99.7 Effect of changes on Income Statement for Q1 2012 (000's, except for per share amounts). |
|
|
|
|
|
|
|
|
As reported |
|
|
|
|
Three months ended |
Reclassify Primaloft |
Q1 2012 |
|
|
March 31, |
to discontinued |
reported in |
|
|
2012 |
operations |
current
format |
|
|
|
|
|
Net sales |
|
$188,553 |
($8,476) |
$180,077 |
Cost of goods sold |
|
116,719 |
(4,928) |
111,791 |
|
|
|
|
|
Gross profit |
|
71,834 |
(3,548) |
68,286 |
Selling, general, and administrative expenses |
|
48,815 |
(1,792) |
47,023 |
Technical, product engineering, and research expenses |
12,939 |
(200) |
12,739 |
Restructuring and other, net |
|
258 |
- |
258 |
Pension settlement expense |
|
9,175 |
- |
9,175 |
|
|
|
|
|
Operating income |
|
647 |
(1,556) |
(909) |
Interest expense, net |
|
4,644 |
- |
4,644 |
Other expense, net |
|
4,548 |
- |
4,548 |
|
|
|
|
|
Income before income taxes |
|
(8,545) |
(1,556) |
(10,101) |
Income tax expense/(benefit) |
|
(9,379) |
(593) |
(9,972) |
|
|
|
|
|
Income from continuing operations |
|
834 |
(963) |
(129) |
|
|
|
|
|
Income from operations of discontinued business |
|
460 |
1,556 |
2,016 |
Gain on sale of discontinued business |
|
57,968 |
- |
57,968 |
Income tax expense on discontinued operations |
|
12,221 |
593 |
12,814 |
Income from discontinued operations |
|
46,207 |
963 |
47,170 |
Net income |
|
$47,041 |
$ - |
$47,041 |
|
|
|
|
|
Earnings per share - Basic |
|
|
|
|
(Loss)/income from continuing operations |
|
$0.03 |
|
$0.00 |
Discontinued operations |
|
$1.47 |
|
$1.50 |
Net (loss)/income |
|
$1.50 |
|
$1.50 |
|
|
|
|
|
Earnings per share - Diluted |
|
|
|
|
(Loss)/income from continuing operations |
|
$0.03 |
|
$0.00 |
Discontinued operations |
|
$1.46 |
|
$1.49 |
Net (loss)/income |
|
$1.49 |
|
$1.49 |
|
|
|
|
|
Shares used in computing earnings per share: |
|
|
|
|
Basic |
|
31,309 |
|
31,309 |
Diluted |
|
31,533 |
|
31,533 |