| |
Dec 2012 |
Dec 2011 |
Dec 2010 |
Dec 2009 |
| Sales |
8.19B |
6.98B |
6.45B |
6.11B |
| Cost of Sales |
5.58B |
4.68B |
4.47B |
4.25B |
| Gross Operating Profit |
2.61B |
2.30B |
1.97B |
1.86B |
| Selling, General, and Administrative Expenses |
984.75M |
888.81M |
750.25M |
693.32M |
| Research & Development |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Income before D & A (EBITDA) |
1.62B |
1.41B |
1.22B |
1.17B |
| Depreciation & Amortization |
343.91M |
267.32M |
234.38M |
228.99M |
| Interest Income |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Income - Net |
9.15M |
11.76M |
-61.96M |
6.15M |
| Special Income / Charges |
0.00 |
-24.00M |
0.00 |
0.00 |
| Total Income Before Interest Expenses (EBIT) |
1.29B |
1.13B |
926.06M |
943.98M |
| Interest Expense |
288.55M |
241.09M |
181.61M |
185.76M |
| Pre-Tax Income |
1.00B |
892.67M |
744.46M |
758.22M |
| Income Taxes |
359.84M |
315.74M |
260.24M |
278.46M |
| Minority Interest |
105.22M |
95.39M |
78.54M |
57.08M |
| Net Income From Continuing Operations |
641.46M |
576.93M |
405.68M |
422.68M |
| Net Income From Discontinued Operations |
-222.00K |
-3.54M |
0.00 |
0.00 |
| Net Income From Total Operations |
641.24M |
573.40M |
405.68M |
422.68M |
| 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 |
536.02M |
478.00M |
405.68M |
422.68M |
Normalized Income (Net Income From Continuing Operations, Ex. Special Income / Charge) |
641.46M |
600.93M |
405.68M |
422.68M |
| Preferred Dividends |
| Net Income Available To Common |
641.46M |
576.93M |
405.68M |
422.68M |
| Basic EPS from Continuing Ops. |
5.58 |
5.09 |
4.00 |
4.08 |
| Basic EPS from Discontinued Ops. |
0.00 |
0.00 |
0.00 |
0.00 |
| Basic EPS from Total Operations |
5.58 |
5.09 |
4.00 |
4.08 |
| 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 |
-0.04 |
0.00 |
0.00 |
| Basic EPS, Total |
5.58 |
5.05 |
4.00 |
4.08 |
| Basic Normalized Net Income/Share |
5.58 |
5.30 |
4.00 |
4.08 |
| EPS fr Continuing Ops. |
5.47 |
4.99 |
3.94 |
4.06 |
| EPS fr Discontinued Ops |
0.00 |
0.00 |
0.00 |
0.00 |
| EPS fr Total Ops. |
5.47 |
4.99 |
3.94 |
4.06 |
| 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 |
-0.03 |
0.00 |
0.00 |
| EPS, Total |
5.47 |
4.96 |
3.94 |
4.06 |
Diluted Normalized Net Inc/Shr (Net Income From Continuing Operations, Ex. Special Income / Charge) |
5.47 |
5.20 |
3.94 |
4.06 |
| Dividends Paid per Share |
0.00 |
0.00 |
0.00 |
0.00 |