mostly offset by improved results in the Education services and Healthcare Transportation services segments. For the nine months ended May 31, 2004, EBITDA was $9.1 higher, primarily due to the improved results in the Education services, Healthcare Transportation services and Emergency Management services segments partially offset by the decline in the results of the Public Transit Services segment.

In the three and nine months ended May 31, 2004, EBITDA in the Unrestricted Subsidiaries was $14.3 million and $27.6 million, respectively, higher than the three and nine months ended May 31, 2003 due to improved revenue per mile and reduced operating costs.

Depreciation expense

Depreciation expense for the three and nine months ended May 31, 2004 decreased $6.7 million and $13.1 million, respectively, over the three and nine months ended May 31, 2003, reflecting a $5.3 million and $8.9 million, respectively, decrease in depreciation for the Restricted Subsidiaries and a $1.4 million and $4.2 million, respectively, decrease in depreciation for the Unrestricted Subsidiaries. The decline in the Restricted Subsidiaries is principally due to a slight increase in the estimated useful lives of certain model school buses, while the decline in the Unrestricted Subsidiaries is principally due to the revaluation of property and equipment that occurred under fresh start accounting.

Amortization expense

Amortization expense for the three and nine months ended May 31, 2004, increased $4.2 million and $12.9 million, respectively, compared to the same periods in 2003. Amortization is primarily related to customer contracts capitalized under fresh start accounting. Virtually all of the amortization expense was recorded by the Restricted Subsidiaries.

Interest expense

In the three and nine months ended May 31, 2004, interest expense increased $24.8 million and $79.1 million, respectively, compared to the three and nine months ended May 31, 2003. The increase is primarily due to interest incurred on long-term debt associated with our senior secured credit facility and the senior notes. No interest expense was incurred on pre-petition debt for the three and nine months ended May 31, 2003. Interest expense for the Unrestricted Subsidiaries increased $3.0 million and $8.3 million, respectively, reflecting a higher effective interest rate on borrowings as a result of discounts on long-term debt recorded as fair value adjustments at fresh start.

Other expenses, net

Other expenses, net was $0.1 million and $3.7 million in the three and nine months ended May 31, 2004, respectively. The nine month total was primarily related to legal fees to defend former directors and officers of the Predecessor Company from shareholder and creditor lawsuits that originated prior to the Company’s emergence from bankruptcy.

The $3.4 million and $20.0 million of other expenses, net in the three and nine months ended May 31, 2003, respectively, was mostly due to financing, accounting, legal and consulting services incurred by the Predecessor Company during the reorganization process. For the nine month period this was partially offset by $12.5 million of income related to the settlement of certain bondholder actions.

Income tax expense

Income tax expense for the three and nine months ended May 31, 2004 was $23.4 million and $40.2 million, respectively, compared to $1.5 million and $4.5 million in the three and nine months ended May 31, 2003, respectively. Tax expense in the prior period only represented estimated cash taxes as the Predecessor Company had established a full valuation allowance against its net deferred tax assets. Of the $40.2 million provided in the nine months ended May 31, 2004, $3.0 million represents cash taxes payable and the balance reflects the utilization of deferred tax assets.

Cumulative effect of a change in accounting principle

Effective September 1, 2002, we adopted SFAS 142 and, as a result, recorded a non-cash charge of $2,205.4 million on September 1, 2002 as a cumulative effect of a change in accounting principle.

Liquidity and capital resources

For the nine months ended May 31, 2004, cash provided by operating activities was $281.2 million compared to $263.8 million in the nine months ended May 31, 2003. The increase was principally due to the increase in operating income. Net expenditures for the purchase of capital assets for normal replacement requirements and increases in service was $150.8 million in the nine months ended May 31, 2004 compared to $208.7 million for the nine months ended May 31, 2003. The decline in capital expenditures was principally due to reduced bus purchases in the Education services and Greyhound segments.

The Company utilizes a senior secured revolving credit facility (the “Revolver”) due June 2008, to finance current operating needs. Under the Revolver, as of May 31, 2004, there were no cash borrowings, $47.6 million for the issuance of letters of credit and $67.9 million was reserved for guarantee obligations on Greyhound Lines’ vehicle leases, leaving total availability of $60.2 million under the most restrictive covenant. Greyhound Lines utilizes its own revolving line of credit (the “Greyhound Facility”). As of May 31, 2004, Greyhound Lines had no cash borrowings under the Greyhound Facility, had issued letters of credit of $62.2 million and had availability of $46.9 million.

The Company requires significant cash flows to finance capital expenditures and to meet its debt service and other continuing obligations. Although we will continue to be substantially leveraged, we believe that borrowings under our Revolver, together with existing cash and cash flow from operations, will be sufficient to fund our anticipated capital expenditures and working capital requirements for the foreseeable future, including payment obligations under our debt agreements and other commitments.

Under the terms of the Company’s various debt agreements the Company is required to meet certain financial covenants including a fixed charge coverage ratio, leverage ratio, interest coverage ratio, net tangible asset ratio and maximum senior secured leverage ratio as well as certain non-financial covenants. As of May 31, 2004, the Company was in compliance with all such covenants.

Critical Accounting Policies

The preparation of financial statements requires management to make estimates and assumptions relating to the reporting of results of operations, financial condition and related disclosure of contingent assets and liabilities at the date of the financial statements. Actual results may differ from those estimates under different assumptions or conditions. The following are our most critical accounting policies, which are those that require management’s most difficult, subjective and complex judgments, requiring the need to make estimates about the effect of matters that are inherently uncertain and may change in subsequent periods.

Claims Liability and Professional Liability Reserves

We are self-insured up to certain limits for costs associated with workers’ compensation claims, vehicle accidents, professional liability claims and general business liabilities. Reserves are established for estimates of the loss that we will ultimately incur on claims that have been reported but not paid and claims that have been incurred but not reported. These reserves are based upon actuarial valuations that are prepared quarterly by our outside actuaries. The actuarial valuations consider a number of factors, including historical claim payment patterns and changes in case reserves, the assumed rate of increase in healthcare costs and property damage repairs and ultimate court awards. Historical experience and recent trends in the historical experience are the most significant factors in the determination of these reserves. We believe the use of actuarial methods to account for these reserves provides a consistent and effective way to measure these subjective accruals. However, given the magnitude of the claims involved and the length of time until the ultimate cost is known, the use of any estimation technique in this area is inherently sensitive. Accordingly, our recorded reserves could differ from our ultimate costs related to these claims due to changes in our accident reporting, claims payment and settlement practices or claims reserve practices, as well as differences between assumed and future cost increases.

Revenue Recognition in the Healthcare Services Businesses

A significant portion of the revenue in our healthcare services businesses is derived from Medicare, Medicaid and private insurance payors that receive discounts from our standard charges (referred to as contractual allowances). Additionally, we are also subject to significant collection risk for services provided to uninsured patients or for the deductible or co-pay portion of services for insured patients (referred to as uncompensated care). We record our healthcare services revenue net of an estimated provision for the contractual allowances and uncompensated care.

Healthcare reimbursement is complex and may involve lengthy delays. Third-party payors are continuing their efforts to control expenditures for healthcare and may disallow, in whole or in part, claims for reimbursement based on determinations that certain amounts are not reimbursable under plan coverage, were for services provided that were not determined medically necessary, or insufficient supporting information was provided. In addition, multiple payors with different requirements can be involved with each claim.

Management utilizes sophisticated information systems and financial models to estimate the provisions for contractual allowances and uncompensated care. The estimate for contractual allowances is determined on a payor-specific basis and is predominantly based on prior collection experience, adjusted as needed for known changes in reimbursement rates and

recent changes in payor mix and patient acuity factors. The estimate for uncompensated care is principally based on historical collection rates, write-off percentages and accounts receivable agings. These estimates are continually analyzed and updated by management by monitoring reimbursement rate trends from governmental and private insurance payors, recent trends in collections from self-pay patients, the ultimate cash collection patterns from all payors, accounts receivable aging trends, operating statistics and ratios, and the overall trends in accounts receivable write-offs.

The evaluation of these factors, as well as the interpretation of governmental regulations and private insurance contract provisions, involves complex, subjective judgments. As a result of the inherent complexity of these calculations, our actual revenues and net income, and our accounts receivable, could vary from the amounts reported.

Income Tax Valuation Allowance

We have significant net deferred tax assets resulting from net operating losses, or NOL, and interest deduction carry forwards and other deductible temporary differences that will reduce taxable income in future periods. Statement of Financial Accounting Standards No. 109 “Accounting for Income Taxes” requires that a valuation allowance be established when it is “more likely than not” that all or a portion of net deferred tax assets will not be realized. A review of all available positive and negative evidence needs to be considered, including expected reversals of significant deductible temporary differences, a company’s recent financial performance, the market environment in which a company operates, tax planning strategies and the length of NOL and interest deduction carryforward period. Furthermore, the weight given to the potential effect of negative and positive evidence should be commensurate with the extent to which it can be objectively verified. Due to the highly leveraged capital structure (and related interest expense) and uncertainty surrounding the level of debt we would carry post-emergence, management of the Predecessor Company concluded that it was appropriate to record a full valuation allowance against its net deferred income tax assets. Pursuant to the plan of reorganization, the level of debt we carried upon emergence from bankruptcy was reduced by approximately $2.6 billion. As a result, management concluded that it was more likely than not that $313.6 million of deferred tax assets would not be realized and, as part of our fresh start adjustment at June 1, 2003, we recorded a valuation allowance for that amount. Certain future events may result in the reduction of the valuation allowance. Up to $313.6 million of such reduction would reduce goodwill and other intangibles in existence at fresh start and thereafter, would be reported as an addition to share premium.

Pension

Our obligation and expense for pension benefits are determined using actuarial methods that are dependent on the selection of certain assumptions and factors. These include assumptions about the discount rate, the expected return on plan assets and the rate of future compensation increases as determined by management. The pension plan rate assumptions are shown in Note 11 – “Pension plans” of Notes to the Consolidated Financial Statements in the Company’s Form 10-K for the year ended August 31, 2003. We determine the discount rate based upon yields available on quality long-term corporate bonds (generally by reference to the Moody’s Aa bond index and similar U.S. and Canadian bond indices). The expected return on plan assets is based on plan-specific historical long-term portfolio performance, asset allocations and investment strategies and the views of the plans’ investment advisors. Our rate of increase in future compensation levels is based primarily on labor contracts currently in effect with our employees under collective bargaining agreements and expected future pay rate increases for other employees. In addition, our actuarial consultants also use factors to estimate such items as retirement age and mortality tables, which are primarily based upon historical plan experience. The assumptions and factors we use may differ materially from actual results due to changing market conditions, earlier or later retirement ages or longer or shorter life spans of participants. These differences may result in a significant impact to the amount of pension

obligation or expense recorded by us. During fiscal 2002 and 2003, we experienced a reduction in interest rates and deterioration in plan returns. If this trend continues, we may have to fund amounts to the pension plans in future years in addition to the funding discussed in Note 11 – “Pension plans” of Notes to the Consolidated Financial Statements in the Company’s Form 10-K for the year ended August 31, 2003, whereby we have committed to make substantial cash contributions to the Greyhound Lines Plans, in addition to contributions required under applicable law.

Contingencies

As discussed in Note 7 – “Material contingencies” of Notes to Consolidated Financial Statements in this Report, management is unable to make a reasonable estimate of the liabilities that may result from the final resolution of certain contingencies disclosed. Further assessments of the potential liability will be made as additional information becomes available. Management currently does not believe that these matters will have a material adverse affect on our consolidated financial position. It is possible, however, that results of operations could be materially affected by changes in management’s assumptions relating to these matters or the actual final resolution of these proceedings.

Commitments and Contingencies

Reference is made to Note 22 – “Commitments and contingencies” of Notes to the Consolidated Financial Statements in the Company’s Form 10-K for the year ended August 31, 2003 for a description of the Company’s material commitments. Reference is made to Note 7 – “Material contingencies” of Notes to Consolidated Financial Statements in this Report for a description of the Company’s material contingencies.

Forward looking statements

Certain statements contained in this report, including statements regarding the status of future operating results and market opportunities, possible asset dispositions and other statements that are not historical facts are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements involve certain risks, uncertainties and assumptions that include, but are not limited to; Greyhound Lines’ ability to achieve its forecasted results; market factors, including competitive pressures and changes in pricing policies; changes in interpretations of existing legislation or the adoption of new legislation; loss of major customers; the significant restrictive covenants in the Company’s and its subsidiaries’ various credit facilities; the potential for asset dispositions; the ability to continue to satisfy bonding requirements for existing or new customers; volatility in energy costs; the costs and risks associated with litigation; costs related to accident and other claims; potential pension plan funding requirements; the ability to implement initiatives designed to increase operating efficiencies and improve results; and general economic conditions. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual outcomes may vary materially from those indicated. The Company undertakes no obligation to publicly update forward-looking statements, whether as a result of new information, future events or otherwise. You are advised, however, to consult any further disclosures the Company makes on related subjects included in “Note Regarding Forward-Looking Statements” and “Item 7 Management’s Discussion and Analysis of Financial Condition and Results of Operations - Risk Factors” in the Company’s Form 10-K for the year ended August 31, 2003, “Risk Factors” in the Company’s Amendment No. 1 to its Registration Statement on Form S-4 and in the Company’s Registration Statement on Form S-3 and as may be detailed in the Company’s other filings from time to time with the Securities and Exchange Commission.

LAIDLAW INTERNATIONAL, INC.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

There have been no material changes in market risk from the disclosures provided in “Item 7A. Quantitative and Qualitative Disclosures About Market Risk” as set forth in the Company’s 2003 Form 10-K for the year ended August 31, 2003 except as follows:

In December 2003, the Company modified the terms of its $625.0 million loan maturing in June 2009 (the “Term B Facility”). The interest rate charged on the loan was reduced by 1.25%, to LIBOR plus 3.75% from LIBOR plus 5.0%. Additionally, the LIBOR floor or minimum LIBOR rate was reduced 0.25% to 1.75% from the previous floor of 2.0%. Additionally, the Company entered into an interest rate swap agreement (“Swap”) that effectively converted $110 million of Term B Facility floating rate debt to fixed rate debt with an interest rate of 6.8%. The Swap was entered into because the Company is required under the Term B Facility to have a fixed interest rate on a portion of the underlying debt. The Swap is considered a cash flow hedge and expires in September 2006.

Item 4. Controls and Procedures

The Company maintains a set of disclosure controls and procedures designed to ensure that information required to be disclosed by the Company in reports that it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms. As of the end of the period covered by this quarterly report, an evaluation was carried out under the supervision and with the participation of the Company’s management, including its Chief Executive Officer and Chief Financial Officer, of the effectiveness of its disclosure controls and procedures. Based on that evaluation, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that the Company’s disclosure controls and procedures are effective.

During the most recent fiscal quarter, there have not been any changes in the Company’s internal controls over financial reporting or in other factors that have materially affected, or are reasonably likely to materially affect, the Company’s internal controls over financial reporting.

LAIDLAW INTERNATIONAL, INC.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

Reference is made to Part I, Item 3 of the Company’s Form 10-K for the year ended August 31, 2003 and Part II, Item 1 of the Company’s Form 10-Qs for the quarters ended November 30, 2003 and February 29, 2004 for a description of certain legal proceedings presently pending. As previously reported, the Company or its subsidiaries continually undergo investigations by certain governmental agencies regarding compliance with Medicare fraud and abuse statutes. There are no material new matters to report against the Company or its subsidiaries except as set forth below, and there have been no material changes in the previously reported proceedings, except as set forth below:

Proceedings Prior to or During Bankruptcy of Laidlaw, Inc.

Reference is made to the description in Item 3. Legal Proceedings under the caption “Proceedings Prior to or During Bankruptcy of Laidlaw, Inc.” in the Company’s Form 10-K for the year ended August 31, 2003, and Part II, Item 1 of the Company’s Form 10-Q for the quarter ended February 29, 2004, of proceedings in the cases captioned In Re Laidlaw Stockholders Litigation and In Re Safety-Kleen Corp. Securities Litigation. These cases involved actions against Laidlaw Inc. and individual defendants who were former officers and directors of the Company. These cases had been settled shortly before trial was originally scheduled to commence in March, 2004, but the settlements have not yet been finalized and, if the matters are not settled, jury selection in these cases is currently set to begin July 6, 2004. As previously disclosed, as a result of the bankruptcy court’s subordination of these claims against the debtors, Laidlaw, Inc. and Laidlaw International, Inc. are no longer parties to these cases and the Company’s cash obligation in these cases is limited to the unfunded portion of the D&O Claim Treatment Letter described in Item 3. Legal Proceedings under the caption “Proceedings Prior to or During Bankruptcy of Laidlaw, Inc.” in the Company’s Form 10-K for the year ended August 31, 2003.

General Litigation and Other Disputes

Reference is made to the description in Item 3. Legal Proceedings under the caption “General Litigation and Other Disputes” in the Company’s Form 10-K for the year ended August 31, 2003, of proceedings with the U.S. Department of Justice begun in June, 1999 regarding the billing processes of Regional Emergency Services, a subsidiary of AMR, and of Florida Hospital Waterman, as well as a subpoena duces tecum received from the Office of the Inspector General regarding Huguley and Metroplex Hospitals and Regional Emergency Services contracts in Texas, Georgia and Colorado. As previously disclosed, the claims in the Waterman matter and the claims in Texas have been resolved pursuant to a potential settlement for an aggregate of $20 million, to which AMR will contribute a total of $5 million. The settlement has been negotiated, but the documentation has not yet been signed by all the parties.

Reference is made to the description in Item 3. Legal Proceedings under the caption “General Litigation and Other Disputes” in the Company’s Form 10-K for the year ended August 31, 2003, of subpoenas received from August 1998 until August 2000 by American Medical Response West, a subsidiary of AMR, related to billing matters for emergency transports and specialized services. Although settlement documents have not been finalized, AMR West has reached a tentative settlement to pay $3.5 million and enter into a Corporate Integrity Agreement relating to these matters.

Item 6. Exhibits and Reports on Form 8-K

(a) Exhibits

10.1 Indemnification agreement between Laidlaw International, Inc. and its Directors and Officers.

10.2 Amendment Number One to Amended and Restated Loan and Security Agreement among Greyhound Lines, Inc., as borrower, the Financial Institutions named as lenders, and Wells Fargo Foothill, Inc, as Agent dated as of July 6, 2004.

31.1 Principal Executive Officer’s Certifications Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2 Principal Financial Officer’s Certifications Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1 Certification Pursuant to 18 U.S.C. § 1350 (Section 906 of Sarbanes-Oxley Act of 2002)

(b) Reports on Form 8-K during the quarter ended May 31, 2004

Current Report on Form 8-K, dated March 26, 2004, filed with the Securities and Exchange Commission and reporting under Item 5, Other Events, the Company’s press release announcing that its wholly-owned subsidiary, Greyhound Lines, Inc issued a press release announcing it has reached an agreement with the Amalgamated Transit Union National Local 1700 for a new collective bargaining agreement.


	LAIDLAW INTERNATIONAL, INC.
	By:	/s/ Douglas A. Carty
Date: July 12, 2004	Douglas A. Carty
	Senior Vice President and Chief Financial Officer Duly Authorized Officer and Principal Financial Officer

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents


	Page No.
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements:
Consolidated Balance Sheets as of May 31, 2004 (Unaudited) and August 31, 2003		2
Consolidated Statements of Operations for the Three Months and Nine Months Ended May 31, 2004 and 2003 (Unaudited)		4
Consolidated Statements of Comprehensive Income (Loss) for the Three Months and Nine Months Ended May 31, 2004 and 2003 (Unaudited)		5
Consolidated Statements of Cash Flows for the Three Months and Nine Months Ended May 31, 2004 and 2003 (Unaudited)		6
Notes to Consolidated Financial Statements (Unaudited)		7
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations		25
Item 3. Quantitative and Qualitative Disclosures About Market Risk		35
Item 4. Controls and Procedures		35
PART II. OTHER INFORMATION
Item 1. Legal Proceedings		36
Item 6. Exhibits and Reports on Form 8-K		37
SIGNATURES		38
Indemnification Agreement
Amendment No.1 to Loan and Security Agreement
Certifications
Certfications
Certification


ITEM 2.	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

10.1		Indemnification agreement between Laidlaw International, Inc. and its Directors and Officers.

10.2		Amendment Number One to Amended and Restated Loan and Security Agreement among Greyhound Lines, Inc., as borrower, the Financial Institutions named as lenders, and Wells Fargo Foothill, Inc, as Agent dated as of July 6, 2004.

31.1		Principal Executive Officer’s Certifications Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2		Principal Financial Officer’s Certifications Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1		Certification Pursuant to 18 U.S.C. § 1350 (Section 906 of Sarbanes-Oxley Act of 2002)

(b)		Reports on Form 8-K during the quarter ended May 31, 2004

		Current Report on Form 8-K, dated March 26, 2004, filed with the Securities and Exchange Commission and reporting under Item 5, Other Events, the Company’s press release announcing that its wholly-owned subsidiary, Greyhound Lines, Inc issued a press release announcing it has reached an agreement with the Amalgamated Transit Union National Local 1700 for a new collective bargaining agreement.