| |
Dec 2012 |
Dec 2011 |
Dec 2010 |
Dec 2009 |
| Sales |
47.18B |
46.50B |
45.80B |
45.19B |
| Cost of Sales |
42.00B |
41.79B |
41.13B |
40.11B |
| Gross Operating Profit |
5.18B |
4.71B |
4.68B |
5.08B |
| Selling, General, and Administrative Expenses |
0.00 |
0.00 |
0.00 |
0.00 |
| Research & Development |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Income before D & A (EBITDA) |
5.18B |
4.71B |
4.68B |
5.08B |
| Depreciation & Amortization |
988.00M |
1.01B |
841.00M |
854.00M |
| Interest Income |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Income - Net |
259.00M |
281.00M |
335.00M |
365.00M |
| Special Income / Charges |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Income Before Interest Expenses (EBIT) |
4.46B |
3.98B |
4.17B |
4.59B |
| Interest Expense |
383.00M |
354.00M |
345.00M |
305.00M |
| Pre-Tax Income |
4.07B |
3.63B |
3.83B |
4.28B |
| Income Taxes |
1.33B |
964.00M |
1.18B |
1.26B |
| Minority Interest |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Income From Continuing Operations |
2.74B |
2.67B |
2.64B |
3.02B |
| Net Income From Discontinued Operations |
0.00 |
-12.00M |
281.00M |
0.00 |
| Net Income From Total Operations |
2.74B |
2.66B |
2.93B |
3.02B |
| 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 |
2.74B |
2.66B |
2.93B |
3.02B |
Normalized Income (Net Income From Continuing Operations, Ex. Special Income / Charge) |
2.74B |
2.67B |
2.64B |
3.02B |
| Preferred Dividends |
| Net Income Available To Common |
2.74B |
2.67B |
2.64B |
3.02B |
| Basic EPS from Continuing Ops. |
8.48 |
7.94 |
7.26 |
7.86 |
| Basic EPS from Discontinued Ops. |
0.00 |
-0.04 |
0.77 |
0.00 |
| Basic EPS from Total Operations |
8.48 |
7.90 |
8.03 |
7.86 |
| 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 |
8.48 |
7.90 |
8.03 |
7.86 |
| Basic Normalized Net Income/Share |
8.48 |
7.94 |
7.26 |
7.86 |
| EPS fr Continuing Ops. |
8.36 |
7.85 |
7.18 |
7.78 |
| EPS fr Discontinued Ops |
0.00 |
-0.04 |
0.76 |
0.00 |
| EPS fr Total Ops. |
8.36 |
7.81 |
7.94 |
7.78 |
| 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 |
8.36 |
7.81 |
7.94 |
7.78 |
Diluted Normalized Net Inc/Shr (Net Income From Continuing Operations, Ex. Special Income / Charge) |
8.36 |
7.85 |
7.18 |
7.78 |
| Dividends Paid per Share |
4.15 |
3.25 |
2.64 |
2.34 |