| Dec 2008 | Dec 2007 | Dec 2006 | Dec 2005 | |
| Sales | 5,383.30 | 4,660.10 | 3,846.30 | 3,189.07 |
| Cost of Sales | 3,760.20 | 3,421.00 | 2,837.60 | 2,344.58 |
| Gross Operating Profit | 1,623.10 | 1,239.10 | 1,008.70 | 844.48 |
| Selling, General, and Administrative Expenses | 1,013.70 | 861.10 | 604.90 | 571.73 |
| Research & Development | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Income before D & A (EBITDA) | 609.40 | 378.00 | 403.80 | 272.75 |
| Depreciation & Amortization | 120.30 | 96.40 | 66.40 | 57.65 |
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Income - Net | 0.00 | 0.00 | 0.00 | (6.05) |
| Special Income / Charges | (283.20) | (15.70) | 0.00 | 0.00 |
| Total Income Before Interest Expenses (EBIT) | 146.10 | 216.30 | 300.60 | 179.99 |
| Interest Expense | 178.70 | 149.70 | 112.60 | 84.32 |
| Pre-Tax Income | (32.60) | 66.60 | 188.00 | 95.67 |
| Income Taxes | 26.30 | 38.50 | 82.00 | 34.95 |
| Minority Interest | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Continuing Operations | (58.90) | 28.10 | 106.00 | 60.72 |
| Net Income From Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Total Operations | (58.90) | 28.10 | 106.00 | 60.72 |
| 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 | (58.90) | 28.10 | 106.00 | 60.72 |
| Normalized Income (Net Income From Continuing Operations, Ex. Special Income / Charge) |
284.10 | 93.40 | 142.80 | 89.79 |
| Preferred Dividends | ||||
|---|---|---|---|---|
| Net Income Available To Common | (58.90) | 28.10 | 106.00 | 12.08 |
| Basic EPS from Continuing Ops. | (0.78) | 0.39 | 1.62 | 0.23 |
| Basic EPS from Discontinued Ops. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Total Operations | (0.78) | 0.39 | 1.62 | 0.23 |
| 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 | (0.78) | 0.39 | 1.62 | 0.23 |
| Basic Normalized Net Income/Share | 3.76 | 1.30 | 2.18 | 0.34 |
| EPS fr Continuing Ops. | (0.78) | 0.38 | 1.59 | 0.22 |
| EPS fr Discontinued Ops | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Total Ops. | (0.78) | 0.38 | 1.59 | 0.22 |
| 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 | (0.78) | 0.38 | 1.59 | 0.22 |
| Diluted Normalized Net Inc/Shr (Net Income From Continuing Operations, Ex. Special Income / Charge) |
3.76 | 1.26 | 2.14 | 0.33 |
| Dividends Paid per Share | 0.00 | 0.00 | 0.00 | 0.00 |