EL Valuation Bremer

Template period type currency units standard annual

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: onths Jun-30-2011 USD 12 months Jun-30-2012 USD LTM 12 months Dec-31-2012 USD Revenue Other Revenue Total Revenue 7,910.8 7,910.8 7,323.8 7,323.8 7,795.8 7,795.8 8,810.0 8,810.0 9,713.6 9,713.6 9,981.9 9,981.9 Cost Of Goods Sold Gross Profit 1,996.8 5,914.0 1,874.8 5,449.0 1,821.5 5,974.3 1,931.1 6,878.9 1,994.3 7,719.3 2,015.0 7,966.9 Selling General & Admin Exp. R & D Exp. Depreciation & Amort. Other Operating Expense/(Income) 5,088.9 - 4,883.9 - 5,067.0 - 5,696.7 - 6,324.8 - 6,466.9 - 5,088.9 4,883.9 5,067.0 5,696.7 6,324.8 6,466.9 825.1 565.1 907.3 1,182.2 1,394.5 1,500.0 (66.8) (75.7) (74.3) (63.9) (61.1) (57.7) For the Fiscal Period Ending Currency Other Operating Exp., Total Operating Income Interest Expense Interest and Invest. Income Net Interest Exp. (66.8) (75.7) Other Non-Operating Inc. (Exp.) EBT Excl. Unusual Items 758.3 Restructuring Charges Impairment of Goodwill Asset Writedown Other Unusual Items EBT Incl. Unusual Items (0.4) - - (74.3) 489.4 - (63.9) (57.7) 1,118.3 1,333.4 1,442.3 (54.8) (29.3) (8.7) 833.0 (61.1) (61.1) (65.2) 743.9 342.7 (69.0) (16.6) (31.8) (27.3) 688.3 Income Tax Expense Earnings from Cont. Ops. 259.9 484.0 115.9 226.8 205.9 482.4 321.7 703.8 400.6 860.5 433.6 932.5 Earnings of Discontinued Ops. Extraord. Item & Account. Change Net Income to Company 484.0 226.8 482.4 703.8 860.5 932.5 (10.2) 473.8 (8.4) 218.4 (4.1) 478.3 (3.0) 700.8 (3.6) 856.9 (3.9) 928.6 - - - - - - 473.8 473.8 218.4 218.4 478.3 478.3 700.8 700.8 856.9 856.9 928.6 928.6 Per Share Items Basic EPS Basic EPS Excl. Extra Items Weighted Avg. Basic Shares Out. $1.22 1.22 387.8 $0.56 0.56 392.6 $1.21 1.21 395.4 $1.78 1.78 394.0 $2.2 2.2 388.7 $2.39 2.39 388.2 Diluted EPS Diluted EPS Excl. Extra Items Weighted Avg. Diluted Shares Out. $1.2 1.2 394.2 $0.55 0.55 395.4 $1.19 1.19 401.5 $1.74 1.74 402.4 $2.16 2.16 397.0 $2.35 2.35 395.9 $1.2 1.18 $0.76 0.75 $1.31 1.29 $1.77 1.73 $2.13 2.09 $2.31 2.27 $0.28 22.5% $0.28 49.6% $0.28 22.8% $0.38 21.1% $0.53 23.8% $0.72...
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