| |
Dec 2012 |
Dec 2011 |
Dec 2010 |
Dec 2009 |
| Sales |
14.27B |
14.05B |
12.64B |
11.66B |
| Cost of Sales |
9.98B |
8.83B |
8.86B |
8.37B |
| Gross Operating Profit |
4.29B |
5.22B |
3.78B |
3.29B |
| Selling, General, and Administrative Expenses |
1.35B |
1.23B |
625.84M |
602.61M |
| Research & Development |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Income before D & A (EBITDA) |
2.94B |
3.98B |
3.15B |
2.69B |
| Depreciation & Amortization |
983.05M |
922.07M |
983.96M |
940.03M |
| Interest Income |
99.52M |
34.35M |
25.16M |
30.03M |
| Other Income - Net |
148.29M |
-442.50M |
31.00M |
-15.71M |
| Special Income / Charges |
-730.46M |
316.95M |
-225.46M |
-361.02M |
| Total Income Before Interest Expenses (EBIT) |
1.47B |
2.97B |
2.00B |
1.40B |
| Interest Expense |
536.88M |
557.91M |
454.78M |
388.42M |
| Pre-Tax Income |
932.77M |
2.41B |
1.54B |
1.01B |
| Income Taxes |
307.03M |
895.01M |
557.47M |
377.43M |
| Minority Interest |
-10.95M |
-329.00K |
3.00K |
-142.00K |
| Net Income From Continuing Operations |
625.74M |
1.52B |
984.73M |
635.54M |
| Net Income From Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Income From Total Operations |
625.74M |
1.52B |
984.73M |
635.54M |
| Extraordinary Income/Losses |
0.00 |
0.00 |
0.00 |
0.00 |
| Income From Cum. Effect of Acct. Change |
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 |
636.69M |
1.52B |
984.73M |
635.54M |
Normalized Income (Net Income From Continuing Operations, Ex. Special Income / Charge) |
1.36B |
1.20B |
1.21B |
996.57M |
| Preferred Dividends |
| Net Income Available To Common |
625.74M |
1.52B |
984.73M |
635.54M |
| Basic EPS from Continuing Ops. |
1.41 |
3.40 |
2.21 |
1.42 |
| Basic EPS from Discontinued Ops. |
0.00 |
0.00 |
0.00 |
0.00 |
| Basic EPS from Total Operations |
1.41 |
3.40 |
2.21 |
1.42 |
| Basic EPS from Extraordinary Inc. |
0.00 |
0.00 |
0.00 |
0.00 |
| Basic EPS from Cum Effect of Accounting Change |
0.00 |
0.00 |
0.00 |
0.00 |
| Basic EPS from Tax Loss Carryf'd. |
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 |
1.41 |
3.40 |
2.21 |
1.42 |
| Basic Normalized Net Income/Share |
3.06 |
2.69 |
2.72 |
2.23 |
| EPS fr Continuing Ops. |
1.41 |
3.39 |
2.20 |
1.42 |
| EPS fr Discontinued Ops |
0.00 |
0.00 |
0.00 |
0.00 |
| EPS fr Total Ops. |
1.41 |
3.39 |
2.20 |
1.42 |
| EPS fr Extraord. Inc. |
0.00 |
0.00 |
0.00 |
0.00 |
| EPS fr Cum Effect of Accounting Change |
0.00 |
0.00 |
0.00 |
0.00 |
| EPS fr Tax Loss Carfd. |
0.00 |
0.00 |
0.00 |
0.00 |
| EPS fr Other Gains (L) |
0.00 |
0.00 |
0.00 |
0.00 |
| EPS, Total |
1.41 |
3.39 |
2.20 |
1.42 |
Diluted Normalized Net Inc/Shr (Net Income From Continuing Operations, Ex. Special Income / Charge) |
3.06 |
2.68 |
2.70 |
2.23 |
| Dividends Paid per Share |
1.00 |
2.00 |
0.00 |
2.00 |