| | | | | | 1,094,640.4 | 1,115,311.5 | 1,326,692.8 | 1,762,071.8 | 1,785,008.8 | 1,839,463.6 |
| | | | | | 9.2% | 1.9% | 19% | 32.8% | 1.3% | 4.5% |
Cost of Goods Sold, Total | | | | | | 623,845.6 | 611,459.2 | 753,552.6 | 1,060,052.6 | 1,040,298.4 | 1,075,465.6 |
| | | | | | 470,794.8 | 503,852.3 | 573,140.2 | 702,019.2 | 744,710.4 | 763,998 |
Selling General & Admin Expenses, Total | | | | | | 58,453.7 | 59,634.4 | 63,180.6 | 65,764.4 | 66,198.3 | 66,330.8 |
Exploration / Drilling Costs, Total | | | | | | 1.4 | 0.9 | 0.7 | — | — | — |
Depreciation & Amortization | | | | | | 103,561.6 | 123,191.7 | 135,564.2 | 147,643 | 161,875.6 | 165,865.5 |
| | | | | | 84,511.7 | 101,203.6 | 110,226.5 | 144,845.8 | 173,515.1 | 175,126.4 |
Other Operating Expenses, Total | | | | | | 246,528.4 | 284,030.6 | 308,972 | 358,253.2 | 401,589 | 407,322.7 |
| | | | | | 224,266.4 | 219,821.7 | 264,168.2 | 343,766 | 343,121.4 | 356,675.3 |
| | | | | | -81,681.2 | -96,332.9 | -93,705.8 | -114,142.1 | -122,729.6 | -122,617.5 |
Interest And Investment Income | — | — | — | — | — | — | 3,325.5 | 4,580.7 | 5,294.5 | 10,644.8 | — |
| | | | | | -81,681.2 | -93,007.4 | -89,125.1 | -108,847.6 | -112,084.8 | -122,617.5 |
Income (Loss) On Equity Invest. | — | | | | | 4,054 | 6,838.7 | 10,201.3 | 7,797.7 | 16,356 | 16,904.4 |
Currency Exchange Gains (Loss) | — | | | | | -9,621.7 | 1,520.1 | 6,222.2 | -7,489.2 | 13,455 | — |
Other Non Operating Income (Expenses) | | | | | | 28,876.5 | 40,740 | 16,863.9 | 11,092.1 | 13,617.7 | 28,111.6 |
| | | | | | 165,894 | 175,913.1 | 208,330.5 | 246,319 | 274,465.3 | 279,073.8 |
Gain (Loss) On Sale Of Investments | — | — | — | — | — | — | -158.6 | 108.1 | — | — | — |
Gain (Loss) On Sale Of Assets | — | | | | | -641.9 | -1,339.1 | -1,017.9 | -1,367.5 | -1,903 | — |
| | | | | | -1,477 | -2,682.9 | -1,259.5 | -430.8 | -1,325.1 | — |
| | — | | | | 48,720.1 | 2,166.8 | 13,912.7 | -5,346 | 10,179.3 | 8,572.7 |
| | | | | | 212,495.2 | 173,899.3 | 220,073.9 | 239,174.7 | 281,416.5 | 287,646.5 |
| | | | | | 93,475.4 | 24,205.3 | 50,471 | 67,961.2 | 68,092 | 68,332.6 |
Earnings From Continuing Operations | | | | | | 119,019.8 | 149,694 | 169,602.9 | 171,213.5 | 213,324.5 | 219,313.9 |
| | | | | | -3,017.5 | -3,347.7 | -2,843.9 | -2,088 | -5,205.6 | -5,186 |
| | | | | | 116,002.3 | 146,346.3 | 166,759 | 169,125.5 | 208,118.9 | 214,127.9 |
Net Income to Common Incl Extra Items | | | | | | 116,002.3 | 146,346.3 | 166,759 | 169,125.5 | 208,118.9 | 214,127.9 |
Net Income to Common Excl. Extra Items | | | | | | 116,002.3 | 146,346.3 | 166,759 | 169,125.5 | 208,118.9 | 214,127.9 |
| | | | | | 9,894.6 | 9,696.7 | 9,696.7 | 9,696.7 | 9,696.7 | 9,688.7 |
Weighted Avg. Shares Outstanding | | | | | | 9,894.6 | 9,844.7 | 9,696.7 | 9,696.7 | 9,696.7 | 9,698.1 |
Weighted Avg. Shares Outstanding Dil | | | | | | 9,894.6 | 9,844.7 | 9,696.7 | 9,696.7 | 9,696.7 | 9,698.1 |
| | | | | | 11.7 | 14.9 | 17.2 | 17.4 | 21.5 | 22.1 |
| | | | | | 11.7 | 14.9 | 17.2 | 17.4 | 21.5 | 22.1 |
| | | | | | 324,701.7 | 340,303.8 | 397,017.9 | 487,851.3 | 501,187.5 | 523,175.5 |
| | | | | | 44% | 13.9% | 22.9% | 28.4% | 24.2% | 23.8% |
