| Dec 2008 | Dec 2007 | Dec 2006 | Dec 2005 | |
| Sales | 2,419.60 | 2,206.80 | 1,710.00 | 896.41 |
| Cost of Sales | 1,230.70 | 996.50 | 672.80 | 312.07 |
| Gross Operating Profit | 1,188.90 | 1,210.30 | 1,037.20 | 584.34 |
| Selling, General, and Administrative Expenses | 136.70 | 132.90 | 83.00 | 47.41 |
| Research & Development | N.A. | N.A. | N.A. | N.A. |
| Operating Income before D & A (EBITDA) | 1,052.20 | 1,077.40 | 954.20 | 536.93 |
| Depreciation & Amortization | 499.10 | 465.10 | 324.20 | 135.26 |
| Interest Income | 28.30 | 20.50 | 18.30 | 9.24 |
| Other Income - Net | 1,202.30 | (16.30) | 106.00 | 10.62 |
| Special Income / Charges | 2.20 | 10.00 | (110.90) | 18.73 |
| Total Income Before Interest Expenses (EBIT) | 1,785.90 | 626.50 | 643.40 | 440.26 |
| Interest Expense | 7.20 | 44.70 | 44.80 | 0.00 |
| Pre-Tax Income | 1,778.70 | 581.80 | 598.60 | 440.26 |
| Income Taxes | 295.40 | 160.30 | 154.50 | 142.37 |
| Minority Interest | 7.70 | 46.10 | 35.80 | 12.19 |
| Net Income From Continuing Operations | 1,475.60 | 375.40 | 408.30 | 285.70 |
| Net Income From Discontinued Operations | 0.00 | 84.70 | 0.00 | 0.00 |
| Net Income From Total Operations | 1,475.60 | 460.10 | 408.30 | 285.70 |
| 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 | 1,475.60 | 460.10 | 408.30 | 285.70 |
| Normalized Income (Net Income From Continuing Operations, Ex. Special Income / Charge) |
1,473.40 | 365.40 | 519.20 | 266.97 |
| Preferred Dividends | ||||
|---|---|---|---|---|
| Net Income Available To Common | 1,475.60 | 375.40 | 408.30 | 285.70 |
| Basic EPS from Continuing Ops. | 2.07 | 0.65 | 0.94 | 0.91 |
| Basic EPS from Discontinued Ops. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Total Operations | 2.07 | 0.65 | 0.94 | 0.91 |
| 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 | 2.07 | 0.65 | 0.94 | 0.91 |
| Basic Normalized Net Income/Share | 2.07 | 0.63 | 1.20 | 0.85 |
| EPS fr Continuing Ops. | 2.06 | 0.65 | 0.93 | 0.83 |
| EPS fr Discontinued Ops | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Total Ops. | 2.06 | 0.65 | 0.93 | 0.83 |
| 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 | 2.06 | 0.65 | 0.93 | 0.83 |
| Diluted Normalized Net Inc/Shr (Net Income From Continuing Operations, Ex. Special Income / Charge) |
2.06 | 0.63 | 1.18 | 0.78 |
| Dividends Paid per Share | 0.18 | 0.18 | 0.18 | 0.68 |