| Dec 2008 | Dec 2007 | Dec 2006 | Dec 2005 | |
| Sales | 1,080.70 | 582.56 | 248.43 | 228.91 |
| Cost of Sales | 206.50 | 105.52 | 66.36 | 50.99 |
| Gross Operating Profit | 874.21 | 477.04 | 182.08 | 177.92 |
| Selling, General, and Administrative Expenses | 89.36 | 17.07 | 12.54 | 9.15 |
| Research & Development | N.A. | N.A. | N.A. | N.A. |
| Operating Income before D & A (EBITDA) | 784.85 | 459.97 | 169.54 | 168.77 |
| Depreciation & Amortization | 170.55 | 74.31 | 62.42 | 37.93 |
| Interest Income | 13.08 | 5.07 | 1.69 | 0.75 |
| Other Income - Net | (151.30) | 135.11 | 12.12 | (0.18) |
| Special Income / Charges | (700.46) | 0.00 | (22.47) | 0.00 |
| Total Income Before Interest Expenses (EBIT) | (224.37) | 525.85 | 98.45 | 131.42 |
| Interest Expense | 113.19 | 51.23 | 41.72 | 20.40 |
| Pre-Tax Income | (337.56) | 474.62 | 56.73 | 111.02 |
| Income Taxes | 6.89 | 0.00 | 0.00 | 0.00 |
| Minority Interest | 16.82 | 0.00 | 0.00 | 0.00 |
| Net Income From Continuing Operations | (361.28) | 474.62 | 56.73 | 111.02 |
| Net Income From Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Total Operations | (361.28) | 474.62 | 56.73 | 111.02 |
| 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 | (361.28) | 474.62 | 56.73 | 111.02 |
| Normalized Income (Net Income From Continuing Operations, Ex. Special Income / Charge) |
339.18 | 474.62 | 79.20 | 111.02 |
| Preferred Dividends | ||||
|---|---|---|---|---|
| Net Income Available To Common | (361.28) | 474.62 | 56.73 | 111.02 |
| Basic EPS from Continuing Ops. | (0.00) | 0.00 | 0.00 | 0.00 |
| Basic EPS from Discontinued Ops. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Total Operations | (0.00) | 0.00 | 0.00 | 0.00 |
| 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 | (0.00) | 0.00 | 0.00 | 0.00 |
| Basic Normalized Net Income/Share | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Continuing Ops. | (0.00) | 0.00 | 0.00 | 0.00 |
| EPS fr Discontinued Ops | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Total Ops. | (0.00) | 0.00 | 0.00 | 0.00 |
| 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 | (0.00) | 0.00 | 0.00 | 0.00 |
| Diluted Normalized Net Inc/Shr (Net Income From Continuing Operations, Ex. Special Income / Charge) |
0.00 | 0.00 | 0.00 | 0.00 |
| Dividends Paid per Share | 0.00 | 0.00 | 0.00 | 0.00 |