| Dec 2008 | Dec 2007 | Dec 2006 | Dec 2005 | |
| Sales | 7,208.77 | 7,691.64 | 7,175.96 | 6,481.97 |
| Cost of Sales | 4,133.03 | 4,134.85 | 3,792.19 | 3,541.27 |
| Gross Operating Profit | 3,075.73 | 3,556.79 | 3,383.77 | 2,940.70 |
| Selling, General, and Administrative Expenses | 1,278.50 | 1,426.36 | 1,227.83 | 1,104.65 |
| Research & Development | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Income before D & A (EBITDA) | 1,797.23 | 2,130.43 | 2,155.94 | 1,836.05 |
| Depreciation & Amortization | 788.86 | 704.63 | 650.82 | 593.89 |
| Interest Income | 16.52 | 17.21 | 11.19 | 12.11 |
| Other Income - Net | (1,084.16) | 1,220.41 | (15.09) | 80.73 |
| Special Income / Charges | 0.00 | 0.00 | 254.17 | 0.00 |
| Total Income Before Interest Expenses (EBIT) | (59.70) | 2,866.77 | 1,738.29 | 1,335.06 |
| Interest Expense | 609.29 | 708.34 | 760.36 | 656.16 |
| Pre-Tax Income | (668.99) | 2,158.43 | 977.93 | 678.90 |
| Income Taxes | 186.30 | 757.88 | 341.93 | 235.64 |
| Minority Interest | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Continuing Operations | (855.29) | 1,400.54 | 636.00 | 443.26 |
| Net Income From Discontinued Operations | 0.00 | 183.87 | 12.27 | 0.00 |
| Net Income From Total Operations | (855.29) | 1,584.42 | 648.26 | 443.26 |
| 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 | (855.29) | 1,584.42 | 648.26 | 443.26 |
| Normalized Income (Net Income From Continuing Operations, Ex. Special Income / Charge) |
(854.84) | 1,400.54 | 382.86 | 443.20 |
| Preferred Dividends | ||||
|---|---|---|---|---|
| Net Income Available To Common | (855.29) | 1,400.54 | 636.00 | 443.26 |
| Basic EPS from Continuing Ops. | (3.06) | 4.88 | 2.25 | 1.56 |
| Basic EPS from Discontinued Ops. | 0.00 | 0.64 | 0.04 | 0.00 |
| Basic EPS from Total Operations | (3.06) | 5.52 | 2.29 | 1.56 |
| 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 | (3.06) | 5.52 | 2.29 | 1.56 |
| Basic Normalized Net Income/Share | (3.06) | 4.88 | 1.35 | 1.56 |
| EPS fr Continuing Ops. | (3.06) | 4.70 | 2.18 | 1.50 |
| EPS fr Discontinued Ops | 0.00 | 0.61 | 0.04 | 0.00 |
| EPS fr Total Ops. | (3.06) | 5.31 | 2.22 | 1.50 |
| 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 | (3.06) | 5.31 | 2.22 | 1.50 |
| Diluted Normalized Net Inc/Shr (Net Income From Continuing Operations, Ex. Special Income / Charge) |
(3.06) | 4.70 | 1.31 | 1.50 |
| Dividends Paid per Share | 0.00 | 0.00 | 0.00 | 0.00 |