| Jan 2009 | Jan 2008 | Jan 2007 | Jan 2006 | |
| Sales | 3,442.00 | 3,035.40 | 2,796.70 | 2,667.30 |
| Cost of Sales | 2,203.70 | 1,927.20 | 1,731.40 | 1,685.90 |
| Gross Operating Profit | 1,238.30 | 1,108.20 | 1,065.30 | 981.40 |
| Selling, General, and Administrative Expenses | 1,007.20 | 899.40 | 808.50 | 770.80 |
| Research & Development | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Income before D & A (EBITDA) | 231.10 | 208.80 | 256.80 | 210.60 |
| Depreciation & Amortization | 140.90 | 117.30 | 89.60 | 93.00 |
| Interest Income | 8.10 | 14.40 | 22.70 | 12.30 |
| Other Income - Net | 0.00 | 0.00 | 0.00 | 0.00 |
| Special Income / Charges | (130.20) | 0.00 | 0.00 | 0.00 |
| Total Income Before Interest Expenses (EBIT) | (32.10) | 105.70 | 189.10 | 126.10 |
| Interest Expense | 75.20 | 46.70 | 19.20 | 19.70 |
| Pre-Tax Income | (107.30) | 59.00 | 169.90 | 106.40 |
| Income Taxes | (48.00) | 8.60 | 39.90 | 30.80 |
| Minority Interest | 8.70 | 7.70 | 4.60 | 1.40 |
| Net Income From Continuing Operations | (68.00) | 42.70 | 125.40 | 74.20 |
| Net Income From Discontinued Operations | (0.70) | 0.00 | (3.40) | (3.70) |
| Net Income From Total Operations | (68.70) | 42.70 | 122.00 | 70.50 |
| Extraordinary Income/Losses | 0.00 | 0.00 | 0.00 | 0.00 |
| Income From Cum. Effect of Acct. Change | 0.00 | 0.00 | 0.00 | (4.10) |
| 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 | (68.70) | 42.70 | 122.00 | 66.40 |
| Normalized Income (Net Income From Continuing Operations, Ex. Special Income / Charge) |
62.40 | 42.90 | 126.20 | 78.00 |
| Preferred Dividends | ||||
|---|---|---|---|---|
| Net Income Available To Common | (68.00) | 42.70 | 125.40 | 74.20 |
| Basic EPS from Continuing Ops. | (1.08) | 0.66 | 1.90 | 1.09 |
| Basic EPS from Discontinued Ops. | (0.01) | 0.00 | (0.05) | (0.05) |
| Basic EPS from Total Operations | (1.09) | 0.66 | 1.85 | 1.04 |
| 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 | (0.06) |
| 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 | (1.09) | 0.66 | 1.85 | 0.98 |
| Basic Normalized Net Income/Share | 0.99 | 0.66 | 1.91 | 1.15 |
| EPS fr Continuing Ops. | (1.08) | 0.65 | 1.87 | 1.09 |
| EPS fr Discontinued Ops | (0.01) | 0.00 | (0.05) | (0.05) |
| EPS fr Total Ops. | (1.09) | 0.65 | 1.82 | 1.04 |
| 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 | (0.06) |
| 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 | (1.09) | 0.65 | 1.82 | 0.98 |
| Diluted Normalized Net Inc/Shr (Net Income From Continuing Operations, Ex. Special Income / Charge) |
0.99 | 0.65 | 1.88 | 1.15 |
| Dividends Paid per Share | 0.00 | 0.00 | 0.00 | 0.00 |