Attached files
file | filename |
---|---|
8-K - LIVE FILING - TRINITY INDUSTRIES INC | htm_43312.htm |
EX-99.4 - EX-99.4 - TRINITY INDUSTRIES INC | exhibit4.htm |
EX-99.7 - EX-99.7 - TRINITY INDUSTRIES INC | exhibit7.htm |
EX-99.3 - EX-99.3 - TRINITY INDUSTRIES INC | exhibit3.htm |
EX-99.6 - EX-99.6 - TRINITY INDUSTRIES INC | exhibit6.htm |
EX-99.5 - EX-99.5 - TRINITY INDUSTRIES INC | exhibit5.htm |
EX-99.2 - EX-99.2 - TRINITY INDUSTRIES INC | exhibit2.htm |
Exhibit 99.1
NEWS RELEASE
Investor Contact:
Gail M. Peck
Treasurer
Trinity Industries, Inc.
214/631-4420
FOR IMMEDIATE RELEASE
Trinity Industries, Inc. Reports Third Quarter Results
DALLAS October 25, 2011 Trinity Industries, Inc. (NYSE:TRN) today reported net income attributable to Trinity Industries stockholders of $31.9 million, or $0.40 per common diluted share for the third quarter ended September 30, 2011. Net income for the same quarter of 2010 was $29.7 million, or $0.37 per common diluted share. Revenues for the third quarter of 2011 were $796.8 million compared to revenues of $540.0 million for the same quarter of 2010. The Company reported an operating profit of $105.4 million in the third quarter of 2011 compared to an operating profit of $91.9 million for the same quarter last year. Included in the results for both periods are certain non-recurring items, which make year over year comparisons difficult.
Our businesses are doing a good job of confronting a variety of scenarios. I am pleased with our accomplishments during the third quarter and our outlook is positive for the future in most of our businesses, said Timothy R. Wallace, Trinitys Chairman, CEO and President. The order backlogs in both our North American railcar and barge businesses increased during the third quarter, providing a nice foundation for our 2012 planning activities. Our Rail Group is beginning to achieve increased operating leverage associated with strong revenue growth which should have a positive impact on earnings going forward. Our wind towers business is in the latter stages of transitioning production lines over to a larger wind tower, and we expect their performance will begin to show improvement.
In the third quarter of 2011, the Rail Group reported revenues of $320.9 million and an operating profit of $18.2 million. This compares to revenues of $131.0 million and an operating profit of $3.3 million in the third quarter of 2010. The Rail Group shipped approximately 3,605 railcars and received orders for approximately 4,250 railcars during the third quarter. As of September 30, 2011, the Rail Group backlog grew to approximately $2.4 billion, representing approximately 27,885 railcars, compared to a backlog of approximately $2.2 billion as of June 30, 2011, representing approximately 27,240 railcars.
During the third quarter of 2011, the Railcar Leasing and Management Services Group reported revenues of $153.1 million and an operating profit of $64.2 million. This compares to revenues of $122.1 million and an operating profit of $52.9 million during the third quarter of 2010. Included in the results for the third quarter of 2011 were sales of railcars from our leasing portfolio of $29.3 million with operating profit of $6.5 million. For the same period last year, sales of railcars from our leasing portfolio were $7.2 million with operating profit of $2.3 million.
The Inland Barge Group reported revenues of $143.2 million and an operating profit of $26.0 million in the third quarter of 2011 compared to revenues of $98.9 million and an operating profit of $22.4 million in the third quarter of 2010. During the third quarter of 2011, the Inland Barge Group received approximately $214 million of orders and had a backlog of approximately $564 million as of September 30, 2011 compared to a backlog of approximately $494 million as of June 30, 2011.
Inland Barge Group results for both periods were affected by the impact of two separate flood events in May 2010 and May 2011 at our manufacturing facilities in Tennessee and Missouri as both plants were not operating at planned production schedules for the entire quarter in each period. Flood-related insurance claim activity also affected the results in both periods. The third quarter operating profit for 2011 included a benefit of $3.1 million from insurance claim activity related to the Tennessee flood, of which $0.6 million was the result of a gain on the disposition of damaged property, plant and equipment. The third quarter operating profit for 2010 included $9.7 million of net insurance claim activity related to the same flood, of which $10.2 million is the result of a gain on the disposition of damaged property, plant, and equipment.
The Energy Equipment Group recorded revenues of $111.6 million in the third quarter of 2011 compared to revenues of $106.6 million in the same quarter of 2010. The group incurred an operating loss of $1.9 million in the third quarter of 2011 compared to an operating profit of $6.0 million in the third quarter of 2010. The decrease in operating profit for the three month period ended September 30, 2011 was due to a change in product mix for this group as well as production inefficiencies associated with producing a new line of larger wind towers. The backlog for structural wind towers as of September 30, 2011 was approximately $930 million compared to approximately $917 million as of June 30, 2011.
Revenues in the Construction Products Group were $164.8 million in the third quarter of 2011 compared to revenues of $160.4 million in the third quarter of 2010. The group recorded an operating profit of $17.8 million in the third quarter of 2011 compared to an operating profit of $20.3 million in the third quarter of 2010, which included $3.8 million in gains from asset divestitures. The increase in revenues for the three month period ended September 30, 2011 compared to the same period in 2010 was primarily attributable to higher volumes in our Highway Products business partially offset by lower revenues in our Concrete and Aggregates business. The reduction in Concrete and Aggregates revenues resulted from the divestitures of our asphalt operations in August 2010 and our Central Texas Region ready mix concrete facilities in April 2011.
Included in other (income) expense for the third quarter of 2011 was a pre-tax charge of $2.4 million, or $0.02 per common diluted share, related to the refinancing of the debt for TRIP Rail Holdings LLC that was completed in July 2011.
The effective tax rate for the third quarter of 2011 was 40.0% compared to an effective tax rate of 32.5% for the third quarter of 2010. The lower tax rate in the third quarter of 2010 was primarily due to a favorable settlement of audits and the refund of state taxes in that period. This years third quarter tax rate of 40.0% reflects the increase in our business and investments in certain jurisdictions with higher tax rates.
Subsequent to quarter end, the Company renewed and extended its $425 million five-year revolving credit facility. The extension allows the Company to maintain a high level of liquidity as it seeks opportunities for growth.
Earnings Outlook
The Company anticipates earnings per common diluted share of between $0.38 and $0.43 for the fourth
quarter of 2011 compared to earnings per common diluted share of $0.22 in the fourth quarter of
2010. For the full year 2011, the Company anticipates earnings per common diluted share of between
$1.45 and $1.50 compared to full year earnings per common diluted share of $0.85 in 2010.
Our results for the fourth quarter and full year 2011 will depend on a number of factors, including: the level of operating leverage we achieve as our rail businesses ramp up production in response to increased demand; the impact of product mix changes on our wind towers business; additional prospective sales of railcars from our leasing portfolio; and the impact of weather conditions on our Construction Products businesses.
Conference Call
Trinity will hold a conference call at 11:00 a.m. Eastern on October 26, 2011 to discuss its third
quarter results. To listen to the call, please visit the Investor Relations section of the Trinity
Industries website, www.trin.net. An audio replay may be accessed through the Companys website or
by dialing (402) 220-0118 until 11:59 p.m. Eastern on November 2, 2011.
Trinity Industries, Inc., headquartered in Dallas, Texas, is a multi-industry company that owns a variety of market-leading businesses which provide products and services to the industrial, energy, transportation, and construction sectors. Trinity reports its financial results in five principal business segments: the Rail Group, the Railcar Leasing and Management Services Group, the Inland Barge Group, the Construction Products Group, and the Energy Equipment Group. For more information, visit: www.trin.net.
Some statements in this release, which are not historical facts, are forward-looking statements as defined by the Private Securities Litigation Reform Act of 1995. Forward-looking statements include statements about Trinitys estimates, expectations, beliefs, intentions or strategies for the future, and the assumptions underlying these forward-looking statements. Trinity uses the words anticipates, believes, estimates, expects, intends, forecasts, may, will, should, and similar expressions to identify these forward-looking statements. Forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from historical experience or our present expectations. For a discussion of such risks and uncertainties, which could cause actual results to differ from those contained in the forward-looking statements, see Forward-Looking Statements in the Companys Annual Report on Form 10-K for the most recent fiscal year.
- TABLES TO FOLLOW -
Trinity Industries, Inc.
Condensed Consolidated Income Statements
(in millions, except per share amounts)
(unaudited)
Three Months Ended September 30, | ||||||||
2011 | 2010 | |||||||
Revenues |
$ | 796.8 | $ | 540.0 | ||||
Operating costs: |
||||||||
Cost of revenues |
638.5 | 409.6 | ||||||
Selling, engineering, and administrative expenses |
53.5 | 48.7 | ||||||
Gain on disposition of flood-damaged property, plant,
and equipment |
(0.6 | ) | (10.2 | ) | ||||
691.4 | 448.1 | |||||||
Operating profit |
105.4 | 91.9 | ||||||
Interest expense, net |
47.4 | 45.0 | ||||||
Other (income) expense |
5.3 | 0.2 | ||||||
Income before income taxes |
52.7 | 46.7 | ||||||
Provision for income taxes |
21.1 | 15.2 | ||||||
Net income |
31.6 | 31.5 | ||||||
Net income (loss) attributable to noncontrolling interest |
(0.3 | ) | 1.8 | |||||
Net income attributable to Trinity Industries, Inc. |
$ | 31.9 | $ | 29.7 | ||||
Net income attributable to Trinity Industries, Inc. per common share: |
||||||||
Basic |
$ | 0.40 | $ | 0.37 | ||||
Diluted |
$ | 0.40 | $ | 0.37 | ||||
Weighted average number of shares outstanding: |
||||||||
Basic |
77.7 | 77.0 | ||||||
Diluted |
77.9 | 77.1 |
Trinity Industries, Inc.
Condensed Consolidated Income Statements
(in millions, except per share amounts)
(unaudited)
Nine Months Ended September 30, | ||||||||
2011 | 2010 | |||||||
Revenues |
$ | 2,151.5 | $ | 1,537.1 | ||||
Operating costs: |
||||||||
Cost of revenues |
1,714.5 | 1,181.9 | ||||||
Selling, engineering, and administrative expenses |
151.3 | 142.6 | ||||||
Gain on disposition of flood-damaged property, plant,
and equipment |
(0.6 | ) | (10.2 | ) | ||||
1,865.2 | 1,314.3 | |||||||
Operating profit |
286.3 | 222.8 | ||||||
Interest expense, net |
135.0 | 135.3 | ||||||
Other (income) expense |
4.2 | 1.1 | ||||||
Income before income taxes |
147.1 | 86.4 | ||||||
Provision for income taxes |
58.3 | 29.5 | ||||||
Net income |
88.8 | 56.9 | ||||||
Net income attributable to noncontrolling interest |
2.7 | 6.8 | ||||||
Net income attributable to Trinity Industries, Inc. |
$ | 86.1 | $ | 50.1 | ||||
Net income attributable to Trinity Industries, Inc. per common share: |
||||||||
Basic |
$ | 1.07 | $ | 0.63 | ||||
Diluted |
$ | 1.07 | $ | 0.63 | ||||
Weighted average number of shares outstanding: |
||||||||
Basic |
77.4 | 76.8 | ||||||
Diluted |
77.7 | 76.9 |
Trinity Industries, Inc.
Condensed Segment Data
(in millions)
(unaudited)
Three Months Ended September 30, | ||||||||
Revenues: | 2011 | 2010 | ||||||
Rail Group |
$ | 320.9 | $ | 131.0 | ||||
Construction Products Group |
164.8 | 160.4 | ||||||
Inland Barge Group |
143.2 | 98.9 | ||||||
Energy Equipment Group |
111.6 | 106.6 | ||||||
Railcar Leasing and Management Services Group |
153.1 | 122.1 | ||||||
All Other |
18.0 | 12.4 | ||||||
Eliminations lease subsidiary |
(87.9 | ) | (69.6 | ) | ||||
Eliminations other |
(26.9 | ) | (21.8 | ) | ||||
Consolidated Total |
$ | 796.8 | $ | 540.0 | ||||
Operating profit (loss): | Three Months Ended September 30, | |||||||
2011 | 2010 | |||||||
Rail Group |
$ | 18.2 | $ | 3.3 | ||||
Construction Products Group |
17.8 | 20.3 | ||||||
Inland Barge Group |
26.0 | 22.4 | ||||||
Energy Equipment Group |
(1.9 | ) | 6.0 | |||||
Railcar Leasing and Management Services Group |
64.2 | 52.9 | ||||||
All Other |
(0.3 | ) | (1.3 | ) | ||||
Corporate |
(11.5 | ) | (9.6 | ) | ||||
Eliminations lease subsidiary |
(8.1 | ) | (0.9 | ) | ||||
Eliminations other |
1.0 | (1.2 | ) | |||||
Consolidated Total |
$ | 105.4 | $ | 91.9 | ||||
Trinity Industries, Inc.
Condensed Segment Data
(in millions)
(unaudited)
Nine Months Ended September 30, | ||||||||
Revenues: | 2011 | 2010 | ||||||
Rail Group |
$ | 821.4 | $ | 317.5 | ||||
Construction Products Group |
447.7 | 449.7 | ||||||
Inland Barge Group |
398.9 | 295.8 | ||||||
Energy Equipment Group |
347.8 | 312.0 | ||||||
Railcar Leasing and Management Services Group |
413.3 | 362.9 | ||||||
All Other |
45.4 | 34.5 | ||||||
Eliminations lease subsidiary |
(252.8 | ) | (173.5 | ) | ||||
Eliminations other |
(70.2 | ) | (61.8 | ) | ||||
Consolidated Total |
$ | 2,151.5 | $ | 1,537.1 | ||||
Operating profit (loss): | Nine Months Ended September 30, | |||||||
2011 | 2010 | |||||||
Rail Group |
$ | 42.9 | $ | (7.3 | ) | |||
Construction Products Group |
42.2 | 40.7 | ||||||
Inland Barge Group |
66.8 | 52.2 | ||||||
Energy Equipment Group |
9.8 | 29.9 | ||||||
Railcar Leasing and Management Services Group |
178.6 | 150.3 | ||||||
All Other |
(0.8 | ) | (6.0 | ) | ||||
Corporate |
(30.6 | ) | (28.6 | ) | ||||
Eliminations lease subsidiary |
(23.3 | ) | (6.4 | ) | ||||
Eliminations other |
0.7 | (2.0 | ) | |||||
Consolidated Total |
$ | 286.3 | $ | 222.8 | ||||
Trinity Industries, Inc.
Condensed Consolidated Balance Sheets
(in millions)
(unaudited)
September 30, | December 31, | |||||||
2011 | 2010 | |||||||
Cash and cash equivalents |
$ | 272.8 | $ | 354.0 | ||||
Short-term marketable securities |
| 158.0 | ||||||
Receivables, net of allowance |
317.3 | 232.0 | ||||||
Income tax receivable |
| 7.4 | ||||||
Inventories |
546.5 | 331.3 | ||||||
Net property, plant, and equipment |
4,231.0 | 4,112.0 | ||||||
Goodwill |
225.9 | 197.6 | ||||||
Restricted cash |
229.4 | 207.1 | ||||||
Other assets |
192.2 | 160.6 | ||||||
$ | 6,015.1 | $ | 5,760.0 | |||||
Accounts payable |
$ | 212.9 | $ | 132.8 | ||||
Accrued liabilities |
363.4 | 375.6 | ||||||
Debt, net of unamortized discount of |
2,971.9 | 2,907.7 | ||||||
$102.7 and $111.1 |
||||||||
Deferred income |
31.9 | 33.6 | ||||||
Deferred income taxes |
423.2 | 391.0 | ||||||
Other liabilities |
93.9 | 73.6 | ||||||
Stockholders equity |
1,917.9 | 1,845.7 | ||||||
$ | 6,015.1 | $ | 5,760.0 | |||||
Trinity Industries, Inc.
Additional Balance Sheet Information
(in millions)
(unaudited)
September 30, | December 31, 2010 | |||||||
2011 | ||||||||
Property, Plant, and Equipment |
||||||||
Corporate/Manufacturing: |
||||||||
Property, plant, and equipment |
$ | 1,234.9 | $ | 1,168.7 | ||||
Accumulated depreciation |
(724.1 | ) | (677.3 | ) | ||||
510.8 | 491.4 | |||||||
Leasing: |
||||||||
Wholly-owned subsidiaries: |
||||||||
Machinery and other |
9.2 | 38.2 | ||||||
Equipment on lease |
3,447.3 | 3,249.8 | ||||||
Accumulated depreciation |
(352.0 | ) | (322.6 | ) | ||||
3,104.5 | 2,965.4 | |||||||
TRIP Holdings: |
||||||||
Equipment on lease |
1,273.5 | 1,282.1 | ||||||
Accumulated depreciation |
(115.6 | ) | (90.3 | ) | ||||
1,157.9 | 1,191.8 | |||||||
Net deferred profit on railcars sold
to the Leasing Group: |
||||||||
Sold to wholly-owned subsidiaries |
(351.5 | ) | (340.4 | ) | ||||
Sold to TRIP Holdings |
(190.7 | ) | (196.2 | ) | ||||
(542.2 | ) | (536.6 | ) | |||||
$ | 4,231.0 | $ | 4,112.0 | |||||
Leasing portfolio information: |
||||||||
Portfolio size: |
||||||||
Wholly-owned subsidiaries |
54,445 | 51,910 | ||||||
TRIP Holdings |
14,600 | 14,700 | ||||||
Portfolio utilization: |
||||||||
Wholly-owned subsidiaries |
99.4 | % | 99.3 | % | ||||
TRIP Holdings |
99.9 | % | 99.9 | % |
Trinity Industries, Inc.
Additional Balance Sheet Information
(in millions)
(unaudited)
September 30, | December 31, | |||||||
2011 | 2010 | |||||||
Debt |
||||||||
Corporate/Manufacturing Recourse: |
||||||||
Revolving credit facility |
$ | | $ | | ||||
Convertible subordinated notes |
450.0 | 450.0 | ||||||
Less: unamortized discount |
(102.7 | ) | (111.1 | ) | ||||
347.3 | 338.9 | |||||||
Other |
4.4 | 2.8 | ||||||
351.7 | 341.7 | |||||||
Leasing: |
||||||||
Wholly-owned subsidiaries: |
||||||||
Recourse: |
||||||||
Capital lease obligations |
49.2 | 51.2 | ||||||
Term loan |
55.4 | 57.4 | ||||||
104.6 | 108.6 | |||||||
Non-recourse: |
||||||||
Secured railcar equipment notes |
850.1 | 879.5 | ||||||
Warehouse facility |
280.7 | 80.2 | ||||||
Promissory notes |
471.5 | 493.8 | ||||||
1,602.3 | 1,453.5 | |||||||
TRIP Holdings Non-recourse: |
||||||||
Warehouse loan |
| 1,003.9 | ||||||
Senior secured notes |
175.0 | | ||||||
Less: Held by Trinity |
(112.0 | ) | | |||||
63.0 | | |||||||
Secured railcar equipment notes |
850.3 | | ||||||
913.3 | 1,003.9 | |||||||
$ | 2,971.9 | $ | 2,907.7 | |||||
Trinity Industries, Inc.
Additional Balance Sheet Information
(in millions)
(unaudited)
September 30, | December 31, | |||||||
2011 | 2010 | |||||||
Leasing Debt Summary |
||||||||
Total Recourse Debt |
$ | 104.6 | $ | 108.6 | ||||
Total Non-Recourse Debt |
2,515.6 | 2,457.4 | ||||||
$ | 2,620.2 | $ | 2,566.0 | |||||
Total Leasing Debt |
||||||||
Wholly-owned subsidiaries |
$ | 1,706.9 | $ | 1,562.1 | ||||
TRIP Holdings |
913.3(1) | 1,003.9 | ||||||
$ | 2,620.2 | $ | 2,566.0 | |||||
Equipment on Lease(2) |
||||||||
Wholly-owned subsidiaries |
$ | 3,104.5 | $ | 2,965.4 | ||||
TRIP Holdings |
1,157.9 | 1,191.8 | ||||||
$ | 4,262.4 | $ | 4,157.2 | |||||
Total Leasing Debt as a % of Equipment on Lease |
||||||||
Wholly-owned subsidiaries |
55.0 | % | 52.7 | % | ||||
TRIP Holdings |
78.9 | % | 84.2 | % | ||||
Combined |
61.5 | % | 61.7 | % | ||||
(1) Excludes $112.0 million in TRIP Holdings Senior Secured Notes owned by Trinity and eliminated |
||||||||
in consolidation. |
||||||||
(2) Excludes net deferred profit on railcars sold to the Leasing Group |
Trinity Industries, Inc.
Earnings per Share Calculation
(in millions, except per share amounts)
(unaudited)
Basic net income attributable to Trinity Industries, Inc. per common share is computed by dividing net income attributable to Trinity remaining after allocation to unvested restricted shares by the weighted average number of basic common shares outstanding for the period.
Three Months Ended | Three Months Ended | |||||||||||||||||||||||
September 30, 2011 | September 30, 2010 | |||||||||||||||||||||||
Average | ||||||||||||||||||||||||
Income (Loss) | Average Shares | EPS | Income (Loss) | Shares | EPS | |||||||||||||||||||
Net income attributable to Trinity
Industries, Inc. |
$ | 31.9 | $ | 29.7 | ||||||||||||||||||||
Unvested restricted share participation |
(1.0 | ) | (1.0 | ) | ||||||||||||||||||||
Net income attributable to Trinity
Industries, Inc. basic |
30.9 | 77.7 | $ | 0.40 | 28.7 | 77.0 | $ | 0.37 | ||||||||||||||||
Effect of dilutive securities: |
||||||||||||||||||||||||
Stock options |
| 0.2 | | 0.1 | ||||||||||||||||||||
Net income attributable to Trinity
Industries, Inc. diluted |
$ | 30.9 | 77.9 | $ | 0.40 | $ | 28.7 | 77.1 | $ | 0.37 | ||||||||||||||
Nine Months Ended | Nine Months Ended | |||||||||||||||||||||||
September 30, 2011 | September 30, 2010 | |||||||||||||||||||||||
Average | ||||||||||||||||||||||||
Income (Loss) | Average Shares | EPS | Income (Loss) | Shares | EPS | |||||||||||||||||||
Net income attributable to Trinity
Industries, Inc. |
$ | 86.1 | $ | 50.1 | ||||||||||||||||||||
Unvested restricted share participation |
(2.9 | ) | (1.7 | ) | ||||||||||||||||||||
Net income attributable to Trinity
Industries, Inc. basic |
83.2 | 77.4 | $ | 1.07 | 48.4 | 76.8 | $ | 0.63 | ||||||||||||||||
Effect of dilutive securities: |
||||||||||||||||||||||||
Stock options |
| 0.3 | | 0.1 | ||||||||||||||||||||
Net income attributable to Trinity
Industries, Inc. diluted |
$ | 83.2 | 77.7 | $ | 1.07 | $ | 48.4 | 76.9 | $ | 0.63 | ||||||||||||||
Trinity Industries, Inc.
Reconciliation of EBITDA
(in millions)
(unaudited)
EBITDA is defined as income (loss) from continuing operations plus interest expense, income taxes, and depreciation and amortization including goodwill impairment charges. EBITDA is not a calculation based on generally accepted accounting principles. The amounts included in the EBITDA calculation, however, are derived from amounts included in the historical statements of operations data. In addition, EBITDA should not be considered as an alternative to net income or operating income as an indicator of our operating performance, or as an alternative to operating cash flows as a measure of liquidity. We have reported EBITDA because we regularly review EBITDA as a measure of our ability to incur and service debt. In addition, we believe our debt holders utilize and analyze our EBITDA for similar purposes. We also believe EBITDA assists investors in comparing a companys performance on a consistent basis without regard to depreciation and amortization, which can vary significantly depending upon many factors. However, the EBITDA measure presented in this press release may not always be comparable to similarly titled measures by other companies due to differences in the components of the calculation.
Three Months Ended September 30, | ||||||||
2011 | 2010 | |||||||
Net income |
$ | 31.6 | $ | 31.5 | ||||
Add: |
||||||||
Interest expense |
47.9 | 45.3 | ||||||
Provision for income taxes |
21.1 | 15.2 | ||||||
Depreciation and amortization expense |
48.9 | 47.3 | ||||||
Earnings before interest expense, income
taxes, and depreciation and
amortization expense |
$ | 149.5 | $ | 139.3 | ||||
Nine Months Ended September 30, | ||||||||
2011 | 2010 | |||||||
Net income |
$ | 88.8 | $ | 56.9 | ||||
Add: |
||||||||
Interest expense |
136.2 | 136.3 | ||||||
Provision for income taxes |
58.3 | 29.5 | ||||||
Depreciation and amortization expense |
144.3 | 143.3 | ||||||
Earnings before interest expense, income
taxes, and depreciation and amortization
expense |
$ | 427.6 | $ | 366.0 | ||||
-END -