| |
Dec 2012 |
Dec 2011 |
Dec 2010 |
Dec 2009 |
| Sales |
4.48B |
4.34B |
4.13B |
4.08B |
| Cost of Sales |
2.24B |
2.19B |
2.05B |
2.05B |
| Gross Operating Profit |
2.24B |
2.14B |
2.09B |
2.03B |
| Selling, General, and Administrative Expenses |
829.00M |
799.00M |
740.00M |
751.00M |
| Research & Development |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Income before D & A (EBITDA) |
1.41B |
1.34B |
1.35B |
1.28B |
| Depreciation & Amortization |
354.00M |
349.00M |
339.00M |
333.00M |
| Interest Income |
7.00M |
6.00M |
10.00M |
8.00M |
| Other Income - Net |
11.00M |
-67.00M |
-12.00M |
12.00M |
| Special Income / Charges |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Income Before Interest Expenses (EBIT) |
1.07B |
935.00M |
1.00B |
966.00M |
| Interest Expense |
174.00M |
188.00M |
198.00M |
220.00M |
| Pre-Tax Income |
900.00M |
747.00M |
807.00M |
746.00M |
| Income Taxes |
303.00M |
256.00M |
301.00M |
273.00M |
| Minority Interest |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Income From Continuing Operations |
597.00M |
491.00M |
506.00M |
473.00M |
| Net Income From Discontinued Operations |
14.00M |
-19.00M |
-10.00M |
3.00M |
| Net Income From Total Operations |
611.00M |
472.00M |
496.00M |
476.00M |
| 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 |
611.00M |
472.00M |
496.00M |
476.00M |
Normalized Income (Net Income From Continuing Operations, Ex. Special Income / Charge) |
597.00M |
491.00M |
506.00M |
473.00M |
| Preferred Dividends |
| Net Income Available To Common |
597.00M |
491.00M |
506.00M |
473.00M |
| Basic EPS from Continuing Ops. |
4.40 |
3.44 |
3.37 |
3.06 |
| Basic EPS from Discontinued Ops. |
0.10 |
-0.13 |
-0.07 |
0.02 |
| Basic EPS from Total Operations |
4.50 |
3.31 |
3.30 |
3.08 |
| 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 |
0.00 |
0.00 |
0.00 |
| Basic EPS, Total |
4.50 |
3.31 |
3.30 |
3.08 |
| Basic Normalized Net Income/Share |
4.40 |
3.44 |
3.37 |
3.06 |
| EPS fr Continuing Ops. |
4.34 |
3.40 |
3.34 |
3.04 |
| EPS fr Discontinued Ops |
0.10 |
-0.13 |
-0.07 |
0.02 |
| EPS fr Total Ops. |
4.44 |
3.27 |
3.27 |
3.06 |
| 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 |
0.01 |
0.00 |
0.00 |
| EPS, Total |
4.44 |
3.28 |
3.27 |
3.06 |
Diluted Normalized Net Inc/Shr (Net Income From Continuing Operations, Ex. Special Income / Charge) |
4.34 |
3.40 |
3.34 |
3.04 |
| Dividends Paid per Share |
0.00 |
0.00 |
0.00 |
0.00 |