
The Week Ahead: Hom...


| Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
| Sales | 6.09B | 6.72B | 5.60B | 4.40B |
| Cost of Sales | 2.58B | 2.60B | 2.17B | 1.79B |
| Gross Operating Profit | 3.51B | 4.12B | 3.44B | 2.61B |
| Selling, General, and Administrative Expenses | 2.55B | 2.51B | 1.94B | 1.44B |
| Research & Development | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Income before D & A (EBITDA) | 962.88M | 1.61B | 1.49B | 1.17B |
| Depreciation & Amortization | 755.80M | 705.25M | 616.12M | 491.71M |
| Interest Income | 34.14M | 34.22M | 28.84M | 25.59M |
| Other Income - Net | -80.77M | -74.28M | 33.69M | 102.56M |
| Special Income / Charges | -330.34M | 0.00 | 0.00 | 0.00 |
| Total Income Before Interest Expenses (EBIT) | -169.89M | 864.65M | 939.94M | 805.02M |
| Interest Expense | 373.25M | 322.50M | 342.20M | 218.84M |
| Pre-Tax Income | -543.14M | 542.15M | 597.74M | 586.18M |
| Income Taxes | 222.11M | 343.35M | 256.69M | 204.69M |
| Minority Interest | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Continuing Operations | -765.25M | 0.00 | 0.00 | 0.00 |
| Net Income From Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Total Operations | -765.25M | 0.00 | 0.00 | 0.00 |
| 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 | -765.25M | 198.80M | 341.05M | 381.49M |
| Normalized Income (Net Income From Continuing Operations, Ex. Special Income / Charge) |
-434.91M | 0.00 | 0.00 | 0.00 |
| Preferred Dividends | ||||
|---|---|---|---|---|
| Net Income Available To Common | -765.25M | 0.00 | 0.00 | 0.00 |
| Basic EPS from Continuing Ops. | -4.46 | 1.17 | 2.03 | 2.30 |
| Basic EPS from Discontinued Ops. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Total Operations | -4.46 | 1.17 | 2.03 | 2.30 |
| 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 | -4.46 | 1.17 | 2.03 | 2.30 |
| Basic Normalized Net Income/Share | -2.53 | n.a. | n.a. | n.a. |
| EPS fr Continuing Ops. | -4.46 | 1.15 | 1.99 | 2.27 |
| EPS fr Discontinued Ops | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Total Ops. | -4.46 | 1.15 | 1.99 | 2.27 |
| 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 | -4.46 | 1.15 | 1.99 | 2.27 |
| Diluted Normalized Net Inc/Shr (Net Income From Continuing Operations, Ex. Special Income / Charge) |
-2.53 | n.a. | n.a. | n.a. |
| Dividends Paid per Share | 0.00 | 0.00 | 0.00 | 0.00 |