Академический Документы
Профессиональный Документы
Культура Документы
Price (6/22/09) $12.79 $59.47 $43.06 $24.96 $15.37 $44.08 $72.13 $21.98 $10.04 $23.04 $54.26 $43.84
52-week high $23.03 $85.00 $69.73 $41.00 $25.90 $70.48 $145.45 $21.53 $29.26 $40.75 $105.99 $62.74
% below high 80.1% 42.9% 61.9% 64.3% 68.5% 59.9% 101.6% (2.0%) 191.4% 76.9% 95.3% 43.1%
52-week low $9.11 $47.20 $31.94 $17.23 $7.80 $34.85 $37.18 $12.42 $2.38 $16.67 $34.25 $17.58
% above low 40.4% 26.0% 34.8% 44.9% 97.1% 26.5% 94.0% 77.0% 321.8% 38.2% 58.4% 149.4%
Shares Out 54.210 318.745 182.000 98.280 138.150 90.540 56.028 10.250 44.380 80.610 36.800 14.810
Market Cap $693.3 $18,955.8 $7,836.9 $2,453.1 $2,123.4 $3,991.0 $4,041.3 $225.3 $445.6 $1,857.3 $1,996.8 $649.3
Total Debt $9.6 $2,918.0 $1,977.4 $999.8 $3,190.3 $1,234.1 $569.3 $0.0 $793.1 $543.6 $976.4 $18.3
Cash 13.9 976.0 911.0 34.7 163.3 177.5 201.5 29.5 96.1 63.1 102.1 6.1
Net Debt ($4.3) $1,942.0 $1,066.4 $965.1 $3,027.0 $1,056.5 $367.7 ($29.5) $697.1 $480.5 $874.4 $12.2
Minority Interests $0.0 $0.0 $0.0 $121.9 $17.8 $0.0 $7.2 $0.0 $3.2 $0.0 $0.0 $0.0
Preferred Stock 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
TEV $689.1 $20,897.8 $8,903.3 $3,540.1 $5,168.2 $5,047.5 $4,416.2 $195.8 $1,145.8 $2,337.7 $2,871.1 $661.5
2008 - % of Water Related Revenues 97.3% 38.0% 33.0% 100.0% 38.6% 53.6% 6.0% 29.1% 26.0% 47.0% 33.5% 100.0%
Dividend yield NA 0.20% 1.97% 2.88% 0.91% 0.75% 1.50% 2.37% NA 2.08% NA 1.00%
TEV / LTM EBITDA 10.5x 11.6x 7.2x 12.4x 9.2x 10.9x 6.9x 5.2x 12.0x 10.0x 14.1x 15.6x
Debt / LTM EBITDA 0.1x 1.6x 1.6x 3.5x 5.7x 2.7x 0.9x 0.0x 8.3x 2.3x 4.8x 0.4x
Net Debt / LTM EBITDA (0.1x) 1.1x 0.9x 3.4x 5.4x 2.3x 0.6x (0.8x) 7.3x 2.1x 4.3x 0.3x
Debt to Total Capital 1.4% 13.3% 20.1% 29.0% 60.0% 23.6% 12.3% 0.0% 64.0% 22.6% 32.8% 2.7%
LTM PE 22.6x 14.8x 9.9x 11.1x NM 14.5x 9.0x 9.6x NM 16.5x 370.5x 24.9x
P/E Excl Extra, High - Last 5 Yrs.: NA 28.8x NA NA NA 36.2x 88.2x NA NA 26.2x NA NA
P/E Excl Extra, Low - Last 5 Yrs.: NA 12.8x NA NA NA 15.5x 6.5x NA NA 11.7x NA NA
LTM FCF Yield NM 8.7% 10.7% 8.3% 11.9% 9.6% 6.0% 4.5% 8.9% 10.0% 5.8% NM
ROE
LTM 16.2% 13.4% 18.8% 11.2% (29.8%) 14.7% 31.6% 27.6% (7.4%) 9.2% 0.6% 26.5%
2008 20.6% 14.5% 19.7% 13.4% (30.6%) 16.0% 34.2% 27.5% (5.2%) 11.3% 3.7% 27.3%
3-year average 8.4% 18.2% 20.0% 12.7% (0.7%) 16.1% 24.2% 16.1% (12.1%) 14.5% 3.4% 25.1%
5-year average 4.3% 18.8% 20.9% 12.3% (1.7%) 15.3% 16.4% 14.5% (7.1%) 14.7% 5.0% 24.5%
10-year average 2.9% 18.5% 22.5% 10.6% NA 16.9% 10.1% 12.8% NA 14.6% 1.7% 19.9%
ROIC
LTM 12.8% 8.0% 10.7% 3.5% 7.0% 7.2% 20.6% 20.6% 3.0% 7.5% 1.4% 18.2%
2008 12.2% 8.6% 9.3% 5.0% 7.6% 8.2% 19.8% 20.6% 3.9% 8.9% 2.2% 17.8%
3-year average 6.4% 11.8% 11.9% 6.9% 7.0% 8.0% 12.8% 8.4% 4.6% 10.4% 4.9% 14.1%
5-year average 4.5% 12.1% 12.2% 6.7% 5.7% 7.4% 9.1% 6.7% 4.3% 10.2% 5.6% 12.1%
10-year average 4.6% 10.7% 10.6% 5.6% NA 8.6% 8.3% 6.7% NA 8.8% 1.7% 6.9%
Valuation
Christy FCF Model Value N/A $60.90 $43.57 $20.18 $16.34 $50.34 $86.60 $30.18 $12.56 $26.41 $47.01 N/A
Premium/(Discount) to Intrinsic 100.0% (2.4%) (1.2%) 19.1% (6.3%) (14.2%) (20.1%) (37.3%) (25.1%) (14.6%) 13.4% 100.0%
ValuePro (Kenny & Drew) $11.92 $74.40 $74.97 $28.97 $23.52 $53.88 $97.91 $26.49 $12.12 $33.06 $48.20 $28.66
Premium/(Discount) to Intrinsic 6.8% (25.1%) (74.1%) (16.1%) (53.0%) (22.2%) (35.7%) (20.5%) (20.7%) (43.5%) 11.2% 34.6%
ValuePro DEFAULT $6.72 $82.25 $80.95 $35.67 $47.54 $62.33 $169.49 $43.43 $0.00 $35.86 $81.72 $40.11
Premium/(Discount) to Intrinsic 47.5% (38.3%) (88.0%) (42.9%) (209.3%) (41.4%) (135.0%) (97.6%) 100.0% (55.6%) (50.6%) 8.5%
Note: If Current Price is at greater than (20%) discount to intrinsic value, cell is color coded in green.
Reuters Knowledge Company Comparison
Valuation Ratios CCC DHR ITT PNR NLC
LFI: 3/31/2009 4/3/2009 3/31/2009 3/28/2009 3/31/2009
12/31/200 12/31/200
LFY: ### ### ### 8 8
Curr P/E Excl Extra, LTM: 22.22 15.78 10.42 12.16 --
P/E Excl Extra, High - Last 5 Yrs.: NA 28.76 NA NA NA
P/E Excl Extra, Low - Last 5 Yrs.: NA 12.84 NA NA NA
Beta 5Yr Monthly: 1.04 0.87 1.1 1.13 1.4
Curr Price/Rev/Shr, LTM: 1.72 1.57 0.71 0.84 0.54
Curr Price/Bk Val/Shr, Tot Eqty, LFI: 2.66 2.15 2.59 1.41 5.92
Curr Price/Tang Bk, Tot Eqty, LFI: 3.07 -- -- -- --
Curr Price/CF/Shr, LTM: 14.87 11.99 7.5 8.48 --
Curr Price/FCF/Shr, LTM: -- 11.98 11.46 19.68 9.47
% Owned Institutions: 90.31 74.16 80.46 77.03 88.96
Dividend (%) CCC DHR ITT PNR NLC
Dividend Yield: n/a 0.19 1.87 2.57 0.84
Annual Dividend - 5 Yr. Avg: 0.04 0.09 0.48 0.56 0.06
Dividend 5 Yr. Growth Rate: -- 19.14 16.95 10.65 --
Dividend Payout Ratio, LTM: 0 2.99 16.95 30.74 --
Growth Rates (%) CCC DHR ITT PNR NLC
Revenue, %Yr/Yr, LFI: 0.33 -13.24 -8.88 -23.65 -13.13
Revenue, %Yr/Yr, LTM: 11.76 6.62 17.52 -4.9 1.95
Revenue - 5 Yr. Growth Rate: 9.59 19.12 17.76 15.33 8.77
EPS, %Yr/Yr, LFI: -46.85 -13.29 9.25 -66.58 -17.9
EPS, %Yr/Yr, LTM: 20.38 1.91 18.66 0.09 -371.09
EPS - 5 Yr. Growth Rate: 46.92 18.57 16.52 21.3 --
Capex, 5 Yr.Avg: 30.61 19.25 12.78 4.01 5.63
Financial Strength CCC DHR ITT PNR NLC
Quick Ratio, LFI: 1.48 1.36 0.82 1.41 1.48
Curr Ratio, LFI: 2.96 1.82 1.03 2.28 2.04
LT Debt/Tot Eqty, LFI: 0 28.4 14.79 52.66 831.94
Tot Debt/Tot Eqty, LFI: 3.75 29.17 62.69 53.08 851.88
EBIT Interest Cover, LFY: 40.05 16.88 11.54 -- -0.14
Management Effectiveness (%) CCC DHR ITT PNR NLC
ROA Tot Assets, LTM: 7.93 7.2 7.5 5.47 -6.21
ROA Tot Assets, 5 Yr. Avg.: 1.91 8.76 6.85 5.71 -0.59
ROC Tot LT Cap, LTM: 10.49 8.51 12.33 6.36 -7.12
ROC Tot LT Cap, 5 Yr. Avg.: 2.43 10.92 11.16 6.77 -0.67
ROE Comm Eqty, LTM: 13.78 13.06 21.5 11.47 -45.09
ROE Comm Eqty, 5 Yr. Avg.: 4.19 16.4 19.85 11.96 -4.95
Profitability Ratios (%) CCC DHR ITT PNR NLC
Gross Profit % Margin, LFI: 32.46 47.01 27.64 26.7 43.74
Gross Profit % Margin, 5 Yr. Avg.: 29.35 44.79 28.06 29.74 44.92
EBITDA % Margin, LTM: 16.36 17.32 12.64 11.04 3.82
EBITDA % Margin, 5 Yr. Avg.: 10.4 17.92 12.68 13.02 13.3
Oper Income % Margin, LFI: 12.24 14.61 10.03 8.24 -0.83
Oper Income % Margin, 5 Yr. Avg: 4.5 15.56 10.36 10.64 7.69
Income Bef Tax % Margin, LFI: 11.17 13.74 9.04 9.89 -7.05
Income Bef Tax % Margin, 5 Yr. Avg.: 2.76 14.79 9.51 9.59 0.48
Income Aft Tax % Margin, LFI: 7.44 10.4 6.91 7.1 -8.34
Income Aft Tax % Margin, 5 Yr. Avg.: 2 11 6.85 6.58 -0.94
Income Tax % Rate, LTM: 33.4 24.33 23.6 28.18 --
Income Tax % Rate, 5 Yr. Avg.: 27.81 25.64 27.97 31.37 296.19
Efficiency CCC DHR ITT PNR NLC
Tot Revenue/Employee, LTM: 426.14 244.46 280.53 214.67 346.74
Income Aft Tax/Employee, LTM: 31.71 25.42 19.38 15.24 -28.93
Receivable Turnover, LTM: 6.48 6.46 6.26 5.66 5.56
Inventory Turnover, LTM: 2.92 5.37 9.27 5.59 6.19
Asset Turnover, LTM: 1.07 0.69 1.09 0.77 0.74
ROP FLS HWKN PPO IEX ITRI BMI S&P 500
3/31/2009 3/31/2009 3/29/2009 4/4/2009 3/31/2009 3/31/2009 3/31/2009
12/31/200 12/31/200 12/31/200
8 ### 3/29/2009 1/3/2009 8 8 ###
15.58 10.02 9.11 -- 17.98 357.85 22.47 17.22
36.15 88.18 NA NA 26.16 NA NA 32.07
15.45 6.53 NA NA 11.73 NA NA 10.2
0.67 1.5 0.55 -- 1.34 1.71 1.37 1
1.83 0.98 0.75 0.85 1.38 1.14 2.11 1.9
2.04 3.09 2.06 1.23 1.73 1.92 4.99 3.36
-- 9.51 2.2 -- -- -- 6.85 5.89
11.08 8.33 7.36 16.54 12.25 12.14 17.51 11.6
11.63 23.87 41.94 12.34 13.68 17.98 -- 20.96
95 92.16 36.29 49.68 95 95 68.4 69.12
ROP FLS HWKN PPO IEX ITRI BMI S&P 500
0.7 1.33 2.49 n/a 1.95 n/a 1.11 2.79
0.24 0.32 0.44 0 0.4 0 0.32 1.94
10.83 -- 7.63 -- 14.04 -- 8.58 14.06
10.11 12.72 22.75 -- 34.77 0 23.83 31.17
ROP FLS HWKN PPO IEX ITRI BMI Index
-6.92 3.16 39.31 -25.06 -12.12 -18.8 -4.52 -8.54
4.72 13.97 52.34 4.2 3.39 1.4 10.33 2.4
28.54 14.75 21.58 6.72 13.3 43.21 8.73 14.03
-16.42 7.59 189.19 -74.3 -41.45 -1,975.40 14.82 -13.65
5.58 45.56 174.99 -370.63 -28.8 120.84 17.17 -6.31
32.42 53.31 32.34 -- 13.92 10.74 24.11 19.51
23.59 34.55 23.74 7.27 6.5 45.79 49.46 13.2
ROP FLS HWKN PPO IEX ITRI BMI S&P 500
1.36 0.93 2.31 2.32 1.62 1.18 1.01 1.32
1.74 1.59 3.02 3.26 2.58 1.56 1.86 1.87
53.17 38.69 0 196.88 46.98 87.53 2.51 67.5
60.5 40.48 0 198.2 47.13 90.39 15.69 88.4
5.96 23.82 -- 0.62 10.19 1.21 28.43 11.9
ROP FLS HWKN PPO IEX ITRI BMI S&P 500
7.18 11.94 19.1 -1.68 5.36 0.18 14.72 7.25
6.94 5.95 11.29 -0.62 8.04 1.08 11.88 8.92
8.58 18.43 24.06 -1.8 5.92 0.23 19.82 10.27
8.37 8.65 13.96 -0.66 9.05 1.27 16.72 12.72
14.08 31.68 24.82 -6.8 9.45 0.55 24.22 17.84
14.02 17.39 14.19 -4.7 13.51 3.25 22.96 20.65
ROP FLS HWKN PPO IEX ITRI BMI S&P 500
49.69 35.7 20 39.85 37.72 33.35 36.21 45.65
50.62 33.12 22.52 34.64 41.03 36.34 34.76 45.81
24.74 15.69 15.09 15.65 16.18 13.56 18 20.94
23.98 11.1 12.22 21.92 20.02 14.19 16.12 22.93
20.34 14.24 13.13 6.1 12.7 4.46 15.37 15.38
19.73 9.66 9.57 11.1 17.16 5.4 13.12 18.98
18.19 13.18 13.25 -3.66 11.79 0.48 14.83 14.06
17.19 7.87 10.18 -3.06 15.84 1.41 12.53 18.27
12.15 9.93 8.24 -4.38 7.79 0.3 9.42 9.58
11.45 5.4 6.42 -1.65 10.41 1.48 7.77 12.59
33.23 24.69 37.83 -- 33.89 38.23 36.5 29.83
33.4 31.37 36.89 -- 34.26 -5.19 38 30.81
ROP FLS HWKN PPO IEX ITRI BMI S&P 500
287.19 300.33 1,015.56 n/a 248.61 209.16 226.6 954.08
34.89 29.81 83.66 n/a 19.37 0.62 21.34 107.23
6.3 5.57 10.8 5.47 6.46 5.73 8.06 10.38
5.87 3.33 13.07 4.81 4.62 6.94 4.49 11.19
0.59 1.2 2.32 0.38 0.69 0.62 1.56 0.97
Revenue Breakdown
KEY Primary purpose is water
Partial purpose is water
* 2004 consits of Jan. 4-May 1, 2004 and May 2, 2004 -January 1, 2005
2007 OPERATIONS
$4.50 Free Cash Flow per share (FCS)
0.17 ∆ FCS from previous year
(0.06) Less ∆ FCS due to ∆ in # of shares
0.22 ∆ FCS due to existing operations
∆ FCS due to acquisition(s)
∆ FCS due to existing operations + acquisition(s)
∆ Share value due to ∆ Operations' FCS
INVESTOR RETURN
Stock price
∆ Share value due to ∆ in # of shares
Dividend Yield
∆ Share value due to ∆ Debt per share
∆ Share value due to ∆ Operations' FCS
Total Investor Return
Target price
RETURN MULTIPLE
Treasuries
Investor Return Multiple versus Treasuries
Corporate Bonds - AAA
Investor Return Multiple versus AAA's
Corporate Bonds - AA
Investor Return Multiple versus AA's
Corporate Bonds - A
Investor Return Multiple versus A's
(All whole numbers except per share and return numbers)
2009 2008 2007 2006 2005
2009
$43.06
-2.0%
2.0%
9.7%
-6.5%
3.2%
$43.57
5 Years
2.5%
1.3
3.1%
1.0
4.1%
N/A
4.7%
N/A
Company: PNR (All whole numbers except per share and return numbers)
(000,000's) 2009 2008 2007 2006
ADJUSTMENTS TO GAAP CASH FLOW
Cash provided by operating activities (Net CFO) $204.2 $341.3 $231.5
2007 OPERATIONS
$1.42 Free Cash Flow per share (FCS)
0.12 ∆ FCS from previous year
- Less ∆ FCS due to ∆ in # of shares
0.12 ∆ FCS due to existing operations
∆ FCS due to acquisition(s)
∆ FCS due to existing operations + acquisition(s)
∆ Share value due to ∆ Operations' FCS
INVESTOR RETURN
Stock price
∆ Share value due to ∆ in # of shares
Dividend Yield
∆ Share value due to ∆ Debt per share
∆ Share value due to ∆ Operations' FCS
Total Investor Return
Target price
RETURN MULTIPLE
Treasuries
Investor Return Multiple versus Treasuries
Corporate Bonds - AAA
Investor Return Multiple versus AAA's
Corporate Bonds - AA
Investor Return Multiple versus AA's
Corporate Bonds - A
Investor Return Multiple versus A's
(All whole numbers except per share and return numbers)
2009 2008 2007 2006 2005
2009
$44.08
0.0%
0.7%
16.4%
-2.2%
14.9%
$50.34
5 Years
2.5%
6.0
3.1%
4.8
4.1%
3.6
4.7%
3.2
Company: FLS (All whole numbers except per share and return numbers)
(000,000's) 2009 2008 2007 2006
ADJUSTMENTS TO GAAP CASH FLOW
Cash provided by operating activities (Net CFO) $406.0 $417.4 $163.2
2007 OPERATIONS
$0.63 Free Cash Flow per share (FCS)
0.23 ∆ FCS from previous year
(0.00) Less ∆ FCS due to ∆ in # of shares
0.24 ∆ FCS due to existing operations
∆ FCS due to acquisition(s)
∆ FCS due to existing operations + acquisition(s)
∆ Share value due to ∆ Operations' FCS
INVESTOR RETURN
Stock price
∆ Share value due to ∆ in # of shares
Dividend Yield
∆ Share value due to ∆ Debt per share
∆ Share value due to ∆ Operations' FCS
Total Investor Return
Target price
RETURN MULTIPLE
Treasuries
Investor Return Multiple versus Treasuries
Corporate Bonds - AAA
Investor Return Multiple versus AAA's
Corporate Bonds - AA
Investor Return Multiple versus AA's
Corporate Bonds - A
Investor Return Multiple versus A's
2009
$10.04
-20.4%
0.0%
14.9%
30.5%
25.1%
$12.56
5 Years
2.5%
10.1
3.1%
8.1
4.1%
6.1
4.7%
5.4
Company: IEX (All whole numbers except per share and return numbers)
(000,000's) 2009 2008 2007 2006
ADJUSTMENTS TO GAAP CASH FLOW
Cash provided by operating activities (Net CFO) $224.1 $197.2 $160.0
2007 OPERATIONS
$3.13 Free Cash Flow per share (FCS)
0.74 ∆ FCS from previous year
(0.39) Less ∆ FCS due to ∆ in # of shares
1.13 ∆ FCS due to existing operations
∆ FCS due to acquisition(s)
∆ FCS due to existing operations + acquisition(s)
∆ Share value due to ∆ Operations' FCS
INVESTOR RETURN
Stock price
∆ Share value due to ∆ in # of shares
Dividend Yield
∆ Share value due to ∆ Debt per share
∆ Share value due to ∆ Operations' FCS
Total Investor Return
Target price
RETURN MULTIPLE
Treasuries
Investor Return Multiple versus Treasuries
Corporate Bonds - AAA
Investor Return Multiple versus AAA's
Corporate Bonds - AA
Investor Return Multiple versus AA's
Corporate Bonds - A
Investor Return Multiple versus A's
2009
$43.84
-0.1%
1.0%
1.8%
N/A
N/A
N/A
5 Years
2.5%
-
3.1%
-
4.1%
-
4.7%
-
All Financial Reports
Calgon Carbon Corp
Income Statement - Annual -
Standardised in Millions of US
Dollar
Fiscal Period: 2008 2007 2006 2005 2004 2003
Period End Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2004 12/31/2003
Period Length: 12 Months 12 Months 12 Months 12 Months 12 Months 12 Months
Update Type: Update Update Update Reclassified Restated Restated
Update Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2006 12/31/2005 12/31/2004
Source 10-K 10-K 10-K 10-K 10-K 10-K/A
Source Date: 3/13/2009 3/17/2008 4/25/2007 4/25/2007 3/30/2006 4/25/2007
Complete Statement: Complete Complete Complete Complete Complete Complete
Auditor Code: DT DT DT DT DT DT
Net Sales 400.270 351.120 316.120 290.840 295.880 253.180
Gross Revenue -- -- -- -- -- --
Sales Returns and Allowances -- -- -- -- -- --
Excise Tax Receipts -- -- -- -- -- --
Revenue 400.270 351.120 316.120 290.840 295.880 253.180
Interest Income, Non-Bank -- -- -- -- -- --
Other Revenue -- -- -- -- -- --
Other Revenue, Total -- -- -- -- -- --
Total Revenue 400.270 351.120 316.120 290.840 295.880 253.180
Cost of Revenue 266.890 242.270 236.670 215.330 207.520 174.010
Excise Taxes Payments -- -- -- -- -- --
Cost of Revenue, Total 266.890 242.270 236.670 215.330 207.520 174.010
Gross Profit 133.390 108.850 79.450 75.510 88.350 79.170
Selling/General/Administrative Expense 64.150 61.350 62.000 59.550 54.540 49.730
Labor & Related Expense -- -- -- -- -- --
Advertising Expense -- -- -- -- -- --
Selling/General/Admin. Expenses, Total 64.150 61.350 62.000 59.550 54.540 49.730
Research & Development 4.130 3.700 4.250 4.510 3.800 3.960
Depreciation 16.670 17.250 18.930 21.040 22.000 18.850
Amortization of Intangibles -- -- -- -- -- --
Amortization of Acquisition Costs -- -- -- -- -- --
Depreciation/Amortization 16.670 17.250 18.930 21.040 22.000 18.850
Interest Expense - Operating -- -- -- -- -- --
Interest Capitalized - Operating -- -- -- -- -- --
Interest Expense, Net - Operating -- -- -- -- -- --
Interest Income - Operating -- -- -- -- -- --
Investment Income - Operating -- -- -- -- -- --
Interest/Investment Income - Operating -- -- -- -- -- --
Interest Expense(Income) - Net Operating -- -- -- -- -- --
Interest Exp.(Inc.),Net-Operating, Total -- -- -- -- -- --
Purchased R&D Written-Off -- -- -- -- -- --
Restructuring Charge -- 0.000 0.010 0.410 0.000 0.450
Litigation -- -- -- -- -- --
Impairment-Assets Held for Use 0.000 0.000 6.940 2.160 0.000 0.000
Impairment-Assets Held for Sale -- -- -- -- -- --
Other Unusual Expense (Income) (9.250) 0.000 (8.070) 1.000 0.000 --
Unusual Expense (Income) (9.250) 0.000 (1.130) 3.570 0.000 0.450
Foreign Currency Adjustment -- -- -- -- -- --
Unrealized Losses (Gains) -- -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- -- --
Loss(Gain) on Sale of Assets - Operating -- -- -- -- -- --
Other Operating Expense -- -- -- -- -- --
Other, Net -- -- -- -- -- --
Other Operating Expenses, Total -- -- -- -- -- --
Total Operating Expense 342.590 324.570 320.730 304.000 287.870 247.000
Operating Income 57.680 26.560 (4.610) (13.160) 8.010 6.180
Interest Expense - Non-Operating (4.070) (5.710) (5.980) (4.890) (3.410) (2.340)
Interest Capitalized - Non-Operating 0.400 0.200 0.000 -- -- --
Interest Expense, Net Non-Operating (3.670) (5.510) (5.980) (4.890) (3.410) (2.340)
Interest Income - Non-Operating 1.500 1.700 0.820 0.720 0.700 0.790
Investment Income - Non-Operating -- -- -- -- 1.000 0.430
Interest/Invest Income - Non-Operating 1.500 1.700 0.820 0.720 1.700 1.220
Interest Income(Exp), Net Non-Operating -- -- -- -- -- --
Interest Inc.(Exp.),Net-Non-Op., Total (2.170) (3.810) (5.160) (4.170) (1.710) (1.130)
Gain (Loss) on Sale of Assets -- -- -- -- -- --
Foreign Currency Adjustment -- -- -- -- -- --
Unrealized Gains (Losses) -- -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- -- --
Other Non-Operating Income (Expense) (2.700) (1.440) (2.210) (2.140) (3.240) (1.720)
Other, Net (2.700) (1.440) (2.210) (2.140) (3.240) (1.720)
Net Income Before Taxes 52.810 21.300 (11.970) (19.470) 3.060 3.330
Provision for Income Taxes 18.100 7.830 (2.680) (9.690) (0.850) (0.300)
Net Income After Taxes 34.710 13.480 (9.300) (9.780) 3.900 3.630
Minority Interest -- -- 0.000 0.000 0.070 0.180
Equity In Affiliates 0.850 1.980 0.290 (0.730) -- --
U.S. GAAP Adjustment -- -- -- -- -- --
Net Income Before Extra. Items 35.560 15.450 (9.010) (10.510) 3.970 3.810
Accounting Change -- -- -- -- -- --
Discontinued Operations 2.790 (0.170) 1.210 3.090 1.920 0.680
Extraordinary Item -- -- -- -- -- --
Tax on Extraordinary Items -- -- -- -- -- --
Total Extraordinary Items 2.790 (0.170) 1.210 3.090 1.920 0.680
Net Income 38.360 15.290 (7.800) (7.420) 5.890 4.490
Preferred Dividends -- -- -- -- -- --
General Partners' Distributions -- -- -- -- -- --
Miscellaneous Earnings Adjustment -- -- -- -- -- --
Pro Forma Adjustment -- -- -- -- -- --
Interest Adjustment - Primary EPS -- -- -- -- -- --
Total Adjustments to Net Income -- -- -- -- -- --
Income Available to Com Excl ExtraOrd 35.560 15.450 (9.010) (10.510) 3.970 3.810
Income Available to Com Incl ExtraOrd 38.360 15.290 (7.800) (7.420) 5.890 4.490
Basic Weighted Average Shares 44.680 39.790 39.930 39.620 39.050 39.000
Basic EPS Excluding Extraordinary Items 0.800 0.390 (0.230) (0.270) 0.100 0.100
Basic EPS Including Extraordinary Items 0.860 0.380 (0.200) (0.190) 0.150 0.120
Dilution Adjustment 0.000 0.000 0.000 0.000 0.000 0.000
Diluted Net Income 38.360 15.290 (7.800) (7.420) 5.890 4.490
Diluted Weighted Average Shares 53.390 50.560 39.930 39.620 39.460 39.160
Diluted EPS Excluding ExtraOrd Items 0.670 0.310 (0.230) (0.270) 0.100 0.100
Diluted EPS Including ExtraOrd Items 0.720 0.300 (0.200) (0.190) 0.150 0.110
DPS - Common Stock Primary Issue 0.000 0.000 0.000 0.090 0.120 0.120
Dividends per Share - Com Stock Issue 2 -- -- -- -- -- --
Dividends per Share - Com Stock Issue 3 -- -- -- -- -- --
Dividends per Share - Com Stock Issue 4 -- -- -- -- -- --
Special DPS - Common Stock Primary Issue -- -- -- -- -- --
Special DPS - Common Stock Issue 2 -- -- -- -- -- --
Special DPS - Common Stock Issue 3 -- -- -- -- -- --
Special DPS - Common Stock Issue 4 -- -- -- -- -- --
Gross Dividends - Common Stock 0.000 0.000 0.000 3.560 4.690 4.680
(Gain) Loss on Sale of Assets, Suppl. -- -- -- -- -- --
Impairment-Assets Held for Sale, Suppl. -- -- -- -- -- --
Impairment-Assets Held for Use, Suppl. -- -- -- -- -- --
Litigation Charge, Supplemental -- -- -- -- -- --
Purchased R&D Written-Off, Supplemental -- -- -- -- -- --
Restructuring Charge, Supplemental -- -- -- -- -- --
Other Unusual Expense(Income), Suppl. -- -- -- -- -- --
Non-Recurring Items, Supplemental, Total -- -- -- -- -- --
Total Special Items (9.250) 0.000 (1.130) 3.570 0.000 0.450
Normalized Income Before Taxes 43.560 21.300 (13.100) (15.900) 3.060 3.780
Effect of Special Items on Income Taxes (3.170) 0.000 (0.390) 1.250 0.000 0.160
Inc Tax Ex Impact of Sp Items 14.930 7.830 (3.070) (8.440) (0.850) (0.140)
Normalized Income After Taxes 28.630 13.480 (10.030) (7.460) 3.900 3.930
Normalized Inc. Avail to Com. 29.480 15.450 (9.740) (8.190) 3.970 4.100
Basic Normalized EPS 0.660 0.390 (0.240) (0.210) 0.100 0.110
Diluted Normalized EPS 0.550 0.310 (0.240) (0.210) 0.100 0.100
Pro Forma Stock Compensation Expense -- -- -- 0.510 0.980 0.000
Net Income after Stock Based Comp. Exp. -- -- -- (7.930) 4.910 4.480
Basic EPS after Stock Based Comp. Exp. -- -- -- (0.200) 0.130 0.120
Diluted EPS after Stock Based Comp. Exp. -- -- -- (0.200) 0.120 0.110
Stock-Based Compensation, Supplemental 2.880 2.890 1.310 -- -- --
Interest Expense, Supplemental 3.670 5.510 5.980 4.890 3.410 2.340
Interest Capitalized, Supplemental (0.400) (0.200) 0.000 -- -- --
Depreciation, Supplemental 15.100 15.100 17.240 20.160 21.130 18.590
Funds From Operations - REIT -- -- -- -- -- --
Amort of Acquisition Costs, Supplemental -- -- -- -- -- --
Amort of Intangibles, Supplemental 1.500 1.800 1.700 1.900 2.000 0.260
Rental Expense, Supplemental 7.300 5.700 6.600 8.200 4.900 5.400
EPS, Supplemental -- -- -- -- -- --
Advertising Expense, Supplemental -- -- -- -- -- --
Equity in Affiliates, Supplemental 0.850 1.980 0.290 (0.730) 1.000 0.430
Minority Interest, Supplemental -- -- 0.000 0.000 0.070 0.180
Research & Development Exp, Supplemental 4.130 3.700 4.250 4.510 3.800 3.960
Audit Fees 0.960 1.290 1.330 0.920 1.100 0.540
Audit-Related Fees 0.060 0.110 0.030 0.000 0.040 0.060
Tax Fees 0.000 0.010 0.010 0.040 0.380 0.260
All Other Fees 0.000 0.000 0.000 0.000 0.000 0.000
Reported Recurring Revenue -- -- -- -- -- --
Reported Net Premiums Written -- -- -- -- -- --
Reported Total Revenue -- -- -- -- -- --
Reported Operating Revenue -- -- -- -- -- --
Reported Total Cost of Revenue -- -- -- -- -- --
Reported Total Sales, General & Admin. -- -- -- -- -- --
Reported Gross Profit -- -- -- -- -- --
Reported Operating Profit 57.680 (26.560) (4.610) (13.160) -- --
Reported Operating Profit Margin -- -- -- -- -- --
Reported Ordinary Profit -- -- -- -- -- --
Reported Net Income After Tax -- -- -- -- -- --
Reported Basic EPS -- -- -- -- -- --
Reported Diluted EPS -- -- -- -- -- --
Reported Net Business Profits -- -- -- -- -- --
Balance Sheet (Differentiates) -
Annual - Standardised in Millions
of US Dollar
Fiscal Period: 2008 2007 2006 2005 2004 2003
Period End Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2004 12/31/2003
Update Type: Update Update Reclassified Update Reclassified Reclassified
Update Date: 12/31/2008 12/31/2007 12/31/2007 12/31/2005 12/31/2005 12/31/2004
Source 10-K 10-K 10-K 10-K 10-K 10-K/A
Source Date: 3/13/2009 3/17/2008 3/17/2008 3/30/2006 3/30/2006 4/25/2007
Complete Statement: Complete Complete Complete Complete Complete Complete
Auditor Code: DT DT DT DT DT DT
Cash -- -- -- -- -- --
Cash & Equivalents 16.750 30.300 5.630 5.450 8.780 8.950
Short Term Investments -- -- -- -- -- --
Cash and Short Term Investments 16.750 30.300 5.630 5.450 8.780 8.950
Accounts Receivable - Trade, Gross 63.900 58.030 55.220 53.400 60.460 49.870
Provision for Doubtful Accounts (1.600) (2.830) (1.980) (2.170) (2.900) (3.740)
Accounts Receivable - Trade, Net 64.520 57.550 55.040 51.220 57.550 46.130
Notes Receivable - Short Term -- -- -- -- -- --
Receivables - Other -- -- -- -- -- --
Total Receivables, Net 64.520 57.550 55.040 51.220 57.550 46.130
Inventories - Finished Goods 66.480 58.960 53.750 51.150 43.590 39.220
Inventories - Work In Progress -- -- -- -- -- --
Inventories - Raw Materials 27.240 22.320 16.590 16.500 13.910 12.590
Inventories - Other -- -- -- -- -- --
LIFO Reserve -- -- -- -- -- --
Total Inventory 93.730 81.280 70.340 67.660 57.500 51.810
Prepaid Expenses -- -- -- -- -- --
Restricted Cash - Current -- -- -- -- -- --
Deferred Income Tax - Current Asset 9.240 9.250 5.760 8.450 7.940 9.060
Discountinued Operations - Current Asset -- -- -- -- -- --
Other Current Assets 16.690 11.300 11.950 32.830 37.520 15.150
Other Current Assets, Total 25.930 20.550 17.710 41.280 45.460 24.210
Total Current Assets 200.920 189.680 148.710 165.600 169.290 131.110
Buildings - Gross 29.790 29.360 28.250 27.840 25.930 24.420
Land/Improvements - Gross 12.840 13.380 12.960 10.580 11.330 12.240
Machinery/Equipment - Gross 338.810 341.620 323.120 312.310 325.400 320.200
Construction in Progress - Gross 25.700 10.050 11.630 11.640 4.780 7.470
Leases - Gross -- -- -- -- -- --
Natural Resources - Gross -- -- -- -- -- --
Other Property/Plant/Equipment - Gross -- -- -- -- -- --
Property/Plant/Equipment, Total - Gross 407.130 394.410 375.960 362.370 367.440 364.330
Accumulated Depreciation, Total (284.170) (288.900) (269.860) (253.620) (247.110) (235.370)
Property/Plant/Equipment, Total - Net 122.960 105.510 106.100 108.750 120.330 128.960
Goodwill - Gross -- -- -- -- -- --
Accumulated Goodwill Amortization -- -- -- -- -- --
Goodwill, Net 26.340 27.850 27.500 33.870 34.070 18.370
Intangibles - Gross 15.490 15.780 14.740 15.170 15.380 4.720
Accumulated Intangible Amortization (9.560) (8.020) (6.220) (5.120) (3.200) (1.210)
Intangibles, Net 5.930 7.760 8.520 10.050 12.180 3.510
LT Investment - Affiliate Companies 11.750 8.590 6.970 7.220 8.140 6.800
LT Investments - Other -- -- -- -- -- --
Long Term Investments 11.750 8.590 6.970 7.220 8.140 6.800
Note Receivable - Long Term -- -- -- -- -- --
Deferred Charges -- -- -- -- -- --
Pension Benefits - Overfunded -- -- -- -- -- --
Defered Income Tax - Long Term Asset 13.130 6.420 20.230 18.680 16.410 9.980
Discontinued Operations - LT Asset -- -- -- -- -- --
Restricted Cash - Long Term -- -- -- -- -- --
Other Long Term Assets 6.570 2.330 4.340 3.700 3.490 3.480
Other Long Term Assets, Total 19.700 8.750 24.560 22.380 19.890 13.460
Total Assets 387.600 348.140 322.360 347.870 363.900 302.200
Accounts Payable -- -- -- -- -- --
Payable/Accrued 39.650 39.440 36.610 36.160 35.450 31.570
Accrued Expenses 10.660 10.640 7.970 11.420 7.380 8.020
Notes Payable/Short Term Debt 1.610 1.500 0.000 0.000 0.000 0.600
Current Port. of LT Debt/Capital Leases 8.780 62.510 0.000 0 0 0
Dividends Payable -- -- -- -- -- --
Customer Advances -- -- -- -- -- --
Security Deposits -- -- -- -- -- --
Income Taxes Payable 1.090 1.940 8.420 10.780 12.740 9.730
Other Payables -- -- -- -- -- --
Deferred Income Tax - Current Liability -- -- -- -- -- --
Discontinued Operations - Curr Liability -- -- -- -- -- --
Other Current Liabilities 4.640 3.730 2.520 10.940 8.880 2.530
Other Current liabilities, Total 5.730 5.670 10.940 21.720 21.610 12.260
Total Current Liabilities 66.420 119.760 55.530 69.300 64.440 52.460
Long Term Debt 0.000 12.930 74.840 83.930 84.600 53.600
Capital Lease Obligations -- -- -- -- -- --
Total Long Term Debt 0.000 12.930 74.840 83.930 84.600 53.600
Total Debt 10.380 76.940 74.840 83.930 84.600 54.200
Deferred Income Tax - LT Liability 0.240 1.360 1.680 1.390 8.240 11.820
Deferred Income Tax 0.240 1.360 1.680 1.390 8.240 11.820
Minority Interest -- -- -- -- -- 0.280
Reserves -- -- -- -- -- --
Pension Benefits - Underfunded 68.200 41.840 42.450 42.700 38.750 22.170
Other Long Term Liabilities -- -- -- -- -- --
Discontinued Operations - Liabilities -- -- -- -- -- --
Other Liabilities, Total 68.200 41.840 42.450 42.700 38.750 22.170
Total Liabilities 134.860 175.890 174.490 197.310 196.030 140.320
Redeemable Preferred Stock -- -- -- -- -- --
Redeemable Convertible Preferred Stock -- -- -- -- -- --
Redeemable Preferred Stock, Total -- -- -- -- -- --
Preferred Stock - Non Redeemable -- -- -- -- -- --
Convertible Preferred Stock - Non Rdmbl -- -- -- -- -- --
Treasury Stock - Preferred -- -- -- -- -- --
General Partner -- -- -- -- -- --
Preferred Stock - Non Redeemable, Net -- -- -- -- -- --
Common Stock 0.570 0.430 0.430 0.430 0.420 0.420
Limited Partner -- -- -- -- -- --
Common Stock, Total 0.570 0.430 0.430 0.430 0.420 0.420
Additional Paid-In Capital 144.040 77.300 70.350 69.910 65.520 64.670
Retained Earnings (Accumulated Deficit) 143.190 104.940 94.040 101.830 112.800 111.600
Treasury Stock - Common (28.620) (27.420) (27.240) (27.130) (27.130) (27.130)
ESOP Debt Guarantee -- -- -- -- -- --
Unrealized Gain (Loss) -- -- -- -- -- --
Translation Adjustment 17.090 21.840 19.280 -- -- --
Other Equity -- -- -- -- -- --
Minimum Pension Liability Adjustment (22.720) (4.760) (8.410) -- -- --
Other Comprehensive Income (0.830) (0.070) (0.570) 5.530 16.250 12.310
Other Equity, Total (6.450) 17.010 10.310 5.530 16.250 12.310
Total Equity 252.740 172.250 147.870 150.560 167.870 161.870
Total Liabilities & Shareholders' Equity 387.600 348.140 322.360 347.870 363.900 302.200
Shares Outs - Common Stock Primary Issue 54.060 40.220 39.730 39.670 39.170 39.010
Shares Outstanding - Common Issue 2 -- -- -- -- -- --
Shares Outstanding - Common Issue 3 -- -- -- -- -- --
Shares Outstanding - Common Issue 4 -- -- -- -- -- --
Total Common Shares Outstanding 54.060 40.220 39.730 39.670 39.170 39.010
Treas Shares - Common Stock Prmry Issue 2.900 2.830 2.820 2.790 2.790 2.790
Treasury Shares - Common Issue 2 -- -- -- -- -- --
Treasury Shares - Common Issue 3 -- -- -- -- -- --
Treasury Shares - Common Issue 4 -- -- -- -- -- --
Shares Outstanding - Preferred Issue 1 -- -- -- -- -- --
Shares Outstanding - Preferred Issue 2 -- -- -- -- -- --
Shares Outstanding - Preferred Issue 3 -- -- -- -- -- --
Shares Outstanding - Preferred Issue 4 -- -- -- -- -- --
Shares Outstanding - Preferred Issue 5 -- -- -- -- -- --
Shares Outstanding - Preferred Issue 6 -- -- -- -- -- --
Total Preferred Shares Outstanding -- -- -- -- -- --
Treasury Shares - Preferred Issue 1 -- -- -- -- -- --
Treasury Shares - Preferred Issue 2 -- -- -- -- -- --
Treasury Shares - Preferred Issue 3 -- -- -- -- -- --
Treasury Shares - Preferred Issue 4 -- -- -- -- -- --
Treasury Shares - Preferred Issue 5 -- -- -- -- -- --
Treasury Shares - Preferred Issue 6 -- -- -- -- -- --
Full-Time Employees 943.000 868.000 847.000 972.000 1,150.000 937.000
Part-Time Employees -- -- -- -- -- --
Number of Common Shareholders 1,325.000 1,345.000 1,385.000 1,427.000 1,808.000 1,834.000
Accumulated Goodwill Amortization Suppl. -- -- -- -- -- --
Accumulated Intangible Amort, Suppl. 9.560 8.020 6.220 5.120 3.200 1.210
Deferred Revenue - Current -- -- -- -- -- --
Deferred Revenue - Long Term -- -- -- -- -- --
Total Risk-Weighted Capital -- -- -- -- -- --
Tier 1 Capital % -- -- -- -- -- --
Total Capital % -- -- -- -- -- --
Trading Account -- -- -- -- -- --
Credit Exposure -- -- -- -- -- --
Non-Performing Loans -- -- -- -- -- --
Assets under Management -- -- -- -- -- --
Reported Total Assets -- -- -- -- -- --
Reported Total Liabilities -- -- -- -- -- --
Shareholders' Equity Excl. Stock Subscr. -- -- -- -- -- --
Reported Shareholder's Equity -- -- -- -- -- --
Reported Net Assets -- -- -- -- -- --
Reported Net Assets to Total Assets -- -- -- -- -- --
Reported Return on Assets -- -- -- -- -- --
Reported Return on Equity -- -- -- -- -- --
Cash Flow (Indirect) - Annual - Standardised in Millions of US Dollar [+] Add Item
Fiscal Period: 2008 2007 2006 2005 2004 2003
Period End Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2004 12/31/2003
Period Length: 12 Months 12 Months 12 Months 12 Months 12 Months 12 Months
Update Type: Update Update Update Update Reclassified Update
Update Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2005 12/31/2003
Source 10-K 10-K 10-K 10-K 10-K 10-K
Source Date: 3/13/2009 3/17/2008 4/25/2007 3/30/2006 3/30/2006 3/11/2004
Complete Statement: Complete Complete Complete Complete Complete Complete
Auditor Code: DT DT DT DT DT DT
Net Income/Starting Line 38.360 15.290 (7.800) (7.420) 5.890 4.490
Depreciation 16.670 17.250 18.940 22.060 23.130 19.790
Depreciation/Depletion 16.670 17.250 18.940 22.060 23.130 19.790
Amortization of Intangibles -- -- -- -- -- --
Amortization of Acquisition Costs -- -- -- -- -- --
Amortization 0 0 0 0 0 0
Deferred Taxes 3.350 3.200 (0.970) (6.280) (2.370) (0.460)
Accounting Change -- -- -- -- -- 0.000
Discontinued Operations -- -- -- -- -- --
Extraordinary Item -- -- -- -- -- --
Unusual Items (4.350) 0.000 (7.360) 2.480 (0.340) 0.240
Purchased R&D -- -- -- -- -- --
Equity in Net Earnings (Loss) (0.850) (1.980) (0.290) 0.730 (1.000) (0.430)
Other Non-Cash Items 2.900 6.700 3.290 4.300 4.580 4.620
Non-Cash Items (2.310) 4.730 (4.360) 7.500 3.240 4.430
Accounts Receivable (9.980) (1.100) 3.230 4.270 (3.470) 1.240
Inventories (14.930) (9.560) (1.510) (13.010) (2.080) (0.650)
Prepaid Expenses -- -- -- -- -- --
Other Assets (2.070) 0.290 2.800 2.790 1.410 (5.720)
Accounts Payable -- -- -- -- -- --
Accrued Expenses (6.220) (7.790) (11.400) (4.530) (4.910) (6.800)
Payable/Accrued 2.610 5.390 (6.630) 5.350 (2.610) 4.270
Taxes Payable -- -- -- -- -- --
Other Liabilities -- -- -- -- -- --
Other Assets & Liabilities, Net 0.090 1.720 1.910 2.110 1.840 1.180
Other Operating Cash Flow -- -- -- -- -- --
Changes in Working Capital (30.500) (11.040) (11.590) (3.030) (9.810) (6.480)
Cash from Operating Activities 25.570 29.410 (5.790) 12.840 20.070 21.770
Purchase of Fixed Assets (33.010) (11.790) (12.860) (16.000) (12.410) (8.680)
Purchase/Acquisition of Intangibles -- -- 0.000 0.000 (0.690) --
Software Development Costs -- -- -- -- -- --
Capital Expenditures (33.010) (11.790) (12.860) (16.000) (13.100) (8.680)
Acquisition of Business 0 0.000 0.000 (0.860) (35.250) 0.000
Sale of Business -- -- -- -- -- --
Sale of Fixed Assets 0.910 0.510 1.210 1.360 1.530 0.640
Sale/Maturity of Investment 0.000 0.000 21.270 0.000 0.000 --
Investment, Net -- -- -- -- -- --
Purchase of Investments -- -- -- -- -- --
Sale of Intangible Assets -- -- -- -- -- --
Intangible, Net -- -- -- -- -- --
Other Investing Cash Flow 0.000 0.000 4.600 0.000 0.000 --
Other Investing Cash Flow Items, Total 0.910 0.510 27.070 0.500 (33.720) 0.640
Cash from Investing Activities (32.100) (11.280) 14.210 (15.500) (46.820) (8.040)
Other Financing Cash Flow 2.120 0.940 0.000 0.000 -- --
Financing Cash Flow Items 2.120 0.940 0.000 0.000 -- --
Cash Dividends Paid - Common -- -- -- -- -- --
Cash Dividends Paid - Preferred -- -- -- -- -- --
Total Cash Dividends Paid 0 0.000 0.000 (3.560) (4.690) (4.680)
Sale/Issuance of Common 5.120 3.090 0.460 3.050 0.860 --
Repurchase/Retirement of Common (1.190) (0.190) (0.110) 0.000 0.000 --
Common Stock, Net 3.930 2.900 0.360 3.050 0.860 --
Sale/Issuance of Preferred -- -- -- -- -- --
Repurchase/Retirement of Preferred -- -- -- -- -- --
Preferred Stock, Net -- -- -- -- -- --
Sale/Issuance of Common/Preferred -- -- -- -- -- --
Repurch./Retirement of Common/Preferred -- -- -- -- -- --
Options Exercised -- -- -- -- -- --
Warrants Converted -- -- -- -- -- --
Treasury Stock -- -- -- -- -- --
Issuance (Retirement) of Stock, Net 3.930 2.900 0.360 3.050 0.860 --
Short Term Debt Issued -- -- -- -- -- --
Short Term Debt Reduction -- -- -- -- -- --
Short Term Debt, Net -- -- -- -- -- --
Long Term Debt Issued 0.000 1.500 156.520 108.820 171.900 --
Long Term Debt Reduction (11.000) 0.000 (165.610) (109.500) (141.560) --
Long Term Debt, Net (11.000) 1.500 (9.090) (0.680) 30.340 (3.400)
Total Debt Issued -- -- -- -- -- --
Total Debt Reduction -- -- -- -- -- --
Issuance (Retirement) of Debt, Net (11.000) 1.500 (9.090) (0.680) 30.340 (3.400)
Cash from Financing Activities (4.950) 5.350 (8.730) (1.180) 26.510 (8.080)
Foreign Exchange Effects (2.080) 1.190 0.490 0.500 0.070 (0.790)
Net Change in Cash (13.550) 24.670 0.190 (3.330) (0.170) 4.860
Net Cash - Beginning Balance 30.300 5.630 5.450 8.780 8.950 4.090
Net Cash - Ending Balance 16.750 30.300 5.630 5.450 8.780 8.950
Cash Interest Paid 4.800 5.340 4.560 5.070 3.350 2.310
Cash Taxes Paid 15.300 1.810 0.670 0.360 1.460 1.340
Reported Cash from Operating Activities -- -- -- -- -- --
Reported Cash from Investing Activities -- -- -- -- -- --
Reported Cash from Financing Activities -- -- -- -- -- --
2002 2001 2000 1999 1998 1997 1996 1995 1994 1993
12/31/2002 12/31/2001 12/31/2000 12/31/1999 12/31/1998 12/31/1997 12/31/1996 12/31/1995 12/31/1994 12/31/1993
Update Restated Restated Restated Update Restated Reclassified Update Update Update
12/31/2002 12/31/2002 12/31/2001 12/31/2000 12/31/1998 12/31/1998 12/31/1997 12/31/1995 12/31/1994 12/31/1993
10-K 10-K 10-K 10-K 10-K 10-K 10-K 10-K -- --
3/31/2003 3/31/2003 3/29/2002 4/3/2001 3/25/1999 3/25/1999 3/25/1998 3/25/1996 -- --
Complete Complete Complete Complete Complete Complete Complete Complete Complete Complete
DT DT DT DT PW PW PWCL PWCL -- --
-- -- -- -- -- -- -- -- -- --
4.090 3.570 4.330 4.190 1.330 7.980 15.440 40.090 45.380 21.790
-- -- -- -- -- -- -- -- -- --
4.090 3.570 4.330 4.190 1.330 7.980 15.440 40.090 45.380 21.790
48.500 46.860 53.540 62.730 59.750 -- -- -- -- --
(3.010) (2.620) (2.630) (3.840) (3.280) -- -- -- -- --
45.490 44.230 50.910 58.890 56.460 67.890 59.360 55.780 50.860 48.900
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
45.490 44.230 50.910 58.890 56.460 67.890 59.360 55.780 50.860 48.900
39.600 34.530 31.340 34.280 44.870 38.040 30.350 29.680 -- --
-- -- -- -- -- -- -- -- -- --
9.060 7.580 5.600 9.450 12.940 11.520 16.120 13.960 -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
48.670 42.100 36.940 43.730 57.820 49.560 46.470 43.640 41.670 47.650
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
7.710 9.720 -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
10.460 14.630 12.390 9.030 14.240 14.160 13.650 8.520 11.230 14.600
18.170 24.350 12.390 9.030 14.240 14.160 13.650 8.520 11.230 14.600
116.420 114.260 104.570 115.850 129.840 139.590 134.920 148.030 149.130 132.940
23.240 22.340 22.920 23.390 22.770 22.320 21.820 21.500 20.790 20.470
11.190 10.140 13.380 13.920 13.520 13.070 12.740 13.050 12.690 13.590
306.380 295.970 287.120 288.240 324.730 303.470 275.340 261.840 245.950 249.240
4.000 7.560 6.420 -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
344.820 336.020 329.840 325.550 361.020 338.870 309.910 296.400 279.440 283.300
(209.970) (192.360) (178.490) (163.800) (171.770) (151.240) (136.340) (120.450) (100.290) (86.810)
134.850 143.660 151.350 161.750 189.250 187.630 173.560 175.950 179.150 196.490
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
17.170 70.060 74.310 76.620 78.340 80.970 72.660 -- -- --
4.190 4.250 -- -- -- -- -- 0.180 -- --
(0.950) (0.700) -- -- -- -- -- (0.070) -- --
3.240 3.550 -- -- -- -- -- 0.110 0.000 0.000
7.040 0.000 -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
7.040 0.000 -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
7.730 7.390 -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
4.180 0.630 9.900 7.290 9.560 10.850 16.110 13.910 15.210 7.900
11.910 8.020 9.900 7.290 9.560 10.850 16.110 13.910 15.210 7.900
290.630 339.550 340.120 361.510 406.990 419.040 397.250 338.000 343.480 337.330
-- -- -- -- 33.700 47.560 35.850 28.250 28.620 23.940
25.470 24.980 26.470 29.860 -- -- -- -- -- --
8.700 6.990 8.610 8.620 10.140 14.250 12.900 13.550 10.690 8.890
0.000 8.760 9.120 0.000 0.000 0.000 0.000 0.000 0.000 0.000
0.000 1.280 10.180 4.600 22.130 9.620 4.450 8.510 3.270 2.520
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
2.910 1.890 5.190 2.400 0.930 4.630 5.200 1.520 0.500 2.130
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
1.870 3.850 4.290 19.240 4.910 6.280 7.850 11.620 22.760 0.790
4.780 5.740 9.490 21.640 5.840 10.910 13.050 13.130 23.260 2.930
38.950 47.740 63.860 64.720 71.820 82.340 66.250 63.450 65.850 38.280
57.600 54.360 48.080 76.120 71.100 72.300 65.840 5.610 6.400 6.480
-- -- -- -- -- -- -- -- -- --
57.600 54.360 48.080 76.120 71.100 72.300 65.840 5.610 6.400 6.480
57.600 64.400 67.380 80.720 93.230 81.910 70.290 14.120 9.670 8.990
16.880 39.860 29.460 26.650 42.640 37.180 40.520 41.960 34.340 35.720
16.880 39.860 29.460 26.650 42.640 37.180 40.520 41.960 34.340 35.720
0.060 0.000 1.940 1.880 1.620 1.380 0.000 -- -- --
-- -- -- -- -- -- -- -- -- --
23.820 13.780 11.790 11.020 9.830 6.460 -- -- -- --
-- -- -- -- -- -- 7.750 8.800 9.750 9.790
-- -- -- -- -- -- -- -- -- --
23.820 13.780 11.790 11.020 9.830 6.460 7.750 8.800 9.750 9.790
137.310 155.740 155.140 180.390 197.010 199.660 180.360 119.810 116.340 90.260
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- 0.000 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- 0.000 0.000
0.420 0.420 0.420 0.420 0.420 0.420 0.410 0.410 0.410 0.410
-- -- -- -- -- -- -- -- -- --
0.420 0.420 0.420 0.420 0.420 0.420 0.410 0.410 0.410 0.410
64.450 63.810 63.410 63.370 62.870 62.870 62.100 61.990 61.990 61.340
111.800 143.170 142.960 138.940 163.910 168.280 162.100 153.340 164.330 179.430
(27.130) (27.130) (27.130) (27.120) (26.990) (20.070) (20.070) (12.330) (12.330) (1.620)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- 12.350 14.780 12.750 7.500
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
3.790 3.540 5.340 5.510 9.780 7.890 -- -- -- --
3.790 3.540 5.340 5.510 9.780 7.890 12.350 14.780 12.750 7.500
153.320 183.810 184.990 181.120 209.990 219.380 216.900 218.190 227.150 247.070
290.630 339.550 340.120 361.510 406.990 419.040 397.250 338.000 343.480 337.330
38.960 38.860 38.810 38.800 38.740 39.740 39.670 40.420 40.420 40.950
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
38.960 38.860 38.810 38.800 38.740 39.740 39.670 40.420 40.420 40.950
2.790 2.790 2.790 2.780 2.760 -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
976.000 960.000 995.000 1,185.000 1,195.000 1,341.000 1,297.000 1,097.000 1,267.000 1,320.000
-- -- -- -- -- -- -- -- -- --
1,833.000 1,841.000 1,871.000 1,861.000 803.000 866.000 984.000 1,102.000 1,306.000 1,470.000
-- -- 8.580 6.480 4.340 2.360 0.250 -- -- --
0.950 0.700 -- -- -- -- -- 0.070 -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
2002 2001 2000 1999 1998 1997 1996 1995 1994 1993
12/31/2002 12/31/2001 12/31/2000 12/31/1999 12/31/1998 12/31/1997 12/31/1996 12/31/1995 12/31/1994 12/31/1993
12 Months 12 Months 12 Months 12 Months 12 Months 12 Months 12 Months 12 Months 12 Months 12 Months
Update Update Update Update Update Reclassified Reclassified Update Update Update
12/31/2002 12/31/2001 12/31/2000 12/31/1999 12/31/1998 12/31/1998 12/31/1998 12/31/1995 12/31/1994 12/31/1993
10-K 10-K 10-K 10-K 10-K 10-K 10-K 10-K -- --
3/31/2003 3/29/2002 4/3/2001 3/27/2000 3/25/1999 3/25/1999 3/25/1999 3/25/1996 -- --
Complete Complete Complete Complete Complete Complete Complete Complete Complete Complete
DT DT DT PWCL PW PW PW PWCL -- --
(26.700) 7.970 9.850 (13.730) 8.270 21.480 21.060 21.350 (8.610) 19.150
19.040 20.340 20.600 22.880 21.610 20.440 19.330 18.530 19.560 18.680
19.040 20.340 20.600 22.880 21.610 20.440 19.330 18.530 19.560 18.680
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
0 0 0 0 0 0 0 0 0 0
0.470 2.400 2.660 (11.790) 5.220 3.530 1.580 7.230 (14.840) 3.120
30.930 -- -- -- -- 0.000 0.000 0.000 0.000 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(0.940) (2.080) (17.070) 26.340 (0.620) (0.540) (3.010) (12.850) 41.180 0.000
-- -- -- -- -- -- -- -- -- --
0.190 -- -- -- -- -- -- -- -- --
3.470 1.810 1.270 2.160 0.420 0.490 0.520 0.450 0.700 1.370
33.650 (0.280) (15.800) 28.500 (0.200) (0.060) (2.480) (12.400) 41.870 1.370
(1.880) 5.690 6.420 (3.310) 12.600 (3.260) 3.960 (3.960) (1.960) 2.900
(8.230) (6.040) 6.150 11.120 (7.250) (7.320) (0.360) (0.210) 1.860 (4.300)
-- -- -- -- -- -- -- -- -- --
3.890 (2.790) (2.970) 3.510 (0.180) (2.220) 0.090 2.760 1.240 1.770
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
2.360 (3.370) 4.040 0.850 (14.320) 6.370 4.930 3.360 4.850 (2.890)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(1.600) 0.570 0.100 0.920 1.160 (1.420) (1.720) (1.050) (0.410) 1.280
-- -- -- -- -- -- -- -- -- --
(5.460) (5.940) 13.750 13.100 (7.990) (7.850) 6.900 0.910 5.580 (1.260)
21.000 24.500 31.050 38.960 26.920 37.540 46.390 35.610 43.560 41.070
(11.440) (12.560) (9.450) (8.580) (19.380) (34.480) (14.380) (12.680) (7.110) (15.110)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(11.440) (12.560) (9.450) (8.580) (19.380) (34.480) (14.380) (12.680) (7.110) (15.110)
0.000 (3.400) 0.000 (0.810) (6.060) (4.550) (92.630) 0.000 0.000 0.000
-- -- -- -- -- -- -- -- -- --
1.300 0.930 0.260 1.820 0.830 1.610 1.010 0.700 1.360 1.080
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
1.300 (2.470) 0.260 1.010 (5.230) (2.940) (91.630) 0.700 1.360 1.080
(10.140) (15.040) (9.200) (7.580) (24.600) (37.420) (106.000) (11.980) (5.760) (14.030)
-- -- -- 0.000 0.000 0.770 0.120 0.000 0.230 0.140
-- -- -- 0.000 0.000 0.770 0.120 0.000 0.230 0.140
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(4.670) (7.760) (7.760) (12.410) (12.710) (12.700) (12.730) (32.340) (6.490) (6.560)
-- -- -- -- -- 0.000 0.000 0.000 0.000 0.000
-- 0.000 (0.060) (0.130) (6.920) 0.000 (7.740) 0.000 (10.710) (1.620)
-- 0.000 (0.060) (0.130) (6.920) 0.000 (7.740) 0.000 (10.710) (1.620)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- 0.000 0.000 0.000 0.000 0.000
-- -- -- -- -- 0.000 0.000 0.000 0.000 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- 0.000 (0.060) (0.130) (6.920) 0.000 (7.740) 0.000 (10.710) (1.620)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- 0.000 0.000 0.000 0.000 (3.770)
(3.220) (2.040) (12.210) (13.240) 11.180 5.200 56.070 4.000 0.600 (3.770)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- 0.000 0.000 0.000 0.000 0.000
(3.220) (2.040) (12.210) (13.240) 11.180 5.200 56.070 4.000 0.600 (3.770)
(7.890) (9.800) (20.030) (25.780) (8.450) (6.730) 35.720 (28.340) (16.380) (11.810)
(2.440) (0.430) (1.690) (2.730) (0.530) (0.850) (0.750) (0.580) 2.160 (1.660)
0.530 (0.770) 0.140 2.870 (6.660) (7.460) (24.650) (5.290) 23.580 13.570
3.570 4.330 4.190 1.330 7.980 -- -- -- -- --
4.090 3.570 4.330 4.190 1.330 -- -- -- -- --
2.500 3.420 4.980 5.140 4.740 3.770 0.770 0.920 0.430 0.990
0.220 0.770 (1.560) (0.750) 7.580 9.270 5.290 0.800 4.010 4.310
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
2002 2001 2000 1999 1998 1997 1996 1995 1994 1993
2.3% 4.3% 5.4% (6.5%) 3.8% 9.9% 9.7% 9.4% (3.5%) 8.0%
1.2% 2.3% 2.7% (3.4%) 2.0% 5.4% 6.2% 6.2% (2.6%) 5.7%
3.2% 4.8% 5.0% 7.8% 7.3% 9.8% 8.9% 9.5% 13.5% 9.0%
$0.0 $10.0 $19.3 $4.6 $22.1 $9.6 $4.5 $8.5 $3.3 $2.5
57.6 54.4 48.1 76.1 71.1 72.3 65.8 5.6 6.4 6.5
-- -- -- -- -- -- -- -- 0.0 0.0
153.3 183.8 185.0 181.1 210.0 219.4 216.9 218.2 227.2 247.1
$210.9 $248.2 $252.4 $261.8 $303.2 $301.3 $287.2 $232.3 $236.8 $256.1
$1.22 $1.09 $1.07 $1.13 $0.99 $1.09 $1.01 $1.26 $1.16 $1.05
$258 $271 $269 $296 $301 $328 $290 $292 $274 $269
291 340 340 362 407 419 397 338 343 337
0.9x 0.8x 0.8x 0.8x 0.7x 0.8x 0.7x 0.9x 0.8x 0.8x
1.5% 2.3% 2.9% (3.8%) 2.0% 5.1% 5.3% 6.3% (2.5%) 5.7%
291 340 340 362 407 419 397 338 343 337
184 185 181 210 219 217 218 227 247 239
1.6x 1.8x 1.9x 1.7x 1.9x 1.9x 1.8x 1.5x 1.4x 1.4x
2.3% 4.3% 5.4% (6.5%) 3.8% 9.9% 9.7% 9.4% (3.5%) 8.0%
$80 $87 $95 $100 $113 $125 $109 $108 $97 $105
$48 $45 $50 $55 $56 $56 $50 $50 $47 $46
$4 $6 $7 $8 $8 $8 $7 $6 $6 $7
$19 $20 $21 $23 $22 $20 $19 $19 $20 $19
$1 $4 $5 ($9) $5 $12 $12 $11 ($10) $12
$8 $12 $13 $24 $22 $28 $21 $22 $34 $23
3.2% 4.8% 5.0% 7.8% 7.3% 9.8% 8.9% 9.5% 13.5% 9.0%
$21 $25 $31 $39 $27 $38 $46 $36 $44 $41
($11) ($13) ($9) ($9) ($19) ($34) ($14) ($13) ($7) ($15)
$10 $12 $22 $30 $8 $3 $32 $23 $36 $26
226.5% 149.8% 219.3% (221.3%) 91.2% 14.2% 152.0% 107.4% (423.3%) 135.6%
2002 2001 2000 1999 1998 1997 1996 1995 1994 1993
$258 $271 $269 $296 $301 $328 $290 $292 $274 $269
(4.6%) 0.6% (9.2%) (1.6%) (8.1%) 12.9% (0.6%) 6.4% 1.8% (9.7%)
2.3% 4.3% 5.4% (6.5%) 3.8% 9.9% 9.7% 9.4% (3.5%) 8.0%
0.0% 0.1% 1.2% (12.4%) 0.0% 4.0% 3.8% 0.0% (6.1%) 5.3%
$19 $20 $21 $23 $22 $20 $19 $19 $20 $19
7.4% 7.5% 7.7% 7.7% 7.2% 6.2% 6.7% 6.3% 7.1% 6.9%
($11) ($13) ($9) ($9) ($19) ($34) ($14) ($13) ($7) ($15)
4.4% 4.6% 3.5% 2.9% 6.4% 10.5% 5.0% 4.3% 2.6% 5.6%
$45 $44 $51 $59 $56 $68 $59 $56 $51 $49
49 42 37 44 58 50 46 44 42 48
25 25 26 30 34 48 36 28 29 24
$69 $61 $61 $73 $81 $70 $70 $71 $64 $73
26.6% 22.7% 22.8% 24.6% 26.8% 21.3% 24.1% 24.4% 23.3% 27.0%
1992 1991 1990 1989
12/31/1992 12/31/1991 12/31/1990 12/31/1989
12 Months 12 Months 12 Months 12 Months
Update Update Update Update
12/31/1992 12/31/1991 12/31/1990 12/31/1989
-- -- -- --
-- -- -- --
Complete Complete Complete Complete
-- -- -- --
298.370 308.370 284.900 253.390
-- -- -- --
-- -- -- --
-- -- -- --
298.370 308.370 284.900 253.390
-- -- -- --
-- -- -- --
-- -- -- --
298.370 308.370 284.900 253.390
176.730 183.360 165.260 141.220
-- -- -- --
176.730 183.360 165.260 141.220
121.640 125.010 119.640 112.170
47.440 45.370 41.200 42.550
-- -- -- --
-- -- -- --
47.440 45.370 41.200 42.550
6.210 5.900 5.640 4.730
16.140 12.490 10.380 8.200
-- -- -- --
-- -- -- --
16.140 12.490 10.380 8.200
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
5.200 0.000 0.000 0.000
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
5.200 0.000 0.000 0.000
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
1.540 0.370 0.230 0.460
-- -- -- --
1.540 0.370 0.230 0.460
253.260 247.490 222.700 197.170
45.120 60.890 62.200 56.220
(1.350) (1.040) (1.340) (3.520)
-- -- -- --
(1.350) (1.040) (1.340) (3.520)
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
(1.350) (1.040) (1.340) (3.520)
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
0.220 0.870 2.330 2.700
0.220 0.870 2.330 2.700
43.990 60.710 63.190 55.410
15.360 22.610 23.640 20.210
28.640 38.100 39.550 35.210
0.000 0.000 0.000 0.000
-- -- -- --
-- -- -- --
28.640 38.100 39.550 35.210
(10.650) 0.000 0.000 0.000
-- -- -- --
0.000 0.000 (1.240) 0.000
-- -- -- --
(10.650) 0.000 (1.240) 0.000
17.980 38.100 38.310 35.210
-- -- -- --
-- -- -- --
-- -- -- --
0.000 0.000 0.000 0.000
-- -- -- --
0.000 0.000 0.000 0.000
28.640 38.100 39.550 35.210
17.980 38.100 38.310 35.210
40.850 40.710 40.570 40.510
0.700 0.940 0.970 0.870
0.440 0.940 0.940 0.870
0.000 0.000 0.000 0.000
17.980 38.100 38.310 35.210
40.850 40.710 40.570 40.510
0.700 0.940 0.970 0.870
0.440 0.940 0.940 0.870
0.160 0.160 0.150 0.110
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
5.200 0.000 0.000 0.000
49.190 60.710 63.190 55.410
1.810 0.000 0.000 0.000
17.170 22.610 23.640 20.210
32.020 38.100 39.550 35.210
32.020 38.100 39.550 35.210
0.780 0.940 0.970 0.870
0.780 0.940 0.970 0.870
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
1.350 1.040 1.340 3.520
-- -- -- --
16.140 12.490 10.380 8.200
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
0.000 0.000 0.000 0.000
6.210 5.900 5.640 4.730
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
$6 $0 $0 $5
$7 $28 $11 $18
$239 $231 $200 $162
$252 $259 $211 $184
2007 Q3 2007 Q2 2007 Q1 2006 Q4 2006 Q3 2006 Q2 2006 Q1 2005 Q4 2005 Q3 2005 Q2
9/30/2007 6/30/2007 3/31/2007 12/31/2006 9/30/2006 6/30/2006 3/31/2006 12/31/2005 9/30/2005 6/30/2005
9 Months 6 Months 3 Months 12 Months 9 Months 6 Months 3 Months 12 Months 9 Months 6 Months
Update Update Update Update Update Update Reclassified Update Update Update
9/30/2007 6/30/2007 3/31/2007 12/31/2006 9/30/2006 6/30/2006 3/31/2007 12/31/2005 9/30/2005 6/30/2005
10-Q 10-Q 10-Q 10-K 10-Q 10-Q 10-Q 10-K 10-Q/A 10-Q/A
11/9/2007 8/9/2007 6/5/2007 4/25/2007 12/13/2006 11/28/2006 6/5/2007 3/30/2006 3/27/2006 3/27/2006
Complete Complete Complete Complete Complete Complete Complete Complete Complete Complete
11.440 6.500 2.030 (7.800) 0.560 1.020 (1.410) (7.420) (1.770) (1.410)
13.020 8.590 4.260 18.940 14.310 9.590 4.800 22.060 16.870 11.510
13.020 8.590 4.260 18.940 14.310 9.590 4.800 22.060 16.870 11.510
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
0 0 0 0 0 0 0 0 0 0
5.650 4.430 0.300 (0.970) 0.840 1.500 1.270 (6.280) (4.410) (4.850)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(0.270) 0.000 0.000 (7.360) (14.000) (11.620) (6.080) 2.480 1.980 2.030
-- -- -- -- -- -- -- -- -- --
(1.770) (1.460) (1.050) (0.290) (0.210) (0.180) (0.200) 0.730 (1.020) (0.620)
1.690 0.880 0.520 3.290 2.280 2.220 1.150 4.300 3.580 2.450
(0.350) (0.570) (0.530) (4.360) (11.930) (9.580) (5.130) 7.500 4.540 3.850
(1.890) (6.010) (4.530) 3.230 (0.080) (1.990) (1.800) 4.270 6.960 (11.640)
(6.510) (0.650) (2.820) (1.510) (3.020) (1.230) (2.680) (13.010) (6.230) (1.890)
-- -- -- -- -- -- -- -- -- --
(4.990) (0.760) 0.550 2.800 (1.770) (1.780) (1.040) 2.790 3.310 3.350
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(2.570) 0.370 1.900 (6.630) (4.720) (4.370) (1.230) 5.350 (11.220) 0.180
-- -- 0.740 -- -- -- 0.730 -- -- --
-- -- -- (11.400) (10.590) -- -- (4.530) (3.710) --
3.090 0.580 1.520 1.910 1.330 1.730 2.370 2.110 1.030 1.990
-- -- -- -- -- -- -- -- -- --
(12.880) (6.470) (2.640) (11.590) (18.860) (7.650) (3.660) (3.030) (9.850) (8.000)
16.890 12.470 3.420 (5.790) (15.080) (5.110) (4.130) 12.840 5.380 1.100
(7.640) (4.450) (1.970) (12.860) (9.990) (7.300) (3.090) (16.000) (8.170) (5.480)
-- -- -- 0.000 -- -- -- 0.000 0.000 0.000
-- -- -- -- -- -- -- -- -- --
(7.640) (4.450) (1.970) (12.860) (9.990) (7.300) (3.090) (16.000) (8.170) (5.480)
-- -- -- 0.000 0.000 0.000 -- (0.860) (0.860) (0.860)
-- -- -- -- -- -- -- -- -- --
0.190 0.160 0.150 1.210 0.680 0.420 0.050 1.360 1.120 0.710
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
0.000 0.000 0.000 25.860 25.810 25.810 19.120 0.000 0.000 0.000
0.190 0.160 0.150 27.070 26.480 26.220 19.170 0.500 0.260 (0.150)
(7.450) (4.290) (1.820) 14.210 16.500 18.920 16.080 (15.500) (7.900) (5.630)
0.000 0.000 0.000 0.000 (3.230) -- -- -- 0.000 --
0.000 0.000 0.000 0.000 (3.230) -- -- -- 0.000 --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- 0.000 0.000 0.000 -- (3.560) (3.560) (2.370)
-- -- 0.000 0.460 -- -- -- 3.050 -- --
(0.160) (0.160) (0.070) (0.110) (0.110) (0.110) 0.000 0.000 0.000 0.000
(0.160) (0.160) (0.070) 0.360 (0.110) (0.110) 0.000 3.050 0.000 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
1.210 0.710 0.000 -- 0.460 0.470 0.030 -- 2.990 2.690
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
1.060 0.550 (0.070) 0.360 0.360 0.360 0.030 3.050 2.990 2.690
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
6.230 5.930 5.140 156.520 150.340 61.040 32.300 108.820 83.490 55.700
(4.330) (4.200) (4.100) (165.610) (149.340) (74.930) (44.730) (109.500) (81.890) (53.800)
1.910 1.740 1.050 (9.090) 1.000 (13.890) (12.430) (0.680) 1.600 1.900
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
1.910 1.740 1.050 (9.090) 1.000 (13.890) (12.430) (0.680) 1.600 1.900
2.960 2.290 0.980 (8.730) (1.880) (13.530) (12.400) (1.180) 1.030 2.220
1.340 0.520 0.690 0.490 0.090 (1.240) (0.610) 0.500 0.890 1.130
13.740 11.000 3.270 0.190 (0.380) (0.960) (1.060) (3.330) (0.600) (1.180)
5.630 5.630 5.630 5.450 5.450 5.450 5.450 8.780 8.780 8.780
19.370 16.630 8.900 5.630 5.070 4.480 4.380 5.450 8.180 7.600
5.100 2.700 2.200 4.560 4.160 3.090 1.600 5.070 3.770 2.260
0.800 0.700 0.200 0.670 0.690 0.480 0.000 0.360 0.360 0.240
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
2007 Q3 2007 Q2 2007 Q1 2006 Q4 2006 Q3 2006 Q2 2006 Q1 2005 Q4 2005 Q3 2005 Q2
2.5% (1.1%) (2.7%) (6.0%) (4.7%) (4.4%) (5.6%) (6.3%) (3.2%) (2.4%)
1.1% (0.5%) (1.2%) (2.6%) (2.3%) (2.0%) (2.6%) (2.9%) (1.5%) (1.1%)
6.1% 3.0% 0.1% (1.3%) (2.5%) (1.0%) (0.2%) (0.4%) 0.4% 0.8%
$63.8 $63.7 $63.0 $0.0 $0.0 $67.1 $68.6 $0.0 $83.3 $0.0
12.9 12.9 12.9 74.8 81.7 2.9 2.9 83.9 2.9 86.5
-- -- -- -- -- -- -- -- -- --
161.4 155.3 148.2 147.9 155.5 155.7 150.1 150.6 161.8 162.1
$238.2 $231.9 $224.1 $222.7 $237.2 $225.8 $221.6 $234.5 $248.0 $248.6
$1.41 $1.43 $1.44 $1.42 $1.30 $1.32 $1.33 $1.24 $1.06 $1.12
$336 $330 $323 $316 $308 $297 $294 $291 $264 $278
334 327 324 322 337 333 333 348 339 353
1.0x 1.0x 1.0x 1.0x 0.9x 0.9x 0.9x 0.8x 0.8x 0.8x
1.2% (0.5%) (1.2%) (2.8%) (2.3%) (2.2%) (2.7%) (3.0%) (1.5%) (1.1%)
334 327 324 322 337 333 333 348 339 353
155 156 150 151 162 162 162 168 164 162
2.1x 2.1x 2.2x 2.1x 2.1x 2.1x 2.1x 2.1x 2.1x 2.2x
2.5% (1.1%) (2.7%) (6.0%) (4.7%) (4.4%) (5.6%) (6.3%) (3.2%) (2.4%)
$100 $93 $85 $79 $77 $73 $74 $76 $76 $81
$59 $61 $62 $62 $63 $61 $58 $60 $55 $55
$4 $4 $4 $4 $5 $5 $5 $5 $4 $4
$18 $18 $18 $19 $20 $20 $21 $22 $23 $23
$4 $4 $0 ($3) ($4) ($9) ($9) ($10) ($8) ($3)
$15 $7 $0 ($3) ($6) ($2) ($1) ($1) $1 $2
6.1% 3.0% 0.1% (1.3%) (2.5%) (1.0%) (0.2%) (0.4%) 0.4% 0.8%
406.0% (106.0%) 249.5% 206.8% 333.0% 155.8% 68.5% 30.0% (29.8%) 56.9%
2005 Q1 2004 Q4 2004 Q3 2004 Q2
3/31/2005 12/31/2004 9/30/2004 6/30/2004
3 Months 3 Months 3 Months 3 Months
Restated Restated Update Reclassified
3/31/2006 12/31/2005 9/30/2004 6/30/2005
10-Q/A 10-K 10-Q 10-Q/A
11/28/2006 3/30/2006 11/9/2004 3/27/2006
Complete Complete Complete Complete
73.060 44.510 83.000 97.130
-- -- -- --
-- -- -- --
-- -- -- --
73.060 44.510 83.000 97.130
-- -- -- --
-- -- -- --
-- -- -- --
73.060 44.510 83.000 97.130
52.820 27.900 60.230 69.380
-- -- -- --
52.820 27.900 60.230 69.380
20.240 16.610 22.760 27.750
15.830 11.540 13.310 14.750
-- -- -- --
-- -- -- --
15.830 11.540 13.310 14.750
1.070 0.970 0.930 0.940
5.530 5.190 5.660 5.850
-- -- -- --
-- -- -- --
5.530 5.190 5.660 5.850
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
0.250 0.000 0.000 0.000
-- -- -- --
2.160 0.000 0.000 0.000
-- -- -- --
-- -- -- --
2.410 0.000 0.000 0.000
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
77.660 45.610 80.130 90.920
(4.610) (1.100) 2.870 6.210
(1.090) (0.980) (0.930) (0.820)
-- -- -- --
(1.090) (0.980) (0.930) (0.820)
0.180 0.170 0.160 0.160
-- -- -- --
0.180 0.170 0.160 0.160
-- -- -- --
(0.910) (0.810) (0.770) (0.660)
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
(0.400) (0.660) (0.900) (0.900)
(0.400) (0.660) (0.900) (0.900)
(5.920) (2.560) 1.210 4.650
(1.270) (1.390) (0.100) 0.810
(4.650) (1.170) 1.310 3.840
0.000 0.020 0.030 0.010
0.270 0.150 (0.070) 0.400
-- -- -- --
(4.380) (1.000) 1.270 4.250
-- -- -- --
0.970 1.920 -- --
-- -- -- --
-- -- -- --
0.970 1.920 -- --
(3.410) 0.920 1.270 4.250
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
(4.380) (1.000) 1.270 4.250
(3.410) 0.920 1.270 4.250
39.200 39.100 39.050 39.040
(0.110) (0.030) 0.030 0.110
(0.090) 0.020 0.030 0.110
0.000 0.000 0.000 0.000
(3.410) 0.920 1.270 4.250
39.200 39.100 39.370 39.280
(0.110) (0.030) 0.030 0.110
(0.090) 0.020 0.030 0.110
0.030 0.030 0.030 0.030
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
1.180 1.170 1.170 1.170
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
2.410 0.000 0.000 0.000
(3.510) (2.560) 1.210 4.650
0.840 0.000 0.000 0.000
(0.420) (1.390) (0.100) 0.810
(3.090) (1.170) 1.310 3.840
(2.810) (1.000) 1.270 4.250
(0.070) (0.030) 0.030 0.110
(0.070) (0.030) 0.030 0.110
0.130 (0.220) 0.460 0.410
3.540 1.140 0.800 3.840
(0.090) 0.030 0.020 0.100
(0.090) 0.020 0.020 0.100
-- -- -- --
1.090 0.980 0.930 0.820
-- -- -- --
5.530 5.190 5.660 5.850
-- -- -- --
-- -- -- --
0.500 -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
0.270 -- -- --
0.000 0.020 0.030 0.010
1.070 0.970 0.930 0.940
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
2005 Q1 2004 Q4 2004 Q3 2004 Q2
3/31/2005 12/31/2004 9/30/2004 6/30/2004
Update Reclassified Update Update
3/31/2005 12/31/2005 9/30/2004 6/30/2004
10-Q/A 10-K 10-Q 10-Q
3/27/2006 3/30/2006 11/9/2004 8/4/2004
Complete Complete Complete Complete
-- -- -- --
7.740 8.780 4.950 8.910
-- -- -- --
7.740 8.780 4.950 8.910
64.140 60.460 64.710 70.450
(3.100) (2.900) (4.610) (3.950)
61.040 57.550 60.100 66.500
-- -- -- --
-- -- -- --
61.040 57.550 60.100 66.500
53.160 43.590 -- --
-- -- -- --
14.400 13.910 -- --
-- -- -- --
-- -- -- --
67.560 57.500 60.040 58.360
-- -- -- --
-- -- -- --
6.410 7.940 10.170 9.060
-- -- -- --
18.390 37.520 17.480 14.860
24.800 45.460 27.650 23.910
161.130 169.290 152.740 157.670
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
121.940 120.330 131.080 131.530
-- -- -- --
-- -- -- --
34.950 34.070 36.750 36.310
-- -- -- --
-- -- -- --
11.710 12.180 12.780 13.370
8.200 8.140 8.020 8.230
-- -- -- --
8.200 8.140 8.020 8.230
-- -- -- --
-- -- -- --
-- -- -- --
15.520 16.410 8.430 9.980
-- -- -- --
-- -- -- --
3.400 3.490 3.700 2.340
18.920 19.890 12.130 12.320
356.850 363.900 353.500 359.430
-- -- -- --
34.560 35.450 36.270 40.460
8.610 7.380 9.200 9.970
0.000 0.000 0.600 0.600
0 0 0 0
-- -- -- --
-- -- -- --
-- -- -- --
12.700 12.740 9.480 9.310
-- -- -- --
-- -- -- --
-- -- -- --
4.860 8.880 2.320 3.210
17.560 21.610 11.800 12.520
60.730 64.440 57.870 63.560
87.700 84.600 84.900 86.000
-- -- -- --
87.700 84.600 84.900 86.000
87.700 84.600 85.500 86.600
5.780 8.240 11.480 10.900
5.780 8.240 11.480 10.900
0.000 -- 0.350 0.340
-- -- -- --
40.640 38.750 35.100 36.310
-- -- -- --
-- -- -- --
40.640 38.750 35.100 36.310
194.840 196.030 189.700 197.100
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
0.420 0.420 0.420 0.420
-- -- -- --
0.420 0.420 0.420 0.420
67.200 65.520 64.960 64.860
108.220 112.800 113.060 112.960
(27.130) (27.130) (27.130) (27.130)
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
13.300 16.250 12.500 11.220
13.300 16.250 12.500 11.220
162.010 167.870 163.800 162.330
356.850 363.900 353.500 359.430
39.480 39.170 39.070 39.030
-- -- -- --
-- -- -- --
-- -- -- --
39.480 39.170 39.070 39.030
2.790 2.790 2.790 2.790
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
$69 $2 $31 $2 $1 $1
$117 $131 $137 $182 $186 $143
$476 $364 $348 $319 $305 $192
$661 $497 $517 $504 $492 $335
$2.07 $2.11
$623 $580
8,106 8,034
7.7% 7.2%
$8,106 $8,034
7,536 7,497
1.1x 1.1x
8.3% 7.7%
7,536 7,497
2,037 1,929
3.7x 3.9x
30.6% 30.1%
$1,896 $1,997
$1,203 $1,218
$161 $273
$136 $153
$139 $161
$258 $193
7.4% 7.1%
$666 $621
($121) ($127)
$544 $494
$623 $580
87.3% 85.2%
All Financial Reports
Pentair Inc
Income Statement - Annual -
Standardised in Millions of US
Dollar
Fiscal Period: 2008 2007 2006 2005 2004
Period End Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2004
Period Length: 12 Months 12 Months 12 Months 12 Months 12 Months
Update Type: Update Restated Restated Reclassified Update
Update Date: 12/31/2008 12/31/2008 12/31/2008 12/31/2007 12/31/2004
Source 10-K 10-K 10-K 10-K 10-K
Source Date: 2/24/2009 2/24/2009 2/24/2009 2/26/2008 3/11/2005
Complete Statement: Complete Complete Complete Complete Complete
Auditor Code: DT DT DT DT DT
Net Sales 3,351.980 3,280.900 3,022.600 2,946.580 2,278.130
Gross Revenue -- -- -- -- --
Sales Returns and Allowances -- -- -- -- --
Excise Tax Receipts -- -- -- -- --
Revenue 3,351.980 3,280.900 3,022.600 2,946.580 2,278.130
Interest Income, Non-Bank -- -- -- -- --
Other Revenue -- -- -- -- --
Other Revenue, Total -- -- -- -- --
Total Revenue 3,351.980 3,280.900 3,022.600 2,946.580 2,278.130
Cost of Revenue 2,337.430 2,268.210 2,126.550 2,098.560 1,623.420
Excise Taxes Payments -- -- -- -- --
Cost of Revenue, Total 2,337.430 2,268.210 2,126.550 2,098.560 1,623.420
Gross Profit 1,014.550 1,012.700 896.060 848.020 654.710
Selling/General/Administrative Expense 606.980 576.830 526.570 478.370 376.020
Labor & Related Expense -- -- -- -- --
Advertising Expense -- -- -- -- --
Selling/General/Admin. Expenses, Total 606.980 576.830 526.570 478.370 376.020
Research & Development 62.450 56.820 56.550 46.040 31.450
Depreciation -- -- -- -- --
Amortization of Intangibles -- -- -- -- --
Amortization of Acquisition Costs -- -- -- -- --
Depreciation/Amortization -- -- -- -- --
Interest Expense - Operating -- -- -- -- --
Interest Capitalized - Operating -- -- -- -- --
Interest Expense, Net - Operating -- -- -- -- --
Interest Income - Operating -- -- -- -- --
Investment Income - Operating -- -- -- -- --
Interest/Investment Income - Operating -- -- -- -- --
Interest Expense(Income) - Net Operating -- -- -- -- --
Interest Exp.(Inc.),Net-Operating, Total -- -- -- -- --
Purchased R&D Written-Off -- -- -- -- --
Restructuring Charge -- -- -- -- --
Litigation 20.440 0.000 0.000 -- --
Impairment-Assets Held for Use -- -- -- -- --
Impairment-Assets Held for Sale -- -- -- -- --
Other Unusual Expense (Income) 4.610 0.000 0.000 -- --
Unusual Expense (Income) 25.050 0.000 0.000 -- --
Foreign Currency Adjustment -- -- -- -- --
Unrealized Losses (Gains) -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- --
Loss(Gain) on Sale of Assets - Operating -- -- -- -- --
Other Operating Expense -- -- -- -- --
Other, Net -- -- -- -- --
Other Operating Expenses, Total -- -- -- -- --
Total Operating Expense 3,031.900 2,901.850 2,709.660 2,622.970 2,030.890
Operating Income 320.070 379.050 312.940 323.610 247.240
Interest Expense - Non-Operating (61.460) (69.900) (51.040) (45.570) (37.930)
Interest Capitalized - Non-Operating -- -- -- -- --
Interest Expense, Net Non-Operating (61.460) (69.900) (51.040) (45.570) (37.930)
Interest Income - Non-Operating 2.030 1.510 0.740 0.580 0.720
Investment Income - Non-Operating 106.610 (2.870) (3.330) 4.900 0.000
Interest/Invest Income - Non-Operating 108.640 (1.360) (2.590) 5.470 0.720
Interest Income(Exp), Net Non-Operating -- -- -- -- --
Interest Inc.(Exp.),Net-Non-Op., Total 47.170 (71.260) (53.630) (40.090) (37.210)
Gain (Loss) on Sale of Assets -- -- -- -- --
Foreign Currency Adjustment -- -- -- -- --
Unrealized Gains (Losses) -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- --
Other Non-Operating Income (Expense) (0.110) (1.230) 0.360 -- --
Other, Net (0.110) (1.230) 0.360 -- --
Net Income Before Taxes 367.140 306.560 259.680 283.520 210.030
Provision for Income Taxes 108.340 94.440 73.420 98.470 73.010
Net Income After Taxes 258.800 212.120 186.250 185.050 137.020
Minority Interest (2.430) 0.000 0.000 -- --
Equity In Affiliates -- -- -- -- --
U.S. GAAP Adjustment -- -- -- -- --
Net Income Before Extra. Items 256.360 212.120 186.250 185.050 137.020
Accounting Change -- -- -- -- --
Discontinued Operations (27.630) (1.190) (2.520) 0.000 34.200
Extraordinary Item -- -- -- -- --
Tax on Extraordinary Items -- -- -- -- --
Total Extraordinary Items (27.630) (1.190) (2.520) 0.000 34.200
Net Income 228.730 210.930 183.730 185.050 171.230
Preferred Dividends -- -- -- -- --
General Partners' Distributions -- -- -- -- --
Miscellaneous Earnings Adjustment -- -- -- -- --
Pro Forma Adjustment -- -- -- -- --
Interest Adjustment - Primary EPS -- -- -- -- --
Total Adjustments to Net Income -- -- -- -- --
Income Available to Com Excl ExtraOrd 256.360 212.120 186.250 185.050 137.020
Income Available to Com Incl ExtraOrd 228.730 210.930 183.730 185.050 171.230
Basic Weighted Average Shares 97.890 98.760 99.780 100.670 99.320
Basic EPS Excluding Extraordinary Items 2.620 2.150 1.870 1.840 1.380
Basic EPS Including Extraordinary Items 2.340 2.140 1.840 1.840 1.720
Dilution Adjustment -- -- -- 0.000 --
Diluted Net Income 228.730 210.930 183.730 185.050 171.230
Diluted Weighted Average Shares 99.070 100.210 101.370 102.620 101.710
Diluted EPS Excluding ExtraOrd Items 2.590 2.120 1.840 1.800 1.350
Diluted EPS Including ExtraOrd Items 2.310 2.100 1.810 1.800 1.680
DPS - Common Stock Primary Issue 0.680 0.600 0.560 0.520 0.430
Dividends per Share - Com Stock Issue 2 -- -- -- -- --
Dividends per Share - Com Stock Issue 3 -- -- -- -- --
Dividends per Share - Com Stock Issue 4 -- -- -- -- --
Special DPS - Common Stock Primary Issue -- -- -- -- --
Special DPS - Common Stock Issue 2 -- -- -- -- --
Special DPS - Common Stock Issue 3 -- -- -- -- --
Special DPS - Common Stock Issue 4 -- -- -- -- --
Gross Dividends - Common Stock 67.280 59.910 56.580 53.130 43.130
(Gain) Loss on Sale of Assets, Suppl. -- -- -- -- --
Impairment-Assets Held for Sale, Suppl. -- -- -- -- --
Impairment-Assets Held for Use, Suppl. -- -- -- -- --
Litigation Charge, Supplemental -- -- -- -- --
Purchased R&D Written-Off, Supplemental -- -- -- -- --
Restructuring Charge, Supplemental -- -- -- -- --
Other Unusual Expense(Income), Suppl. -- -- -- -- --
Non-Recurring Items, Supplemental, Total -- -- -- -- --
Total Special Items 25.050 0.000 0.000 -- --
Normalized Income Before Taxes 392.190 306.560 259.680 283.520 210.030
Effect of Special Items on Income Taxes 7.390 0.000 0.000 -- --
Inc Tax Ex Impact of Sp Items 115.740 94.440 73.420 98.470 73.010
Normalized Income After Taxes 276.450 212.120 186.250 185.050 137.020
Normalized Inc. Avail to Com. 274.020 212.120 186.250 185.050 137.020
Basic Normalized EPS 2.800 2.150 1.870 1.840 1.380
Diluted Normalized EPS 2.770 2.120 1.840 1.800 1.350
Pro Forma Stock Compensation Expense -- -- -- -- 11.400
Net Income after Stock Based Comp. Exp. -- -- -- -- 159.830
Basic EPS after Stock Based Comp. Exp. -- -- -- -- 1.610
Diluted EPS after Stock Based Comp. Exp. -- -- -- -- 1.570
Stock-Based Compensation, Supplemental 20.600 22.900 25.300 24.200 --
Interest Expense, Supplemental 61.460 69.900 51.040 45.570 37.930
Interest Capitalized, Supplemental -- -- -- -- --
Depreciation, Supplemental 59.670 57.600 55.680 56.570 47.060
Funds From Operations - REIT -- -- -- -- --
Amort of Acquisition Costs, Supplemental -- -- -- -- --
Amort of Intangibles, Supplemental 24.000 21.800 13.200 11.700 7.500
Rental Expense, Supplemental 37.520 34.690 35.990 33.650 27.710
EPS, Supplemental -- -- -- -- --
Advertising Expense, Supplemental -- -- -- -- --
Equity in Affiliates, Supplemental (3.040) (2.870) (3.330) (0.540) --
Minority Interest, Supplemental (2.430) 0.000 0.000 -- --
Research & Development Exp, Supplemental 62.450 56.820 56.550 46.040 31.450
Audit Fees 4.580 3.990 -- -- 3.350
Audit-Related Fees 0.140 0.270 -- -- 0.600
Tax Fees 1.220 0.920 -- -- 1.670
All Other Fees 0.000 0.000 -- -- 0.400
Reported Recurring Revenue -- -- -- -- --
Reported Net Premiums Written -- -- -- -- --
Reported Total Revenue -- -- -- -- --
Reported Operating Revenue -- -- -- -- --
Reported Total Cost of Revenue -- -- -- -- --
Reported Total Sales, General & Admin. -- -- -- -- --
Reported Gross Profit 1,014.550 1,012.700 896.060 848.020 --
Reported Operating Profit 324.690 379.050 312.940 323.610 --
Reported Operating Profit Margin -- -- -- -- --
Reported Ordinary Profit -- -- -- -- --
Reported Net Income After Tax -- -- -- -- --
Reported Basic EPS -- -- -- -- --
Reported Diluted EPS -- -- -- -- --
Reported Net Business Profits -- -- -- -- --
Balance Sheet (Differentiates) -
Annual - Standardised in Millions
of US Dollar
Fiscal Period: 2008 2007 2006 2005 2004
Period End Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2004
Update Type: Update Reclassified Update Update Update
Update Date: 12/31/2008 12/31/2008 12/31/2006 12/31/2005 12/31/2004
Source 10-K 10-K 10-K 10-K 10-K
Source Date: 2/24/2009 2/24/2009 2/26/2007 3/1/2006 3/11/2005
Complete Statement: Complete Complete Complete Complete Complete
Auditor Code: DT DT DT DT DT
Cash -- -- -- -- --
Cash & Equivalents 39.340 70.800 54.820 48.500 31.500
Short Term Investments -- -- -- -- --
Cash and Short Term Investments 39.340 70.800 54.820 48.500 31.500
Accounts Receivable - Trade, Gross 486.240 488.880 456.390 454.900 432.430
Provision for Doubtful Accounts (25.160) (27.470) (34.250) (31.050) (35.970)
Accounts Receivable - Trade, Net 461.080 461.410 422.130 423.850 396.460
Notes Receivable - Short Term -- -- -- -- --
Receivables - Other -- -- -- -- --
Total Receivables, Net 461.080 461.410 422.130 423.850 396.460
Inventories - Finished Goods 151.250 134.140 157.210 153.510 161.870
Inventories - Work In Progress 53.240 50.790 55.140 49.420 34.990
Inventories - Raw Materials 212.790 194.090 186.510 146.390 126.820
Inventories - Other -- -- -- -- --
LIFO Reserve -- -- -- -- --
Total Inventory 417.290 379.020 398.860 349.310 323.680
Prepaid Expenses 63.110 35.800 31.240 24.390 24.430
Restricted Cash - Current -- -- -- -- --
Deferred Income Tax - Current Asset 51.350 50.510 50.580 48.970 49.070
Discountinued Operations - Current Asset 0.000 40.490 -- -- 0.000
Other Current Assets -- -- -- -- --
Other Current Assets, Total 51.350 91.000 50.580 48.970 49.070
Total Current Assets 1,032.180 1,038.020 957.630 895.020 825.140
Buildings - Gross 204.760 210.410 181.340 168.780 167.990
Land/Improvements - Gross 32.950 35.040 28.990 24.430 34.230
Machinery/Equipment - Gross 580.630 548.040 521.250 483.640 464.970
Construction in Progress - Gross 24.380 30.170 38.310 21.330 23.340
Leases - Gross -- -- -- -- --
Natural Resources - Gross -- -- -- -- --
Other Property/Plant/Equipment - Gross -- -- -- -- --
Property/Plant/Equipment, Total - Gross 842.710 823.660 769.880 698.170 690.530
Accumulated Depreciation, Total (498.830) (461.970) (439.510) (386.330) (354.230)
Property/Plant/Equipment, Total - Net 343.880 361.690 330.370 311.840 336.300
Goodwill - Gross -- -- -- -- --
Accumulated Goodwill Amortization -- -- -- -- --
Goodwill, Net 2,101.850 1,999.120 1,718.770 1,718.210 1,620.400
Intangibles - Gross 594.420 541.920 320.270 286.440 269.950
Accumulated Intangible Amortization (78.910) (54.900) (33.260) (19.910) (11.820)
Intangibles, Net 515.510 487.030 287.010 266.530 258.130
LT Investment - Affiliate Companies -- -- -- -- --
LT Investments - Other -- -- -- -- --
Long Term Investments -- -- -- -- --
Note Receivable - Long Term -- -- -- -- --
Deferred Charges -- -- -- -- --
Pension Benefits - Overfunded -- -- -- -- --
Defered Income Tax - Long Term Asset -- -- -- -- --
Discontinued Operations - LT Asset 0.000 32.520 -- 0.000 0.390
Restricted Cash - Long Term -- -- -- -- --
Other Long Term Assets 59.790 82.240 71.200 62.150 80.210
Other Long Term Assets, Total 59.790 114.760 71.200 62.150 80.610
Total Assets 4,053.210 4,000.610 3,364.980 3,253.760 3,120.580
Accounts Payable 217.900 227.790 206.290 207.320 195.290
Payable/Accrued -- -- -- -- --
Accrued Expenses 169.560 205.150 180.310 184.480 188.960
Notes Payable/Short Term Debt 0.000 13.590 14.560 0.000 0.000
Current Port. of LT Debt/Capital Leases 0.620 5.080 7.630 4.140 11.960
Dividends Payable -- -- -- -- --
Customer Advances -- -- -- -- --
Security Deposits -- -- -- -- --
Income Taxes Payable 5.450 15.000 22.490 17.520 27.400
Other Payables -- -- -- -- --
Deferred Income Tax - Current Liability -- -- -- -- --
Discontinued Operations - Curr Liability 0.000 3.700 0.000 0.190 0.190
Other Current Liabilities 104.980 90.020 90.000 111.030 103.080
Other Current liabilities, Total 110.430 108.720 112.500 128.740 130.670
Total Current Liabilities 498.500 560.320 521.280 524.670 526.880
Long Term Debt 953.470 1,041.930 721.870 748.480 724.150
Capital Lease Obligations -- -- -- -- --
Total Long Term Debt 953.470 1,041.930 721.870 748.480 724.150
Total Debt 954.090 1,060.590 744.060 752.610 736.110
Deferred Income Tax - LT Liability 146.560 166.920 109.780 125.790 142.870
Deferred Income Tax 146.560 166.920 109.780 125.790 142.870
Minority Interest 121.390 0.000 -- -- --
Reserves -- -- -- -- --
Pension Benefits - Underfunded 304.860 198.190 255.520 226.730 205.020
Other Long Term Liabilities 129.750 118.390 86.530 70.460 70.800
Discontinued Operations - Liabilities 0.000 4.000 0.000 2.030 3.050
Other Liabilities, Total 434.610 320.580 342.040 299.210 278.880
Total Liabilities 2,154.530 2,089.740 1,694.980 1,698.150 1,672.780
Redeemable Preferred Stock -- -- -- -- --
Redeemable Convertible Preferred Stock -- -- -- -- --
Redeemable Preferred Stock, Total -- -- -- -- --
Preferred Stock - Non Redeemable -- -- -- -- --
Convertible Preferred Stock - Non Rdmbl -- -- -- -- --
Treasury Stock - Preferred -- -- -- -- --
General Partner -- -- -- -- --
Preferred Stock - Non Redeemable, Net -- -- -- -- --
Common Stock 16.380 16.540 16.630 16.870 16.830
Limited Partner -- -- -- -- --
Common Stock, Total 16.380 16.540 16.630 16.870 16.830
Additional Paid-In Capital 451.240 476.240 488.540 518.750 517.370
Retained Earnings (Accumulated Deficit) 1,457.680 1,296.230 1,148.130 1,020.980 889.060
Treasury Stock - Common -- -- -- -- --
ESOP Debt Guarantee -- -- -- -- --
Unrealized Gain (Loss) -- -- -- -- --
Translation Adjustment -- -- -- -- --
Other Equity -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- --
Other Comprehensive Income (26.620) 121.870 16.700 (0.990) 24.530
Other Equity, Total (26.620) 121.870 16.700 (0.990) 24.530
Total Equity 1,898.680 1,910.870 1,670.000 1,555.610 1,447.790
Total Liabilities & Shareholders' Equity 4,053.210 4,000.610 3,364.980 3,253.760 3,120.580
Shares Outs - Common Stock Primary Issue 98.280 99.220 99.780 101.200 100.970
Shares Outstanding - Common Issue 2 -- -- -- -- --
Shares Outstanding - Common Issue 3 -- -- -- -- --
Shares Outstanding - Common Issue 4 -- -- -- -- --
Total Common Shares Outstanding 98.280 99.220 99.780 101.200 100.970
Treas Shares - Common Stock Prmry Issue 0.000 -- -- -- --
Treasury Shares - Common Issue 2 -- -- -- -- --
Treasury Shares - Common Issue 3 -- -- -- -- --
Treasury Shares - Common Issue 4 -- -- -- -- --
Shares Outstanding - Preferred Issue 1 -- -- -- -- --
Shares Outstanding - Preferred Issue 2 -- -- -- -- --
Shares Outstanding - Preferred Issue 3 -- -- -- -- --
Shares Outstanding - Preferred Issue 4 -- -- -- -- --
Shares Outstanding - Preferred Issue 5 -- -- -- -- --
Shares Outstanding - Preferred Issue 6 -- -- -- -- --
Total Preferred Shares Outstanding -- -- -- -- --
Treasury Shares - Preferred Issue 1 -- -- -- -- --
Treasury Shares - Preferred Issue 2 -- -- -- -- --
Treasury Shares - Preferred Issue 3 -- -- -- -- --
Treasury Shares - Preferred Issue 4 -- -- -- -- --
Treasury Shares - Preferred Issue 5 -- -- -- -- --
Treasury Shares - Preferred Issue 6 -- -- -- -- --
Full-Time Employees 14,700.000 16,000.000 14,800.000 14,700.000 12,900.000
Part-Time Employees -- -- -- -- --
Number of Common Shareholders 3,835.000 3,817.000 3,907.000 3,922.000 3,995.000
Accumulated Goodwill Amortization Suppl. -- -- -- -- --
Accumulated Intangible Amort, Suppl. 78.910 54.900 33.260 19.910 11.820
Deferred Revenue - Current -- -- -- -- --
Deferred Revenue - Long Term -- -- -- -- --
Total Risk-Weighted Capital -- -- -- -- --
Tier 1 Capital % -- -- -- -- --
Total Capital % -- -- -- -- --
Trading Account -- -- -- -- --
Credit Exposure -- -- -- -- --
Non-Performing Loans -- -- -- -- --
Assets under Management -- -- -- -- --
Reported Total Assets -- -- -- -- --
Reported Total Liabilities -- -- -- -- --
Shareholders' Equity Excl. Stock Subscr. -- -- -- -- --
Reported Shareholder's Equity -- -- -- -- --
Reported Net Assets -- -- -- -- --
Reported Net Assets to Total Assets -- -- -- -- --
Reported Return on Assets -- -- -- -- --
Reported Return on Equity -- -- -- -- --
Cash Flow (Indirect) - Annual - Standardised in Millions of US Dollar [+] Add Item
Fiscal Period: 2008 2007 2006 2005 2004
Period End Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2004
Period Length: 12 Months 12 Months 12 Months 12 Months 12 Months
Update Type: Update Reclassified Reclassified Update Reclassified
Update Date: 12/31/2008 12/31/2008 12/31/2008 12/31/2005 12/31/2005
Source 10-K 10-K 10-K 10-K 10-K
Source Date: 2/24/2009 2/24/2009 2/24/2009 3/1/2006 3/1/2006
Complete Statement: Complete Complete Complete Complete Complete
Auditor Code: DT DT DT DT DT
Net Income/Starting Line 228.730 210.930 183.730 185.050 171.230
Depreciation 59.670 57.600 55.680 56.570 47.060
Depreciation/Depletion 59.670 57.600 55.680 56.570 47.060
Amortization of Intangibles 27.610 25.560 18.180 16.000 7.500
Amortization of Acquisition Costs -- -- -- -- --
Amortization 27.610 25.560 18.180 16.000 7.500
Deferred Taxes 40.750 (16.650) (10.610) 5.900 16.740
Accounting Change -- -- -- -- --
Discontinued Operations (2.610) 5.920 4.540 (0.630) (20.270)
Extraordinary Item -- -- -- -- --
Unusual Items (109.140) (1.930) (0.360) (5.440) 0.000
Purchased R&D -- -- -- -- --
Equity in Net Earnings (Loss) 3.040 2.870 3.330 -- --
Other Non-Cash Items 43.230 18.270 22.370 15.510 6.350
Non-Cash Items (65.480) 25.120 29.880 9.440 (13.930)
Accounts Receivable (18.250) (19.070) 15.470 (20.950) 26.920
Inventories (33.310) 14.710 (45.770) (19.200) (52.000)
Prepaid Expenses (27.390) 2.180 (5.010) (0.120) 2.180
Other Assets -- -- -- -- --
Accounts Payable (1.970) 19.480 (18.410) 6.630 17.270
Accrued Expenses (29.210) 8.760 (11.490) (22.490) 7.590
Payable/Accrued -- -- -- -- --
Taxes Payable (4.410) 2.850 10.350 10.360 6.350
Other Liabilities 9.290 (3.210) 6.110 21.120 20.390
Other Assets & Liabilities, Net 18.170 13.020 3.350 (0.440) 6.790
Other Operating Cash Flow -- -- -- -- --
Changes in Working Capital (87.080) 38.720 (45.400) (25.090) 35.490
Cash from Operating Activities 204.220 341.280 231.460 247.860 264.090
Purchase of Fixed Assets (53.090) (61.520) (50.890) (62.470) (48.870)
Purchase/Acquisition of Intangibles -- -- -- -- --
Software Development Costs -- -- -- -- --
Capital Expenditures (53.090) (61.520) (50.890) (62.470) (48.870)
Acquisition of Business (2.030) (487.560) (29.290) (150.530) (869.160)
Sale of Business 37.910 0.000 (24.010) (10.160) 773.400
Sale of Fixed Assets 4.740 5.200 0.650 17.110 0.000
Sale/Maturity of Investment -- -- -- 23.840 0.000
Investment, Net (0.010) (5.540) (6.370) (2.070) 0.060
Purchase of Investments -- -- -- -- --
Sale of Intangible Assets -- -- -- -- --
Intangible, Net -- -- -- -- --
Other Investing Cash Flow -- -- -- -- --
Other Investing Cash Flow Items, Total 40.610 (487.910) (59.010) (121.810) (95.700)
Cash from Investing Activities (12.480) (549.420) (109.900) (184.290) (144.560)
Other Financing Cash Flow (0.110) (1.880) 0.000 -- --
Financing Cash Flow Items (0.110) (1.880) 0.000 -- --
Cash Dividends Paid - Common (67.280) (59.910) (56.580) (53.130) (43.130)
Cash Dividends Paid - Preferred -- -- -- -- --
Total Cash Dividends Paid (67.280) (59.910) (56.580) (53.130) (43.130)
Sale/Issuance of Common 1.620 4.200 3.040 8.680 0.000
Repurchase/Retirement of Common (50.000) (40.640) (59.360) (25.000) (4.200)
Common Stock, Net (48.380) (36.440) (56.320) (16.320) (4.200)
Sale/Issuance of Preferred -- -- -- -- --
Repurchase/Retirement of Preferred -- -- -- -- --
Preferred Stock, Net -- -- -- -- --
Sale/Issuance of Common/Preferred -- -- -- -- --
Repurch./Retirement of Common/Preferred -- -- -- -- --
Options Exercised 5.590 7.390 4.070 8.380 10.860
Warrants Converted -- -- -- -- --
Treasury Stock -- -- -- -- --
Issuance (Retirement) of Stock, Net (42.790) (29.050) (52.250) (7.940) 6.660
Short Term Debt Issued -- -- -- -- --
Short Term Debt Reduction -- -- -- -- --
Short Term Debt, Net (16.990) (1.830) 13.830 0.000 (4.160)
Long Term Debt Issued 715.000 1,269.430 608.980 413.280 1,193.320
Long Term Debt Reduction (805.020) (954.080) (631.760) (395.980) (1,290.520)
Long Term Debt, Net (90.020) 315.350 (22.780) 17.300 (97.200)
Total Debt Issued -- -- -- -- --
Total Debt Reduction -- -- -- -- --
Issuance (Retirement) of Debt, Net (107.010) 313.520 (8.950) 17.300 (101.360)
Cash from Financing Activities (217.200) 222.690 (117.780) (43.780) (137.830)
Foreign Exchange Effects (5.990) 1.430 2.550 (2.790) 1.810
Net Change in Cash (31.450) 15.980 6.320 17.010 (16.490)
Net Cash - Beginning Balance 70.800 54.820 48.500 31.500 47.990
Net Cash - Ending Balance 39.340 70.800 54.820 48.500 31.500
Cash Interest Paid 63.850 66.040 51.380 44.400 49.340
Cash Taxes Paid 80.770 98.800 77.230 79.410 63.490
Reported Cash from Operating Activities -- -- -- -- --
Reported Cash from Investing Activities -- -- -- -- --
Reported Cash from Financing Activities -- -- -- -- --
ST debt $8 $1 $4 $5 $12
LT debt $992 $953 $1,035 $1,024 $1,119
Equity $1,884 $1,899 $2,056 $2,097 $1,974
Invested Capital $2,883 $2,853 $3,095 $3,126 $3,106
$1.28 $1.23
$180 $168
2,866 2,757
6.3% 6.1%
$2,866 $2,757
3,175 3,170
0.9x 0.9x
5.7% 5.3%
3,175 3,170
1,390 1,345
2.3x 2.4x
12.9% 12.5%
$823 $792
$462 $446
$43 $41
$64 $64
$99 $97
$155 $144
5.2% 6.9%
$193 $195
($71) ($75)
$122 $120
$180 $168
67.7% 71.5%
All Financial Reports
Nalco Holding Co
Income Statement - Annual -
Standardised in Millions of US
Dollar
Fiscal Period: 2008 2007 2006 2005 2004
Period End Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2004
Period Length: 12 Months 12 Months 12 Months 12 Months 12 Months
Update Type: Update Reclassified Reclassified Reclassified Reclassified
Update Date: 12/31/2008 12/31/2008 12/31/2008 12/31/2007 12/31/2006
Source 10-K 10-K 10-K 10-K 10-K
Source Date: 2/25/2009 2/25/2009 2/25/2009 2/28/2008 3/1/2007
Complete Statement: Complete Complete Complete Complete Complete
Auditor Code: EY EY EY EY EY
Net Sales 4,212.400 3,912.500 3,602.600 3,312.400 3,033.300
Gross Revenue -- -- -- -- --
Sales Returns and Allowances -- -- -- -- --
Excise Tax Receipts -- -- -- -- --
Revenue 4,212.400 3,912.500 3,602.600 3,312.400 3,033.300
Interest Income, Non-Bank -- -- -- -- --
Other Revenue -- -- -- -- --
Other Revenue, Total -- -- -- -- --
Total Revenue 4,212.400 3,912.500 3,602.600 3,312.400 3,033.300
Cost of Revenue 2,381.100 2,157.900 1,995.300 1,841.000 1,578.800
Excise Taxes Payments -- -- -- -- --
Cost of Revenue, Total 2,381.100 2,157.900 1,995.300 1,841.000 1,578.800
Gross Profit 1,831.300 1,754.600 1,607.300 1,471.400 1,454.500
Selling/General/Administrative Expense 1,247.200 1,201.000 1,094.700 1,020.900 1,085.000
Labor & Related Expense -- -- -- -- --
Advertising Expense -- -- -- -- --
Selling/General/Admin. Expenses, Total 1,247.200 1,201.000 1,094.700 1,020.900 1,085.000
Research & Development 0 0 0 0 0
Depreciation -- -- -- -- --
Amortization of Intangibles 56.800 62.100 70.100 81.600 96.300
Amortization of Acquisition Costs -- -- -- -- --
Depreciation/Amortization 56.800 62.100 70.100 81.600 96.300
Interest Expense - Operating -- -- -- -- --
Interest Capitalized - Operating -- -- -- -- --
Interest Expense, Net - Operating -- -- -- -- --
Interest Income - Operating -- -- -- -- --
Investment Income - Operating -- -- -- -- --
Interest/Investment Income - Operating -- -- -- -- --
Interest Expense(Income) - Net Operating -- -- -- -- --
Interest Exp.(Inc.),Net-Operating, Total -- -- -- -- --
Purchased R&D Written-Off -- -- -- 0.000 122.300
Restructuring Charge 33.400 15.300 9.500 25.600 1.700
Litigation -- -- -- -- --
Impairment-Assets Held for Use 544.200 0.000 0.000 -- --
Impairment-Assets Held for Sale -- -- -- -- --
Other Unusual Expense (Income) (38.100) 0.000 0.000 -- --
Unusual Expense (Income) 539.500 15.300 9.500 25.600 124.000
Foreign Currency Adjustment -- -- -- -- --
Unrealized Losses (Gains) -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- --
Loss(Gain) on Sale of Assets - Operating -- -- -- -- --
Other Operating Expense -- -- -- -- --
Other, Net -- -- -- -- --
Other Operating Expenses, Total -- -- -- -- --
Total Operating Expense 4,224.600 3,436.300 3,169.600 2,969.100 2,884.100
Operating Income (12.200) 476.200 433.000 343.300 149.200
Interest Expense - Non-Operating (258.800) (274.000) (272.000) (258.000) (250.800)
Interest Capitalized - Non-Operating -- -- -- -- --
Interest Expense, Net Non-Operating (258.800) (274.000) (272.000) (258.000) (250.800)
Interest Income - Non-Operating 8.300 9.100 9.100 8.400 10.200
Investment Income - Non-Operating (10.400) 0.300 (0.100) 6.800 1.700
Interest/Invest Income - Non-Operating (2.100) 9.400 9.000 15.200 11.900
Interest Income(Exp), Net Non-Operating -- -- -- -- --
Interest Inc.(Exp.),Net-Non-Op., Total (260.900) (264.600) (263.000) (242.800) (238.900)
Gain (Loss) on Sale of Assets -- -- -- -- --
Foreign Currency Adjustment -- -- -- -- --
Unrealized Gains (Losses) -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- --
Other Non-Operating Income (Expense) (7.000) (5.100) (4.300) (3.700) (12.500)
Other, Net (7.000) (5.100) (4.300) (3.700) (12.500)
Net Income Before Taxes (280.100) 206.500 165.700 96.800 (102.200)
Provision for Income Taxes 54.500 69.300 58.900 43.300 30.800
Net Income After Taxes (334.600) 137.200 106.800 53.500 (133.000)
Minority Interest (8.000) (8.200) (7.900) (5.700) (5.800)
Equity In Affiliates -- -- -- -- --
U.S. GAAP Adjustment -- -- -- -- --
Net Income Before Extra. Items (342.600) 129.000 98.900 47.800 (138.800)
Accounting Change -- -- -- -- --
Discontinued Operations -- -- -- -- --
Extraordinary Item -- -- -- -- --
Tax on Extraordinary Items -- -- -- -- --
Total Extraordinary Items -- -- -- -- --
Net Income (342.600) 129.000 98.900 47.800 (138.800)
Preferred Dividends -- -- -- -- --
General Partners' Distributions -- -- -- -- --
Miscellaneous Earnings Adjustment -- -- -- -- --
Pro Forma Adjustment -- -- -- -- --
Interest Adjustment - Primary EPS -- -- -- -- --
Total Adjustments to Net Income -- -- -- -- --
Income Available to Com Excl ExtraOrd (342.600) 129.000 98.900 47.800 (138.800)
Income Available to Com Incl ExtraOrd (342.600) 129.000 98.900 47.800 (138.800)
Basic Weighted Average Shares 140.100 143.200 143.000 141.700 97.700
Basic EPS Excluding Extraordinary Items (2.450) 0.900 0.690 0.340 (1.420)
Basic EPS Including Extraordinary Items (2.450) 0.900 0.690 0.340 (1.420)
Dilution Adjustment 0.000 -- -- 0.000 --
Diluted Net Income (342.600) 129.000 98.900 47.800 (138.800)
Diluted Weighted Average Shares 140.100 146.700 146.700 146.600 97.700
Diluted EPS Excluding ExtraOrd Items (2.450) 0.880 0.670 0.330 (1.420)
Diluted EPS Including ExtraOrd Items (2.450) 0.880 0.670 0.330 (1.420)
DPS - Common Stock Primary Issue 0.140 0.140 0.000 0.000 0.000
Dividends per Share - Com Stock Issue 2 -- -- -- -- --
Dividends per Share - Com Stock Issue 3 -- -- -- -- --
Dividends per Share - Com Stock Issue 4 -- -- -- -- --
Special DPS - Common Stock Primary Issue -- -- -- -- --
Special DPS - Common Stock Issue 2 -- -- -- -- --
Special DPS - Common Stock Issue 3 -- -- -- -- --
Special DPS - Common Stock Issue 4 -- -- -- -- --
Gross Dividends - Common Stock 19.600 20.000 0.000 0.000 0.000
(Gain) Loss on Sale of Assets, Suppl. -- -- -- -- --
Impairment-Assets Held for Sale, Suppl. -- -- -- -- --
Impairment-Assets Held for Use, Suppl. -- -- -- -- --
Litigation Charge, Supplemental -- -- -- -- --
Purchased R&D Written-Off, Supplemental -- -- -- -- --
Restructuring Charge, Supplemental -- -- -- -- --
Other Unusual Expense(Income), Suppl. -- -- -- -- --
Non-Recurring Items, Supplemental, Total -- -- -- -- --
Total Special Items 539.500 15.300 9.500 25.600 124.000
Normalized Income Before Taxes 259.400 221.800 175.200 122.400 21.800
Effect of Special Items on Income Taxes 188.830 5.140 3.380 11.450 0.600
Inc Tax Ex Impact of Sp Items 243.330 74.440 62.280 54.750 31.400
Normalized Income After Taxes 16.080 147.370 112.920 67.650 (9.600)
Normalized Inc. Avail to Com. 8.080 139.170 105.020 61.950 (15.400)
Basic Normalized EPS 0.060 0.970 0.730 0.440 (0.160)
Diluted Normalized EPS 0.060 0.950 0.720 0.420 (0.160)
Pro Forma Stock Compensation Expense -- -- -- -- --
Net Income after Stock Based Comp. Exp. -- -- -- -- --
Basic EPS after Stock Based Comp. Exp. -- -- -- -- --
Diluted EPS after Stock Based Comp. Exp. -- -- -- -- --
Stock-Based Compensation, Supplemental 6.200 15.500 1.800 0.300 0.100
Interest Expense, Supplemental 258.800 274.000 272.000 258.000 250.800
Interest Capitalized, Supplemental 0.000 0.000 (0.500) (0.200) (1.600)
Depreciation, Supplemental 136.600 132.300 131.000 133.300 114.300
Funds From Operations - REIT -- -- -- -- --
Amort of Acquisition Costs, Supplemental -- -- -- -- --
Amort of Intangibles, Supplemental 56.800 62.100 70.100 81.600 96.300
Rental Expense, Supplemental 43.100 39.400 36.700 39.100 44.600
EPS, Supplemental -- -- -- -- --
Advertising Expense, Supplemental -- -- -- -- --
Equity in Affiliates, Supplemental 0.300 1.400 3.500 1.600 3.200
Minority Interest, Supplemental (8.000) (8.200) (7.900) (5.700) (5.800)
Research & Development Exp, Supplemental 74.000 66.100 60.900 57.400 179.000
Audit Fees 4.700 4.700 -- -- --
Audit-Related Fees 0.000 0.100 -- -- --
Tax Fees 0.000 0.000 -- -- --
All Other Fees 0.000 0.000 -- -- --
Reported Recurring Revenue -- -- -- -- --
Reported Net Premiums Written -- -- -- -- --
Reported Total Revenue -- -- -- -- --
Reported Operating Revenue -- -- -- -- --
Reported Total Cost of Revenue -- -- -- -- --
Reported Total Sales, General & Admin. -- -- -- -- --
Reported Gross Profit -- -- -- -- --
Reported Operating Profit -- -- -- 343.300 149.200
Reported Operating Profit Margin -- -- -- -- --
Reported Ordinary Profit -- -- -- -- --
Reported Net Income After Tax -- -- -- -- --
Reported Basic EPS -- -- -- -- --
Reported Diluted EPS -- -- -- -- --
Reported Net Business Profits -- -- -- -- --
Balance Sheet (Differentiates) -
Annual - Standardised in Millions
of US Dollar
Fiscal Period: 2008 2007 2006 2005 2004
Period End Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2004
Update Type: Update Update Update Reclassified Update
Update Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2006 12/31/2004
Source 10-K 10-K 10-K 10-K 10-K
Source Date: 2/25/2009 2/28/2008 3/1/2007 3/1/2007 3/24/2005
Complete Statement: Complete Complete Complete Complete Complete
Auditor Code: EY EY EY EY EY
Cash -- -- -- -- --
Cash & Equivalents 61.800 119.900 37.300 30.800 33.300
Short Term Investments -- -- -- -- --
Cash and Short Term Investments 61.800 119.900 37.300 30.800 33.300
Accounts Receivable - Trade, Gross 797.800 825.100 714.300 638.900 615.300
Provision for Doubtful Accounts (23.800) (19.500) (19.000) (16.600) (21.100)
Accounts Receivable - Trade, Net 774.000 805.600 695.300 622.300 594.200
Notes Receivable - Short Term -- -- -- -- --
Receivables - Other -- -- -- -- --
Total Receivables, Net 774.000 805.600 695.300 622.300 594.200
Inventories - Finished Goods 301.600 268.900 264.500 242.600 245.400
Inventories - Work In Progress -- -- -- -- --
Inventories - Raw Materials 110.200 81.500 76.200 70.600 68.100
Inventories - Other -- -- -- -- --
LIFO Reserve -- -- -- -- --
Total Inventory 411.800 350.400 340.700 313.200 313.500
Prepaid Expenses 114.400 86.700 65.100 62.000 45.900
Restricted Cash - Current -- -- -- -- --
Deferred Income Tax - Current Asset 25.700 25.900 29.000 21.100 44.200
Discountinued Operations - Current Asset -- -- -- -- --
Other Current Assets -- -- -- -- --
Other Current Assets, Total 25.700 25.900 29.000 21.100 44.200
Total Current Assets 1,387.700 1,388.500 1,167.400 1,049.400 1,031.100
Buildings - Gross 194.900 191.800 175.600 164.300 165.400
Land/Improvements - Gross 73.000 81.100 76.000 74.800 80.900
Machinery/Equipment - Gross 1,075.000 1,040.000 909.300 801.100 743.900
Construction in Progress - Gross -- -- -- -- --
Leases - Gross -- -- -- -- --
Natural Resources - Gross -- -- -- -- --
Other Property/Plant/Equipment - Gross -- -- -- -- --
Property/Plant/Equipment, Total - Gross 1,342.900 1,312.900 1,160.900 1,040.200 990.200
Accumulated Depreciation, Total (639.200) (550.600) (417.500) (284.900) (142.900)
Property/Plant/Equipment, Total - Net 703.700 762.300 743.400 755.300 847.300
Goodwill - Gross -- -- -- -- --
Accumulated Goodwill Amortization -- -- -- -- --
Goodwill, Net 1,700.100 2,459.800 2,299.900 2,196.700 2,368.300
Intangibles - Gross 1,449.400 1,467.700 1,440.300 1,419.800 1,439.300
Accumulated Intangible Amortization (373.000) (346.300) (270.800) (192.300) (115.700)
Intangibles, Net 1,076.400 1,121.400 1,169.500 1,227.500 1,323.600
LT Investment - Affiliate Companies -- -- -- -- --
LT Investments - Other -- -- -- -- --
Long Term Investments -- -- -- -- --
Note Receivable - Long Term 3.400 37.700 60.000 73.200 87.200
Deferred Charges 24.400 34.200 44.300 55.000 64.600
Pension Benefits - Overfunded -- -- -- -- --
Defered Income Tax - Long Term Asset -- -- -- -- --
Discontinued Operations - LT Asset -- -- -- -- --
Restricted Cash - Long Term -- -- -- -- --
Other Long Term Assets 146.300 174.700 172.000 195.300 211.800
Other Long Term Assets, Total 170.700 208.900 216.300 250.300 276.400
Total Assets 5,042.000 5,978.600 5,656.500 5,552.400 5,933.900
Accounts Payable 299.200 316.400 288.200 285.400 261.900
Payable/Accrued -- -- -- -- --
Accrued Expenses 309.400 285.700 246.300 203.300 274.500
Notes Payable/Short Term Debt 93.800 130.400 150.200 22.600 17.700
Current Port. of LT Debt/Capital Leases 0 0 0 0 0
Dividends Payable -- -- -- -- --
Customer Advances -- -- -- -- --
Security Deposits -- -- -- -- --
Income Taxes Payable 32.500 36.800 34.700 31.900 37.200
Other Payables -- -- -- -- --
Deferred Income Tax - Current Liability -- -- -- -- --
Discontinued Operations - Curr Liability -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Other Current liabilities, Total 32.500 36.800 34.700 31.900 37.200
Total Current Liabilities 734.900 769.300 719.400 543.200 591.300
Long Term Debt 3,129.600 3,193.700 3,038.600 3,244.200 3,424.800
Capital Lease Obligations -- -- -- -- --
Total Long Term Debt 3,129.600 3,193.700 3,038.600 3,244.200 3,424.800
Total Debt 3,223.400 3,324.100 3,188.800 3,266.800 3,442.500
Deferred Income Tax - LT Liability 258.800 327.500 314.300 353.000 484.800
Deferred Income Tax 258.800 327.500 314.300 353.000 484.800
Minority Interest 24.500 21.200 12.600 11.200 14.100
Reserves -- -- -- -- --
Pension Benefits - Underfunded 322.200 314.400 430.700 416.400 411.700
Other Long Term Liabilities 178.700 234.700 250.000 278.900 296.800
Discontinued Operations - Liabilities -- -- -- -- --
Other Liabilities, Total 500.900 549.100 680.700 695.300 708.500
Total Liabilities 4,648.700 4,860.800 4,765.600 4,846.900 5,223.500
Redeemable Preferred Stock -- -- -- -- --
Redeemable Convertible Preferred Stock -- -- -- -- --
Redeemable Preferred Stock, Total -- -- -- -- --
Preferred Stock - Non Redeemable -- -- -- -- --
Convertible Preferred Stock - Non Rdmbl -- -- -- -- --
Treasury Stock - Preferred -- -- -- -- --
General Partner -- -- -- -- --
Preferred Stock - Non Redeemable, Net -- -- -- -- --
Common Stock 1.400 1.400 1.400 1.400 1.400
Limited Partner -- -- -- -- --
Common Stock, Total 1.400 1.400 1.400 1.400 1.400
Additional Paid-In Capital 764.500 749.700 740.900 739.100 738.800
Retained Earnings (Accumulated Deficit) (268.800) 100.700 (16.200) (115.100) (162.900)
Treasury Stock - Common (211.300) (108.000) 0.000 -- --
ESOP Debt Guarantee -- -- -- -- --
Unrealized Gain (Loss) -- -- -- -- --
Translation Adjustment -- -- -- -- --
Other Equity -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- --
Other Comprehensive Income 107.500 374.000 164.800 80.100 133.100
Other Equity, Total 107.500 374.000 164.800 80.100 133.100
Total Equity 393.300 1,117.800 890.900 705.500 710.400
Total Liabilities & Shareholders' Equity 5,042.000 5,978.600 5,656.500 5,552.400 5,933.900
Shares Outs - Common Stock Primary Issue 137.230 139.790 143.060 142.740 141.660
Shares Outstanding - Common Issue 2 -- -- -- -- --
Shares Outstanding - Common Issue 3 -- -- -- -- --
Shares Outstanding - Common Issue 4 -- -- -- -- --
Total Common Shares Outstanding 137.230 139.790 143.060 142.740 141.660
Treas Shares - Common Stock Prmry Issue 9.540 4.590 0.000 0.000 --
Treasury Shares - Common Issue 2 -- -- -- -- --
Treasury Shares - Common Issue 3 -- -- -- -- --
Treasury Shares - Common Issue 4 -- -- -- -- --
Shares Outstanding - Preferred Issue 1 -- -- -- -- --
Shares Outstanding - Preferred Issue 2 -- -- -- -- --
Shares Outstanding - Preferred Issue 3 -- -- -- -- --
Shares Outstanding - Preferred Issue 4 -- -- -- -- --
Shares Outstanding - Preferred Issue 5 -- -- -- -- --
Shares Outstanding - Preferred Issue 6 -- -- -- -- --
Total Preferred Shares Outstanding -- -- -- -- --
Treasury Shares - Preferred Issue 1 -- -- -- -- --
Treasury Shares - Preferred Issue 2 -- -- -- -- --
Treasury Shares - Preferred Issue 3 -- -- -- -- --
Treasury Shares - Preferred Issue 4 -- -- -- -- --
Treasury Shares - Preferred Issue 5 -- -- -- -- --
Treasury Shares - Preferred Issue 6 -- -- -- -- --
Full-Time Employees 11,770.000 11,560.000 11,100.000 10,900.000 10,500.000
Part-Time Employees -- -- -- -- --
Number of Common Shareholders 18,200.000 16,000.000 11,200.000 5,800.000 5,600.000
Accumulated Goodwill Amortization Suppl. -- -- -- -- --
Accumulated Intangible Amort, Suppl. 373.000 346.300 270.800 192.300 115.700
Deferred Revenue - Current -- -- -- -- --
Deferred Revenue - Long Term -- -- -- -- --
Total Risk-Weighted Capital -- -- -- -- --
Tier 1 Capital % -- -- -- -- --
Total Capital % -- -- -- -- --
Trading Account -- -- -- -- --
Credit Exposure -- -- -- -- --
Non-Performing Loans -- -- -- -- --
Assets under Management -- -- -- -- --
Reported Total Assets -- -- -- -- --
Reported Total Liabilities -- -- -- -- --
Shareholders' Equity Excl. Stock Subscr. -- -- -- -- --
Reported Shareholder's Equity -- -- -- -- --
Reported Net Assets -- -- -- -- --
Reported Net Assets to Total Assets -- -- -- -- --
Reported Return on Assets -- -- -- -- --
Reported Return on Equity -- -- -- -- --
Cash Flow (Indirect) - Annual - Standardised in Millions of US Dollar [+] Add Item
Fiscal Period: 2008 2007 2006 2005 2004
Period End Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2004
Period Length: 12 Months 12 Months 12 Months 12 Months 12 Months
Update Type: Update Update Update Update Update
Update Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2004
Source 10-K 10-K 10-K 10-K 10-K
Source Date: 2/25/2009 2/28/2008 3/1/2007 3/2/2006 3/24/2005
Complete Statement: Complete Complete Complete Complete Complete
Auditor Code: EY EY EY EY EY
Net Income/Starting Line (342.600) 129.000 98.900 47.800 (138.800)
Depreciation 136.600 132.300 131.000 133.300 114.300
Depreciation/Depletion 136.600 132.300 131.000 133.300 114.300
Amortization of Intangibles 56.800 62.100 70.100 81.600 96.300
Amortization of Acquisition Costs -- -- -- -- --
Amortization 56.800 62.100 70.100 81.600 96.300
Deferred Taxes (30.700) 0.200 (30.000) (39.200) (65.900)
Accounting Change -- -- -- -- --
Discontinued Operations -- -- -- -- --
Extraordinary Item -- -- -- -- --
Unusual Items 506.100 0.000 0.000 0.000 13.700
Purchased R&D -- -- 0.000 0.000 122.300
Equity in Net Earnings (Loss) 1.900 0.900 1.900 2.500 2.800
Other Non-Cash Items 49.200 49.900 64.800 84.600 119.600
Non-Cash Items 557.200 50.800 66.700 87.100 258.400
Accounts Receivable (18.000) (55.400) (40.600) (59.900) (86.400)
Inventories (92.800) 6.200 (15.400) (8.100) (10.900)
Prepaid Expenses -- -- -- -- 0.000
Other Assets -- -- -- 0.000 0.000
Accounts Payable (7.000) 7.300 (8.800) 29.800 96.300
Accrued Expenses -- -- -- -- --
Payable/Accrued -- -- -- -- --
Taxes Payable -- -- -- -- --
Other Liabilities -- -- -- 0.000 0.000
Other Assets & Liabilities, Net 23.600 (9.100) 12.900 (72.500) (25.800)
Other Operating Cash Flow -- -- -- -- --
Changes in Working Capital (94.200) (51.000) (51.900) (110.700) (26.800)
Cash from Operating Activities 283.100 323.400 284.800 199.900 237.500
Purchase of Fixed Assets (133.100) (114.600) (93.400) (74.600) (91.800)
Purchase/Acquisition of Intangibles -- -- -- -- --
Software Development Costs -- -- -- -- --
Capital Expenditures (133.100) (114.600) (93.400) (74.600) (91.800)
Acquisition of Business (21.700) (28.300) (6.400) 0.000 (2.300)
Sale of Business 74.100 0.000 0.000 -- --
Sale of Fixed Assets -- -- -- -- --
Sale/Maturity of Investment -- -- -- -- --
Investment, Net -- -- -- 0.000 --
Purchase of Investments -- -- -- -- --
Sale of Intangible Assets -- -- -- -- --
Intangible, Net -- -- -- -- --
Other Investing Cash Flow (14.700) 1.200 0.200 (1.300) 21.900
Other Investing Cash Flow Items, Total 37.700 (27.100) (6.200) (1.300) 19.600
Cash from Investing Activities (95.400) (141.700) (99.600) (75.900) (72.200)
Other Financing Cash Flow (7.300) (5.900) (4.800) (7.300) (998.900)
Financing Cash Flow Items (7.300) (5.900) (4.800) (7.300) (998.900)
Cash Dividends Paid - Common (19.700) (15.100) 0.000 0.000 0.000
Cash Dividends Paid - Preferred -- -- -- -- --
Total Cash Dividends Paid (19.700) (15.100) 0.000 0.000 0.000
Sale/Issuance of Common -- -- 0.000 0.000 720.500
Repurchase/Retirement of Common (103.300) (108.000) 0.000 -- --
Common Stock, Net (103.300) (108.000) 0.000 0.000 720.500
Sale/Issuance of Preferred -- -- -- -- --
Repurchase/Retirement of Preferred -- -- -- -- --
Preferred Stock, Net -- -- -- -- --
Sale/Issuance of Common/Preferred -- -- -- -- --
Repurch./Retirement of Common/Preferred -- -- -- -- --
Options Exercised -- -- -- -- --
Warrants Converted -- -- -- -- --
Treasury Stock -- -- -- -- --
Issuance (Retirement) of Stock, Net (103.300) (108.000) 0.000 0.000 720.500
Short Term Debt Issued -- -- -- -- --
Short Term Debt Reduction -- -- -- -- --
Short Term Debt, Net (65.800) 13.600 30.800 2.900 (34.800)
Long Term Debt Issued 34.000 50.200 0.000 24.300 719.700
Long Term Debt Reduction (70.800) (40.100) (205.600) (145.800) (639.300)
Long Term Debt, Net (36.800) 10.100 (205.600) (121.500) 80.400
Total Debt Issued -- -- -- -- --
Total Debt Reduction -- -- -- -- --
Issuance (Retirement) of Debt, Net (102.600) 23.700 (174.800) (118.600) 45.600
Cash from Financing Activities (232.900) (105.300) (179.600) (125.900) (232.800)
Foreign Exchange Effects (12.900) 6.200 0.900 (0.600) 0.800
Net Change in Cash (58.100) 82.600 6.500 (2.500) (66.700)
Net Cash - Beginning Balance 119.900 37.300 30.800 33.300 100.000
Net Cash - Ending Balance 61.800 119.900 37.300 30.800 33.300
Cash Interest Paid 213.700 227.800 226.300 217.600 206.300
Cash Taxes Paid 84.500 81.400 88.600 80.400 92.300
Reported Cash from Operating Activities -- -- -- -- --
Reported Cash from Investing Activities -- -- -- -- --
Reported Cash from Financing Activities -- -- -- -- --
2003 2002
12/31/2003 12/31/2002
Update Update
6/30/2004 6/30/2004
PROSPECTUS PROSPECTUS
11/1/2004 11/1/2004
Complete Complete
EY EY
-- --
100.000 120.500
-- --
100.000 120.500
503.900 406.700
(21.000) (24.800)
482.900 481.400
-- --
-- --
482.900 481.400
233.600 194.700
-- --
61.500 67.500
-- --
-- --
295.100 262.200
43.000 28.400
-- --
54.600 39.000
-- --
-- --
54.600 39.000
975.600 931.500
164.900 219.100
69.000 78.500
654.600 825.400
-- --
-- --
-- --
-- --
888.500 1,123.000
(22.900) (299.800)
865.600 823.200
-- --
-- --
2,500.100 2,319.300
1,424.500 2,439.300
(15.600) (274.400)
1,408.900 2,164.900
-- --
-- --
-- --
117.300 2.800
75.000 0.000
-- --
-- --
-- --
-- --
221.300 244.700
296.300 244.700
6,163.800 6,486.400
155.900 317.200
-- --
271.000 202.500
51.900 587.900
0 0
-- --
-- --
-- --
50.000 98.900
-- --
-- --
-- --
-- --
50.000 98.900
528.800 1,206.500
3,262.800 38.300
-- --
3,262.800 38.300
3,314.700 626.200
624.000 963.100
624.000 963.100
11.600 18.000
-- --
374.100 123.600
293.500 447.700
-- --
667.600 571.300
5,094.800 2,797.200
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
0.000 --
-- --
0.000 --
1,001.900 --
(24.100) --
-- --
-- --
-- --
-- --
-- 3,689.200
-- --
91.200 --
91.200 3,689.200
1,069.000 3,689.200
6,163.800 6,486.400
141.290 141.290
-- --
-- --
-- --
141.290 141.290
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
10,500.000 --
-- --
-- --
-- --
15.600 274.400
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
2003 2002
(4.9%)
(2.8%)
1.3%
$51.9 $587.9
3,262.8 38.3
-- --
1,069.0 3,689.2
$4,383.7 $4,315.4
$0.63 $0.61
($182) $128
2,767 2,644
(6.6%) 4.9%
$2,767 $2,644
6,164 6,486
0.4x 0.4x
(3.0%) 2.0%
6,164 6,486
3,689 NA
1.7x NA
(4.9%) NA
$1,394 $1,378
$1,067 $992
$0 $0
$209 $224
$60 $105
$58 $57
$52 $588
$3,263 $38
$1,069 $3,689
$4,384 $4,315
1.3% NA
$233 $323
($101) ($108)
$132 $215
($182) $128
(72.4%) 167.3%
2003 2002
$2,767 $2,644
4.6%
($182) $128
$29 $122
($211) $6
115.9% 4.8%
(4.9%) 0.0%
(5.7%) 0.0%
$242 $297
8.8% 11.2%
$60 $105
NA 44.4%
$209 $224
7.5% 8.5%
($101) ($108)
3.7% 4.1%
$483 $481
295 262
156 317
$622 $426
22.5% 16.1%
All Financial Reports
Nalco Holding Co
Income Statement - Interim -
Standardised in Millions of US
Dollar
Fiscal Period: 2009 Q1 2008 Q4 2008 Q3 2008 Q2 2008 Q1
Period End Date: 3/31/2009 12/31/2008 9/30/2008 6/30/2008 3/31/2008
Period Length: 3 Months 3 Months 3 Months 3 Months 3 Months
Update Type: Update Update Update Update Reclassified
Update Date: 3/31/2009 12/31/2008 9/30/2008 6/30/2008 3/31/2009
Source 10-Q 10-K 10-Q 10-Q 10-Q
Source Date: 4/30/2009 2/25/2009 10/30/2008 8/1/2008 4/30/2009
Complete Statement: Complete Complete Complete Complete Complete
Net Sales 868.400 1,030.900 1,115.500 1,066.300 999.700
Gross Revenue -- -- -- -- --
Sales Returns and Allowances -- -- -- -- --
Excise Tax Receipts -- -- -- -- --
Revenue 868.400 1,030.900 1,115.500 1,066.300 999.700
Interest Income, Non-Bank -- -- -- -- --
Other Revenue -- -- -- -- --
Other Revenue, Total -- -- -- -- --
Total Revenue 868.400 1,030.900 1,115.500 1,066.300 999.700
Cost of Revenue 488.600 579.000 642.800 594.900 563.600
Excise Taxes Payments -- -- -- -- --
Cost of Revenue, Total 488.600 579.000 642.800 594.900 563.600
Gross Profit 379.800 451.900 472.700 471.400 436.100
Selling/General/Administrative Expense 277.800 289.000 317.200 332.200 309.600
Labor & Related Expense -- -- -- -- --
Advertising Expense -- -- -- -- --
Selling/General/Admin. Expenses, Total 277.800 289.000 317.200 332.200 309.600
Research & Development 0 0 0 0 0
Depreciation -- -- -- -- --
Amortization of Intangibles 11.600 13.300 14.000 15.900 13.600
Amortization of Acquisition Costs -- -- -- -- --
Depreciation/Amortization 11.600 13.300 14.000 15.900 13.600
Interest Expense - Operating -- -- -- -- --
Interest Capitalized - Operating -- -- -- -- --
Interest Expense, Net - Operating -- -- -- -- --
Interest Income - Operating -- -- -- -- --
Investment Income - Operating -- -- -- -- --
Interest/Investment Income - Operating -- -- -- -- --
Interest Expense(Income) - Net Operating -- -- -- -- --
Interest Exp.(Inc.),Net-Operating, Total -- -- -- -- --
Purchased R&D Written-Off -- -- -- -- --
Restructuring Charge 0.300 20.600 10.400 1.400 1.000
Litigation -- -- -- -- --
Impairment-Assets Held for Use -- 544.200 -- -- --
Impairment-Assets Held for Sale -- -- -- -- --
Other Unusual Expense (Income) -- 0.000 (38.100) -- --
Unusual Expense (Income) 0.300 564.800 (27.700) 1.400 1.000
Foreign Currency Adjustment -- -- -- -- --
Unrealized Losses (Gains) -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- --
Loss(Gain) on Sale of Assets - Operating -- -- -- -- --
Other Operating Expense -- -- -- -- --
Other, Net -- -- -- -- --
Other Operating Expenses, Total -- -- -- -- --
Total Operating Expense 778.300 1,446.100 946.300 944.400 887.800
Operating Income 90.100 (415.200) 169.200 121.900 111.900
Interest Expense - Non-Operating (57.900) (63.100) (63.700) (64.700) (67.300)
Interest Capitalized - Non-Operating -- -- -- -- --
Interest Expense, Net Non-Operating (57.900) (63.100) (63.700) (64.700) (67.300)
Interest Income - Non-Operating 1.300 1.500 2.300 2.000 2.500
Investment Income - Non-Operating 0.100 -- (2.700) (1.900) (2.600)
Interest/Invest Income - Non-Operating 1.400 1.500 (0.400) 0.100 (0.100)
Interest Income(Exp), Net Non-Operating -- -- -- -- --
Interest Inc.(Exp.),Net-Non-Op., Total (56.500) (61.600) (64.100) (64.600) (67.400)
Gain (Loss) on Sale of Assets -- -- -- -- --
Foreign Currency Adjustment -- -- -- -- --
Unrealized Gains (Losses) -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- --
Other Non-Operating Income (Expense) 2.700 (5.000) (2.400) (2.400) (0.400)
Other, Net 2.700 (5.000) (2.400) (2.400) (0.400)
Net Income Before Taxes 36.300 (481.800) 102.700 54.900 44.100
Provision for Income Taxes 11.600 (11.900) 43.900 9.000 13.500
Net Income After Taxes 24.700 (469.900) 58.800 45.900 30.600
Minority Interest (1.500) (3.500) (1.400) (1.700) (1.400)
Equity In Affiliates -- -- -- -- --
U.S. GAAP Adjustment -- -- -- -- --
Net Income Before Extra. Items 23.200 (473.400) 57.400 44.200 29.200
Accounting Change -- -- -- -- --
Discontinued Operations -- -- -- -- --
Extraordinary Item -- -- -- -- --
Tax on Extraordinary Items -- -- -- -- --
Total Extraordinary Items -- -- -- -- --
Net Income 23.200 (473.400) 57.400 44.200 29.200
Preferred Dividends -- -- -- -- --
General Partners' Distributions -- -- -- -- --
Miscellaneous Earnings Adjustment -- -- -- -- --
Pro Forma Adjustment -- -- -- -- --
Interest Adjustment - Primary EPS -- -- -- -- --
Total Adjustments to Net Income -- -- -- -- --
Income Available to Com Excl ExtraOrd 23.200 (473.400) 57.400 44.200 29.200
Income Available to Com Incl ExtraOrd 23.200 (473.400) 57.400 44.200 29.200
Basic Weighted Average Shares 138.100 137.400 139.900 141.400 141.900
Basic EPS Excluding Extraordinary Items 0.170 (3.450) 0.410 0.310 0.210
Basic EPS Including Extraordinary Items 0.170 (3.450) 0.410 0.310 0.210
Dilution Adjustment 0.000 0.000 0.000 0.000 0.000
Diluted Net Income 23.200 (473.400) 57.400 44.200 29.200
Diluted Weighted Average Shares 138.200 137.400 140.700 142.200 142.800
Diluted EPS Excluding ExtraOrd Items 0.170 (3.450) 0.410 0.310 0.200
Diluted EPS Including ExtraOrd Items 0.170 (3.450) 0.410 0.310 0.200
DPS - Common Stock Primary Issue 0.040 0.040 0.040 0.040 0.040
Dividends per Share - Com Stock Issue 2 -- -- -- -- --
Dividends per Share - Com Stock Issue 3 -- -- -- -- --
Dividends per Share - Com Stock Issue 4 -- -- -- -- --
Special DPS - Common Stock Primary Issue -- -- -- -- --
Special DPS - Common Stock Issue 2 -- -- -- -- --
Special DPS - Common Stock Issue 3 -- -- -- -- --
Special DPS - Common Stock Issue 4 -- -- -- -- --
Gross Dividends - Common Stock -- -- -- -- --
(Gain) Loss on Sale of Assets, Suppl. -- -- -- -- --
Impairment-Assets Held for Sale, Suppl. -- -- -- -- --
Impairment-Assets Held for Use, Suppl. -- -- -- -- --
Litigation Charge, Supplemental -- -- -- -- --
Purchased R&D Written-Off, Supplemental -- -- -- -- --
Restructuring Charge, Supplemental -- -- -- -- --
Other Unusual Expense(Income), Suppl. -- -- -- -- --
Non-Recurring Items, Supplemental, Total -- -- -- -- --
Total Special Items 0.300 564.800 (27.700) 1.400 1.000
Normalized Income Before Taxes 36.600 83.000 75.000 56.300 45.100
Effect of Special Items on Income Taxes 0.100 197.680 (11.840) 0.230 0.310
Inc Tax Ex Impact of Sp Items 11.700 185.780 32.060 9.230 13.810
Normalized Income After Taxes 24.900 (102.780) 42.940 47.070 31.290
Normalized Inc. Avail to Com. 23.400 (106.280) 41.540 45.370 29.890
Basic Normalized EPS 0.170 (0.770) 0.300 0.320 0.210
Diluted Normalized EPS 0.170 (0.770) 0.300 0.320 0.210
Pro Forma Stock Compensation Expense -- -- -- -- --
Net Income after Stock Based Comp. Exp. -- -- -- -- --
Basic EPS after Stock Based Comp. Exp. -- -- -- -- --
Diluted EPS after Stock Based Comp. Exp. -- -- -- -- --
Stock-Based Compensation, Supplemental -- -- -- -- --
Interest Expense, Supplemental 57.900 63.100 63.700 64.700 67.300
Interest Capitalized, Supplemental -- -- -- -- --
Depreciation, Supplemental 32.900 32.800 33.900 35.400 34.500
Funds From Operations - REIT -- -- -- -- --
Amort of Acquisition Costs, Supplemental -- -- -- -- --
Amort of Intangibles, Supplemental 11.600 13.300 14.000 15.900 13.600
Rental Expense, Supplemental -- -- -- -- --
EPS, Supplemental -- -- -- -- --
Advertising Expense, Supplemental -- -- -- -- --
Equity in Affiliates, Supplemental 0.200 -- 0.300 0.500 0.400
Minority Interest, Supplemental (1.500) (3.500) (1.400) (1.700) (1.400)
Research & Development Exp, Supplemental -- -- -- -- --
Audit Fees -- -- -- -- --
Audit-Related Fees -- -- -- -- --
Tax Fees -- -- -- -- --
All Other Fees -- -- -- -- --
Reported Recurring Revenue -- -- -- -- --
Reported Net Premiums Written -- -- -- -- --
Reported Total Revenue -- -- -- -- --
Reported Operating Revenue -- -- -- -- --
Reported Total Cost of Revenue -- -- -- -- --
Reported Total Sales, General & Admin. -- -- -- -- --
Reported Gross Profit -- -- -- -- --
Reported Operating Profit -- -- -- -- --
Reported Operating Profit Margin -- -- -- -- --
Reported Ordinary Profit -- -- -- -- --
Reported Net Income After Tax -- -- -- -- --
Reported Basic EPS -- -- -- -- --
Reported Diluted EPS -- -- -- -- --
Reported Net Business Profits -- -- -- -- --
Balance Sheet (Differentiates) -
Interim - Standardised in Millions
of US Dollar
Fiscal Period: 2009 Q1 2008 Q4 2008 Q3 2008 Q2 2008 Q1
Period End Date: 3/31/2009 12/31/2008 9/30/2008 6/30/2008 3/31/2008
Update Type: Update Reclassified Update Update Update
Update Date: 3/31/2009 3/31/2009 9/30/2008 6/30/2008 3/31/2008
Source 10-Q 10-Q 10-Q 10-Q 10-Q
Source Date: 4/30/2009 4/30/2009 10/30/2008 8/1/2008 5/2/2008
Complete Statement: Complete Complete Complete Complete Complete
Cash -- -- -- -- --
Cash & Equivalents 163.300 61.800 101.700 86.200 100.000
Short Term Investments -- -- -- -- --
Cash and Short Term Investments 163.300 61.800 101.700 86.200 100.000
Accounts Receivable - Trade, Gross 681.200 797.800 827.700 835.700 826.400
Provision for Doubtful Accounts (20.000) (23.800) (20.400) (23.800) (20.700)
Accounts Receivable - Trade, Net 661.200 774.000 807.300 811.900 805.700
Notes Receivable - Short Term -- -- -- -- --
Receivables - Other -- -- -- -- --
Total Receivables, Net 661.200 774.000 807.300 811.900 805.700
Inventories - Finished Goods 275.800 301.600 338.100 328.800 292.800
Inventories - Work In Progress -- -- -- -- --
Inventories - Raw Materials 89.800 110.200 109.900 107.400 86.700
Inventories - Other -- -- -- -- --
LIFO Reserve -- -- -- -- --
Total Inventory 365.600 411.800 448.000 436.200 379.500
Prepaid Expenses 135.700 140.100 101.400 100.900 106.100
Restricted Cash - Current -- -- -- -- --
Deferred Income Tax - Current Asset -- -- -- -- --
Discountinued Operations - Current Asset -- -- -- -- --
Other Current Assets -- -- -- -- --
Other Current Assets, Total -- -- -- -- --
Total Current Assets 1,325.800 1,387.700 1,458.400 1,435.200 1,391.300
Buildings - Gross -- -- -- -- --
Land/Improvements - Gross -- -- -- -- --
Machinery/Equipment - Gross -- -- -- -- --
Construction in Progress - Gross -- -- -- -- --
Leases - Gross -- -- -- -- --
Natural Resources - Gross -- -- -- -- --
Other Property/Plant/Equipment - Gross -- -- -- -- --
Property/Plant/Equipment, Total - Gross -- -- -- -- --
Accumulated Depreciation, Total -- -- -- -- --
Property/Plant/Equipment, Total - Net 685.500 703.700 736.800 771.900 768.000
Goodwill - Gross -- -- -- -- --
Accumulated Goodwill Amortization -- -- -- -- --
Goodwill, Net 1,696.100 1,700.100 2,337.600 2,488.200 2,503.100
Intangibles - Gross -- -- -- -- --
Accumulated Intangible Amortization -- -- -- -- --
Intangibles, Net 1,067.000 1,076.400 1,094.800 1,122.200 1,112.500
LT Investment - Affiliate Companies -- -- -- -- --
LT Investments - Other -- -- -- -- --
Long Term Investments -- -- -- -- --
Note Receivable - Long Term -- -- -- -- --
Deferred Charges -- -- -- -- --
Pension Benefits - Overfunded -- -- -- -- --
Defered Income Tax - Long Term Asset -- -- -- -- --
Discontinued Operations - LT Asset -- -- -- -- --
Restricted Cash - Long Term -- -- -- -- --
Other Long Term Assets 174.400 174.100 207.100 215.800 241.900
Other Long Term Assets, Total 174.400 174.100 207.100 215.800 241.900
Total Assets 4,948.800 5,042.000 5,834.700 6,033.300 6,016.800
Accounts Payable 257.600 299.200 347.600 357.900 329.300
Payable/Accrued -- -- -- -- --
Accrued Expenses -- -- -- -- --
Notes Payable/Short Term Debt 74.700 93.800 85.300 90.800 82.500
Current Port. of LT Debt/Capital Leases 0 0 0 0 0
Dividends Payable -- -- -- -- --
Customer Advances -- -- -- -- --
Security Deposits -- -- -- -- --
Income Taxes Payable -- -- -- -- --
Other Payables -- -- -- -- --
Deferred Income Tax - Current Liability -- -- -- -- --
Discontinued Operations - Curr Liability -- -- -- -- --
Other Current Liabilities 316.500 341.900 347.000 300.500 305.700
Other Current liabilities, Total 316.500 341.900 347.000 300.500 305.700
Total Current Liabilities 648.800 734.900 779.900 749.200 717.500
Long Term Debt 3,115.600 3,129.600 3,194.800 3,241.900 3,252.400
Capital Lease Obligations -- -- -- -- --
Total Long Term Debt 3,115.600 3,129.600 3,194.800 3,241.900 3,252.400
Total Debt 3,190.300 3,223.400 3,280.100 3,332.700 3,334.900
Deferred Income Tax - LT Liability 273.500 258.800 309.500 268.300 309.000
Deferred Income Tax 273.500 258.800 309.500 268.300 309.000
Minority Interest 17.800 19.400 18.300 19.000 17.800
Reserves -- -- -- -- --
Pension Benefits - Underfunded 319.100 322.200 259.700 322.600 319.600
Other Long Term Liabilities 199.500 183.800 223.300 220.200 228.800
Discontinued Operations - Liabilities -- -- -- -- --
Other Liabilities, Total 518.600 506.000 483.000 542.800 548.400
Total Liabilities 4,574.300 4,648.700 4,785.500 4,821.200 4,845.100
Redeemable Preferred Stock -- -- -- -- --
Redeemable Convertible Preferred Stock -- -- -- -- --
Redeemable Preferred Stock, Total 0 -- -- -- --
Preferred Stock - Non Redeemable -- -- -- -- --
Convertible Preferred Stock - Non Rdmbl -- -- -- -- --
Treasury Stock - Preferred -- -- -- -- --
General Partner -- -- -- -- --
Preferred Stock - Non Redeemable, Net -- -- -- -- --
Common Stock 1.400 1.400 1.400 1.400 1.400
Limited Partner -- -- -- -- --
Common Stock, Total 1.400 1.400 1.400 1.400 1.400
Additional Paid-In Capital 767.100 764.500 763.600 761.200 758.700
Retained Earnings (Accumulated Deficit) (251.700) (268.800) 215.600 163.100 124.400
Treasury Stock - Common (211.300) (211.300) (206.500) (138.400) (124.200)
ESOP Debt Guarantee -- -- -- -- --
Unrealized Gain (Loss) -- -- -- -- --
Translation Adjustment -- -- -- -- --
Other Equity -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- --
Other Comprehensive Income 69.000 107.500 275.100 424.800 411.400
Other Equity, Total 69.000 107.500 275.100 424.800 411.400
Total Equity 374.500 393.300 1,049.200 1,212.100 1,171.700
Total Liabilities & Shareholders' Equity 4,948.800 5,042.000 5,834.700 6,033.300 6,016.800
Shares Outs - Common Stock Primary Issue 138.150 137.230 137.590 140.790 141.210
Shares Outstanding - Common Issue 2 -- -- -- -- --
Shares Outstanding - Common Issue 3 -- -- -- -- --
Shares Outstanding - Common Issue 4 -- -- -- -- --
Total Common Shares Outstanding 138.150 137.230 137.590 140.790 141.210
Treas Shares - Common Stock Prmry Issue 9.540 9.540 9.170 5.980 5.340
Treasury Shares - Common Issue 2 -- -- -- -- --
Treasury Shares - Common Issue 3 -- -- -- -- --
Treasury Shares - Common Issue 4 -- -- -- -- --
Shares Outstanding - Preferred Issue 1 -- -- -- -- --
Shares Outstanding - Preferred Issue 2 -- -- -- -- --
Shares Outstanding - Preferred Issue 3 -- -- -- -- --
Shares Outstanding - Preferred Issue 4 -- -- -- -- --
Shares Outstanding - Preferred Issue 5 -- -- -- -- --
Shares Outstanding - Preferred Issue 6 -- -- -- -- --
Total Preferred Shares Outstanding -- -- -- -- --
Treasury Shares - Preferred Issue 1 -- -- -- -- --
Treasury Shares - Preferred Issue 2 -- -- -- -- --
Treasury Shares - Preferred Issue 3 -- -- -- -- --
Treasury Shares - Preferred Issue 4 -- -- -- -- --
Treasury Shares - Preferred Issue 5 -- -- -- -- --
Treasury Shares - Preferred Issue 6 -- -- -- -- --
Full-Time Employees -- -- -- -- --
Part-Time Employees -- -- -- -- --
Number of Common Shareholders -- -- -- -- --
Accumulated Goodwill Amortization Suppl. -- -- -- -- --
Accumulated Intangible Amort, Suppl. -- -- -- -- --
Deferred Revenue - Current -- -- -- -- --
Deferred Revenue - Long Term -- -- -- -- --
Total Risk-Weighted Capital -- -- -- -- --
Tier 1 Capital % -- -- -- -- --
Total Capital % -- -- -- -- --
Trading Account -- -- -- -- --
Credit Exposure -- -- -- -- --
Non-Performing Loans -- -- -- -- --
Assets under Management -- -- -- -- --
Reported Total Assets -- -- -- -- --
Reported Total Liabilities -- -- -- -- --
Shareholders' Equity Excl. Stock Subscr. -- -- -- -- --
Reported Shareholder's Equity -- -- -- -- --
Reported Net Assets -- -- -- -- --
Reported Net Assets to Total Assets -- -- -- -- --
Reported Return on Assets -- -- -- -- --
Reported Return on Equity -- -- -- -- --
Cash Flow (Indirect) - Interim - Standardised in Millions of US Dollar [+] Add Item
Fiscal Period: 2009 Q1 2008 Q4 2008 Q3 2008 Q2 2008 Q1
Period End Date: 3/31/2009 12/31/2008 9/30/2008 6/30/2008 3/31/2008
Period Length: 3 Months 12 Months 9 Months 6 Months 3 Months
Update Type: Update Update Update Update Reclassified
Update Date: 3/31/2009 12/31/2008 9/30/2008 6/30/2008 3/31/2009
Source 10-Q 10-K 10-Q 10-Q 10-Q
Source Date: 4/30/2009 2/25/2009 10/30/2008 8/1/2008 4/30/2009
Complete Statement: Complete Complete Complete Complete Complete
Net Income/Starting Line 24.700 (342.600) 130.800 73.400 30.600
Depreciation 32.900 136.600 103.800 69.900 34.500
Depreciation/Depletion 32.900 136.600 103.800 69.900 34.500
Amortization of Intangibles 11.600 56.800 43.500 29.500 13.600
Amortization of Acquisition Costs -- -- -- -- --
Amortization 11.600 56.800 43.500 29.500 13.600
Deferred Taxes -- -- -- -- --
Accounting Change -- -- -- -- --
Discontinued Operations -- -- -- -- --
Extraordinary Item -- -- -- -- --
Unusual Items -- 506.100 (38.100) -- --
Purchased R&D -- -- -- -- --
Equity in Net Earnings (Loss) -- -- -- -- --
Other Non-Cash Items 16.700 20.400 25.500 25.500 22.000
Non-Cash Items 16.700 526.500 (12.600) 25.500 22.000
Accounts Receivable -- -- -- -- --
Inventories -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Assets -- -- -- -- --
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Payable/Accrued -- -- -- -- --
Taxes Payable -- -- -- -- --
Other Liabilities -- -- -- -- --
Other Assets & Liabilities, Net 80.800 (94.200) (64.200) (64.600) (30.100)
Other Operating Cash Flow -- -- -- -- --
Changes in Working Capital 80.800 (94.200) (64.200) (64.600) (30.100)
Cash from Operating Activities 166.700 283.100 201.300 133.700 70.600
Purchase of Fixed Assets (18.800) (133.100) (99.800) (61.900) (26.400)
Purchase/Acquisition of Intangibles -- -- -- -- --
Software Development Costs -- -- -- -- --
Capital Expenditures (18.800) (133.100) (99.800) (61.900) (26.400)
Acquisition of Business (23.700) (21.700) -- -- (2.500)
Sale of Business -- 74.100 74.100 -- --
Sale of Fixed Assets -- -- -- -- --
Sale/Maturity of Investment -- -- -- -- --
Investment, Net -- -- -- -- --
Purchase of Investments -- -- -- -- --
Sale of Intangible Assets -- -- -- -- --
Intangible, Net -- -- -- -- --
Other Investing Cash Flow 0.400 (14.700) (23.800) (14.000) (3.100)
Other Investing Cash Flow Items, Total (23.300) 37.700 50.300 (14.000) (5.600)
Cash from Investing Activities (42.100) (95.400) (49.500) (75.900) (32.000)
Other Financing Cash Flow (0.100) (7.300) (5.200) (3.900) (3.000)
Financing Cash Flow Items (0.100) (7.300) (5.200) (3.900) (3.000)
Cash Dividends Paid - Common (4.800) (19.700) (14.800) (9.900) (4.900)
Cash Dividends Paid - Preferred -- -- -- -- --
Total Cash Dividends Paid (4.800) (19.700) (14.800) (9.900) (4.900)
Sale/Issuance of Common -- -- -- -- --
Repurchase/Retirement of Common 0.000 (103.300) (95.000) (21.700) (7.600)
Common Stock, Net 0.000 (103.300) (95.000) (21.700) (7.600)
Sale/Issuance of Preferred -- -- -- -- --
Repurchase/Retirement of Preferred -- -- -- -- --
Preferred Stock, Net -- -- -- -- --
Sale/Issuance of Common/Preferred -- -- -- -- --
Repurch./Retirement of Common/Preferred -- -- -- -- --
Options Exercised -- -- -- -- --
Warrants Converted -- -- -- -- --
Treasury Stock -- -- -- -- --
Issuance (Retirement) of Stock, Net 0.000 (103.300) (95.000) (21.700) (7.600)
Short Term Debt Issued -- -- -- -- --
Short Term Debt Reduction -- -- -- -- --
Short Term Debt, Net (22.300) (65.800) (68.700) (61.200) (56.000)
Long Term Debt Issued 5.000 34.000 16.000 3.100 10.500
Long Term Debt Reduction -- (70.800) (0.700) (0.700) --
Long Term Debt, Net 5.000 (36.800) 15.300 2.400 10.500
Total Debt Issued -- -- -- -- --
Total Debt Reduction -- -- -- -- --
Issuance (Retirement) of Debt, Net (17.300) (102.600) (53.400) (58.800) (45.500)
Cash from Financing Activities (22.200) (232.900) (168.400) (94.300) (61.000)
Foreign Exchange Effects (0.900) (12.900) (1.600) 2.800 2.500
Net Change in Cash 101.500 (58.100) (18.200) (33.700) (19.900)
Net Cash - Beginning Balance 61.800 119.900 119.900 119.900 119.900
Net Cash - Ending Balance 163.300 61.800 101.700 86.200 100.000
Cash Interest Paid -- 213.700 -- -- --
Cash Taxes Paid -- 84.500 -- -- --
Reported Cash from Operating Activities -- -- -- -- --
Reported Cash from Investing Activities -- -- -- -- --
Reported Cash from Financing Activities -- -- -- -- --
$0.82 $0.79
$6 ($9)
3,254 3,194
0.2% (0.3%)
$3,254 $3,194
5,628 5,710
0.6x 0.6x
0.1% (0.2%)
5,628 5,710
491 445
11.5x 12.8x
1.2% (2.1%)
$1,473 $1,469
$1,042 $1,045
$0 $0
$218 $212
$9 $18
$203 $193
5.1% 4.7%
$154 $142
($79) ($82)
$74 $60
$6 ($9)
1214.8% (644.1%)
All Financial Reports
Roper Industries Inc
Income Statement - Annual -
Standardised in Millions of US
Dollar
Fiscal Period: 2008 2007 2006 2005 2004
Period End Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2004
Period Length: 12 Months 12 Months 12 Months 12 Months 12 Months
Update Type: Update Update Update Update Update
Update Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2004
Source 10-K 10-K 10-K 10-K 10-K
Source Date: 3/2/2009 2/29/2008 3/1/2007 3/16/2006 3/16/2005
Complete Statement: Complete Complete Complete Complete Complete
Auditor Code: PWCL PWCL PWCL PWCL PWCL
Net Sales 2,306.370 2,102.050 1,700.730 1,453.730 969.760
Gross Revenue -- -- -- -- --
Sales Returns and Allowances -- -- -- -- --
Excise Tax Receipts -- -- -- -- --
Revenue 2,306.370 2,102.050 1,700.730 1,453.730 969.760
Interest Income, Non-Bank -- -- -- -- --
Other Revenue -- -- -- -- --
Other Revenue, Total -- -- -- -- --
Total Revenue 2,306.370 2,102.050 1,700.730 1,453.730 969.760
Cost of Revenue 1,118.080 1,043.650 839.410 727.320 484.720
Excise Taxes Payments -- -- -- -- --
Cost of Revenue, Total 1,118.080 1,043.650 839.410 727.320 484.720
Gross Profit 1,188.290 1,058.400 861.330 726.410 485.050
Selling/General/Administrative Expense 702.130 620.040 523.670 461.510 313.740
Labor & Related Expense -- -- -- -- --
Advertising Expense -- -- -- -- --
Selling/General/Admin. Expenses, Total 702.130 620.040 523.670 461.510 313.740
Research & Development 0 0 0 0 0
Depreciation -- -- -- -- --
Amortization of Intangibles -- -- -- -- --
Amortization of Acquisition Costs -- -- -- -- --
Depreciation/Amortization -- -- -- -- --
Interest Expense - Operating -- -- -- -- --
Interest Capitalized - Operating -- -- -- -- --
Interest Expense, Net - Operating -- -- -- -- --
Interest Income - Operating -- -- -- -- --
Investment Income - Operating -- -- -- -- --
Interest/Investment Income - Operating -- -- -- -- --
Interest Expense(Income) - Net Operating -- -- -- -- --
Interest Exp.(Inc.),Net-Operating, Total -- -- -- -- --
Purchased R&D Written-Off -- -- -- -- --
Restructuring Charge -- -- -- -- --
Litigation -- -- -- -- --
Impairment-Assets Held for Use -- -- -- -- --
Impairment-Assets Held for Sale -- -- -- -- --
Other Unusual Expense (Income) 3.130 0.000 0.000 3.930 8.170
Unusual Expense (Income) 3.130 0.000 0.000 3.930 8.170
Foreign Currency Adjustment -- -- -- -- --
Unrealized Losses (Gains) -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- --
Loss(Gain) on Sale of Assets - Operating -- -- -- -- --
Other Operating Expense -- -- -- -- --
Other, Net -- -- -- -- --
Other Operating Expenses, Total -- -- -- -- --
Total Operating Expense 1,823.340 1,663.700 1,363.080 1,192.760 806.630
Operating Income 483.030 438.350 337.650 260.970 163.130
Interest Expense - Non-Operating (53.680) (52.200) (44.800) (43.390) (28.850)
Interest Capitalized - Non-Operating -- -- -- -- --
Interest Expense, Net Non-Operating (53.680) (52.200) (44.800) (43.390) (28.850)
Interest Income - Non-Operating -- -- -- -- --
Investment Income - Non-Operating -- -- -- -- --
Interest/Invest Income - Non-Operating -- -- -- -- --
Interest Income(Exp), Net Non-Operating -- -- -- -- --
Interest Inc.(Exp.),Net-Non-Op., Total (53.680) (52.200) (44.800) (43.390) (28.850)
Gain (Loss) on Sale of Assets -- -- -- -- --
Foreign Currency Adjustment -- -- -- -- --
Unrealized Gains (Losses) -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- --
Other Non-Operating Income (Expense) 6.610 (2.500) 0.020 2.990 (0.570)
Other, Net 6.610 (2.500) 0.020 2.990 (0.570)
Net Income Before Taxes 435.960 383.660 292.870 220.570 133.720
Provision for Income Taxes 149.440 133.620 99.550 67.390 39.860
Net Income After Taxes 286.520 250.030 193.320 153.180 93.850
Minority Interest -- -- -- -- --
Equity In Affiliates -- -- -- -- --
U.S. GAAP Adjustment -- -- -- -- --
Net Income Before Extra. Items 286.520 250.030 193.320 153.180 93.850
Accounting Change -- -- -- -- 0.000
Discontinued Operations -- -- -- 0.000 0.000
Extraordinary Item -- -- -- -- --
Tax on Extraordinary Items -- -- -- -- --
Total Extraordinary Items -- -- -- 0.000 0.000
Net Income 286.520 250.030 193.320 153.180 93.850
Preferred Dividends -- -- -- -- --
General Partners' Distributions -- -- -- -- --
Miscellaneous Earnings Adjustment -- -- -- -- --
Pro Forma Adjustment -- -- -- -- --
Interest Adjustment - Primary EPS -- -- -- -- --
Total Adjustments to Net Income -- -- -- -- --
Income Available to Com Excl ExtraOrd 286.520 250.030 193.320 153.180 93.850
Income Available to Com Incl ExtraOrd 286.520 250.030 193.320 153.180 93.850
Basic Weighted Average Shares 89.470 88.390 86.840 85.500 74.440
Basic EPS Excluding Extraordinary Items 3.200 2.830 2.230 1.790 1.260
Basic EPS Including Extraordinary Items 3.200 2.830 2.230 1.790 1.260
Dilution Adjustment -- -- 0.000 0.000 0.000
Diluted Net Income 286.520 250.030 193.320 153.180 93.850
Diluted Weighted Average Shares 93.700 93.230 90.880 87.880 75.660
Diluted EPS Excluding ExtraOrd Items 3.060 2.680 2.130 1.740 1.240
Diluted EPS Including ExtraOrd Items 3.060 2.680 2.130 1.740 1.240
DPS - Common Stock Primary Issue 0.300 0.270 0.240 0.220 0.200
Dividends per Share - Com Stock Issue 2 -- -- -- -- --
Dividends per Share - Com Stock Issue 3 -- -- -- -- --
Dividends per Share - Com Stock Issue 4 -- -- -- -- --
Special DPS - Common Stock Primary Issue -- -- -- -- --
Special DPS - Common Stock Issue 2 -- -- -- -- --
Special DPS - Common Stock Issue 3 -- -- -- -- --
Special DPS - Common Stock Issue 4 -- -- -- -- --
Gross Dividends - Common Stock 26.880 23.700 21.030 18.760 15.180
(Gain) Loss on Sale of Assets, Suppl. -- -- -- -- --
Impairment-Assets Held for Sale, Suppl. -- -- -- -- --
Impairment-Assets Held for Use, Suppl. -- -- -- -- --
Litigation Charge, Supplemental -- -- -- -- --
Purchased R&D Written-Off, Supplemental -- -- -- -- --
Restructuring Charge, Supplemental -- -- -- -- --
Other Unusual Expense(Income), Suppl. -- -- -- -- --
Non-Recurring Items, Supplemental, Total -- -- -- -- --
Total Special Items 3.130 0.000 0.000 3.930 8.170
Normalized Income Before Taxes 439.090 383.660 292.870 224.500 141.880
Effect of Special Items on Income Taxes 1.070 0.000 0.000 1.200 2.440
Inc Tax Ex Impact of Sp Items 150.510 133.620 99.550 68.590 42.300
Normalized Income After Taxes 288.570 250.030 193.320 155.910 99.580
Normalized Inc. Avail to Com. 288.570 250.030 193.320 155.910 99.580
Basic Normalized EPS 3.230 2.830 2.230 1.820 1.340
Diluted Normalized EPS 3.080 2.680 2.130 1.770 1.320
Pro Forma Stock Compensation Expense -- -- -- 7.920 8.190
Net Income after Stock Based Comp. Exp. -- -- -- 145.260 85.660
Basic EPS after Stock Based Comp. Exp. -- -- -- 1.700 1.150
Diluted EPS after Stock Based Comp. Exp. -- -- -- 1.650 1.130
Stock-Based Compensation, Supplemental 30.910 20.690 15.420 -- --
Interest Expense, Supplemental 53.680 52.200 44.800 43.390 28.850
Interest Capitalized, Supplemental -- -- -- -- --
Depreciation, Supplemental 33.900 31.810 29.940 28.410 18.620
Funds From Operations - REIT -- -- -- -- --
Amort of Acquisition Costs, Supplemental -- -- -- -- --
Amort of Intangibles, Supplemental 64.020 55.650 46.760 35.710 18.440
Rental Expense, Supplemental 24.800 25.400 21.800 17.600 15.200
EPS, Supplemental -- -- -- -- --
Advertising Expense, Supplemental -- -- -- -- --
Equity in Affiliates, Supplemental -- -- -- -- --
Minority Interest, Supplemental -- -- -- -- --
Research & Development Exp, Supplemental 87.400 67.900 58.600 53.500 38.700
Audit Fees 3.380 3.360 4.150 3.950 3.680
Audit-Related Fees 0.550 0.640 0.990 0.480 0.340
Tax Fees 0.100 0.240 0.200 0.030 0.000
All Other Fees 0.000 0.000 0.000 0.000 0.000
Reported Recurring Revenue -- -- -- -- --
Reported Net Premiums Written -- -- -- -- --
Reported Total Revenue -- -- -- -- --
Reported Operating Revenue -- -- -- -- --
Reported Total Cost of Revenue -- -- -- -- --
Reported Total Sales, General & Admin. -- -- -- -- --
Reported Gross Profit 1,188.290 1,058.400 -- -- --
Reported Operating Profit 486.160 438.350 -- -- --
Reported Operating Profit Margin -- -- -- -- --
Reported Ordinary Profit -- -- -- -- --
Reported Net Income After Tax -- -- -- -- --
Reported Basic EPS -- -- -- -- --
Reported Diluted EPS -- -- -- -- --
Reported Net Business Profits -- -- -- -- --
Balance Sheet (Differentiates) -
Annual - Standardised in Millions
of US Dollar
Fiscal Period: 2008 2007 2006 2005 2004
Period End Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2004
Update Type: Update Update Update Update Update
Update Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2004
Source 10-K 10-K 10-K 10-K 10-K
Source Date: 3/2/2009 2/29/2008 3/1/2007 3/16/2006 3/16/2005
Complete Statement: Complete Complete Complete Complete Complete
Auditor Code: PWCL PWCL PWCL PWCL PWCL
Cash -- -- -- -- --
Cash & Equivalents 178.070 308.770 69.480 53.120 129.420
Short Term Investments -- -- -- -- --
Cash and Short Term Investments 178.070 308.770 69.480 53.120 129.420
Accounts Receivable - Trade, Gross 389.510 371.720 333.520 265.840 249.850
Provision for Doubtful Accounts (12.660) (11.910) (9.000) (8.630) (7.840)
Accounts Receivable - Trade, Net 376.860 359.810 324.510 257.210 242.010
Notes Receivable - Short Term -- -- -- -- --
Receivables - Other 61.170 60.220 29.250 -- --
Total Receivables, Net 438.020 420.030 353.760 257.210 242.010
Inventories - Finished Goods 68.510 60.700 53.920 50.260 50.130
Inventories - Work In Progress 26.910 28.500 27.620 26.070 24.850
Inventories - Raw Materials 120.600 113.330 114.130 80.930 84.230
Inventories - Other (30.110) (28.390) (27.350) (25.420) (26.930)
LIFO Reserve -- -- -- -- --
Total Inventory 185.920 174.140 168.320 131.840 132.280
Prepaid Expenses -- -- -- -- --
Restricted Cash - Current -- -- -- -- --
Deferred Income Tax - Current Asset 29.390 27.800 17.910 19.150 20.490
Discountinued Operations - Current Asset -- -- -- -- --
Other Current Assets 26.910 20.410 18.030 36.900 31.960
Other Current Assets, Total 56.300 48.210 35.940 56.040 52.450
Total Current Assets 858.310 951.140 627.500 498.210 556.160
Buildings - Gross 59.820 52.800 47.490 40.550 37.460
Land/Improvements - Gross 2.950 2.940 2.910 2.920 3.600
Machinery/Equipment - Gross 229.490 207.910 185.660 162.500 146.620
Construction in Progress - Gross -- -- -- -- --
Leases - Gross -- -- -- -- --
Natural Resources - Gross -- -- -- -- --
Other Property/Plant/Equipment - Gross -- -- -- -- --
Property/Plant/Equipment, Total - Gross 292.250 263.640 236.060 205.970 187.670
Accumulated Depreciation, Total (179.790) (156.120) (129.060) (108.510) (89.730)
Property/Plant/Equipment, Total - Net 112.460 107.510 107.000 97.460 97.950
Goodwill - Gross -- -- -- -- --
Accumulated Goodwill Amortization -- -- -- -- --
Goodwill, Net 2,118.850 1,706.080 1,651.210 1,353.710 1,144.040
Intangibles - Gross 1,037.170 785.460 658.510 568.950 519.050
Accumulated Intangible Amortization (233.150) (171.960) (114.370) (67.590) (31.870)
Intangibles, Net 804.020 613.510 544.140 501.370 487.170
LT Investment - Affiliate Companies -- -- -- -- --
LT Investments - Other -- -- -- -- --
Long Term Investments -- -- -- -- --
Note Receivable - Long Term -- -- -- -- --
Deferred Charges -- -- -- -- --
Pension Benefits - Overfunded -- -- -- -- --
Defered Income Tax - Long Term Asset 28.050 23.850 21.700 25.850 34.210
Discontinued Operations - LT Asset -- -- -- -- --
Restricted Cash - Long Term -- -- -- -- --
Other Long Term Assets 49.850 51.090 43.820 45.710 46.880
Other Long Term Assets, Total 77.900 74.950 65.520 71.560 81.090
Total Assets 3,971.540 3,453.180 2,995.360 2,522.310 2,366.400
Accounts Payable 121.810 115.810 96.140 71.690 65.800
Payable/Accrued -- -- -- -- --
Accrued Expenses 148.750 136.460 133.980 123.820 123.140
Notes Payable/Short Term Debt 0.000 0.000 0.000 0.000 0.000
Current Port. of LT Debt/Capital Leases 233.830 331.100 299.910 273.310 36.530
Dividends Payable 7.400 6.440 5.730 -- --
Customer Advances 87.130 41.430 37.780 13.730 14.860
Security Deposits -- -- -- -- --
Income Taxes Payable 1.890 24.120 5.900 14.720 0.000
Other Payables -- -- -- -- --
Deferred Income Tax - Current Liability 0.000 2.440 1.560 3.070 5.340
Discontinued Operations - Curr Liability -- -- -- -- --
Other Current Liabilities 18.400 9.730 6.660 5.290 7.880
Other Current liabilities, Total 114.830 84.160 57.620 36.800 28.080
Total Current Liabilities 619.210 667.530 587.650 505.630 253.550
Long Term Debt 1,033.690 727.490 726.880 620.960 855.360
Capital Lease Obligations -- -- -- -- --
Total Long Term Debt 1,033.690 727.490 726.880 620.960 855.360
Total Debt 1,267.520 1,058.590 1,026.790 894.270 891.890
Deferred Income Tax - LT Liability 272.080 221.410 169.990 124.200 125.980
Deferred Income Tax 272.080 221.410 169.990 124.200 125.980
Minority Interest -- -- -- -- --
Reserves -- -- -- -- --
Pension Benefits - Underfunded -- -- -- -- --
Other Long Term Liabilities 42.830 46.950 24.000 21.730 17.420
Discontinued Operations - Liabilities -- -- -- -- --
Other Liabilities, Total 42.830 46.950 24.000 21.730 17.420
Total Liabilities 1,967.800 1,663.380 1,508.520 1,272.520 1,252.320
Redeemable Preferred Stock -- 0.000 0.000 0.000 0.000
Redeemable Convertible Preferred Stock -- -- -- -- --
Redeemable Preferred Stock, Total -- 0.000 0.000 0.000 0.000
Preferred Stock - Non Redeemable -- -- -- -- --
Convertible Preferred Stock - Non Rdmbl -- -- -- -- --
Treasury Stock - Preferred -- -- -- -- --
General Partner -- -- -- -- --
Preferred Stock - Non Redeemable, Net -- -- -- -- --
Common Stock 0.920 0.910 0.900 0.880 0.440
Limited Partner -- -- -- -- --
Common Stock, Total 0.920 0.910 0.900 0.880 0.440
Additional Paid-In Capital 798.490 757.320 717.750 670.320 650.920
Retained Earnings (Accumulated Deficit) 1,204.520 944.890 721.900 549.600 415.190
Treasury Stock - Common (21.700) (22.040) (22.380) (22.750) (23.160)
ESOP Debt Guarantee -- -- -- -- --
Unrealized Gain (Loss) -- -- -- -- --
Translation Adjustment 21.510 108.730 68.670 51.730 76.250
Other Equity -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- --
Other Comprehensive Income -- -- -- -- (5.540)
Other Equity, Total 21.510 108.730 68.670 51.730 70.710
Total Equity 2,003.740 1,789.810 1,486.840 1,249.790 1,114.090
Total Liabilities & Shareholders' Equity 3,971.540 3,453.180 2,995.360 2,522.310 2,366.400
Shares Outs - Common Stock Primary Issue 89.720 88.770 87.780 85.960 42.420
Shares Outstanding - Common Issue 2 -- -- -- -- --
Shares Outstanding - Common Issue 3 -- -- -- -- --
Shares Outstanding - Common Issue 4 -- -- -- -- --
Total Common Shares Outstanding 89.720 88.770 87.780 85.960 42.420
Treas Shares - Common Stock Prmry Issue 2.190 2.220 2.260 2.290 1.180
Treasury Shares - Common Issue 2 -- -- -- -- --
Treasury Shares - Common Issue 3 -- -- -- -- --
Treasury Shares - Common Issue 4 -- -- -- -- --
Shares Outstanding - Preferred Issue 1 -- -- -- -- --
Shares Outstanding - Preferred Issue 2 -- -- -- -- --
Shares Outstanding - Preferred Issue 3 -- -- -- -- --
Shares Outstanding - Preferred Issue 4 -- -- -- -- --
Shares Outstanding - Preferred Issue 5 -- -- -- -- --
Shares Outstanding - Preferred Issue 6 -- -- -- -- --
Total Preferred Shares Outstanding -- -- -- -- --
Treasury Shares - Preferred Issue 1 -- -- -- -- --
Treasury Shares - Preferred Issue 2 -- -- -- -- --
Treasury Shares - Preferred Issue 3 -- -- -- -- --
Treasury Shares - Preferred Issue 4 -- -- -- -- --
Treasury Shares - Preferred Issue 5 -- -- -- -- --
Treasury Shares - Preferred Issue 6 -- -- -- -- --
Full-Time Employees 7,900.000 7,100.000 6,900.000 6,000.000 5,600.000
Part-Time Employees -- -- -- -- --
Number of Common Shareholders 285.000 259.000 225.000 218.000 190.000
Accumulated Goodwill Amortization Suppl. -- -- -- -- --
Accumulated Intangible Amort, Suppl. 233.150 171.960 114.370 67.590 31.870
Deferred Revenue - Current 87.130 41.430 37.780 13.730 14.860
Deferred Revenue - Long Term -- -- -- -- --
Total Risk-Weighted Capital -- -- -- -- --
Tier 1 Capital % -- -- -- -- --
Total Capital % -- -- -- -- --
Trading Account -- -- -- -- --
Credit Exposure -- -- -- -- --
Non-Performing Loans -- -- -- -- --
Assets under Management -- -- -- -- --
Reported Total Assets -- -- -- -- --
Reported Total Liabilities -- -- -- -- --
Shareholders' Equity Excl. Stock Subscr. -- -- -- -- --
Reported Shareholder's Equity -- -- -- -- --
Reported Net Assets -- -- -- -- --
Reported Net Assets to Total Assets -- -- -- -- --
Reported Return on Assets -- -- -- -- --
Reported Return on Equity -- -- -- -- --
Cash Flow (Indirect) - Annual - Standardised in Millions of US Dollar [+] Add Item
Fiscal Period: 2008 2007 2006 2005 2004
Period End Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2004
Period Length: 12 Months 12 Months 12 Months 12 Months 12 Months
Update Type: Update Update Update Update Update
Update Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2004
Source 10-K 10-K 10-K 10-K 10-K
Source Date: 3/2/2009 2/29/2008 3/1/2007 3/16/2006 3/16/2005
Complete Statement: Complete Complete Complete Complete Complete
Auditor Code: PWCL PWCL PWCL PWCL PWCL
Net Income/Starting Line 286.520 250.030 193.320 153.180 93.850
Depreciation 33.900 31.810 29.940 28.410 18.260
Depreciation/Depletion 33.900 31.810 29.940 28.410 18.260
Amortization of Intangibles 69.210 61.380 52.110 42.910 23.130
Amortization of Acquisition Costs -- -- -- -- --
Amortization 69.210 61.380 52.110 42.910 23.130
Deferred Taxes -- -- -- -- --
Accounting Change -- -- -- -- --
Discontinued Operations -- -- -- -- --
Extraordinary Item -- -- -- -- --
Unusual Items -- -- -- -- --
Purchased R&D -- -- -- -- --
Equity in Net Earnings (Loss) -- -- -- -- --
Other Non-Cash Items 30.910 20.690 15.420 4.320 --
Non-Cash Items 30.910 20.690 15.420 4.320 --
Accounts Receivable 14.610 (21.240) (34.580) (10.530) (18.590)
Inventories (9.680) (31.460) (14.440) 9.880 (1.500)
Prepaid Expenses -- -- -- -- --
Other Assets -- -- -- -- --
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Payable/Accrued 9.210 14.220 32.940 11.240 9.760
Taxes Payable (0.180) 23.840 (4.510) 41.630 30.850
Other Liabilities -- -- -- 0.000 0.000
Other Assets & Liabilities, Net -- -- -- -- --
Other Operating Cash Flow (0.050) (5.450) (7.660) 0.260 9.060
Changes in Working Capital 13.910 (20.090) (28.250) 52.480 29.590
Cash from Operating Activities 434.440 343.810 262.540 281.300 164.830
Purchase of Fixed Assets (30.050) (30.110) (32.150) (24.760) (12.140)
Purchase/Acquisition of Intangibles -- -- -- -- --
Software Development Costs -- -- -- -- --
Capital Expenditures (30.050) (30.110) (32.150) (24.760) (12.140)
Acquisition of Business (704.760) (106.940) (352.130) (329.930) (641.150)
Sale of Business -- -- -- -- --
Sale of Fixed Assets -- -- -- -- --
Sale/Maturity of Investment -- -- -- -- --
Investment, Net -- -- -- -- --
Purchase of Investments -- -- -- -- --
Sale of Intangible Assets -- -- -- -- --
Intangible, Net -- -- -- -- --
Other Investing Cash Flow (4.480) (5.340) (2.390) (1.170) (5.110)
Other Investing Cash Flow Items, Total (709.250) (112.280) (354.510) (331.110) (646.260)
Cash from Investing Activities (739.290) (142.390) (386.670) (355.870) (658.400)
Other Financing Cash Flow (4.380) 7.880 10.770 0.000 --
Financing Cash Flow Items (4.380) 7.880 10.770 0.000 --
Cash Dividends Paid - Common (25.890) (22.950) (20.400) (18.150) (14.200)
Cash Dividends Paid - Preferred -- -- -- -- --
Total Cash Dividends Paid (25.890) (22.950) (20.400) (18.150) (14.200)
Sale/Issuance of Common 0.000 0.000 0.000 0.000 322.780
Repurchase/Retirement of Common 0 0 0 0 0
Common Stock, Net 1.890 1.760 1.570 1.100 323.380
Sale/Issuance of Preferred -- -- -- -- --
Repurchase/Retirement of Preferred -- -- -- -- --
Preferred Stock, Net -- -- -- -- --
Sale/Issuance of Common/Preferred -- -- -- -- --
Repurch./Retirement of Common/Preferred -- -- -- -- --
Options Exercised 11.040 15.260 20.690 14.590 15.820
Warrants Converted -- -- -- -- --
Treasury Stock -- -- -- -- --
Issuance (Retirement) of Stock, Net 12.930 17.030 22.260 15.690 339.210
Short Term Debt Issued -- -- -- -- --
Short Term Debt Reduction -- -- -- -- --
Short Term Debt, Net -- -- -- -- --
Long Term Debt Issued 850.000 93.100 158.410 40.600 647.830
Long Term Debt Reduction (908.620) (65.500) (32.750) (32.750) (424.470)
Long Term Debt, Net 205.260 27.600 125.660 7.850 223.370
Total Debt Issued -- -- -- -- --
Total Debt Reduction -- -- -- -- --
Issuance (Retirement) of Debt, Net 205.260 27.600 125.660 7.850 223.370
Cash from Financing Activities 187.920 29.550 138.290 5.380 548.370
Foreign Exchange Effects (13.760) 8.320 2.200 (7.120) 4.390
Net Change in Cash (130.700) 239.290 16.360 (76.300) 59.190
Net Cash - Beginning Balance 308.770 69.480 53.120 129.420 70.230
Net Cash - Ending Balance 178.070 308.770 69.480 53.120 129.420
Cash Interest Paid 39.060 50.160 43.720 38.610 20.350
Cash Taxes Paid 144.260 101.910 93.280 25.760 9.010
Reported Cash from Operating Activities -- -- -- -- --
Reported Cash from Investing Activities -- -- -- -- --
Reported Cash from Financing Activities -- -- -- -- --
2003 2002 2001 2000 1999 1998 1997 1996 1995 1994
12/31/2003 10/31/2002 10/31/2001 10/31/2000 10/31/1999 10/31/1998 10/31/1997 10/31/1996 10/31/1995 10/31/1994
Reclassified Update Reclassified Update Update Update Update Reclassified Restated Update
12/31/2004 10/31/2002 10/31/2002 10/31/2000 10/31/1999 10/31/1998 10/31/1997 10/31/1997 10/31/1996 10/31/1994
10-K 10-K/A 10-K/A 10-K 10-K 10-K 10-K 10-K 10-K --
3/16/2005 11/3/2003 11/3/2003 1/26/2001 1/27/2000 1/20/1999 1/21/1998 1/21/1998 1/9/1997 --
Complete Complete Complete Complete Complete Complete Complete Complete Complete Complete
PWCL PWCL PWCL AA AA KPMG KPMG KPMG KPMG --
-- -- -- -- -- -- -- -- -- --
70.230 12.420 16.420 11.370 13.490 9.350 0.650 0.420 2.320 2.020
-- -- -- -- -- -- -- -- -- --
70.230 12.420 16.420 11.370 13.490 9.350 0.650 0.420 2.320 2.020
155.350 141.930 120.580 119.490 92.910 83.910 80.620 51.650 39.840 --
(4.500) (3.640) (4.070) (4.290) (3.760) (6.920) (1.870) (0.990) (0.990) --
150.860 138.290 116.510 115.190 89.150 77.000 78.750 50.660 38.850 32.440
-- -- -- -- -- -- -- -- -- --
0.000 -- -- -- -- -- -- -- -- 0.000
150.860 138.290 116.510 115.190 89.150 77.000 78.750 50.660 38.850 32.440
42.840 32.070 30.760 24.190 15.720 14.890 12.400 7.550 6.580 --
17.160 11.560 12.680 16.700 14.560 10.700 13.720 5.910 6.220 --
71.960 45.840 47.420 44.490 27.810 27.460 25.730 19.230 12.050 --
(24.880) (1.150) (1.320) (1.760) (1.690) (1.600) (1.640) (1.550) (1.520) --
-- -- -- -- -- -- -- -- -- --
107.080 88.310 89.540 83.630 56.400 51.440 50.200 31.130 23.330 17.450
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
33.310 -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
19.710 9.800 17.380 3.770 2.770 2.060 2.290 2.300 1.270 1.290
53.020 9.800 17.380 3.770 2.770 2.060 2.290 2.300 1.270 1.290
381.190 248.830 239.850 213.960 161.820 139.850 131.890 84.510 65.780 53.210
33.220 25.640 24.960 21.260 20.600 14.680 14.030 7.890 7.580 6.840
3.050 2.370 2.940 2.280 1.520 1.350 1.150 1.170 1.170 1.070
117.770 92.650 82.220 78.290 58.710 53.580 47.820 41.580 36.830 34.070
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
154.050 120.660 110.120 101.830 80.840 69.610 63.000 50.650 45.580 41.970
(75.590) (69.570) (58.580) (52.920) (46.040) (37.700) (31.610) (26.690) (24.830) (22.510)
78.460 51.090 51.540 48.910 34.800 31.910 31.400 23.960 20.750 19.470
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
711.160 459.230 415.660 -- -- -- -- -- -- --
311.400 43.690 -- -- -- -- -- -- -- --
(12.730) (6.660) -- -- -- -- -- -- -- --
298.670 37.030 31.100 323.200 215.020 197.180 154.260 127.670 68.230 48.850
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
6.030 -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
39.480 32.790 23.970 10.850 8.530 12.600 11.780 6.810 0.630 0.460
45.520 32.790 23.970 10.850 8.530 12.600 11.780 6.810 0.630 0.460
1,515.000 828.970 762.120 596.900 420.160 381.530 329.320 242.950 155.380 121.980
45.410 35.250 33.000 26.490 18.460 21.050 15.650 11.000 7.690 7.250
-- -- -- -- -- -- -- -- -- --
90.410 65.150 59.520 48.300 31.440 29.920 25.230 17.970 14.410 0.000
0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
20.920 20.520 3.010 6.710 20.860 5.750 2.490 6.810 0.640 0.520
-- -- -- -- -- -- -- -- -- --
3.120 -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
0.000 7.620 5.620 3.000 1.490 0.860 1.560 3.720 4.960 13.030
-- -- -- -- -- -- -- -- -- --
1.640 -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
0.000 1.700 2.740 -- -- -- -- -- -- --
4.750 9.320 8.360 3.000 1.490 0.860 1.560 3.720 4.960 13.030
161.500 130.240 103.880 84.490 72.240 57.580 44.940 39.510 27.700 20.810
630.190 311.590 323.830 234.600 109.660 120.310 99.640 63.370 20.150 16.680
-- -- -- -- -- -- -- -- -- --
630.190 311.590 323.830 234.600 109.660 120.310 99.640 63.370 20.150 16.680
651.110 332.110 326.840 241.310 130.520 126.060 102.130 70.190 20.790 17.210
50.190 -- -- -- -- -- -- -- -- 0.000
50.190 -- -- -- -- -- -- -- -- 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
17.340 11.130 10.910 7.620 6.290 6.620 6.880 2.680 1.940 1.630
-- -- -- -- -- -- -- -- -- --
17.340 11.130 10.910 7.620 6.290 6.620 6.880 2.680 1.940 1.630
859.210 452.960 438.620 326.710 188.200 184.500 151.450 105.560 49.790 39.120
0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
-- -- -- -- -- -- -- -- -- --
0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
0.370 0.330 0.320 0.320 0.320 0.310 0.310 0.300 0.150 0.150
-- -- -- -- -- -- -- -- -- --
0.370 0.330 0.320 0.320 0.320 0.310 0.310 0.300 0.150 0.150
293.400 89.150 80.510 75.120 71.080 67.150 61.950 50.740 42.740 40.200
336.520 305.000 275.260 228.650 187.910 148.440 116.550 86.170 62.070 42.150
(23.500) (24.400) (24.830) (24.980) (25.170) (17.950) 0.000 -- -- 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
48.990 5.940 (7.760) (8.910) (2.170) (0.910) (0.940) 0.180 0.640 0.370
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
48.990 5.940 (7.760) (8.910) (2.170) (0.910) (0.940) 0.180 0.640 0.370
655.780 376.010 323.510 270.190 231.970 197.030 177.870 137.400 105.600 82.860
1,515.000 828.970 762.120 596.900 420.160 381.530 329.320 242.950 155.380 121.980
72.080 62.730 61.760 61.200 60.560 60.690 61.840 60.650 59.750 59.210
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
72.080 62.730 61.760 61.200 60.560 60.690 61.840 60.650 59.750 59.210
2.370 2.460 2.500 2.520 2.540 1.930 -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
3,700.000 3,100.000 2,950.000 2,600.000 2,200.000 2,100.000 2,000.000 1,322.000 -- --
-- -- -- -- -- -- -- -- -- --
194.000 203.000 215.000 241.000 273.000 306.000 306.000 218.000 -- --
-- -- -- -- -- -- -- -- -- --
12.730 6.660 -- 45.500 32.320 22.950 14.400 8.590 4.840 --
3.120 -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
2003 2002 2001 2000 1999 1998 1997 1996 1995 1994
12/31/2003 10/31/2002 10/31/2001 10/31/2000 10/31/1999 10/31/1998 10/31/1997 10/31/1996 10/31/1995 10/31/1994
12 Months 12 Months 12 Months 12 Months 12 Months 12 Months 12 Months 12 Months 12 Months 12 Months
Update Update Restated Restated Update Update Update Update Update Update
12/31/2003 10/31/2002 10/31/2002 10/31/2002 10/31/1999 10/31/1998 10/31/1997 10/31/1996 10/31/1995 10/31/1994
10-K 10-K/A 10-K/A 10-K/A 10-K 10-K 10-K 10-K -- --
3/15/2004 11/3/2003 11/3/2003 11/3/2003 1/27/2000 1/20/1999 1/21/1998 1/9/1997 -- --
Complete Complete Complete Complete Complete Complete Complete Complete Complete Complete
PWCL PWCL PWCL PWCL AA KPMG KPMG KPMG -- --
45.240 40.050 55.840 49.280 47.350 39.320 36.350 28.860 23.270 20.140
11.540 11.600 9.840 8.260 6.620 6.110 5.370 4.140 3.250 3.040
11.540 11.600 9.840 8.260 6.620 6.110 5.370 4.140 3.250 3.040
4.840 3.730 16.870 13.080 9.350 8.330 6.030 3.710 2.740 2.300
-- -- -- -- -- -- -- -- -- --
4.840 3.730 16.870 13.080 9.350 8.330 6.030 3.710 2.740 2.300
-- -- -- -- -- -- -- 0.420 (0.300) (0.730)
-- -- -- -- -- -- -- 0.000 0.000 0.720
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
0.000 25.970 0.000 0.000 -- -- -- 0.020 0.040 0.090
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- 0.120 0.620 1.040
0.000 25.970 0.000 0.000 -- -- -- 0.140 0.650 1.860
(16.190) 5.500 7.030 (13.160) (10.620) 10.080 (10.880) (7.470) (5.550) (10.470)
5.300 10.560 4.470 (7.640) 3.780 5.620 2.300 (0.470) (2.830) (1.520)
-- -- -- -- -- -- -- -- -- 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- (7.560) 7.120 (2.360) 4.820 3.690 1.070
-- -- -- -- -- -- -- -- -- --
4.220 (4.410) 7.630 16.210 -- -- -- -- -- --
(1.870) 6.720 1.730 0.790 4.110 (1.000) (1.590) (1.910) 1.500 (1.900)
15.280 (11.710) (8.450) 0.000 -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
2.940 (1.260) 7.500 0.980 (0.200) 0.610 0.170 0.850 (0.190) 0.470
9.680 5.400 19.890 (2.820) (10.490) 22.420 (12.350) (4.180) (3.400) (12.350)
71.290 86.760 102.440 67.800 52.830 76.170 35.400 33.090 26.220 14.260
(10.420) (7.740) (7.430) (14.940) (5.150) (5.500) (4.980) (5.010) (3.190) (4.080)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(10.420) (7.740) (7.430) (14.940) (5.150) (5.500) (4.980) (5.010) (3.190) (4.080)
(492.510) (82.810) (170.180) (161.550) (36.340) (62.680) (55.310) (74.880) (24.190) (10.360)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(4.660) (1.870) 0.910 (1.530) 0.170 (0.250) (0.160) 0.010 0.020 0.130
(497.170) (84.680) (169.270) (163.080) (36.180) (62.930) (55.470) (74.870) (24.170) (10.220)
(507.600) (92.420) (176.710) (178.010) (41.320) (68.430) (60.460) (79.880) (27.360) (14.300)
-- -- 0.000 0.000 (1.670) (0.200) (0.120) (0.870) 0.530 (1.700)
-- -- 0.000 0.000 (1.670) (0.200) (0.120) (0.870) 0.530 (1.700)
(11.740) (10.320) (9.230) (8.540) (7.870) (7.430) (5.980) (4.750) (3.350) (2.070)
-- -- -- -- -- -- -- -- -- --
(11.740) (10.320) (9.230) (8.540) (7.870) (7.430) (5.980) (4.750) (3.350) (2.070)
191.560 -- -- -- -- -- -- -- -- --
0 -- -- -- -- -- -- -- -- --
191.790 0.970 0.260 0.270 (5.550) (17.950) 0.000 0.000 -- 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
9.130 7.870 4.530 3.950 3.940 3.260 1.760 1.100 0.730 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
200.920 8.840 4.790 4.220 (1.610) (14.690) 1.760 1.100 0.730 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- 0.000
940.830 76.620 146.130 321.940 45.930 60.900 94.850 101.460 38.730 35.670
(641.990) (74.360) (62.820) (208.010) (41.870) (37.520) (65.180) (51.980) (35.200) (31.110)
298.840 2.260 83.310 113.930 4.060 23.370 29.670 49.480 3.530 4.560
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
298.840 2.260 83.310 113.930 4.060 23.370 29.670 49.480 3.530 4.560
488.020 0.780 78.870 109.620 (7.090) 1.060 25.330 44.960 1.440 0.790
3.250 0.890 0.240 (1.150) (0.280) (0.100) (0.050) (0.060) 0.000 0.080
54.960 (4.000) 4.840 (1.740) 4.140 8.700 0.230 (1.900) 0.300 0.830
15.270 16.420 11.580 13.320 9.350 0.650 0.420 2.320 2.020 --
70.230 12.420 16.420 11.580 13.490 9.350 0.650 0.420 2.320 --
17.830 18.700 16.100 9.020 7.470 6.870 7.410 2.050 1.740 1.160
24.190 22.940 28.880 25.870 20.830 19.910 20.210 16.200 11.380 12.700
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
2003 2002 2001 2000 1999 1998 1997 1996 1995 1994
12.8% 20.5% 21.3% 21.4% 24.0% 22.1% 26.5% 27.3% 28.1% 33.4%
5.8% 8.7% 9.6% 11.8% 12.4% 11.9% 15.0% 18.6% 19.1% 22.1%
10.4% 10.8% 8.3% 11.2% 11.5% 11.2% 14.8% 19.0% 18.7% 22.5%
$20.9 $20.5 $3.0 $6.7 $20.9 $5.8 $2.5 $6.8 $0.6 $0.5
630.2 311.6 323.8 234.6 109.7 120.3 99.6 63.4 20.2 16.7
-- -- -- -- -- -- -- -- -- --
655.8 376.0 323.5 270.2 232.0 197.0 177.9 137.4 105.6 82.9
$1,306.9 $708.1 $650.4 $511.5 $362.5 $323.1 $280.0 $207.6 $126.4 $100.1
$0.50 $0.87 $0.87 $0.92 $1.12 $1.20 $1.07 $1.09 $1.39 $1.48
$48 $66 $57 $50 $47 $39 $36 $29 $23 $21
657 617 563 470 407 389 298 226 175 148
7.3% 10.8% 10.2% 10.5% 11.6% 10.1% 12.2% 12.8% 13.3% 14.1%
$657 $617 $563 $470 $407 $389 $298 $226 $175 $148
1,515 829 762 597 420 382 329 243 155 122
0.4x 0.7x 0.7x 0.8x 1.0x 1.0x 0.9x 0.9x 1.1x 1.2x
3.2% 8.0% 7.5% 8.3% 11.3% 10.3% 11.0% 11.9% 15.0% 17.1%
1,515 829 762 597 420 382 329 243 155 122
376 324 270 232 197 178 137 106 83 62
4.0x 2.6x 2.8x 2.6x 2.1x 2.1x 2.4x 2.3x 1.9x 2.0x
12.8% 20.5% 21.3% 21.4% 24.0% 22.1% 26.5% 27.3% 28.1% 33.4%
$346 $334 $305 $253 $211 $191 $153 $116 $94 $78
$238 $218 $204 $164 $133 $125 $93 $69 $56 $45
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$16 $15 $27 $21 $16 $14 $11 $8 $6 $5
$18 $30 $31 $27 $25 $20 $19 $15 $13 $11
$73 $70 $43 $41 $37 $31 $31 $24 $19 $17
10.4% 10.8% 8.3% 11.2% 11.5% 11.2% 14.8% 19.0% 18.7% 22.5%
$71 $87 $102 $68 $53 $76 $35 $33 $26 $14
($10) ($8) ($7) ($15) ($5) ($6) ($5) ($5) ($3) ($4)
$61 $79 $95 $53 $48 $71 $30 $28 $23 $10
$48 $66 $57 $50 $47 $39 $36 $29 $23 $21
126.7% 118.9% 165.5% 106.6% 100.7% 179.7% 83.7% 97.3% 99.0% 48.8%
2003 2002 2001 2000 1999 1998 1997 1996 1995 1994
$657 $617 $563 $470 $407 $389 $298 $226 $175 $148
6.5% 9.7% 19.8% 15.4% 4.6% 30.5% 32.2% 28.6% 18.8% 11.4%
$48 $66 $57 $50 $47 $39 $36 $29 $23 $21
$12 $10 $9 $9 $8 $7 $6 $5 $3 $2
$36 $56 $48 $41 $39 $32 $30 $24 $20 $19
75.6% 84.5% 83.9% 82.8% 83.4% 81.1% 83.5% 83.5% 85.6% 90.1%
12.8% 20.5% 21.3% 21.4% 24.0% 22.1% 26.5% 27.3% 28.1% 33.4%
9.7% 17.3% 17.8% 17.7% 20.0% 17.9% 22.1% 22.8% 24.0% 30.1%
$92 $100 $74 $67 $62 $52 $49 $39 $31 $28
14.0% 16.2% 13.2% 14.3% 15.2% 13.3% 16.6% 17.5% 17.9% 18.7%
$18 $30 $31 $27 $25 $20 $19 $15 $13 $11
27.5% 31.0% 35.4% 35.1% 34.5% 34.0% 34.0% 34.8% 35.4% 34.0%
($10) ($8) ($7) ($15) ($5) ($6) ($5) ($5) ($3) ($4)
1.6% 1.3% 1.3% 3.2% 1.3% 1.4% 1.7% 2.2% 1.8% 2.8%
$151 $138 $117 $115 $89 $77 $79 $51 $39 $32
107 88 90 84 56 51 50 31 23 17
45 35 33 26 18 21 16 11 8 7
$213 $191 $173 $172 $127 $107 $113 $71 $54 $43
32.3% 31.0% 30.7% 36.7% 31.2% 27.6% 38.0% 31.4% 31.1% 28.9%
1993 1992 1991 1990
10/31/1993 10/31/1992 10/31/1991 10/31/1990
12 Months 12 Months 12 Months 12 Months
Update Update Update Update
10/31/1993 10/31/1992 10/31/1991 10/31/1990
-- -- -- --
-- -- -- --
Complete Complete Complete Complete
-- -- -- --
132.530 69.600 75.030 47.850
-- -- -- --
-- -- -- --
-- -- -- --
132.530 69.600 75.030 47.850
-- -- -- --
-- -- -- --
-- -- -- --
132.530 69.600 75.030 47.850
64.110 39.700 43.880 29.110
-- -- -- --
64.110 39.700 43.880 29.110
68.430 29.910 31.140 18.740
38.110 20.260 18.380 11.280
-- -- -- --
-- -- -- --
38.110 20.260 18.380 11.280
0 0 0 0
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
102.210 59.960 62.270 40.390
30.320 9.640 12.760 7.460
(2.000) (2.290) (4.990) (2.880)
-- -- -- --
(2.000) (2.290) (4.990) (2.880)
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
(2.000) (2.290) (4.990) (2.880)
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
0.110 0.160 0.090 0.220
0.110 0.160 0.090 0.220
28.420 7.510 7.860 4.800
9.370 2.800 2.940 1.750
19.060 4.710 4.920 3.050
-- -- -- --
-- -- -- --
-- -- -- --
19.060 4.710 4.920 3.050
0.000 0.000 0.000 0.000
-- -- -- --
-- -- -- --
-- -- -- --
0.000 0.000 0.000 0.000
19.060 4.710 4.920 3.050
0.000 0.000 (0.280) (0.390)
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
0.000 0.000 (0.280) (0.390)
19.060 4.710 4.640 2.670
19.060 4.710 4.640 2.670
59.180 50.830 39.440 36.920
0.320 0.090 0.120 0.070
0.320 0.090 0.120 0.070
0.000 0.000 0.000 0.000
19.060 4.710 4.640 2.670
59.180 50.830 39.440 36.920
0.320 0.090 0.120 0.070
0.320 0.090 0.120 0.070
0.020 0.020 0.000 0.000
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- 0.000 0.000
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
28.420 7.510 7.860 4.800
-- -- -- --
9.370 2.800 2.940 1.750
19.060 4.710 4.920 3.050
19.060 4.710 4.640 2.670
0.320 0.090 0.120 0.070
0.320 0.090 0.120 0.070
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
2.000 2.290 4.990 2.880
-- -- -- --
3.040 4.430 2.400 1.580
-- -- -- --
-- -- -- --
2.060 -- 1.670 0.480
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
$19 $5 $5 $3
133 70 75 48
14.4% 6.8% 6.2% 5.6%
94 81 48 50
41 4 2 NA
2.3x 22.1x 19.7x NA
$2 $2 $3 $2
$10 $28 $32 $37
$62 $41 $4 $2
$75 $71 $39 $41
$32 $9 $11 $5
($4) ($1) ($4) ($3)
$28 $8 $7 $2
$19 $5 $5 $3
$19 $5 $5 $3
$1 $1 $0 $0
$18 $4 $4 $2
93.1% 82.0% 94.0% 85.4%
$25 $5 $9 $5
19.0% 7.5% 11.6% 11.3%
$9 $3 $3 $2
33.0% 37.3% 37.4% 36.5%
$5 $4 $4 $2
3.8% 6.4% 5.4% 4.3%
$0.65 $0.58
$128 $116
1,337 1,212
9.5% 9.5%
$1,337 $1,212
2,424 2,450
0.6x 0.5x
5.3% 4.7%
2,424 2,450
756 722
3.2x 3.4x
16.9% 16.0%
$667 $602
$431 $390
$0 $0
$64 $56
$60 $51
$111 $104
8.1% 7.8%
$239 $200
($20) ($18)
$219 $183
$128 $116
171.8% 157.9%
All Financial Reports
Flowserve Corp
Income Statement - Annual -
Standardised in Millions of US
Dollar
Fiscal Period: 2008 2007 2006 2005 2004
Period End Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2004
Period Length: 12 Months 12 Months 12 Months 12 Months 12 Months
Update Type: Update Update Update Restated Restated
Update Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2006 12/31/2006
Source 10-K 10-K 10-K 10-K 10-K
Source Date: 2/25/2009 2/27/2008 3/1/2007 3/1/2007 3/1/2007
Complete Statement: Complete Complete Complete Complete Complete
Auditor Code: PWCL PWCL PWCL PWCL PWCL
Net Sales 4,473.470 3,762.690 3,061.060 2,695.280 2,522.490
Gross Revenue -- -- -- -- --
Sales Returns and Allowances -- -- -- -- --
Excise Tax Receipts -- -- -- -- --
Revenue 4,473.470 3,762.690 3,061.060 2,695.280 2,522.490
Interest Income, Non-Bank -- -- -- -- --
Other Revenue -- -- -- -- --
Other Revenue, Total -- -- -- -- --
Total Revenue 4,473.470 3,762.690 3,061.060 2,695.280 2,522.490
Cost of Revenue 2,893.160 2,514.970 2,053.760 1,824.720 1,759.330
Excise Taxes Payments -- -- -- -- --
Cost of Revenue, Total 2,893.160 2,514.970 2,053.760 1,824.720 1,759.330
Gross Profit 1,580.310 1,247.720 1,007.300 870.560 763.160
Selling/General/Administrative Expense 984.400 856.500 782.500 684.270 605.150
Labor & Related Expense -- -- -- -- --
Advertising Expense -- -- -- -- --
Selling/General/Admin. Expenses, Total 984.400 856.500 782.500 684.270 605.150
Research & Development 0 0 0 0 0
Depreciation -- -- -- -- --
Amortization of Intangibles -- -- -- -- --
Amortization of Acquisition Costs -- -- -- -- --
Depreciation/Amortization -- -- -- -- --
Interest Expense - Operating -- -- -- -- --
Interest Capitalized - Operating -- -- -- -- --
Interest Expense, Net - Operating -- -- -- -- --
Interest Income - Operating -- -- -- -- --
Investment Income - Operating (16.960) (18.700) (14.820) (12.530) (8.070)
Interest/Investment Income - Operating (16.960) (18.700) (14.820) (12.530) (8.070)
Interest Expense(Income) - Net Operating -- -- -- -- --
Interest Exp.(Inc.),Net-Operating, Total (16.960) (18.700) (14.820) (12.530) (8.070)
Purchased R&D Written-Off -- -- -- -- --
Restructuring Charge -- -- -- -- --
Litigation -- -- -- -- --
Impairment-Assets Held for Use -- -- -- -- --
Impairment-Assets Held for Sale -- -- -- -- --
Other Unusual Expense (Income) -- 0.430 0.690 27.740 2.710
Unusual Expense (Income) -- 0.430 0.690 27.740 2.710
Foreign Currency Adjustment -- -- -- -- --
Unrealized Losses (Gains) -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- --
Loss(Gain) on Sale of Assets - Operating -- -- -- -- --
Other Operating Expense -- -- -- -- --
Other, Net -- -- -- -- --
Other Operating Expenses, Total -- -- -- -- --
Total Operating Expense 3,860.600 3,353.210 2,822.140 2,524.200 2,359.120
Operating Income 612.870 409.490 238.930 171.080 163.370
Interest Expense - Non-Operating (51.290) (60.120) (65.690) (74.130) (80.410)
Interest Capitalized - Non-Operating -- -- -- -- --
Interest Expense, Net Non-Operating (51.290) (60.120) (65.690) (74.130) (80.410)
Interest Income - Non-Operating 8.390 4.320 7.610 3.400 1.940
Investment Income - Non-Operating -- -- -- -- --
Interest/Invest Income - Non-Operating 8.390 4.320 7.610 3.400 1.940
Interest Income(Exp), Net Non-Operating -- -- -- -- --
Interest Inc.(Exp.),Net-Non-Op., Total (42.900) (55.800) (58.080) (70.730) (78.470)
Gain (Loss) on Sale of Assets -- -- -- -- --
Foreign Currency Adjustment -- -- -- -- --
Unrealized Gains (Losses) -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- --
Other Non-Operating Income (Expense) 20.160 6.380 6.430 (8.350) (14.060)
Other, Net 20.160 6.380 6.430 (8.350) (14.060)
Net Income Before Taxes 590.130 360.070 187.280 92.000 70.850
Provision for Income Taxes 147.720 104.290 73.240 40.580 42.100
Net Income After Taxes 442.410 255.770 114.040 51.420 28.750
Minority Interest -- -- -- -- --
Equity In Affiliates -- -- -- -- --
U.S. GAAP Adjustment -- -- -- -- --
Net Income Before Extra. Items 442.410 255.770 114.040 51.420 28.750
Accounting Change -- -- -- -- --
Discontinued Operations 0.000 0.000 0.990 (34.350) (1.680)
Extraordinary Item -- -- -- -- --
Tax on Extraordinary Items -- -- -- -- --
Total Extraordinary Items 0.000 0.000 0.990 (34.350) (1.680)
Net Income 442.410 255.770 115.030 17.070 27.070
Preferred Dividends -- -- -- -- --
General Partners' Distributions -- -- -- -- --
Miscellaneous Earnings Adjustment -- -- -- -- --
Pro Forma Adjustment -- -- -- -- --
Interest Adjustment - Primary EPS -- -- -- -- --
Total Adjustments to Net Income -- -- -- -- --
Income Available to Com Excl ExtraOrd 442.410 255.770 114.040 51.420 28.750
Income Available to Com Incl ExtraOrd 442.410 255.770 115.030 17.070 27.070
Basic Weighted Average Shares 56.600 56.450 55.960 55.470 55.070
Basic EPS Excluding Extraordinary Items 7.820 4.530 2.040 0.930 0.520
Basic EPS Including Extraordinary Items 7.820 4.530 2.060 0.310 0.490
Dilution Adjustment -- -- -- -- --
Diluted Net Income 442.410 255.770 115.030 17.070 27.070
Diluted Weighted Average Shares 57.180 57.290 56.910 56.690 55.650
Diluted EPS Excluding ExtraOrd Items 7.740 4.460 2.000 0.910 0.520
Diluted EPS Including ExtraOrd Items 7.740 4.460 2.020 0.300 0.490
DPS - Common Stock Primary Issue 1.000 0.600 0.000 0.000 0.000
Dividends per Share - Com Stock Issue 2 -- -- -- -- --
Dividends per Share - Com Stock Issue 3 -- -- -- -- --
Dividends per Share - Com Stock Issue 4 -- -- -- -- --
Special DPS - Common Stock Primary Issue -- -- -- -- --
Special DPS - Common Stock Issue 2 -- -- -- -- --
Special DPS - Common Stock Issue 3 -- -- -- -- --
Special DPS - Common Stock Issue 4 -- -- -- -- --
Gross Dividends - Common Stock 57.210 34.400 0.000 0.000 0.000
(Gain) Loss on Sale of Assets, Suppl. -- -- -- -- --
Impairment-Assets Held for Sale, Suppl. -- -- -- -- --
Impairment-Assets Held for Use, Suppl. -- -- -- -- --
Litigation Charge, Supplemental -- -- -- -- --
Purchased R&D Written-Off, Supplemental -- -- -- -- --
Restructuring Charge, Supplemental -- -- -- -- --
Other Unusual Expense(Income), Suppl. -- -- -- -- --
Non-Recurring Items, Supplemental, Total -- -- -- -- --
Total Special Items -- 0.430 0.690 27.740 2.710
Normalized Income Before Taxes 590.130 360.500 187.970 119.750 73.560
Effect of Special Items on Income Taxes -- 0.120 0.270 12.240 1.610
Inc Tax Ex Impact of Sp Items 147.720 104.420 73.510 52.820 43.710
Normalized Income After Taxes 442.410 256.080 114.460 66.930 29.850
Normalized Inc. Avail to Com. 442.410 256.080 114.460 66.930 29.850
Basic Normalized EPS 7.820 4.540 2.050 1.210 0.540
Diluted Normalized EPS 7.740 4.470 2.010 1.180 0.540
Pro Forma Stock Compensation Expense -- -- -- 2.670 1.100
Net Income after Stock Based Comp. Exp. -- -- -- 14.410 25.970
Basic EPS after Stock Based Comp. Exp. -- -- -- 0.260 0.470
Diluted EPS after Stock Based Comp. Exp. -- -- -- 0.250 0.470
Stock-Based Compensation, Supplemental 32.700 25.350 25.090 -- --
Interest Expense, Supplemental 51.290 60.120 65.690 74.130 80.410
Interest Capitalized, Supplemental -- -- -- -- --
Depreciation, Supplemental 52.600 49.500 46.700 46.900 62.470
Funds From Operations - REIT -- -- -- -- --
Amort of Acquisition Costs, Supplemental -- -- -- -- --
Amort of Intangibles, Supplemental 9.860 9.880 10.500 10.040 10.690
Rental Expense, Supplemental 43.600 39.300 29.300 22.100 19.700
EPS, Supplemental -- -- -- -- --
Advertising Expense, Supplemental -- -- -- -- --
Equity in Affiliates, Supplemental 16.960 18.700 14.820 12.530 8.070
Minority Interest, Supplemental -- -- -- -- --
Research & Development Exp, Supplemental 34.000 29.100 17.800 24.300 25.200
Audit Fees 10.320 12.210 14.400 19.300 --
Audit-Related Fees 0.920 0.110 0.510 0.200 --
Tax Fees 0.760 0.280 0.130 0.210 --
All Other Fees 0.120 0.000 0.050 0.020 --
Reported Recurring Revenue -- -- -- -- --
Reported Net Premiums Written -- -- -- -- --
Reported Total Revenue -- -- -- -- --
Reported Operating Revenue -- -- -- -- --
Reported Total Cost of Revenue -- -- -- -- --
Reported Total Sales, General & Admin. -- -- -- -- --
Reported Gross Profit 1,580.310 1,247.720 -- -- --
Reported Operating Profit 612.870 409.920 -- -- --
Reported Operating Profit Margin -- -- -- -- --
Reported Ordinary Profit -- -- -- -- --
Reported Net Income After Tax -- -- -- -- --
Reported Basic EPS -- -- -- -- --
Reported Diluted EPS -- -- -- -- --
Reported Net Business Profits -- -- -- -- --
Balance Sheet (Differentiates) -
Annual - Standardised in Millions
of US Dollar
Fiscal Period: 2008 2007 2006 2005 2004
Period End Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2004
Update Type: Update Update Update Restated Reclassified
Update Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2006 12/31/2005
Source 10-K 10-K 10-K 10-K 10-K
Source Date: 2/25/2009 2/27/2008 3/1/2007 3/1/2007 6/30/2006
Complete Statement: Complete Complete Complete Complete Complete
Auditor Code: PWCL PWCL PWCL PWCL PWCL
Cash -- -- -- -- --
Cash & Equivalents 471.790 370.580 67.000 92.860 63.760
Short Term Investments -- -- -- -- --
Cash and Short Term Investments 471.790 370.580 67.000 92.860 63.760
Accounts Receivable - Trade, Gross 766.290 609.980 504.860 444.310 329.440
Provision for Doubtful Accounts (23.670) (14.220) (13.140) (14.270) (7.280)
Accounts Receivable - Trade, Net 742.630 595.770 491.730 430.040 322.160
Notes Receivable - Short Term -- -- -- -- --
Receivables - Other 65.900 70.970 60.090 42.910 139.960
Total Receivables, Net 808.520 666.730 551.820 472.950 462.120
Inventories - Finished Goods 264.750 246.830 225.160 200.420 214.930
Inventories - Work In Progress 635.490 499.660 354.810 201.950 197.850
Inventories - Raw Materials 241.950 221.270 167.220 126.720 123.150
Inventories - Other (307.580) (287.550) (199.820) (112.680) (114.450)
LIFO Reserve -- -- -- -- (33.080)
Total Inventory 834.610 680.200 547.370 416.410 388.400
Prepaid Expenses 90.350 71.380 38.210 26.030 54.160
Restricted Cash - Current 0.260 2.660 3.460 3.630 0.000
Deferred Income Tax - Current Asset 126.890 105.220 95.030 97.950 81.230
Discountinued Operations - Current Asset -- -- -- -- --
Other Current Assets -- -- -- -- --
Other Current Assets, Total 127.150 107.880 98.480 101.580 81.230
Total Current Assets 2,332.430 1,896.770 1,302.880 1,109.830 1,049.670
Buildings - Gross 512.190 495.910 422.840 383.660 402.930
Land/Improvements - Gross 70.910 73.790 69.530 63.500 66.370
Machinery/Equipment - Gross 559.130 494.470 459.560 395.170 408.490
Construction in Progress - Gross -- -- -- -- --
Leases - Gross -- -- -- -- --
Natural Resources - Gross -- -- -- -- --
Other Property/Plant/Equipment - Gross -- -- -- -- --
Property/Plant/Equipment, Total - Gross 1,142.230 1,064.170 951.930 842.320 877.790
Accumulated Depreciation, Total (594.990) (575.280) (509.030) (444.700) (444.980)
Property/Plant/Equipment, Total - Net 547.240 488.890 442.890 397.620 432.810
Goodwill - Gross -- -- -- -- --
Accumulated Goodwill Amortization -- -- -- -- --
Goodwill, Net 828.400 853.270 851.120 834.860 865.350
Intangibles - Gross 203.620 208.310 208.930 200.280 203.080
Accumulated Intangible Amortization (81.700) (73.580) (65.580) (54.030) (45.180)
Intangibles, Net 121.920 134.730 143.360 146.250 157.890
LT Investment - Affiliate Companies 56.190 64.130 50.060 41.240 34.260
LT Investments - Other -- -- -- -- --
Long Term Investments 56.190 64.130 50.060 41.240 34.260
Note Receivable - Long Term 37.610 16.180 -- -- --
Deferred Charges -- -- -- -- --
Pension Benefits - Overfunded -- -- -- -- --
Defered Income Tax - Long Term Asset 32.560 13.820 25.730 33.750 10.430
Discontinued Operations - LT Asset -- -- -- -- --
Restricted Cash - Long Term -- -- -- -- --
Other Long Term Assets 67.370 52.630 53.190 50.110 83.620
Other Long Term Assets, Total 99.930 66.450 78.920 83.860 94.050
Total Assets 4,023.700 3,520.420 2,869.240 2,613.660 2,634.040
Accounts Payable 598.500 513.170 412.870 316.710 316.550
Payable/Accrued -- -- -- -- --
Accrued Expenses 472.540 416.730 334.340 314.360 321.070
Notes Payable/Short Term Debt 0.000 0.000 0.000 0.000 0.000
Current Port. of LT Debt/Capital Leases 27.730 7.180 8.050 12.370 44.100
Dividends Payable 14.970 9.230 -- -- --
Customer Advances 428.370 252.120 119.370 42.940 17.360
Security Deposits -- -- -- -- --
Income Taxes Payable 51.220 44.940 4.520 20.050 9.340
Other Payables -- -- -- -- --
Deferred Income Tax - Current Liability 14.670 6.800 4.890 5.040 0.000
Discontinued Operations - Curr Liability -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Other Current liabilities, Total 509.220 313.100 128.780 68.040 26.700
Total Current Liabilities 1,608.000 1,250.180 884.040 711.480 708.410
Long Term Debt 521.970 548.200 550.170 652.770 657.750
Capital Lease Obligations 23.650 2.600 6.350 -- --
Total Long Term Debt 545.620 550.800 556.520 652.770 657.750
Total Debt 573.350 557.980 564.570 665.140 701.840
Deferred Income Tax - LT Liability 17.390 43.310 36.610 32.610 23.090
Deferred Income Tax 17.390 43.310 36.610 32.610 23.090
Minority Interest 6.430 7.240 4.100 -- --
Reserves -- -- -- -- --
Pension Benefits - Underfunded 274.350 221.520 253.210 270.960 291.920
Other Long Term Liabilities 204.150 154.400 114.180 92.450 82.650
Discontinued Operations - Liabilities -- -- -- -- --
Other Liabilities, Total 478.500 375.920 367.390 363.410 374.560
Total Liabilities 2,655.930 2,227.440 1,848.650 1,760.260 1,763.810
Redeemable Preferred Stock -- -- -- -- --
Redeemable Convertible Preferred Stock -- -- -- -- --
Redeemable Preferred Stock, Total -- -- -- -- --
Preferred Stock - Non Redeemable -- -- -- -- --
Convertible Preferred Stock - Non Rdmbl -- -- -- -- --
Treasury Stock - Preferred -- -- -- -- --
General Partner -- -- -- -- --
Preferred Stock - Non Redeemable, Net -- -- -- -- --
Common Stock 73.480 73.390 73.290 72.020 72.020
Limited Partner -- -- -- -- --
Common Stock, Total 73.480 73.390 73.290 72.020 72.020
Additional Paid-In Capital 586.370 561.730 543.160 477.200 472.180
Retained Earnings (Accumulated Deficit) 1,159.630 774.370 582.770 467.740 434.330
Treasury Stock - Common (248.070) (101.780) (95.260) (37.550) (48.170)
ESOP Debt Guarantee -- -- -- -- --
Unrealized Gain (Loss) -- -- -- -- --
Translation Adjustment -- -- -- -- --
Other Equity -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- --
Other Comprehensive Income (203.640) (14.730) (83.370) (126.000) (60.130)
Other Equity, Total (203.640) (14.730) (83.370) (126.000) (60.130)
Total Equity 1,367.770 1,292.980 1,020.590 853.410 870.230
Total Liabilities & Shareholders' Equity 4,023.690 3,520.420 2,869.240 2,613.660 2,634.040
Shares Outs - Common Stock Primary Issue 55.220 56.310 56.020 55.970 55.470
Shares Outstanding - Common Issue 2 -- -- -- -- --
Shares Outstanding - Common Issue 3 -- -- -- -- --
Shares Outstanding - Common Issue 4 -- -- -- -- --
Total Common Shares Outstanding 55.220 56.310 56.020 55.970 55.470
Treas Shares - Common Stock Prmry Issue 3.570 2.410 2.610 1.640 2.150
Treasury Shares - Common Issue 2 -- -- -- -- --
Treasury Shares - Common Issue 3 -- -- -- -- --
Treasury Shares - Common Issue 4 -- -- -- -- --
Shares Outstanding - Preferred Issue 1 -- -- -- -- --
Shares Outstanding - Preferred Issue 2 -- -- -- -- --
Shares Outstanding - Preferred Issue 3 -- -- -- -- --
Shares Outstanding - Preferred Issue 4 -- -- -- -- --
Shares Outstanding - Preferred Issue 5 -- -- -- -- --
Shares Outstanding - Preferred Issue 6 -- -- -- -- --
Total Preferred Shares Outstanding -- -- -- -- --
Treasury Shares - Preferred Issue 1 -- -- -- -- --
Treasury Shares - Preferred Issue 2 -- -- -- -- --
Treasury Shares - Preferred Issue 3 -- -- -- -- --
Treasury Shares - Preferred Issue 4 -- -- -- -- --
Treasury Shares - Preferred Issue 5 -- -- -- -- --
Treasury Shares - Preferred Issue 6 -- -- -- -- --
Full-Time Employees 15,000.000 15,000.000 14,000.000 13,000.000 14,000.000
Part-Time Employees -- -- -- -- --
Number of Common Shareholders 1,717.000 1,747.000 1,839.000 1,904.000 1,855.000
Accumulated Goodwill Amortization Suppl. -- -- -- -- --
Accumulated Intangible Amort, Suppl. 81.700 73.580 65.580 54.030 45.180
Deferred Revenue - Current 428.370 252.120 119.370 42.940 17.360
Deferred Revenue - Long Term -- -- -- -- --
Total Risk-Weighted Capital -- -- -- -- --
Tier 1 Capital % -- -- -- -- --
Total Capital % -- -- -- -- --
Trading Account -- -- -- -- --
Credit Exposure -- -- -- -- --
Non-Performing Loans -- -- -- -- --
Assets under Management -- -- -- -- --
Reported Total Assets -- -- -- -- --
Reported Total Liabilities -- -- -- -- --
Shareholders' Equity Excl. Stock Subscr. -- -- -- -- --
Reported Shareholder's Equity -- -- -- -- --
Reported Net Assets -- -- -- -- --
Reported Net Assets to Total Assets -- -- -- -- --
Reported Return on Assets -- -- -- -- --
Reported Return on Equity -- -- -- -- --
Cash Flow (Indirect) - Annual - Standardised in Millions of US Dollar [+] Add Item
Fiscal Period: 2008 2007 2006 2005 2004
Period End Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2004
Period Length: 12 Months 12 Months 12 Months 12 Months 12 Months
Update Type: Update Update Update Reclassified Reclassified
Update Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2006 12/31/2006
Source 10-K 10-K 10-K 10-K 10-K
Source Date: 2/25/2009 2/27/2008 3/1/2007 3/1/2007 3/1/2007
Complete Statement: Complete Complete Complete Complete Complete
Auditor Code: PWCL PWCL PWCL PWCL PWCL
Net Income/Starting Line 442.410 255.770 115.030 17.070 27.070
Depreciation 71.580 67.840 60.500 59.850 62.470
Depreciation/Depletion 71.580 67.840 60.500 59.850 62.470
Amortization of Intangibles 9.860 9.880 10.500 10.040 10.690
Amortization of Acquisition Costs -- -- -- -- --
Amortization 9.860 9.880 10.500 10.040 10.690
Deferred Taxes (52.590) (17.680) 4.520 (27.570) (1.870)
Accounting Change -- -- -- -- --
Discontinued Operations 0.000 0.000 (1.660) 3.810 (7.390)
Extraordinary Item -- -- -- -- --
Unusual Items (8.500) (7.180) 2.140 29.780 (4.230)
Purchased R&D -- -- -- -- --
Equity in Net Earnings (Loss) (8.520) (10.620) (6.660) (7.780) 1.000
Other Non-Cash Items 21.990 15.160 9.400 47.460 7.850
Non-Cash Items 4.980 (2.640) 3.220 73.280 (2.770)
Accounts Receivable (195.100) (82.370) (40.830) (37.190) 39.390
Inventories (195.530) (101.780) (98.360) (20.600) 20.960
Prepaid Expenses (21.660) (26.570) (6.550) 3.650 8.900
Other Assets (18.180) (9.790) (8.910) 3.800 (1.000)
Accounts Payable 99.770 75.200 58.740 28.830 46.590
Accrued Expenses 228.940 230.560 76.690 47.640 32.060
Payable/Accrued -- -- -- -- --
Taxes Payable -- -- -- -- --
Other Liabilities 31.540 18.960 (11.370) (31.350) 25.030
Other Assets & Liabilities, Net -- -- -- -- --
Other Operating Cash Flow -- -- -- -- --
Changes in Working Capital (70.220) 104.200 (30.580) (5.230) 171.910
Cash from Operating Activities 406.030 417.370 163.190 127.450 267.500
Purchase of Fixed Assets (126.930) (88.980) (73.530) (49.270) (45.240)
Purchase/Acquisition of Intangibles -- -- -- -- --
Software Development Costs -- -- -- -- --
Capital Expenditures (126.930) (88.980) (73.530) (49.270) (45.240)
Acquisition of Business 0.000 (2.310) (7.980) 0.000 (9.430)
Sale of Business -- -- -- -- --
Sale of Fixed Assets 7.310 13.400 0.000 0.000 12.590
Sale/Maturity of Investment -- -- -- -- --
Investment, Net -- -- -- -- --
Purchase of Investments -- -- -- -- --
Sale of Intangible Assets -- -- -- -- --
Intangible, Net -- -- -- -- --
Other Investing Cash Flow 2.400 0.790 3.830 9.960 28.000
Other Investing Cash Flow Items, Total 9.710 11.890 (4.150) 9.960 31.160
Cash from Investing Activities (117.220) (77.090) (77.680) (39.310) (14.080)
Other Financing Cash Flow 12.530 10.540 17.410 (9.320) (0.670)
Financing Cash Flow Items 12.530 10.540 17.410 (9.320) (0.670)
Cash Dividends Paid - Common (51.480) (25.680) 0.000 0.000 --
Cash Dividends Paid - Preferred -- -- -- -- --
Total Cash Dividends Paid (51.480) (25.680) 0.000 0.000 0
Sale/Issuance of Common 0 0 0 0 0
Repurchase/Retirement of Common (164.950) (44.800) (63.170) 0.000 0.000
Common Stock, Net (164.950) (44.800) (63.170) 0.000 0.000
Sale/Issuance of Preferred -- -- -- -- --
Repurchase/Retirement of Preferred -- -- -- -- --
Preferred Stock, Net -- -- -- -- --
Sale/Issuance of Common/Preferred -- -- -- -- --
Repurch./Retirement of Common/Preferred -- -- -- -- --
Options Exercised 11.940 16.690 39.920 1.110 6.790
Warrants Converted -- -- -- -- --
Treasury Stock -- -- -- -- --
Issuance (Retirement) of Stock, Net (153.010) (28.110) (23.250) 1.110 6.790
Short Term Debt Issued -- -- -- -- --
Short Term Debt Reduction -- -- -- -- --
Short Term Debt, Net 14.940 (3.750) (3.410) (16.520) 0.000
Long Term Debt Issued 0 0.000 0.000 600.000 98.840
Long Term Debt Reduction (5.680) (2.840) (105.280) (628.540) (355.570)
Long Term Debt, Net (5.680) (2.840) (105.280) (28.540) (256.730)
Total Debt Issued -- -- -- -- --
Total Debt Reduction -- -- -- -- --
Issuance (Retirement) of Debt, Net 9.260 (6.590) (108.690) (45.060) (256.730)
Cash from Financing Activities (182.700) (49.840) (114.540) (53.270) (250.610)
Foreign Exchange Effects (4.880) 13.140 3.170 (5.760) 7.420
Net Change in Cash 101.220 303.580 (25.860) 29.110 10.240
Net Cash - Beginning Balance 370.580 67.000 92.860 63.760 53.520
Net Cash - Ending Balance 471.790 370.580 67.000 92.860 63.760
Cash Interest Paid 49.630 59.550 63.870 72.990 75.000
Cash Taxes Paid 112.550 64.660 65.830 40.700 35.630
Reported Cash from Operating Activities -- -- -- -- --
Reported Cash from Investing Activities -- -- -- -- --
Reported Cash from Financing Activities -- -- -- -- --
$11 $6 $8 $9 $8 $10
$43 $35 $42 $21 $27 $31
$174 $128 $120 $137 $124 $107
$228 $169 $170 $166 $158 $148
$1.70 $1.69
$31 $33
2,661 2,634
1.2% 1.3%
$2,661 $2,634
2,570 2,590
1.0x 1.0x
1.2% 1.3%
2,570 2,590
830 823
3.1x 3.1x
3.7% 4.0%
$830 $808
$657 $647
$0 $0
$72 $73
$24 $30
$77 $58
4.5% 3.3%
$201 $229
($42) ($42)
$158 $186
$31 $33
513.0% 565.8%
All Financial Reports
Hawkins Inc
Income Statement - Annual -
Standardised in Millions of US
Dollar
Fiscal Period: 2009 2008 2007 2006 2005 2004
Period End Date: 3/29/2009 3/30/2008 4/1/2007 4/2/2006 4/3/2005 3/28/2004
Period Length: 52 Weeks 52 Weeks 52 Weeks 52 Weeks 53 Weeks 52 Weeks
Update Type: Update Restated Restated Update Update Update
Update Date: 3/29/2009 3/29/2009 3/29/2009 4/2/2006 4/3/2005 3/28/2004
Source 10-K 10-K 10-K 10-K 10-K 10-K
Source Date: 6/5/2009 6/5/2009 6/5/2009 6/16/2006 7/1/2005 6/10/2004
Complete Statement: Complete Complete Complete Complete Complete Complete
Auditor Code: DT DT DT DT DT DT
Net Sales 284.360 186.660 151.770 143.330 115.280 107.030
Gross Revenue -- -- -- -- -- --
Sales Returns and Allowances -- -- -- -- -- --
Excise Tax Receipts -- -- -- -- -- --
Revenue 284.360 186.660 151.770 143.330 115.280 107.030
Interest Income, Non-Bank -- -- -- -- -- --
Other Revenue -- -- -- -- -- --
Other Revenue, Total -- -- -- -- -- --
Total Revenue 284.360 186.660 151.770 143.330 115.280 107.030
Cost of Revenue 221.940 148.140 117.060 110.110 85.670 79.050
Excise Taxes Payments -- -- -- -- -- --
Cost of Revenue, Total 221.940 148.140 117.060 110.110 85.670 79.050
Gross Profit 62.420 38.530 34.710 33.220 29.610 27.970
Selling/General/Administrative Expense 25.080 26.520 24.000 21.510 18.090 16.790
Labor & Related Expense -- -- -- -- -- --
Advertising Expense -- -- -- -- -- --
Selling/General/Admin. Expenses, Total 25.080 26.520 24.000 21.510 18.090 16.790
Research & Development 0 0 0 0 0 0
Depreciation -- -- -- -- -- --
Amortization of Intangibles -- -- -- -- -- --
Amortization of Acquisition Costs -- -- -- -- -- --
Depreciation/Amortization -- -- -- -- -- --
Interest Expense - Operating -- -- -- -- -- --
Interest Capitalized - Operating -- -- -- -- -- --
Interest Expense, Net - Operating -- -- -- -- -- --
Interest Income - Operating -- -- -- -- -- --
Investment Income - Operating -- -- -- -- -- --
Interest/Investment Income - Operating -- -- -- -- -- --
Interest Expense(Income) - Net Operating -- -- -- -- -- --
Interest Exp.(Inc.),Net-Operating, Total -- -- -- -- -- --
Purchased R&D Written-Off -- -- -- -- -- --
Restructuring Charge -- -- -- -- -- --
Litigation -- -- -- (1.060) 0.000 3.000
Impairment-Assets Held for Use -- -- -- -- -- --
Impairment-Assets Held for Sale -- -- -- -- -- --
Other Unusual Expense (Income) -- -- -- -- -- --
Unusual Expense (Income) -- -- -- (1.060) 0.000 3.000
Foreign Currency Adjustment -- -- -- -- -- --
Unrealized Losses (Gains) -- -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- -- --
Loss(Gain) on Sale of Assets - Operating -- -- -- -- -- --
Other Operating Expense -- -- -- -- -- --
Other, Net -- -- -- -- -- --
Other Operating Expenses, Total -- -- -- -- -- --
Total Operating Expense 247.020 174.660 141.060 130.570 103.760 98.850
Operating Income 37.340 12.000 10.710 12.760 11.520 8.180
Interest Expense - Non-Operating -- -- -- 0.000 0.000 0.000
Interest Capitalized - Non-Operating -- -- -- -- -- --
Interest Expense, Net Non-Operating -- -- -- 0.000 0.000 0.000
Interest Income - Non-Operating -- -- -- -- -- 0.830
Investment Income - Non-Operating 0.340 1.340 1.690 0.890 1.120 --
Interest/Invest Income - Non-Operating 0.340 1.340 1.690 0.890 1.120 0.830
Interest Income(Exp), Net Non-Operating -- -- -- -- -- --
Interest Inc.(Exp.),Net-Non-Op., Total 0.340 1.340 1.690 0.890 1.120 0.830
Gain (Loss) on Sale of Assets -- -- -- -- -- --
Foreign Currency Adjustment -- -- -- -- -- --
Unrealized Gains (Losses) -- -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- -- --
Other Non-Operating Income (Expense) -- -- -- -- -- --
Other, Net -- -- -- -- -- --
Net Income Before Taxes 37.680 13.350 12.400 13.660 12.640 9.010
Provision for Income Taxes 14.250 4.860 4.680 4.770 4.550 3.260
Net Income After Taxes 23.420 8.490 7.720 8.890 8.090 5.750
Minority Interest -- -- -- -- -- --
Equity In Affiliates -- -- -- -- -- --
U.S. GAAP Adjustment -- -- -- -- -- --
Net Income Before Extra. Items 23.420 8.490 7.720 8.890 8.090 5.750
Accounting Change -- -- -- -- -- --
Discontinued Operations 0.340 0.620 0.350 -- -- --
Extraordinary Item -- -- -- -- -- --
Tax on Extraordinary Items -- -- -- -- -- --
Total Extraordinary Items 0.340 0.620 0.350 -- -- --
Net Income 23.760 9.110 8.070 8.890 8.090 5.750
Preferred Dividends -- -- -- -- -- --
General Partners' Distributions -- -- -- -- -- --
Miscellaneous Earnings Adjustment -- -- -- -- -- --
Pro Forma Adjustment -- -- -- -- -- --
Interest Adjustment - Primary EPS -- -- -- -- -- --
Total Adjustments to Net Income -- -- -- -- -- --
Income Available to Com Excl ExtraOrd 23.420 8.490 7.720 8.890 8.090 5.750
Income Available to Com Incl ExtraOrd 23.760 9.110 8.070 8.890 8.090 5.750
Basic Weighted Average Shares 10.240 10.210 10.170 10.200 10.220 10.220
Basic EPS Excluding Extraordinary Items 2.290 0.830 0.760 0.870 0.790 0.560
Basic EPS Including Extraordinary Items 2.320 0.890 0.790 0.870 0.790 0.560
Dilution Adjustment -- -- -- -- 0.000 0.000
Diluted Net Income 23.760 9.110 8.070 8.890 8.090 5.750
Diluted Weighted Average Shares 10.250 10.210 10.170 10.210 10.220 10.220
Diluted EPS Excluding ExtraOrd Items 2.290 0.830 0.760 0.870 0.790 0.560
Diluted EPS Including ExtraOrd Items 2.320 0.890 0.790 0.870 0.790 0.560
DPS - Common Stock Primary Issue 0.520 0.480 0.440 0.400 0.360 0.360
Dividends per Share - Com Stock Issue 2 -- -- -- -- -- --
Dividends per Share - Com Stock Issue 3 -- -- -- -- -- --
Dividends per Share - Com Stock Issue 4 -- -- -- -- -- --
Special DPS - Common Stock Primary Issue -- -- -- -- -- --
Special DPS - Common Stock Issue 2 -- -- -- -- -- --
Special DPS - Common Stock Issue 3 -- -- -- -- -- --
Special DPS - Common Stock Issue 4 -- -- -- -- -- --
Gross Dividends - Common Stock 5.330 4.920 4.490 4.080 3.690 3.680
(Gain) Loss on Sale of Assets, Suppl. -- -- -- -- -- --
Impairment-Assets Held for Sale, Suppl. -- -- -- -- -- --
Impairment-Assets Held for Use, Suppl. -- -- -- -- -- --
Litigation Charge, Supplemental -- -- -- -- -- --
Purchased R&D Written-Off, Supplemental -- -- -- -- -- --
Restructuring Charge, Supplemental -- -- -- -- -- --
Other Unusual Expense(Income), Suppl. -- -- -- -- -- --
Non-Recurring Items, Supplemental, Total -- -- -- -- -- --
Total Special Items -- -- -- (1.060) 0.000 3.000
Normalized Income Before Taxes 37.680 13.350 12.400 12.600 12.640 12.010
Effect of Special Items on Income Taxes -- -- -- (0.370) 0.000 1.080
Inc Tax Ex Impact of Sp Items 14.250 4.860 4.680 4.400 4.550 4.340
Normalized Income After Taxes 23.420 8.490 7.720 8.200 8.090 7.670
Normalized Inc. Avail to Com. 23.420 8.490 7.720 8.200 8.090 7.670
Basic Normalized EPS 2.290 0.830 0.760 0.800 0.790 0.750
Diluted Normalized EPS 2.290 0.830 0.760 0.800 0.790 0.750
Pro Forma Stock Compensation Expense -- -- -- -- -- --
Net Income after Stock Based Comp. Exp. -- -- -- -- -- --
Basic EPS after Stock Based Comp. Exp. -- -- -- -- -- --
Diluted EPS after Stock Based Comp. Exp. -- -- -- -- -- --
Stock-Based Compensation, Supplemental -- -- -- -- -- --
Interest Expense, Supplemental -- -- -- 0.000 0.000 0.000
Interest Capitalized, Supplemental -- -- -- -- -- --
Depreciation, Supplemental 5.110 4.800 4.110 3.440 4.240 2.710
Funds From Operations - REIT -- -- -- -- -- --
Amort of Acquisition Costs, Supplemental -- -- -- -- -- --
Amort of Intangibles, Supplemental 0.470 0.450 0.230 0.250 0.290 0.280
Rental Expense, Supplemental 0.640 0.500 0.370 0.360 0.310 0.220
EPS, Supplemental -- -- -- -- -- --
Advertising Expense, Supplemental -- -- -- -- -- --
Equity in Affiliates, Supplemental -- -- -- -- -- --
Minority Interest, Supplemental -- -- -- -- -- --
Research & Development Exp, Supplemental -- -- -- -- -- --
Audit Fees -- 0.360 0.400 0.330 0.390 0.110
Audit-Related Fees -- 0.060 0.020 0.020 0.020 0.020
Tax Fees -- 0.080 0.040 0.000 0.010 0.010
All Other Fees -- -- -- -- 0.060 0.570
Reported Recurring Revenue -- -- -- -- -- --
Reported Net Premiums Written -- -- -- -- -- --
Reported Total Revenue -- -- -- -- -- --
Reported Operating Revenue -- -- -- -- -- --
Reported Total Cost of Revenue -- -- -- -- -- --
Reported Total Sales, General & Admin. -- -- -- -- -- --
Reported Gross Profit -- -- -- -- -- --
Reported Operating Profit -- -- -- -- -- --
Reported Operating Profit Margin -- -- -- -- -- --
Reported Ordinary Profit -- -- -- -- -- --
Reported Net Income After Tax -- -- -- -- -- --
Reported Basic EPS -- -- -- -- -- --
Reported Diluted EPS -- -- -- -- -- --
Reported Net Business Profits -- -- -- -- -- --
Balance Sheet (Differentiates) -
Annual - Standardised in Millions
of US Dollar
Fiscal Period: 2009 2008 2007 2006 2005 2004
Period End Date: 3/29/2009 3/30/2008 4/1/2007 4/2/2006 4/3/2005 3/28/2004
Update Type: Update Update Update Update Update Reclassified
Update Date: 3/29/2009 3/30/2008 4/1/2007 4/2/2006 4/3/2005 4/3/2005
Source 10-K 10-K 10-K 10-K 10-K 10-K
Source Date: 6/5/2009 6/13/2008 6/15/2007 6/16/2006 7/1/2005 7/1/2005
Complete Statement: Complete Complete Complete Complete Complete Complete
Auditor Code: DT DT DT DT DT DT
Cash -- -- -- -- -- --
Cash & Equivalents 29.540 21.510 11.590 6.330 4.570 1.560
Short Term Investments 0.000 2.280 13.710 14.170 6.670 21.310
Cash and Short Term Investments 29.540 23.790 25.310 20.500 11.240 22.870
Accounts Receivable - Trade, Gross 29.230 24.010 19.890 16.410 13.900 11.580
Provision for Doubtful Accounts (0.350) (0.230) (0.230) (0.230) (0.230) (0.280)
Accounts Receivable - Trade, Net 28.880 23.790 19.660 16.190 13.670 11.310
Notes Receivable - Short Term -- -- -- -- -- --
Receivables - Other -- -- -- -- -- --
Total Receivables, Net 28.880 23.790 19.660 16.190 13.670 11.310
Inventories - Finished Goods 34.480 18.510 15.960 14.310 11.080 9.290
Inventories - Work In Progress -- -- -- -- -- --
Inventories - Raw Materials -- -- -- -- -- --
Inventories - Other -- -- -- -- -- --
LIFO Reserve (14.530) (4.500) (3.170) (3.860) (2.490) (0.400)
Total Inventory 19.950 14.010 12.790 10.450 8.590 8.890
Prepaid Expenses 3.880 3.620 3.210 2.310 2.220 3.570
Restricted Cash - Current -- -- -- -- -- --
Deferred Income Tax - Current Asset -- -- -- -- -- --
Discountinued Operations - Current Asset -- -- -- -- -- --
Other Current Assets 1.890 0.000 -- -- -- --
Other Current Assets, Total 1.890 0.000 -- -- -- --
Total Current Assets 84.140 65.200 60.970 49.450 35.720 46.640
Buildings - Gross 36.680 31.850 30.520 30.080 28.430 28.380
Land/Improvements - Gross 1.820 1.420 1.420 1.350 0.810 0.790
Machinery/Equipment - Gross 47.250 38.700 35.550 32.760 28.520 24.220
Construction in Progress - Gross -- -- -- -- -- --
Leases - Gross -- -- -- -- -- --
Natural Resources - Gross -- -- -- -- -- --
Other Property/Plant/Equipment - Gross -- -- -- -- -- --
Property/Plant/Equipment, Total - Gross 85.760 71.960 67.490 64.190 57.760 53.400
Accumulated Depreciation, Total (40.140) (36.030) (32.770) (29.470) (26.780) (23.860)
Property/Plant/Equipment, Total - Net 45.620 35.930 34.720 34.720 30.970 29.530
Goodwill - Gross -- -- -- -- -- --
Accumulated Goodwill Amortization -- -- -- -- -- --
Goodwill, Net 1.200 1.200 -- -- -- --
Intangibles - Gross 7.790 7.790 3.480 3.480 4.360 4.360
Accumulated Intangible Amortization (2.560) (2.090) (1.640) (1.420) (1.870) (1.590)
Intangibles, Net 5.240 5.700 1.840 2.070 2.490 2.780
LT Investment - Affiliate Companies -- -- -- -- -- --
LT Investments - Other 0.000 0.580 3.010 5.660 16.090 1.780
Long Term Investments 0.000 0.580 3.010 5.660 16.090 1.780
Note Receivable - Long Term -- -- -- -- -- --
Deferred Charges -- -- -- -- -- --
Pension Benefits - Overfunded -- -- -- -- -- --
Defered Income Tax - Long Term Asset -- -- -- -- -- --
Discontinued Operations - LT Asset -- -- -- -- -- --
Restricted Cash - Long Term -- -- -- -- -- --
Other Long Term Assets 0.100 0.320 0.730 2.170 2.380 1.900
Other Long Term Assets, Total 0.100 0.320 0.730 2.170 2.380 1.900
Total Assets 136.290 108.940 101.270 94.060 87.660 82.620
Accounts Payable 14.430 11.780 10.890 8.700 5.950 4.750
Payable/Accrued -- -- -- -- -- --
Accrued Expenses 9.800 7.480 6.600 5.850 5.370 4.920
Notes Payable/Short Term Debt 0.000 0.000 0.000 0.000 0.000 0.000
Current Port. of LT Debt/Capital Leases 0 0 0 0 0 0
Dividends Payable 2.670 2.460 2.250 2.030 1.850 1.840
Customer Advances -- -- -- -- -- --
Security Deposits 0.950 0.980 0.990 0.990 1.100 1.500
Income Taxes Payable -- -- -- -- -- --
Other Payables -- -- -- -- -- --
Deferred Income Tax - Current Liability -- -- -- -- -- --
Discontinued Operations - Curr Liability -- -- -- -- -- --
Other Current Liabilities -- -- -- -- -- --
Other Current liabilities, Total 3.610 3.440 3.240 3.020 2.940 3.330
Total Current Liabilities 27.840 22.710 20.730 17.570 14.260 13.010
Long Term Debt -- -- -- -- -- --
Capital Lease Obligations -- -- -- -- -- --
Total Long Term Debt 0.000 0.000 0.000 0.000 0.000 0.000
Total Debt 0.000 0.000 0.000 0.000 0.000 0.000
Deferred Income Tax - LT Liability 4.120 1.100 0.420 0.270 1.180 1.620
Deferred Income Tax 4.120 1.100 0.420 0.270 1.180 1.620
Minority Interest -- -- -- -- -- --
Reserves -- -- -- -- -- --
Pension Benefits - Underfunded -- -- -- -- -- --
Other Long Term Liabilities 0.600 0.120 0.140 0.130 0.020 0.090
Discontinued Operations - Liabilities -- -- -- -- -- --
Other Liabilities, Total 0.600 0.120 0.140 0.130 0.020 0.090
Total Liabilities 32.560 23.920 21.290 17.960 15.460 14.710
Redeemable Preferred Stock -- -- -- -- -- --
Redeemable Convertible Preferred Stock -- -- -- -- -- --
Redeemable Preferred Stock, Total -- -- -- -- -- --
Preferred Stock - Non Redeemable -- -- -- -- -- --
Convertible Preferred Stock - Non Rdmbl -- -- -- -- -- --
Treasury Stock - Preferred -- -- -- -- -- --
General Partner -- -- -- -- -- --
Preferred Stock - Non Redeemable, Net -- -- -- -- -- --
Common Stock 0.510 0.510 0.510 0.510 0.510 0.510
Limited Partner -- -- -- -- -- --
Common Stock, Total 0.510 0.510 0.510 0.510 0.510 0.510
Additional Paid-In Capital 38.370 38.090 37.240 37.060 38.230 37.750
Retained Earnings (Accumulated Deficit) 64.860 46.430 42.240 38.660 33.850 29.450
Treasury Stock - Common -- -- -- -- -- --
ESOP Debt Guarantee -- -- -- -- -- --
Unrealized Gain (Loss) -- -- -- -- -- --
Translation Adjustment -- -- -- -- -- --
Other Equity -- -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- -- --
Other Comprehensive Income (0.010) (0.010) (0.010) (0.130) (0.400) 0.200
Other Equity, Total (0.010) (0.010) (0.010) (0.130) (0.400) 0.200
Total Equity 103.730 85.020 79.980 76.100 72.200 67.900
Total Liabilities & Shareholders' Equity 136.290 108.940 101.270 94.060 87.660 82.620
Shares Outs - Common Stock Primary Issue 10.250 10.240 10.170 10.170 10.260 10.220
Shares Outstanding - Common Issue 2 -- -- -- -- -- --
Shares Outstanding - Common Issue 3 -- -- -- -- -- --
Shares Outstanding - Common Issue 4 -- -- -- -- -- --
Total Common Shares Outstanding 10.250 10.240 10.170 10.170 10.260 10.220
Treas Shares - Common Stock Prmry Issue 0.000 0.000 -- -- -- --
Treasury Shares - Common Issue 2 -- -- -- -- -- --
Treasury Shares - Common Issue 3 -- -- -- -- -- --
Treasury Shares - Common Issue 4 -- -- -- -- -- --
Shares Outstanding - Preferred Issue 1 -- -- -- -- -- --
Shares Outstanding - Preferred Issue 2 -- -- -- -- -- --
Shares Outstanding - Preferred Issue 3 -- -- -- -- -- --
Shares Outstanding - Preferred Issue 4 -- -- -- -- -- --
Shares Outstanding - Preferred Issue 5 -- -- -- -- -- --
Shares Outstanding - Preferred Issue 6 -- -- -- -- -- --
Total Preferred Shares Outstanding -- -- -- -- -- --
Treasury Shares - Preferred Issue 1 -- -- -- -- -- --
Treasury Shares - Preferred Issue 2 -- -- -- -- -- --
Treasury Shares - Preferred Issue 3 -- -- -- -- -- --
Treasury Shares - Preferred Issue 4 -- -- -- -- -- --
Treasury Shares - Preferred Issue 5 -- -- -- -- -- --
Treasury Shares - Preferred Issue 6 -- -- -- -- -- --
Full-Time Employees 281.000 265.000 243.000 235.000 217.000 205.000
Part-Time Employees -- -- -- -- -- --
Number of Common Shareholders 1,985.000 1,191.000 1,380.000 1,980.000 1,725.000 1,750.000
Accumulated Goodwill Amortization Suppl. -- -- -- -- -- --
Accumulated Intangible Amort, Suppl. 2.560 2.090 1.640 1.420 1.870 1.590
Deferred Revenue - Current -- -- -- -- -- --
Deferred Revenue - Long Term -- -- -- -- -- --
Total Risk-Weighted Capital -- -- -- -- -- --
Tier 1 Capital % -- -- -- -- -- --
Total Capital % -- -- -- -- -- --
Trading Account -- -- -- -- -- --
Credit Exposure -- -- -- -- -- --
Non-Performing Loans -- -- -- -- -- --
Assets under Management -- -- -- -- -- --
Reported Total Assets -- -- -- -- -- --
Reported Total Liabilities -- -- -- -- -- --
Shareholders' Equity Excl. Stock Subscr. -- -- -- -- -- --
Reported Shareholder's Equity -- -- -- -- -- --
Reported Net Assets -- -- -- -- -- --
Reported Net Assets to Total Assets -- -- -- -- -- --
Reported Return on Assets -- -- -- -- -- --
Reported Return on Equity -- -- -- -- -- --
Cash Flow (Indirect) - Annual - Standardised in Millions of US Dollar [+] Add Item
Fiscal Period: 2009 2008 2007 2006 2005 2004
Period End Date: 3/29/2009 3/30/2008 4/1/2007 4/2/2006 4/3/2005 3/28/2004
Period Length: 52 Weeks 52 Weeks 52 Weeks 52 Weeks 53 Weeks 52 Weeks
Update Type: Update Update Update Update Update Update
Update Date: 3/29/2009 3/30/2008 4/1/2007 4/2/2006 4/3/2005 3/28/2004
Source 10-K 10-K 10-K 10-K 10-K 10-K
Source Date: 6/5/2009 6/13/2008 6/15/2007 6/16/2006 7/1/2005 6/10/2004
Complete Statement: Complete Complete Complete Complete Complete Complete
Auditor Code: DT DT DT DT DT DT
Net Income/Starting Line 23.760 9.110 8.070 8.890 8.090 5.750
Depreciation 5.580 5.250 4.340 3.690 4.520 2.990
Depreciation/Depletion 5.580 5.250 4.340 3.690 4.520 2.990
Amortization of Intangibles -- -- -- -- -- --
Amortization of Acquisition Costs -- -- -- -- -- --
Amortization 0 0 0 0 0 0
Deferred Taxes 3.050 0.680 0.160 (0.950) 0.020 0.270
Accounting Change -- -- -- -- -- --
Discontinued Operations -- -- -- -- -- --
Extraordinary Item -- -- -- -- -- --
Unusual Items 0.130 (0.160) 0.230 (0.760) 0.130 0.070
Purchased R&D -- -- -- -- -- --
Equity in Net Earnings (Loss) -- -- -- -- -- --
Other Non-Cash Items 0.280 0.520 0.190 0.200 (0.380) (0.040)
Non-Cash Items 0.410 0.370 0.410 (0.560) (0.240) 0.030
Accounts Receivable (5.100) (3.010) (3.480) (2.510) (2.370) (0.060)
Inventories (7.830) (0.960) (2.340) (1.860) 0.300 0.510
Prepaid Expenses -- -- -- -- -- --
Other Assets -- -- -- -- -- --
Accounts Payable 1.840 0.120 2.640 2.130 1.190 (1.100)
Accrued Expenses 2.770 0.650 0.730 0.470 (0.020) 0.070
Payable/Accrued -- -- -- -- -- --
Taxes Payable -- -- -- -- -- --
Other Liabilities -- -- -- -- -- --
Other Assets & Liabilities, Net (0.050) 0.010 (1.790) 0.180 1.110 (1.050)
Other Operating Cash Flow -- -- -- -- -- --
Changes in Working Capital (8.370) (3.200) (4.250) (1.600) 0.220 (1.630)
Cash from Operating Activities 24.430 12.210 8.730 9.460 12.620 7.410
Purchase of Fixed Assets (14.210) (5.780) (4.690) (6.950) (5.920) (4.900)
Purchase/Acquisition of Intangibles -- -- -- -- -- --
Software Development Costs -- -- -- -- -- --
Capital Expenditures (14.210) (5.780) (4.690) (6.950) (5.920) (4.900)
Acquisition of Business 0.000 (5.960) 0.000 -- -- --
Sale of Business -- -- -- -- -- --
Sale of Fixed Assets 0.090 0.090 0.100 0.240 0.110 0.050
Sale/Maturity of Investment 2.840 14.070 3.290 4.820 11.200 9.630
Investment, Net -- -- -- -- -- --
Purchase of Investments -- 0.000 0.000 (2.070) (11.490) (8.510)
Sale of Intangible Assets -- -- -- -- -- --
Intangible, Net -- -- -- -- -- --
Other Investing Cash Flow 0.000 0.000 2.100 0.160 0.180 0.190
Other Investing Cash Flow Items, Total 2.930 8.200 5.490 3.150 0.000 1.370
Cash from Investing Activities (11.280) 2.420 0.810 (3.800) (5.930) (3.530)
Other Financing Cash Flow -- -- -- -- -- --
Financing Cash Flow Items -- -- -- -- -- --
Cash Dividends Paid - Common (5.130) (4.710) (4.270) (3.890) (3.690) (3.680)
Cash Dividends Paid - Preferred -- -- -- -- -- --
Total Cash Dividends Paid (5.130) (4.710) (4.270) (3.890) (3.690) (3.680)
Sale/Issuance of Common 0 0 0 0 0 --
Repurchase/Retirement of Common 0 0 0 0 0 0.000
Common Stock, Net -- -- -- -- -- 0.000
Sale/Issuance of Preferred -- -- -- -- -- --
Repurchase/Retirement of Preferred -- -- -- -- -- --
Preferred Stock, Net -- -- -- -- -- --
Sale/Issuance of Common/Preferred -- -- -- -- -- --
Repurch./Retirement of Common/Preferred -- -- -- -- -- --
Options Exercised -- -- -- -- -- --
Warrants Converted -- -- -- -- -- --
Treasury Stock -- -- -- -- -- --
Issuance (Retirement) of Stock, Net -- -- -- -- -- 0.000
Short Term Debt Issued -- -- -- -- -- --
Short Term Debt Reduction -- -- -- -- -- --
Short Term Debt, Net -- -- -- -- -- --
Long Term Debt Issued 0 0 0 0 -- --
Long Term Debt Reduction 0 0 0 0.000 0.000 0.000
Long Term Debt, Net -- -- -- 0.000 0.000 0.000
Total Debt Issued -- -- -- -- -- --
Total Debt Reduction -- -- -- -- -- --
Issuance (Retirement) of Debt, Net -- -- -- 0.000 0.000 0.000
Cash from Financing Activities (5.130) (4.710) (4.270) (3.890) (3.690) (3.680)
Foreign Exchange Effects -- -- -- -- -- --
Net Change in Cash 8.030 9.920 5.260 1.770 3.010 0.210
Net Cash - Beginning Balance 21.510 11.590 6.330 4.570 1.560 1.350
Net Cash - Ending Balance 29.540 21.510 11.590 6.330 4.570 1.560
Cash Interest Paid 0 0 0 0.000 0.000 0.000
Cash Taxes Paid 11.590 4.900 5.860 5.610 3.370 3.900
Reported Cash from Operating Activities -- -- -- -- -- --
Reported Cash from Investing Activities -- -- -- -- -- --
Reported Cash from Financing Activities -- -- -- -- -- --
ST debt $0 $0 $0 $0 $0 $0
LT debt $0 $0 $0 $0 $0 $0
Equity $104 $85 $80 $76 $72 $68
Invested Capital $104 $85 $80 $76 $72 $68
Taxes $14 $5 $5 $5 $5 $3
% of Pre-tax income 37.8% 36.4% 37.7% 34.9% 36.0% 36.2%
Depreciation $6 $5 $4 $4 $5 $3
% of Revenues 2.0% 2.8% 2.9% 2.6% 3.9% 2.8%
2003 2002 2001 2000 1999 1998 1997 1996 1995 1994
3/30/2003 3/31/2002 9/30/2001 10/1/2000 10/3/1999 9/27/1998 9/28/1997 9/29/1996 10/1/1995 10/2/1994
Update Update Update Update Update Update Update Update Update Restated
3/30/2003 3/31/2002 9/30/2001 10/1/2000 10/3/1999 9/27/1998 9/28/1997 9/29/1996 10/1/1995 10/1/1995
10-K 10-KT 10-K 10-K 10-K405 10-K405 10-K 10-K 10-K405 --
6/27/2003 6/27/2002 12/21/2001 12/27/2000 1/3/2000 12/28/1998 12/29/1997 12/30/1996 12/28/1995 --
Complete Complete Complete Complete Complete Complete Complete Complete Complete Complete
DT DT DT DT DT DT DT DT DT --
-- -- -- -- -- -- -- -- -- --
1.350 7.340 1.120 2.190 4.780 3.200 8.070 8.930 9.910 6.910
22.900 7.170 11.480 12.030 17.430 14.540 11.980 10.510 7.970 6.580
24.260 14.510 12.600 14.220 22.200 17.740 20.050 19.440 17.880 13.490
11.530 10.910 12.550 11.990 11.710 11.820 11.480 10.080 10.860 --
(0.280) (0.300) (0.340) (0.380) (0.380) (0.380) (0.360) (0.340) (0.350) --
11.250 10.610 12.210 11.610 11.330 11.440 11.120 9.740 10.510 9.510
-- -- -- 0.160 0.300 0.270 0.220 0.170 0.210 0.000
-- -- -- -- -- -- -- -- -- --
11.250 10.610 12.210 11.770 11.630 11.710 11.340 9.910 10.720 9.510
9.910 10.700 15.700 9.510 8.950 12.840 9.030 9.960 10.510 --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(0.510) (1.300) (3.110) (0.580) (0.570) (2.030) (0.450) (1.370) (1.840) --
9.400 9.400 12.590 8.930 8.380 10.820 8.580 8.580 8.660 7.850
2.500 1.980 1.270 2.660 2.540 1.850 1.910 0.920 1.650 1.340
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- 0.000 0.000 0.000 0.000 1.600
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- 0.000 0.000 0.000 0.000 1.600
47.410 36.500 38.670 37.580 44.750 42.110 41.880 38.860 38.910 33.780
27.200 26.820 26.330 23.320 18.370 17.590 14.720 13.240 11.550 --
0.720 0.630 0.630 0.630 0.630 0.650 0.660 0.670 0.640 --
21.790 20.340 19.940 16.380 15.470 14.490 12.900 10.670 9.790 --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
49.710 47.790 46.910 40.330 34.470 32.730 28.270 24.590 21.980 19.210
(22.240) (19.850) (18.730) (16.650) (15.800) (14.310) (12.780) (11.400) (10.540) (9.630)
27.470 27.940 28.170 23.690 18.670 18.420 15.490 13.190 11.440 9.580
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
4.360 4.360 4.360 4.360 1.060 1.060 1.060 1.130 1.130 --
(1.300) (1.020) (0.880) (0.590) (0.460) (0.390) (0.330) (0.310) (0.240) --
3.060 3.350 3.490 3.770 0.600 0.660 0.730 0.820 0.880 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- 2.050 1.950 1.850 1.750 0.000 0.000 0.000
-- -- -- 2.050 1.950 1.850 1.750 0.000 0.000 0.000
-- -- -- 2.610 2.840 3.300 3.640 1.800 0.720 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
3.160 3.710 4.550 0.200 0.190 0.180 0.170 1.830 1.750 2.610
3.160 3.710 4.550 0.200 0.190 0.180 0.170 1.830 1.750 2.610
81.100 71.490 74.870 69.900 69.000 66.540 63.650 56.490 53.690 45.980
5.860 4.100 7.300 5.010 5.030 4.970 5.730 6.710 8.690 5.750
-- -- -- -- -- -- -- -- -- --
4.770 2.650 4.230 3.260 3.290 3.910 4.840 3.140 3.450 2.150
0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
0.000 0.120 0.110 0.100 0.100 0.090 0.060 0.060 0.050 0.050
1.840 1.530 1.540 1.570 1.310 1.150 1.040 0.880 0.740 0.640
-- -- -- -- -- -- -- -- -- --
1.440 1.360 1.350 1.530 1.550 1.500 1.540 1.680 1.630 1.600
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
3.280 2.890 2.890 3.100 2.860 2.650 2.580 2.570 2.370 2.240
13.900 9.750 14.520 11.460 11.280 11.620 13.220 12.470 14.570 10.190
-- 0.000 0.120 0.230 0.330 0.420 0.510 0.570 0.630 0.680
-- -- -- -- -- -- -- -- -- --
0.000 0.000 0.120 0.230 0.330 0.420 0.510 0.570 0.630 0.680
0.000 0.120 0.230 0.330 0.420 0.510 0.570 0.630 0.680 0.730
1.260 0.950 0.740 0.940 1.030 1.010 0.980 0.430 0.380 0.340
1.260 0.950 0.740 0.940 1.030 1.010 0.980 0.430 0.380 0.340
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
0.230 0.350 0.410 0.600 0.790 0.000 -- -- -- --
-- -- -- -- -- -- -- -- -- --
0.230 0.350 0.410 0.600 0.790 0.000 -- -- -- --
15.390 11.060 15.790 13.220 13.420 13.060 14.710 13.470 15.570 11.200
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
0.510 0.510 0.510 0.520 0.550 0.570 0.580 0.550 0.530 0.480
-- -- -- -- -- -- -- -- -- --
0.510 0.510 0.510 0.520 0.550 0.570 0.580 0.550 0.530 0.480
37.750 37.750 37.870 38.490 40.130 41.960 42.520 38.680 34.240 26.870
27.380 22.320 20.900 17.660 14.900 10.950 5.840 3.780 3.360 7.430
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
0.080 (0.150) (0.190) 0.000 -- -- -- -- -- --
0.080 (0.150) (0.190) 0.000 -- -- -- -- -- --
65.710 60.430 59.080 56.670 55.580 53.480 48.940 43.020 38.120 34.770
81.100 71.490 74.870 69.900 69.000 66.540 63.650 56.490 53.690 45.980
10.220 10.220 10.250 10.420 10.950 11.450 11.600 11.600 11.600 10.550
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
10.220 10.220 10.250 10.420 10.950 11.450 11.600 11.600 11.600 10.550
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
201.000 200.000 200.000 182.000 157.000 156.000 151.000 145.000 142.000 --
-- -- -- -- -- -- -- -- -- --
1,400.000 700.000 700.000 800.000 777.000 786.000 825.000 871.000 868.000 --
-- -- -- -- -- -- -- -- -- --
1.300 1.020 0.880 0.590 0.460 0.390 0.330 0.310 0.240 --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
2003 2002 2001 2000 1999 1998 1997 1996 1995 1994
3/30/2003 3/31/2002 9/30/2001 10/1/2000 10/3/1999 9/27/1998 9/28/1997 9/29/1996 10/1/1995 10/2/1994
52 Weeks 26 Weeks 52 Weeks 52 Weeks 52 Weeks 52 Weeks 52 Weeks 52 Weeks 52 Weeks 52 Weeks
Update Update Update Update Update Update Update Update Update Update
3/30/2003 3/31/2002 9/30/2001 10/1/2000 10/3/1999 9/27/1998 9/28/1997 9/29/1996 10/1/1995 10/2/1994
10-K 10-KT 10-K 10-K 10-K405 10-K405 10-K 10-K 10-K405 --
6/27/2003 6/27/2002 12/21/2001 12/27/2000 1/3/2000 12/28/1998 12/29/1997 12/30/1996 12/28/1995 --
Complete Complete Complete Complete Complete Complete Complete Complete Complete Complete
DT DT DT DT DT DT DT DT DT --
8.430 3.080 7.120 8.570 9.700 8.210 7.790 6.470 5.330 5.070
2.960 1.480 2.730 2.260 2.100 1.990 1.690 1.410 1.300 1.190
2.960 1.480 2.730 2.260 2.100 1.990 1.690 1.410 1.300 1.190
-- -- -- -- -- -- -- 0.070 0.070 0.070
-- -- -- -- -- -- -- -- -- --
0 0 0 0 0 0 0 0.070 0.070 0.070
(0.120) 0.320 0.420 0.180 (0.970) 0.750 (0.310) 0.230 (0.030) 0.600
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- 0.000 0.070 0.650
-- -- -- -- -- -- -- -- -- --
0.410 0.010 0.040 0.000 (0.260) (1.060) (0.260) (0.160) 0.410 0.020
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(0.070) (0.050) (0.100) (0.110) (0.110) (0.110) (0.090) (0.550) 1.160 0.550
0.330 (0.040) (0.070) (0.110) (0.370) (1.180) (0.350) (0.710) 1.640 1.210
(0.590) 1.600 (0.600) (0.280) 0.110 (0.320) (1.380) 0.770 (1.000) (0.810)
0.000 3.190 (3.660) (0.510) 2.440 (2.240) (1.220) 0.550 (1.670) (2.480)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
1.760 (3.200) 2.290 (0.030) 0.060 (0.760) (0.980) (1.980) 2.950 1.110
2.080 (1.630) 0.600 (0.240) 0.210 0.120 0.380 (0.260) 0.280 0.220
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(0.260) (0.950) 1.130 (0.140) 0.570 (0.460) 0.050 0.690 (0.050) (0.370)
-- -- -- -- -- -- -- -- -- --
2.990 (0.990) (0.240) (1.200) 3.390 (3.660) (3.140) (0.230) 0.500 (2.330)
14.590 3.860 9.950 9.690 13.850 6.130 5.680 7.240 8.810 5.820
(2.350) (1.150) (7.060) (7.220) (2.450) (5.050) (4.020) (4.300) (3.650) (1.760)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(2.350) (1.150) (7.060) (7.220) (2.450) (5.050) (4.020) (4.300) (3.650) (1.760)
-- -- 0.000 (2.700) 0.000 0.000 0.000 0.000 0.000 (1.770)
-- -- -- -- -- -- -- -- -- --
0.060 0.030 0.090 0.090 0.430 0.170 0.190 0.200 0.500 0.040
6.020 8.800 1.030 7.640 1.890 0.000 0.000 -- -- --
-- -- -- -- -- (2.560) (1.480) (2.540) (1.390) (3.660)
(21.400) (3.600) (0.800) (2.250) (4.770) -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
0.270 0.180 0.360 0.380 0.430 0.290 0.700 0.060 0.220 0.000
(15.050) 5.410 0.680 3.160 (2.020) (2.110) (0.590) (2.280) (0.680) (5.390)
(17.390) 4.260 (6.380) (4.060) (4.470) (7.160) (4.610) (6.580) (4.330) (7.160)
-- -- -- -- -- -- -- -- -- 0.000
-- -- -- -- -- -- -- -- -- 0.000
(3.070) (1.540) (3.120) (3.110) (2.820) (2.210) (1.880) (1.580) (1.440) (1.280)
-- -- -- -- -- -- -- -- -- --
(3.070) (1.540) (3.120) (3.110) (2.820) (2.210) (1.880) (1.580) (1.440) (1.280)
-- -- -- -- -- -- -- -- -- --
0.000 (0.250) (1.420) (5.020) (4.890) (1.570) 0.000 0.000 -- 0.000
0.000 (0.250) (1.420) (5.020) (4.890) (1.570) 0.000 0.000 -- 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
0.000 (0.250) (1.420) (5.020) (4.890) (1.570) 0.000 0.000 -- 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- 0.000
(0.120) (0.110) (0.100) (0.100) (0.090) (0.060) (0.060) (0.050) (0.050) 0.000
(0.120) (0.110) (0.100) (0.100) (0.090) (0.060) (0.060) (0.050) (0.050) 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(0.120) (0.110) (0.100) (0.100) (0.090) (0.060) (0.060) (0.050) (0.050) 0.000
(3.180) (1.900) (4.640) (8.220) (7.790) (3.830) (1.940) (1.630) (1.490) (1.280)
-- -- -- -- -- -- -- -- -- 0.000
(5.990) 6.220 (1.070) (2.590) 1.580 (4.870) (0.870) (0.970) 3.000 (2.610)
7.340 1.120 2.190 4.780 3.200 8.070 8.930 9.910 6.910 --
1.350 7.340 1.120 2.190 4.780 3.200 8.070 8.930 9.910 --
0.010 0.020 0.030 0.040 0.040 0.050 0.050 0.060 0.060 0.020
5.110 1.920 2.080 6.070 6.080 5.740 4.340 3.940 2.720 3.460
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
2003 2002 2001 2000 1999 1998 1997 1996 1995 1994
14.0% 5.2% 12.6% 15.4% 18.1% 16.8% 18.1% 17.0% 16.5% 16.3%
11.8% 4.1% 10.2% 12.4% 14.6% 12.9% 13.8% 12.1% 12.5% 12.6%
8.4% 2.3% 6.5% 9.4% 8.8% 10.0% 11.9% 9.8% 11.5% 10.6%
$0.0 $0.1 $0.1 $0.1 $0.1 $0.1 $0.1 $0.1 $0.1 $0.1
-- 0.0 0.1 0.2 0.3 0.4 0.5 0.6 0.6 0.7
-- -- -- -- -- -- -- -- -- --
65.7 60.4 59.1 56.7 55.6 53.5 48.9 43.0 38.1 34.8
$65.7 $60.6 $59.3 $57.0 $56.0 $54.0 $49.5 $43.7 $38.8 $35.5
$1.58 $0.82 $1.82 $1.72 $1.73 $1.75 $1.77 $1.85 $2.15 $2.01
$8 $3 $7 $9 $10 $8 $8 $6 $6 $5
104 50 108 98 97 95 88 81 83 71
8.1% 6.2% 6.6% 8.7% 10.0% 8.7% 8.9% 8.0% 6.9% 7.1%
$104 $50 $108 $98 $97 $95 $88 $81 $83 $71
81 71 75 70 69 67 64 56 54 46
1.3x 0.7x 1.4x 1.4x 1.4x 1.4x 1.4x 1.4x 1.6x 1.6x
10.4% 4.3% 9.5% 12.3% 14.1% 12.3% 12.2% 11.5% 10.7% 11.0%
81 71 75 70 69 67 64 56 54 46
60 59 57 56 53 49 43 38 35 31
1.3x 1.2x 1.3x 1.3x 1.3x 1.4x 1.5x 1.5x 1.5x 1.5x
14.0% 5.2% 12.6% 15.4% 18.1% 16.8% 18.1% 17.0% 16.5% 16.3%
$28 $12 $24 $25 $24 $22 $21 $18 $18 $16
$15 $7 $14 $12 $11 $10 $10 $9 $9 $8
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$3 $1 $3 $2 $2 $2 $2 $1 $1 $1
$5 $2 $4 $6 $6 $5 $5 $4 $4 $3
$5 $1 $4 $5 $5 $5 $5 $4 $4 $3
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $1 $1 $1 $1
$66 $60 $59 $57 $56 $53 $49 $43 $38 $35
$66 $61 $59 $57 $56 $54 $50 $44 $39 $36
8.4% 2.3% 6.5% 9.4% 8.8% 10.0% 11.9% 9.8% 11.5% 10.6%
$8 $3 $7 $9 $10 $8 $8 $6 $6 $5
145.2% 88.0% 40.6% 28.8% 117.5% 13.2% 21.3% 45.4% 90.1% 80.6%
2002 2001 2000 1999 1998 1997 1996 1995 1994 1993
$104 $50 $108 $98 $97 $95 $88 $81 $83 $71
108.6% (53.8%) 10.1% 1.3% 2.1% 7.9% 8.5% (2.9%) 16.7% 17.3%
$8 $3 $7 $9 $10 $8 $8 $6 $6 $5
$3 $2 $3 $3 $3 $2 $2 $2 $1 $1
$5 $2 $4 $5 $7 $6 $6 $5 $4 $4
63.6% 50.0% 56.2% 63.7% 70.9% 73.1% 75.9% 75.6% 74.9% 74.6%
14.0% 5.2% 12.6% 15.4% 18.1% 16.8% 18.1% 17.0% 16.5% 16.3%
8.9% 2.6% 7.1% 9.8% 12.9% 12.3% 13.7% 12.9% 12.3% 12.2%
$5 $2 $4 $6 $6 $5 $5 $4 $4 $3
37.2% 36.2% 33.8% 39.1% 39.4% 39.0% 38.8% 38.0% 39.6% 40.0%
$3 $1 $3 $2 $2 $2 $2 $1 $1 $1
2.8% 3.0% 2.5% 2.3% 2.2% 2.1% 1.9% 1.8% 1.6% 1.8%
($2) ($1) ($7) ($7) ($2) ($5) ($4) ($4) ($4) ($2)
2.3% 2.3% 6.5% 7.4% 2.5% 5.3% 4.6% 5.3% 4.4% 2.5%
$11 $11 $12 $12 $11 $11 $11 $10 $11 $10
9 9 13 9 8 11 9 9 9 8
6 4 7 5 5 5 6 7 9 6
$15 $16 $18 $16 $15 $17 $14 $12 $10 $12
14.2% 31.9% 16.2% 15.8% 15.2% 18.3% 15.9% 14.4% 12.6% 16.3%
1993 1992 1991 1990
10/3/1993 9/30/1992 9/29/1991 9/30/1990
52 Weeks 52 Weeks 52 Weeks 52 Weeks
Restated Update Update Update
10/1/1995 9/30/1992 9/29/1991 9/30/1990
-- -- -- --
-- -- -- --
Complete Complete Complete Complete
-- -- -- --
60.910 63.510 65.580 60.370
-- -- -- --
-- -- -- --
-- -- -- --
60.910 63.510 65.580 60.370
-- -- -- --
-- -- -- --
-- -- -- --
60.910 63.510 65.580 60.370
47.120 50.670 53.900 49.850
-- -- -- --
47.120 50.670 53.900 49.850
13.790 12.840 11.680 10.520
6.430 6.930 6.470 6.070
-- -- -- --
-- -- -- --
6.430 6.930 6.470 6.070
0 0 0 0
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
0.000 0.000 0.000 0.000
-- -- -- --
-- -- -- --
-- -- -- --
0.000 0.000 0.000 0.000
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
53.550 57.600 60.370 55.920
7.370 5.910 5.220 4.450
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
0.620 0.430 0.550 0.630
0.620 0.430 0.550 0.630
7.990 6.340 5.760 5.080
3.200 2.560 2.270 1.920
4.790 3.780 3.500 3.160
-- -- -- --
-- -- -- --
-- -- -- --
4.790 3.780 3.500 3.160
-- -- -- --
(0.340) 0.000 0.000 0.000
-- -- -- --
-- -- -- --
(0.340) 0.000 0.000 0.000
4.450 3.780 3.500 3.160
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
4.790 3.780 3.500 3.160
4.450 3.780 3.500 3.160
11.600 11.610 11.610 11.650
0.410 0.330 0.300 0.270
0.380 0.330 0.300 0.270
0.000 0.000 0.000 0.000
4.450 3.780 3.500 3.160
11.600 11.610 11.610 11.650
0.410 0.330 0.300 0.270
0.380 0.330 0.300 0.270
0.080 0.070 0.060 0.050
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
0.000 0.000 0.000 0.000
7.990 6.340 5.760 5.080
0.000 0.000 0.000 0.000
3.200 2.560 2.270 1.920
4.790 3.780 3.500 3.160
4.790 3.780 3.500 3.160
0.410 0.330 0.300 0.270
0.410 0.330 0.300 0.270
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
1.140 1.090 0.990 1.050
-- -- -- --
-- -- -- --
0.010 0.020 0.020 0.020
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
$5 $4 $4 $3
61 64 66 60
7.9% 6.0% 5.3% 5.2%
40 36 32 30
27 24 22 NA
1.5x 1.5x 1.5x NA
$0 $0 $0 $0
$0 $0 $0 $0
$31 $27 $24 $22
$31 $27 $24 $22
$6 $6 $3 $2
($1) ($2) ($2) ($1)
$5 $4 $1 $1
$5 $4 $4 $3
$5 $4 $4 $3
$1 $1 $1 $1
$4 $3 $3 $3
80.0% 78.0% 79.7% 81.0%
$6 $5 $4 $3
10.2% 7.6% 6.4% 5.6%
$3 $3 $2 $2
40.1% 40.4% 39.4% 37.8%
$1 $1 $1 $1
1.9% 1.7% 1.5% 1.8%
$8 $7 $8 $7
7 10 9 8
5 5 5 6
$11 $12 $12 $10
17.6% 18.4% 18.1%
All Financial Reports
Hawkins Inc
Income Statement - Interim -
Standardised in Millions of US
Dollar 9 months 9 months
Fiscal Period: 2009 Q4 2009 Q3 2009 Q2 2009 Q1 2008 Q4 2008 Q3
Period End Date: 3/29/2009 12/31/2008 9/30/2008 6/30/2008 3/30/2008 12/31/2007
Period Length: 13 Weeks 39 Weeks 13 Weeks 13 Weeks 13 Weeks 39 Weeks
Update Type: Update Restated Update Update Restated Restated
Update Date: 3/29/2009 3/29/2009 9/30/2008 6/30/2008 3/29/2009 3/29/2009
Source 10-K 10-K 10-Q 10-Q 10-K 10-K
Source Date: 6/5/2009 6/5/2009 11/10/2008 8/8/2008 6/5/2009 6/5/2009
Complete Statement: Complete Complete Complete Complete Complete Complete
Net Sales 67.780 216.570 80.390 65.130 48.660 138.010
Gross Revenue -- -- -- -- -- --
Sales Returns and Allowances -- -- -- -- -- --
Excise Tax Receipts -- -- -- -- -- --
Revenue 67.780 216.570 80.390 65.130 48.660 138.010
Interest Income, Non-Bank -- -- -- -- -- --
Other Revenue -- -- -- -- -- --
Other Revenue, Total -- -- -- -- -- --
Total Revenue 67.780 216.570 80.390 65.130 48.660 138.010
Cost of Revenue 54.230 167.710 62.600 50.880 40.580 107.560
Excise Taxes Payments -- -- -- -- -- --
Cost of Revenue, Total 54.230 167.710 62.600 50.880 40.580 107.560
Gross Profit 13.560 48.860 17.790 14.250 8.080 30.450
Selling/General/Administrative Expense 6.080 19.010 6.620 6.630 6.040 20.480
Labor & Related Expense -- -- -- -- -- --
Advertising Expense -- -- -- -- -- --
Selling/General/Admin. Expenses, Total 6.080 19.010 6.620 6.630 6.040 20.480
Research & Development 0 0 0 0 0 0
Depreciation -- -- -- -- -- --
Amortization of Intangibles -- -- -- -- -- --
Amortization of Acquisition Costs -- -- -- -- -- --
Depreciation/Amortization -- -- -- -- -- --
Interest Expense - Operating -- -- -- -- -- --
Interest Capitalized - Operating -- -- -- -- -- --
Interest Expense, Net - Operating -- -- -- -- -- --
Interest Income - Operating -- -- -- -- -- --
Investment Income - Operating -- -- -- -- -- --
Interest/Investment Income - Operating -- -- -- -- -- --
Interest Expense(Income) - Net Operating -- -- -- -- -- --
Interest Exp.(Inc.),Net-Operating, Total -- -- -- -- -- --
Purchased R&D Written-Off -- -- -- -- -- --
Restructuring Charge -- -- -- -- -- --
Litigation -- -- -- -- -- --
Impairment-Assets Held for Use -- -- -- -- -- --
Impairment-Assets Held for Sale -- -- -- -- -- --
Other Unusual Expense (Income) -- -- -- -- -- --
Unusual Expense (Income) -- -- -- -- -- --
Foreign Currency Adjustment -- -- -- -- -- --
Unrealized Losses (Gains) -- -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- -- --
Loss(Gain) on Sale of Assets - Operating -- -- -- -- -- --
Other Operating Expense -- -- -- -- -- --
Other, Net -- -- -- -- -- --
Other Operating Expenses, Total -- -- -- -- -- --
Total Operating Expense 60.310 186.710 69.210 57.510 46.620 128.040
Operating Income 7.480 29.860 11.170 7.620 2.040 9.970
Interest Expense - Non-Operating -- -- -- -- -- --
Interest Capitalized - Non-Operating -- -- -- -- -- --
Interest Expense, Net Non-Operating -- -- -- -- -- --
Interest Income - Non-Operating -- -- -- -- -- --
Investment Income - Non-Operating 0.000 0.340 0.120 0.140 0.470 0.870
Interest/Invest Income - Non-Operating 0.000 0.340 0.120 0.140 0.470 0.870
Interest Income(Exp), Net Non-Operating -- -- -- -- -- --
Interest Inc.(Exp.),Net-Non-Op., Total 0.000 0.340 0.120 0.140 0.470 0.870
Gain (Loss) on Sale of Assets -- -- -- -- -- --
Foreign Currency Adjustment -- -- -- -- -- --
Unrealized Gains (Losses) -- -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- -- --
Other Non-Operating Income (Expense) -- -- -- -- -- --
Other, Net -- -- -- -- -- --
Net Income Before Taxes 7.480 30.200 11.290 7.760 2.510 10.840
Provision for Income Taxes 2.590 11.660 4.470 2.890 0.820 4.040
Net Income After Taxes 4.890 18.540 6.820 4.870 1.690 6.800
Minority Interest -- -- -- -- -- --
Equity In Affiliates -- -- -- -- -- --
U.S. GAAP Adjustment -- -- -- -- -- --
Net Income Before Extra. Items 4.890 18.540 6.820 4.870 1.690 6.800
Accounting Change -- -- -- -- -- --
Discontinued Operations 0.210 0.130 -- -- 0.040 0.580
Extraordinary Item -- -- -- -- -- --
Tax on Extraordinary Items -- -- -- -- -- --
Total Extraordinary Items 0.210 0.130 -- -- 0.040 0.580
Net Income 5.090 18.670 6.820 4.870 1.730 7.380
Preferred Dividends -- -- -- -- -- --
General Partners' Distributions -- -- -- -- -- --
Miscellaneous Earnings Adjustment -- -- -- -- -- --
Pro Forma Adjustment -- -- -- -- -- --
Interest Adjustment - Primary EPS -- -- -- -- -- --
Total Adjustments to Net Income -- -- -- -- -- --
Income Available to Com Excl ExtraOrd 4.890 18.540 6.820 4.870 1.690 6.800
Income Available to Com Incl ExtraOrd 5.090 18.670 6.820 4.870 1.730 7.380
Basic Weighted Average Shares 10.250 10.240 10.240 10.240 10.240 10.200
Basic EPS Excluding Extraordinary Items 0.480 1.810 0.670 0.480 0.160 0.670
Basic EPS Including Extraordinary Items 0.500 1.820 0.670 0.480 0.170 0.720
Dilution Adjustment -- -- -- 0.000 -- --
Diluted Net Income 5.090 18.670 6.820 4.870 1.730 7.380
Diluted Weighted Average Shares 10.260 10.250 10.250 10.250 10.240 10.200
Diluted EPS Excluding ExtraOrd Items 0.480 1.810 0.670 0.480 0.160 0.670
Diluted EPS Including ExtraOrd Items 0.500 1.820 0.670 0.480 0.170 0.720
DPS - Common Stock Primary Issue 0.260 0.260 0.260 0.000 0.240 0.240
Dividends per Share - Com Stock Issue 2 -- -- -- -- -- --
Dividends per Share - Com Stock Issue 3 -- -- -- -- -- --
Dividends per Share - Com Stock Issue 4 -- -- -- -- -- --
Special DPS - Common Stock Primary Issue -- -- -- -- -- --
Special DPS - Common Stock Issue 2 -- -- -- -- -- --
Special DPS - Common Stock Issue 3 -- -- -- -- -- --
Special DPS - Common Stock Issue 4 -- -- -- -- -- --
Gross Dividends - Common Stock -- -- -- 0.000 -- --
(Gain) Loss on Sale of Assets, Suppl. -- -- -- -- -- --
Impairment-Assets Held for Sale, Suppl. -- -- -- -- -- --
Impairment-Assets Held for Use, Suppl. -- -- -- -- -- --
Litigation Charge, Supplemental -- -- -- -- -- --
Purchased R&D Written-Off, Supplemental -- -- -- -- -- --
Restructuring Charge, Supplemental -- -- -- -- -- --
Other Unusual Expense(Income), Suppl. -- -- -- -- -- --
Non-Recurring Items, Supplemental, Total -- -- -- -- -- --
Total Special Items -- -- -- -- -- --
Normalized Income Before Taxes 7.480 30.200 11.290 7.760 2.510 10.840
Effect of Special Items on Income Taxes -- -- -- -- -- --
Inc Tax Ex Impact of Sp Items 2.590 11.660 4.470 2.890 0.820 4.040
Normalized Income After Taxes 4.890 18.540 6.820 4.870 1.690 6.800
Normalized Inc. Avail to Com. 4.890 18.540 6.820 4.870 1.690 6.800
Basic Normalized EPS 0.480 1.810 0.670 0.480 0.160 0.670
Diluted Normalized EPS 0.480 1.810 0.670 0.480 0.160 0.670
Pro Forma Stock Compensation Expense -- -- -- -- -- --
Net Income after Stock Based Comp. Exp. -- -- -- -- -- --
Basic EPS after Stock Based Comp. Exp. -- -- -- -- -- --
Diluted EPS after Stock Based Comp. Exp. -- -- -- -- -- --
Stock-Based Compensation, Supplemental 0.070 0.210 0.080 0.070 0.030 0.490
Interest Expense, Supplemental -- -- -- -- -- --
Interest Capitalized, Supplemental -- -- -- -- -- --
Depreciation, Supplemental -- -- 1.390 1.380 -- --
Funds From Operations - REIT -- -- -- -- -- --
Amort of Acquisition Costs, Supplemental -- -- -- -- -- --
Amort of Intangibles, Supplemental -- -- -- -- -- --
Rental Expense, Supplemental -- -- -- -- -- --
EPS, Supplemental -- -- -- -- -- --
Advertising Expense, Supplemental -- -- -- -- -- --
Equity in Affiliates, Supplemental -- -- -- -- -- --
Minority Interest, Supplemental -- -- -- -- -- --
Research & Development Exp, Supplemental -- -- -- -- -- --
Audit Fees -- -- -- -- -- --
Audit-Related Fees -- -- -- -- -- --
Tax Fees -- -- -- -- -- --
All Other Fees -- -- -- -- -- --
Reported Recurring Revenue -- -- -- -- -- --
Reported Net Premiums Written -- -- -- -- -- --
Reported Total Revenue -- -- -- -- -- --
Reported Operating Revenue -- -- -- -- -- --
Reported Total Cost of Revenue -- -- -- -- -- --
Reported Total Sales, General & Admin. -- -- -- -- -- --
Reported Gross Profit 13.560 48.860 -- -- 8.080 30.450
Reported Operating Profit -- -- -- -- -- --
Reported Operating Profit Margin -- -- -- -- -- --
Reported Ordinary Profit -- -- -- -- -- --
Reported Net Income After Tax -- -- -- -- -- --
Reported Basic EPS -- -- -- -- -- --
Reported Diluted EPS -- -- -- -- -- --
Reported Net Business Profits -- -- -- -- -- --
Balance Sheet (Differentiates) -
Interim - Standardised in Millions
of US Dollar
Fiscal Period: 2009 Q4 2009 Q3 2009 Q2 2009 Q1 2008 Q4 2008 Q3
Period End Date: 3/29/2009 12/31/2008 9/30/2008 6/30/2008 3/30/2008 12/31/2007
Update Type: Update Update Update Update Update Update
Update Date: 3/29/2009 12/31/2008 9/30/2008 6/30/2008 3/30/2008 12/31/2007
Source 10-K 10-Q 10-Q 10-Q 10-K 10-Q
Source Date: 6/5/2009 2/5/2009 11/10/2008 8/8/2008 6/13/2008 2/11/2008
Complete Statement: Complete Complete Complete Complete Complete Complete
Cash -- -- -- -- -- --
Cash & Equivalents 29.540 13.720 21.910 20.720 21.510 9.410
Short Term Investments 0.000 0.260 1.110 1.700 2.280 10.260
Cash and Short Term Investments 29.540 13.990 23.020 22.420 23.790 19.670
Accounts Receivable - Trade, Gross -- -- -- -- -- --
Provision for Doubtful Accounts -- -- -- -- -- --
Accounts Receivable - Trade, Net 28.880 31.580 32.530 26.870 23.790 20.780
Notes Receivable - Short Term -- -- -- -- -- --
Receivables - Other -- -- -- -- -- --
Total Receivables, Net 28.880 31.580 32.530 26.870 23.790 20.780
Inventories - Finished Goods -- 30.810 -- -- -- --
Inventories - Work In Progress -- -- -- -- -- --
Inventories - Raw Materials -- -- -- -- -- --
Inventories - Other -- -- -- -- -- --
LIFO Reserve -- -- -- -- -- --
Total Inventory 19.950 30.810 28.870 20.300 14.010 16.930
Prepaid Expenses 3.880 2.730 1.290 2.560 3.620 2.210
Restricted Cash - Current -- -- -- -- -- --
Deferred Income Tax - Current Asset -- -- -- -- -- --
Discountinued Operations - Current Asset -- -- -- -- -- --
Other Current Assets 1.890 -- -- -- 0.000 --
Other Current Assets, Total 1.890 -- -- -- 0.000 --
Total Current Assets 84.140 79.100 85.710 72.150 65.200 59.590
Buildings - Gross -- -- -- -- -- --
Land/Improvements - Gross -- -- -- -- -- --
Machinery/Equipment - Gross -- -- -- -- -- --
Construction in Progress - Gross -- -- -- -- -- --
Leases - Gross -- -- -- -- -- --
Natural Resources - Gross -- -- -- -- -- --
Other Property/Plant/Equipment - Gross -- -- -- -- -- --
Property/Plant/Equipment, Total - Gross -- -- -- -- -- --
Accumulated Depreciation, Total -- -- -- -- -- --
Property/Plant/Equipment, Total - Net 45.620 43.610 40.510 36.110 35.930 36.050
Goodwill - Gross -- -- -- -- -- --
Accumulated Goodwill Amortization -- -- -- -- -- --
Goodwill, Net 1.200 1.200 1.200 1.200 1.200 --
Intangibles - Gross 6.570 6.570 6.570 6.570 6.570 9.000
Accumulated Intangible Amortization (2.560) (2.460) (2.330) (2.210) (2.090) (1.970)
Intangibles, Net 5.240 5.340 5.460 5.580 5.700 7.030
LT Investment - Affiliate Companies -- -- -- -- -- --
LT Investments - Other 0.000 0.610 0.560 0.570 0.580 0.900
Long Term Investments 0.000 0.610 0.560 0.570 0.580 0.900
Note Receivable - Long Term -- -- -- -- -- --
Deferred Charges -- -- -- -- -- --
Pension Benefits - Overfunded -- -- -- -- -- --
Defered Income Tax - Long Term Asset -- -- -- -- -- --
Discontinued Operations - LT Asset -- -- -- -- -- --
Restricted Cash - Long Term -- -- -- -- -- --
Other Long Term Assets 0.100 0.230 0.260 0.350 0.320 0.550
Other Long Term Assets, Total 0.100 0.230 0.260 0.350 0.320 0.550
Total Assets 136.290 130.100 133.690 115.960 108.940 104.120
Accounts Payable 14.430 18.100 25.980 18.250 11.780 11.310
Payable/Accrued -- -- -- -- -- --
Accrued Expenses 9.800 8.520 8.620 5.530 7.480 4.330
Notes Payable/Short Term Debt 0.000 0.000 0.000 0.000 0.000 0.000
Current Port. of LT Debt/Capital Leases 0 0 0 0 0 0
Dividends Payable 2.670 0.000 2.670 0.000 2.460 0.000
Customer Advances -- -- -- -- -- --
Security Deposits 0.950 0.990 1.010 1.020 0.980 --
Income Taxes Payable -- -- -- -- -- --
Other Payables -- -- -- -- -- --
Deferred Income Tax - Current Liability -- -- -- -- -- --
Discontinued Operations - Curr Liability -- -- -- -- -- --
Other Current Liabilities -- -- -- -- -- 2.080
Other Current liabilities, Total 3.610 0.990 3.670 1.020 3.440 2.080
Total Current Liabilities 27.840 27.620 38.270 24.790 22.710 17.720
Long Term Debt -- -- -- -- -- --
Capital Lease Obligations -- -- -- -- -- --
Total Long Term Debt 0.000 0.000 0.000 0.000 0.000 0.000
Total Debt 0.000 0.000 0.000 0.000 0.000 0.000
Deferred Income Tax - LT Liability 4.120 1.090 1.100 1.090 1.100 0.470
Deferred Income Tax 4.120 1.090 1.100 1.090 1.100 0.470
Minority Interest 0 -- -- -- -- --
Reserves -- -- -- -- -- --
Pension Benefits - Underfunded -- -- -- -- -- --
Other Long Term Liabilities 0.600 0.160 0.130 0.120 0.120 0.130
Discontinued Operations - Liabilities -- -- -- -- -- --
Other Liabilities, Total 0.600 0.160 0.130 0.120 0.120 0.130
Total Liabilities 32.560 28.870 39.490 26.000 23.920 18.320
Redeemable Preferred Stock -- -- -- -- -- --
Redeemable Convertible Preferred Stock -- -- -- -- -- --
Redeemable Preferred Stock, Total 0 -- -- -- -- --
Preferred Stock - Non Redeemable -- -- -- -- -- --
Convertible Preferred Stock - Non Rdmbl -- -- -- -- -- --
Treasury Stock - Preferred -- -- -- -- -- --
General Partner -- -- -- -- -- --
Preferred Stock - Non Redeemable, Net -- -- -- -- -- --
Common Stock 0.510 0.510 0.510 0.510 0.510 0.510
Limited Partner -- -- -- -- -- --
Common Stock, Total 0.510 0.510 0.510 0.510 0.510 0.510
Additional Paid-In Capital 38.370 38.300 38.240 38.160 38.090 38.060
Retained Earnings (Accumulated Deficit) 64.860 62.430 55.460 51.300 46.430 47.160
Treasury Stock - Common -- -- -- -- -- --
ESOP Debt Guarantee -- -- -- -- -- --
Unrealized Gain (Loss) -- -- -- -- -- --
Translation Adjustment -- -- -- -- -- --
Other Equity -- -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- -- --
Other Comprehensive Income (0.010) (0.020) (0.010) (0.020) (0.010) 0.070
Other Equity, Total (0.010) (0.020) (0.010) (0.020) (0.010) 0.070
Total Equity 103.730 101.230 94.200 89.960 85.020 85.800
Total Liabilities & Shareholders' Equity 136.290 130.100 133.690 115.960 108.940 104.120
Shares Outs - Common Stock Primary Issue 10.250 10.250 10.250 10.240 10.240 10.240
Shares Outstanding - Common Issue 2 -- -- -- -- -- --
Shares Outstanding - Common Issue 3 -- -- -- -- -- --
Shares Outstanding - Common Issue 4 -- -- -- -- -- --
Total Common Shares Outstanding 10.250 10.250 10.250 10.240 10.240 10.240
Treas Shares - Common Stock Prmry Issue 0.000 -- -- -- 0.000 --
Treasury Shares - Common Issue 2 -- -- -- -- -- --
Treasury Shares - Common Issue 3 -- -- -- -- -- --
Treasury Shares - Common Issue 4 -- -- -- -- -- --
Shares Outstanding - Preferred Issue 1 -- -- -- -- -- --
Shares Outstanding - Preferred Issue 2 -- -- -- -- -- --
Shares Outstanding - Preferred Issue 3 -- -- -- -- -- --
Shares Outstanding - Preferred Issue 4 -- -- -- -- -- --
Shares Outstanding - Preferred Issue 5 -- -- -- -- -- --
Shares Outstanding - Preferred Issue 6 -- -- -- -- -- --
Total Preferred Shares Outstanding -- -- -- -- -- --
Treasury Shares - Preferred Issue 1 -- -- -- -- -- --
Treasury Shares - Preferred Issue 2 -- -- -- -- -- --
Treasury Shares - Preferred Issue 3 -- -- -- -- -- --
Treasury Shares - Preferred Issue 4 -- -- -- -- -- --
Treasury Shares - Preferred Issue 5 -- -- -- -- -- --
Treasury Shares - Preferred Issue 6 -- -- -- -- -- --
Full-Time Employees -- -- -- -- -- --
Part-Time Employees -- -- -- -- -- --
Number of Common Shareholders -- -- -- -- -- --
Accumulated Goodwill Amortization Suppl. -- -- -- -- -- --
Accumulated Intangible Amort, Suppl. 2.560 2.460 2.330 2.210 2.090 1.970
Deferred Revenue - Current -- -- -- -- -- --
Deferred Revenue - Long Term -- -- -- -- -- --
Total Risk-Weighted Capital -- -- -- -- -- --
Tier 1 Capital % -- -- -- -- -- --
Total Capital % -- -- -- -- -- --
Trading Account -- -- -- -- -- --
Credit Exposure -- -- -- -- -- --
Non-Performing Loans -- -- -- -- -- --
Assets under Management -- -- -- -- -- --
Reported Total Assets -- -- -- -- -- --
Reported Total Liabilities -- -- -- -- -- --
Shareholders' Equity Excl. Stock Subscr. -- -- -- -- -- --
Reported Shareholder's Equity -- -- -- -- -- --
Reported Net Assets -- -- -- -- -- --
Reported Net Assets to Total Assets -- -- -- -- -- --
Reported Return on Assets -- -- -- -- -- --
Reported Return on Equity -- -- -- -- -- --
Cash Flow (Indirect) - Interim - Standardised in Millions of US Dollar [+] Add Item
Fiscal Period: 2009 Q4 2009 Q3 2009 Q2 2009 Q1 2008 Q4 2008 Q3
Period End Date: 3/29/2009 12/31/2008 9/30/2008 6/30/2008 3/30/2008 12/31/2007
Period Length: 52 Weeks 39 Weeks 26 Weeks 13 Weeks 52 Weeks 39 Weeks
Update Type: Update Update Update Update Update Update
Update Date: 3/29/2009 12/31/2008 9/30/2008 6/30/2008 3/30/2008 12/31/2007
Source 10-K 10-Q 10-Q 10-Q 10-K 10-Q
Source Date: 6/5/2009 2/5/2009 11/10/2008 8/8/2008 6/13/2008 2/11/2008
Complete Statement: Complete Complete Complete Complete Complete Complete
Net Income/Starting Line 23.760 18.670 11.700 4.880 9.110 7.380
Depreciation 5.580 4.170 2.760 1.380 5.250 3.850
Depreciation/Depletion 5.580 4.170 2.760 1.380 5.250 3.850
Amortization of Intangibles -- -- -- -- -- --
Amortization of Acquisition Costs -- -- -- -- -- --
Amortization 0 0 0 0 0 0
Deferred Taxes 3.050 -- -- -- 0.680 0.000
Accounting Change -- -- -- -- -- --
Discontinued Operations -- -- -- -- -- --
Extraordinary Item -- -- -- -- -- --
Unusual Items 0.130 0.090 0.090 0.030 (0.160) 0.090
Purchased R&D -- -- -- -- -- --
Equity in Net Earnings (Loss) -- -- -- -- -- --
Other Non-Cash Items 0.280 0.210 0.150 0.070 0.520 0.490
Non-Cash Items 0.410 0.310 0.240 0.100 0.370 0.580
Accounts Receivable (5.100) (7.790) (8.740) (3.090) (3.010) (0.010)
Inventories (7.830) (16.800) (14.860) (6.280) (0.960) (3.880)
Prepaid Expenses -- -- -- -- -- --
Other Assets -- -- -- -- -- --
Accounts Payable 1.840 4.900 13.770 6.250 0.120 (0.880)
Accrued Expenses 2.770 -- -- -- 0.650 --
Payable/Accrued -- -- -- -- -- --
Taxes Payable -- -- -- -- -- --
Other Liabilities -- 1.100 1.200 (1.920) -- (1.340)
Other Assets & Liabilities, Net -- -- -- -- -- --
Other Operating Cash Flow (0.050) 0.950 2.370 1.040 0.010 1.220
Changes in Working Capital (8.370) (17.630) (6.260) (4.010) (3.200) (4.880)
Cash from Operating Activities 24.430 5.520 8.440 2.340 12.210 6.930
Purchase of Fixed Assets (14.210) (10.240) (6.810) (1.270) (5.780) (4.080)
Purchase/Acquisition of Intangibles -- -- -- -- -- --
Software Development Costs -- -- -- -- -- --
Capital Expenditures (14.210) (10.240) (6.810) (1.270) (5.780) (4.080)
Acquisition of Business 0.000 0.000 0.000 0.000 (5.960) (5.960)
Sale of Business -- -- -- -- -- --
Sale of Fixed Assets 0.090 0.080 0.050 0.020 0.090 0.080
Sale/Maturity of Investment 2.840 1.990 1.180 0.570 14.070 5.560
Investment, Net -- -- -- -- -- --
Purchase of Investments -- -- -- -- 0.000 --
Sale of Intangible Assets -- -- -- -- -- --
Intangible, Net -- -- -- -- -- --
Other Investing Cash Flow 0.000 -- -- -- 0.000 0.000
Other Investing Cash Flow Items, Total 2.930 2.070 1.230 0.600 8.200 (0.320)
Cash from Investing Activities (11.280) (8.180) (5.580) (0.680) 2.420 (4.400)
Other Financing Cash Flow -- -- -- -- -- --
Financing Cash Flow Items -- -- -- -- -- --
Cash Dividends Paid - Common (5.130) (5.130) (2.460) (2.460) (4.710) (4.710)
Cash Dividends Paid - Preferred -- -- -- -- -- --
Total Cash Dividends Paid (5.130) (5.130) (2.460) (2.460) (4.710) (4.710)
Sale/Issuance of Common -- -- -- -- -- --
Repurchase/Retirement of Common 0 0 0 0 0 0
Common Stock, Net -- -- -- -- -- --
Sale/Issuance of Preferred -- -- -- -- -- --
Repurchase/Retirement of Preferred -- -- -- -- -- --
Preferred Stock, Net -- -- -- -- -- --
Sale/Issuance of Common/Preferred -- -- -- -- -- --
Repurch./Retirement of Common/Preferred -- -- -- -- -- --
Options Exercised -- -- -- -- -- --
Warrants Converted -- -- -- -- -- --
Treasury Stock -- -- -- -- -- --
Issuance (Retirement) of Stock, Net -- -- -- -- -- --
Short Term Debt Issued -- -- -- -- -- --
Short Term Debt Reduction -- -- -- -- -- --
Short Term Debt, Net -- -- -- -- -- --
Long Term Debt Issued -- -- -- -- -- --
Long Term Debt Reduction -- -- -- -- -- --
Long Term Debt, Net -- -- -- -- -- --
Total Debt Issued -- -- -- -- -- --
Total Debt Reduction -- -- -- -- -- --
Issuance (Retirement) of Debt, Net -- -- -- -- -- --
Cash from Financing Activities (5.130) (5.130) (2.460) (2.460) (4.710) (4.710)
Foreign Exchange Effects -- -- -- -- -- --
Net Change in Cash 8.030 (7.790) 0.400 (0.790) 9.920 (2.180)
Net Cash - Beginning Balance 21.510 21.510 21.510 21.510 11.590 11.590
Net Cash - Ending Balance 29.540 13.720 21.910 20.720 21.510 9.410
Cash Interest Paid -- -- -- -- -- --
Cash Taxes Paid 11.590 8.670 3.770 0.050 4.900 3.270
Reported Cash from Operating Activities -- -- -- -- -- --
Reported Cash from Investing Activities -- -- -- -- -- --
Reported Cash from Financing Activities -- -- -- -- -- --
ST debt $0 $0 $0 $0 $0 $0
LT debt $0 $0 $0 $0 $0 $0
Equity $104 $101 $94 $90 $85 $86
Invested Capital $104 $101 $94 $90 $85 $86
2008 Q2 2008 Q1 2007 Q4 2007 Q3 2007 Q2 2007 Q1 2006 Q4 2006 Q3 2006 Q2 2006 Q1
9/30/2007 6/30/2007 4/1/2007 12/31/2006 9/30/2006 6/30/2006 4/2/2006 12/31/2005 9/30/2005 6/30/2005
26 Weeks 13 Weeks 52 Weeks 39 Weeks 26 Weeks 13 Weeks 52 Weeks 39 Weeks 26 Weeks 13 Weeks
Update Update Update Update Update Update Update Update Update Update
9/30/2007 6/30/2007 4/1/2007 12/31/2006 9/30/2006 6/30/2006 4/2/2006 12/31/2005 9/30/2005 6/30/2005
10-Q 10-Q 10-K 10-Q Interim Report 10-Q 10-K 10-Q 10-Q 10-Q
11/9/2007 8/9/2007 6/15/2007 5/7/2007 11/20/2006 8/8/2006 6/16/2006 2/9/2006 11/9/2005 8/8/2005
Complete Complete Complete Complete Complete Complete Complete Complete Complete Complete
5.870 2.950 8.070 6.260 5.950 2.800 8.890 7.580 5.750 2.750
2.500 1.230 4.340 3.090 1.880 0.930 3.690 2.660 1.750 0.840
2.500 1.230 4.340 3.090 1.880 0.930 3.690 2.660 1.750 0.840
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
0 0 0 0 0 0 0 0 0 0
-- -- 0.160 (0.110) -- -- (0.950) (0.430) -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
0.060 (0.010) 0.230 0.200 0.100 0.060 (0.760) (0.700) 0.430 0.020
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
0.320 0.160 0.190 0.030 0.000 0.000 0.200 0.200 0.200 0.120
0.380 0.150 0.410 0.230 0.100 0.060 (0.560) (0.510) 0.630 0.140
1.460 (1.270) (3.480) (1.770) (0.520) (2.900) (2.510) (1.430) (1.330) (2.330)
(6.220) 0.020 (2.340) (2.080) (4.210) (4.240) (1.860) (5.070) (7.220) (4.780)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
2.660 0.770 2.640 3.260 (1.760) 3.310 2.130 1.970 4.230 3.200
-- -- 0.730 -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(1.240) (2.030) -- (0.250) 0.280 (0.410) 0.470 (0.500) (0.480) (0.380)
-- -- -- -- -- -- -- -- -- --
2.010 1.700 (1.790) (1.080) 0.490 0.400 0.180 0.050 (0.350) 0.350
(1.330) (0.800) (4.250) (1.910) (5.710) (3.830) (1.600) (4.980) (5.160) (3.940)
7.420 3.530 8.730 7.560 2.210 (0.050) 9.460 4.330 2.970 (0.210)
(2.630) (1.080) (4.690) (3.940) (2.860) (0.750) (6.950) (5.470) (3.500) (1.250)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(2.630) (1.080) (4.690) (3.940) (2.860) (0.750) (6.950) (5.470) (3.500) (1.250)
(5.260) (5.260) 0.000 0.000 -- 0.000 0.000 -- -- --
-- -- -- -- -- -- -- -- -- --
0.060 0.040 0.100 0.080 0.070 0.050 0.240 0.230 0.010 0.000
4.750 4.320 3.290 2.130 1.590 0.950 4.820 4.020 3.270 1.550
-- -- -- -- -- -- -- -- -- --
-- -- 0.000 0.000 0.000 0.000 (2.070) (2.080) (2.070) (1.810)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
0.000 0.000 2.100 0.140 0.080 0.040 0.160 0.120 0.080 0.040
(0.450) (0.900) 5.490 2.350 1.750 1.040 3.150 2.280 1.290 (0.220)
(3.080) (1.980) 0.810 (1.590) (1.110) 0.290 (3.800) (3.180) (2.220) (1.460)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(2.250) (2.250) (4.270) (4.270) (2.030) (2.030) (3.890) (3.890) (1.850) (1.850)
-- -- -- -- -- -- -- -- -- --
(2.250) (2.250) (4.270) (4.270) (2.030) (2.030) (3.890) (3.890) (1.850) (1.850)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(2.250) (2.250) (4.270) (4.270) (2.030) (2.030) (3.890) (3.890) (1.850) (1.850)
-- -- -- -- -- -- -- -- -- --
2.100 (0.700) 5.260 1.700 (0.940) (1.790) 1.770 (2.740) (1.100) (3.520)
11.590 11.590 6.330 6.330 6.330 6.330 4.570 4.570 4.570 4.570
13.690 10.890 11.590 8.030 5.390 4.540 6.330 1.820 3.470 1.050
-- -- -- -- -- -- -- -- -- --
1.470 0.000 5.860 4.450 2.820 0.390 5.610 4.140 2.710 0.260
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
2008 Q2 2008 Q1 2007 Q4 2007 Q3 2007 Q2 2007 Q1 2006 Q4 2006 Q3 2006 Q2 2006 Q1
10.0% 10.4% 10.6% 9.9% 12.0% 11.9% 12.3% 11.7% 11.9% 11.2%
8.3% 8.4% 8.6% 8.3% 9.5% 9.8% 10.1% 9.8% 9.6% 9.4%
1.7% 2.4% 2.7% 2.7% 5.3% 4.3% 4.5% 2.5% 2.3% 3.0%
$0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
-- -- -- -- -- -- -- -- -- --
84.3 83.7 80.0 80.2 79.9 78.9 76.1 76.8 76.1 75.1
$84.3 $83.7 $80.0 $80.2 $79.9 $78.9 $76.1 $76.8 $76.1 $75.1
$2.06 $2.00 $2.01 $1.96 $1.93 $1.89 $1.88 $1.78 $1.70 $1.61
$8 $8 $8 $8 $9 $9 $9 $9 $9 $8
174 168 160 157 154 149 143 137 129 121
4.6% 4.9% 5.0% 4.8% 5.9% 6.0% 6.2% 6.3% 6.6% 6.5%
$174 $168 $160 $157 $154 $149 $143 $137 $129 $121
109 103 101 99 96 98 94 92 96 92
1.6x 1.6x 1.6x 1.6x 1.6x 1.5x 1.5x 1.5x 1.4x 1.3x
7.3% 7.9% 8.0% 7.7% 9.4% 9.1% 9.5% 9.3% 8.9% 8.6%
10.0% 10.4% 10.6% 9.9% 12.0% 11.9% 12.3% 11.7% 11.9% 11.2%
$39 $38 $37 $36 $37 $34 $33 $32 $31 $31
$28 $27 $26 $26 $24 $22 $22 $20 $20 $20
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$5 $5 $4 $4 $4 $4 $4 $5 $5 $5
$5 $5 $5 $5 $5 $5 $5 $5 $5 $4
$1 $2 $2 $2 $4 $3 $3 $2 $2 $2
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$84 $84 $80 $80 $80 $79 $76 $77 $76 $75
$84 $84 $80 $80 $80 $79 $76 $77 $76 $75
1.7% 2.4% 2.7% 2.7% 5.3% 4.3% 4.5% 2.5% 2.3% 3.0%
$8 $8 $8 $8 $9 $9 $9 $9 $9 $8
118.6% 88.7% 50.1% 96.0% 26.3% 35.5% 28.2% 7.5% 21.1% 22.3%
2005 Q4 2005 Q3 2005 Q2 2005 Q1
4/3/2005 12/31/2004 9/30/2004 6/30/2004
14 Weeks 13 Weeks 13 Weeks 13 Weeks
Update Update Update Update
4/3/2005 12/31/2004 9/30/2004 6/30/2004
10-K 10-Q 10-Q 10-Q
7/1/2005 2/9/2005 11/9/2004 8/9/2004
Complete Complete Complete Complete
29.990 26.700 28.630 29.960
-- -- -- --
-- -- -- --
-- -- -- --
29.990 26.700 28.630 29.960
-- -- -- --
-- -- -- --
-- -- -- --
29.990 26.700 28.630 29.960
24.230 19.760 20.310 21.370
-- -- -- --
24.230 19.760 20.310 21.370
5.760 6.940 8.320 8.590
4.510 4.650 4.730 4.210
-- -- -- --
-- -- -- --
4.510 4.650 4.730 4.210
0 0 0 0
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
28.740 24.410 25.040 25.580
1.250 2.290 3.590 4.380
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
0.320 0.470 0.140 0.200
0.320 0.470 0.140 0.200
-- -- -- --
0.320 0.470 0.140 0.200
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
1.570 2.760 3.730 4.580
0.590 0.980 1.330 1.650
0.980 1.770 2.410 2.930
-- -- -- --
-- -- -- --
-- -- -- --
0.980 1.770 2.410 2.930
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
0.980 1.770 2.410 2.930
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
0.980 1.770 2.410 2.930
0.980 1.770 2.410 2.930
10.260 10.220 10.220 10.220
0.100 0.170 0.240 0.290
0.100 0.170 0.240 0.290
0.000 0.000 0.000 0.000
0.980 1.770 2.410 2.930
10.260 10.220 10.220 10.220
0.100 0.170 0.240 0.290
0.100 0.170 0.240 0.290
0.180 0.000 0.180 0.000
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- 0.000 -- 0.000
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
1.570 2.760 3.730 4.580
-- -- -- --
0.590 0.980 1.330 1.650
0.980 1.770 2.410 2.930
0.980 1.770 2.410 2.930
0.100 0.170 0.240 0.290
0.100 0.170 0.240 0.290
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
2.150 0.800 0.790 0.790
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
2005 Q4 2005 Q3 2005 Q2 2005 Q1
4/3/2005 12/31/2004 9/30/2004 6/30/2004
Update Update Update Update
4/3/2005 12/31/2004 9/30/2004 6/30/2004
10-K 10-Q 10-Q 10-Q
7/1/2005 2/9/2005 11/9/2004 8/9/2004
Complete Complete Complete Complete
-- -- -- --
4.570 2.890 4.520 3.580
6.670 22.140 22.090 21.890
11.240 25.030 26.610 25.470
-- -- -- --
-- -- -- --
13.670 11.390 11.580 11.950
-- -- -- --
-- -- -- --
13.670 11.390 11.580 11.950
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
8.590 11.300 11.750 9.150
2.220 2.590 1.710 2.070
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
35.720 50.320 51.650 48.640
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
30.970 32.280 31.410 30.170
-- -- -- --
-- -- -- --
-- -- -- --
4.360 4.360 4.360 4.360
(1.870) (1.800) (1.730) (1.660)
2.490 2.570 2.640 2.710
-- -- -- --
16.090 -- -- --
16.090 -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
2.380 2.400 2.430 2.480
2.380 2.400 2.430 2.480
87.660 87.560 88.130 84.000
5.950 6.320 6.970 6.970
-- -- -- --
3.960 -- -- --
0.000 0.000 0.000 0.000
0 0 0 0
1.850 0.000 1.850 0.000
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
2.510 6.720 6.370 4.810
4.360 6.720 8.220 4.810
14.260 13.040 15.190 11.780
-- -- -- --
-- -- -- --
0.000 0.000 0.000 0.000
0.000 0.000 0.000 0.000
1.180 1.450 1.560 1.510
1.180 1.450 1.560 1.510
-- -- -- --
-- -- -- --
-- -- -- --
0.020 0.020 0.020 0.050
-- -- -- --
0.020 0.020 0.020 0.050
15.460 14.500 16.770 13.340
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
0.510 0.510 0.510 0.510
-- -- -- --
0.510 0.510 0.510 0.510
38.230 38.230 38.230 37.750
33.850 34.710 32.940 32.380
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
(0.400) (0.400) (0.320) 0.020
(0.400) (0.400) (0.320) 0.020
72.200 73.050 71.360 70.650
87.660 87.560 88.130 83.990
10.260 10.260 10.260 10.220
-- -- -- --
-- -- -- --
-- -- -- --
10.260 10.260 10.260 10.220
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
1.870 1.800 1.730 1.660
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
ST debt $5 $6 $5 $3 $29
LT debt $798 $817 $1,044 $1,000 $1,037
Equity $393 $335 $70 $93 $106
Invested Capital $1,196 $1,158 $1,119 $1,096 $1,171
2003 2002
1/3/2004 12/28/2002
Update Update
1/3/2004 1/3/2004
PROSPECTUS PROSPECTUS
6/7/2004 6/7/2004
Complete Complete
EY EY
-- --
20.060 24.610
-- --
20.060 24.610
-- --
-- --
94.680 72.360
-- --
-- --
94.680 72.360
-- --
-- --
-- --
-- --
-- --
60.940 47.530
6.250 6.170
-- --
-- --
-- --
-- --
-- --
181.940 150.670
121.190 108.840
15.010 12.900
449.410 362.470
29.760 27.140
-- --
-- --
-- --
615.370 511.350
(134.770) (87.270)
480.600 424.080
-- --
-- --
32.200 31.620
33.680 32.880
(15.940) (11.080)
17.740 21.800
-- --
-- --
-- --
17.180 3.880
-- --
-- --
-- --
-- --
-- --
0.980 1.100
0.980 1.100
730.640 633.150
20.970 23.350
-- --
40.640 35.620
10.000 0.000
23.610 34.980
-- --
-- --
-- --
5.770 3.740
-- --
-- --
-- --
-- --
5.770 3.740
100.990 97.690
250.520 276.070
-- --
250.520 276.070
284.130 311.050
99.480 95.970
99.480 95.970
-- --
22.660 14.940
51.020 35.930
-- --
-- --
73.680 50.870
524.660 520.600
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
0.000 0.000
-- --
0.000 0.000
15.720 15.720
124.520 80.470
-- --
-- --
-- --
-- --
2.220 0.960
-- --
63.520 15.400
65.740 16.360
205.980 112.550
730.640 633.150
25.270 25.270
0.000 0.000
0.000 0.000
0.000 --
25.270 25.270
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
2,000.000 --
-- --
-- --
-- --
15.940 11.080
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
2003 2002
39.1%
7.0%
6.7%
$33.6 $35.0
250.5 276.1
-- --
206.0 112.6
$490.1 $423.6
$0.90 $0.82
$44 $13
441 345
10.0% 3.6%
$441 $345
731 633
0.6x 0.5x
6.0% 2.0%
731 633
113 NA
6.5x NA
39.1% NA
$155 $102
$70 $49
$0 $0
$39 $31
$19 $11
$28 $11
$34 $35
$251 $276
$206 $113
$490 $424
6.7% NA
$56 $83
($34) ($29)
$23 $55
$44 $13
51.5% 437.1%
2003 2002
$441 $345
27.7%
$44 $13
$0 $14
$44 ($1)
100.0% NA
39.1% 0.0%
39.1% 0.0%
$47 $22
10.7% 6.5%
$19 $11
29.3% 40.3%
$39 $31
8.8% 8.9%
($34) ($29)
7.7% 8.3%
$95 $72
61 48
21 23
$135 $97
30.5% 27.9%
All Financial Reports
Polypore International Inc
Income Statement - Interim -
Standardised in Millions of US
Dollar
Fiscal Period: 2009 Q1 2008 Q4 2008 Q3 2008 Q2 2008 Q1
Period End Date: 4/4/2009 1/3/2009 9/27/2008 6/28/2008 3/29/2008
Period Length: 13 Weeks 14 Weeks 13 Weeks 13 Weeks 13 Weeks
Update Type: Update Update Update Update Update
Update Date: 4/4/2009 1/3/2009 9/27/2008 6/28/2008 3/29/2008
Source 10-Q 10-K 10-Q 10-Q 10-Q
Source Date: 5/7/2009 3/12/2009 11/6/2008 8/11/2008 5/8/2008
Complete Statement: Complete Complete Complete Complete Complete
Net Sales 108.910 145.610 154.920 164.670 145.330
Gross Revenue -- -- -- -- --
Sales Returns and Allowances -- -- -- -- --
Excise Tax Receipts -- -- -- -- --
Revenue 108.910 145.610 154.920 164.670 145.330
Interest Income, Non-Bank -- -- -- -- --
Other Revenue -- -- -- -- --
Other Revenue, Total -- -- -- -- --
Total Revenue 108.910 145.610 154.920 164.670 145.330
Cost of Revenue 65.510 93.320 108.060 103.570 89.870
Excise Taxes Payments -- -- -- -- --
Cost of Revenue, Total 65.510 93.320 108.060 103.570 89.870
Gross Profit 43.400 52.300 46.870 61.100 55.460
Selling/General/Administrative Expense 25.200 27.010 26.230 29.750 25.320
Labor & Related Expense -- -- -- -- --
Advertising Expense -- -- -- -- --
Selling/General/Admin. Expenses, Total 25.200 27.010 26.230 29.750 25.320
Research & Development -- -- -- -- --
Depreciation -- -- -- -- --
Amortization of Intangibles -- -- -- -- --
Amortization of Acquisition Costs -- -- -- -- --
Depreciation/Amortization -- -- -- -- --
Interest Expense - Operating -- -- -- -- --
Interest Capitalized - Operating -- -- -- -- --
Interest Expense, Net - Operating -- -- -- -- --
Interest Income - Operating -- -- -- -- --
Investment Income - Operating -- -- -- -- --
Interest/Investment Income - Operating -- -- -- -- --
Interest Expense(Income) - Net Operating -- -- -- -- --
Interest Exp.(Inc.),Net-Operating, Total -- -- -- -- --
Purchased R&D Written-Off -- -- -- -- --
Restructuring Charge 0.560 59.890 0.000 0.000 0.000
Litigation -- -- -- -- --
Impairment-Assets Held for Use -- -- -- -- --
Impairment-Assets Held for Sale -- -- -- -- --
Other Unusual Expense (Income) -- 0.000 0.000 -- --
Unusual Expense (Income) 0.560 59.890 0.000 0.000 0.000
Foreign Currency Adjustment -- -- -- -- --
Unrealized Losses (Gains) -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- --
Loss(Gain) on Sale of Assets - Operating -- -- -- -- --
Other Operating Expense -- -- -- -- --
Other, Net -- -- -- -- --
Other Operating Expenses, Total -- -- -- -- --
Total Operating Expense 91.260 180.210 134.290 133.320 115.190
Operating Income 17.650 (34.600) 20.640 31.350 30.140
Interest Expense - Non-Operating -- -- -- -- --
Interest Capitalized - Non-Operating -- -- -- -- --
Interest Expense, Net Non-Operating -- -- -- -- --
Interest Income - Non-Operating -- -- -- -- --
Investment Income - Non-Operating 0.490 1.270 0.570 0.550 0.100
Interest/Invest Income - Non-Operating 0.490 1.270 0.570 0.550 0.100
Interest Income(Exp), Net Non-Operating (14.150) (14.120) (14.600) (16.080) (15.940)
Interest Inc.(Exp.),Net-Non-Op., Total (13.660) (12.850) (14.030) (15.540) (15.840)
Gain (Loss) on Sale of Assets -- -- -- -- --
Foreign Currency Adjustment -- -- -- -- --
Unrealized Gains (Losses) -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- --
Other Non-Operating Income (Expense) -- -- -- -- --
Other, Net -- -- -- -- --
Net Income Before Taxes 3.990 (47.450) 6.610 15.810 14.300
Provision for Income Taxes 1.030 (3.090) 1.520 4.640 3.750
Net Income After Taxes 2.960 (44.360) 5.090 11.170 10.550
Minority Interest -- -- -- -- --
Equity In Affiliates -- -- -- -- --
U.S. GAAP Adjustment -- -- -- -- --
Net Income Before Extra. Items 2.960 (44.360) 5.090 11.170 10.550
Accounting Change -- -- -- -- --
Discontinued Operations 0.000 0.000 0.000 0.000 2.360
Extraordinary Item -- -- -- -- --
Tax on Extraordinary Items -- -- -- -- --
Total Extraordinary Items 0.000 0.000 0.000 0.000 2.360
Net Income 2.960 (44.360) 5.090 11.170 12.910
Preferred Dividends -- -- -- -- --
General Partners' Distributions -- -- -- -- --
Miscellaneous Earnings Adjustment -- -- -- -- --
Pro Forma Adjustment -- -- -- -- --
Interest Adjustment - Primary EPS -- -- -- -- --
Total Adjustments to Net Income -- -- -- -- --
Income Available to Com Excl ExtraOrd 2.960 (44.360) 5.090 11.170 10.550
Income Available to Com Incl ExtraOrd 2.960 (44.360) 5.090 11.170 12.910
Basic Weighted Average Shares 44.370 44.500 44.340 41.950 40.330
Basic EPS Excluding Extraordinary Items 0.070 (1.000) 0.110 0.270 0.260
Basic EPS Including Extraordinary Items 0.070 (1.000) 0.110 0.270 0.320
Dilution Adjustment -- 0.000 -- -- --
Diluted Net Income 2.960 (44.360) 5.090 11.170 12.910
Diluted Weighted Average Shares 44.400 44.500 44.600 42.190 40.660
Diluted EPS Excluding ExtraOrd Items 0.070 (1.000) 0.110 0.260 0.260
Diluted EPS Including ExtraOrd Items 0.070 (1.000) 0.110 0.260 0.320
DPS - Common Stock Primary Issue 0.000 0.000 0.000 0.000 0.000
Dividends per Share - Com Stock Issue 2 0.000 0.000 0.000 0.000 0.000
Dividends per Share - Com Stock Issue 3 0.000 0.000 0.000 0.000 0.000
Dividends per Share - Com Stock Issue 4 -- -- -- -- --
Special DPS - Common Stock Primary Issue -- -- -- -- --
Special DPS - Common Stock Issue 2 -- -- -- -- --
Special DPS - Common Stock Issue 3 -- -- -- -- --
Special DPS - Common Stock Issue 4 -- -- -- -- --
Gross Dividends - Common Stock 0.000 0.000 0.000 0.000 0.000
(Gain) Loss on Sale of Assets, Suppl. -- -- -- -- --
Impairment-Assets Held for Sale, Suppl. -- -- -- -- --
Impairment-Assets Held for Use, Suppl. -- -- -- -- --
Litigation Charge, Supplemental -- -- -- -- --
Purchased R&D Written-Off, Supplemental -- -- -- -- --
Restructuring Charge, Supplemental -- -- -- -- --
Other Unusual Expense(Income), Suppl. -- -- -- -- --
Non-Recurring Items, Supplemental, Total -- -- -- -- --
Total Special Items 0.560 59.890 0.000 0.000 0.000
Normalized Income Before Taxes 4.540 12.440 6.610 15.810 14.300
Effect of Special Items on Income Taxes 0.140 20.960 0.000 0.000 0.000
Inc Tax Ex Impact of Sp Items 1.170 17.880 1.520 4.640 3.750
Normalized Income After Taxes 3.370 (5.430) 5.090 11.170 10.550
Normalized Inc. Avail to Com. 3.370 (5.430) 5.090 11.170 10.550
Basic Normalized EPS 0.080 (0.120) 0.110 0.270 0.260
Diluted Normalized EPS 0.080 (0.120) 0.110 0.260 0.260
Pro Forma Stock Compensation Expense -- -- -- -- --
Net Income after Stock Based Comp. Exp. -- -- -- -- --
Basic EPS after Stock Based Comp. Exp. -- -- -- -- --
Diluted EPS after Stock Based Comp. Exp. -- -- -- -- --
Stock-Based Compensation, Supplemental -- 0.500 0.280 0.270 0.270
Interest Expense, Supplemental -- -- -- -- --
Interest Capitalized, Supplemental -- -- -- -- --
Depreciation, Supplemental 8.600 8.750 9.550 9.580 8.600
Funds From Operations - REIT -- -- -- -- --
Amort of Acquisition Costs, Supplemental -- -- -- -- --
Amort of Intangibles, Supplemental 4.300 4.610 4.700 4.730 4.600
Rental Expense, Supplemental -- -- -- -- --
EPS, Supplemental -- -- -- -- --
Advertising Expense, Supplemental -- -- -- -- --
Equity in Affiliates, Supplemental -- -- -- -- --
Minority Interest, Supplemental -- -- -- -- --
Research & Development Exp, Supplemental -- -- -- -- --
Audit Fees -- -- -- -- --
Audit-Related Fees -- -- -- -- --
Tax Fees -- -- -- -- --
All Other Fees -- -- -- -- --
Reported Recurring Revenue -- -- -- -- --
Reported Net Premiums Written -- -- -- -- --
Reported Total Revenue -- -- -- -- --
Reported Operating Revenue -- -- -- -- --
Reported Total Cost of Revenue -- -- -- -- --
Reported Total Sales, General & Admin. -- -- -- -- --
Reported Gross Profit -- -- -- -- --
Reported Operating Profit -- -- -- -- --
Reported Operating Profit Margin -- -- -- -- --
Reported Ordinary Profit -- -- -- -- --
Reported Net Income After Tax -- -- -- -- --
Reported Basic EPS -- -- -- -- --
Reported Diluted EPS -- -- -- -- --
Reported Net Business Profits -- -- -- -- --
Balance Sheet (Differentiates) -
Interim - Standardised in Millions
of US Dollar
Fiscal Period: 2009 Q1 2008 Q4 2008 Q3 2008 Q2 2008 Q1
Period End Date: 4/4/2009 1/3/2009 9/27/2008 6/28/2008 3/29/2008
Update Type: Update Reclassified Update Update Update
Update Date: 4/4/2009 4/4/2009 9/27/2008 6/28/2008 3/29/2008
Source 10-Q 10-Q 10-Q 10-Q 10-Q
Source Date: 5/7/2009 5/7/2009 11/6/2008 8/11/2008 5/8/2008
Complete Statement: Complete Complete Complete Complete Complete
Cash -- -- -- -- --
Cash & Equivalents 96.070 83.020 80.050 56.080 23.150
Short Term Investments -- -- -- -- --
Cash and Short Term Investments 96.070 83.020 80.050 56.080 23.150
Accounts Receivable - Trade, Gross -- -- -- -- --
Provision for Doubtful Accounts -- -- -- -- --
Accounts Receivable - Trade, Net 84.980 100.410 117.350 126.830 124.760
Notes Receivable - Short Term -- -- -- -- --
Receivables - Other 0.880 6.280 3.580 -- --
Total Receivables, Net 85.860 106.690 120.930 126.830 124.760
Inventories - Finished Goods 32.710 29.030 25.110 32.010 33.190
Inventories - Work In Progress 17.760 12.100 11.800 12.810 13.880
Inventories - Raw Materials 29.190 29.270 27.690 28.810 27.400
Inventories - Other -- -- -- -- --
LIFO Reserve -- -- -- -- --
Total Inventory 79.660 70.400 64.600 73.620 74.470
Prepaid Expenses 12.480 14.280 18.250 15.750 18.660
Restricted Cash - Current -- -- -- -- --
Deferred Income Tax - Current Asset 1.230 1.220 1.570 1.390 1.480
Discountinued Operations - Current Asset -- -- -- -- --
Other Current Assets -- -- -- -- --
Other Current Assets, Total 1.230 1.220 1.570 1.390 1.480
Total Current Assets 275.310 275.600 285.410 273.670 242.520
Buildings - Gross -- -- -- -- --
Land/Improvements - Gross -- -- -- -- --
Machinery/Equipment - Gross -- -- -- -- --
Construction in Progress - Gross -- -- -- -- --
Leases - Gross -- -- -- -- --
Natural Resources - Gross -- -- -- -- --
Other Property/Plant/Equipment - Gross -- -- -- -- --
Property/Plant/Equipment, Total - Gross -- -- -- -- --
Accumulated Depreciation, Total -- -- -- -- --
Property/Plant/Equipment, Total - Net 402.390 416.800 461.970 481.790 462.980
Goodwill - Gross -- -- -- -- --
Accumulated Goodwill Amortization -- -- -- -- --
Goodwill, Net 601.560 601.560 601.850 601.450 590.120
Intangibles - Gross -- -- -- -- --
Accumulated Intangible Amortization -- -- -- -- --
Intangibles, Net 179.180 184.850 191.460 198.520 203.060
LT Investment - Affiliate Companies -- -- -- -- --
LT Investments - Other -- -- -- -- --
Long Term Investments -- -- -- -- --
Note Receivable - Long Term 16.800 17.390 18.640 20.210 18.290
Deferred Charges -- -- -- -- --
Pension Benefits - Overfunded -- -- -- -- --
Defered Income Tax - Long Term Asset -- -- -- -- --
Discontinued Operations - LT Asset -- -- -- -- --
Restricted Cash - Long Term -- -- -- -- --
Other Long Term Assets 2.460 2.650 2.370 7.090 6.170
Other Long Term Assets, Total 2.460 2.650 2.370 7.090 6.170
Total Assets 1,477.700 1,498.850 1,561.690 1,582.730 1,523.160
Accounts Payable 20.130 23.810 30.920 34.360 33.250
Payable/Accrued -- -- -- -- --
Accrued Expenses 54.620 58.780 63.860 52.540 64.380
Notes Payable/Short Term Debt 0.000 0.000 0.000 0.000 0.000
Current Port. of LT Debt/Capital Leases 5.270 5.280 5.220 5.250 27.840
Dividends Payable -- -- -- -- --
Customer Advances -- -- -- -- --
Security Deposits -- -- -- -- --
Income Taxes Payable -- -- 0.000 0.200 1.380
Other Payables -- -- -- -- --
Deferred Income Tax - Current Liability -- -- -- -- --
Discontinued Operations - Curr Liability -- -- -- -- --
Other Current Liabilities 4.310 5.480 -- -- --
Other Current liabilities, Total 4.310 5.480 0.000 0.200 1.380
Total Current Liabilities 84.330 93.340 100.000 92.340 126.840
Long Term Debt 786.420 796.220 810.750 832.680 833.450
Capital Lease Obligations 1.440 1.820 2.200 2.580 2.950
Total Long Term Debt 787.860 798.040 812.950 835.260 836.400
Total Debt 793.130 803.320 818.170 840.510 864.240
Deferred Income Tax - LT Liability 74.890 78.820 93.130 95.740 93.160
Deferred Income Tax 74.890 78.820 93.130 95.740 93.160
Minority Interest 3.180 2.950 -- -- --
Reserves 38.450 40.480 23.780 24.260 24.380
Pension Benefits - Underfunded 66.840 68.690 71.270 76.000 75.420
Other Long Term Liabilities 21.990 23.680 17.600 24.870 28.290
Discontinued Operations - Liabilities -- -- -- -- --
Other Liabilities, Total 127.280 132.850 112.650 125.120 128.080
Total Liabilities 1,077.530 1,105.990 1,118.720 1,148.460 1,184.490
Redeemable Preferred Stock -- -- -- -- --
Redeemable Convertible Preferred Stock -- -- -- -- --
Redeemable Preferred Stock, Total 0 -- -- -- --
Preferred Stock - Non Redeemable -- -- -- -- --
Convertible Preferred Stock - Non Rdmbl -- -- -- -- --
Treasury Stock - Preferred -- -- -- -- --
General Partner -- -- -- -- --
Preferred Stock - Non Redeemable, Net -- -- -- -- --
Common Stock 0.440 0.440 0.440 0.440 0.400
Limited Partner -- -- -- -- --
Common Stock, Total 0.440 0.440 0.440 0.440 0.400
Additional Paid-In Capital 479.750 479.440 477.580 476.980 390.580
Retained Earnings (Accumulated Deficit) (63.710) (66.670) (22.310) (27.400) (38.570)
Treasury Stock - Common -- -- -- -- --
ESOP Debt Guarantee -- -- -- -- --
Unrealized Gain (Loss) -- -- -- -- --
Translation Adjustment -- -- -- -- --
Other Equity -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- --
Other Comprehensive Income (16.320) (20.350) (12.740) (15.760) (13.740)
Other Equity, Total (16.320) (20.350) (12.740) (15.760) (13.740)
Total Equity 400.160 392.860 442.970 434.270 338.670
Total Liabilities & Shareholders' Equity 1,477.700 1,498.850 1,561.690 1,582.730 1,523.160
Shares Outs - Common Stock Primary Issue 44.380 44.380 44.370 44.310 40.330
Shares Outstanding - Common Issue 2 -- -- -- -- --
Shares Outstanding - Common Issue 3 -- -- -- -- --
Shares Outstanding - Common Issue 4 -- -- -- -- --
Total Common Shares Outstanding 44.380 44.380 44.370 44.310 40.330
Treas Shares - Common Stock Prmry Issue -- -- -- -- --
Treasury Shares - Common Issue 2 -- -- -- -- --
Treasury Shares - Common Issue 3 -- -- -- -- --
Treasury Shares - Common Issue 4 -- -- -- -- --
Shares Outstanding - Preferred Issue 1 -- -- -- -- --
Shares Outstanding - Preferred Issue 2 -- -- -- -- --
Shares Outstanding - Preferred Issue 3 -- -- -- -- --
Shares Outstanding - Preferred Issue 4 -- -- -- -- --
Shares Outstanding - Preferred Issue 5 -- -- -- -- --
Shares Outstanding - Preferred Issue 6 -- -- -- -- --
Total Preferred Shares Outstanding -- -- -- -- --
Treasury Shares - Preferred Issue 1 -- -- -- -- --
Treasury Shares - Preferred Issue 2 -- -- -- -- --
Treasury Shares - Preferred Issue 3 -- -- -- -- --
Treasury Shares - Preferred Issue 4 -- -- -- -- --
Treasury Shares - Preferred Issue 5 -- -- -- -- --
Treasury Shares - Preferred Issue 6 -- -- -- -- --
Full-Time Employees -- -- -- -- --
Part-Time Employees -- -- -- -- --
Number of Common Shareholders -- -- -- -- --
Accumulated Goodwill Amortization Suppl. -- -- -- -- --
Accumulated Intangible Amort, Suppl. -- -- -- -- --
Deferred Revenue - Current -- -- -- -- --
Deferred Revenue - Long Term -- -- -- -- --
Total Risk-Weighted Capital -- -- -- -- --
Tier 1 Capital % -- -- -- -- --
Total Capital % -- -- -- -- --
Trading Account -- -- -- -- --
Credit Exposure -- -- -- -- --
Non-Performing Loans -- -- -- -- --
Assets under Management -- -- -- -- --
Reported Total Assets -- -- -- -- --
Reported Total Liabilities -- -- -- -- --
Shareholders' Equity Excl. Stock Subscr. -- -- -- -- --
Reported Shareholder's Equity -- -- -- -- --
Reported Net Assets -- -- -- -- --
Reported Net Assets to Total Assets -- -- -- -- --
Reported Return on Assets -- -- -- -- --
Reported Return on Equity -- -- -- -- --
Cash Flow (Indirect) - Interim - Standardised in Millions of US Dollar [+] Add Item
Fiscal Period: 2009 Q1 2008 Q4 2008 Q3 2008 Q2 2008 Q1
Period End Date: 4/4/2009 1/3/2009 9/27/2008 6/28/2008 3/29/2008
Period Length: 13 Weeks 53 Weeks 39 Weeks 26 Weeks 13 Weeks
Update Type: Update Update Update Update Update
Update Date: 4/4/2009 1/3/2009 9/27/2008 6/28/2008 3/29/2008
Source 10-Q 10-K 10-Q 10-Q 10-Q
Source Date: 5/7/2009 3/12/2009 11/6/2008 8/11/2008 5/8/2008
Complete Statement: Complete Complete Complete Complete Complete
Net Income/Starting Line 2.960 (15.190) 29.170 24.090 12.910
Depreciation 8.580 36.460 27.710 18.160 8.580
Depreciation/Depletion 8.580 36.460 27.710 18.160 8.580
Amortization of Intangibles 4.320 18.590 13.980 9.280 4.550
Amortization of Acquisition Costs -- -- -- -- --
Amortization 4.320 18.590 13.980 9.280 4.550
Deferred Taxes (1.460) (3.650) (0.130) 1.130 1.100
Accounting Change -- 0.000 -- -- --
Discontinued Operations -- -- -- -- --
Extraordinary Item -- -- -- -- --
Unusual Items 0.680 57.840 (2.830) (3.270) (3.650)
Purchased R&D -- -- -- -- --
Equity in Net Earnings (Loss) -- -- -- -- --
Other Non-Cash Items 0.330 1.990 0.870 0.400 0.310
Non-Cash Items 1.010 59.830 (1.960) (2.870) (3.340)
Accounts Receivable 12.870 20.070 5.810 0.660 2.860
Inventories (11.490) (5.360) 2.730 (3.270) (2.630)
Prepaid Expenses 1.230 (0.560) (3.170) (0.810) 0.160
Other Assets -- -- -- -- --
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Payable/Accrued (7.350) (18.560) 3.430 (2.660) 5.550
Taxes Payable -- (0.890) 0.470 (0.070) 1.100
Other Liabilities -- -- -- -- --
Other Assets & Liabilities, Net -- -- -- -- --
Other Operating Cash Flow 4.130 3.940 2.060 (0.840) 0.540
Changes in Working Capital (0.600) (1.360) 11.320 (6.990) 7.570
Cash from Operating Activities 14.810 94.690 80.100 42.800 31.380
Purchase of Fixed Assets (2.610) (48.010) (40.040) (28.310) (12.300)
Purchase/Acquisition of Intangibles -- -- -- -- --
Software Development Costs -- -- -- -- --
Capital Expenditures (2.610) (48.010) (40.040) (28.310) (12.300)
Acquisition of Business 0.000 (85.800) (86.050) (86.780) (61.740)
Sale of Business 0.000 4.000 4.000 4.000 4.000
Sale of Fixed Assets -- -- -- -- --
Sale/Maturity of Investment -- -- -- -- --
Investment, Net -- -- -- -- --
Purchase of Investments -- -- -- -- --
Sale of Intangible Assets -- -- -- -- --
Intangible, Net -- -- -- -- --
Other Investing Cash Flow -- -- -- -- --
Other Investing Cash Flow Items, Total 0.000 (81.800) (82.050) (82.780) (57.740)
Cash from Investing Activities (2.610) (129.810) (122.090) (111.090) (70.030)
Other Financing Cash Flow -- 84.850 84.950 0.000 0.000
Financing Cash Flow Items -- 84.850 84.950 0.000 0.000
Cash Dividends Paid - Common -- -- -- -- --
Cash Dividends Paid - Preferred -- -- -- -- --
Total Cash Dividends Paid -- -- -- -- --
Sale/Issuance of Common -- -- -- 84.950 --
Repurchase/Retirement of Common 0 0.000 0.000 0.000 0.000
Common Stock, Net -- 0.000 0.000 84.950 0.000
Sale/Issuance of Preferred -- -- -- -- --
Repurchase/Retirement of Preferred -- -- -- -- --
Preferred Stock, Net -- -- -- -- --
Sale/Issuance of Common/Preferred -- -- -- -- --
Repurch./Retirement of Common/Preferred -- -- -- -- --
Options Exercised -- 1.540 1.520 1.200 --
Warrants Converted -- -- -- -- --
Treasury Stock -- -- -- -- --
Issuance (Retirement) of Stock, Net -- 1.540 1.520 86.150 0.000
Short Term Debt Issued 0.000 46.000 46.000 46.000 17.000
Short Term Debt Reduction -- (46.000) (46.000) (46.000) --
Short Term Debt, Net 0.000 0.000 0.000 0.000 17.000
Long Term Debt Issued -- 0.000 0.000 -- --
Long Term Debt Reduction (1.290) (20.670) (18.570) (17.200) (11.100)
Long Term Debt, Net (1.290) (20.670) (18.570) (17.200) (11.100)
Total Debt Issued -- -- -- -- --
Total Debt Reduction -- -- -- -- --
Issuance (Retirement) of Debt, Net (1.290) (20.670) (18.570) (17.200) 5.900
Cash from Financing Activities (1.290) 65.720 67.900 68.950 5.900
Foreign Exchange Effects 2.150 (2.510) (0.790) 0.490 0.970
Net Change in Cash 13.050 28.090 25.120 1.140 (31.780)
Net Cash - Beginning Balance 83.020 54.930 54.930 54.930 54.930
Net Cash - Ending Balance 96.070 83.020 80.050 56.080 23.150
Cash Interest Paid -- 62.380 -- -- --
Cash Taxes Paid -- 12.590 -- -- --
Reported Cash from Operating Activities -- -- -- -- --
Reported Cash from Investing Activities -- -- -- -- --
Reported Cash from Financing Activities -- -- -- -- --
ST debt $5 $5 $5 $5 $28
LT debt $788 $798 $813 $835 $836
Equity $400 $393 $443 $434 $339
Invested Capital $1,193 $1,196 $1,261 $1,275 $1,203
$6 $6 $6 $5 $5 $6 $4 $3 $3
$817 $810 $1,060 $1,052 $1,044 $1,030 $1,027 $1,011 $1,000
$335 $318 $72 $75 $70 $71 $94 $93 $93
$1,158 $1,134 $1,138 $1,132 $1,119 $1,107 $1,125 $1,108 $1,096
$0.39 $0.40
($12) ($22)
436 447
(2.8%) (5.0%)
$436 $447
1,376 1,383
0.3x 0.3x
(0.9%) (1.6%)
1,376 1,383
NA NA
NA NA
NA NA
$140 $134
$75 $76
$0 $0
$58 $55
($8) ($10)
$14 $13
$1 $6 $0 $0 $0 $0
$1,004 $1,015 $0 $0 $0 $0
$98 $100 $0 $0 $0 $0
$1,104 $1,121 $0 $0 $0 $0
NA NA
$56 $53
($13) ($14)
$42 $39
($12) ($22)
(350.2%) (173.4%)
All Financial Reports
IDEX Corp
Income Statement - Annual -
Standardised in Millions of US
Dollar
Fiscal Period: 2008 2007 2006 2005 2004
Period End Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2004
Period Length: 12 Months 12 Months 12 Months 12 Months 12 Months
Update Type: Update Update Update Restated Restated
Update Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2006 12/31/2006
Source 10-K 10-K 10-K 10-K 10-K
Source Date: 3/2/2009 2/29/2008 3/1/2007 3/1/2007 3/1/2007
Complete Statement: Complete Complete Complete Complete Complete
Auditor Code: DT DT DT DT DT
Net Sales 1,489.470 1,358.630 1,154.940 1,011.250 901.070
Gross Revenue -- -- -- -- --
Sales Returns and Allowances -- -- -- -- --
Excise Tax Receipts -- -- -- -- --
Revenue 1,489.470 1,358.630 1,154.940 1,011.250 901.070
Interest Income, Non-Bank -- -- -- -- --
Other Revenue -- -- -- -- --
Other Revenue, Total -- -- -- -- --
Total Revenue 1,489.470 1,358.630 1,154.940 1,011.250 901.070
Cost of Revenue 885.560 790.180 677.530 597.290 537.680
Excise Taxes Payments -- -- -- -- --
Cost of Revenue, Total 885.560 790.180 677.530 597.290 537.680
Gross Profit 603.910 568.450 477.410 413.970 363.390
Selling/General/Administrative Expense 343.390 313.370 260.200 232.940 214.090
Labor & Related Expense -- -- -- -- --
Advertising Expense -- -- -- -- --
Selling/General/Admin. Expenses, Total 343.390 313.370 260.200 232.940 214.090
Research & Development 0 0 0 0 0
Depreciation -- -- -- -- --
Amortization of Intangibles -- -- -- -- --
Amortization of Acquisition Costs -- -- -- -- --
Depreciation/Amortization -- -- -- -- --
Interest Expense - Operating -- -- -- -- --
Interest Capitalized - Operating -- -- -- -- --
Interest Expense, Net - Operating -- -- -- -- --
Interest Income - Operating -- -- -- -- --
Investment Income - Operating -- -- -- -- --
Interest/Investment Income - Operating -- -- -- -- --
Interest Expense(Income) - Net Operating -- -- -- -- --
Interest Exp.(Inc.),Net-Operating, Total -- -- -- -- --
Purchased R&D Written-Off -- -- -- -- --
Restructuring Charge 18.000 0.000 0.000 -- --
Litigation -- -- -- -- --
Impairment-Assets Held for Use 30.090 0.000 0.000 -- --
Impairment-Assets Held for Sale -- -- -- -- --
Other Unusual Expense (Income) -- -- -- -- --
Unusual Expense (Income) 48.090 0.000 0.000 -- --
Foreign Currency Adjustment -- -- -- -- --
Unrealized Losses (Gains) -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- --
Loss(Gain) on Sale of Assets - Operating -- -- -- -- --
Other Operating Expense -- -- -- -- --
Other, Net -- -- -- -- --
Other Operating Expenses, Total -- -- -- -- --
Total Operating Expense 1,277.040 1,103.550 937.730 830.220 751.770
Operating Income 212.430 255.080 217.210 181.030 149.300
Interest Expense - Non-Operating (18.850) (23.350) (16.350) (14.370) (14.760)
Interest Capitalized - Non-Operating -- -- -- -- --
Interest Expense, Net Non-Operating (18.850) (23.350) (16.350) (14.370) (14.760)
Interest Income - Non-Operating -- -- -- -- --
Investment Income - Non-Operating -- -- -- -- --
Interest/Invest Income - Non-Operating -- -- -- -- --
Interest Income(Exp), Net Non-Operating -- -- -- -- --
Interest Inc.(Exp.),Net-Non-Op., Total (18.850) (23.350) (16.350) (14.370) (14.760)
Gain (Loss) on Sale of Assets -- -- -- -- --
Foreign Currency Adjustment -- -- -- -- --
Unrealized Gains (Losses) -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- --
Other Non-Operating Income (Expense) 5.120 3.430 1.040 0.560 (0.690)
Other, Net 5.120 3.430 1.040 0.560 (0.690)
Net Income Before Taxes 198.700 235.160 201.890 167.220 133.850
Provision for Income Taxes 67.340 79.300 68.170 58.640 47.510
Net Income After Taxes 131.360 155.860 133.720 108.580 86.340
Minority Interest -- -- -- -- --
Equity In Affiliates -- -- -- -- --
U.S. GAAP Adjustment -- -- -- -- --
Net Income Before Extra. Items 131.360 155.860 133.720 108.580 86.340
Accounting Change -- -- -- -- --
Discontinued Operations 0.000 (0.720) 12.950 1.230 0.070
Extraordinary Item -- -- -- -- --
Tax on Extraordinary Items -- -- -- -- --
Total Extraordinary Items 0.000 (0.720) 12.950 1.230 0.070
Net Income 131.360 155.150 146.670 109.800 86.410
Preferred Dividends -- -- -- -- --
General Partners' Distributions -- -- -- -- --
Miscellaneous Earnings Adjustment -- -- -- -- --
Pro Forma Adjustment -- -- -- -- --
Interest Adjustment - Primary EPS -- -- -- -- --
Total Adjustments to Net Income -- -- -- -- --
Income Available to Com Excl ExtraOrd 131.360 155.860 133.720 108.580 86.340
Income Available to Com Incl ExtraOrd 131.360 155.150 146.670 109.800 86.410
Basic Weighted Average Shares 81.120 80.670 79.530 77.090 75.110
Basic EPS Excluding Extraordinary Items 1.620 1.930 1.680 1.410 1.150
Basic EPS Including Extraordinary Items 1.620 1.920 1.840 1.420 1.150
Dilution Adjustment -- -- -- -- --
Diluted Net Income 131.360 155.150 146.670 109.800 86.410
Diluted Weighted Average Shares 82.320 82.090 80.980 79.080 77.020
Diluted EPS Excluding ExtraOrd Items 1.600 1.900 1.650 1.370 1.120
Diluted EPS Including ExtraOrd Items 1.600 1.890 1.810 1.390 1.120
DPS - Common Stock Primary Issue 0.480 0.480 0.400 0.320 0.300
Dividends per Share - Com Stock Issue 2 -- -- -- -- --
Dividends per Share - Com Stock Issue 3 -- -- -- -- --
Dividends per Share - Com Stock Issue 4 -- -- -- -- --
Special DPS - Common Stock Primary Issue -- -- -- -- --
Special DPS - Common Stock Issue 2 -- -- -- -- --
Special DPS - Common Stock Issue 3 -- -- -- -- --
Special DPS - Common Stock Issue 4 -- -- -- -- --
Gross Dividends - Common Stock 39.130 39.000 32.130 24.910 22.900
(Gain) Loss on Sale of Assets, Suppl. -- -- -- -- --
Impairment-Assets Held for Sale, Suppl. -- -- -- -- --
Impairment-Assets Held for Use, Suppl. -- -- -- -- --
Litigation Charge, Supplemental -- -- -- -- --
Purchased R&D Written-Off, Supplemental -- -- -- -- --
Restructuring Charge, Supplemental -- -- -- -- --
Other Unusual Expense(Income), Suppl. -- -- -- -- --
Non-Recurring Items, Supplemental, Total -- -- -- -- --
Total Special Items 48.090 0.000 0.000 -- --
Normalized Income Before Taxes 246.790 235.160 201.890 167.220 133.850
Effect of Special Items on Income Taxes 16.300 0.000 0.000 -- --
Inc Tax Ex Impact of Sp Items 83.640 79.300 68.170 58.640 47.510
Normalized Income After Taxes 163.150 155.860 133.720 108.580 86.340
Normalized Inc. Avail to Com. 163.150 155.860 133.720 108.580 86.340
Basic Normalized EPS 2.010 1.930 1.680 1.410 1.150
Diluted Normalized EPS 1.980 1.900 1.650 1.370 1.120
Pro Forma Stock Compensation Expense -- -- -- 6.790 5.380
Net Income after Stock Based Comp. Exp. -- -- -- 101.790 80.950
Basic EPS after Stock Based Comp. Exp. -- -- -- 1.320 1.070
Diluted EPS after Stock Based Comp. Exp. -- -- -- 1.290 1.050
Stock-Based Compensation, Supplemental 15.010 12.570 10.700 -- --
Interest Expense, Supplemental 18.850 23.350 16.350 14.370 14.760
Interest Capitalized, Supplemental -- -- -- -- --
Depreciation, Supplemental 30.990 28.320 25.830 25.550 25.830
Funds From Operations - REIT -- -- -- -- --
Amort of Acquisition Costs, Supplemental -- -- -- -- --
Amort of Intangibles, Supplemental 17.600 9.700 4.100 0.710 0.620
Rental Expense, Supplemental 12.600 11.600 9.800 8.900 9.900
EPS, Supplemental -- -- -- -- --
Advertising Expense, Supplemental -- -- -- -- --
Equity in Affiliates, Supplemental -- -- -- -- --
Minority Interest, Supplemental -- -- -- -- --
Research & Development Exp, Supplemental 29.500 28.100 24.800 23.800 20.900
Audit Fees 3.560 2.720 2.420 2.220 --
Audit-Related Fees 0.340 0.140 0.410 0.000 --
Tax Fees 0.320 0.440 0.400 0.490 --
All Other Fees 0.000 0.000 0.010 0.030 --
Reported Recurring Revenue -- -- -- -- --
Reported Net Premiums Written -- -- -- -- --
Reported Total Revenue -- -- -- -- --
Reported Operating Revenue -- -- -- -- --
Reported Total Cost of Revenue -- -- -- -- --
Reported Total Sales, General & Admin. -- -- -- -- --
Reported Gross Profit 603.910 568.450 -- -- --
Reported Operating Profit 212.430 255.080 -- -- --
Reported Operating Profit Margin -- -- -- -- --
Reported Ordinary Profit -- -- -- -- --
Reported Net Income After Tax -- -- -- -- --
Reported Basic EPS -- -- -- -- --
Reported Diluted EPS -- -- -- -- --
Reported Net Business Profits -- -- -- -- --
Balance Sheet (Differentiates) -
Annual - Standardised in Millions
of US Dollar
Fiscal Period: 2008 2007 2006 2005 2004
Period End Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2004
Update Type: Update Update Update Reclassified Update
Update Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2006 12/31/2004
Source 10-K 10-K 10-K 10-K 10-K
Source Date: 3/2/2009 2/29/2008 3/1/2007 3/1/2007 2/28/2005
Complete Statement: Complete Complete Complete Complete Complete
Auditor Code: DT DT DT DT DT
Cash -- -- -- -- --
Cash & Equivalents 61.350 102.760 77.940 77.200 7.270
Short Term Investments -- -- -- -- --
Cash and Short Term Investments 61.350 102.760 77.940 77.200 7.270
Accounts Receivable - Trade, Gross 205.780 192.310 166.200 130.620 120.700
Provision for Doubtful Accounts (5.600) (5.750) (3.550) (3.680) (4.260)
Accounts Receivable - Trade, Net 200.180 186.570 162.660 126.940 116.440
Notes Receivable - Short Term -- -- -- -- --
Receivables - Other 5.090 6.760 3.830 2.490 3.130
Total Receivables, Net 205.270 193.330 166.490 129.430 119.570
Inventories - Finished Goods 67.810 66.610 80.910 59.470 59.970
Inventories - Work In Progress 31.920 22.670 16.420 12.750 14.180
Inventories - Raw Materials 114.440 88.160 63.360 51.070 52.820
Inventories - Other -- -- -- -- --
LIFO Reserve -- -- -- -- --
Total Inventory 214.160 177.440 160.690 123.280 126.980
Prepaid Expenses -- -- -- -- --
Restricted Cash - Current 0.000 140.010 0.000 -- --
Deferred Income Tax - Current Asset -- -- -- -- --
Discountinued Operations - Current Asset -- -- -- -- --
Other Current Assets 24.420 23.620 12.800 21.060 7.420
Other Current Assets, Total 24.420 163.620 12.800 21.060 7.420
Total Current Assets 505.210 637.140 417.910 350.970 261.240
Buildings - Gross 119.550 113.780 109.410 91.170 95.980
Land/Improvements - Gross 19.920 18.120 17.310 14.540 15.470
Machinery/Equipment - Gross 341.120 324.680 301.880 275.650 290.710
Construction in Progress - Gross 14.330 9.430 6.060 5.750 5.650
Leases - Gross -- -- -- -- --
Natural Resources - Gross -- -- -- -- --
Other Property/Plant/Equipment - Gross -- -- -- -- --
Property/Plant/Equipment, Total - Gross 494.920 466.010 434.650 387.110 407.810
Accumulated Depreciation, Total (308.640) (293.010) (268.710) (244.630) (252.210)
Property/Plant/Equipment, Total - Net 186.280 173.000 165.950 142.490 155.600
Goodwill - Gross -- -- -- -- 798.920
Accumulated Goodwill Amortization -- -- -- -- (85.300)
Goodwill, Net 1,167.060 977.020 912.600 691.400 713.620
Intangibles - Gross 277.190 148.390 118.660 33.630 36.920
Accumulated Intangible Amortization (36.070) (18.720) (9.390) (5.020) (7.370)
Intangibles, Net 303.230 191.770 171.360 28.620 29.550
LT Investment - Affiliate Companies -- -- -- -- --
LT Investments - Other -- -- -- -- --
Long Term Investments -- -- -- -- --
Note Receivable - Long Term -- -- -- -- --
Deferred Charges -- -- -- -- --
Pension Benefits - Overfunded -- -- -- -- --
Defered Income Tax - Long Term Asset -- -- -- -- --
Discontinued Operations - LT Asset -- -- -- -- --
Restricted Cash - Long Term -- -- -- -- --
Other Long Term Assets 14.540 10.670 3.000 30.710 26.290
Other Long Term Assets, Total 14.540 10.670 3.000 30.710 26.290
Total Assets 2,176.320 1,989.590 1,670.820 1,244.180 1,186.290
Accounts Payable 87.300 84.210 75.440 66.860 71.410
Payable/Accrued -- -- -- -- --
Accrued Expenses 104.840 86.690 82.910 63.800 70.750
Notes Payable/Short Term Debt 5.860 5.830 8.210 3.140 0.000
Current Port. of LT Debt/Capital Leases 0 0 0 0 0
Dividends Payable 9.520 9.790 8.060 6.320 6.110
Customer Advances 2.600 1.980 -- -- --
Security Deposits -- -- -- -- --
Income Taxes Payable 7.660 7.300 10.900 7.230 --
Other Payables -- -- -- -- --
Deferred Income Tax - Current Liability 1.470 3.160 1.360 1.140 --
Discontinued Operations - Curr Liability -- -- -- -- --
Other Current Liabilities -- 0.000 0.370 4.790 --
Other Current liabilities, Total 21.250 22.230 20.680 19.490 6.110
Total Current Liabilities 219.260 198.950 187.250 153.300 148.260
Long Term Debt 548.140 448.900 353.770 156.900 225.320
Capital Lease Obligations -- -- -- -- --
Total Long Term Debt 548.140 448.900 353.770 156.900 225.320
Total Debt 554.000 454.730 361.980 160.040 225.320
Deferred Income Tax - LT Liability 144.340 124.470 100.320 64.650 56.410
Deferred Income Tax 144.340 124.470 100.320 64.650 56.410
Minority Interest -- -- -- -- --
Reserves -- -- -- -- --
Pension Benefits - Underfunded 76.490 43.460 44.410 36.390 40.200
Other Long Term Liabilities 20.530 11.080 5.800 9.940 2.510
Discontinued Operations - Liabilities -- -- -- -- --
Other Liabilities, Total 97.020 54.550 50.210 46.330 42.700
Total Liabilities 1,008.760 826.870 691.550 421.170 472.690
Redeemable Preferred Stock -- -- -- -- --
Redeemable Convertible Preferred Stock -- -- -- -- --
Redeemable Preferred Stock, Total -- -- -- -- --
Preferred Stock - Non Redeemable -- -- -- -- --
Convertible Preferred Stock - Non Rdmbl -- -- -- -- --
Treasury Stock - Preferred -- -- -- -- --
General Partner -- -- -- -- --
Preferred Stock - Non Redeemable, Net -- -- -- -- --
Common Stock 0.830 0.820 0.540 0.530 0.510
Limited Partner -- -- -- -- --
Common Stock, Total 0.830 0.820 0.540 0.530 0.510
Additional Paid-In Capital 377.150 346.450 317.420 290.430 234.350
Retained Earnings (Accumulated Deficit) 845.400 753.520 638.580 524.040 439.140
Treasury Stock - Common (55.390) (4.440) (3.250) (2.360) (4.210)
ESOP Debt Guarantee -- -- -- -- --
Unrealized Gain (Loss) (6.640) 0.000 -- -- --
Translation Adjustment 39.870 86.760 52.300 25.160 53.050
Other Equity -- -- -- -- --
Minimum Pension Liability Adjustment (33.650) (20.380) (26.310) (5.880) (4.640)
Other Comprehensive Income -- -- 0.000 (8.900) (4.590)
Other Equity, Total 6.220 66.380 25.990 10.380 43.810
Total Equity 1,167.560 1,162.720 979.270 823.010 713.610
Total Liabilities & Shareholders' Equity 2,176.320 1,989.590 1,670.820 1,244.180 1,186.290
Shares Outs - Common Stock Primary Issue 80.300 81.580 80.550 79.190 76.230
Shares Outstanding - Common Issue 2 -- -- -- -- --
Shares Outstanding - Common Issue 3 -- -- -- -- --
Shares Outstanding - Common Issue 4 -- -- -- -- --
Total Common Shares Outstanding 80.300 81.580 80.550 79.190 76.230
Treas Shares - Common Stock Prmry Issue 2.480 0.160 0.120 0.090 0.260
Treasury Shares - Common Issue 2 -- -- -- -- --
Treasury Shares - Common Issue 3 -- -- -- -- --
Treasury Shares - Common Issue 4 -- -- -- -- --
Shares Outstanding - Preferred Issue 1 -- -- -- -- --
Shares Outstanding - Preferred Issue 2 -- -- -- -- --
Shares Outstanding - Preferred Issue 3 -- -- -- -- --
Shares Outstanding - Preferred Issue 4 -- -- -- -- --
Shares Outstanding - Preferred Issue 5 -- -- -- -- --
Shares Outstanding - Preferred Issue 6 -- -- -- -- --
Total Preferred Shares Outstanding -- -- -- -- --
Treasury Shares - Preferred Issue 1 -- -- -- -- --
Treasury Shares - Preferred Issue 2 -- -- -- -- --
Treasury Shares - Preferred Issue 3 -- -- -- -- --
Treasury Shares - Preferred Issue 4 -- -- -- -- --
Treasury Shares - Preferred Issue 5 -- -- -- -- --
Treasury Shares - Preferred Issue 6 -- -- -- -- --
Full-Time Employees 5,813.000 5,009.000 4,863.000 4,263.000 4,232.000
Part-Time Employees -- -- -- -- --
Number of Common Shareholders 7,000.000 7,000.000 6,700.000 6,700.000 6,000.000
Accumulated Goodwill Amortization Suppl. -- -- -- -- 85.300
Accumulated Intangible Amort, Suppl. 36.070 18.720 9.390 5.020 7.370
Deferred Revenue - Current 2.600 1.980 -- -- --
Deferred Revenue - Long Term -- -- -- -- --
Total Risk-Weighted Capital -- -- -- -- --
Tier 1 Capital % -- -- -- -- --
Total Capital % -- -- -- -- --
Trading Account -- -- -- -- --
Credit Exposure -- -- -- -- --
Non-Performing Loans -- -- -- -- --
Assets under Management -- -- -- -- --
Reported Total Assets -- -- -- -- --
Reported Total Liabilities -- -- -- -- --
Shareholders' Equity Excl. Stock Subscr. -- -- -- -- --
Reported Shareholder's Equity -- -- -- -- --
Reported Net Assets -- -- -- -- --
Reported Net Assets to Total Assets -- -- -- -- --
Reported Return on Assets -- -- -- -- --
Reported Return on Equity -- -- -- -- --
Cash Flow (Indirect) - Annual - Standardised in Millions of US Dollar [+] Add Item
Fiscal Period: 2008 2007 2006 2005 2004
Period End Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2004
Period Length: 12 Months 12 Months 12 Months 12 Months 12 Months
Update Type: Update Update Update Reclassified Reclassified
Update Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2006 12/31/2006
Source 10-K 10-K 10-K 10-K 10-K
Source Date: 3/2/2009 2/29/2008 3/1/2007 3/1/2007 3/1/2007
Complete Statement: Complete Complete Complete Complete Complete
Auditor Code: DT DT DT DT DT
Net Income/Starting Line 131.360 155.150 146.670 109.800 86.410
Depreciation 30.990 28.320 25.830 25.550 26.940
Depreciation/Depletion 30.990 28.320 25.830 25.550 26.940
Amortization of Intangibles 17.610 9.720 4.130 0.710 0.620
Amortization of Acquisition Costs -- -- -- -- --
Amortization 17.610 9.720 4.130 0.710 0.620
Deferred Taxes (8.200) 2.450 1.310 4.320 10.780
Accounting Change -- -- -- -- --
Discontinued Operations 0.000 (0.150) (0.400) 0.750 2.460
Extraordinary Item -- -- -- -- --
Unusual Items 30.090 (0.370) (14.090) 0.000 0.000
Purchased R&D -- -- -- -- --
Equity in Net Earnings (Loss) -- -- -- -- --
Other Non-Cash Items 12.170 7.640 5.360 3.520 2.890
Non-Cash Items 42.260 7.120 (9.120) 4.270 5.350
Accounts Receivable 19.670 (8.710) (14.420) (18.220) (5.340)
Inventories (9.660) (3.500) (7.200) (3.340) (9.170)
Prepaid Expenses -- -- -- -- --
Other Assets -- -- -- -- --
Accounts Payable (6.390) 0.810 (0.720) 0.040 11.230
Accrued Expenses 0.600 4.140 15.840 21.630 16.100
Payable/Accrued -- -- -- -- --
Taxes Payable -- -- -- -- --
Other Liabilities -- -- -- -- --
Other Assets & Liabilities, Net 5.890 1.750 (2.290) 0.150 0.140
Other Operating Cash Flow -- -- -- -- --
Changes in Working Capital 10.110 (5.510) (8.800) 0.250 12.970
Cash from Operating Activities 224.130 197.240 160.020 144.890 143.060
Purchase of Fixed Assets (27.840) (24.500) (21.200) (22.530) (20.840)
Purchase/Acquisition of Intangibles -- -- -- -- --
Software Development Costs -- -- -- -- --
Capital Expenditures (27.840) (24.500) (21.200) (22.530) (20.840)
Acquisition of Business (392.830) (86.210) (359.840) (1.190) (170.980)
Sale of Business -- -- -- -- --
Sale of Fixed Assets 0.000 0.290 3.760 0.090 0.000
Sale/Maturity of Investment -- -- -- -- --
Investment, Net -- -- -- -- --
Purchase of Investments -- -- -- -- --
Sale of Intangible Assets -- -- -- -- --
Intangible, Net -- -- -- -- --
Other Investing Cash Flow 140.010 (138.180) 29.110 (0.460) 0.320
Other Investing Cash Flow Items, Total (252.820) (224.100) (326.980) (1.570) (170.670)
Cash from Investing Activities (280.660) (248.600) (348.180) (24.100) (191.500)
Other Financing Cash Flow 1.150 5.350 4.430 (1.890) (1.150)
Financing Cash Flow Items 1.150 5.350 4.430 (1.890) (1.150)
Cash Dividends Paid - Common (39.400) (37.270) (30.390) (24.690) (21.420)
Cash Dividends Paid - Preferred -- -- -- -- --
Total Cash Dividends Paid (39.400) (37.270) (30.390) (24.690) (21.420)
Sale/Issuance of Common 0 0 0 0 0
Repurchase/Retirement of Common (50.000) 0.000 0.000 -- --
Common Stock, Net (50.000) 0.000 0.000 -- --
Sale/Issuance of Preferred -- -- -- -- --
Repurchase/Retirement of Preferred -- -- -- -- --
Preferred Stock, Net -- -- -- -- --
Sale/Issuance of Common/Preferred -- -- -- -- --
Repurch./Retirement of Common/Preferred -- -- -- -- --
Options Exercised 10.420 14.000 17.210 37.500 22.850
Warrants Converted -- -- -- -- --
Treasury Stock -- -- -- -- --
Issuance (Retirement) of Stock, Net (39.580) 14.000 17.210 37.500 22.850
Short Term Debt Issued 180.670 209.130 285.000 0.000 170.980
Short Term Debt Reduction -- -- -- -- (124.950)
Short Term Debt, Net 180.670 209.130 285.000 0.000 46.030
Long Term Debt Issued 483.040 46.950 245.690 10.000 --
Long Term Debt Reduction (563.210) (166.420) (337.170) (71.780) --
Long Term Debt, Net (80.160) (119.480) (91.480) (61.780) 1.670
Total Debt Issued -- -- -- -- --
Total Debt Reduction -- -- -- -- --
Issuance (Retirement) of Debt, Net 100.500 89.660 193.520 (61.780) 47.700
Cash from Financing Activities 22.680 71.740 184.770 (50.850) 47.980
Foreign Exchange Effects (7.560) 4.440 4.040 0.080 (0.820)
Net Change in Cash (41.400) 24.810 0.650 70.020 (1.280)
Net Cash - Beginning Balance 102.760 77.940 77.290 7.270 8.550
Net Cash - Ending Balance 61.350 102.760 77.940 77.290 7.270
Cash Interest Paid 20.140 22.970 15.610 13.950 14.020
Cash Taxes Paid 72.070 78.050 61.900 35.920 23.620
Reported Cash from Operating Activities -- -- -- -- --
Reported Cash from Investing Activities -- -- -- -- --
Reported Cash from Financing Activities -- -- -- -- --
ST debt $6 $6 $8 $3 $0
LT debt $548 $449 $354 $157 $225
Equity $1,168 $1,163 $979 $823 $714
Invested Capital $1,722 $1,617 $1,341 $983 $939
2003 2002 2001 2000 1999 1998 1997 1996 1995 1994
12/31/2003 12/31/2002 12/31/2001 12/31/2000 12/31/1999 12/31/1998 12/31/1997 12/31/1996 12/31/1995 12/31/1994
Reclassified Update Update Reclassified Update Update Reclassified Restated Update Update
12/31/2004 12/31/2002 12/31/2001 12/31/2001 12/31/1999 12/31/1998 12/31/1998 12/31/1997 12/31/1995 12/31/1994
10-K 10-K 10-K405 10-K405 10-K 10-K405 10-K405 10-K405 10-K405 --
2/28/2005 2/28/2003 3/5/2002 3/4/2002 2/4/2000 2/5/1999 2/5/1999 2/6/1998 2/29/1996 --
Complete Complete Complete Complete Complete Complete Complete Complete Complete Complete
DT DT DT DT DT DT DT DT DT --
-- -- -- -- -- -- -- -- -- --
8.550 6.950 4.970 8.420 2.900 2.720 11.770 4.730 5.940 6.290
-- -- -- -- -- -- -- -- -- --
8.550 6.950 4.970 8.420 2.900 2.720 11.770 4.730 5.940 6.290
101.960 101.860 93.940 103.950 101.990 86.920 82.290 76.810 71.420 --
(3.790) (3.090) (3.380) (3.340) (3.130) (2.480) (2.560) (2.110) (2.160) --
98.170 98.770 90.570 100.610 98.860 84.430 79.730 74.700 69.270 59.390
-- -- -- -- -- -- -- -- -- --
3.690 2.720 2.480 4.340 1.950 1.580 1.030 4.430 1.070 --
101.860 101.490 93.050 104.950 100.810 86.010 80.770 79.130 70.340 59.390
52.660 51.640 53.500 65.360 64.490 59.940 49.750 56.480 71.640 --
13.650 11.960 11.800 13.850 12.720 13.900 13.650 12.030 15.430 --
39.000 41.990 38.810 33.840 28.930 27.360 20.840 16.220 13.980 --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
105.300 105.580 104.110 113.050 106.140 101.200 84.240 84.730 101.050 78.110
-- -- -- -- -- -- -- -- -- 1.270
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- 7.050 6.300
-- -- -- -- -- -- -- -- -- --
8.780 7.230 12.770 5.670 3.870 5.970 20.490 23.010 1.530 0.000
8.780 7.230 12.770 5.670 3.870 5.970 20.490 23.010 8.570 6.300
224.500 221.260 214.900 232.090 213.720 195.900 197.270 191.600 185.900 151.360
82.010 77.830 70.740 63.800 61.710 52.770 45.900 46.680 51.710 36.170
14.900 12.770 11.730 8.370 9.070 8.070 7.180 7.130 8.840 4.690
274.190 254.750 237.680 209.040 199.700 188.070 138.980 129.000 158.330 119.690
5.890 4.200 3.000 5.050 3.250 2.810 5.260 1.000 2.390 --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- 26.830
376.990 349.550 323.140 286.250 273.730 251.720 197.320 183.810 221.260 187.380
(229.890) (201.310) (179.000) (157.970) (143.810) (126.300) (108.690) (95.440) (129.980) (121.140)
147.100 148.250 144.150 128.280 129.920 125.420 88.630 88.380 91.280 66.240
642.860 612.150 533.940 435.410 419.920 387.210 310.240 279.050 186.930 --
(83.850) (81.480) (79.380) (61.740) (63.200) (51.360) (38.860) (29.500) (28.990) --
559.010 530.660 454.560 373.670 356.720 335.850 271.390 249.550 157.930 --
25.900 25.420 20.460 28.190 28.350 24.960 22.420 22.610 26.280 --
(6.500) (6.040) (7.680) (13.690) -- -- -- -- -- --
19.400 19.380 12.780 14.490 28.350 24.960 22.420 22.610 26.280 148.830
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
10.740 11.500 12.420 10.320 9.870 13.680 19.500 17.610 4.730 4.660
10.740 11.500 12.420 10.320 9.870 13.680 19.500 17.610 4.730 4.660
960.740 931.050 838.800 758.850 738.570 695.810 599.190 569.750 466.120 371.100
56.250 61.150 41.260 43.340 44.290 39.520 34.990 34.820 36.850 34.560
-- -- -- -- -- -- -- -- -- --
54.810 42.630 41.780 42.160 43.190 36.620 38.860 44.990 42.900 32.120
0.000 0.000 0.000 88.080 0.000 0.000 0.000 0.000 0.000 0.000
0 0 0 0 0 0 0 0 0 0
4.620 4.550 4.300 4.240 4.150 4.130 3.950 3.470 3.060 2.670
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
4.620 4.550 4.300 4.240 4.150 4.130 3.950 3.470 3.060 2.670
115.680 108.330 87.340 177.810 91.630 80.270 77.800 83.290 82.810 69.350
176.550 241.050 291.820 153.810 268.590 283.410 258.420 271.710 206.180 168.170
-- -- -- -- -- -- -- -- -- --
176.550 241.050 291.820 153.810 268.590 283.410 258.420 271.710 206.180 168.170
176.550 241.050 291.820 241.890 268.590 283.410 258.420 271.710 206.180 168.170
31.350 24.230 23.530 18.730 15.820 14.860 7.250 -- -- --
31.350 24.230 23.530 18.730 15.820 14.860 7.250 -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
41.890 47.500 30.030 28.620 26.890 26.850 13.720 12.160 15.080 --
3.180 3.150 4.970 5.390 6.610 4.390 3.340 7.080 11.110 17.280
-- -- -- -- -- -- -- -- -- --
45.070 50.650 35.000 34.010 33.500 31.240 17.060 19.240 26.190 17.280
368.640 424.260 437.690 384.350 409.540 409.770 360.520 374.240 315.180 254.790
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- 0.000
-- -- -- -- -- -- -- -- -- 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
0.500 0.330 0.310 0.300 0.300 0.300 0.290 0.290 0.190 0.190
-- -- -- -- -- -- -- -- -- --
0.500 0.330 0.310 0.300 0.300 0.300 0.290 0.290 0.190 0.190
198.000 182.540 124.660 115.280 99.800 96.060 90.510 89.660 86.120 84.940
375.630 331.640 295.490 279.910 233.330 195.470 149.400 105.240 67.730 33.490
(2.900) (1.950) (0.870) (0.140) (0.100) 0.000 -- -- -- 0.000
-- -- -- -- -- -- -- -- -- --
-- 0.000 (0.140) 0.000 -- -- -- -- -- --
35.890 9.240 (10.230) (10.490) (2.540) (4.300) (0.770) 0.330 (3.090) --
-- -- -- -- -- -- -- -- -- (2.320)
(12.480) (10.570) (1.780) (2.130) (1.760) (1.490) (0.760) 0.000 -- --
(2.530) (4.430) (6.330) (8.230) 0.000 -- -- -- -- --
20.880 (5.760) (18.340) (20.840) (4.300) (5.790) (1.530) 0.330 (3.090) (2.320)
592.100 506.790 401.110 374.500 329.020 286.040 238.670 195.510 150.950 116.310
960.740 931.050 838.800 758.850 738.570 695.810 599.190 569.750 466.120 371.100
74.220 73.070 69.150 68.080 66.680 66.300 65.810 65.080 64.560 64.390
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
74.220 73.070 69.150 68.080 66.680 66.300 65.810 65.080 64.560 64.390
0.200 0.130 0.070 0.010 -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
3,689.000 3,863.000 3,873.000 3,880.000 3,773.000 3,803.000 3,326.000 3,093.000 2,680.000 2,305.000
-- -- -- -- -- -- -- -- -- --
5,700.000 4,700.000 5,500.000 4,300.000 5,600.000 7,700.000 7,000.000 6,100.000 5,300.000 4,400.000
83.850 81.480 79.380 61.740 63.200 51.360 38.860 29.500 28.990 --
6.500 6.040 7.680 13.690 -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
2003 2002 2001 2000 1999 1998 1997 1996 1995 1994
12/31/2003 12/31/2002 12/31/2001 12/31/2000 12/31/1999 12/31/1998 12/31/1997 12/31/1996 12/31/1995 12/31/1994
12 Months 12 Months 12 Months 12 Months 12 Months 12 Months 12 Months 12 Months 12 Months 12 Months
Reclassified Reclassified Reclassified Reclassified Update Reclassified Reclassified Restated Restated Update
12/31/2005 12/31/2003 12/31/2003 12/31/2002 12/31/1999 12/31/1999 12/31/1999 12/31/1997 12/31/1997 12/31/1994
10-K 10-K 10-K 10-K 10-K 10-K 10-K 10-K405 10-K405 --
3/6/2006 3/5/2004 3/5/2004 2/28/2003 2/4/2000 2/4/2000 2/4/2000 2/6/1998 2/6/1998 --
Complete Complete Complete Complete Complete Complete Complete Complete Complete Complete
DT DT DT DT DT DT DT DT DT --
62.350 54.110 32.710 63.450 54.430 54.400 53.480 44.420 39.150 33.610
27.150 27.100 26.350 21.870 21.620 20.750 14.350 12.530 9.240 9.670
27.150 27.100 26.350 21.870 21.620 20.750 14.350 12.530 9.240 9.670
0.430 0.520 15.680 13.340 12.850 12.190 9.940 8.140 5.410 4.030
-- -- -- -- -- -- -- -- -- --
0.430 0.520 15.680 13.340 12.850 12.190 9.940 8.140 5.410 4.030
10.490 9.590 (0.150) 1.080 3.740 3.450 6.300 4.390 2.350 2.710
-- -- -- -- -- -- -- -- -- 0.000
-- -- -- -- 0.000 4.160 5.670 12.430 0.120 0.000
-- -- -- -- -- -- -- -- -- 0.000
-- -- -- -- 0.000 -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
4.540 2.480 2.260 1.490 0.370 0.640 0.650 0.640 0.620 0.620
4.540 2.480 2.260 1.490 0.370 4.800 6.320 13.070 0.740 0.620
6.870 1.010 24.010 (0.110) (0.870) 7.360 3.610 (6.590) (2.630) (7.610)
4.620 6.250 22.230 (2.410) 4.800 1.200 7.660 13.030 (5.810) 0.420
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
0.210 7.030 (7.210) (1.600) (3.060) 0.010 (2.220) (0.950) 0.340 8.290
2.510 (0.310) (4.360) (1.970) 3.360 (11.220) (8.120) (2.310) 3.700 0.140
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(6.900) 1.710 (5.320) (3.960) (1.090) (3.870) (5.110) -- -- --
-- -- -- -- -- -- -- 4.390 (1.620) 0.650
7.310 15.680 29.360 (10.050) 3.150 (6.520) (4.180) 7.570 (6.030) 1.890
112.270 109.490 106.210 91.180 96.160 89.050 86.220 90.120 50.860 52.530
(20.320) (19.340) (21.640) (20.740) (18.340) (20.760) (13.560) (11.630) (8.180) (8.900)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(20.320) (19.340) (21.640) (20.740) (18.340) (20.760) (13.560) (11.630) (8.180) (8.900)
(21.950) (74.930) (132.300) (34.510) (48.500) (118.090) (49.740) (132.580) (69.760) (91.560)
-- -- -- -- 0.000 39.700 0.000 0.000 0.000 0.000
3.440 3.930 1.810 1.550 -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(18.520) (70.990) (130.490) (32.970) (48.500) (78.390) (49.740) (132.580) (69.760) (91.560)
(38.840) (90.330) (152.130) (53.710) (66.840) (99.160) (63.310) (144.220) (77.940) (100.450)
(1.020) (1.540) (0.440) (0.170) (0.770) (3.260) (0.740) 0.940 0.050 0.700
(1.020) (1.540) (0.440) (0.170) (0.770) (3.260) (0.740) 0.940 0.050 0.700
(18.280) (17.720) (17.060) (16.780) (16.540) (15.830) (13.980) (12.280) (10.700) 0.000
-- -- -- -- -- -- -- -- -- --
(18.280) (17.720) (17.060) (16.780) (16.540) (15.830) (13.980) (12.280) (10.700) 0.000
0.000 50.840 0.000 0.000 -- -- -- -- -- 0.000
-- 0.000 0.000 (0.050) (0.100) 0.000 0.000 -- -- --
0.000 50.840 0.000 (0.050) (0.100) 0.000 0.000 -- -- 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- 0.000
-- -- -- -- -- -- -- -- -- 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
13.180 5.760 9.000 2.860 2.940 3.330 1.020 -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
13.180 56.590 9.000 2.820 2.840 3.330 1.020 -- -- 0.000
21.950 74.930 132.300 34.510 48.500 118.090 36.200 136.100 69.760 --
(85.390) (132.200) (77.860) (48.190) (55.720) (166.310) (51.910) (71.510) (31.790) --
(63.430) (57.270) 54.440 (13.670) (7.220) (48.230) (15.710) 64.590 37.970 --
-- -- -- -- 0.000 150.000 0.000 0.000 -- --
-- -- -- -- -- -- -- -- -- --
(1.690) 2.760 (3.470) (4.150) (7.460) 65.040 13.550 0.000 0.000 50.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- 0.000
(65.120) (54.510) 50.970 (17.820) (14.680) 16.810 (2.170) 64.590 37.970 50.000
(71.250) (17.180) 42.470 (31.960) (29.150) 1.050 (15.870) 53.250 27.320 50.700
(0.580) -- -- -- -- -- -- -- -- 0.000
1.600 1.980 (3.440) 5.520 0.170 (9.050) 7.040 (0.860) 0.240 2.780
6.950 4.970 8.420 2.900 2.720 11.770 4.730 5.590 5.350 --
8.550 6.950 4.970 8.420 2.900 2.720 11.770 4.730 5.590 --
13.580 16.230 20.820 16.910 18.420 20.070 18.780 17.360 15.300 12.010
18.770 21.020 23.480 35.530 25.300 36.570 25.450 23.690 21.430 16.610
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
2003 2002 2001 2000 1999 1998 1997 1996 1995 1994
12.3% 13.5% 8.7% 19.3% 19.0% 22.8% 27.4% 29.4% 33.7% 35.1%
6.7% 6.5% 4.3% 8.6% 7.8% 9.1% 9.4% 9.5% 10.5% 11.3%
6.4% 6.2% 5.9% 9.3% 8.6% 10.9% 12.1% 13.5% 14.9% 15.1%
$0.0 $0.0 $0.0 $88.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
176.6 241.1 291.8 153.8 268.6 283.4 258.4 271.7 206.2 168.2
-- -- -- -- -- -- -- -- -- --
592.1 506.8 401.1 374.5 329.0 286.0 238.7 195.5 151.0 116.3
$768.7 $747.8 $692.9 $616.4 $597.6 $569.5 $497.1 $467.2 $357.1 $284.5
$1.04 $0.99 $1.05 $1.14 $1.10 $1.12 $1.11 $1.02 $1.11 $1.12
$62 $54 $33 $63 $54 $54 $53 $44 $39 $29
798 742 727 704 655 640 552 475 395 319
7.8% 7.3% 4.5% 9.0% 8.3% 8.5% 9.7% 9.4% 9.9% 9.2%
$798 $742 $727 $704 $655 $640 $552 $475 $395 $319
961 931 839 759 739 696 599 570 466 371
0.8x 0.8x 0.9x 0.9x 0.9x 0.9x 0.9x 0.8x 0.8x 0.9x
6.5% 5.8% 3.9% 8.4% 7.4% 7.8% 8.9% 7.8% 8.4% 7.9%
961 931 839 759 739 696 599 570 466 371
507 401 375 329 286 239 196 151 116 84
1.9x 2.3x 2.2x 2.3x 2.6x 2.9x 3.1x 3.8x 4.0x 4.4x
12.3% 13.5% 8.7% 19.3% 19.0% 22.8% 27.4% 29.4% 33.7% 35.1%
$309 $281 $264 $278 $256 $253 $222 $187 $158 $127
$199 $181 $165 $150 $141 $133 $111 $93 $79 $67
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$28 $28 $42 $35 $34 $33 $24 $21 $15 $14
$34 $30 $21 $38 $33 $33 $31 $25 $22 $16
$48 $43 $36 $56 $49 $54 $56 $48 $42 $30
$0 $0 $0 $88 $0 $0 $0 $0 $0 $0
$177 $241 $292 $154 $269 $283 $258 $272 $206 $168
$592 $507 $401 $375 $329 $286 $239 $196 $151 $116
$769 $748 $693 $616 $598 $569 $497 $467 $357 $284
6.4% 6.2% 5.9% 9.3% 8.6% 10.9% 12.1% 13.5% 14.9% 15.1%
$112 $109 $106 $91 $96 $89 $86 $90 $51 $53
($20) ($19) ($22) ($21) ($18) ($21) ($14) ($12) ($8) ($9)
$92 $90 $85 $70 $78 $68 $73 $78 $43 $44
$62 $54 $33 $63 $54 $54 $53 $44 $39 $29
147.5% 166.6% 258.5% 111.0% 143.0% 125.5% 135.9% 176.7% 109.0% 148.7%
2003 2002 2001 2000 1999 1998 1997 1996 1995 1994
$798 $742 $727 $704 $655 $640 $552 $475 $395 $319
7.5% 2.1% 3.2% 7.5% 2.3% 15.9% 16.3% 20.0% 23.9% 33.2%
$62 $54 $33 $63 $54 $54 $53 $44 $39 $29
$18 $18 $17 $17 $17 $16 $14 $12 $11 $0
$44 $36 $16 $47 $38 $39 $40 $32 $28 $29
70.7% 67.3% 47.8% 73.6% 69.6% 70.9% 73.9% 72.4% 72.7% 100.0%
12.3% 13.5% 8.7% 19.3% 19.0% 22.8% 27.4% 29.4% 33.7% 35.1%
8.7% 9.1% 4.2% 14.2% 13.2% 16.2% 20.2% 21.3% 24.5% 35.1%
$82 $73 $57 $93 $82 $87 $87 $73 $64 $47
10.3% 9.8% 7.8% 13.2% 12.4% 13.6% 15.8% 15.4% 16.3% 14.6%
$34 $30 $21 $38 $33 $33 $31 $25 $22 $16
35.5% 35.5% 38.8% 37.2% 37.6% 38.0% 36.7% 36.0% 35.8% 35.5%
$28 $28 $42 $35 $34 $33 $24 $21 $15 $14
3.5% 3.7% 5.8% 5.0% 5.3% 5.1% 4.4% 4.4% 3.7% 4.3%
($20) ($19) ($22) ($21) ($18) ($21) ($14) ($12) ($8) ($9)
2.5% 2.6% 3.0% 2.9% 2.8% 3.2% 2.5% 2.4% 2.1% 2.8%
$98 $99 $91 $101 $99 $84 $80 $75 $69 $59
105 106 104 113 106 101 84 85 101 78
56 61 41 43 44 40 35 35 37 35
$147 $143 $153 $170 $161 $146 $129 $125 $133 $103
18.5% 19.3% 21.1% 24.2% 24.5% 22.8% 23.4% 26.3% 33.7% 32.2%
1993 1992 1991 1990 1989
12/31/1993 12/31/1992 12/31/1991 12/31/1990 12/31/1989
12 Months 12 Months 12 Months 12 Months 12 Months
Restated Restated Restated Restated Restated
12/31/1997 12/31/1997 12/31/1997 12/31/1997 12/31/1997
-- -- -- -- --
-- -- -- -- --
Complete Complete Complete Complete Complete
-- -- -- -- --
239.700 215.780 166.720 160.610 148.870
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
239.700 215.780 166.720 160.610 148.870
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
239.700 215.780 166.720 160.610 148.870
142.800 127.470 98.880 94.890 88.290
-- -- -- -- --
142.800 127.470 98.880 94.890 88.290
96.900 88.310 67.850 65.710 60.580
52.950 49.330 34.050 29.930 27.390
-- -- -- -- --
-- -- -- -- --
52.950 49.330 34.050 29.930 27.390
0 0 0 0 0
-- -- -- -- --
-- -- -- -- --
1.890 1.420 0.530 0.490 0.490
1.890 1.420 0.530 0.490 0.490
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
197.640 178.210 133.450 125.310 116.160
42.060 37.560 33.270 35.300 32.710
(9.170) (9.810) (10.400) (11.800) (13.990)
-- -- -- -- --
(9.170) (9.810) (10.400) (11.800) (13.990)
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
(9.170) (9.810) (10.400) (11.800) (13.990)
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
0.730 0.600 0.590 0.450 0.950
0.730 0.600 0.590 0.450 0.950
33.620 28.360 23.460 23.950 19.670
11.190 9.760 8.990 9.220 7.960
22.440 18.590 14.470 14.730 11.700
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
22.440 18.590 14.470 14.730 11.700
0.000 1.520 0.000 0.000 0.000
2.890 1.550 1.450 0.980 3.400
0.000 (4.960) 1.210 2.150 2.970
-- -- -- -- --
2.890 (1.890) 2.660 3.120 6.380
25.330 16.710 17.130 17.850 18.080
-- -- -- -- (3.220)
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- (3.220)
22.440 18.590 14.470 14.730 8.480
25.330 16.710 17.130 17.850 14.860
63.890 63.790 57.080 54.700 46.210
0.350 0.290 0.250 0.270 0.180
0.400 0.260 0.300 0.330 0.320
0.000 0.000 0.000 0.000 0.000
25.330 16.710 17.130 17.850 14.860
65.200 63.880 57.080 54.700 46.210
0.340 0.290 0.250 0.270 0.180
0.390 0.260 0.300 0.330 0.320
0.000 0.000 0.000 0.000 0.000
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
0.000 0.000 0.000 0.000 0.000
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
1.890 1.420 0.530 0.490 0.490
35.510 29.780 23.990 24.440 20.160
0.000 0.000 0.000 0.000 0.000
11.190 9.760 8.990 9.220 7.960
24.330 20.020 15.000 15.210 12.190
24.330 20.020 15.000 15.210 8.970
0.380 0.310 0.260 0.280 0.190
0.370 0.310 0.260 0.280 0.190
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
9.170 9.810 10.400 11.800 13.990
-- -- -- -- --
8.460 7.350 5.480 4.730 4.230
-- -- -- -- --
1.890 1.420 0.530 0.490 0.490
3.440 3.230 2.160 1.850 1.980
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
$0 $0 $0 $0 $0
$117 $140 $66 $104 $125
$84 $59 $37 ($4) ($23)
$201 $199 $103 $100 $102
$11 $10 $9 $9 $8
33.3% 34.4% 38.3% 38.5% 40.5%
$11 $10 $7 $6 $5
4.7% 4.5% 4.0% 3.5% 3.5%
ST debt $2 $6 $6 $14 $6
LT debt $542 $548 $467 $397 $444
Equity $1,153 $1,145 $1,256 $1,274 $1,228
Invested Capital $1,697 $1,699 $1,728 $1,685 $1,678
$1.31 $1.32
$126 $121
1,246 1,234
10.1% 9.8%
$1,246 $1,234
1,212 1,192
1.0x 1.0x
10.4% 10.2%
1,212 1,192
661 639
1.8x 1.9x
19.1% 19.0%
$506 $500
$294 $293
$0 $0
$26 $27
$68 $66
$119 $114
$0 $0 $0 $0 $0 $0
$161 $190 $218 $225 $264 $286
$791 $745 $730 $714 $661 $639
$951 $935 $948 $939 $925 $925
12.8% 12.3%
$149 $144
($23) ($23)
$126 $121
$126 $121
100.2% 99.9%
All Financial Reports
Itron Inc
Income Statement - Annual -
Standardised in Millions of US
Dollar
Fiscal Period: 2008 2007 2006 2005 2004 2003
Period End Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2004 12/31/2003
Period Length: 12 Months 12 Months 12 Months 12 Months 12 Months 12 Months
Update Type: Update Update Update Update Update Reclassified
Update Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2004 12/31/2004
Source 10-K 10-K 10-K 10-K 10-K 10-K
Source Date: 2/26/2009 2/26/2008 2/23/2007 2/24/2006 3/11/2005 3/11/2005
Complete Statement: Complete Complete Complete Complete Complete Complete
Auditor Code: EY EY DT DT DT DT
Net Sales 1,909.610 1,464.050 644.040 552.690 399.190 316.970
Gross Revenue -- -- -- -- -- --
Sales Returns and Allowances -- -- -- -- -- --
Excise Tax Receipts -- -- -- -- -- --
Revenue 1,909.610 1,464.050 644.040 552.690 399.190 316.970
Interest Income, Non-Bank -- -- -- -- -- --
Other Revenue -- -- -- -- -- --
Other Revenue, Total -- -- -- -- -- --
Total Revenue ### ### 644.040 552.690 399.190 316.970
Cost of Revenue 1,262.760 976.760 376.600 319.070 228.530 173.410
Excise Taxes Payments -- -- -- -- -- --
Cost of Revenue, Total 1,262.760 976.760 376.600 319.070 228.530 173.410
Gross Profit 646.860 487.290 267.440 233.620 170.670 143.550
Selling/General/Administrative Expense 295.970 225.910 115.800 101.070 80.770 67.130
Labor & Related Expense -- -- -- -- -- --
Advertising Expense -- -- -- -- -- --
Selling/General/Admin. Expenses, Total 295.970 225.910 115.800 101.070 80.770 67.130
Research & Development 120.700 94.930 58.770 47.080 44.380 41.510
Depreciation -- -- -- -- -- --
Amortization of Intangibles 120.360 84.000 31.130 38.850 27.900 9.620
Amortization of Acquisition Costs -- -- -- -- -- --
Depreciation/Amortization 120.360 84.000 31.130 38.850 27.900 9.620
Interest Expense - Operating -- -- -- -- -- --
Interest Capitalized - Operating -- -- -- -- -- --
Interest Expense, Net - Operating -- -- -- -- -- --
Interest Income - Operating -- -- -- -- -- --
Investment Income - Operating -- -- -- -- -- --
Interest/Investment Income - Operating -- -- -- -- -- --
Interest Expense(Income) - Net Operating -- -- -- -- -- --
Interest Exp.(Inc.),Net-Operating, Total -- -- -- -- -- --
Purchased R&D Written-Off 0.000 35.980 0.000 0.000 6.400 0.900
Restructuring Charge -- -- 0.000 0.390 7.260 2.210
Litigation -- -- -- 0.000 0.000 0.500
Impairment-Assets Held for Use -- -- -- -- -- --
Impairment-Assets Held for Sale -- -- -- -- -- --
Other Unusual Expense (Income) -- -- -- -- -- --
Unusual Expense (Income) 0.000 35.980 0.000 0.390 13.660 3.610
Foreign Currency Adjustment -- -- -- -- -- --
Unrealized Losses (Gains) -- -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- -- --
Loss(Gain) on Sale of Assets - Operating -- -- -- -- -- --
Other Operating Expense -- -- -- -- -- --
Other, Net -- -- -- -- -- --
Other Operating Expenses, Total -- -- -- -- -- --
Total Operating Expense ### ### 582.300 506.450 395.230 295.270
Operating Income 109.820 46.470 61.740 46.240 3.960 21.690
Interest Expense - Non-Operating (80.740) (89.970) (17.790) (18.940) (13.150) (2.640)
Interest Capitalized - Non-Operating -- -- -- -- -- --
Interest Expense, Net Non-Operating (80.740) (89.970) (17.790) (18.940) (13.150) (2.640)
Interest Income - Non-Operating 5.970 10.480 9.500 0.300 0.170 0.160
Investment Income - Non-Operating -- -- -- -- 0.000 0.080
Interest/Invest Income - Non-Operating 5.970 10.480 9.500 0.300 0.170 0.240
Interest Income(Exp), Net Non-Operating -- -- -- -- -- --
Interest Inc.(Exp.),Net-Non-Op., Total (74.770) (79.490) (8.290) (18.640) (12.980) (2.400)
Gain (Loss) on Sale of Assets -- -- -- -- -- --
Foreign Currency Adjustment -- -- -- -- -- --
Unrealized Gains (Losses) -- -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- -- --
Other Non-Operating Income (Expense) (2.980) 0.440 (1.220) (0.070) (0.390) (1.400)
Other, Net (2.980) 0.440 (1.220) (0.070) (0.390) (1.400)
Net Income Before Taxes 32.070 (32.580) 52.240 27.530 (9.410) 17.900
Provision for Income Taxes 4.010 (16.440) 18.480 (5.530) (4.150) 7.420
Net Income After Taxes 28.060 (16.140) 33.760 33.060 (5.260) 10.480
Minority Interest -- -- -- -- -- --
Equity In Affiliates -- -- -- -- -- --
U.S. GAAP Adjustment -- -- -- -- -- --
Net Income Before Extra. Items 28.060 (16.140) 33.760 33.060 (5.260) 10.480
Accounting Change -- -- -- -- -- --
Discontinued Operations -- -- -- -- -- --
Extraordinary Item -- -- -- -- -- --
Tax on Extraordinary Items -- -- -- -- -- --
Total Extraordinary Items -- -- -- -- -- --
Net Income 28.060 (16.140) 33.760 33.060 (5.260) 10.480
Preferred Dividends -- -- -- -- -- --
General Partners' Distributions -- -- -- -- -- --
Miscellaneous Earnings Adjustment -- -- -- -- -- --
Pro Forma Adjustment -- -- -- -- -- --
Interest Adjustment - Primary EPS -- -- -- -- -- --
Total Adjustments to Net Income -- -- -- -- -- --
Income Available to Com Excl ExtraOrd 28.060 (16.140) 33.760 33.060 (5.260) 10.480
Income Available to Com Incl ExtraOrd 28.060 (16.140) 33.760 33.060 (5.260) 10.480
Basic Weighted Average Shares 33.100 29.580 25.410 23.390 20.920 20.410
Basic EPS Excluding Extraordinary Items 0.850 (0.550) 1.330 1.410 (0.250) 0.510
Basic EPS Including Extraordinary Items 0.850 (0.550) 1.330 1.410 (0.250) 0.510
Dilution Adjustment -- 0.000 -- -- 0.000 0.000
Diluted Net Income 28.060 (16.140) 33.760 33.060 (5.260) 10.480
Diluted Weighted Average Shares 34.950 29.580 26.280 24.780 20.920 21.740
Diluted EPS Excluding ExtraOrd Items 0.800 (0.550) 1.280 1.330 (0.250) 0.480
Diluted EPS Including ExtraOrd Items 0.800 (0.550) 1.280 1.330 (0.250) 0.480
DPS - Common Stock Primary Issue 0.000 0.000 0.000 0.000 0.000 0.000
Dividends per Share - Com Stock Issue 2 -- -- -- -- -- --
Dividends per Share - Com Stock Issue 3 -- -- -- -- -- --
Dividends per Share - Com Stock Issue 4 -- -- -- -- -- --
Special DPS - Common Stock Primary Issue -- -- -- -- -- --
Special DPS - Common Stock Issue 2 -- -- -- -- -- --
Special DPS - Common Stock Issue 3 -- -- -- -- -- --
Special DPS - Common Stock Issue 4 -- -- -- -- -- --
Gross Dividends - Common Stock 0.000 0.000 0.000 0.000 0.000 0.000
(Gain) Loss on Sale of Assets, Suppl. -- -- -- -- -- --
Impairment-Assets Held for Sale, Suppl. -- -- -- -- -- --
Impairment-Assets Held for Use, Suppl. -- -- -- -- -- --
Litigation Charge, Supplemental -- -- -- -- -- --
Purchased R&D Written-Off, Supplemental -- -- -- -- -- --
Restructuring Charge, Supplemental -- -- -- -- -- --
Other Unusual Expense(Income), Suppl. -- -- -- -- -- --
Non-Recurring Items, Supplemental, Total -- -- -- -- -- --
Total Special Items 0.000 35.980 0.000 0.390 13.660 3.610
Normalized Income Before Taxes 32.070 3.400 52.240 27.920 4.250 21.510
Effect of Special Items on Income Taxes 0.000 0.000 0.000 0.140 2.540 1.120
Inc Tax Ex Impact of Sp Items 4.010 (16.440) 18.480 (5.400) (1.610) 8.540
Normalized Income After Taxes 28.060 19.830 33.760 33.320 5.860 12.960
Normalized Inc. Avail to Com. 28.060 19.830 33.760 33.320 5.860 12.960
Basic Normalized EPS 0.850 0.670 1.330 1.420 0.280 0.640
Diluted Normalized EPS 0.800 0.670 1.280 1.340 0.280 0.600
Pro Forma Stock Compensation Expense -- -- -- 5.400 5.260 4.130
Net Income after Stock Based Comp. Exp. -- -- -- 27.660 (10.520) 6.350
Basic EPS after Stock Based Comp. Exp. -- -- -- 1.180 (0.500) 0.310
Diluted EPS after Stock Based Comp. Exp. -- -- -- 1.120 (0.500) 0.300
Stock-Based Compensation, Supplemental 16.580 11.660 9.690 -- -- --
Interest Expense, Supplemental 80.740 89.970 17.790 18.940 13.150 2.640
Interest Capitalized, Supplemental -- -- -- -- -- --
Depreciation, Supplemental 53.300 42.400 15.100 12.800 11.200 9.400
Funds From Operations - REIT -- -- -- -- -- --
Amort of Acquisition Costs, Supplemental -- -- -- -- -- --
Amort of Intangibles, Supplemental 120.360 84.000 31.130 38.850 27.900 9.620
Rental Expense, Supplemental 15.600 12.400 7.000 7.600 8.100 8.000
EPS, Supplemental -- -- -- -- -- --
Advertising Expense, Supplemental 3.700 2.700 1.200 1.500 1.800 1.300
Equity in Affiliates, Supplemental -- -- -- -- -- --
Minority Interest, Supplemental -- -- -- -- -- --
Research & Development Exp, Supplemental 120.700 94.930 58.770 47.080 44.380 41.510
Audit Fees 6.620 4.800 1.980 1.790 1.690 0.760
Audit-Related Fees 0.120 0.120 1.350 0.100 0.160 1.340
Tax Fees 0.100 0.210 0.460 0.230 0.360 0.740
All Other Fees 0.000 0.000 0.000 0.000 0.090 0.190
Reported Recurring Revenue -- -- -- -- -- --
Reported Net Premiums Written -- -- -- -- -- --
Reported Total Revenue -- -- -- -- -- --
Reported Operating Revenue -- -- -- -- -- --
Reported Total Cost of Revenue -- -- -- -- -- --
Reported Total Sales, General & Admin. -- -- -- -- -- --
Reported Gross Profit -- -- -- -- -- --
Reported Operating Profit -- -- -- -- -- --
Reported Operating Profit Margin -- -- -- -- -- --
Reported Ordinary Profit -- -- -- -- -- --
Reported Net Income After Tax -- -- -- -- -- --
Reported Basic EPS -- -- -- -- -- --
Reported Diluted EPS -- -- -- -- -- --
Reported Net Business Profits -- -- -- -- -- --
Balance Sheet (Differentiates) -
Annual - Standardised in Millions
of US Dollar
Fiscal Period: 2008 2007 2006 2005 2004 2003
Period End Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2004 12/31/2003
Update Type: Update Update Reclassified Update Update Update
Update Date: 12/31/2008 12/31/2007 12/31/2007 12/31/2005 12/31/2004 12/31/2003
Source 10-K 10-K 10-K 10-K 10-K 10-K/A
Source Date: 2/26/2009 2/26/2008 2/26/2008 2/24/2006 3/11/2005 2/7/2005
Complete Statement: Complete Complete Complete Complete Complete Complete
Auditor Code: EY EY EY DT DT DT
Cash -- -- -- -- -- --
Cash & Equivalents 144.390 91.990 361.410 33.640 11.620 6.240
Short Term Investments -- 0.000 34.580 0.000 -- --
Cash and Short Term Investments 144.390 91.990 395.990 33.640 11.620 6.240
Accounts Receivable - Trade, Gross 312.550 330.820 100.750 96.700 85.290 63.470
Provision for Doubtful Accounts (5.950) (6.390) (0.590) (0.600) (1.310) (0.700)
Accounts Receivable - Trade, Net 306.590 324.430 100.160 96.110 83.980 62.770
Notes Receivable - Short Term -- -- -- -- -- --
Receivables - Other 14.690 14.590 9.760 8.320 6.120 8.010
Total Receivables, Net 321.280 339.020 109.920 104.430 90.100 70.780
Inventories - Finished Goods 64.500 70.740 16.430 16.240 17.900 11.010
Inventories - Work In Progress 14.560 16.860 5.220 5.830 5.150 0.780
Inventories - Raw Materials 85.150 81.640 30.840 25.740 20.570 4.080
Inventories - Other -- -- -- 1.640 1.830 0.170
LIFO Reserve -- -- -- -- -- --
Total Inventory 164.210 169.240 52.500 49.460 45.460 16.040
Prepaid Expenses -- -- -- -- -- --
Restricted Cash - Current -- -- -- -- -- --
Deferred Income Tax - Current Asset 31.810 10.730 20.920 23.190 22.730 11.670
Discountinued Operations - Current Asset -- -- -- -- -- --
Other Current Assets 56.030 42.460 17.120 10.940 5.480 4.560
Other Current Assets, Total 87.840 53.190 38.040 34.140 28.210 16.230
Total Current Assets 717.720 653.440 596.450 221.660 175.390 109.290
Buildings - Gross -- -- -- -- -- --
Land/Improvements - Gross 36.130 41.750 2.480 4.220 3.460 1.740
Machinery/Equipment - Gross 414.580 399.360 161.610 144.140 125.150 101.620
Construction in Progress - Gross -- -- -- -- -- --
Leases - Gross -- -- -- -- -- --
Natural Resources - Gross -- -- -- -- -- --
Other Property/Plant/Equipment - Gross -- -- -- -- -- --
Property/Plant/Equipment, Total - Gross 450.710 441.110 164.090 148.360 128.610 103.350
Accumulated Depreciation, Total (142.990) (118.110) (75.400) (70.740) (68.920) (60.530)
Property/Plant/Equipment, Total - Net 307.720 323.000 88.690 77.620 59.690 42.820
Goodwill - Gross -- -- -- -- -- --
Accumulated Goodwill Amortization -- -- -- -- -- --
Goodwill, Net 1,285.850 1,266.130 126.270 116.030 117.470 90.390
Intangibles - Gross 796.240 895.980 231.870 211.330 211.330 45.170
Accumulated Intangible Amortization (314.350) (200.080) (119.190) (88.040) (49.190) (22.190)
Intangibles, Net 481.890 695.900 112.680 123.290 162.140 22.980
LT Investment - Affiliate Companies -- -- -- -- -- --
LT Investments - Other -- -- -- -- -- --
Long Term Investments -- -- -- -- -- --
Note Receivable - Long Term -- -- -- -- -- --
Deferred Charges -- -- -- -- -- --
Pension Benefits - Overfunded -- -- -- -- -- --
Defered Income Tax - Long Term Asset 45.780 75.240 47.400 48.960 27.250 31.760
Discontinued Operations - LT Asset -- -- -- -- -- --
Restricted Cash - Long Term -- -- -- -- -- --
Other Long Term Assets 32.260 36.850 17.040 11.320 15.210 6.260
Other Long Term Assets, Total 78.040 112.090 64.440 60.280 42.460 38.020
Total Assets ### ### 988.520 598.880 557.150 303.490
Accounts Payable 200.730 199.000 35.800 -- -- --
Payable/Accrued -- -- -- 46.220 37.440 26.240
Accrued Expenses 23.380 21.280 8.000 8.500 7.240 13.940
Notes Payable/Short Term Debt 0.000 0.000 0.000 0.000 0.000 10.000
Current Port. of LT Debt/Capital Leases 10.770 11.980 0.000 4.380 35.650 38.250
Dividends Payable -- -- -- -- -- --
Customer Advances 24.330 20.910 27.450 22.760 22.990 12.000
Security Deposits -- -- -- -- -- --
Income Taxes Payable 18.600 17.490 1.720 -- -- --
Other Payables 78.340 70.490 24.210 23.730 13.950 10.710
Deferred Income Tax - Current Liability 1.930 5.440 0.000 -- -- --
Discontinued Operations - Curr Liability -- -- -- -- -- --
Other Current Liabilities 66.370 57.280 6.400 -- -- --
Other Current liabilities, Total 189.550 171.600 59.780 46.490 36.940 22.720
Total Current Liabilities 424.420 403.860 103.580 105.580 117.270 111.140
Long Term Debt 1,179.250 1,578.560 469.320 162.550 242.590 4.020
Capital Lease Obligations -- -- -- -- -- --
Total Long Term Debt ### ### 469.320 162.550 242.590 4.020
Total Debt ### ### 469.320 166.930 278.240 52.270
Deferred Income Tax - LT Liability 102.720 173.500 0.000 -- -- --
Deferred Income Tax 102.720 173.500 0.000 -- -- --
Minority Interest -- -- -- -- -- --
Reserves -- -- -- -- -- --
Pension Benefits - Underfunded 55.810 60.620 0.000 -- -- --
Other Long Term Liabilities 73.620 75.220 24.630 13.220 12.870 11.090
Discontinued Operations - Liabilities -- -- -- -- -- --
Other Liabilities, Total 129.430 135.850 24.630 13.220 12.870 11.090
Total Liabilities ### ### 597.540 281.350 372.720 126.250
Redeemable Preferred Stock -- -- -- -- -- --
Redeemable Convertible Preferred Stock -- -- -- -- -- --
Redeemable Preferred Stock, Total -- -- -- -- -- --
Preferred Stock - Non Redeemable 0.000 0.000 0.000 0.000 0.000 --
Convertible Preferred Stock - Non Rdmbl -- -- -- -- -- --
Treasury Stock - Preferred -- -- -- -- -- --
General Partner -- -- -- -- -- --
Preferred Stock - Non Redeemable, Net 0.000 0.000 0.000 0.000 0.000 --
Common Stock 951.010 609.900 351.020 312.050 211.920 200.570
Limited Partner -- -- -- -- -- --
Common Stock, Total 951.010 609.900 351.020 312.050 211.920 200.570
Additional Paid-In Capital -- -- -- -- -- --
Retained Earnings (Accumulated Deficit) 50.290 22.230 38.380 4.620 (28.440) (23.190)
Treasury Stock - Common -- -- -- -- -- --
ESOP Debt Guarantee -- -- -- -- -- --
Unrealized Gain (Loss) -- -- -- -- -- --
Translation Adjustment -- -- -- -- -- --
Other Equity -- -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- -- --
Other Comprehensive Income 34.090 126.670 1.590 0.870 0.950 (0.140)
Other Equity, Total 34.090 126.670 1.590 0.870 0.950 (0.140)
Total Equity ### 758.800 390.980 317.530 184.430 177.240
Total Liabilities & Shareholders' Equity ### ### 988.520 598.880 557.150 303.490
Shares Outs - Common Stock Primary Issue 34.490 30.640 25.680 24.870 21.330 20.570
Shares Outstanding - Common Issue 2 -- -- -- -- -- --
Shares Outstanding - Common Issue 3 -- -- -- -- -- --
Shares Outstanding - Common Issue 4 -- -- -- -- -- --
Total Common Shares Outstanding 34.490 30.640 25.680 24.870 21.330 20.570
Treas Shares - Common Stock Prmry Issue 0.000 -- -- -- -- --
Treasury Shares - Common Issue 2 -- -- -- -- -- --
Treasury Shares - Common Issue 3 -- -- -- -- -- --
Treasury Shares - Common Issue 4 -- -- -- -- -- --
Shares Outstanding - Preferred Issue 1 -- -- -- -- -- --
Shares Outstanding - Preferred Issue 2 -- -- -- -- -- --
Shares Outstanding - Preferred Issue 3 -- -- -- -- -- --
Shares Outstanding - Preferred Issue 4 -- -- -- -- -- --
Shares Outstanding - Preferred Issue 5 -- -- -- -- -- --
Shares Outstanding - Preferred Issue 6 -- -- -- -- -- --
Total Preferred Shares Outstanding -- -- -- -- -- --
Treasury Shares - Preferred Issue 1 -- -- -- -- -- --
Treasury Shares - Preferred Issue 2 -- -- -- -- -- --
Treasury Shares - Preferred Issue 3 -- -- -- -- -- --
Treasury Shares - Preferred Issue 4 -- -- -- -- -- --
Treasury Shares - Preferred Issue 5 -- -- -- -- -- --
Treasury Shares - Preferred Issue 6 -- -- -- -- -- --
Full-Time Employees 8,700.000 8,400.000 2,400.000 2,000.000 2,100.000 1,500.000
Part-Time Employees -- -- -- -- -- --
Number of Common Shareholders 315.000 324.000 351.000 372.000 442.000 480.000
Accumulated Goodwill Amortization Suppl. -- -- -- -- -- --
Accumulated Intangible Amort, Suppl. 314.350 200.080 119.190 88.040 49.190 22.190
Deferred Revenue - Current 24.330 20.910 27.450 22.760 22.990 12.000
Deferred Revenue - Long Term -- -- -- -- -- --
Total Risk-Weighted Capital -- -- -- -- -- --
Tier 1 Capital % -- -- -- -- -- --
Total Capital % -- -- -- -- -- --
Trading Account -- -- -- -- -- --
Credit Exposure -- -- -- -- -- --
Non-Performing Loans -- -- -- -- -- --
Assets under Management -- -- -- -- -- --
Reported Total Assets -- -- -- -- -- --
Reported Total Liabilities -- -- -- -- -- --
Shareholders' Equity Excl. Stock Subscr. -- -- -- -- -- --
Reported Shareholder's Equity -- -- -- -- -- --
Reported Net Assets -- -- -- -- -- --
Reported Net Assets to Total Assets -- ### ### -- -- --
Reported Return on Assets -- -- -- -- -- --
Reported Return on Equity -- -- -- -- -- --
Cash Flow (Indirect) - Annual - Standardised in Millions of US Dollar [+] Add Item
Fiscal Period: 2008 2007 2006 2005 2004 2003
Period End Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2004 12/31/2003
Period Length: 12 Months 12 Months 12 Months 12 Months 12 Months 12 Months
Update Type: Update Update Update Update Update Update
Update Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2004 12/31/2003
Source 10-K 10-K 10-K 10-K 10-K 10-K/A
Source Date: 2/26/2009 2/26/2008 2/23/2007 2/24/2006 3/11/2005 2/7/2005
Complete Statement: Complete Complete Complete Complete Complete Complete
Auditor Code: EY EY DT DT DT DT
Net Income/Starting Line 28.060 (16.140) 33.760 33.060 (5.260) 10.480
Depreciation 173.670 126.440 46.230 51.570 38.790 19.040
Depreciation/Depletion 173.670 126.440 46.230 51.570 38.790 19.040
Amortization of Intangibles -- -- -- -- -- --
Amortization of Acquisition Costs -- -- -- -- -- --
Amortization 0 0 0 0 0 0
Deferred Taxes (38.070) (36.370) 1.620 (22.020) (6.590) 5.320
Accounting Change -- -- -- -- -- --
Discontinued Operations -- -- -- -- -- --
Extraordinary Item -- -- -- -- -- --
Unusual Items -- -- -- 0.000 1.110 2.240
Purchased R&D 0.000 35.980 0.000 0.000 6.400 0.900
Equity in Net Earnings (Loss) -- -- -- -- -- (0.080)
Other Non-Cash Items 23.270 26.120 18.870 22.710 5.090 2.210
Non-Cash Items 23.270 62.090 18.870 22.710 12.590 5.270
Accounts Receivable 19.860 (40.720) (3.280) (14.180) 15.280 (11.790)
Inventories 4.910 19.420 (1.600) (4.000) (3.600) (0.380)
Prepaid Expenses -- -- -- -- -- --
Other Assets 0 0 0 0 0 --
Accounts Payable -- -- -- -- -- --
Accrued Expenses -- -- -- -- -- --
Payable/Accrued (6.550) 10.030 (8.280) 4.430 (5.410) 3.320
Taxes Payable -- -- -- -- -- --
Other Liabilities 9.400 4.620 6.310 13.240 8.760 (20.610)
Other Assets & Liabilities, Net (21.420) 3.960 1.130 (5.200) (1.510) (0.390)
Other Operating Cash Flow -- -- -- -- -- --
Changes in Working Capital 6.220 (2.690) (5.720) (5.710) 13.520 (29.850)
Cash from Operating Activities 193.150 133.330 94.770 79.620 53.060 10.260
Purchase of Fixed Assets (63.430) (40.600) (31.740) (31.970) (12.790) (9.630)
Purchase/Acquisition of Intangibles -- -- -- -- -- --
Software Development Costs -- -- -- -- -- --
Capital Expenditures (63.430) (40.600) (31.740) (31.970) (12.790) (9.630)
Acquisition of Business (6.900) (1,716.250) (21.120) 0.000 (253.050) (71.050)
Sale of Business -- -- -- -- -- --
Sale of Fixed Assets -- -- -- 2.630 0.020 0.020
Sale/Maturity of Investment 0.000 35.000 170.430 0.000 0.000 0.000
Investment, Net -- -- -- -- -- --
Purchase of Investments 0.000 0.000 (205.000) 0.000 0.000 0.000
Sale of Intangible Assets -- -- -- -- -- --
Intangible, Net -- -- -- -- -- --
Other Investing Cash Flow 3.250 7.440 1.920 (1.220) (1.280) (4.510)
Other Investing Cash Flow Items, Total (3.650) (1,673.810) (53.760) 1.400 (254.310) (75.550)
Cash from Investing Activities (67.080) ### (85.500) (30.570) (267.100) (85.180)
Other Financing Cash Flow 0.500 (20.180) 0.950 (0.360) (13.760) (1.920)
Financing Cash Flow Items 0.500 (20.180) 0.950 (0.360) (13.760) (1.920)
Cash Dividends Paid - Common -- -- -- -- -- --
Cash Dividends Paid - Preferred -- -- -- -- -- --
Total Cash Dividends Paid 0 0 0 0 0 0
Sale/Issuance of Common 324.490 247.620 15.250 84.730 8.340 3.710
Repurchase/Retirement of Common 0 0 0 0 0 0.000
Common Stock, Net 324.490 247.620 15.250 84.730 8.340 3.710
Sale/Issuance of Preferred -- -- -- -- -- --
Repurchase/Retirement of Preferred -- -- -- -- -- --
Preferred Stock, Net -- -- -- -- -- --
Sale/Issuance of Common/Preferred -- -- -- -- -- --
Repurch./Retirement of Common/Preferred -- -- -- -- -- --
Options Exercised -- -- -- -- -- --
Warrants Converted -- -- -- -- -- --
Treasury Stock -- -- -- -- -- --
Issuance (Retirement) of Stock, Net 324.490 247.620 15.250 84.730 8.340 3.710
Short Term Debt Issued -- -- -- -- -- --
Short Term Debt Reduction -- -- -- -- -- --
Short Term Debt, Net -- -- 0.000 0.000 (10.000) 10.000
Long Term Debt Issued 0.000 1,159.020 345.000 14.800 309.080 50.000
Long Term Debt Reduction (388.370) (76.100) (42.700) (126.200) (74.230) (13.180)
Long Term Debt, Net (388.370) 1,082.920 302.300 (111.400) 234.850 36.820
Total Debt Issued -- -- -- -- -- --
Total Debt Reduction -- -- -- -- -- --
Issuance (Retirement) of Debt, Net (388.370) 1,082.920 302.300 (111.400) 224.850 46.820
Cash from Financing Activities (63.380) ### 318.490 (27.030) 219.430 48.600
Foreign Exchange Effects (10.290) 1.310 0.000 -- -- --
Net Change in Cash 52.400 (269.420) 327.770 22.010 5.380 (26.320)
Net Cash - Beginning Balance 91.990 361.410 33.640 11.620 6.240 32.560
Net Cash - Ending Balance 144.390 91.990 361.410 33.640 11.620 6.240
Cash Interest Paid 72.300 76.320 5.230 14.310 23.850 3.720
Cash Taxes Paid 26.380 21.710 3.430 1.280 0.530 0.950
Reported Cash from Operating Activities -- -- -- -- -- --
Reported Cash from Investing Activities -- -- -- -- -- --
Reported Cash from Financing Activities -- -- -- -- -- --
2002 2001 2000 1999 1998 1997 1996 1995 1994 1993
12/31/2002 12/31/2001 12/31/2000 12/31/1999 12/31/1998 12/31/1997 12/31/1996 12/31/1995 12/31/1994 12/31/1993
Update Update Restated Update Reclassified Reclassified Restated Update Update Update
12/31/2002 12/31/2001 12/31/2001 12/31/1999 12/31/1999 12/31/1998 12/31/1997 12/31/1996 12/31/1994 12/31/1993
10-K 10-K405 10-K405 10-K 10-K 10-K405 10-K 10-K405 -- --
3/27/2003 3/28/2002 3/28/2002 3/30/2000 3/30/2000 -- -- -- -- --
Complete Complete Complete Complete Complete Complete Complete Complete Complete Complete
DT DT DT DT DT DT DT EY -- --
-- -- -- -- -- -- -- -- -- --
32.560 20.580 21.220 1.540 2.740 3.020 2.240 6.470 10.990 12.270
0.000 22.200 0.000 0.000 0.000 0.000 0.000 25.070 30.690 12.820
32.560 42.780 21.220 1.540 2.740 3.020 2.240 31.550 41.670 25.090
48.790 39.770 43.360 42.060 43.190 40.780 31.400 28.850 -- --
(1.290) (1.430) (1.140) (1.310) (1.490) (0.750) (0.750) -- -- --
47.500 38.340 42.220 40.750 41.700 40.020 30.650 28.850 26.710 22.900
-- -- -- -- -- -- -- -- -- --
10.080 14.000 7.640 8.390 34.050 29.860 11.640 9.170 0.000 0.000
57.570 52.350 49.860 49.140 75.750 69.890 42.280 38.020 26.710 22.900
10.320 10.380 9.670 5.700 6.950 7.300 9.050 7.430 -- --
0.800 0.720 0.740 1.460 1.600 3.140 1.570 0.560 -- --
4.300 4.800 5.720 6.430 9.040 14.420 22.690 9.590 -- --
0.230 0.380 1.070 1.710 3.070 1.950 0.530 0.480 -- --
-- -- -- -- -- -- -- -- -- --
15.660 16.280 17.200 15.300 20.650 26.810 33.840 18.070 11.920 15.370
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
5.930 4.130 4.850 8.020 6.940 5.670 4.170 4.530 3.530 3.870
-- -- -- -- -- -- -- -- -- --
2.770 1.190 0.900 34.090 2.310 7.070 7.460 1.390 1.370 1.390
8.700 5.330 5.750 42.110 9.240 12.730 11.630 5.920 4.900 5.260
114.490 116.730 94.020 108.080 108.390 112.450 89.990 93.550 85.200 68.610
-- -- -- -- -- -- -- -- -- --
1.740 1.960 1.960 2.200 2.200 2.050 2.080 1.660 0.000 0.000
101.520 94.770 94.340 101.460 146.230 131.230 99.250 56.750 32.780 25.690
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
103.260 96.730 96.300 103.660 148.420 133.280 101.320 58.400 32.780 25.690
(61.500) (57.890) (56.950) (66.080) (55.290) (41.370) (29.970) (24.270) (19.880) (15.790)
41.760 38.840 39.350 37.580 93.140 91.920 71.350 34.140 12.900 9.900
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
44.190 16.990 16.990 16.990 16.990 16.990 16.990 17.850 -- --
30.890 14.630 15.870 15.750 15.580 15.380 13.720 11.320 -- --
(12.580) (20.580) (20.030) (17.550) (14.430) (10.900) (7.370) (8.940) -- --
18.310 (5.960) (4.160) (1.800) 1.150 4.480 6.350 2.380 19.850 19.560
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- 1.810 23.710 11.120 1.190 -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
24.050 24.950 27.290 26.920 1.910 1.130 0.230 -- 0.000 0.620
-- -- -- -- -- -- -- -- -- --
0.000 5.100 -- -- -- -- -- -- -- --
4.460 6.040 3.740 2.490 2.470 2.130 0.570 1.810 1.170 0.220
28.510 36.090 31.030 29.410 4.370 3.250 0.800 1.810 1.170 0.840
247.250 202.690 177.230 192.080 247.760 240.210 186.670 149.720 119.120 98.910
-- -- -- -- -- -- -- -- -- --
25.530 24.690 30.170 34.750 24.790 26.640 19.920 16.290 11.850 12.800
7.400 -- -- -- -- -- -- -- -- --
0.000 0.000 0.000 3.650 14.000 1.560 33.060 0.000 0.000 0.000
0.690 0.230 0.240 0.620 0.470 0.000 0.000 0.000 0.000 0.390
-- -- -- -- -- -- -- -- -- --
11.580 13.560 9.030 8.410 8.650 6.760 6.770 8.210 7.270 9.600
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
18.260 11.610 9.240 16.400 6.250 9.180 4.000 4.510 3.770 2.680
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
29.840 25.170 18.270 24.810 14.900 15.940 10.770 12.720 11.040 12.280
63.460 50.090 48.680 63.820 54.160 44.140 63.750 29.010 22.890 25.460
4.760 64.260 65.200 70.730 77.730 72.250 6.440 5.600 0.000 0.000
-- -- 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.280
4.760 64.260 65.200 70.730 77.730 72.250 6.440 5.600 0.000 0.280
5.450 64.480 65.450 75.000 92.200 73.810 39.500 5.600 0.000 0.670
-- -- 0.000 0.000 0.000 2.500 0.000 1.680 0.000 0.000
-- -- 0.000 0.000 0.000 2.500 0.000 1.680 0.000 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
17.430 12.300 11.250 10.000 0.850 0.890 2.260 2.160 1.850 1.830
-- -- -- -- -- -- -- -- -- --
17.430 12.300 11.250 10.000 0.850 0.890 2.260 2.160 1.850 1.830
85.650 126.640 125.140 144.550 132.730 119.780 72.450 38.450 24.730 27.570
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
195.550 120.320 109.730 107.600 106.040 105.140 98.690 94.110 90.190 75.890
-- -- -- -- -- -- -- -- -- --
195.550 120.320 109.730 107.600 106.040 105.140 98.690 94.110 90.190 75.890
-- -- 0.000 0.000 0.000 0.060 0.340 0.340 0.340 0.800
(33.670) (42.350) (55.800) (58.510) 10.090 16.320 15.310 16.970 4.370 (3.590)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- 0.000 0.000 0.000 0.000 0.000 0.000 0.000 (0.790)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(0.280) (1.920) (1.840) (1.570) (1.110) (1.080) (0.110) (0.140) (0.520) (0.980)
(0.280) (1.920) (1.840) (1.570) (1.110) (1.080) (0.110) (0.140) (0.520) (1.770)
161.600 76.050 52.090 47.530 115.020 120.430 114.220 111.270 94.380 71.340
247.250 202.690 177.230 192.080 247.760 240.210 186.670 149.720 119.120 98.910
20.190 16.220 15.330 14.960 14.700 14.600 13.390 13.160 11.940 10.700
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
20.190 16.220 15.330 14.960 14.700 14.600 13.390 13.160 11.940 10.700
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
1,434.000 1,092.000 877.000 935.000 1,127.000 1,213.000 1,006.000 -- -- --
-- -- -- -- -- -- -- -- -- --
501.000 523.000 600.000 600.000 600.000 ### ### -- -- --
-- -- -- -- -- -- -- -- -- --
12.580 20.580 20.030 17.550 14.430 10.900 7.370 8.940 -- --
11.580 13.560 9.030 8.410 8.650 6.760 6.770 8.210 7.270 9.600
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
2002 2001 2000 1999 1998 1997 1996 1995 1994 1993
12/31/2002 12/31/2001 12/31/2000 12/31/1999 12/31/1998 12/31/1997 12/31/1996 12/31/1995 12/31/1994 12/31/1993
12 Months 12 Months 12 Months 12 Months 12 Months 12 Months 12 Months 12 Months 12 Months 12 Months
Update Update Reclassified Update Update Update Update Update Restated Update
12/31/2002 12/31/2001 12/31/2001 12/31/1999 12/31/1998 12/31/1997 12/31/1996 12/31/1996 12/31/1996 12/31/1993
10-K 10-K405 10-K405 10-K 10-K405 10-K 10-K405 10-K405 -- --
3/27/2003 3/28/2002 3/28/2002 3/30/2000 3/30/1999 3/31/1998 -- -- -- --
Complete Complete Complete Complete Complete Complete Complete Complete Complete Complete
DT DT DT DT DT DT EY EY -- --
8.680 13.450 2.710 (68.600) (6.230) 1.010 (1.460) 11.150 10.260 4.260
10.180 9.900 13.250 18.470 19.870 16.780 10.520 8.370 6.930 6.090
10.180 9.900 13.250 18.470 19.870 16.780 10.520 8.370 6.930 6.090
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
0 0 0 0 0 0 0 0 0 0
4.730 3.050 3.810 (28.060) (4.550) 0.110 (1.550) 0.760 0.880 1.640
0.000 -- 2.560 -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
0.000 0.000 (1.040) 19.710 0.000 0.000 -- -- -- --
7.200 -- -- -- -- -- -- -- -- --
(0.130) 0.620 (0.950) 0.600 1.150 (0.880) (0.050) 0.000 0.000 0.000
5.490 4.530 -- 34.490 0.000 0.000 -- -- -- --
12.570 5.150 0.570 54.800 1.150 (0.880) (0.050) 0.000 0.000 0.000
2.620 (2.490) (2.490) 15.670 (1.810) (19.160) (4.150) (9.660) (3.560) (8.700)
0.620 0.920 0.280 5.350 11.330 3.190 (17.110) (5.510) 3.450 (5.370)
-- -- -- -- -- -- -- -- -- --
-- -- -- (1.670) (17.650) (18.380) (1.310) 0.000 0.000 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
9.460 (4.400) (1.940) 18.570 (2.660) 7.110 3.630 3.940 (1.260) 6.070
-- -- -- -- -- -- -- -- -- --
0.700 6.900 (11.480) 9.910 (1.040) 5.170 (1.950) 1.600 (2.310) 3.110
(0.340) (0.140) (0.920) 0.050 (0.310) 1.830 (3.440) 0.580 1.240 1.050
-- -- -- -- -- -- -- -- -- --
13.060 0.790 (16.540) 47.880 (12.140) (20.240) (24.330) (9.050) (2.440) (3.830)
49.230 32.340 3.800 24.500 (1.900) (3.220) (16.860) 11.230 15.630 8.160
(10.540) (7.560) (4.510) (7.420) (6.360) (9.330) (27.500) (16.580) (7.330) (3.830)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(10.540) (7.560) (4.510) (7.420) (6.360) (9.330) (27.500) (16.580) (7.330) (3.830)
(42.920) -- -- (0.170) (1.000) (1.700) (4.730) (3.810) 0.000 0.000
-- -- -- -- -- -- -- -- -- --
1.900 0.000 33.620 0.000 1.000 4.040 0.000 0.000 0.000 0.000
48.980 8.170 -- -- -- -- -- -- -- --
-- -- -- 0.000 0.000 0.000 25.070 5.610 (17.870) (12.820)
(26.920) (30.370) -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- 0.000 0.000 0.000 0.000 0.000 (3.140) (0.710)
6.140 (8.270) (8.340) (8.500) (10.740) (27.070) (17.700) (2.680) (0.630) (0.460)
(12.820) (30.470) 25.290 (8.670) (10.740) (24.740) 2.650 (0.870) (21.650) (13.990)
(23.350) (38.030) 20.780 (16.080) (17.100) (34.070) (24.850) (17.460) (28.970) (17.810)
(0.040) (0.050) (0.550) (0.320) 0.130 (2.420) 0.040 (0.290) 0.030 0.030
(0.040) (0.050) (0.550) (0.320) 0.130 (2.420) 0.040 (0.290) 0.030 0.030
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
0 0 0 0.000 0.000 0.000 (0.200) (1.650) (1.610) 0.000
7.670 7.820 2.130 1.560 2.400 6.170 4.580 3.640 13.650 31.320
(12.560) (1.910) -- 0.000 (1.550) 0.000 0.000 -- -- --
(4.890) 5.910 2.130 1.560 0.850 6.170 4.580 3.640 13.650 31.320
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(4.890) 5.910 2.130 1.560 0.850 6.170 4.580 3.640 13.650 31.320
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(2.530) 0.000 (3.650) (10.350) 12.440 (31.500) 33.060 0.000 0.000 (5.560)
-- -- -- -- -- -- -- -- -- --
(4.850) (0.210) (2.280) 0.000 0.000 63.400 0.000 0.000 0.000 (4.360)
(6.430) (0.800) (2.830) (0.510) 5.310 65.810 0.000 0.000 0.000 (4.360)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(8.960) (0.800) (6.480) (10.860) 17.750 34.310 33.060 0.000 0.000 (9.930)
(13.890) 5.060 (4.900) (9.620) 18.720 38.060 37.480 1.700 12.070 21.420
-- -- -- 0.000 0.000 0.000 0.000 0.000 0.000 0.000
11.980 (0.630) 19.680 (1.210) (0.280) 0.780 (4.230) (4.530) (1.270) 11.770
20.580 21.220 1.540 2.740 3.020 2.240 6.470 11.000 -- --
32.560 20.580 21.220 1.540 2.740 3.020 2.240 6.470 -- --
2.620 4.340 4.290 5.280 6.040 3.580 1.170 0.200 0.100 0.660
0.380 0.180 0.500 0.610 0.160 0.570 1.420 3.080 0.970 1.300
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
2002 2001 2000 1999 1998 1997 1996 1995 1994 1993
11.4% 25.8% 11.1% (62.8%) (5.2%) 0.9% (1.3%) 11.8% 14.4% 16.9%
4.3% 7.6% 2.7% (29.2%) (2.6%) 0.5% (1.0%) 9.4% 10.4% 9.5%
12.7% 7.1% (4.3%) (31.5%) (6.3%) (6.9%) (8.6%) 3.6% 6.4% 5.9%
$0.7 $0.2 $0.2 $4.3 $14.5 $1.6 $33.1 $0.0 $0.0 $0.4
4.8 64.3 65.2 70.7 77.7 72.3 6.4 5.6 0.0 0.0
-- -- 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
161.6 76.1 52.1 47.5 115.0 120.4 114.2 111.3 94.4 71.3
$167.1 $140.5 $117.5 $122.5 $207.2 $194.2 $153.7 $116.9 $94.4 $71.7
$1.71 $1.60 $1.53 $1.58 $1.16 $1.11 $1.16 $1.38 $1.33 $1.29
$285 $226 $180 $193 $241 $216 $178 $161 $126 $93
247 203 177 192 248 240 187 150 119 99
1.2x 1.1x 1.0x 1.0x 1.0x 0.9x 1.0x 1.1x 1.1x 0.9x
3.5% 6.6% 3.0% (37.6%) (2.5%) 0.4% (0.8%) 7.4% 8.6% 6.1%
11.4% 25.8% 11.1% (62.8%) (5.2%) 0.9% (1.3%) 11.8% 14.4% 16.9%
$132 $98 $71 ($9) $74 $81 $73 $72 $56 $43
$58 $42 $38 $39 $37 $42 $40 $28 $23 $19
$36 $30 $21 $27 $33 $32 $33 $27 $18 $13
$10 $10 $13 $18 $20 $17 $11 $8 $7 $6
$10 $8 $3 ($28) ($4) $1 ($1) $5 $4 $3
$18 $8 ($5) ($65) ($12) ($11) ($10) $3 $5 $3
$1 $0 $0 $4 $14 $2 $33 $0 $0 $0
$5 $64 $65 $71 $78 $72 $6 $6 $0 $0
$162 $76 $52 $48 $115 $120 $114 $111 $94 $71
$167 $141 $118 $123 $207 $194 $154 $117 $94 $72
12.7% 7.1% (4.3%) (31.5%) (6.3%) (6.9%) (8.6%) 3.6% 6.4% 5.9%
445.7% 184.2% (13.5%) (23.6%) 132.6% (1242.6%) 3038.4% (48.0%) 80.9% 71.7%
2002 2001 2000 1999 1998 1997 1996 1995 1994 1993
$285 $226 $180 $193 $241 $216 $178 $161 $126 $93
26.3% 25.4% (7.0%) (19.9%) 11.7% 21.7% 10.1% 28.1% 35.8% 31.0%
11.4% 25.8% 11.1% (62.8%) (5.2%) 0.9% (1.3%) 11.8% 14.4% 16.9%
11.4% 25.8% 11.1% (62.8%) (5.2%) 0.9% (1.5%) 10.1% 12.1% 16.9%
($11) ($8) ($5) ($7) ($6) ($9) ($28) ($17) ($7) ($4)
3.7% 3.4% 2.5% 3.8% 2.6% 4.3% 15.5% 10.3% 5.8% 4.1%
$48 $38 $42 $41 $42 $40 $31 $29 $27 $23
16 16 17 15 21 27 34 18 12 15
26 25 30 35 25 27 20 16 12 13
$38 $30 $29 $21 $38 $40 $45 $31 $27 $25
13.2% 13.3% 16.3% 11.0% 15.6% 18.6% 25.1% 19.0% 21.3% 27.5%
1992 1991
12/31/1992 12/31/1991
12 Months 12 Months
Restated Update
12/31/1996 12/31/1991
-- --
-- --
Complete Complete
-- --
70.750 35.070
-- --
-- --
-- --
70.750 35.070
-- --
-- --
-- --
70.750 35.070
37.170 17.120
-- --
37.170 17.120
33.590 17.950
16.340 11.290
-- --
-- --
16.340 11.290
10.020 4.000
-- --
0.860 0.140
-- --
0.860 0.140
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
64.380 32.550
6.370 2.520
-- --
-- --
-- --
-- --
-- --
-- --
0.000 0.500
0.000 0.500
-- --
-- --
-- --
-- --
(4.300) (1.330)
(4.300) (1.330)
2.070 1.700
0.820 0.880
1.260 0.820
-- --
-- --
-- --
1.260 0.820
3.670 0.000
(5.070) (2.820)
-- --
-- --
(1.410) (2.820)
(0.150) (2.000)
-- --
-- --
-- --
-- --
-- --
-- --
1.260 0.820
(0.150) (2.000)
9.460 6.430
0.130 0.130
(0.020) (0.310)
0.000 0.000
(0.150) (2.000)
9.460 6.430
0.130 0.130
(0.020) (0.310)
0.000 0.000
-- --
-- --
-- --
-- --
-- --
-- --
-- --
0.000 0.000
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
2.070 1.700
-- --
0.820 0.880
1.260 0.820
1.260 0.820
0.130 0.130
0.130 0.130
-- --
-- --
-- --
-- --
-- --
-- --
-- --
4.590 3.060
-- --
-- --
0.860 0.140
-- --
-- --
-- --
-- --
-- --
10.020 4.000
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
1992
12/31/1992
Update
12/31/1992
--
--
Complete
--
--
0.500
0.000
0.500
--
--
14.210
--
0.000
14.210
--
--
--
--
--
9.990
--
--
3.560
--
1.800
5.360
30.060
--
0.000
22.150
--
--
--
--
22.150
(12.270)
9.880
--
--
--
--
--
20.900
--
--
--
--
--
--
2.580
--
--
0.130
2.700
63.540
--
6.720
--
9.560
0.290
--
6.490
--
--
2.040
--
--
--
8.530
25.100
0.000
0.740
0.740
10.590
0.000
0.000
--
--
--
2.060
--
2.060
27.890
--
--
--
18.540
--
--
--
18.540
25.560
--
25.560
0.870
(7.850)
--
--
--
(0.640)
--
--
(0.820)
(1.460)
35.650
63.540
5.850
--
--
--
5.850
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
6.490
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
1992 1991
12/31/1992 12/31/1991
12 Months 12 Months
Update Update
12/31/1992 12/31/1991
-- --
-- --
Complete Complete
-- --
0.140 0.820
4.590 3.060
4.590 3.060
-- --
-- --
0 0
(1.540) 0.000
-- --
-- --
-- --
-- --
-- --
3.830 1.330
-- --
3.830 1.330
4.150 5.240
1.330 (0.520)
-- --
(2.970) (4.630)
-- --
-- --
(1.190) (1.910)
-- --
0.990 (4.460)
(0.430) 0.120
-- --
1.880 (6.150)
8.890 (0.940)
(3.600) (2.970)
-- --
-- --
(3.600) (2.970)
(2.170) 0.000
-- --
0.000 0.000
-- --
0.000 0.000
-- --
-- --
0.000 0.000
(5.200) (3.630)
(7.370) (3.630)
(10.970) (6.600)
0.000 0.000
0.000 0.000
-- --
-- --
(2.260) 0.000
0.070 0.150
-- --
0.070 0.150
-- --
-- --
-- --
-- --
-- --
-- --
-- --
-- --
0.070 0.150
-- --
-- --
3.960 1.600
-- --
(0.350) (0.490)
(0.350) (0.490)
-- --
-- --
3.610 1.100
1.420 1.250
0.000 0.000
(0.660) (6.280)
-- --
-- --
0.590 0.210
0.040 0.270
-- --
-- --
-- --
1992 1991
$9.9
0.0
18.5
35.7
$64.0
$1.10
$1
71
1.8%
$71
64
1.1x
2.0%
64
NA
NA
NA
$34
$16
$10
$5
$1
$2
$10
$1
$36
$46
NA
$9
($4)
$5
$1
419.8%
1992
$71
$1
$2
($1)
NA
0.0%
0.0%
$6
9.0%
$1
39.6%
$5
6.5%
($4)
5.1%
$14
10
7
$17
24.7% #DIV/0! #DIV/0!
All Financial Reports
Itron Inc
Income Statement - Interim -
Standardised in Millions of US
Dollar
Fiscal Period: 2009 Q1 2008 Q4 2008 Q3 2008 Q2 2008 Q1
Period End Date: 3/31/2009 12/31/2008 9/30/2008 6/30/2008 3/31/2008
Period Length: 3 Months 3 Months 3 Months 3 Months 3 Months
Update Type: Update Update Update Update Restated
Update Date: 3/31/2009 12/31/2008 9/30/2008 6/30/2008 3/31/2009
Source 10-Q 10-K 10-Q 10-Q 10-Q
Source Date: 5/5/2009 2/26/2009 11/4/2008 8/5/2008 5/5/2009
Complete Statement: Complete Complete Complete Complete Complete
Net Sales 388.520 432.390 484.820 513.930 478.480
Gross Revenue -- -- -- -- --
Sales Returns and Allowances -- -- -- -- --
Excise Tax Receipts -- -- -- -- --
Revenue 388.520 432.390 484.820 513.930 478.480
Interest Income, Non-Bank -- -- -- -- --
Other Revenue -- -- -- -- --
Other Revenue, Total -- -- -- -- --
Total Revenue 388.520 432.390 484.820 513.930 478.480
Cost of Revenue 258.930 287.260 321.860 337.720 315.920
Excise Taxes Payments -- -- -- -- --
Cost of Revenue, Total 258.930 287.260 321.860 337.720 315.920
Gross Profit 129.580 145.130 162.960 176.210 162.560
Selling/General/Administrative Expense 66.000 68.440 75.450 77.090 74.990
Labor & Related Expense -- -- -- -- --
Advertising Expense -- -- -- -- --
Selling/General/Admin. Expenses, Total 66.000 68.440 75.450 77.090 74.990
Research & Development 31.160 28.420 31.780 31.470 29.030
Depreciation -- -- -- -- --
Amortization of Intangibles 23.480 27.250 30.400 31.470 31.250
Amortization of Acquisition Costs -- -- -- -- --
Depreciation/Amortization 23.480 27.250 30.400 31.470 31.250
Interest Expense - Operating -- -- -- -- --
Interest Capitalized - Operating -- -- -- -- --
Interest Expense, Net - Operating -- -- -- -- --
Interest Income - Operating -- -- -- -- --
Investment Income - Operating -- -- -- -- --
Interest/Investment Income - Operating -- -- -- -- --
Interest Expense(Income) - Net Operating -- -- -- -- --
Interest Exp.(Inc.),Net-Operating, Total -- -- -- -- --
Purchased R&D Written-Off -- 0.000 0.000 0.000 --
Restructuring Charge -- -- -- -- --
Litigation -- -- -- -- --
Impairment-Assets Held for Use -- -- -- -- --
Impairment-Assets Held for Sale -- -- -- -- --
Other Unusual Expense (Income) 10.340 -- -- -- 0.000
Unusual Expense (Income) 10.340 0.000 0.000 0.000 0.000
Foreign Currency Adjustment -- -- -- -- --
Unrealized Losses (Gains) -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- --
Loss(Gain) on Sale of Assets - Operating -- -- -- -- --
Other Operating Expense -- -- -- -- --
Other, Net -- -- -- -- --
Other Operating Expenses, Total -- -- -- -- --
Total Operating Expense 389.910 411.360 459.490 477.750 451.190
Operating Income (1.390) 21.020 25.330 36.180 27.290
Interest Expense - Non-Operating (16.850) (15.370) (17.640) (22.460) (28.540)
Interest Capitalized - Non-Operating -- -- -- -- --
Interest Expense, Net Non-Operating (16.850) (15.370) (17.640) (22.460) (28.540)
Interest Income - Non-Operating 0.540 1.120 1.960 1.460 1.420
Investment Income - Non-Operating -- -- -- -- --
Interest/Invest Income - Non-Operating 0.540 1.120 1.960 1.460 1.420
Interest Income(Exp), Net Non-Operating -- -- -- -- --
Interest Inc.(Exp.),Net-Non-Op., Total (16.310) (14.240) (15.680) (21.000) (27.110)
Gain (Loss) on Sale of Assets -- -- -- -- --
Foreign Currency Adjustment -- -- -- -- --
Unrealized Gains (Losses) -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- --
Other Non-Operating Income (Expense) (2.030) (1.050) (0.280) (1.850) 0.190
Other, Net (2.030) (1.050) (0.280) (1.850) 0.190
Net Income Before Taxes (19.740) 5.730 9.370 13.340 0.360
Provision for Income Taxes (0.010) 1.430 1.700 0.210 (0.590)
Net Income After Taxes (19.730) 4.310 7.680 13.130 0.950
Minority Interest -- -- -- -- --
Equity In Affiliates -- -- -- -- --
U.S. GAAP Adjustment -- -- -- -- --
Net Income Before Extra. Items (19.730) 4.310 7.680 13.130 0.950
Accounting Change -- -- -- -- --
Discontinued Operations -- -- -- -- --
Extraordinary Item -- -- -- -- --
Tax on Extraordinary Items -- -- -- -- --
Total Extraordinary Items -- -- -- -- --
Net Income (19.730) 4.310 7.680 13.130 0.950
Preferred Dividends -- -- -- -- --
General Partners' Distributions -- -- -- -- --
Miscellaneous Earnings Adjustment -- -- -- -- --
Pro Forma Adjustment -- -- -- -- --
Interest Adjustment - Primary EPS -- -- -- -- --
Total Adjustments to Net Income -- -- -- -- --
Income Available to Com Excl ExtraOrd (19.730) 4.310 7.680 13.130 0.950
Income Available to Com Incl ExtraOrd (19.730) 4.310 7.680 13.130 0.950
Basic Weighted Average Shares 36.150 34.480 34.390 32.800 30.700
Basic EPS Excluding Extraordinary Items (0.550) 0.120 0.220 0.400 0.030
Basic EPS Including Extraordinary Items (0.550) 0.120 0.220 0.400 0.030
Dilution Adjustment 0.000 -- -- -- --
Diluted Net Income (19.730) 4.310 7.680 13.130 0.950
Diluted Weighted Average Shares 36.150 34.820 36.870 35.330 32.750
Diluted EPS Excluding ExtraOrd Items (0.550) 0.120 0.210 0.370 0.030
Diluted EPS Including ExtraOrd Items (0.550) 0.120 0.210 0.370 0.030
DPS - Common Stock Primary Issue 0.000 0.000 0.000 0.000 0.000
Dividends per Share - Com Stock Issue 2 -- -- -- -- --
Dividends per Share - Com Stock Issue 3 -- -- -- -- --
Dividends per Share - Com Stock Issue 4 -- -- -- -- --
Special DPS - Common Stock Primary Issue -- -- -- -- --
Special DPS - Common Stock Issue 2 -- -- -- -- --
Special DPS - Common Stock Issue 3 -- -- -- -- --
Special DPS - Common Stock Issue 4 -- -- -- -- --
Gross Dividends - Common Stock 0.000 0.000 0.000 0.000 0.000
(Gain) Loss on Sale of Assets, Suppl. -- -- -- -- --
Impairment-Assets Held for Sale, Suppl. -- -- -- -- --
Impairment-Assets Held for Use, Suppl. -- -- -- -- --
Litigation Charge, Supplemental -- -- -- -- --
Purchased R&D Written-Off, Supplemental -- -- -- -- --
Restructuring Charge, Supplemental -- -- -- -- --
Other Unusual Expense(Income), Suppl. -- -- -- -- --
Non-Recurring Items, Supplemental, Total -- -- -- -- --
Total Special Items 10.340 0.000 0.000 0.000 0.000
Normalized Income Before Taxes (9.400) 5.730 9.370 13.340 0.360
Effect of Special Items on Income Taxes 3.620 0.000 0.000 0.000 0.000
Inc Tax Ex Impact of Sp Items 3.610 1.430 1.700 0.210 (0.590)
Normalized Income After Taxes (13.010) 4.310 7.680 13.130 0.950
Normalized Inc. Avail to Com. (13.010) 4.310 7.680 13.130 0.950
Basic Normalized EPS (0.360) 0.120 0.220 0.400 0.030
Diluted Normalized EPS (0.360) 0.120 0.210 0.370 0.030
Pro Forma Stock Compensation Expense -- -- -- -- --
Net Income after Stock Based Comp. Exp. -- -- -- -- --
Basic EPS after Stock Based Comp. Exp. -- -- -- -- --
Diluted EPS after Stock Based Comp. Exp. -- -- -- -- --
Stock-Based Compensation, Supplemental 4.490 4.020 4.530 4.140 3.890
Interest Expense, Supplemental 16.850 15.370 17.640 22.460 28.540
Interest Capitalized, Supplemental -- -- -- -- --
Depreciation, Supplemental 12.740 13.130 13.500 13.680 13.120
Funds From Operations - REIT -- -- -- -- --
Amort of Acquisition Costs, Supplemental -- -- -- -- --
Amort of Intangibles, Supplemental 23.500 27.250 30.400 31.470 31.200
Rental Expense, Supplemental -- -- -- -- --
EPS, Supplemental -- -- -- -- --
Advertising Expense, Supplemental -- -- -- -- --
Equity in Affiliates, Supplemental -- -- -- -- --
Minority Interest, Supplemental -- -- -- -- --
Research & Development Exp, Supplemental 31.160 28.420 31.780 31.470 29.030
Audit Fees -- -- -- -- --
Audit-Related Fees -- -- -- -- --
Tax Fees -- -- -- -- --
All Other Fees -- -- -- -- --
Reported Recurring Revenue -- -- -- -- --
Reported Net Premiums Written -- -- -- -- --
Reported Total Revenue -- -- -- -- --
Reported Operating Revenue -- -- -- -- --
Reported Total Cost of Revenue -- -- -- -- --
Reported Total Sales, General & Admin. -- -- -- -- --
Reported Gross Profit 129.580 145.130 162.960 176.210 162.560
Reported Operating Profit 8.950 21.020 25.330 36.180 27.290
Reported Operating Profit Margin -- -- -- -- --
Reported Ordinary Profit -- -- -- -- --
Reported Net Income After Tax -- -- -- -- --
Reported Basic EPS -- -- -- -- --
Reported Diluted EPS -- -- -- -- --
Reported Net Business Profits -- -- -- -- --
Balance Sheet (Differentiates) -
Interim - Standardised in Millions
of US Dollar
Fiscal Period: 2009 Q1 2008 Q4 2008 Q3 2008 Q2 2008 Q1
Period End Date: 3/31/2009 12/31/2008 9/30/2008 6/30/2008 3/31/2008
Update Type: Update Restated Update Update Update
Update Date: 3/31/2009 3/31/2009 9/30/2008 6/30/2008 3/31/2008
Source 10-Q 10-Q 10-Q 10-Q 10-Q
Source Date: 5/5/2009 5/5/2009 11/4/2008 8/5/2008 5/6/2008
Complete Statement: Complete Complete Complete Complete Complete
Cash -- -- -- -- --
Cash & Equivalents 102.090 144.390 147.390 152.180 95.520
Short Term Investments -- -- -- -- --
Cash and Short Term Investments 102.090 144.390 147.390 152.180 95.520
Accounts Receivable - Trade, Gross 298.830 312.550 327.050 346.860 347.440
Provision for Doubtful Accounts (5.210) (5.950) (6.300) 15.870 (6.240)
Accounts Receivable - Trade, Net 293.610 306.590 320.750 362.740 341.200
Notes Receivable - Short Term -- -- -- -- --
Receivables - Other 16.360 14.690 18.560 (6.410) 19.890
Total Receivables, Net 309.980 321.280 339.310 356.330 361.090
Inventories - Finished Goods 64.640 64.500 77.080 89.210 76.480
Inventories - Work In Progress 14.990 14.560 16.070 17.860 17.800
Inventories - Raw Materials 82.610 85.150 95.080 94.210 91.080
Inventories - Other -- -- -- -- --
LIFO Reserve -- -- -- -- --
Total Inventory 162.240 164.210 188.220 201.280 185.360
Prepaid Expenses -- -- -- -- --
Restricted Cash - Current -- -- -- -- --
Deferred Income Tax - Current Asset 28.710 31.810 8.170 5.640 22.630
Discountinued Operations - Current Asset -- -- -- -- --
Other Current Assets 60.360 56.030 60.630 51.480 50.200
Other Current Assets, Total 89.070 87.840 68.800 57.120 72.830
Total Current Assets 663.380 717.720 743.720 766.910 714.800
Buildings - Gross -- -- -- -- --
Land/Improvements - Gross 33.610 36.130 38.500 43.040 43.110
Machinery/Equipment - Gross 412.680 414.580 423.300 433.130 415.520
Construction in Progress - Gross -- -- -- -- --
Leases - Gross -- -- -- -- --
Natural Resources - Gross -- -- -- -- --
Other Property/Plant/Equipment - Gross -- -- -- -- --
Property/Plant/Equipment, Total - Gross 446.280 450.710 461.800 476.170 458.630
Accumulated Depreciation, Total (151.340) (142.990) (144.200) (140.850) (130.300)
Property/Plant/Equipment, Total - Net 294.940 307.720 317.600 335.320 328.330
Goodwill - Gross -- -- -- -- --
Accumulated Goodwill Amortization -- -- -- -- --
Goodwill, Net 1,215.560 1,285.850 1,316.900 1,416.310 1,418.560
Intangibles - Gross 762.270 796.240 815.000 864.050 863.290
Accumulated Intangible Amortization (329.070) (314.350) (289.600) (268.900) (237.080)
Intangibles, Net 433.200 481.890 525.400 595.150 626.210
LT Investment - Affiliate Companies -- -- -- -- --
LT Investments - Other -- -- -- -- --
Long Term Investments -- -- -- -- --
Note Receivable - Long Term -- -- -- -- --
Deferred Charges -- -- -- -- --
Pension Benefits - Overfunded -- -- -- -- --
Defered Income Tax - Long Term Asset 34.480 30.920 118.160 133.610 87.400
Discontinued Operations - LT Asset -- -- -- -- --
Restricted Cash - Long Term -- -- -- -- --
Other Long Term Assets 31.760 32.260 30.620 35.920 32.430
Other Long Term Assets, Total 66.250 63.180 148.780 169.540 119.830
Total Assets 2,673.320 2,856.350 3,052.400 3,283.220 3,207.720
Accounts Payable 192.270 200.730 217.750 243.610 221.720
Payable/Accrued -- -- -- -- --
Accrued Expenses 136.570 144.700 145.910 148.730 144.200
Notes Payable/Short Term Debt 0.000 0.000 0.000 0.000 0.000
Current Port. of LT Debt/Capital Leases 30.870 34.140 381.860 380.030 380.320
Dividends Payable -- -- -- -- --
Customer Advances 36.580 24.330 25.770 30.370 34.210
Security Deposits -- -- -- -- --
Income Taxes Payable 27.570 18.600 24.070 18.250 27.930
Other Payables -- -- -- -- --
Deferred Income Tax - Current Liability 1.930 1.930 2.940 1.720 0.000
Discontinued Operations - Curr Liability -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Other Current liabilities, Total 66.070 44.850 52.780 50.340 62.140
Total Current Liabilities 425.790 424.420 798.310 822.720 808.370
Long Term Debt 945.570 1,141.000 848.920 915.180 1,218.790
Capital Lease Obligations -- -- -- -- --
Total Long Term Debt 945.570 1,141.000 848.920 915.180 1,218.790
Total Debt 976.440 1,175.140 1,230.770 1,295.210 1,599.110
Deferred Income Tax - LT Liability 90.840 102.720 170.140 185.690 164.820
Deferred Income Tax 90.840 102.720 170.140 185.690 164.820
Minority Interest 0 -- -- -- --
Reserves -- -- -- -- --
Pension Benefits - Underfunded 53.510 55.810 61.870 66.330 68.720
Other Long Term Liabilities 77.360 73.620 66.180 67.910 76.820
Discontinued Operations - Liabilities -- -- -- -- --
Other Liabilities, Total 130.870 129.430 128.050 134.230 145.540
Total Liabilities 1,593.050 1,797.570 1,945.410 2,057.820 2,337.520
Redeemable Preferred Stock 0.000 0.000 0.000 -- --
Redeemable Convertible Preferred Stock -- -- -- -- --
Redeemable Preferred Stock, Total 0.000 0.000 0.000 -- --
Preferred Stock - Non Redeemable -- -- -- -- --
Convertible Preferred Stock - Non Rdmbl -- -- -- -- --
Treasury Stock - Preferred -- -- -- -- --
General Partner -- -- -- -- --
Preferred Stock - Non Redeemable, Net -- -- -- -- --
Common Stock 1,120.930 992.180 945.890 935.460 616.360
Limited Partner -- -- -- -- --
Common Stock, Total 1,120.930 992.180 945.890 935.460 616.360
Additional Paid-In Capital -- -- -- -- --
Retained Earnings (Accumulated Deficit) 12.770 50.290 45.990 38.310 25.190
Treasury Stock - Common -- -- -- -- --
ESOP Debt Guarantee -- -- -- -- --
Unrealized Gain (Loss) -- -- -- -- --
Translation Adjustment -- -- -- -- --
Other Equity 0.000 (17.790) -- -- --
Minimum Pension Liability Adjustment -- -- -- -- --
Other Comprehensive Income (53.440) 34.090 115.120 251.630 228.660
Other Equity, Total (53.440) 16.300 115.120 251.630 228.660
Total Equity 1,080.270 1,058.780 1,106.990 1,225.400 870.210
Total Liabilities & Shareholders' Equity 2,673.320 2,856.350 3,052.400 3,283.220 3,207.720
Shares Outs - Common Stock Primary Issue 36.800 34.490 34.470 34.310 30.780
Shares Outstanding - Common Issue 2 -- -- -- -- --
Shares Outstanding - Common Issue 3 -- -- -- -- --
Shares Outstanding - Common Issue 4 -- -- -- -- --
Total Common Shares Outstanding 36.800 34.490 34.470 34.310 30.780
Treas Shares - Common Stock Prmry Issue -- 0.000 -- -- --
Treasury Shares - Common Issue 2 -- -- -- -- --
Treasury Shares - Common Issue 3 -- -- -- -- --
Treasury Shares - Common Issue 4 -- -- -- -- --
Shares Outstanding - Preferred Issue 1 -- -- -- -- --
Shares Outstanding - Preferred Issue 2 -- -- -- -- --
Shares Outstanding - Preferred Issue 3 -- -- -- -- --
Shares Outstanding - Preferred Issue 4 -- -- -- -- --
Shares Outstanding - Preferred Issue 5 -- -- -- -- --
Shares Outstanding - Preferred Issue 6 -- -- -- -- --
Total Preferred Shares Outstanding -- -- -- -- --
Treasury Shares - Preferred Issue 1 -- -- -- -- --
Treasury Shares - Preferred Issue 2 -- -- -- -- --
Treasury Shares - Preferred Issue 3 -- -- -- -- --
Treasury Shares - Preferred Issue 4 -- -- -- -- --
Treasury Shares - Preferred Issue 5 -- -- -- -- --
Treasury Shares - Preferred Issue 6 -- -- -- -- --
Full-Time Employees -- -- -- -- --
Part-Time Employees -- -- -- -- --
Number of Common Shareholders -- -- -- -- --
Accumulated Goodwill Amortization Suppl. -- -- -- -- --
Accumulated Intangible Amort, Suppl. 329.070 314.350 289.600 268.900 237.080
Deferred Revenue - Current 36.580 24.330 25.770 30.370 34.210
Deferred Revenue - Long Term -- -- -- -- --
Total Risk-Weighted Capital -- -- -- -- --
Tier 1 Capital % -- -- -- -- --
Total Capital % -- -- -- -- --
Trading Account -- -- -- -- --
Credit Exposure -- -- -- -- --
Non-Performing Loans -- -- -- -- --
Assets under Management -- -- -- -- --
Reported Total Assets -- -- -- -- --
Reported Total Liabilities -- -- -- -- --
Shareholders' Equity Excl. Stock Subscr. -- -- -- -- --
Reported Shareholder's Equity -- -- -- -- --
Reported Net Assets -- -- -- -- --
Reported Net Assets to Total Assets -- -- -- -- --
Reported Return on Assets -- -- -- -- --
Reported Return on Equity -- -- -- -- --
Cash Flow (Indirect) - Interim - Standardised in Millions of US Dollar [+] Add Item
Fiscal Period: 2009 Q1 2008 Q4 2008 Q3 2008 Q2 2008 Q1
Period End Date: 3/31/2009 12/31/2008 9/30/2008 6/30/2008 3/31/2008
Period Length: 3 Months 12 Months 9 Months 6 Months 3 Months
Update Type: Update Update Update Update Reclassified
Update Date: 3/31/2009 12/31/2008 9/30/2008 6/30/2008 3/31/2009
Source 10-Q 10-K 10-Q 10-Q 10-Q
Source Date: 5/5/2009 2/26/2009 11/4/2008 8/5/2008 5/5/2009
Complete Statement: Complete Complete Complete Complete Complete
Net Income/Starting Line (19.730) 28.060 23.750 16.080 0.950
Depreciation 36.240 173.670 133.300 89.470 44.320
Depreciation/Depletion 36.240 173.670 133.300 89.470 44.320
Amortization of Intangibles -- -- -- -- --
Amortization of Acquisition Costs -- -- -- -- --
Amortization 0 0 0 0 0
Deferred Taxes (7.650) (38.070) (27.470) (14.420) (19.230)
Accounting Change -- -- -- -- --
Discontinued Operations -- -- -- -- --
Extraordinary Item -- -- -- -- --
Unusual Items 9.960 -- -- -- 0.000
Purchased R&D -- 0.000 0.000 0.000 --
Equity in Net Earnings (Loss) -- -- -- -- --
Other Non-Cash Items 5.030 1.860 7.550 11.620 8.130
Non-Cash Items 14.990 1.860 7.550 11.620 8.130
Accounts Receivable 11.300 19.860 1.830 (15.190) (19.950)
Inventories 1.970 4.910 (19.100) (32.160) (16.240)
Prepaid Expenses -- -- -- -- --
Other Assets -- -- -- -- --
Accounts Payable (7.080) 7.710 15.550 12.480 5.390
Accrued Expenses -- -- -- -- --
Payable/Accrued 0.320 (6.550) 15.370 39.560 36.500
Taxes Payable -- -- -- -- --
Other Liabilities 12.380 1.690 5.440 13.010 16.540
Other Assets & Liabilities, Net -- -- -- -- --
Other Operating Cash Flow -- -- -- -- --
Changes in Working Capital 18.880 27.630 19.100 17.710 22.250
Cash from Operating Activities 42.730 193.150 156.220 120.450 56.420
Purchase of Fixed Assets (13.710) (63.430) (41.420) (28.970) (13.120)
Purchase/Acquisition of Intangibles -- -- -- -- --
Software Development Costs -- -- -- -- --
Capital Expenditures (13.710) (63.430) (41.420) (28.970) (13.120)
Acquisition of Business (1.220) (6.900) (0.100) (0.100) (0.100)
Sale of Business -- -- -- -- --
Sale of Fixed Assets -- -- -- -- --
Sale/Maturity of Investment -- 0.000 0.000 0.000 --
Investment, Net -- -- -- -- --
Purchase of Investments -- 0.000 -- -- --
Sale of Intangible Assets -- -- -- -- --
Intangible, Net -- -- -- -- --
Other Investing Cash Flow 0.660 3.250 1.380 1.380 0.900
Other Investing Cash Flow Items, Total (0.550) (3.650) 1.290 1.280 0.800
Cash from Investing Activities (14.270) (67.080) (40.140) (27.680) (12.320)
Other Financing Cash Flow (0.590) 0.500 (0.250) (0.070) 3.590
Financing Cash Flow Items (0.590) 0.500 (0.250) (0.070) 3.590
Cash Dividends Paid - Common -- -- -- -- --
Cash Dividends Paid - Preferred -- -- -- -- --
Total Cash Dividends Paid -- -- -- -- --
Sale/Issuance of Common 0.720 324.490 323.420 317.540 2.570
Repurchase/Retirement of Common 0 0 0 0 0
Common Stock, Net 0.720 324.490 323.420 317.540 2.570
Sale/Issuance of Preferred -- -- -- -- --
Repurchase/Retirement of Preferred -- -- -- -- --
Preferred Stock, Net -- -- -- -- --
Sale/Issuance of Common/Preferred -- -- -- -- --
Repurch./Retirement of Common/Preferred -- -- -- -- --
Options Exercised -- -- -- -- --
Warrants Converted -- -- -- -- --
Treasury Stock -- -- -- -- --
Issuance (Retirement) of Stock, Net 0.720 324.490 323.420 317.540 2.570
Short Term Debt Issued -- -- -- -- --
Short Term Debt Reduction -- -- -- -- --
Short Term Debt, Net -- -- -- -- --
Long Term Debt Issued -- 0.000 0.000 0.000 --
Long Term Debt Reduction (67.550) (388.370) (384.430) (350.750) (46.770)
Long Term Debt, Net (67.550) (388.370) (384.430) (350.750) (46.770)
Total Debt Issued -- -- -- -- --
Total Debt Reduction -- -- -- -- --
Issuance (Retirement) of Debt, Net (67.550) (388.370) (384.430) (350.750) (46.770)
Cash from Financing Activities (67.410) (63.380) (61.250) (33.280) (40.610)
Foreign Exchange Effects (3.350) (10.290) 0.570 0.700 0.040
Net Change in Cash (42.300) 52.400 55.400 60.190 3.530
Net Cash - Beginning Balance 144.390 91.990 91.990 91.990 91.990
Net Cash - Ending Balance 102.090 144.390 147.390 152.180 95.520
Cash Interest Paid 15.450 72.300 58.200 42.250 18.390
Cash Taxes Paid 1.490 26.380 16.700 13.560 3.900
Reported Cash from Operating Activities -- -- -- -- --
Reported Cash from Investing Activities -- -- -- -- --
Reported Cash from Financing Activities -- -- -- -- --
2007 Q4 2007 Q3 2007 Q2 2007 Q1 2006 Q4 2006 Q3 2006 Q2 2006 Q1 2005 Q4 2005 Q3
12/31/2007 9/30/2007 6/30/2007 3/31/2007 12/31/2006 9/30/2006 6/30/2006 3/31/2006 12/31/2005 9/30/2005
12 Months 9 Months 6 Months 3 Months 12 Months 9 Months 6 Months 3 Months 12 Months 9 Months
Update Update Update Update Update Update Update Update Update Update
12/31/2007 9/30/2007 6/30/2007 3/31/2007 12/31/2006 9/30/2006 6/30/2006 3/31/2006 12/31/2005 9/30/2005
10-K 10-Q 10-Q 10-Q 10-K 10-Q 10-Q 10-Q 10-K 10-Q
2/26/2008 11/7/2007 8/9/2007 5/8/2007 2/23/2007 11/6/2006 7/27/2006 5/4/2006 2/24/2006 11/4/2005
Complete Complete Complete Complete Complete Complete Complete Complete Complete Complete
(16.140) (20.150) (16.700) 7.180 33.760 26.490 17.270 7.070 33.060 16.130
126.440 85.330 47.160 11.460 46.230 34.270 22.290 10.940 51.570 38.790
126.440 85.330 47.160 11.460 46.230 34.270 22.290 10.940 51.570 38.790
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
0 0 0 0 0 0 0 0 0 0
(36.370) (47.420) (30.130) 1.680 1.620 2.780 (0.950) 0.240 (22.020) (16.310)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- 0.240 0.000 --
35.980 35.820 35.550 -- -- 0.000 0.000 -- 0.000 --
-- -- -- -- -- -- -- -- -- --
30.080 32.410 7.160 (2.470) 20.000 9.020 6.450 2.330 17.510 16.640
66.050 68.230 42.710 (2.470) 20.000 9.020 6.450 2.570 17.510 16.640
(40.720) (15.230) (12.600) (14.300) (3.280) 9.420 18.040 20.790 (14.180) (4.740)
19.420 2.800 17.980 1.670 (1.600) (8.550) (9.580) (3.060) (4.000) (5.200)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
0.200 (6.510) (7.300) (5.300) (1.770) 1.090 (3.620) (4.610) 9.770 7.610
-- -- -- -- -- -- -- -- -- --
10.030 24.200 25.810 8.960 (8.280) 3.620 1.140 2.640 4.430 0.360
-- -- -- -- -- -- -- -- -- --
4.420 (1.600) (4.000) (0.110) 8.080 8.850 5.730 0.820 3.480 (3.720)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(6.650) 3.660 19.890 (9.080) (6.840) 14.430 11.710 16.580 (0.500) (5.690)
133.330 89.650 62.920 8.770 94.770 86.990 56.770 37.390 79.620 49.550
(40.600) (30.170) (18.310) (8.620) (31.740) (25.880) (14.420) (6.250) (31.970) (10.260)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(40.600) (30.170) (18.310) (8.620) (31.740) (25.880) (14.420) (6.250) (31.970) (10.260)
(1,716.250) (1,716.140) (1,715.630) (0.150) (21.120) (7.320) (7.780) 0.000 0.000 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- 2.630 2.630
35.000 35.000 35.000 35.000 170.430 0.000 0.000 1.000 -- --
-- -- -- -- -- -- -- -- 0.000 --
0.000 0.000 -- -- (205.000) (170.430) -- -- -- 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
7.440 0.050 5.900 (5.740) 1.920 1.510 1.440 (0.710) (1.220) (0.850)
(1,673.810) (1,681.090) (1,674.730) 29.120 (53.760) (176.250) (6.330) 0.300 1.400 1.780
(1,714.420) (1,711.260) (1,693.040) 20.490 (85.500) (202.130) (20.750) (5.960) (30.570) (8.480)
(20.180) (22.010) (18.030) 1.610 0.950 0.350 8.310 4.280 (0.360) (0.360)
(20.180) (22.010) (18.030) 1.610 0.950 0.350 8.310 4.280 (0.360) (0.360)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
247.620 243.150 236.220 229.590 15.250 13.380 11.330 6.190 84.730 82.270
0 -- -- -- -- -- -- -- -- --
247.620 243.150 236.220 229.590 15.250 13.380 11.330 6.190 84.730 82.270
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
247.620 243.150 236.220 229.590 15.250 13.380 11.330 6.190 84.730 82.270
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- 0.000 -- 0.000 -- -- -- 0.000 0.000
1,159.020 1,159.030 1,159.030 -- 345.000 345.000 0.000 -- 14.800 0.000
(76.100) (37.280) (2.890) 0.000 (42.700) (42.700) (42.700) (34.890) (126.200) (122.700)
1,082.920 1,121.750 1,156.140 0.000 302.300 302.300 (42.700) (34.890) (111.400) (122.700)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
1,082.920 1,121.750 1,156.140 0.000 302.300 302.300 (42.700) (34.890) (111.400) (122.700)
1,310.360 1,342.890 1,374.330 231.200 318.490 316.020 (23.070) (24.410) (27.030) (40.800)
1.310 2.450 0.260 0.000 0.000 0.000 0.000 -- -- --
(269.420) (276.270) (255.530) 260.470 327.770 200.880 12.950 7.020 22.010 0.270
361.410 361.410 361.410 361.410 33.640 33.640 33.640 33.640 11.620 11.620
91.990 85.140 105.870 621.870 361.410 234.520 46.590 40.660 33.640 11.900
76.320 50.450 31.270 4.370 5.230 5.740 5.620 0.380 14.310 8.990
21.710 12.640 7.430 2.080 3.430 3.220 0.830 0.110 1.280 1.540
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
2007 Q4 2007 Q3 2007 Q2 2007 Q1 2006 Q4 2006 Q3 2006 Q2 2006 Q1 2005 Q4 2005 Q3
(4.1%) (3.4%) (0.1%) 10.0% 10.6% 14.6% 14.7% 20.8% 17.9% 4.9%
(1.6%) (1.3%) (0.0%) 5.8% 5.6% 7.9% 7.5% 7.4% 5.9% 1.6%
6.5% 4.7% 5.5% 4.1% 5.7% 9.1% 9.7% 10.2% 8.4% 5.4%
$33.3 $374.5 $30.4 $9.4 $8.0 $9.1 $7.9 $11.0 $12.9 $7.5
1,578.6 1,255.4 1,611.0 469.4 469.3 469.3 124.3 128.2 162.6 153.5
-- -- -- -- -- -- -- -- -- --
758.8 697.5 615.8 632.8 391.0 378.2 363.1 338.6 317.5 297.6
$2,370.6 $2,327.4 $2,257.3 $1,111.6 $868.3 $856.6 $495.3 $477.8 $493.0 $458.5
$0.62 $0.49 $0.39 $0.57 $0.74 $0.75 $1.25 $1.24 $1.12 $1.14
$1,464 $1,143 $874 $636 $644 $644 $620 $592 $553 $524
3,051 3,043 2,995 1,239 989 985 614 582 599 550
0.5x 0.4x 0.3x 0.5x 0.7x 0.7x 1.0x 1.0x 0.9x 1.0x
(0.5%) (0.4%) (0.0%) 2.7% 3.4% 4.4% 6.5% 6.8% 5.5% 1.7%
3,051 3,043 2,995 1,239 989 985 614 582 599 550
391 378 363 339 318 298 274 189 184 186
7.8x 8.0x 8.2x 3.7x 3.1x 3.3x 2.2x 3.1x 3.2x 3.0x
(4.1%) (3.4%) (0.1%) 10.0% 10.6% 14.6% 14.7% 20.8% 17.9% 4.9%
$487 $395 $318 $262 $267 $268 $262 $249 $234 $224
$226 $186 $150 $117 $116 $111 $109 $105 $101 $98
$95 $83 $72 $62 $59 $55 $52 $48 $47 $47
$126 $97 $71 $47 $46 $47 $48 $50 $52 $58
($16) ($12) ($3) $17 $18 $12 $10 $0 ($6) ($6)
$56 $40 $27 $20 $28 $42 $44 $46 $39 $27
6.5% 4.7% 5.5% 4.1% 5.7% 9.1% 9.7% 10.2% 8.4% 5.4%
$133 $97 $101 $66 $95 $117 $100 $93 $80 $75
($41) ($36) ($36) ($34) ($32) ($48) ($41) ($37) ($32) ($13)
$93 $61 $65 $32 $63 $69 $59 $57 $48 $62
(574.2%) (476.7%) (31090.5%) 94.6% 186.7% 160.0% 146.0% 144.4% 144.1% 680.0%
2005 Q2 2005 Q1 2004 Q4 2004 Q3 2004 Q2
6/30/2005 3/31/2005 12/31/2004 9/30/2004 6/30/2004
3 Months 3 Months 3 Months 3 Months 3 Months
Update Update Update Update Update
6/30/2005 3/31/2005 12/31/2004 9/30/2004 6/30/2004
10-Q 10-Q 10-K 10-Q/A 10-Q/A
8/3/2005 5/3/2005 3/11/2005 2/7/2005 2/7/2005
Complete Complete Complete Complete Complete
135.120 116.470 131.450 122.500 79.640
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
135.120 116.470 131.450 122.500 79.640
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
135.120 116.470 131.450 122.500 79.640
78.380 65.470 76.390 73.020 43.380
-- -- -- -- --
78.380 65.470 76.390 73.020 43.380
56.740 51.000 55.050 49.490 36.260
25.300 23.210 24.610 21.250 18.920
-- -- -- -- --
-- -- -- -- --
25.300 23.210 24.610 21.250 18.920
11.410 11.910 11.420 11.890 10.550
-- -- -- -- --
9.720 9.720 16.630 7.220 2.030
-- -- -- -- --
9.720 9.720 16.630 7.220 2.030
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- 6.400 0.000 0.000
0.000 0.390 3.250 1.570 0.050
-- -- 0.000 0.000 --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
0.000 0.390 9.650 1.570 0.050
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
124.810 110.700 138.700 114.950 74.940
10.310 5.770 (7.260) 7.560 4.700
(6.390) (4.570) (4.980) (5.150) (2.260)
-- -- -- -- --
(6.390) (4.570) (4.980) (5.150) (2.260)
0.090 0.000 0.010 0.020 0.110
-- -- (0.010) 0.010 0.010
0.090 0.000 0.000 0.040 0.120
-- -- -- -- --
(6.290) (4.560) (4.980) (5.110) (2.140)
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
0.450 0.100 0.100 0.250 (1.010)
0.450 0.100 0.100 0.250 (1.010)
4.470 1.310 (12.140) 2.700 1.550
(4.840) 0.490 (5.140) 1.030 0.730
9.310 0.820 (7.010) 1.670 0.820
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
9.310 0.820 (7.010) 1.670 0.820
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
9.310 0.820 (7.010) 1.670 0.820
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
9.310 0.820 (7.010) 1.670 0.820
9.310 0.820 (7.010) 1.670 0.820
22.810 21.450 21.210 20.980 20.850
0.410 0.040 (0.330) 0.080 0.040
0.410 0.040 (0.330) 0.080 0.040
-- -- 0.000 0.000 0.000
9.310 0.820 (7.010) 1.670 0.820
24.420 22.740 21.210 22.050 22.110
0.380 0.040 (0.330) 0.080 0.040
0.380 0.040 (0.330) 0.080 0.040
0.000 0.000 0.000 0.000 0.000
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
0.000 0.000 0.000 0.000 0.000
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
0.000 0.390 9.650 1.570 0.050
4.470 1.700 (2.490) 4.270 1.600
0.000 0.150 1.140 0.600 0.020
(4.840) 0.640 (4.000) 1.620 0.760
9.310 1.060 1.510 2.640 0.850
9.310 1.060 1.510 2.640 0.850
0.410 0.050 0.070 0.130 0.040
0.380 0.050 0.070 0.120 0.040
1.940 1.130 1.220 1.800 1.260
7.380 (0.310) (8.230) (0.130) (0.450)
0.320 (0.010) (0.390) (0.010) (0.020)
0.300 (0.010) (0.390) (0.010) (0.020)
-- -- -- -- --
6.390 4.570 4.980 5.150 2.260
-- -- -- -- --
3.430 3.260 2.900 3.210 2.360
-- -- -- -- --
-- -- -- -- --
9.720 9.720 16.630 7.220 2.030
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
11.410 11.910 11.420 11.890 10.550
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
2005 Q2 2005 Q1 2004 Q4 2004 Q3 2004 Q2
6/30/2005 3/31/2005 12/31/2004 9/30/2004 6/30/2004
Update Update Update Update Update
6/30/2005 3/31/2005 12/31/2004 9/30/2004 6/30/2004
10-Q 10-Q 10-K 10-Q/A 10-Q/A
8/3/2005 5/3/2005 3/11/2005 2/7/2005 2/7/2005
Complete Complete Complete Complete Complete
-- -- -- -- --
9.960 15.630 11.620 11.320 2.230
-- -- -- -- --
9.960 15.630 11.620 11.320 2.230
-- -- -- -- --
-- -- -- -- --
85.920 73.890 90.100 80.020 61.720
-- -- -- -- --
-- -- -- -- --
85.920 73.890 90.100 80.020 61.720
18.610 17.940 17.900 24.350 --
5.860 6.350 5.150 6.880 --
20.300 16.730 20.570 18.020 --
1.580 1.800 1.830 1.690 --
-- -- -- -- --
46.350 42.820 45.460 50.950 20.360
-- -- -- -- --
-- -- -- -- --
10.910 19.420 22.730 13.600 5.270
-- -- -- -- --
6.140 9.990 5.480 7.080 3.850
17.060 29.410 28.210 20.680 9.120
159.290 161.740 175.390 162.970 93.420
-- -- -- -- --
2.260 -- -- -- --
123.620 -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
125.880 -- -- -- --
(71.900) -- -- -- --
53.980 54.820 59.690 61.270 44.430
-- -- -- -- --
-- -- -- -- --
115.510 115.670 117.470 191.710 90.440
-- -- -- -- --
-- -- -- -- --
142.700 152.420 162.140 108.760 18.930
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
51.580 32.190 27.250 31.060 39.350
-- -- -- -- --
-- -- -- -- 128.310
13.000 15.260 15.210 13.530 9.990
64.580 47.450 42.460 44.580 177.640
536.060 532.110 557.150 569.300 424.860
-- -- -- -- --
39.560 32.410 37.440 34.130 22.820
16.720 15.640 13.950 15.840 10.920
0.000 0.000 0.000 0.000 21.000
8.270 8.540 42.890 9.580 25.430
-- -- -- -- --
19.120 19.850 22.990 10.890 11.240
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
19.120 19.850 22.990 10.890 11.240
83.670 76.440 117.270 70.440 91.410
167.980 255.490 242.590 300.230 140.230
-- -- -- -- --
167.980 255.490 242.590 300.230 140.230
176.250 264.030 285.480 309.820 186.660
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
10.780 11.300 12.870 13.070 11.030
-- -- -- -- --
10.780 11.300 12.870 13.070 11.030
262.430 343.230 372.720 383.740 242.670
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
291.460 215.810 211.920 206.900 205.760
-- -- -- -- --
291.460 215.810 211.920 206.900 205.760
-- -- -- -- --
(18.310) (27.630) (28.440) (21.440) (23.110)
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
0.490 0.690 0.950 0.090 (0.460)
0.490 0.690 0.950 0.090 (0.460)
273.640 188.870 184.430 185.560 182.190
536.060 532.110 557.150 569.300 424.860
22.810 21.760 21.330 21.150 20.980
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
22.810 21.760 21.330 21.150 20.980
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
19.120 19.850 22.990 10.890 11.240
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
-- -- -- -- --
$1.12
$5
506
0.9%
$506
536
0.9x
0.9%
536
182
2.9x
2.6%
$212
$94
$47
$56
($8)
$24
6.4%
$82
($11)
$71
$5
1487.1%
All Financial Reports
Badger Meter Inc
Income Statement - Annual -
Standardised in Millions of US
Dollar
Fiscal Period: 2008 2007 2006 2005 2004 2003
Period End Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2004 12/31/2003
Period Length: 12 Months 12 Months 12 Months 12 Months 12 Months 12 Months
Update Type: Update Update Update Restated Restated Update
Update Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2006 12/31/2006 12/31/2003
Source 10-K 10-K 10-K 10-K 10-K 10-K
Source Date: 3/4/2009 2/28/2008 3/6/2007 3/6/2007 3/6/2007 3/5/2004
Complete Statement: Complete Complete Complete Complete Complete Complete
Auditor Code: EY EY EY EY EY EY
Net Sales 279.550 234.820 229.750 203.640 188.660 183.990
Gross Revenue -- -- -- -- -- --
Sales Returns and Allowances -- -- -- -- -- --
Excise Tax Receipts -- -- -- -- -- --
Revenue 279.550 234.820 229.750 203.640 188.660 183.990
Interest Income, Non-Bank -- -- -- -- -- --
Other Revenue -- -- -- -- -- --
Other Revenue, Total -- -- -- -- -- --
Total Revenue 279.550 234.820 229.750 203.640 188.660 183.990
Cost of Revenue 181.090 153.420 153.130 130.220 123.590 123.470
Excise Taxes Payments -- -- -- -- -- --
Cost of Revenue, Total 181.090 153.420 153.130 130.220 123.590 123.470
Gross Profit 98.460 81.400 76.630 73.420 65.070 60.520
Selling/General/Administrative Expense 57.560 50.780 47.840 46.260 43.470 46.420
Labor & Related Expense -- -- -- -- -- --
Advertising Expense -- -- -- -- -- --
Selling/General/Admin. Expenses, Total 57.560 50.780 47.840 46.260 43.470 46.420
Research & Development 0 0 0 0 0 0
Depreciation -- -- -- -- -- --
Amortization of Intangibles -- -- -- -- -- --
Amortization of Acquisition Costs -- -- -- -- -- --
Depreciation/Amortization -- -- -- -- -- --
Interest Expense - Operating -- -- -- -- -- --
Interest Capitalized - Operating -- -- -- -- -- --
Interest Expense, Net - Operating -- -- -- -- -- --
Interest Income - Operating -- -- -- -- -- --
Investment Income - Operating -- -- -- -- -- --
Interest/Investment Income - Operating -- -- -- -- -- --
Interest Expense(Income) - Net Operating -- -- -- -- -- --
Interest Exp.(Inc.),Net-Operating, Total -- -- -- -- -- --
Purchased R&D Written-Off -- -- -- -- -- --
Restructuring Charge -- -- -- -- -- --
Litigation -- -- -- -- -- --
Impairment-Assets Held for Use -- -- -- -- -- --
Impairment-Assets Held for Sale -- -- -- -- -- --
Other Unusual Expense (Income) -- -- -- -- -- --
Unusual Expense (Income) -- -- -- -- -- --
Foreign Currency Adjustment -- -- -- -- -- --
Unrealized Losses (Gains) -- -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- -- --
Loss(Gain) on Sale of Assets - Operating -- -- -- -- -- --
Other Operating Expense -- -- -- -- -- --
Other, Net -- -- -- -- -- --
Other Operating Expenses, Total -- -- -- -- -- --
Total Operating Expense 238.650 204.200 200.970 176.480 167.060 169.890
Operating Income 40.900 30.620 28.790 27.160 21.600 14.100
Interest Expense - Non-Operating (1.350) (1.290) (1.300) (1.490) (1.280) (1.740)
Interest Capitalized - Non-Operating -- -- -- -- -- --
Interest Expense, Net Non-Operating (1.350) (1.290) (1.300) (1.490) (1.280) (1.740)
Interest Income - Non-Operating -- -- -- -- -- --
Investment Income - Non-Operating -- -- -- -- -- --
Interest/Invest Income - Non-Operating -- -- -- -- -- --
Interest Income(Exp), Net Non-Operating -- -- -- -- -- --
Interest Inc.(Exp.),Net-Non-Op., Total (1.350) (1.290) (1.300) (1.490) (1.280) (1.740)
Gain (Loss) on Sale of Assets -- -- -- -- -- --
Foreign Currency Adjustment -- -- -- -- -- --
Unrealized Gains (Losses) -- -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- -- --
Other Non-Operating Income (Expense) -- -- -- -- -- 0.990
Other, Net -- -- -- -- -- 0.990
Net Income Before Taxes 39.560 29.330 27.490 25.660 20.330 13.350
Provision for Income Taxes 14.470 10.940 10.920 9.500 8.270 5.770
Net Income After Taxes 25.080 18.390 16.570 16.160 12.060 7.580
Minority Interest -- -- -- -- -- --
Equity In Affiliates -- -- -- -- -- --
U.S. GAAP Adjustment -- -- -- -- -- --
Net Income Before Extra. Items 25.080 18.390 16.570 16.160 12.060 7.580
Accounting Change -- -- -- -- -- --
Discontinued Operations 0.000 (1.930) (9.020) (2.910) (2.420) --
Extraordinary Item -- -- -- -- -- --
Tax on Extraordinary Items -- -- -- -- -- --
Total Extraordinary Items 0.000 (1.930) (9.020) (2.910) (2.420) --
Net Income 25.080 16.460 7.550 13.250 9.630 7.580
Preferred Dividends -- -- -- -- -- --
General Partners' Distributions -- -- -- -- -- --
Miscellaneous Earnings Adjustment -- -- -- -- -- --
Pro Forma Adjustment -- -- -- -- -- --
Interest Adjustment - Primary EPS -- -- -- -- -- --
Total Adjustments to Net Income -- -- -- -- -- --
Income Available to Com Excl ExtraOrd 25.080 18.390 16.570 16.160 12.060 7.580
Income Available to Com Incl ExtraOrd 25.080 16.460 7.550 13.250 9.630 7.580
Basic Weighted Average Shares 14.560 14.210 13.870 13.490 13.190 12.900
Basic EPS Excluding Extraordinary Items 1.720 1.290 1.190 1.200 0.910 0.590
Basic EPS Including Extraordinary Items 1.720 1.160 0.540 0.980 0.730 0.590
Dilution Adjustment -- -- -- -- -- 0.000
Diluted Net Income 25.080 16.460 7.550 13.250 9.630 7.580
Diluted Weighted Average Shares 14.840 14.620 14.390 14.020 13.610 13.200
Diluted EPS Excluding ExtraOrd Items 1.690 1.260 1.150 1.150 0.890 0.570
Diluted EPS Including ExtraOrd Items 1.690 1.130 0.520 0.950 0.710 0.570
DPS - Common Stock Primary Issue 0.400 0.340 0.310 0.290 0.280 0.270
Dividends per Share - Com Stock Issue 2 -- -- -- -- -- --
Dividends per Share - Com Stock Issue 3 -- -- -- -- -- --
Dividends per Share - Com Stock Issue 4 -- -- -- -- -- --
Special DPS - Common Stock Primary Issue -- -- -- -- -- --
Special DPS - Common Stock Issue 2 -- -- -- -- -- --
Special DPS - Common Stock Issue 3 -- -- -- -- -- --
Special DPS - Common Stock Issue 4 -- -- -- -- -- --
Gross Dividends - Common Stock 5.860 4.880 4.330 3.920 3.630 3.430
(Gain) Loss on Sale of Assets, Suppl. -- -- -- -- -- --
Impairment-Assets Held for Sale, Suppl. -- -- -- -- -- --
Impairment-Assets Held for Use, Suppl. -- -- -- -- -- --
Litigation Charge, Supplemental -- -- -- -- -- --
Purchased R&D Written-Off, Supplemental -- -- -- -- -- --
Restructuring Charge, Supplemental -- -- -- -- -- --
Other Unusual Expense(Income), Suppl. -- -- -- -- -- --
Non-Recurring Items, Supplemental, Total -- -- -- -- -- --
Total Special Items -- -- -- -- -- --
Normalized Income Before Taxes 39.560 29.330 27.490 25.660 20.330 13.350
Effect of Special Items on Income Taxes -- -- -- -- -- --
Inc Tax Ex Impact of Sp Items 14.470 10.940 10.920 9.500 8.270 5.770
Normalized Income After Taxes 25.080 18.390 16.570 16.160 12.060 7.580
Normalized Inc. Avail to Com. 25.080 18.390 16.570 16.160 12.060 7.580
Basic Normalized EPS 1.720 1.290 1.190 1.200 0.910 0.590
Diluted Normalized EPS 1.690 1.260 1.150 1.150 0.890 0.570
Pro Forma Stock Compensation Expense -- -- -- 0.290 0.330 0.350
Net Income after Stock Based Comp. Exp. -- -- -- 12.960 9.310 7.220
Basic EPS after Stock Based Comp. Exp. -- -- -- 0.960 0.710 0.560
Diluted EPS after Stock Based Comp. Exp. -- -- -- 0.920 0.680 0.550
Stock-Based Compensation, Supplemental 1.300 1.200 1.000 -- -- --
Interest Expense, Supplemental 1.350 1.290 1.300 1.490 1.280 1.740
Interest Capitalized, Supplemental (0.650) (0.280) -- -- -- --
Depreciation, Supplemental 5.950 6.310 6.590 6.160 7.070 7.610
Funds From Operations - REIT -- -- -- -- -- --
Amort of Acquisition Costs, Supplemental -- -- -- -- -- --
Amort of Intangibles, Supplemental 1.100 0.160 0.420 0.200 0.150 0.160
Rental Expense, Supplemental 1.400 1.500 1.300 1.300 1.200 1.670
EPS, Supplemental -- -- -- -- -- --
Advertising Expense, Supplemental -- -- -- -- -- --
Equity in Affiliates, Supplemental -- -- -- -- -- --
Minority Interest, Supplemental -- -- -- -- -- --
Research & Development Exp, Supplemental 7.100 5.700 5.500 5.300 4.600 6.100
Audit Fees -- -- -- -- -- --
Audit-Related Fees -- -- -- -- -- --
Tax Fees -- -- -- -- -- --
All Other Fees -- -- -- -- -- --
Reported Recurring Revenue -- -- -- -- -- --
Reported Net Premiums Written -- -- -- -- -- --
Reported Total Revenue -- -- -- -- -- --
Reported Operating Revenue -- -- -- -- -- --
Reported Total Cost of Revenue -- -- -- -- -- --
Reported Total Sales, General & Admin. -- -- -- -- -- --
Reported Gross Profit 98.460 81.400 76.630 73.420 65.070 --
Reported Operating Profit -- -- -- -- -- --
Reported Operating Profit Margin -- -- -- -- -- --
Reported Ordinary Profit -- -- -- -- -- --
Reported Net Income After Tax -- -- -- -- -- --
Reported Basic EPS -- -- -- -- -- --
Reported Diluted EPS -- -- -- -- -- --
Reported Net Business Profits -- -- -- -- -- --
Balance Sheet (Differentiates) -
Annual - Standardised in Millions
of US Dollar
Fiscal Period: 2008 2007 2006 2005 2004 2003
Period End Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2004 12/31/2003
Update Type: Update Update Update Reclassified Update Reclassified
Update Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2006 12/31/2004 12/31/2004
Source 10-K 10-K 10-K 10-K 10-K 10-K
Source Date: 3/4/2009 2/28/2008 3/6/2007 3/6/2007 3/1/2005 3/1/2005
Complete Statement: Complete Complete Complete Complete Complete Complete
Auditor Code: EY EY EY EY EY EY
Cash 6.220 8.670 3.000 3.220 2.830 2.090
Cash & Equivalents -- -- -- -- -- --
Short Term Investments -- -- -- -- -- --
Cash and Short Term Investments 6.220 8.670 3.000 3.220 2.830 2.090
Accounts Receivable - Trade, Gross 36.330 31.170 29.820 -- -- --
Provision for Doubtful Accounts (0.560) (0.540) (0.540) -- -- --
Accounts Receivable - Trade, Net 35.770 30.640 29.280 27.060 26.880 26.300
Notes Receivable - Short Term -- -- -- -- -- --
Receivables - Other -- -- -- -- -- --
Total Receivables, Net 35.770 30.640 29.280 27.060 26.880 26.300
Inventories - Finished Goods 13.480 8.230 9.120 7.250 14.120 8.010
Inventories - Work In Progress 10.990 10.660 10.300 9.050 9.050 8.490
Inventories - Raw Materials 14.840 15.210 13.870 11.050 12.470 13.150
Inventories - Other -- -- -- -- -- --
LIFO Reserve -- -- -- -- -- --
Total Inventory 39.320 34.090 33.290 27.350 35.650 29.650
Prepaid Expenses 2.320 3.450 3.180 2.180 2.020 1.190
Restricted Cash - Current -- -- -- -- -- --
Deferred Income Tax - Current Asset 2.910 3.080 3.740 3.430 4.010 3.760
Discountinued Operations - Current Asset -- 0.000 6.880 9.330 -- --
Other Current Assets -- -- -- -- -- --
Other Current Assets, Total 2.910 3.080 10.610 12.760 4.010 3.760
Total Current Assets 86.530 79.930 79.360 72.560 71.380 63.000
Buildings - Gross 45.520 39.450 27.700 24.120 28.250 28.070
Land/Improvements - Gross 7.100 7.180 6.340 6.920 3.490 3.360
Machinery/Equipment - Gross 81.320 79.050 79.220 73.810 75.560 72.650
Construction in Progress - Gross -- -- -- -- -- --
Leases - Gross -- -- -- -- -- --
Natural Resources - Gross -- -- -- -- -- --
Other Property/Plant/Equipment - Gross -- -- -- -- -- --
Property/Plant/Equipment, Total - Gross 133.930 125.680 113.250 104.840 107.300 104.080
Accumulated Depreciation, Total (72.110) (71.100) (68.540) (64.510) (65.280) (61.240)
Property/Plant/Equipment, Total - Net 61.820 54.580 44.710 40.340 42.020 42.840
Goodwill - Gross -- -- -- -- -- --
Accumulated Goodwill Amortization -- -- -- -- -- --
Goodwill, Net 6.960 6.960 6.960 6.580 7.100 7.090
Intangibles - Gross 27.070 1.420 1.420 1.290 -- --
Accumulated Intangible Amortization (2.040) (0.950) (0.790) (0.630) -- --
Intangibles, Net 25.030 0.480 0.640 0.660 1.160 1.340
LT Investment - Affiliate Companies -- -- -- -- -- --
LT Investments - Other -- -- -- -- -- --
Long Term Investments -- -- -- -- -- --
Note Receivable - Long Term -- -- -- -- -- --
Deferred Charges -- -- -- -- -- --
Pension Benefits - Overfunded -- -- 0.000 17.730 17.290 16.240
Defered Income Tax - Long Term Asset 9.310 3.440 3.510 0.000 -- --
Discontinued Operations - LT Asset -- 0.000 0.000 4.000 -- --
Restricted Cash - Long Term -- -- -- -- -- --
Other Long Term Assets 5.710 4.920 4.210 4.000 4.010 3.350
Other Long Term Assets, Total 15.020 8.350 7.720 25.730 21.300 19.590
Total Assets 195.360 150.300 139.380 145.870 142.960 133.850
Accounts Payable 13.230 11.360 10.600 9.830 11.400 14.900
Payable/Accrued -- -- -- -- -- --
Accrued Expenses 8.710 5.990 6.180 5.960 6.170 5.920
Notes Payable/Short Term Debt 10.000 10.840 15.090 5.900 17.540 3.540
Current Port. of LT Debt/Capital Leases 9.680 2.740 1.940 7.430 5.350 5.650
Dividends Payable -- -- -- -- -- --
Customer Advances -- -- -- -- -- --
Security Deposits -- -- -- -- -- --
Income Taxes Payable 7.850 8.360 0.620 1.650 0.980 2.580
Other Payables -- -- -- -- -- --
Deferred Income Tax - Current Liability -- -- -- -- -- --
Discontinued Operations - Curr Liability -- 0.000 8.320 5.820 -- --
Other Current Liabilities 1.330 1.920 2.950 3.050 3.820 3.770
Other Current liabilities, Total 9.180 10.280 11.900 10.520 4.800 6.350
Total Current Liabilities 50.790 41.210 45.710 39.640 45.250 36.350
Long Term Debt 5.500 3.130 5.930 15.360 14.820 24.450
Capital Lease Obligations -- -- -- -- -- --
Total Long Term Debt 5.500 3.130 5.930 15.360 14.820 24.450
Total Debt 25.170 16.710 22.970 28.690 37.710 33.640
Deferred Income Tax - LT Liability 0.130 0.240 0.200 6.580 7.440 5.700
Deferred Income Tax 0.130 0.240 0.200 6.580 7.440 5.700
Minority Interest -- -- -- -- -- --
Reserves -- -- -- -- -- --
Pension Benefits - Underfunded 26.850 13.120 15.170 10.230 11.390 12.180
Other Long Term Liabilities 1.060 0.630 0.560 0.630 -- --
Discontinued Operations - Liabilities -- -- -- -- -- --
Other Liabilities, Total 27.910 13.750 15.730 10.870 11.390 12.180
Total Liabilities 84.340 58.330 67.560 72.450 78.900 78.680
Redeemable Preferred Stock -- -- -- -- -- --
Redeemable Convertible Preferred Stock -- -- -- -- -- --
Redeemable Preferred Stock, Total -- -- -- -- -- --
Preferred Stock - Non Redeemable -- -- -- -- -- --
Convertible Preferred Stock - Non Rdmbl -- -- -- -- -- --
Treasury Stock - Preferred -- -- -- -- -- --
General Partner -- -- -- -- -- --
Preferred Stock - Non Redeemable, Net -- -- -- -- -- --
Common Stock 21.070 20.900 20.550 20.110 9.870 9.690
Limited Partner -- -- -- -- -- --
Common Stock, Total 21.070 20.900 20.550 20.110 9.870 9.690
Additional Paid-In Capital 31.560 24.660 19.430 13.320 18.310 15.230
Retained Earnings (Accumulated Deficit) 107.890 89.060 77.480 74.260 64.930 58.930
Treasury Stock - Common (32.170) (32.780) (32.860) (32.920) (30.010) (28.680)
ESOP Debt Guarantee (0.660) (0.680) (0.740) (1.360) (1.070) (1.290)
Unrealized Gain (Loss) -- -- -- -- -- --
Translation Adjustment -- -- -- -- -- --
Other Equity -- -- -- -- -- --
Minimum Pension Liability Adjustment -- -- -- -- -- --
Other Comprehensive Income (16.670) (9.190) (12.040) 0.000 2.020 1.280
Other Equity, Total (16.670) (9.190) (12.040) 0.000 2.020 1.280
Total Equity 111.020 91.970 71.820 73.420 64.070 55.170
Total Liabilities & Shareholders' Equity 195.360 150.300 139.380 145.870 142.960 133.850
Shares Outs - Common Stock Primary Issue 14.810 14.520 14.150 13.700 13.440 13.170
Shares Outstanding - Common Issue 2 -- -- -- -- -- --
Shares Outstanding - Common Issue 3 -- -- -- -- -- --
Shares Outstanding - Common Issue 4 -- -- -- -- -- --
Total Common Shares Outstanding 14.810 14.520 14.150 13.700 13.440 13.170
Treas Shares - Common Stock Prmry Issue 6.270 6.380 6.400 6.420 6.300 6.220
Treasury Shares - Common Issue 2 -- -- -- -- -- --
Treasury Shares - Common Issue 3 -- -- -- -- -- --
Treasury Shares - Common Issue 4 -- -- -- -- -- --
Shares Outstanding - Preferred Issue 1 -- -- -- -- -- --
Shares Outstanding - Preferred Issue 2 -- -- -- -- -- --
Shares Outstanding - Preferred Issue 3 -- -- -- -- -- --
Shares Outstanding - Preferred Issue 4 -- -- -- -- -- --
Shares Outstanding - Preferred Issue 5 -- -- -- -- -- --
Shares Outstanding - Preferred Issue 6 -- -- -- -- -- --
Total Preferred Shares Outstanding -- -- -- -- -- --
Treasury Shares - Preferred Issue 1 -- -- -- -- -- --
Treasury Shares - Preferred Issue 2 -- -- -- -- -- --
Treasury Shares - Preferred Issue 3 -- -- -- -- -- --
Treasury Shares - Preferred Issue 4 -- -- -- -- -- --
Treasury Shares - Preferred Issue 5 -- -- -- -- -- --
Treasury Shares - Preferred Issue 6 -- -- -- -- -- --
Full-Time Employees 1,224.000 1,132.000 1,113.000 1,052.000 1,073.000 1,065.000
Part-Time Employees -- -- -- -- -- --
Number of Common Shareholders 797.000 631.000 -- 590.000 560.000 535.000
Accumulated Goodwill Amortization Suppl. -- -- -- -- -- --
Accumulated Intangible Amort, Suppl. 2.040 0.950 0.790 0.630 0.600 --
Deferred Revenue - Current -- -- -- -- -- --
Deferred Revenue - Long Term -- -- -- -- -- --
Total Risk-Weighted Capital -- -- -- -- -- --
Tier 1 Capital % -- -- -- -- -- --
Total Capital % -- -- -- -- -- --
Trading Account -- -- -- -- -- --
Credit Exposure -- -- -- -- -- --
Non-Performing Loans -- -- -- -- -- --
Assets under Management -- -- -- -- -- --
Reported Total Assets -- -- -- -- -- --
Reported Total Liabilities -- -- -- -- -- --
Shareholders' Equity Excl. Stock Subscr. -- -- -- -- -- --
Reported Shareholder's Equity -- -- -- -- -- --
Reported Net Assets -- -- -- -- -- --
Reported Net Assets to Total Assets -- -- -- -- -- --
Reported Return on Assets -- -- -- -- -- --
Reported Return on Equity -- -- -- -- -- --
Cash Flow (Indirect) - Annual - Standardised in Millions of US Dollar [+] Add Item
Fiscal Period: 2008 2007 2006 2005 2004 2003
Period End Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2004 12/31/2003
Period Length: 12 Months 12 Months 12 Months 12 Months 12 Months 12 Months
Update Type: Update Update Update Update Reclassified Reclassified
Update Date: 12/31/2008 12/31/2007 12/31/2006 12/31/2005 12/31/2005 12/31/2005
Source 10-K 10-K 10-K 10-K 10-K 10-K
Source Date: 3/4/2009 2/28/2008 3/6/2007 3/6/2006 3/6/2006 3/6/2006
Complete Statement: Complete Complete Complete Complete Complete Complete
Auditor Code: EY EY EY EY EY EY
Net Income/Starting Line 25.080 16.460 7.550 13.250 9.630 7.580
Depreciation 5.950 6.310 6.590 6.160 7.070 7.610
Depreciation/Depletion 5.950 6.310 6.590 6.160 7.070 7.610
Amortization of Intangibles 1.100 0.160 0.420 0.200 0.150 0.160
Amortization of Acquisition Costs -- -- -- -- -- --
Amortization 1.100 0.160 0.420 0.200 0.150 0.160
Deferred Taxes (1.490) (1.150) (2.080) (0.320) 1.520 0.820
Accounting Change -- -- -- -- -- --
Discontinued Operations -- -- -- -- -- --
Extraordinary Item -- -- -- -- -- --
Unusual Items (0.990) (0.500) 1.370 -- -- --
Purchased R&D -- -- -- -- -- --
Equity in Net Earnings (Loss) -- -- -- -- -- --
Other Non-Cash Items 4.670 4.370 4.150 2.400 1.060 2.550
Non-Cash Items 3.680 3.870 5.520 2.400 1.060 2.550
Accounts Receivable (6.030) 0.300 1.370 (4.340) (0.170) (3.100)
Inventories (5.580) 0.240 (1.530) 2.690 (5.350) (3.610)
Prepaid Expenses 0.370 (0.060) 0.300 (0.340) (0.790) 0.100
Other Assets -- -- -- -- -- --
Accounts Payable -- -- -- -- -- --
Accrued Expenses -- -- -- -- -- --
Payable/Accrued -- -- -- -- -- --
Taxes Payable -- -- -- -- -- --
Other Liabilities 3.960 2.140 (1.380) (1.340) (6.830) 3.130
Other Assets & Liabilities, Net -- -- -- -- -- --
Other Operating Cash Flow -- -- -- -- -- --
Changes in Working Capital (7.270) 2.630 (1.240) (3.330) (13.130) (3.480)
Cash from Operating Activities 27.050 28.280 16.750 18.360 6.300 15.220
Purchase of Fixed Assets (13.240) (15.970) (11.060) (9.090) (5.580) (5.210)
Purchase/Acquisition of Intangibles (25.650) 0.000 0.000 -- -- --
Software Development Costs -- -- -- -- -- --
Capital Expenditures (38.890) (15.970) (11.060) (9.090) (5.580) (5.210)
Acquisition of Business 0 0 0 0 0 --
Sale of Business 1.630 3.190 0.000 -- -- --
Sale of Fixed Assets -- -- -- -- -- --
Sale/Maturity of Investment -- -- -- -- -- --
Investment, Net -- -- -- -- -- --
Purchase of Investments -- -- -- -- -- --
Sale of Intangible Assets -- -- -- -- -- --
Intangible, Net -- -- -- -- -- --
Other Investing Cash Flow (0.910) (0.340) (0.520) (0.270) (0.730) (0.120)
Other Investing Cash Flow Items, Total 0.720 2.850 (0.520) (0.270) (0.730) (0.120)
Cash from Investing Activities (38.160) (13.120) (11.580) (9.360) (6.320) (5.330)
Other Financing Cash Flow 3.990 2.000 2.940 -- -- --
Financing Cash Flow Items 3.990 2.000 2.940 -- -- --
Cash Dividends Paid - Common (5.850) (4.870) (4.330) (3.920) (3.630) (3.430)
Cash Dividends Paid - Preferred -- -- -- -- -- --
Total Cash Dividends Paid (5.850) (4.870) (4.330) (3.920) (3.630) (3.430)
Sale/Issuance of Common 0.180 0.170 0.580 1.290 0.820 0.610
Repurchase/Retirement of Common -- 0.000 0.000 (3.320) (1.710) (1.070)
Common Stock, Net 0.180 0.170 0.580 (2.040) (0.900) (0.460)
Sale/Issuance of Preferred -- -- -- -- -- --
Repurchase/Retirement of Preferred -- -- -- -- -- --
Preferred Stock, Net -- -- -- -- -- --
Sale/Issuance of Common/Preferred -- -- -- -- -- --
Repurch./Retirement of Common/Preferred -- -- -- -- -- --
Options Exercised 2.050 1.520 3.060 2.430 1.950 1.210
Warrants Converted -- -- -- -- -- --
Treasury Stock -- -- -- -- -- --
Issuance (Retirement) of Stock, Net 2.220 1.690 3.640 0.400 1.050 0.750
Short Term Debt Issued -- -- -- -- -- --
Short Term Debt Reduction -- -- -- -- -- --
Short Term Debt, Net (0.760) (7.960) 8.970 -- -- --
Long Term Debt Issued 15.000 0.000 0.000 10.000 0.000 27.970
Long Term Debt Reduction (5.690) (1.940) (14.920) (7.380) (9.680) (17.710)
Long Term Debt, Net 9.310 (1.940) (14.920) (5.610) 3.890 (7.120)
Total Debt Issued -- -- -- -- -- --
Total Debt Reduction -- -- -- -- -- --
Issuance (Retirement) of Debt, Net 8.560 (9.900) (5.950) (5.610) 3.890 (7.120)
Cash from Financing Activities 8.920 (11.080) (3.700) (9.130) 1.310 (9.800)
Foreign Exchange Effects (0.260) (0.450) (0.830) 1.700 (0.550) (1.780)
Net Change in Cash (2.450) 3.620 0.650 1.570 0.750 (1.690)
Net Cash - Beginning Balance 8.670 5.050 4.400 2.830 2.090 3.780
Net Cash - Ending Balance 6.220 8.670 5.050 4.400 2.830 2.090
Cash Interest Paid 1.540 1.700 1.610 2.270 1.630 2.070
Cash Taxes Paid 10.860 4.740 10.850 6.920 7.770 4.130
Reported Cash from Operating Activities -- -- -- -- -- --
Reported Cash from Investing Activities -- -- -- -- -- --
Reported Cash from Financing Activities -- -- -- -- -- --
Depreciation $7 $6 $7 $6 $7 $8
% of Revenues 2.5% 2.8% 3.1% 3.1% 3.8% 4.2%
2002 2001 2000 1999 1998 1997 1996 1995 1994 1993
12/31/2002 12/31/2001 12/31/2000 12/31/1999 12/31/1998 12/31/1997 12/31/1996 12/31/1995 12/31/1994 12/31/1993
Update Restated Restated Update Update Update Update Update Update Restated
12/31/2002 12/31/2002 12/31/2001 12/31/1999 12/31/1998 12/31/1997 12/31/1996 12/31/1995 12/31/1994 12/31/1994
10-K 10-K 10-K405 10-K405 10-K405 10-K405 -- -- -- --
3/21/2003 3/21/2003 2/28/2002 3/29/2000 3/26/1999 3/25/1998 -- -- -- --
Complete Complete Complete Complete Complete Complete Complete Complete Complete Complete
EY EY EY EY EY EY -- -- -- --
3.780 3.410 4.240 3.750 2.370 1.060 1.120 1.180 0.370 0.870
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
3.780 3.410 4.240 3.750 2.370 1.060 1.120 1.180 0.370 0.870
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
22.140 18.700 19.010 24.280 19.810 19.190 15.500 13.660 14.430 11.560
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- 0.000 0.000 0.000 0.000 0.000
22.140 18.700 19.010 24.280 19.810 19.190 15.500 13.660 14.430 11.560
7.570 5.260 3.870 4.080 5.270 4.100 -- -- -- --
8.310 8.190 8.090 8.350 10.090 10.870 -- -- -- --
9.310 8.040 7.670 6.580 7.040 6.630 -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
25.180 21.490 19.640 19.010 22.400 21.600 17.510 15.830 18.470 17.990
1.220 0.770 0.950 0.940 1.060 0.690 0.920 0.750 0.740 0.730
-- -- -- -- -- -- -- -- -- --
3.060 2.590 -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
3.060 2.590 -- -- -- -- -- -- -- --
55.380 46.950 43.830 47.980 45.650 42.540 35.050 31.420 34.000 31.160
24.580 20.860 20.530 19.550 18.360 12.900 12.270 11.350 10.720 10.640
2.990 2.550 2.620 2.760 2.970 2.790 2.770 2.760 2.760 2.760
71.230 68.030 66.560 65.420 58.610 48.710 42.070 40.990 39.460 37.250
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
98.800 91.440 89.720 87.730 79.930 64.410 57.110 55.100 52.940 50.650
(55.330) (50.320) (47.120) (45.620) (42.520) (40.420) (37.750) (37.710) (36.320) (34.020)
43.470 41.120 42.590 42.120 37.410 23.980 19.360 17.390 16.620 16.630
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
5.700 0.550 -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
1.110 0.230 1.100 1.100 1.450 0.650 0.880 1.220 1.630 1.300
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- 1.400 3.890 3.240 6.110 2.490 3.150 3.110 2.970
17.450 8.970 5.440 5.790 6.260 6.750 7.100 5.820 5.310 4.730
-- -- 3.670 2.210 2.930 2.260 1.260 1.540 1.330 0.940
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
3.350 3.560 -- -- -- -- -- -- -- --
20.810 12.530 10.500 11.900 12.430 15.120 10.850 10.510 9.750 8.640
126.460 101.380 98.020 103.090 96.950 82.300 66.130 60.530 61.990 57.710
11.040 8.890 6.500 10.500 10.170 7.200 7.100 4.230 4.620 2.850
-- -- -- -- -- -- -- -- -- --
6.020 2.990 6.590 9.630 9.910 8.970 6.690 4.940 4.210 3.160
20.360 5.130 17.770 11.700 14.290 11.250 2.630 5.520 10.440 12.580
5.980 3.140 5.250 4.890 0.030 0.000 0.000 0.000 0.000 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
1.570 0.190 0.900 0.110 0.480 1.260 0.970 0.550 0.170 0.550
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
3.600 3.450 -- -- -- -- -- -- -- --
5.160 3.640 0.900 0.110 0.480 1.260 0.970 0.550 0.170 0.550
48.560 23.780 37.010 36.830 34.880 28.670 17.400 15.240 19.430 19.140
13.050 20.500 5.940 11.490 2.600 0.930 1.090 1.000 1.200 1.400
-- -- -- -- -- -- -- -- -- --
13.050 20.500 5.940 11.490 2.600 0.930 1.090 1.000 1.200 1.400
39.380 28.760 28.960 28.080 16.920 12.170 3.730 6.520 11.640 13.980
4.710 2.540 -- -- -- 0.000 0.000 0.000 0.000 0.000
4.710 2.540 -- -- -- 0.000 0.000 0.000 0.000 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
12.060 11.550 11.750 11.760 11.620 11.230 -- -- -- --
-- -- -- -- -- -- 11.010 12.120 12.010 11.100
-- -- -- -- -- -- -- -- -- --
12.060 11.550 11.750 11.760 11.620 11.230 11.010 12.120 12.010 11.100
78.370 58.370 54.700 60.080 49.100 40.830 29.500 28.360 32.640 31.640
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
4.760 4.680 4.610 4.530 3.500 3.350 3.270 1.610 1.600 1.590
-- -- -- -- -- -- -- -- -- --
4.760 4.680 4.610 4.530 3.500 3.350 3.270 1.610 1.600 1.590
18.170 16.170 14.710 13.380 12.730 8.320 6.800 7.830 7.710 6.690
54.780 50.740 50.540 46.450 39.200 33.060 28.200 24.550 22.170 20.140
(28.020) (26.680) (24.240) (18.750) (4.980) (2.340) (0.580) (0.360) (0.360) (0.390)
(1.540) (1.900) (2.300) (2.600) (2.610) (0.920) (1.050) (1.470) (1.770) (1.960)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(0.060) 0.000 -- -- -- -- -- -- -- --
(0.060) 0.000 -- -- -- -- -- -- -- --
48.100 43.000 43.320 43.010 47.850 41.470 36.640 32.160 29.350 26.070
126.460 101.380 98.020 103.090 96.950 82.300 66.140 60.530 62.000 57.710
12.880 12.720 12.830 13.360 10.150 9.780 9.710 9.550 9.510 9.120
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
12.880 12.720 12.830 13.360 10.150 9.780 9.710 9.550 9.510 9.120
6.170 5.990 5.610 4.770 3.420 -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
1,025.000 936.000 956.000 989.000 956.000 972.000 -- -- -- --
-- -- -- -- -- -- -- -- -- --
494.000 509.000 530.000 550.000 -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
2002 2001 2000 1999 1998 1997 1996 1995 1994 1993
12/31/2002 12/31/2001 12/31/2000 12/31/1999 12/31/1998 12/31/1997 12/31/1996 12/31/1995 12/31/1994 12/31/1993
12 Months 12 Months 12 Months 12 Months 12 Months 12 Months 12 Months 12 Months 12 Months 12 Months
Update Update Update Update Update Update Update Update Update Update
12/31/2002 12/31/2001 12/31/2000 12/31/1999 12/31/1998 12/31/1997 12/31/1996 12/31/1995 12/31/1994 12/31/1993
10-K 10-K405 10-K405 10-K405 10-K405 10-K405 -- -- -- --
3/21/2003 2/28/2002 3/28/2001 3/29/2000 3/26/1999 3/25/1998 -- -- -- --
Complete Complete Complete Complete Complete Complete Complete Complete Complete Complete
EY EY EY EY EY EY -- -- -- --
7.270 3.360 6.940 9.700 8.250 6.520 5.130 3.720 3.220 2.160
7.880 6.480 5.930 5.280 4.500 3.730 3.520 3.520 3.470 3.370
7.880 6.480 5.930 5.280 4.500 3.730 3.520 3.520 3.470 3.370
0.100 0.320 0.150 0.360 0.180 0.230 0.600 0.880 0.970 0.930
-- -- -- -- -- -- -- -- -- --
0.100 0.320 0.150 0.360 0.180 0.230 0.600 0.880 0.970 0.930
1.990 1.350 0.820 0.720 (0.670) (1.010) 0.280 (0.210) (0.330) (0.400)
-- -- -- -- -- 0.000 0.000 0.000 0.000 0.000
-- -- -- -- -- 0.000 0.000 0.000 0.000 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(7.870) (3.090) 1.040 0.870 1.410 0.610 (0.850) (0.010) (0.060) 0.460
(7.870) (3.090) 1.040 0.870 1.410 0.610 (0.850) (0.010) (0.060) 0.460
1.320 0.310 5.270 (4.460) (0.620) (3.700) (1.840) 0.770 (2.870) (0.360)
(0.340) (1.850) (1.320) 3.400 (0.810) (4.090) (1.670) 2.630 (0.480) (3.310)
(0.350) 0.190 (0.010) 0.120 (0.370) 0.230 (0.170) (0.010) 0.000 0.060
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
2.240 1.530 (5.560) (0.320) 3.140 2.660 4.880 0.730 2.430 0.070
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
2.870 0.170 (1.620) (1.270) 1.340 (4.900) 1.200 4.120 (0.920) (3.550)
12.230 8.590 13.250 15.650 15.010 5.180 9.880 12.030 6.340 2.970
(5.910) (5.010) (6.400) (9.980) (17.930) (8.350) (5.380) (4.490) (3.550) (3.120)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(5.910) (5.010) (6.400) (9.980) (17.930) (8.350) (5.380) (4.490) (3.550) (3.120)
(8.560) -- -- -- -- -- -- -- -- --
-- -- -- -- -- 0.000 0.000 0.000 0.000 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(0.170) 0.110 0.080 (0.650) 1.890 (3.620) (0.550) (0.600) (0.280) (0.090)
(8.730) 0.110 0.080 (0.650) 1.890 (3.620) (0.550) (0.600) (0.280) (0.090)
(14.650) (4.900) (6.330) (10.640) (16.030) (11.970) (5.930) (5.090) (3.830) (3.210)
-- -- -- -- -- 0.000 0.000 0.000 0.000 0.000
-- -- -- -- -- 0.000 0.000 0.000 0.000 0.000
(3.230) (3.160) (2.850) (2.450) (2.110) (1.670) (1.480) (1.330) (1.200) (1.070)
-- -- -- -- -- -- -- -- -- --
(3.230) (3.160) (2.850) (2.450) (2.110) (1.670) (1.480) (1.330) (1.200) (1.070)
1.060 0.460 -- -- -- 0.000 0.000 0.000 0.000 0.000
(1.600) (2.440) (5.490) (13.810) (2.660) (1.760) (0.220) 0.000 0.000 0.000
(0.530) (1.980) (5.490) (13.810) (2.660) (1.760) (0.220) 0.000 0.000 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
0.980 0.830 1.020 1.460 4.260 1.600 0.640 0.130 0.320 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
0.440 (1.150) (4.470) (12.350) 1.610 (0.160) 0.420 0.130 0.320 0.000
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
0.000 21.700 0.000 15.400 -- 0.000 0.000 0.000 0.000 0.000
(9.660) (9.260) (5.190) (1.640) -- 0.000 0.000 0.000 0.000 0.000
5.570 (0.200) 0.880 11.170 2.840 8.550 (2.940) (4.920) (2.150) 1.320
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
5.570 (0.200) 0.880 11.170 2.840 8.550 (2.940) (4.920) (2.150) 1.320
2.780 (4.510) (6.440) (3.640) 2.340 6.720 (4.000) (6.120) (3.020) 0.250
-- -- -- -- -- 0.000 0.000 0.000 0.000 0.000
0.370 (0.830) 0.490 1.380 1.320 (0.070) (0.050) 0.810 (0.510) 0.000
3.410 4.240 3.750 2.370 1.060 -- -- -- -- --
3.780 3.410 4.240 3.750 2.370 -- -- -- -- --
1.660 1.390 2.260 1.260 0.860 0.440 0.380 0.770 0.850 0.640
0.760 0.620 1.840 5.440 6.470 3.420 2.350 2.140 2.380 0.980
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
2002 2001 2000 1999 1998 1997 1996 1995 1994 1993
16.9% 7.8% 16.1% 20.3% 19.9% 17.8% 16.0% 12.7% 12.3% 8.7%
7.2% 3.4% 6.7% 10.0% 10.0% 9.9% 8.5% 6.0% 5.6% 4.0%
1.4% (3.3%) 1.6% 7.8% 8.5% 8.2% 4.1% 1.0% (0.7%) (4.0%)
$26.3 $8.3 $23.0 $16.6 $14.3 $11.3 $2.6 $5.5 $10.4 $12.6
13.1 20.5 5.9 11.5 2.6 0.9 1.1 1.0 1.2 1.4
-- -- -- -- -- -- -- -- -- --
48.1 43.0 43.3 43.0 47.9 41.5 36.6 32.2 29.4 26.1
$87.5 $71.8 $72.3 $71.1 $64.8 $53.7 $40.4 $38.7 $41.0 $40.1
$1.91 $1.93 $2.03 $2.12 $2.22 $2.44 $2.87 $2.81 $2.42 $2.11
$7 $3 $7 $10 $8 $7 $5 $4 $3 $2
167 139 146 151 144 131 116 109 99 85
4.3% 2.4% 4.7% 6.4% 5.7% 5.0% 4.4% 3.4% 3.2% 2.6%
$167 $139 $146 $151 $144 $131 $116 $109 $99 $85
126 101 98 103 97 82 66 61 62 58
1.3x 1.4x 1.5x 1.5x 1.5x 1.6x 1.8x 1.8x 1.6x 1.5x
5.7% 3.3% 7.1% 9.4% 8.5% 7.9% 7.8% 6.1% 5.2% 3.8%
16.9% 7.8% 16.1% 20.3% 19.9% 17.8% 16.0% 12.7% 12.3% 8.7%
$56 $45 $53 $59 $57 $49 $43 $39 $36 $32
$43 $38 $42 $43 $43 $30 $27 $26 $25 $22
$0 $0 $0 $0 $0 $7 $6 $6 $6 $6
$8 $7 $6 $6 $5 $4 $4 $4 $4 $4
$4 $2 $4 $6 $5 $4 $3 $2 $2 $1
$1 ($2) $1 $5 $5 $3 $2 $0 ($0) ($2)
1.4% (3.3%) 1.6% 7.8% 8.5% 8.3% 4.1% 1.0% (0.7%) (4.0%)
$7 $3 $7 $10 $8 $7 $5 $4 $3 $2
86.9% 106.5% 98.7% 58.5% (35.4%) (48.6%) 87.7% 202.7% 86.9% (6.9%)
2002 2001 2000 1999 1998 1997 1996 1995 1994 1993
$167 $139 $146 $151 $144 $131 $116 $109 $99 $85
20.8% (5.4%) (3.0%) 4.9% 10.0% 12.7% 6.8% 9.6% 17.3% 2.9%
$7 $3 $7 $10 $8 $7 $5 $4 $3 $2
$3 $3 $3 $2 $2 $2 $1 $1 $1 $1
$4 $0 $4 $7 $6 $5 $4 $2 $2 $1
55.6% 6.0% 58.9% 74.7% 74.4% 74.4% 71.2% 64.2% 62.6% 50.7%
16.9% 7.8% 16.1% 20.3% 19.9% 17.8% 16.0% 12.7% 12.3% 8.7%
9.4% 0.5% 9.5% 15.2% 14.8% 13.2% 11.3% 8.1% 7.7% 4.4%
$4 $2 $4 $6 $5 $4 $3 $2 $2 $1
36.5% 32.9% 35.3% 38.1% 38.3% 36.0% 37.2% 37.1% 35.4% 34.4%
$8 $7 $6 $6 $5 $4 $4 $4 $4 $4
4.8% 4.9% 4.2% 3.7% 3.3% 3.0% 3.6% 4.1% 4.5% 5.1%
($6) ($5) ($6) ($10) ($18) ($8) ($5) ($4) ($4) ($3)
3.5% 3.6% 4.4% 6.6% 12.5% 6.4% 4.6% 4.1% 3.6% 3.7%
$22 $19 $19 $24 $20 $19 $16 $14 $14 $12
25 21 20 19 22 22 18 16 18 18
11 9 7 11 10 7 7 4 5 3
$36 $31 $32 $33 $32 $34 $26 $25 $28 $27
21.7% 22.6% 22.0% 21.7% 22.3% 25.7% 22.3% 23.3% 28.5% 31.6%
1992 1991 1990 1989
12/31/1992 12/31/1991 12/31/1990 12/31/1989
12 Months 12 Months 12 Months 12 Months
Update Update Update Update
12/31/1992 12/31/1991 12/31/1990 12/31/1989
-- -- -- --
-- -- -- --
Complete Complete Complete Complete
-- -- -- --
82.110 78.420 77.100 72.270
-- -- -- --
-- -- -- --
-- -- -- --
82.110 78.420 77.100 72.270
-- -- -- --
-- -- -- --
-- -- -- --
82.110 78.420 77.100 72.270
52.390 49.190 46.680 44.540
-- -- -- --
52.390 49.190 46.680 44.540
29.720 29.220 30.420 27.730
21.220 19.600 19.580 17.910
-- -- -- --
-- -- -- --
21.220 19.600 19.580 17.910
6.480 6.250 5.900 4.890
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
80.090 75.050 72.150 67.350
2.010 3.370 4.950 4.920
(0.720) (0.960) (1.160) (0.980)
-- -- -- --
(0.720) (0.960) (1.160) (0.980)
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
(0.720) (0.960) (1.160) (0.980)
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
(0.140) 0.010 (0.280) (0.140)
(0.140) 0.010 (0.280) (0.140)
1.160 2.420 3.510 3.800
0.360 0.770 1.180 1.420
0.800 1.650 2.330 2.370
-- -- -- --
-- -- -- --
-- -- -- --
0.800 1.650 2.330 2.370
(4.680) 0.000 0.000 0.000
-- -- -- --
-- -- -- --
-- -- -- --
(4.680) 0.000 0.000 0.000
(3.880) 1.650 2.330 2.370
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
0.800 1.650 2.330 2.370
(3.880) 1.650 2.330 2.370
13.630 13.620 12.870 12.350
0.060 0.120 0.180 0.190
(0.280) 0.120 0.180 0.190
0.000 0.000 0.000 0.000
(3.880) 1.650 2.330 2.370
13.630 13.620 12.870 12.350
0.060 0.120 0.180 0.190
(0.280) 0.120 0.180 0.190
0.080 0.080 0.080 0.070
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
1.160 2.420 3.510 3.800
-- -- -- --
0.360 0.770 1.180 1.420
0.800 1.650 2.330 2.370
0.800 1.650 2.330 2.370
0.060 0.120 0.180 0.190
0.060 0.120 0.180 0.190
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
0.720 0.960 1.160 0.980
-- -- -- --
3.190 3.060 2.950 2.850
-- -- -- --
-- -- -- --
0.960 0.910 0.870 0.340
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
6.480 6.250 5.900 4.890
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
$1 $2 $2 $2
82 78 77 72
1.0% 2.1% 3.0% 3.3%
54 51 51 47
29 28 26 NA
1.8x 1.8x 2.0x NA
$11 $10 $2 $5
$2 $2 $10 $5
$25 $29 $28 $26
$38 $41 $41 $37
$4 $5 $5 $3
($4) ($3) ($5) ($4)
$0 $2 $0 ($1)
$1 $2 $2 $2
$1 $2 $2 $2
$1 $1 $1 $1
($0) $1 $1 $2
NA 39.4% 59.2% 63.7%
($2) ($1) $1 $2
(2.6%) (0.8%) 1.5% 2.4%
$0 $1 $1 $1
31.0% 31.8% 33.6% 37.4%
$4 $4 $4 $3
5.1% 5.1% 5.0% 4.4%
2007 Q3 2007 Q2 2007 Q1 2006 Q4 2006 Q3 2006 Q2 2006 Q1 2005 Q4 2005 Q3 2005 Q2
9/30/2007 6/30/2007 3/31/2007 12/31/2006 9/30/2006 6/30/2006 3/31/2006 12/31/2005 9/30/2005 6/30/2005
9 Months 6 Months 3 Months 12 Months 9 Months 6 Months 3 Months 12 Months 9 Months 6 Months
Update Update Update Update Update Reclassified Update Update Reclassified Reclassified
9/30/2007 6/30/2007 3/31/2007 12/31/2006 9/30/2006 6/30/2007 3/31/2006 12/31/2005 9/30/2006 6/30/2006
10-Q 10-Q 10-Q 10-K 10-Q 10-Q 10-Q 10-K 10-Q 10-Q
10/24/2007 8/6/2007 4/20/2007 3/6/2007 10/31/2006 8/6/2007 4/26/2006 3/6/2006 10/31/2006 8/7/2006
Complete Complete Complete Complete Complete Complete Complete Complete Complete Complete
13.790 8.040 2.570 7.550 7.760 8.280 4.230 13.250 11.530 7.720
4.870 3.370 1.720 6.590 5.000 3.460 1.750 6.160 4.720 3.450
4.870 3.370 1.720 6.590 5.000 3.460 1.750 6.160 4.720 3.450
0.120 0.080 0.040 0.420 0.240 0.180 0.130 0.200 0.150 0.120
-- -- -- -- -- -- -- -- -- --
0.120 0.080 0.040 0.420 0.240 0.180 0.130 0.200 0.150 0.120
(0.010) (0.010) (0.020) (2.080) (0.030) (0.020) (0.010) (0.320) (0.030) (0.030)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(0.500) (0.500) -- 1.370 1.290 0.000 -- 0.000 0.000 --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
2.680 1.760 1.030 4.150 3.200 2.370 1.700 2.400 1.540 1.680
2.190 1.270 1.030 5.520 4.490 2.370 1.700 2.400 1.540 1.680
(4.350) (7.400) (2.510) 1.370 (10.460) (7.370) (4.340) (4.340) (7.830) (8.410)
(1.530) (0.520) (0.080) (1.530) (0.390) (3.870) (0.840) 2.690 1.800 0.350
0.120 (0.690) (0.760) 0.300 (0.280) (0.710) (0.820) (0.340) (0.510) (0.790)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
5.750 6.440 5.370 (1.380) (0.060) (0.290) 0.870 (1.340) 2.910 4.570
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(0.020) (2.160) 2.030 (1.240) (11.180) (12.240) (5.120) (3.330) (3.630) (4.280)
20.950 10.590 7.370 16.750 6.280 2.030 2.680 18.360 14.280 8.650
(12.660) (9.900) (3.690) (11.060) (7.940) (5.540) (2.030) (9.090) (5.540) (2.300)
0.000 -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(12.660) (9.900) (3.690) (11.060) (7.940) (5.540) (2.030) (9.090) (5.540) (2.300)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
3.190 3.190 -- -- -- 0.000 -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(0.530) (0.010) (0.030) (0.520) (0.260) (0.120) (0.220) (0.270) (0.290) (0.410)
2.670 3.180 (0.030) (0.520) (0.260) (0.120) (0.220) (0.270) (0.290) (0.410)
(9.990) (6.720) (3.720) (11.580) (8.200) (5.660) (2.250) (9.360) (5.830) (2.710)
1.470 0.910 0.530 2.940 2.500 2.330 1.240 -- 0.000 0.000
1.470 0.910 0.530 2.940 2.500 2.330 1.240 -- 0.000 0.000
(3.570) (2.280) (1.130) (4.330) (3.210) (2.080) (1.040) (3.920) (2.900) (1.880)
-- -- -- -- -- -- -- -- -- --
(3.570) (2.280) (1.130) (4.330) (3.210) (2.080) (1.040) (3.920) (2.900) (1.880)
0.130 0.100 0.040 0.580 0.370 0.310 0.040 1.290 0.840 0.580
-- -- -- 0.000 0.000 -- 0.000 (3.320) (2.960) (1.650)
0.130 0.100 0.040 0.580 0.370 0.310 0.040 (2.040) (2.120) (1.080)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
1.160 0.720 0.400 3.060 2.330 2.020 1.250 2.430 1.290 0.630
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
1.290 0.810 0.440 3.640 2.690 2.340 1.290 0.400 (0.830) (0.450)
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(8.370) (0.060) (4.350) 8.970 12.400 11.580 0.620 (8.230) (7.920) (10.100)
-- -- -- 0.000 0.000 -- -- 10.000 10.000 10.000
(1.450) (0.960) (0.540) (14.920) (12.500) (11.110) (1.030) (7.380) (6.890) (5.070)
(1.450) (0.960) (0.540) (14.920) (12.500) (11.110) (1.030) 2.620 3.110 4.930
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
(9.820) (1.020) (4.880) (5.950) (0.100) 0.480 (0.410) (5.610) (4.810) (5.170)
(10.630) (1.570) (5.050) (3.700) 1.880 3.050 1.080 (9.130) (8.540) (7.500)
(0.350) (0.050) (0.040) (0.830) (0.090) (0.310) (0.140) 1.700 0.330 0.870
(0.030) 2.250 (1.430) 0.650 (0.120) (0.890) 1.370 1.570 0.250 (0.690)
5.050 5.050 5.050 4.400 4.400 4.400 4.400 2.830 2.830 2.830
5.020 7.290 3.610 5.050 4.280 3.510 5.770 4.400 3.080 2.140
-- -- -- 1.610 -- -- -- 2.270 -- --
-- -- -- 10.850 -- -- -- 6.920 -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
-- -- -- -- -- -- -- -- -- --
2007 Q3 2007 Q2 2007 Q1 2006 Q4 2006 Q3 2006 Q2 2006 Q1 2005 Q4 2005 Q3 2005 Q2
20.1% 17.4% 17.6% 22.6% 25.2% 38.6% 43.9% 42.8% 39.5% 26.1%
10.4% 9.1% 9.0% 11.4% 12.1% 18.1% 19.9% 19.2% 17.4% 11.2%
51.7% 49.1% 51.3% 57.7% 53.6% 197.5% 198.3% 196.4% 159.6% 11.0%
$13.1 $21.2 $12.8 $17.0 $25.4 $25.6 $15.7 $13.3 $16.5 $14.2
3.7 4.2 5.4 5.9 6.5 7.0 15.7 15.4 15.9 17.9
-- -- -- -- -- -- -- -- -- --
85.4 80.1 74.1 71.8 82.2 83.4 78.4 73.4 71.1 68.5
$102.2 $105.5 $92.3 $94.8 $114.1 $115.9 $109.7 $102.1 $103.6 $100.6
$2.25 $2.16 $2.43 $2.42 $1.98 $2.76 $3.40 $3.62 $3.57 $2.67
$17 $14 $14 $17 $18 $26 $29 $27 $25 $15
230 228 224 230 226 320 373 370 370 268
7.2% 6.4% 6.2% 7.2% 7.9% 8.3% 7.8% 7.4% 6.6% 5.8%
$230 $228 $224 $230 $226 $320 $373 $370 $370 $268
152 155 144 139 159 160 154 146 148 146
1.5x 1.5x 1.6x 1.6x 1.4x 2.0x 2.4x 2.5x 2.5x 1.8x
10.9% 9.4% 9.6% 11.9% 11.3% 16.5% 18.9% 18.8% 16.6% 10.6%
152 155 144 139 159 160 154 146 148 146
82 83 78 73 71 68 66 64 62 59
1.8x 1.9x 1.8x 1.9x 2.2x 2.3x 2.3x 2.3x 2.4x 2.5x
20.1% 17.4% 17.6% 22.6% 25.2% 38.6% 43.9% 42.8% 39.5% 26.1%
$114 $109 $107 $112 $108 $245 $264 $262 $229 $92
$38 $36 $35 $35 $35 $24 $38 $38 $51 $62
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$7 $7 $7 $7 $7 $6 $6 $6 $7 $7
$10 $9 $9 $11 $10 $16 $18 $17 $18 $13
$59 $57 $56 $59 $56 $199 $202 $200 $154 $10
$13 $21 $13 $17 $25 $26 $16 $13 $17 $14
$4 $4 $5 $6 $6 $7 $16 $15 $16 $18
$85 $80 $74 $72 $82 $83 $78 $73 $71 $68
$102 $105 $92 $95 $114 $116 $110 $102 $104 $101
51.7% 49.1% 51.3% 57.7% 53.6% 197.5% 198.3% 196.4% 159.6% 11.0%
$31 $25 $21 $17 $10 $12 $17 $18 $16 $12
($16) ($15) ($13) ($11) ($11) ($12) ($10) ($9) ($7) ($5)
$16 $10 $9 $6 ($1) ($1) $7 $9 $9 $6
$17 $14 $14 $17 $18 $26 $29 $27 $25 $15
94.6% 68.3% 63.1% 34.3% (6.3%) (2.2%) 25.2% 33.8% 35.4% 41.3%
2005 Q1 2004 Q4 2004 Q3 2004 Q2
3/31/2005 12/31/2004 9/30/2004 6/30/2004
3 Months 3 Months 3 Months 3 Months
Update Update Update Reclassified
3/31/2005 12/31/2004 9/30/2004 6/30/2005
10-Q 10-K 10-Q 10-Q
4/27/2005 3/1/2005 10/28/2004 8/8/2005
Complete Complete Complete Complete
54.430 48.520 53.340 53.550
-- -- -- --
-- -- -- --
-- -- -- --
54.430 48.520 53.340 53.550
-- -- -- --
-- -- -- --
-- -- -- --
54.430 48.520 53.340 53.550
35.470 32.550 35.440 36.570
-- -- -- --
35.470 32.550 35.440 36.570
18.960 15.970 17.900 16.980
12.820 12.320 11.320 11.610
-- -- -- --
-- -- -- --
12.820 12.320 11.320 11.610
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
48.290 44.870 46.760 48.180
6.140 3.650 6.580 5.370
(0.460) (0.320) (0.410) (0.450)
-- -- -- --
(0.460) (0.320) (0.410) (0.450)
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
(0.460) (0.320) (0.410) (0.450)
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
0.340 (0.300) (0.110) (0.070)
0.340 (0.300) (0.110) (0.070)
6.030 3.040 6.060 4.840
2.470 2.220 2.670 1.860
3.560 0.820 3.390 2.980
-- -- -- --
-- -- -- --
-- -- -- --
3.560 0.820 3.390 2.980
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
3.560 0.820 3.390 2.980
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
3.560 0.820 3.390 2.980
3.560 0.820 3.390 2.980
13.400 13.260 13.230 13.150
0.270 0.060 0.260 0.230
0.270 0.060 0.260 0.230
0.000 0.000 0.000 0.000
3.560 0.820 3.390 2.980
13.880 13.260 13.710 13.580
0.260 0.060 0.250 0.220
0.260 0.060 0.250 0.220
0.070 0.070 0.070 0.070
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
0.940 -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
6.030 3.040 6.060 4.840
-- -- -- --
2.470 2.220 2.670 1.860
3.560 0.820 3.390 2.980
3.560 0.820 3.390 2.980
0.270 0.060 0.260 0.230
0.260 0.060 0.250 0.220
0.080 0.040 0.090 0.090
3.480 0.770 3.300 2.890
0.260 0.060 0.250 0.220
0.250 0.060 0.240 0.220
-- -- -- --
0.460 0.320 0.410 0.450
-- -- -- --
1.740 1.700 3.560 1.770
-- -- -- --
-- -- -- --
0.050 0.100 0.070 0.040
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
2005 Q1 2004 Q4 2004 Q3 2004 Q2
3/31/2005 12/31/2004 9/30/2004 6/30/2004
Update Update Update Update
3/31/2005 12/31/2004 9/30/2004 6/30/2004
10-Q 10-K 10-Q 10-Q
4/27/2005 3/1/2005 10/28/2004 7/29/2004
Complete Complete Complete Complete
2.380 2.830 2.020 2.860
-- -- -- --
-- -- -- --
2.380 2.830 2.020 2.860
-- -- -- --
-- -- -- --
32.140 26.880 31.020 29.840
-- -- -- --
-- -- -- --
32.140 26.880 31.020 29.840
13.560 14.120 11.510 11.180
9.410 9.050 9.850 9.200
11.920 12.470 10.850 10.520
-- -- -- --
-- -- -- --
34.890 35.650 32.220 30.900
3.000 2.020 1.650 1.760
-- -- -- --
3.990 4.010 3.780 3.760
-- -- -- --
-- -- -- --
3.990 4.010 3.780 3.760
76.400 71.380 70.680 69.120
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
107.390 107.300 105.780 104.410
(66.330) (65.280) (64.380) (62.830)
41.070 42.020 41.400 41.580
-- -- -- --
-- -- -- --
6.930 7.100 6.750 6.960
-- -- -- --
-- -- -- --
1.200 1.160 1.220 1.240
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
16.900 17.290 17.530 15.760
-- -- -- --
-- -- -- --
-- -- -- --
4.100 4.010 3.530 3.610
21.000 21.300 21.060 19.370
146.600 142.960 141.110 138.270
15.500 11.400 13.840 14.430
-- -- -- --
4.620 6.170 6.590 5.860
18.410 17.540 8.910 8.210
5.400 5.350 5.660 5.740
-- -- -- --
-- -- -- --
-- -- -- --
2.560 0.980 3.500 3.240
-- -- -- --
-- -- -- --
-- -- -- --
3.730 3.820 3.890 3.810
6.290 4.800 7.390 7.050
50.220 45.250 42.390 41.290
11.630 14.820 19.800 20.950
-- -- -- --
11.630 14.820 19.800 20.950
35.440 37.710 34.370 34.900
7.420 7.440 5.760 5.730
7.420 7.440 5.760 5.730
-- -- -- --
-- -- -- --
11.040 11.390 10.900 10.930
-- -- -- --
-- -- -- --
11.040 11.390 10.900 10.930
80.310 78.900 78.860 78.900
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
9.920 9.870 4.900 4.880
-- -- -- --
9.920 9.870 4.900 4.880
19.020 18.310 21.540 21.080
67.550 64.930 65.040 62.580
(30.560) (30.010) (29.320) (29.160)
(0.920) (1.070) (1.070) (1.070)
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
1.270 2.020 1.150 1.050
1.270 2.020 1.150 1.050
66.280 64.070 62.250 59.370
146.600 142.960 141.110 138.270
13.400 13.440 13.160 13.300
-- -- -- --
-- -- -- --
-- -- -- --
13.400 13.440 13.160 13.300
6.300 6.300 6.220 6.220
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --