| TRADING CENTER |
| All amounts in millions except per share amounts. | Q1-2009 08/2009 |
Q4-2009 05/2009 |
Q3-2009 02/2009 |
Q2-2008 11/2008 |
|---|---|---|---|---|
| Operating Revenue | 4,798.50 | 4,713.00 | 4,440.80 | 4,590.10 |
| Total Revenue | 4,798.50 | 4,713.00 | 4,440.80 | 4,590.10 |
| Adjustment to Revenue | 0.00 | 0.00 | 0.00 | 0.00 |
| Cost of Sales | 2,502.10 | 2,540.70 | 2,412.40 | 2,450.50 |
| Cost of Sales with Depreciation | 2,583.00 | 2,669.20 | 2,492.30 | 2,540.10 |
| Gross Margin | 0.00 | -6,560.60 | 1,948.50 | 2,050.00 |
| Gross Operating Profit | 2,296.40 | 2,172.30 | 2,028.40 | 2,139.60 |
| R&D | 0.00 | 0.00 | 0.00 | 0.00 |
| SG&A | 1,546.10 | 1,394.30 | 1,352.10 | 1,546.80 |
| Advertising | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Profit | 669.40 | 1,858.50 | 0.00 | 0.00 |
| Operating Profit before Depreciation (EBITDA) | 750.30 | 778.00 | 676.30 | 592.80 |
| Depreciation | 80.90 | 128.50 | 79.90 | 89.60 |
| Depreciation Unreconciled | 0.00 | 0.00 | 0.00 | 0.00 |
| Amortization | 0.00 | 0.00 | 0.00 | 0.00 |
| Amortization of Intangibles | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Income After Depreciation | 669.40 | 649.50 | 596.40 | 503.20 |
| Interest Income | 0.00 | -2.60 | 0.00 | 5.00 |
| Earnings from Equity Interest | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Income, Net | 13.10 | 34.40 | 43.30 | 12.40 |
| Income Acquired in Process R&D | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest Restructuring and M&A | 0.00 | -195.00 | 0.00 | 0.00 |
| Other Special Charges | 0.00 | 0.00 | -401.30 | 0.00 |
| Total Income Avail for Interest Expense (EBIT) | 682.50 | 486.30 | 238.40 | 520.60 |
| Interest Expense | 1.30 | 0.00 | 3.00 | 0.00 |
| Income Before Tax (EBT) | 681.20 | 486.30 | 235.40 | 520.60 |
| Income Taxes | 168.20 | 144.90 | -8.40 | 129.60 |
| Minority Interest | 0.00 | 0.00 | 0.00 | 0.00 |
| Preferred Securities of Subsidiary Trust | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income from Continuing Operations | 513.00 | 341.40 | 243.80 | 391.00 |
| Net Income from Discontinued Ops. | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income from Total Operations | 513.00 | 341.40 | 243.80 | 391.00 |
| Extraordinary Income/Losses | 0.00 | 0.00 | 0.00 | 0.00 |
| Income from Cum. Effect of Acct Chg | 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 | 513.00 | 341.40 | 243.80 | 391.00 |
| Normalized Income | 513.00 | 536.40 | 645.10 | 391.00 |
| Net Income Available for Common | 513.00 | 341.40 | 243.80 | 391.00 |
| Preferred Dividends | 0.00 | 0.00 | 0.00 | 0.00 |
| Excise Taxes | 0.00 | 0.00 | 0.00 | 0.00 |
| Per Share Data | ||||
| Basic EPS from Continuing Ops. | 1.06 | 0.71 | 0.50 | 0.81 |
| Basic EPS from Discontinued Ops. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Total Operations | 1.06 | 0.71 | 0.50 | 0.81 |
| Basic EPS from Extraordinary Inc. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Cum Effect of Accounting Chg | 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 | 1.06 | 0.71 | 0.50 | 0.81 |
| Basic Normalized Net Income/Share | 1.06 | 1.12 | 1.32 | 0.81 |
| Diluted EPS from Continuing Ops. | 1.04 | 0.70 | 0.50 | 0.80 |
| Diluted EPS from Discontinued Ops. | 0.00 | 0.00 | 0.00 | 0.00 |
| Diluted EPS from Total Operations | 1.04 | 0.70 | 0.50 | 0.80 |
| Diluted EPS from Extraordinary Inc. | 0.00 | 0.00 | 0.00 | 0.00 |
| Diluted EPS from Cum Effect of Accounting Chg | 0.00 | 0.00 | 0.00 | 0.00 |
| Diluted EPS from Other Gains (Losses) | 0.00 | 0.00 | 0.00 | 0.00 |
| Diluted EPS Total | 1.04 | 0.70 | 0.50 | 0.80 |
| Diluted Normalized Net Income/Share | 1.04 | 1.10 | 1.32 | 0.80 |
| Dividends Paid per Share | 0.25 | 0.25 | 0.25 | 0.23 |
| Additional Data | ||||
| Basic Weighted Shares Outstanding | 485.80 | 484.90 | 484.00 | 483.70 |
| Diluted Weighted Shares Outstanding | 491.60 | 490.70 | 488.10 | 489.80 |