SALES

EBIT

IEX

EBT

D

E

D/E

Pre LBO

Dec. 1986

11,517

2009

531

1478

5591

5312

1.05

Dec. 1987

11,765

1915

454

1461

4279

6038

0.71

Dec. 1988

12,635

2368

549

1818

5518

5694

0.97

LBO

1Q89

2926

402

561

−159

29,100

2032

14.30

2Q89

3300

547

990

−433

26,420

1778

14.80

3Q89

2999

452

983

−531

25,690

1359

18.90

4Q89

3539

652

850

−198

25,159

1237

20.30

YR89

12,764

2053

3384

−1330

25,159

1237

20.30

1Q90

3204

602

830

−228

22,937

1024

22.40