Reconciliation of Non-GAAP Measures 24 1Q10 2Q10 3Q10 4Q10 FY2010 1Q11 Consolidated Metrics Revenues, as reported (GAAP) 1,232.7 $ 1,273.4 $ 1,329.6 $ 1,357.0 $ 5,192.7 $ 1,283.0 $ Foreign currency translation impact (a) (20.0) 16.1 22.2 18.5 36.8 2.3 Revenues, constant currency adjusted 1,212.7 $ 1,289.5 $ 1,351.8 $ 1,375.5 $ 5,229.5 $ 1,285.3 $ Prior year revenues, as reported (GAAP) 1,201.2 $ 1,254.3 $ 1,314.1 $ 1,314.0 $ 5,083.6 $ 1,232.7 $ Revenue change, as reported (GAAP) 3 % 2 % 1 % 3 % 2 % 4 % Revenue change, constant currency adjusted 1 % 3 % 3 % 5 % 3 % 4 % Operating income, as reported (GAAP) 315.8 $ 311.0 $ 351.2 $ 322.1 $ 1,300.1 $ 312.9 $ Reversal of restructuring and related expenses (b) N/A 34.5 14.0 11.0 59.5 24.0 Operating income, excluding restructuring 315.8 $ 345.5 $ 365.2 $ 333.1 $ 1,359.6 $ 336.9 $ Operating income margin, as reported (GAAP) 25.6 % 24.4 % 26.4 % 23.7 % 25.0 % 24.4 % Operating income margin, excluding restructuring N/A 27.1 % 27.5 % 24.5 % 26.2 % 26.3 % Effective tax rate, as reported (GAAP) 24.7 % 18.8 % 22.7 % 15.9 % 20.5 % 23.5 % Impact from restructuring expenses, net of income tax benefit (b) N/A 1.9 % 0.5 % 0.6 % 0.7 % 0.6 % Effective tax rate, restructuring adjusted 24.7 % 20.7 % 23.2 % 16.5 % 21.2 % 24.1 % Net income, as reported (GAAP) 207.9 $ 221.0 $ 238.4 $ 242.6 $ 909.9 $ 210.2 $ Foreign currency translation impact, net of income tax (a) (0.7) 5.5 2.4 1.4 8.6 4.8 Reversal of restructuring and related expenses, including foreign currency translation impacts, net of income tax benefit (b) N/A 22.4 9.5 6.4 38.3 16.4 Net income, constant currency and restructuring adjusted 207.2 $ 248.9 $ 250.3 $ 250.4 $ 956.8 $ 231.4 $ Diluted earnings per share ("EPS"), as reported (GAAP) ($ - dollars) 0.30 $ 0.33 $ 0.36 $ 0.37 $ 1.36 $ 0.32 $ Impact from restructuring and related expenses, net of income tax benefit (b) ($ - dollars) N/A 0.03 0.01 0.01 0.06 0.03 Diluted EPS, restructuring adjusted ($ - dollars) 0.30 $ 0.36 $ 0.37 $ 0.38 $ 1.42 $ 0.35 $ Foreign currency translation impact, net of income tax (a) ($ - dollars) - 0.01 0.01 - 0.01 - Diluted EPS, constant currency and restructuring adjusted ($ - dollars) 0.30 $ 0.37 $ 0.38 $ 0.38 $ 1.43 $ 0.35 $ Diluted weighted-average shares outstanding 684.2 671.6 661.3 658.4 668.9 652.1 |