| Jan 2009 | Jan 2008 | Jan 2007 | Jan 2006 | |
| Sales | 8,805.90 | 7,093.96 | 5,318.90 | 3,091.78 |
| Cost of Sales | 6,530.67 | 5,272.42 | 3,841.03 | 2,217.90 |
| Gross Operating Profit | 2,275.23 | 1,821.54 | 1,477.87 | 873.88 |
| Selling, General, and Administrative Expenses | 1,445.42 | 1,182.02 | 1,021.11 | 599.34 |
| Research & Development | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Income before D & A (EBITDA) | 829.81 | 639.53 | 456.76 | 274.54 |
| Depreciation & Amortization | 150.10 | 138.11 | 116.29 | 68.20 |
| Interest Income | 11.62 | 13.78 | 11.34 | 5.14 |
| Other Income - Net | 0.00 | 0.00 | 0.00 | 0.00 |
| Special Income / Charges | (2.33) | (12.59) | (6.06) | 0.00 |
| Total Income Before Interest Expenses (EBIT) | 684.41 | 502.61 | 338.96 | 190.35 |
| Interest Expense | 50.46 | 61.55 | 84.66 | 30.43 |
| Pre-Tax Income | 633.95 | 441.06 | 254.30 | 159.92 |
| Income Taxes | 235.67 | 152.76 | 96.05 | 59.14 |
| Minority Interest | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Continuing Operations | 398.28 | 288.29 | 158.25 | 100.78 |
| Net Income From Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Total Operations | 398.28 | 288.29 | 158.25 | 100.78 |
| 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 | 398.28 | 288.29 | 158.25 | 100.78 |
| Normalized Income (Net Income From Continuing Operations, Ex. Special Income / Charge) |
405.21 | 300.88 | 171.10 | 121.90 |
| Preferred Dividends | ||||
|---|---|---|---|---|
| Net Income Available To Common | 398.28 | 288.29 | 158.25 | 100.78 |
| Basic EPS from Continuing Ops. | 2.44 | 1.82 | 1.06 | 0.87 |
| Basic EPS from Discontinued Ops. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Total Operations | 2.44 | 1.82 | 1.06 | 0.87 |
| 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 | 2.44 | 1.82 | 1.06 | 0.87 |
| Basic Normalized Net Income/Share | 2.48 | 1.90 | 1.15 | 1.05 |
| EPS fr Continuing Ops. | 2.44 | 1.75 | 1.00 | 0.81 |
| EPS fr Discontinued Ops | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Total Ops. | 2.44 | 1.75 | 1.00 | 0.81 |
| 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 | 2.44 | 1.75 | 1.00 | 0.81 |
| Diluted Normalized Net Inc/Shr (Net Income From Continuing Operations, Ex. Special Income / Charge) |
2.48 | 1.83 | 1.08 | 0.97 |
| Dividends Paid per Share | 0.00 | 0.00 | 0.00 | 0.00 |