BEAM INC EBITDA

2013-09-30: Basis Reported; EBITDA (m); Operating income $144.90M; Depreciation and amortization (m).
2013-06-30: Basis Reported; EBITDA (m); Operating income $160.10M; Depreciation and amortization (m).
2013-03-31: Basis Reported; EBITDA (m); Operating income $179.00M; Depreciation and amortization (m).
2012-09-30: Basis Reported; EBITDA (m); Operating income $161.90M; Depreciation and amortization (m).

Historical EBITDA

Date	Basis	EBITDA	Operating income	Depreciation and amortization	Revenue	EBITDA margin	Capital spending	Operating cash flow	Cost of products and services	Research and development	Selling, general and administration	Income tax expense / benefit
2013-09-30	Reported	(m)	$144.90M	(m)	(m)	(m)	(m)	(m)	(m)	(m)	$78.20M	$25.60M
2013-06-30	Reported	(m)	$160.10M	(m)	(m)	(m)	(m)	(m)	(m)	(m)	$105.90M	$17.50M
2013-03-31	Reported	(m)	$179.00M	(m)	(m)	(m)	$26.00M	-$59.50M	(m)	(m)	$102.90M	$38.20M
2012-09-30	Reported	(m)	$161.90M	(m)	(m)	(m)	(m)	(m)	(m)	(m)	$96.30M	$36.90M
2012-06-30	Reported	(m)	$126.40M	(m)	(m)	(m)	(m)	(m)	(m)	(m)	$104.70M	$20.10M
2012-03-31	Reported	(m)	$131.10M	(m)	(m)	(m)	$23.40M	-$51.60M	(m)	(m)	$100.40M	$34.10M
2011-09-30	Reported	(m)	$27.60M	(m)	(m)	(m)	(m)	(m)	(m)	(m)	$135.60M	-$13.20M
2011-06-30	Reported	(m)	$119.70M	(m)	(m)	(m)	(m)	(m)	(m)	(m)	$97.80M	$25.20M
2011-03-31	Reported	(m)	$112.00M	(m)	(m)	(m)	$37.30M	-$206.30M	(m)	(m)	$100.70M	$19.30M
2010-12-31	Reported	(m)	$157.20M	(m)	(m)	(m)	(m)	(m)	(m)	(m)	(m)	(m)
2010-09-30	Reported	(m)	$171.30M	(m)	(m)	(m)	(m)	(m)	(m)	(m)	$379.80M	$25.90M
2010-06-30	Reported	(m)	$208.20M	(m)	(m)	(m)	(m)	(m)	(m)	(m)	$383.90M	-$3.60M
2010-03-31	Reported	(m)	$156.40M	(m)	(m)	(m)	$32.00M	-$72.00M	(m)	(m)	$492.90M	$28.80M
2009-12-31	Reported	(m)	$47.30M	(m)	(m)	(m)	(m)	(m)	(m)	(m)	(m)	(m)
2009-09-30	Reported	(m)	$204.50M	(m)	(m)	(m)	(m)	(m)	(m)	(m)	$484.70M	$31.10M
2009-06-30	Reported	(m)	$192.90M	(m)	(m)	(m)	(m)	(m)	(m)	(m)	$491.90M	$29.30M
2009-03-31	Reported	(m)	$60.50M	(m)	(m)	(m)	$27.00M	-$102.50M	(m)	(m)	$445.60M	-$5.40M
2008-09-30	Reported	(m)	$254.80M	(m)	(m)	(m)	(m)	(m)	(m)	(m)	$494.60M	$171.40M
2008-06-30	Reported	(m)	-$16.00M	(m)	(m)	(m)	(m)	(m)	(m)	(m)	$538.40M	-$38.40M

Date	Basis	EBITDA	Operating income	Depreciation and amortization	Revenue	EBITDA margin	Capital spending	Operating cash flow	Cost of products and services	Research and development	Selling, general and administration	Income tax expense / benefit
2013-12-31	Reported	(m)	$617.10M	(m)	(m)	(m)	$128.50M	$423.80M	(m)	(m)	$392.20M	$111.90M
2012-12-31	Reported	(m)	$573.50M	(m)	(m)	(m)	$136.50M	$378.20M	(m)	$3.40M	$412.90M	$96.20M
2011-12-31	Reported	(m)	$385.60M	(m)	(m)	(m)	$218.50M	$454.50M	(m)	$2.50M	$430.00M	$39.80M
2011-09-30	Rolling	(m)	$416.50M*	(m)	(m)	(m)	(m)	(m)	(m)	(m)	(m)	(m)
2011-06-30	Rolling	(m)	$560.20M*	(m)	(m)	(m)	(m)	(m)	(m)	(m)	(m)	(m)
2011-03-31	Rolling	(m)	$648.70M*	(m)	(m)	(m)	(m)	(m)	(m)	(m)	(m)	(m)
2010-12-31	Reported	(m)	$456.20M	(m)	(m)	(m)	$223.00M	$770.60M	(m)	$1.60M	$416.10M	$36.20M
2010-12-31	Rolling	(m)	$693.10M*	(m)	(m)	(m)	(m)	(m)	(m)	(m)	(m)	(m)
2010-09-30	Rolling	(m)	$583.20M*	(m)	(m)	(m)	(m)	(m)	(m)	(m)	(m)	(m)
2010-06-30	Rolling	(m)	$616.40M*	(m)	(m)	(m)	(m)	(m)	(m)	(m)	(m)	(m)
2010-03-31	Rolling	(m)	$601.10M*	(m)	(m)	(m)	(m)	(m)	(m)	(m)	(m)	(m)
2009-12-31	Reported	(m)	$399.10M	(m)	(m)	(m)	$157.50M	$866.30M	(m)	$1.30M	$384.20M	$13.30M
2009-12-31	Rolling	(m)	$505.20M*	(m)	(m)	(m)	(m)	(m)	(m)	(m)	(m)	(m)
2008-12-31	Reported	(m)	$145.60M	(m)	(m)	(m)	$176.30M	$817.60M	(m)	$71.20M	$2.00B	$95.60M
2007-12-31	Reported	(m)	$1.38B	(m)	(m)	(m)	$267.10M	$965.30M	(m)	(m)	$2.04B	$346.30M