| Dec 2008 | Dec 2007 | Dec 2006 | Dec 2005 | |
| Sales | 800.64 | 561.26 | 390.36 | 310.45 |
| Cost of Sales | 132.95 | 135.38 | 110.19 | 86.50 |
| Gross Operating Profit | 650.90 | 409.73 | 280.18 | 223.94 |
| Selling, General, and Administrative Expenses | 72.25 | 47.06 | 25.64 | 19.09 |
| Research & Development | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Income before D & A (EBITDA) | 578.64 | 362.67 | 254.54 | 204.86 |
| Depreciation & Amortization | 194.82 | 124.94 | 80.87 | 56.64 |
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Income - Net | (953.10) | 569.07 | 1.82 | 0.58 |
| Special Income / Charges | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income Before Interest Expenses (EBIT) | (475.98) | 807.47 | 176.02 | 149.71 |
| Interest Expense | 102.51 | 70.53 | 44.06 | 21.74 |
| Pre-Tax Income | (578.49) | 736.94 | 131.96 | 127.97 |
| Income Taxes | (209.15) | 256.51 | 38.15 | 40.70 |
| Minority Interest | 4.65 | 1.06 | 0.09 | 0.00 |
| Net Income From Continuing Operations | (373.99) | 479.38 | 93.72 | 87.27 |
| Net Income From Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.16 |
| Net Income From Total Operations | (373.99) | 479.38 | 93.72 | 87.43 |
| 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 | (373.99) | 479.38 | 93.72 | 87.43 |
| Normalized Income (Net Income From Continuing Operations, Ex. Special Income / Charge) |
(373.99) | 479.38 | 93.72 | 87.27 |
| Preferred Dividends | ||||
|---|---|---|---|---|
| Net Income Available To Common | (373.99) | 479.38 | 93.72 | 87.27 |
| Basic EPS from Continuing Ops. | (2.31) | 3.08 | 0.61 | 0.58 |
| Basic EPS from Discontinued Ops. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Total Operations | (2.31) | 3.08 | 0.61 | 0.58 |
| 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 | (2.31) | 3.08 | 0.61 | 0.58 |
| Basic Normalized Net Income/Share | (2.31) | 3.08 | 0.61 | 0.58 |
| EPS fr Continuing Ops. | (2.31) | 2.86 | 0.58 | 0.54 |
| EPS fr Discontinued Ops | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Total Ops. | (2.31) | 2.86 | 0.58 | 0.54 |
| 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 | (2.31) | 2.86 | 0.58 | 0.54 |
| Diluted Normalized Net Inc/Shr (Net Income From Continuing Operations, Ex. Special Income / Charge) |
(2.31) | 2.86 | 0.58 | 0.54 |
| Dividends Paid per Share | 0.00 | 0.00 | 0.00 | 0.00 |