
Rebuilding After Sa...


| Jan 2013 | Jan 2012 | Jan 2011 | Jan 2010 | |
| Sales | 10.46B | 10.36B | 9.61B | 8.63B |
| Cost of Sales | 5.72B | 5.95B | 5.62B | 5.21B |
| Gross Operating Profit | 4.74B | 4.41B | 3.99B | 3.42B |
| Selling, General, and Administrative Expenses | 2.72B | 2.70B | 2.34B | 2.17B |
| Research & Development | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Income before D & A (EBITDA) | 2.02B | 1.72B | 1.65B | 1.26B |
| Depreciation & Amortization | 354.00M | 356.00M | 359.00M | 393.00M |
| Interest Income | 0.00 | 0.00 | 2.00M | 2.00M |
| Other Income - Net | 24.00M | 346.00M | 173.00M | 26.00M |
| Special Income / Charges | -93.00M | -232.00M | -6.00M | -3.00M |
| Total Income Before Interest Expenses (EBIT) | 1.60B | 1.47B | 1.46B | 887.00M |
| Interest Expense | 316.00M | 246.00M | 208.00M | 237.00M |
| Pre-Tax Income | 1.28B | 1.23B | 1.25B | 650.00M |
| Income Taxes | 528.00M | 377.00M | 446.00M | 202.00M |
| Minority Interest | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Continuing Operations | 753.00M | 850.00M | 805.00M | 448.00M |
| Net Income From Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Total Operations | 753.00M | 850.00M | 805.00M | 448.00M |
| 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 | 753.00M | 850.00M | 805.00M | 448.00M |
| Normalized Income (Net Income From Continuing Operations, Ex. Special Income / Charge) |
846.00M | 1.08B | 811.00M | 451.00M |
| Preferred Dividends | ||||
|---|---|---|---|---|
| Net Income Available To Common | 753.00M | 850.00M | 805.00M | 448.00M |
| Basic EPS from Continuing Ops. | 2.60 | 2.80 | 2.49 | 1.39 |
| Basic EPS from Discontinued Ops. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Total Operations | 2.60 | 2.80 | 2.49 | 1.39 |
| 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 | 2.60 | 2.80 | 2.49 | 1.39 |
| Basic Normalized Net Income/Share | 2.92 | 3.56 | 2.51 | 1.40 |
| EPS fr Continuing Ops. | 2.54 | 2.70 | 2.42 | 1.37 |
| EPS fr Discontinued Ops | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Total Ops. | 2.54 | 2.70 | 2.42 | 1.37 |
| 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 | 2.54 | 2.70 | 2.42 | 1.37 |
| Diluted Normalized Net Inc/Shr (Net Income From Continuing Operations, Ex. Special Income / Charge) |
2.85 | 3.44 | 2.44 | 1.38 |
| Dividends Paid per Share | 5.00 | 3.80 | 4.60 | 0.60 |