| Feb 2009 | Feb 2008 | Feb 2007 | Feb 2006 | |
| Sales | 3,654.60 | 3,773.00 | 5,216.40 | 4,603.45 |
| Cost of Sales | 2,267.60 | 2,325.60 | 3,553.20 | 3,150.68 |
| Gross Operating Profit | 1,387.00 | 1,447.40 | 1,663.20 | 1,452.77 |
| Selling, General, and Administrative Expenses | 830.40 | 807.30 | 768.80 | 612.40 |
| Research & Development | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Income before D & A (EBITDA) | 556.60 | 640.10 | 894.40 | 840.36 |
| Depreciation & Amortization | 157.00 | 165.90 | 139.30 | 128.18 |
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Income - Net | 0.00 | 0.00 | 55.10 | 0.00 |
| Special Income / Charges | (300.40) | (812.20) | 0.00 | 0.00 |
| Total Income Before Interest Expenses (EBIT) | 209.60 | (98.80) | 804.00 | 666.94 |
| Interest Expense | 316.40 | 341.80 | 268.70 | 189.68 |
| Pre-Tax Income | (106.80) | (440.60) | 535.30 | 477.26 |
| Income Taxes | 194.60 | 172.70 | 203.40 | 152.00 |
| Minority Interest | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Continuing Operations | (301.40) | (613.30) | 331.90 | 325.26 |
| Net Income From Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Total Operations | (301.40) | (613.30) | 331.90 | 325.26 |
| 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 | (301.40) | (613.30) | 331.90 | 325.26 |
| Normalized Income (Net Income From Continuing Operations, Ex. Special Income / Charge) |
75.20 | 217.60 | 388.00 | 371.33 |
| Preferred Dividends | ||||
|---|---|---|---|---|
| Net Income Available To Common | (301.40) | (613.30) | 327.00 | 315.46 |
| Basic EPS from Continuing Ops. | (1.40) | (2.83) | 1.44 | 1.44 |
| Basic EPS from Discontinued Ops. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Total Operations | (1.40) | (2.83) | 1.44 | 1.44 |
| 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 | (1.40) | (2.83) | 1.44 | 1.44 |
| Basic Normalized Net Income/Share | 0.35 | 1.00 | 1.68 | 1.64 |
| EPS fr Continuing Ops. | (1.40) | (2.83) | 1.38 | 1.36 |
| EPS fr Discontinued Ops | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Total Ops. | (1.40) | (2.83) | 1.38 | 1.36 |
| 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 | (1.40) | (2.83) | 1.38 | 1.36 |
| Diluted Normalized Net Inc/Shr (Net Income From Continuing Operations, Ex. Special Income / Charge) |
0.35 | 1.00 | 1.61 | 1.55 |
| Dividends Paid per Share | 0.00 | 0.00 | 0.00 | 0.00 |