| Dec 2008 | Dec 2007 | Dec 2006 | Dec 2005 | |
| Sales | 2,987.32 | 2,687.52 | 1,432.26 | 721.98 |
| Cost of Sales | 1,916.36 | 1,605.75 | 819.29 | 379.38 |
| Gross Operating Profit | 1,070.97 | 1,081.77 | 612.96 | 342.60 |
| Selling, General, and Administrative Expenses | 473.67 | 353.99 | 345.46 | 246.42 |
| Research & Development | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Income before D & A (EBITDA) | 597.30 | 727.78 | 267.50 | 96.18 |
| Depreciation & Amortization | 284.80 | 239.24 | 198.88 | 122.06 |
| Interest Income | 21.52 | 47.76 | 46.75 | 36.42 |
| Other Income - Net | (35.74) | (66.86) | (57.28) | 0.00 |
| Special Income / Charges | 22.35 | (0.16) | (12.53) | 0.00 |
| Total Income Before Interest Expenses (EBIT) | 321.98 | 471.01 | 947.25 | 11.86 |
| Interest Expense | 172.69 | 143.78 | 148.02 | 102.70 |
| Pre-Tax Income | 149.28 | 327.23 | 799.23 | (90.84) |
| Income Taxes | (60.92) | 69.08 | 170.50 | 0.00 |
| Minority Interest | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Continuing Operations | 210.21 | 258.15 | 628.73 | (90.84) |
| Net Income From Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Total Operations | 210.21 | 258.15 | 628.73 | (90.84) |
| 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 | 210.21 | 258.15 | 628.73 | (90.84) |
| Normalized Income (Net Income From Continuing Operations, Ex. Special Income / Charge) |
187.86 | 258.30 | (258.15) | (90.84) |
| Preferred Dividends | ||||
|---|---|---|---|---|
| Net Income Available To Common | 210.21 | 258.15 | 628.73 | (90.84) |
| Basic EPS from Continuing Ops. | 1.94 | 2.43 | 6.29 | (0.92) |
| Basic EPS from Discontinued Ops. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Total Operations | 1.94 | 2.43 | 6.29 | (0.92) |
| 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 | 1.94 | 2.43 | 6.29 | (0.92) |
| Basic Normalized Net Income/Share | 1.73 | 2.43 | (2.58) | (0.92) |
| EPS fr Continuing Ops. | 1.92 | 2.34 | (6.24) | (0.92) |
| EPS fr Discontinued Ops | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Total Ops. | 1.92 | 2.34 | (6.24) | (0.92) |
| 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 | 1.92 | 2.34 | (6.24) | (0.92) |
| Diluted Normalized Net Inc/Shr (Net Income From Continuing Operations, Ex. Special Income / Charge) |
1.72 | 2.34 | N.A. | (0.92) |
| Dividends Paid per Share | 0.00 | 6.00 | 6.00 | 0.00 |