| Dec 2008 | Dec 2007 | Dec 2006 | Dec 2005 | |
| Sales | 6,593.40 | 4,574.71 | 5,256.32 | 4,644.45 |
| Cost of Sales | 4,610.50 | 3,567.63 | 4,148.57 | 3,708.90 |
| Gross Operating Profit | 1,982.90 | 1,007.08 | 1,107.74 | 935.56 |
| Selling, General, and Administrative Expenses | 201.80 | 147.15 | 175.94 | 189.80 |
| Research & Development | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Income before D & A (EBITDA) | 1,781.10 | 859.93 | 931.80 | 745.75 |
| Depreciation & Amortization | 412.90 | 368.74 | 384.62 | 323.05 |
| Interest Income | 10.10 | 7.09 | 12.73 | 10.64 |
| Other Income - Net | (48.20) | 63.07 | 92.05 | 65.59 |
| Special Income / Charges | 0.00 | 0.25 | (1.40) | 0.00 |
| Total Income Before Interest Expenses (EBIT) | 1,403.00 | 576.07 | 674.41 | 529.02 |
| Interest Expense | 226.20 | 235.24 | 143.45 | 102.94 |
| Pre-Tax Income | 1,176.80 | 340.84 | 530.96 | 426.08 |
| Income Taxes | 185.80 | (78.11) | (81.52) | 0.96 |
| Minority Interest | 6.20 | (2.32) | 11.78 | 2.47 |
| Net Income From Continuing Operations | 984.80 | 421.26 | 600.70 | 422.65 |
| Net Income From Discontinued Operations | (31.30) | (156.98) | 0.00 | 0.00 |
| Net Income From Total Operations | 953.50 | 264.28 | 600.70 | 422.65 |
| 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 | 953.50 | 264.28 | 600.70 | 422.65 |
| Normalized Income (Net Income From Continuing Operations, Ex. Special Income / Charge) |
984.80 | 421.01 | 602.09 | 422.65 |
| Preferred Dividends | ||||
|---|---|---|---|---|
| Net Income Available To Common | 984.80 | 421.26 | 600.70 | 422.65 |
| Basic EPS from Continuing Ops. | 3.66 | 1.60 | 2.28 | 1.62 |
| Basic EPS from Discontinued Ops. | (0.11) | (0.60) | 0.00 | 0.00 |
| Basic EPS from Total Operations | 3.55 | 1.00 | 2.28 | 1.62 |
| 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 | 3.55 | 1.00 | 2.28 | 1.62 |
| Basic Normalized Net Income/Share | 3.66 | 1.60 | 2.29 | 1.62 |
| EPS fr Continuing Ops. | 3.63 | 1.56 | 2.23 | 1.58 |
| EPS fr Discontinued Ops | (0.12) | (0.58) | 0.00 | 0.00 |
| EPS fr Total Ops. | 3.51 | 0.98 | 2.23 | 1.58 |
| 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 | 3.51 | 0.98 | 2.23 | 1.58 |
| Diluted Normalized Net Inc/Shr (Net Income From Continuing Operations, Ex. Special Income / Charge) |
3.63 | 1.56 | 2.24 | 1.58 |
| Dividends Paid per Share | 0.24 | 0.24 | 0.24 | 0.17 |