CPB Valuation Bremer_012213

0 79980 75860 75860 76760 76760 77190 77190 77070

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: 7,882.0 Cost Of Goods Sold Gross Profit 4,820.0 3,178.0 4,536.0 3,050.0 4,526.0 3,150.0 4,616.0 3,103.0 4,715.0 2,992.0 4,858.0 3,024.0 Selling General & Admin Exp. R & D Exp. Depreciation & Amort. Other Operating Expense/(Income) 1,770.0 115.0 - 1,668.0 114.0 1.0 1,663.0 123.0 3.0 1,619.0 129.0 5.0 1,631.0 125.0 9.0 1,641.0 124.0 (20.0) Other Operating Exp., Total 1,885.0 1,783.0 1,789.0 1,753.0 1,765.0 1,745.0 Operating Income 1,293.0 1,267.0 1,361.0 1,350.0 1,227.0 1,279.0 Interest Expense Interest and Invest. Income Net Interest Exp. (167.0) 8.0 (159.0) (110.0) 4.0 (106.0) (112.0) 6.0 (106.0) (122.0) 11.0 (111.0) (114.0) 8.0 (106.0) (120.0) 9.0 (111.0) Currency Exchange Gains (Loss) Other Non-Operating Inc. (Exp.) EBT Excl. Unusual Items (1.0) (6.0) 1,127.0 7.0 1,168.0 (1.0) (5.0) 1,234.0 3.0 1,124.0 (29.0) 1,254.0 1,139.0 Restructuring Charges Merger & Related Restruct. Charges Impairment of Goodwill Asset Writedown Other Unusual Items EBT Incl. Unusual Items (182.0) (22.0) (12.0) (63.0) (10.0) (5.0) (51.0) (15.0) For the Fiscal Period Ending Currency (6.0) (67.0) 939.0 1,079.0 1,242.0 268.0 671.0 347.0 732.0 398.0 844.0 366.0 802.0 342.0 764.0 326.0 744.0 Earnings of Discontinued Ops. Extraord. Item & Account. Change Net Income to Company 494.0 1,165.0 4.0 736.0 844.0 802.0 764.0 744.0 Minority Int. in Earnings Net Income 1,165.0 736.0 844.0 3.0 805.0 10.0 774.0 10.0 754.0 Income Tax Expense Earnings from Cont. Ops. Pref. Dividends and Other Adj. - - - - (3.0) (3.0) (3.0) 1,168.0 1,106.0 1,070.0 22.0 12.0 14.0 9.0 5.0 3.0 1,143.0 649.0 724.0 720.0 830.0 830.0 796.0 796.0 769.0 769.0 751.0 751.0 Per Share Items Basic EPS Basic EPS Excl. Extra Items Weighted Avg. Basic Shares Out. $3.06 1.74 373.0 $2.06 2.05 352.0 $2.44 2.44 340.0 $2.44 2.44 326.0 $2.43 2.43 317.0 $2.38 2.38 315.5 Diluted EPS Diluted EPS Excl. Extra Items Weighted Avg. Diluted Shares Out. $3.03 1.72 377.0 $2.04 2.03 354.0 $2.42 2.42 343.0 $2.42 2.42 329.0 $2.41 2.41 319.0 $2.37 2.37 317.5 Normalized Basic EPS Normalized Diluted EPS $1.89 1.87 $2.07 2.06 $2.31 2.28 $2.38 2.35 $2.25 2.23 $2.29 2.27 $0.88 28.2% $1.0 47.6% $1.08 43.2% $1.15 47.0% $1.16 48.2% $1.16 49.1% 1,564.0 1,293.0 1,293.0 1,611.0 28.5% 178.0 60.0 238.0 45.0 (15.0) 30.0 1,531.0 1,267.0 1,267.0 1,578.0 32.2% 157.0 46.0 203.0 151.0 (7.0) 144.0 1,612.0 1,361.0 1,361.0 1,660.0 32.0% 299.0 45.0 344.0 39.0 15.0 54.0 1,615.0 1,350.0 1,350.0 1,665.0 31.3% 242.0 78.0 320.0 45.0 1.0 46.0 1,486.0 1,228.0 1,227.0 1,534.0 30.9% 242.0 55.0 297.0 39.0 6.0 45.0 1,573.0 1,283.0 1,279.0 NA 30.5% 242.0 55.0 297.0 39.0 6.0 45.0 704.4 4.0 (21.0) Sep-29-2010 RS REP 730.0 4.0 (19.0) Sep-28-2011 RS REP 783.8 4.0 13.0 Sep-27-2012 RC REP 774.3 1.0 13.0 Sep-27-2012 NC REP 712.5 2.0 18.0 Sep-27-2012 O REP 721.9 NA Dec-05-2012 O LTM 1,162.0 608.0 115.0 47.0 24.3 22.7 1,077.0 591.0 114.0 47.0 16.3 30.7 1,058.0 605.0 123.0 48.0 16.4 31.6 1,007.0 612.0 129.0 50.0 16.5 33.5 1,020.0 611.0 125.0 48.0 14.7 33.3 1,013.0 628.0 124.0 NA - 83.0 83.0 84....
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