
Bull Market Won't B...


| Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
| Sales | 5.52B | 5.27B | 4.18B | 3.05B |
| Cost of Sales | 3.23B | 3.29B | 2.68B | 1.96B |
| Gross Operating Profit | 2.29B | 1.98B | 1.51B | 1.08B |
| Selling, General, and Administrative Expenses | 500.23M | 553.48M | 454.27M | 382.31M |
| Research & Development | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Income before D & A (EBITDA) | 1.79B | 1.43B | 1.06B | 700.13M |
| Depreciation & Amortization | 397.16M | 417.72M | 429.90M | 436.71M |
| Interest Income | 12.54M | 7.65M | 2.50M | 1.74M |
| Other Income - Net | -387.25M | 18.12M | -68.64M | -11.79M |
| Special Income / Charges | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income Before Interest Expenses (EBIT) | 1.02B | 1.04B | 559.91M | 253.49M |
| Interest Expense | 288.76M | 229.92M | 222.86M | 211.38M |
| Pre-Tax Income | 733.00M | 805.57M | 337.04M | 42.11M |
| Income Taxes | 4.30M | -19.55M | 20.45M | 3.00M |
| Minority Interest | 226.66M | 211.74M | 156.47M | 18.45M |
| Net Income From Continuing Operations | 728.70M | 613.37M | 160.13M | 20.65M |
| Net Income From Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Total Operations | 728.70M | 613.37M | 160.13M | 20.65M |
| 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 | 502.04M | 613.37M | 160.13M | 20.65M |
| Normalized Income (Net Income From Continuing Operations, Ex. Special Income / Charge) |
728.70M | 613.37M | 160.13M | 20.65M |
| Preferred Dividends | ||||
|---|---|---|---|---|
| Net Income Available To Common | 728.70M | 613.37M | 160.13M | 20.65M |
| Basic EPS from Continuing Ops. | 4.87 | 4.94 | 1.30 | 0.17 |
| Basic EPS from Discontinued Ops. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Total Operations | 4.87 | 4.94 | 1.30 | 0.17 |
| 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 | 4.87 | 4.94 | 1.30 | 0.17 |
| Basic Normalized Net Income/Share | 4.87 | 4.94 | 1.30 | 0.17 |
| EPS fr Continuing Ops. | 4.82 | 4.88 | 1.29 | 0.17 |
| EPS fr Discontinued Ops | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Total Ops. | 4.82 | 4.88 | 1.29 | 0.17 |
| 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 | 4.82 | 4.88 | 1.29 | 0.17 |
| Diluted Normalized Net Inc/Shr (Net Income From Continuing Operations, Ex. Special Income / Charge) |
4.82 | 4.88 | 1.29 | 0.17 |
| Dividends Paid per Share | 9.50 | 6.50 | 8.50 | 4.00 |