| Dec 2008 | Dec 2007 | Dec 2006 | Dec 2005 | |
| Sales | 1,189.42 | 852.95 | 753.93 | 673.86 |
| Cost of Sales | 616.95 | 439.51 | 416.33 | 377.51 |
| Gross Operating Profit | 543.89 | 391.72 | 322.83 | 280.34 |
| Selling, General, and Administrative Expenses | 74.49 | 66.98 | 49.57 | 36.61 |
| Research & Development | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Income before D & A (EBITDA) | 469.40 | 324.73 | 273.27 | 243.74 |
| Depreciation & Amortization | 192.24 | 129.52 | 94.22 | 76.94 |
| Interest Income | 0.00 | 0.00 | 0.00 | 1.33 |
| Other Income - Net | 77.34 | (43.63) | 23.22 | (19.67) |
| Special Income / Charges | (51.76) | (2.59) | (8.52) | 0.00 |
| Total Income Before Interest Expenses (EBIT) | 302.74 | 148.99 | 193.75 | 148.46 |
| Interest Expense | 44.26 | 37.42 | 24.83 | 15.32 |
| Pre-Tax Income | 258.48 | 111.57 | 168.92 | 133.15 |
| Income Taxes | 73.87 | 30.50 | 49.99 | 40.67 |
| Minority Interest | 60.44 | 30.32 | 43.02 | 30.39 |
| Net Income From Continuing Operations | 124.17 | 50.75 | 75.91 | 62.09 |
| Net Income From Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Total Operations | 124.17 | 50.75 | 75.91 | 62.09 |
| 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 | 124.17 | 50.75 | 75.91 | 62.09 |
| Normalized Income (Net Income From Continuing Operations, Ex. Special Income / Charge) |
175.93 | 53.34 | 84.43 | 62.09 |
| Preferred Dividends | ||||
|---|---|---|---|---|
| Net Income Available To Common | 124.17 | 50.75 | 75.91 | 62.09 |
| Basic EPS from Continuing Ops. | 2.97 | 1.33 | 2.03 | 1.68 |
| Basic EPS from Discontinued Ops. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Total Operations | 2.97 | 1.33 | 2.03 | 1.68 |
| 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 | 2.97 | 1.33 | 2.03 | 1.68 |
| Basic Normalized Net Income/Share | 4.21 | 1.40 | 2.26 | 1.68 |
| EPS fr Continuing Ops. | 2.95 | 1.32 | 2.01 | 1.66 |
| EPS fr Discontinued Ops | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Total Ops. | 2.95 | 1.32 | 2.01 | 1.66 |
| 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 | 2.95 | 1.32 | 2.01 | 1.66 |
| Diluted Normalized Net Inc/Shr (Net Income From Continuing Operations, Ex. Special Income / Charge) |
4.18 | 1.39 | 2.24 | 1.66 |
| Dividends Paid per Share | 0.23 | 0.23 | 0.23 | 0.23 |