| TRADING CENTER |
| All amounts in millions except per share amounts. | Q2-2009 11/2009 |
Q1-2009 08/2009 |
Q4-2009 05/2009 |
Q3-2009 02/2009 |
|---|---|---|---|---|
| Operating Revenue | 496.58 | 486.49 | 480.86 | 512.20 |
| Total Revenue | 496.58 | 500.21 | 495.93 | 528.58 |
| Adjustment to Revenue | 0.00 | 0.00 | 0.00 | 0.00 |
| Cost of Sales | 132.14 | -29.60 | 121.31 | 153.02 |
| Cost of Sales with Depreciation | 162.65 | 0.00 | 166.87 | 174.50 |
| Gross Margin | 364.44 | 0.00 | 0.00 | 0.00 |
| Gross Operating Profit | 364.44 | 516.09 | 359.55 | 359.18 |
| R&D | 0.00 | 0.00 | 0.00 | 0.00 |
| SG&A | 140.86 | 147.00 | 154.75 | 156.68 |
| Advertising | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Profit | 193.07 | 189.87 | 174.31 | 197.40 |
| Operating Profit before Depreciation (EBITDA) | 223.58 | 369.09 | 204.80 | 202.50 |
| Depreciation | 30.51 | 29.60 | 45.56 | 21.49 |
| 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 | 193.07 | 339.49 | 159.24 | 181.02 |
| Interest Income | 13.55 | 13.72 | 15.07 | 16.39 |
| Earnings from Equity Interest | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Income, Net | -12.41 | -162.44 | 0.83 | 1.07 |
| Income Acquired in Process R&D | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest Restructuring and M&A | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Special Charges | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income Avail for Interest Expense (EBIT) | 194.21 | 190.77 | 175.14 | 198.47 |
| Interest Expense | 0.00 | 0.00 | 0.00 | 0.00 |
| Income Before Tax (EBT) | 194.21 | 190.77 | 175.14 | 198.47 |
| Income Taxes | 68.36 | 67.15 | 61.34 | 67.68 |
| 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 | 125.85 | 123.62 | 113.80 | 130.79 |
| Net Income from Discontinued Ops. | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income from Total Operations | 125.85 | 123.62 | 113.80 | 130.79 |
| 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 | 125.85 | 123.62 | 113.80 | 130.79 |
| Normalized Income | 125.85 | 123.62 | 113.80 | 130.79 |
| Net Income Available for Common | 125.85 | 123.62 | 113.80 | 130.79 |
| 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. | 0.35 | 0.34 | 0.32 | 0.36 |
| Basic EPS from Discontinued Ops. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Total Operations | 0.35 | 0.34 | 0.32 | 0.36 |
| 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 | 0.35 | 0.34 | 0.32 | 0.36 |
| Basic Normalized Net Income/Share | 0.35 | 0.34 | 0.32 | 0.36 |
| Diluted EPS from Continuing Ops. | 0.35 | 0.34 | 0.32 | 0.36 |
| Diluted EPS from Discontinued Ops. | 0.00 | 0.00 | 0.00 | 0.00 |
| Diluted EPS from Total Operations | 0.35 | 0.34 | 0.32 | 0.36 |
| 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 | 0.35 | 0.34 | 0.32 | 0.36 |
| Diluted Normalized Net Income/Share | 0.35 | 0.34 | 0.32 | 0.36 |
| Dividends Paid per Share | 0.31 | 0.31 | 0.31 | 0.31 |
| Additional Data | ||||
| Basic Weighted Shares Outstanding | 361.39 | 361.21 | 360.78 | 360.82 |
| Diluted Weighted Shares Outstanding | 361.69 | 361.36 | 360.99 | 360.91 |