| |
Dec 2012 |
Dec 2011 |
Dec 2010 |
Dec 2009 |
| Sales |
10.18B |
11.32B |
8.68B |
6.47B |
| Cost of Sales |
8.97B |
10.16B |
7.89B |
5.72B |
| Gross Operating Profit |
1.16B |
1.12B |
741.38M |
708.07M |
| Selling, General, and Administrative Expenses |
0.00 |
0.00 |
0.00 |
0.00 |
| Research & Development |
n.a. |
n.a. |
n.a. |
n.a. |
| Operating Income before D & A (EBITDA) |
1.16B |
1.12B |
741.38M |
708.07M |
| Depreciation & Amortization |
203.10M |
177.55M |
173.71M |
164.14M |
| Interest Income |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Income - Net |
162.01M |
128.47M |
126.05M |
136.62M |
| Special Income / Charges |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Income Before Interest Expenses (EBIT) |
1.12B |
1.07B |
693.72M |
680.55M |
| Interest Expense |
219.67M |
225.47M |
205.32M |
232.88M |
| Pre-Tax Income |
898.53M |
843.46M |
488.39M |
447.67M |
| Income Taxes |
10.10M |
12.57M |
15.08M |
12.96M |
| Minority Interest |
438.00K |
573.00K |
606.00K |
348.00K |
| Net Income From Continuing Operations |
888.43M |
830.89M |
473.31M |
434.70M |
| Net Income From Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Income From Total Operations |
888.43M |
830.89M |
473.31M |
434.70M |
| 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 |
887.99M |
830.32M |
472.70M |
434.36M |
Normalized Income (Net Income From Continuing Operations, Ex. Special Income / Charge) |
888.43M |
830.89M |
473.31M |
434.70M |
| Preferred Dividends |
| Net Income Available To Common |
888.43M |
830.89M |
473.31M |
434.70M |
| Basic EPS from Continuing Ops. |
3.04 |
3.35 |
1.75 |
1.80 |
| Basic EPS from Discontinued Ops. |
0.00 |
0.00 |
0.00 |
0.00 |
| Basic EPS from Total Operations |
3.04 |
3.35 |
1.75 |
1.80 |
| 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 |
3.04 |
3.35 |
1.75 |
1.80 |
| Basic Normalized Net Income/Share |
3.04 |
3.35 |
1.75 |
1.80 |
| EPS fr Continuing Ops. |
3.04 |
3.35 |
1.75 |
1.80 |
| EPS fr Discontinued Ops |
0.00 |
0.00 |
0.00 |
0.00 |
| EPS fr Total Ops. |
3.04 |
3.35 |
1.75 |
1.80 |
| 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 |
3.04 |
3.35 |
1.75 |
1.80 |
Diluted Normalized Net Inc/Shr (Net Income From Continuing Operations, Ex. Special Income / Charge) |
3.04 |
3.35 |
1.75 |
1.80 |
| Dividends Paid per Share |
2.59 |
2.33 |
2.23 |
2.17 |