ENR Valuation Bremer_031213

0 43310 39998 39998 42483 42483 46457 46457 45672

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: her Operating Expense/(Income) 1,280.8 91.7 - 1,118.5 90.5 - 1,227.0 97.1 - 1,380.1 108.3 - 1,344.6 112.5 - 1,329.4 111.5 - 1,372.5 1,209.0 1,324.1 1,488.4 1,457.1 1,440.9 692.7 653.3 695.2 664.3 680.8 694.1 (181.3) (144.7) (125.4) (121.4) (121.4) (127.3) 4.5 (122.8) (130.9) 4.5 (126.4) For the Fiscal Period Ending Currency Other Operating Exp., Total Operating Income Interest Expense Interest and Invest. Income Net Interest Exp. (181.3) Currency Exchange Gains (Loss) Other Non-Operating Inc. (Exp.) EBT Excl. Unusual Items (144.7) (10.7) 500.7 Restructuring Charges Merger & Related Restruct. Charges Impairment of Goodwill Other Unusual Items EBT Incl. Unusual Items - - (125.4) (21.0) 487.6 (26.4) 543.4 (20.1) (10.9) 511.9 (2.7) 3.3 558.6 (0.4) (7.6) 559.7 (38.6) (3.7) (79.0) (7.0) (51.4) (19.9) 406.0 6.8 565.4 473.2 445.3 543.4 Income Tax Expense Earnings from Cont. Ops. 143.9 329.3 147.5 297.8 140.4 403.0 144.8 261.2 156.5 408.9 150.8 394.9 Earnings of Discontinued Ops. Extraord. Item & Account. Change Net Income to Company 329.3 297.8 403.0 261.2 408.9 394.9 Minority Int. in Earnings Net Income 329.3 297.8 403.0 261.2 408.9 394.9 - - - - - - 329.3 329.3 297.8 297.8 403.0 403.0 261.2 261.2 408.9 408.9 394.9 394.9 Per Share Items Basic EPS Basic EPS Excl. Extra Items Weighted Avg. Basic Shares Out. $5.72 5.72 57.6 $4.77 4.77 62.4 $5.76 5.76 70.0 $3.75 3.75 69.6 $6.3 6.3 64.9 $6.19 6.19 63.8 Diluted EPS Diluted EPS Excl. Extra Items Weighted Avg. Diluted Shares Out. $5.59 5.59 58.9 $4.72 4.72 63.1 $5.72 5.72 70.5 $3.72 3.72 70.3 $6.22 6.22 65.7 $6.1 6.1 64.6 Normalized Basic EPS Normalized Diluted EPS $5.43 5.31 $4.88 4.83 $4.85 4.82 $4.6 4.55 $5.38 5.31 $5.48 5.41 NA NA NA NA NA NA NA NA $0.4 6.1% $0.8 12.6% 828.7 706.7 692.7 857.5 30.4% 52.7 64.2 116.9 30.1 (3.1) 27.0 777.8 666.4 653.3 810.0 33.1% 100.3 55.4 155.7 (13.0) 4.8 (8.2) 828.6 708.8 695.2 859.1 25.8% 75.4 66.3 141.7 (8.1) 6.8 (1.3) 840.4 685.6 664.3 873.0 35.7% 38.6 79.8 118.4 38.8 (12.4) 26.4 840.3 703.6 680.8 871.1 2...
View Full Document

This document was uploaded on 03/20/2014 for the course FINC 490 at Xavier.

Ask a homework question - tutors are online