| Jan 2009 | Jan 2008 | Jan 2007 | Jan 2006 | |
| Sales | 6,988.44 | 7,370.81 | 7,810.07 | 7,560.19 |
| Cost of Sales | 4,825.87 | 4,784.72 | 5,030.24 | 5,011.51 |
| Gross Operating Profit | 2,162.57 | 2,586.08 | 2,779.82 | 2,548.68 |
| Selling, General, and Administrative Expenses | 1,994.21 | 2,125.28 | 2,151.50 | 2,089.02 |
| Research & Development | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Income before D & A (EBITDA) | 168.36 | 460.81 | 628.33 | 459.66 |
| Depreciation & Amortization | 286.18 | 300.86 | 303.26 | 304.38 |
| Interest Income | 0.00 | 4.12 | 0.00 | 0.00 |
| Other Income - Net | (148.79) | 12.62 | 16.41 | 147.80 |
| Special Income / Charges | (24.57) | (20.50) | 0.00 | (61.73) |
| Total Income Before Interest Expenses (EBIT) | (292.76) | 162.45 | 353.87 | 241.36 |
| Interest Expense | 88.82 | 95.68 | 87.64 | 105.57 |
| Pre-Tax Income | (381.58) | 66.77 | 266.23 | 135.78 |
| Income Taxes | (140.52) | 13.01 | 20.58 | 14.30 |
| Minority Interest | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Continuing Operations | (241.06) | 53.76 | 245.65 | 121.48 |
| Net Income From Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Total Operations | (241.06) | 53.76 | 245.65 | 121.48 |
| Extraordinary Income/Losses | 0.00 | 0.00 | 0.00 | 0.00 |
| Income From Cum. Effect of Acct. Change | 0.00 | 0.00 | 0.00 | 0.00 |
| Income From Tax Loss Carryforward | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Gains / Losses | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Net Income | (241.06) | 53.76 | 245.65 | 121.48 |
| Normalized Income (Net Income From Continuing Operations, Ex. Special Income / Charge) |
(216.50) | 74.26 | 245.65 | 183.22 |
| Preferred Dividends | ||||
|---|---|---|---|---|
| Net Income Available To Common | (241.06) | 53.76 | 245.65 | 121.48 |
| Basic EPS from Continuing Ops. | (3.25) | 0.69 | 3.09 | 1.49 |
| Basic EPS from Discontinued Ops. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Total Operations | (3.25) | 0.69 | 3.09 | 1.49 |
| Basic EPS from Extraordinary Inc. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Cum Effect of Accounting Change | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Tax Loss Carryf'd. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Other Gains (Losses) | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS, Total | (3.25) | 0.69 | 3.09 | 1.49 |
| Basic Normalized Net Income/Share | (2.92) | 0.95 | 3.09 | 2.25 |
| EPS fr Continuing Ops. | (3.25) | 0.68 | 3.05 | 1.49 |
| EPS fr Discontinued Ops | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Total Ops. | (3.25) | 0.68 | 3.05 | 1.49 |
| EPS fr Extraord. Inc. | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Cum Effect of Accounting Change | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Tax Loss Carfd. | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Other Gains (L) | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS, Total | (3.25) | 0.68 | 3.05 | 1.49 |
| Diluted Normalized Net Inc/Shr (Net Income From Continuing Operations, Ex. Special Income / Charge) |
(2.92) | 0.94 | 3.05 | 2.25 |
| Dividends Paid per Share | 0.16 | 0.16 | 0.16 | 0.16 |