GOODRICH CORP (GR) [Rocket]

In millions, except per share items	Dec-31-11	Dec-31-10	Dec-31-09	Dec-31-08	Dec-31-07	Dec-31-06	Dec-31-05	Dec-31-04
	10-K	10-K	10-K	10-K	10-K	10-K	10-K	10-K
Revenues:
Actuation and Landing Systems	2,945.3	2,491.5	2,524.3	2,614.9	240.1	2,083.8	1,932.5
Nacelles and Interior Systems	2,796.7	2,339.5	2,322.6	2,485.6	216.9	1,983.5	1,734.9
Electronic Systems	2,332.9	2,135.9	1,838.7	1,961.2	182.3	1,651.8	1,535.2	1,131.1
Other					5,753.0			3,569.3
Total revenues	8,074.9	6,966.9	6,685.6	7,061.7	6,392.2	5,719.1	5,202.6	4,700.4
Revenue growth [+]	15.9%	4.2%	-5.3%	10.5%	11.8%	9.9%	10.7%	7.2%
Actuation and Landing Systems	18.2%	-1.3%	-3.5%	989.3%	-88.5%	7.8%
Nacelles and Interior Systems	19.5%	0.7%	-6.6%	1046.0%	-89.1%	14.3%
Electronic Systems	9.2%	16.2%	-6.2%	976.0%	-89.0%	7.6%	35.7%	2.4%
Cost of goods sold	5,502.8	4,843.9	4,724.1	4,906.2	4,483.3	5,079.3	4,677.5	4,303.2
Gross profit	2,572.1	2,123.0	1,961.5	2,155.5	1,908.9	639.8	525.1	397.2
Gross margin	31.9%	30.5%	29.3%	30.5%	29.9%	11.2%	10.1%	8.5%
Selling, general and administrative	1,236.3	1,124.7	1,032.3	1,054.6	1,027.6
Other operating expenses	1.4
EBITDA [+]	1,644.5	1,278.4	1,178.5	1,358.1	1,131.5	873.6	745.4	618.7
EBITDA growth	28.6%	8.5%	-13.2%	20.0%	29.5%	17.2%	20.5%	20.1%
EBITDA margin	20.4%	18.3%	17.6%	19.2%	17.7%	15.3%	14.3%	13.2%
Depreciation	250.5	233.7	218.5	228.8	250.2	233.8	220.3	221.5
EBITA	1,394.0	1,044.7	960.0	1,129.3	881.3	639.8	525.1	397.2
EBITA margin	17.3%	15.0%	14.4%	16.0%	13.8%	11.2%	10.1%	8.5%
Amortization of intangibles	59.6	46.4	30.8	28.4
EBIT [+]	1,334.4	998.3	929.2	1,100.9	881.3	639.8	525.1	397.2
EBIT growth	33.7%	7.4%	-15.6%	24.9%	37.7%	21.8%	32.2%	34.1%
EBIT margin	16.5%	14.3%	13.9%	15.6%	13.8%	11.2%	10.1%	8.5%
Non-recurring items	-1.4
Interest expense, net [+]	137.8	136.3	119.9	106.7	115.7	121.0	125.8	139.8
Interest expense	138.7	137.5	121.0	112.4	124.9	126.0	130.9	143.2
Interest income	0.9	1.2	1.1	5.7	9.2	5.0	5.1	3.4
Other income (expense), net	-33.5	-57.1	-25.2	-9.6	-28.2	-62.0	-44.4	-60.7
Pre-tax income	1,164.5	804.9	784.1	984.6	737.4	456.8	354.9	196.7
Income taxes	346.0	220.5	207.8	293.0	220.9	-21.2	116.4	42.4
Tax rate	29.7%	27.4%	26.5%	29.8%	30.0%		32.8%	21.6%
Minority interest	-8.4	-7.9	-13.5	-18.0	-20.5
Earnings from continuing ops	827.2	594.5	624.3	709.6	1,053.5	478.0	238.5	154.3
Earnings from discontinued ops				7.6	-13.4
Net income	827.2	594.5	624.3	717.2	1,040.1	482.1	263.6	172.2
Net margin	10.2%	8.5%	9.3%	10.2%	16.3%	8.4%	5.1%	3.7%

Basic EPS [+]	$6.61	$4.75	$5.03	$5.70	$3.85	$3.85	$1.96	$1.30
Growth	39.3%	-5.6%	-11.8%	48.2%	0.1%	95.9%	51.1%	298.6%
Diluted EPS [+]	$6.55	$4.70	$4.99	$5.65	$3.80	$3.78	$1.93	$1.28
Growth	39.4%	-5.7%	-11.8%	48.9%	0.5%	96.0%	50.4%	293.1%

Dividends per share [+]	$1.16	$1.10	$1.02		$0.83
Growth	5.5%	7.8%		-100.0%

Shares outstanding (basic) [+]	125.1	125.2	124.1	124.4	273.7	124.3	121.5	118.8
Growth	-0.1%	0.9%	-0.2%	-54.6%	120.3%	2.3%	2.3%	0.5%
Shares outstanding (diluted) [+]	126.2	126.4	125.2	125.5	277.4	126.5	123.8	120.4
Growth	-0.2%	1.0%	-0.2%	-54.8%	119.2%	2.2%	2.8%	1.9%

EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.