| | 2008 | 2007 | 2006 | 2005 | 2004 | | Period End Date | 12/31/2008 | 12/31/2007 | 12/31/2006 | 12/31/2005 | 12/31/2004 | | Period Length | 12 Months | 12 Months | 12 Months | 12 Months | 12 Months | | Stmt Source | 10-K | 10-K | 10-K | 10-K | 10-K | | Stmt Source Date | 03/02/2009 | 02/29/2008 | 03/01/2007 | 03/01/2007 | 03/01/2007 | | Stmt Update Type | Updated | Updated | Updated | Reclassified | Reclassified | | | | | | | | | Revenue | 11,629.0 | 7,800.0 | 7,325.6 | 4,665.29 | 2,709.27 | | Total Revenue | 11,629.0 | 7,800.0 | 7,325.6 | 4,665.29 | 2,709.27 | | | | | | | | | Cost of Revenue, Total | 4,821.0 | 2,919.0 | 2,255.71 | 1,882.86 | 1,064.07 | | Gross Profit | 6,808.0 | 4,881.0 | 5,069.89 | 2,782.43 | 1,645.2 | | | | | | | | | Selling/General/Administrative Expenses, Total | 377.0 | 243.0 | 193.91 | 64.27 | 37.05 | | Research & Development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | | Depreciation/Amortization | 2,147.0 | 1,989.0 | 1,462.76 | 945.0 | 611.32 | | Interest Expense (Income), Net Operating | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | | Unusual Expense (Income) | 2,773.0 | 0.0 | 0.0 | 70.42 | 29.06 | | Other Operating Expenses, Total | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | | Operating Income | 1,511.0 | 2,649.0 | 3,413.22 | 1,702.74 | 967.78 | | | | | | | | | Interest Income (Expense), Net Non-Operating | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | | Gain (Loss) on Sale of Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | | Other, Net | -11.0 | 15.0 | 25.46 | 10.45 | 4.48 | | Income Before Tax | 1,186.0 | 2,341.0 | 3,255.36 | 1,493.39 | 804.93 | | | | | | | | | Income Tax - Total | 463.0 | 890.0 | 1,252.04 | 545.09 | 289.77 | | Income After Tax | 723.0 | 1,451.0 | 2,003.32 | 948.3 | 515.16 | | | | | | | | | Minority Interest | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | | Equity In Affiliates | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | | U.S. GAAP Adjustment | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | | Net Income Before Extra. Items | 723.0 | 1,451.0 | 2,003.32 | 948.3 | 515.16 | | | | | | | | | Total Extraordinary Items | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | | Net Income | 723.0 | 1,451.0 | 2,003.32 | 948.3 | 515.16 | | | | | | | | | | | | | | | Total Adjustments to Net Income | -100.0 | -222.0 | -99.2 | -68.69 | -76.18 | | Preferred Dividends | -100.0 | -222.0 | -99.2 | -68.69 | -76.18 | | General Partners' Distributions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| | | | | | | | | Basic Weighted Average Shares | 536.0 | 456.0 | 398.49 | 322.03 | 253.21 | | Basic EPS Excluding Extraordinary Items | 1.16 | 2.7 | 4.78 | 2.73 | 1.73 | | Basic EPS Including Extraordinary Items | 1.16 | 2.7 | 4.78 | 2.73 | 1.73 | | | | | | | | | Diluted Weighted Average Shares | 545.0 | 487.0 | 458.6 | 366.68 | 305.72 | | Diluted EPS Excluding Extrordinary Items | 1.14 | 2.62 | 4.35 | 2.51 | 1.53 | | Diluted EPS Including Extraordinary Items | 1.14 | 2.62 | 4.35 | 2.51 | 1.53 | | | | | | | | | Dividends per Share - Common Stock Primary Issue | 0.29 | 0.26 | 0.23 | 0.2 | 0.17 | | Gross Dividends - Common Stock | 158.0 | 121.0 | 95.81 | 64.83 | 45.23 | | Interest Expense, Supplemental | 235.0 | 364.0 | 300.72 | 219.8 | 167.33 | | Depreciation, Supplemental | 2,147.0 | 1,989.0 | 1,462.76 | 945.0 | 611.32 | | | | | | | | | Normalized EBITDA | 6,431.0 | 4,638.0 | 4,875.98 | 2,718.16 | 1,608.16 | | Normalized EBIT | 4,284.0 | 2,649.0 | 3,413.22 | 1,773.16 | 996.84 | | Normalized Income Before Tax | 3,959.0 | 2,341.0 | 3,255.36 | 1,563.81 | 833.98 | | Normalized Income After Taxes | 2,413.45 | 1,451.0 | 2,003.32 | 993.02 | 533.75 | | Normalized Income Available to Common | 2,313.45 | 1,229.0 | 1,904.12 | 924.33 | 457.57 | | | | | | | | | Basic Normalized EPS | 4.32 | 2.7 | 4.78 | 2.87 | 1.81 | | Diluted Normalized EPS | 4.24 | 2.62 | 4.35 | 2.63 | 1.59 |
|