Net Sales
|
686.68
|
727.66
|
862.92
|
769.17
|
734.90
|
704.54
|
579.48
|
592.62
|
587.67
|
586.01
|
Revenue
|
686.68
|
727.66
|
862.92
|
769.17
|
734.90
|
704.54
|
579.48
|
592.62
|
587.67
|
586.01
|
Total Revenue
|
686.68
|
727.66
|
862.92
|
769.17
|
734.90
|
704.54
|
579.48
|
592.62
|
587.67
|
586.01
|
Cost of Revenue
|
432.04
|
467.35
|
559.61
|
495.17
|
479.71
|
448.79
|
364.32
|
375.72
|
373.28
|
373.13
|
Cost of Revenue, Total
|
432.04
|
467.35
|
559.61
|
495.17
|
479.71
|
448.79
|
364.32
|
375.72
|
373.28
|
373.13
|
Gross Profit
|
254.64
|
260.32
|
303.32
|
274.00
|
255.19
|
255.76
|
215.16
|
216.90
|
214.39
|
212.88
|
Selling/General/Administrative Expense
|
214.24
|
222.69
|
233.32
|
225.32
|
230.16
|
228.10
|
198.15
|
181.52
|
188.22
|
186.39
|
Advertising Expense
|
7.50
|
6.80
|
4.40
|
3.40
|
4.00
|
4.40
|
3.40
|
3.70
|
1.50
|
1.60
|
Selling/General/Administrative Expenses, Total
|
221.74
|
229.49
|
237.72
|
228.72
|
234.16
|
232.50
|
201.55
|
185.22
|
189.72
|
187.99
|
Investment Income - Operating
|
0.10
|
--
|
--
|
--
|
0.00
|
0.15
|
-2.59
|
2.18
|
--
|
--
|
Interest/Investment Income - Operating
|
0.10
|
--
|
--
|
--
|
0.00
|
0.15
|
-2.59
|
2.18
|
--
|
--
|
Interest Expense (Income), Net-Operating, Total
|
0.10
|
--
|
--
|
--
|
0.00
|
0.15
|
-2.59
|
2.18
|
--
|
--
|
Restructuring Charge
|
0.86
|
1.42
|
0.00
|
0.21
|
1.44
|
2.32
|
1.02
|
2.42
|
0.44
|
0.13
|
Impairment-Assets Held for Use
|
0.00
|
0.00
|
14.76
|
20.10
|
42.99
|
2.21
|
--
|
0.00
|
0.00
|
3.38
|
Other Unusual Expense (Income)
|
-0.76
|
5.14
|
--
|
0.00
|
0.00
|
0.07
|
0.11
|
0.27
|
0.00
|
0.35
|
Unusual Expense (Income)
|
0.10
|
6.56
|
14.76
|
20.31
|
44.43
|
4.60
|
1.13
|
2.69
|
0.44
|
3.86
|
Total Operating Expense
|
653.98
|
703.40
|
812.08
|
744.20
|
758.30
|
686.03
|
564.41
|
565.81
|
563.44
|
564.97
|
Operating Income
|
32.70
|
24.26
|
50.84
|
24.97
|
-23.40
|
18.51
|
15.07
|
26.81
|
24.23
|
21.04
|
Interest Expense - Non-Operating
|
-21.73
|
-17.21
|
-15.52
|
-17.28
|
-19.97
|
-18.00
|
-4.29
|
-4.80
|
-5.75
|
-6.42
|
Interest Expense, Net Non-Operating
|
-21.73
|
-17.21
|
-15.52
|
-17.28
|
-19.97
|
-18.00
|
-4.29
|
-4.80
|
-5.75
|
-6.42
|
Investment Income, Non-Operating
|
-0.50
|
1.97
|
1.06
|
-2.14
|
-0.41
|
--
|
0.00
|
0.00
|
-0.15
|
-0.76
|
Interest/Investment Income, Non-Operating
|
-0.50
|
1.97
|
1.06
|
-2.14
|
-0.41
|
--
|
0.00
|
0.00
|
-0.15
|
-0.76
|
Interest Income (Expense), Net-Non-Operating, Total
|
-22.23
|
-15.23
|
-14.46
|
-19.42
|
-20.38
|
-18.00
|
-4.29
|
-4.80
|
-5.90
|
-7.18
|
Net Income Before Taxes
|
10.48
|
9.03
|
36.38
|
5.55
|
-43.77
|
0.51
|
10.78
|
22.00
|
18.33
|
13.86
|
Income Tax – Total
|
6.22
|
5.73
|
16.54
|
9.87
|
1.11
|
2.19
|
-331.97
|
7.03
|
6.63
|
5.83
|
Income After Tax
|
4.25
|
3.30
|
19.84
|
-4.32
|
-44.88
|
-1.68
|
342.75
|
14.97
|
11.70
|
8.04
|
Equity In Affiliates
|
-12.67
|
-9.47
|
0.96
|
1.31
|
0.47
|
0.66
|
0.41
|
0.75
|
0.57
|
-6.49
|
Net Income Before Extraordinary Items
|
-8.41
|
-6.17
|
20.80
|
-3.01
|
-44.42
|
-1.02
|
343.15
|
15.72
|
12.28
|
1.54
|
Extraordinary Item
|
--
|
--
|
--
|
--
|
--
|
-0.70
|
-341.00
|
--
|
--
|
--
|
Total Extraordinary Items
|
--
|
--
|
--
|
--
|
--
|
-0.70
|
-341.00
|
--
|
--
|
--
|
Net Income
|
-8.41
|
-6.17
|
20.80
|
-3.01
|
-44.42
|
-1.72
|
2.15
|
15.72
|
12.28
|
1.54
|
Income Available to Common Excluding Extraordinary Items
|
-8.41
|
-6.17
|
20.80
|
-3.01
|
-44.42
|
-1.02
|
343.15
|
15.72
|
12.28
|
1.54
|
Income Available to Common Stocks Including Extraordinary Items
|
-8.41
|
-6.17
|
20.80
|
-3.01
|
-44.42
|
-1.72
|
2.15
|
15.72
|
12.28
|
1.54
|
Basic Weighted Average Shares
|
21.20
|
21.56
|
21.40
|
20.86
|
20.60
|
19.45
|
14.51
|
14.17
|
13.85
|
13.52
|
Basic EPS Excluding Extraordinary Items
|
-0.40
|
-0.29
|
0.97
|
-0.14
|
-2.16
|
-0.05
|
23.66
|
1.11
|
0.89
|
0.11
|
Basic EPS Including Extraordinary Items
|
-0.40
|
-0.29
|
0.97
|
-0.14
|
-2.16
|
-0.09
|
0.15
|
1.11
|
0.89
|
0.11
|
Diluted Net Income
|
-8.41
|
-6.17
|
20.80
|
-3.01
|
-44.42
|
-1.72
|
2.15
|
15.72
|
12.28
|
1.54
|
Diluted Weighted Average Shares
|
21.20
|
21.56
|
22.04
|
20.86
|
20.60
|
19.45
|
14.96
|
14.55
|
14.27
|
13.97
|
Diluted EPS Excluding Extraordinary Items
|
-0.40
|
-0.29
|
0.94
|
-0.14
|
-2.16
|
-0.05
|
22.95
|
1.08
|
0.86
|
0.11
|
Diluted EPS Including Extraordinary Items
|
-0.40
|
-0.29
|
0.94
|
-0.14
|
-2.16
|
-0.09
|
0.14
|
1.08
|
0.86
|
0.11
|
DPS - Common Stock Primary Issue
|
0.13
|
0.17
|
0.21
|
0.17
|
0.17
|
0.17
|
0.17
|
0.17
|
0.16
|
0.15
|
Gross Dividends - Common Stock
|
3.77
|
3.79
|
3.81
|
3.74
|
3.68
|
3.56
|
2.54
|
2.47
|
2.25
|
2.07
|
Restructuring Charge, Supplemental
|
0.58
|
0.63
|
0.45
|
1.09
|
2.79
|
2.73
|
--
|
--
|
--
|
--
|
Other Unusual Expense (Income), Supplemental
|
1.33
|
3.37
|
1.17
|
0.29
|
1.26
|
2.45
|
2.62
|
-0.44
|
-0.31
|
2.18
|
Non-Recurring Items, Total
|
1.90
|
4.00
|
1.62
|
1.38
|
4.05
|
5.17
|
2.62
|
-0.44
|
-0.31
|
2.18
|
Total Special Items
|
2.00
|
10.56
|
16.38
|
21.69
|
48.47
|
9.77
|
3.75
|
2.26
|
0.12
|
6.03
|
Normalized Income Before Taxes
|
12.47
|
19.59
|
52.76
|
27.24
|
4.70
|
10.28
|
14.53
|
24.26
|
18.45
|
19.89
|
Effect of Special Items on Income Taxes
|
1.19
|
3.69
|
7.45
|
7.59
|
16.97
|
3.42
|
1.31
|
0.72
|
0.04
|
2.53
|
Income Taxes Excluding Impact of Special Items
|
7.41
|
9.42
|
23.99
|
17.46
|
18.07
|
5.61
|
-330.66
|
7.75
|
6.67
|
8.36
|
Normalized Income After Taxes
|
5.06
|
10.16
|
28.77
|
9.78
|
-13.37
|
4.67
|
345.18
|
16.51
|
11.78
|
11.53
|
Normalized Income Available to Common
|
-7.60
|
0.70
|
29.74
|
11.09
|
-12.91
|
5.33
|
345.59
|
17.26
|
12.36
|
5.04
|
Basic Normalized EPS
|
-0.36
|
0.03
|
1.39
|
0.53
|
-0.63
|
0.27
|
23.83
|
1.22
|
0.89
|
0.37
|
Diluted Normalized EPS
|
-0.36
|
0.03
|
1.35
|
0.53
|
-0.63
|
0.27
|
23.11
|
1.19
|
0.87
|
0.36
|
Amortization of Intangibles, Supplemental
|
14.84
|
14.53
|
16.22
|
17.00
|
16.80
|
15.30
|
6.80
|
6.20
|
7.00
|
6.60
|
Depreciation, Supplemental
|
4.74
|
5.01
|
6.30
|
7.66
|
8.32
|
8.03
|
7.39
|
8.00
|
7.20
|
7.70
|
Interest Expense, Supplemental
|
21.73
|
17.21
|
15.52
|
17.28
|
19.97
|
18.00
|
4.29
|
4.80
|
5.75
|
6.42
|
Rental Expense, Supplemental
|
16.91
|
17.86
|
17.86
|
18.18
|
18.90
|
18.40
|
16.80
|
16.60
|
17.40
|
15.80
|
Stock-Based Compensation, Supplemental
|
3.69
|
3.85
|
5.22
|
5.95
|
5.04
|
4.14
|
3.39
|
2.94
|
5.29
|
4.49
|
Advertising Expense, Supplemental
|
7.50
|
6.80
|
4.40
|
3.40
|
4.00
|
4.40
|
3.40
|
3.70
|
1.50
|
1.60
|
Equity in Affiliates, Supplemental
|
-12.67
|
-9.47
|
0.96
|
1.31
|
0.47
|
0.66
|
0.41
|
0.75
|
0.57
|
-6.49
|
Audit-Related Fees, Supplemental
|
1.79
|
1.72
|
1.71
|
1.49
|
1.83
|
2.28
|
1.51
|
1.78
|
1.65
|
1.61
|
Audit-Related Fees
|
0.04
|
0.18
|
0.04
|
0.00
|
0.00
|
0.39
|
0.28
|
0.25
|
0.01
|
0.15
|
Tax Fees, Supplemental
|
0.20
|
0.34
|
0.26
|
0.16
|
0.19
|
0.88
|
0.66
|
0.78
|
0.39
|
0.46
|
All Other Fees Paid to Auditor, Supplemental
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
Gross Margin
|
37.08
|
35.77
|
35.15
|
35.62
|
34.72
|
36.30
|
37.13
|
36.60
|
36.48
|
36.33
|
Operating Margin
|
4.76
|
3.33
|
5.89
|
3.25
|
-3.18
|
2.63
|
2.60
|
4.52
|
4.12
|
3.59
|
Pretax Margin
|
1.53
|
1.24
|
4.22
|
0.72
|
-5.96
|
0.07
|
1.86
|
3.71
|
3.12
|
2.37
|
Effective Tax Rate
|
59.40
|
63.44
|
45.47
|
177.80
|
--
|
430.06
|
-3,079.77
|
31.95
|
36.15
|
42.02
|
Net Profit Margin
|
-1.23
|
-0.85
|
2.41
|
-0.39
|
-6.04
|
-0.14
|
59.22
|
2.65
|
2.09
|
0.26
|
Normalized EBIT
|
34.80
|
34.82
|
67.23
|
46.66
|
25.08
|
28.43
|
16.23
|
31.24
|
24.35
|
27.07
|
Normalized EBITDA
|
54.37
|
54.36
|
89.75
|
71.32
|
50.19
|
51.76
|
30.42
|
45.44
|
38.56
|
41.37
|
Current Tax - Domestic
|
6.33
|
6.89
|
10.36
|
8.52
|
0.91
|
0.78
|
-330.96
|
8.00
|
5.58
|
4.71
|
Current Tax - Foreign
|
0.58
|
0.78
|
0.82
|
0.67
|
0.39
|
-0.32
|
0.00
|
0.48
|
0.60
|
1.69
|
Current Tax - Local
|
1.45
|
1.89
|
3.56
|
2.54
|
0.88
|
0.35
|
0.96
|
0.50
|
1.88
|
1.28
|
Current Tax - Total
|
8.35
|
9.55
|
14.74
|
11.73
|
2.18
|
0.80
|
-330.00
|
8.98
|
8.07
|
7.68
|
Deferred Tax - Domestic
|
--
|
--
|
--
|
--
|
--
|
1.39
|
-1.97
|
--
|
-1.44
|
-1.86
|
Deferred Tax - Total
|
-2.13
|
-3.83
|
1.80
|
-1.86
|
-1.07
|
--
|
--
|
-1.95
|
--
|
--
|
Deferred Tax - Total
|
-2.13
|
-3.83
|
1.80
|
-1.86
|
-1.07
|
1.39
|
-1.97
|
-1.95
|
-1.44
|
-1.86
|
Other Tax
|
--
|
--
|
--
|
--
|
--
|
--
|
0.00
|
--
|
--
|
--
|
Income Tax - Total
|
6.22
|
5.73
|
16.54
|
9.87
|
1.11
|
2.19
|
-331.97
|
7.03
|
6.63
|
5.83
|