| Dec 2008 | Dec 2007 | Dec 2006 | ||
| Sales | 4,074.00 | 2,475.77 | 1,803.41 | |
| Cost of Sales | 1,480.00 | 999.45 | 707.41 | |
| Gross Operating Profit | 2,594.00 | 1,476.32 | 1,083.39 | |
| Selling, General, and Administrative Expenses | 130.00 | 66.25 | 40.60 | |
| Research & Development | 0.00 | 0.00 | 0.00 | |
| Operating Income before D & A (EBITDA) | 2,464.00 | 1,410.06 | 1,042.79 | |
| Depreciation & Amortization | 1,313.00 | 902.89 | 561.99 | |
| Interest Income | 0.00 | 0.00 | 0.00 | |
| Other Income - Net | 133.00 | (161.51) | 0.00 | |
| Special Income / Charges | 0.00 | 0.00 | 41.72 | |
| Total Income Before Interest Expenses (EBIT) | 1,284.00 | 345.67 | 522.51 | |
| Interest Expense | 168.00 | 93.04 | 42.32 | |
| Pre-Tax Income | 1,116.00 | 252.63 | 480.19 | |
| Income Taxes | 111.00 | 75.92 | (91.16) | |
| Minority Interest | 0.00 | 0.00 | 0.00 | |
| Net Income From Continuing Operations | 1,006.00 | 176.71 | 571.35 | |
| Net Income From Discontinued Operations | 0.00 | 0.00 | 0.00 | |
| Net Income From Total Operations | 1,006.00 | 176.71 | 571.35 | |
| Extraordinary Income/Losses | 0.00 | 0.00 | 0.00 | |
| Income From Cum. Effect of Acct. Change | 0.00 | 0.00 | 0.00 | |
| Income From Tax Loss Carryforward | 0.00 | 0.00 | 0.00 | |
| Other Gains / Losses | 0.00 | 0.00 | 0.00 | |
| Total Net Income | 1,006.00 | 176.71 | 571.35 | |
| Normalized Income (Net Income From Continuing Operations, Ex. Special Income / Charge) |
1,006.00 | 176.71 | 529.63 | |
| Preferred Dividends | ||||
|---|---|---|---|---|
| Net Income Available To Common | 1,006.00 | 176.71 | 571.35 | |
| Basic EPS from Continuing Ops. | 2.68 | 0.74 | 2.85 | |
| Basic EPS from Discontinued Ops. | 0.00 | 0.00 | 0.00 | |
| Basic EPS from Total Operations | 2.68 | 0.74 | 2.85 | |
| Basic EPS from Extraordinary Inc. | 0.00 | 0.00 | 0.00 | |
| Basic EPS from Cum Effect of Accounting Change | 0.00 | 0.00 | 0.00 | |
| Basic EPS from Tax Loss Carryf'd. | 0.00 | 0.00 | 0.00 | |
| Basic EPS from Other Gains (Losses) | 0.00 | 0.00 | 0.00 | |
| Basic EPS, Total | 2.68 | 0.74 | 2.85 | |
| Basic Normalized Net Income/Share | 2.68 | 0.74 | 2.64 | |
| EPS fr Continuing Ops. | 2.65 | 0.74 | 2.81 | |
| EPS fr Discontinued Ops | 0.00 | 0.00 | 0.00 | |
| EPS fr Total Ops. | 2.65 | 0.74 | 2.81 | |
| EPS fr Extraord. Inc. | 0.00 | 0.00 | 0.00 | |
| EPS fr Cum Effect of Accounting Change | 0.00 | 0.00 | 0.00 | |
| EPS fr Tax Loss Carfd. | 0.00 | 0.00 | 0.00 | |
| EPS fr Other Gains (L) | 0.00 | 0.00 | 0.00 | |
| EPS, Total | 2.65 | 0.74 | 2.81 | |
| Diluted Normalized Net Inc/Shr (Net Income From Continuing Operations, Ex. Special Income / Charge) |
2.65 | 0.74 | 2.60 | |
| Dividends Paid per Share | 3.93 | 3.79 | 1.82 | |