c


  


   


   

 



 







 



 


' " 

 



! 
 







(

)*
  +"

!$
&



&'


(' 


'  
, - .+")
*'


 





 


' " -
/&'









  



0



&'


(' 


'  -
' 



&
(
   1


 

 
 

' .+")
'  - .+")

"!!

/ 
!!
!#

   

!

!$
#$
#


&


#$
!


%

!!
#%
!

&
&

#
##
!

%


%
#&
!
!
$
!!#

#
#
!

%
%  

$
 ! 
! 


#
# &
$

%
 # 
!


$
$#
%#

$
 ! 
! 


#
$!!
$

%!#
 #!
! %


$!
$!
$ 

%#
 #%
!
&

%!
$%
%!

$&
 ! #
!$
&

##
# 
$!

!
#
&
!&
!#
 



$&
!$!
#$$
!
%
 !
!
!%
$


$!
&
!!
!
!$%



#&
!
#&
#
 
 ! 

!#
%#


#
&%

!
!#%



$$
!&
#&
#!
!$%
 #!
 %
!$
$


#!
&%






#%
!$!
##
#$#
! !
 #%&
 !
!
$ 


$#
&$

 !




!#
!#
#!
#%&
#%$
 # !
!
!
%!


$
&


%



!#
!
!&
#&
##
 $!&
 #
##%
$!

""
#%
'

"%
%&

"#
#%
'

")
%!$

+,
-)
%#
'
"
)"
'
'
'

.
)

+%,
-#
.
'
-
)"
'
'
'

.


%. -)
)% )-

c
 c

  


   
$%"

2 
    ! "!! !! !#
!&# !&' !&!(# !&! !&!# !&!)( !&# !&#(

h


G
  
*
+
h
 

Sal
alaa
a
=
  aa 
 
 a


 al a


,
 -

 




 

.+ 
" 
   a



 
/+"-
 

 

  
   


 
 aalabl   
a l

0 -
 
#a

%l 
1- % - " #a

%l 



 



 

 





! (    '  



# '! ##( #( ## #)   









!

!#
!
 

#


('
)#

!#!

(
!
(

!#

!)
!'(
 )

!'

#
!)








!'

(
!  
 
 

 















(
#
 
((

!(

'
!(


!
)
#


!
 
#

)
!
#
#

)
!
#
#










!


  

 
















 '  (  ' 



( (( ( ) )# )!  













(
(



((
((



(
(



)
)



)#
)#

 







)!  

)!  

!  !! !(! # !  !

$  $
! # ! !( # !  !  $  $
(# ( # # # # ! !
(( ( # # # # ! !

c
 c

   
 

   
 &
 '(






 

 
 

 
 

 
 

 
 

  

 



 



 



 

- 
(./
 ' (
 0('(
 
 



! 
! "  

"
!



 


 
- %(' (
  '(
 
 
 

 

#


 
  




 
- 
(./ % ' (
$ 
  

 
- ' 
#
 

#
 

 



# 
  


 



! " # $ %$$

 )
+!

)

 $

 $+

"

))
)+

 $$

"

 !
$$
 +

)!
))
#
 ,
)
+
 +
 ,

!)

*!
))
$
!

$
 +
 
)
$$

*+
)+

*

 +
*

$
"#

*$
))

*

 +
$
 $
$
"#

 )#
 )$
$$
 *,

 )$
 +*

 **

 +#
+

 + 

 ),

$
 ) 

 )$
$

 +#

 +!

$
 +,



 $ 

*
 ,$

 #
++
$)



 !)

*
 $$

 ,
$)
#


 $+
 )"

*
 ,,
 $
+
#
$$


 )+
 +"

$
 ,#

$
$$
+!



 ,!

!
 ,

+$
+*
,


 *$
 , 

)
 #,

 +#
,)
$,

"  + !) $$ "# "#

 )#  )$  +#  ),  )$  +!
, ) ,,  ! *"  +

c




      


m
  
 
   
 m
    
m
   ! " 
m
!   m
   






$%






$%






$%






$%






$%






$%


 



 
 
 
 #
$%
$%

c

 c

 
Receivables
Inventories, net
Deferred income taxes
Other current assets
& '
 

 ! " # $ $$

23
23
24
22
25
26
27
19
17
16
17
16
6
7
7
8
10
8
7
6
5
4
3
4
 ( )) )( ) )) )*

Accounts payable
Accrued liabilities
Other current liabilities
&  +

29
31
29
21
32
30
57
56
54
54
53
50
15
11
$$ #" "( !) ") "

Net Working Capital

Revenues
NWC Percent Revenue
m NWC

(38)
1,002
-3.79%

(43)
1,064
-4.04%
(5)

(30)
1,132
-2.65%
13

(25)
1,106
-2.26%
5

(30)
1,126
-2.66%
(5)

(26)
1,153
-2.29%
4

 
$$
$%

(37)
1,208
-3.1%
(11)

(38)
1,239
-3.1%
(1)

c

 c
 
"# 

 )
        !


 
   
      
  

r
 

0 $% &'(



 
   
 
 

 )%$0 $%
 )%.
 

 
!"
#$ %&
#&

2
r

 





 










,*+





,*+




*+




*+





*,+

*-+

*-+

  
 
 

  





 

 
































 












*+





  
"


 )%.

       

// -! , /   -

 '  

')
%0  
&(

2) %.0  

# )
*
# )
!

 )


 

 
# )
2) 3) &4% 3%%)%
'5 %)60  
 


)70  
 ))7c%

 
1!

1/#

#
#


1
/*,
--*

c

 c
 
Revenues

   

1,002
1,064
1,132
1,106

Revenue Growth

et Margin
et Income
Dividends Paid
Dividend Payout Rate
Addition to Retained Earnings
Stockholders Equity
Equity Capital Charge
 
erminal Value Dec 2011
PV Residual Income
Stockholders Equity
%&'() 
Shares Outstanding
'*) 
-..''*c.

6.19%

6.3%
63
0%
63
146

572
557
224
!
26
$+,
$$+!

6.39%

-2.30%

/. '
! !! !! !"
1,126
1,153
1,208
1,239
1.81%

2.40%

7.3%

7.5%

3.1%
3.3%
5.2%
4.6%
4.4%
4.5%
4.5%
33
37
57
52
51
54
55
0%
0%
0%
0%
0%
0%
0%
33
37
57
52
51
54
55
127
130
177
199
224
253
309
13
11
11
16
18
20
22
" " # $ $$ $# $$

c

 c
c ! " # !$










!%! # & ! 
  !
"#

 $%

%&%

' 
'%"()%&&
'%"() *!$
%+ ,
) *!$
' ( ) !$
!
-!./
c!

%! 
' 
*+,

     

 
  
  
 

   
   
     

   
    














 
 



 

     

     
    




     



 

  
 

  
  






 


 










      

 
  
  
    



 
0
     
0
      

     
  



 
!
 "
# $% 

c
 


 
 






c

 
c 




 
  




 

 #
#

 !

"#
$%&


$%


) 
+#
-.
 






'(
*'(
,,(
'*(