| Dec 2008 | Dec 2007 | Dec 2006 | Dec 2005 | |
| Sales | 1,095.21 | 883.40 | 587.76 | 258.04 |
| Cost of Sales | 211.10 | 105.38 | 82.33 | 34.24 |
| Gross Operating Profit | 884.12 | 719.68 | 459.88 | 205.30 |
| Selling, General, and Administrative Expenses | 74.81 | 73.87 | 44.07 | 26.19 |
| Research & Development | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Income before D & A (EBITDA) | 809.30 | 645.81 | 415.81 | 179.11 |
| Depreciation & Amortization | 396.56 | 395.16 | 261.27 | 75.22 |
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Income - Net | 156.87 | (35.01) | 124.44 | (100.38) |
| Special Income / Charges | (950.80) | 0.00 | 0.00 | 0.00 |
| Total Income Before Interest Expenses (EBIT) | (381.18) | 215.64 | 278.98 | 3.51 |
| Interest Expense | 151.82 | 129.60 | 89.88 | 29.21 |
| Pre-Tax Income | (533.00) | 86.04 | 189.10 | (25.70) |
| Income Taxes | (144.95) | 33.14 | 72.54 | (9.06) |
| Minority Interest | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Continuing Operations | (388.05) | 52.90 | 116.56 | (16.63) |
| Net Income From Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Total Operations | (388.05) | 52.90 | 116.56 | (16.63) |
| 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 | (388.05) | 52.90 | 116.56 | (16.63) |
| Normalized Income (Net Income From Continuing Operations, Ex. Special Income / Charge) |
562.75 | 52.90 | 116.56 | (16.63) |
| Preferred Dividends | ||||
|---|---|---|---|---|
| Net Income Available To Common | (388.05) | 52.90 | 116.35 | (17.07) |
| Basic EPS from Continuing Ops. | (1.77) | 0.31 | 0.95 | (0.31) |
| Basic EPS from Discontinued Ops. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Total Operations | (1.77) | 0.31 | 0.95 | (0.31) |
| 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 | (1.77) | 0.31 | 0.95 | (0.31) |
| Basic Normalized Net Income/Share | 2.57 | 0.31 | 0.95 | (0.31) |
| EPS fr Continuing Ops. | (1.77) | 0.31 | 0.92 | (0.31) |
| EPS fr Discontinued Ops | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Total Ops. | (1.77) | 0.31 | 0.92 | (0.31) |
| 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 | (1.77) | 0.31 | 0.92 | (0.31) |
| Diluted Normalized Net Inc/Shr (Net Income From Continuing Operations, Ex. Special Income / Charge) |
2.57 | 0.31 | 0.92 | (0.31) |
| Dividends Paid per Share | 0.00 | 0.00 | 0.00 | 0.00 |