
Mad Money Uncovered...


| Feb 2013 | Feb 2012 | Feb 2011 | Feb 2010 | |
| Sales | 1.29B | 1.18B | 777.04M | 647.63M |
| Cost of Sales | 734.72M | 673.01M | 409.30M | 353.21M |
| Gross Operating Profit | 553.54M | 508.66M | 367.75M | 294.42M |
| Selling, General, and Administrative Expenses | 369.44M | 339.10M | 235.34M | 188.89M |
| Research & Development | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Income before D & A (EBITDA) | 184.10M | 169.56M | 132.41M | 105.53M |
| Depreciation & Amortization | 35.33M | 30.18M | 18.50M | 15.26M |
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Income - Net | 86.00K | -377.00K | 577.00K | 1.05M |
| Special Income / Charges | 0.00 | 0.00 | -2.16M | -900.00K |
| Total Income Before Interest Expenses (EBIT) | 148.86M | 139.01M | 112.32M | 90.42M |
| Interest Expense | 13.34M | 12.92M | 9.69M | 10.31M |
| Pre-Tax Income | 135.51M | 126.09M | 102.63M | 80.10M |
| Income Taxes | 19.85M | 15.72M | 9.32M | 8.29M |
| Minority Interest | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Continuing Operations | 115.67M | 110.37M | 93.30M | 71.82M |
| Net Income From Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Total Operations | 115.67M | 110.37M | 93.30M | 71.82M |
| Extraordinary Income/Losses | 0.00 | 0.00 | 0.00 | 0.00 |
| Income From Cum. Effect of Acct. Change | 0.00 | 0.00 | 0.00 | 0.00 |
| Income From Tax Loss Carryforward | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Gains / Losses | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Net Income | 115.67M | 110.37M | 93.30M | 71.82M |
| Normalized Income (Net Income From Continuing Operations, Ex. Special Income / Charge) |
115.67M | 110.37M | 95.47M | 72.72M |
| Preferred Dividends | ||||
|---|---|---|---|---|
| Net Income Available To Common | 115.67M | 110.37M | 93.30M | 71.82M |
| Basic EPS from Continuing Ops. | 3.64 | 3.52 | 3.04 | 2.38 |
| Basic EPS from Discontinued Ops. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Total Operations | 3.64 | 3.52 | 3.04 | 2.38 |
| Basic EPS from Extraordinary Inc. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Cum Effect of Accounting Change | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Tax Loss Carryf'd. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Other Gains (Losses) | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS, Total | 3.64 | 3.52 | 3.04 | 2.38 |
| Basic Normalized Net Income/Share | 3.64 | 3.52 | 3.11 | 2.41 |
| EPS fr Continuing Ops. | 3.62 | 3.48 | 2.98 | 2.32 |
| EPS fr Discontinued Ops | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Total Ops. | 3.62 | 3.48 | 2.98 | 2.32 |
| EPS fr Extraord. Inc. | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Cum Effect of Accounting Change | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Tax Loss Carfd. | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Other Gains (L) | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS, Total | 3.62 | 3.48 | 2.98 | 2.32 |
| Diluted Normalized Net Inc/Shr (Net Income From Continuing Operations, Ex. Special Income / Charge) |
3.62 | 3.48 | 3.05 | 2.35 |
| Dividends Paid per Share | 0.00 | 0.00 | 0.00 | 0.00 |