99.9 Effect of changes on Income Statement for full year 2010 (000's, except for per share amounts). |
|
|
|
|
|
|
|
|
|
|
|
As reported |
|
|
|
Year ended |
|
|
Year ended |
|
Reclassify Primaloft |
|
December 31, 2010 |
|
|
December 31, |
|
to discontinued |
Other |
reported in |
|
|
2010 |
|
operations |
reclassifications |
2012 format |
|
|
|
|
|
|
|
Net sales |
|
$765,769 |
|
($22,882) |
|
$742,887 |
Cost of goods sold |
|
471,006 |
|
(10,092) |
|
460,914 |
|
|
|
|
|
|
|
Gross profit |
|
294,763 |
|
(12,790) |
- |
281,973 |
Selling, general, and administrative expenses |
|
165,528 |
|
(5,402) |
|
160,126 |
Technical, product engineering, and research expenses |
54,203 |
|
(812) |
|
53,391 |
Restructuring and other, net |
|
3,747 |
|
- |
|
3,747 |
|
|
|
|
|
|
|
Operating income |
|
71,285 |
|
(6,576) |
0 |
64,709 |
Interest expense, net |
|
17,240 |
|
- |
|
17,240 |
Other (income)/expense, net |
|
(884) |
|
- |
(92) |
(976) |
|
|
|
|
|
|
|
Income before income taxes |
|
54,929 |
|
(6,576) |
92 |
48,445 |
Income tax expense/(benefit) |
|
23,545 |
|
(2,523) |
|
21,022 |
|
|
|
|
|
|
|
Income from continuing operations before earnings of associated companies |
|
31,384 |
|
(4,053) |
92 |
27,423 |
Equity in (earnings)/losses from associated companies |
(92) |
|
- |
92 |
- |
|
|
|
|
|
|
|
Income from continuing operations |
|
31,476 |
|
(4,053) |
- |
27,423 |
|
|
|
|
|
|
|
Income from operations of discontinued business |
|
9,497 |
|
6,576 |
|
16,073 |
Gain on sale of discontinued business |
|
- |
|
- |
|
- |
Income tax expense on discontinued operations |
|
3,337 |
|
2,523 |
|
5,860 |
Income from discontinued operations |
|
6,160 |
|
4,053 |
|
10,213 |
Net income |
|
$37,636 |
|
$ - |
$ - |
$37,636 |
|
|
|
|
|
|
|
Earnings per share - Basic |
|
|
|
|
|
|
(Loss)/income from continuing operations |
|
$1.01 |
|
|
|
$0.88 |
Discontinued operations |
|
0.20 |
|
|
|
0.33 |
Net (loss)/income |
|
$1.21 |
|
|
|
$1.21 |
|
|
|
|
|
|
|
Earnings per share - Diluted |
|
|
|
|
|
|
(Loss)/income from continuing operations |
|
$1.01 |
|
|
|
$0.88 |
Discontinued operations |
|
0.20 |
|
|
|
$0.33 |
Net (loss)/income |
|
$1.21 |
|
|
|
$1.21 |
|
|
|
|
|
|
|
Shares used in computing earnings per share: |
|
|
|
|
|
|
Basic |
|
31,072 |
|
|
|
31,072 |
Diluted |
|
31,209 |
|
|
|
31,209 |