99.6 Effect of changes on Income Statement for Q1 2011 (000's, except for per share amounts). |
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported |
|
|
|
|
Three months ended |
Reclassify Primaloft |
Q1 2011 |
|
|
March 31, |
to discontinued |
reported in |
|
|
2011 |
operations |
2012 format |
|
|
|
|
|
Net sales |
|
$206,722 |
($6,768) |
$199,954 |
Cost of goods sold |
|
117,877 |
(3,111) |
114,766 |
|
|
|
|
|
Gross profit |
|
88,845 |
(3,657) |
85,188 |
Selling, general, and administrative expenses |
|
47,476 |
(1,509) |
45,967 |
Technical, product engineering, and research expenses |
14,354 |
(241) |
14,113 |
Restructuring and other, net |
|
34 |
- |
34 |
Pension settlement expense |
|
- |
- |
- |
|
|
|
|
|
Operating income |
|
26,981 |
(1,907) |
25,074 |
Interest expense, net |
|
4,776 |
- |
4,776 |
Other expense, net |
|
4,813 |
- |
4,813 |
|
|
|
|
|
Income before income taxes |
|
17,392 |
(1,907) |
15,485 |
Income tax expense/(benefit) |
|
3,988 |
(721) |
3,267 |
|
|
|
|
|
Income from continuing operations before earnings of associated companies |
|
13,404 |
(1,186) |
12,218 |
Equity in losses from associated companies |
|
- |
- |
- |
|
|
|
|
|
Income from continuing operations |
|
13,404 |
(1,186) |
12,218 |
|
|
|
|
|
Income from operations of discontinued business |
|
4,650 |
1,907 |
6,557 |
Gain on sale of discontinued business |
|
- |
- |
0 |
Income tax expense on discontinued operations |
|
1,321 |
721 |
2,042 |
Income from discontinued operations |
|
3,329 |
1,186 |
4,515 |
Net income |
|
$16,733 |
$0 |
$16,733 |
|
|
|
|
|
Earnings per share - Basic |
|
|
|
|
(Loss)/income from continuing operations |
|
$0.43 |
($0.04) |
$0.39 |
Discontinued operations |
|
0.11 |
0.04 |
0.15 |
Net (loss)/income |
|
$0.54 |
$0.00 |
$0.54 |
|
|
|
|
|
Earnings per share - Diluted |
|
|
|
|
(Loss)/income from continuing operations |
|
$0.43 |
($0.04) |
$0.39 |
Discontinued operations |
|
0.10 |
0.04 |
0.14 |
Net (loss)/income |
|
$0.53 |
$0.00 |
$0.53 |
|
|
|
|
|
Shares used in computing earnings per share: |
|
|
|
|
Basic |
|
31,223 |
31,223 |
31,223 |
Diluted |
|
31,384 |
31,384 |
31,384 |