| TRADING CENTER |
| All amounts in millions except per share amounts. | Q3-2009 09/2009 |
Q2-2009 06/2009 |
Q1-2009 03/2009 |
Q4-2008 12/2008 |
|---|---|---|---|---|
| Operating Revenue | 2,916.00 | 2,237.00 | 1,658.00 | 1,577.00 |
| Total Revenue | 2,916.00 | 2,237.00 | - | - |
| Adjustment to Revenue | 0.00 | 0.00 | 0.00 | 0.00 |
| Cost of Sales | 1,820.00 | 1,184.00 | 790.00 | 904.00 |
| Cost of Sales with Depreciation | 1,893.00 | 1,242.00 | 766.00 | 786.00 |
| Gross Margin | 1,096.00 | 1,053.00 | 0.00 | 0.00 |
| Gross Operating Profit | 1,096.00 | 1,053.00 | 868.00 | 673.00 |
| R&D | - | - | - | - |
| SG&A | 200.00 | 163.00 | 108.00 | 103.00 |
| Advertising | - | - | - | - |
| Operating Profit | - | - | - | - |
| Operating Profit before Depreciation (EBITDA) | 896.00 | 890.00 | 760.00 | 570.00 |
| Depreciation | 285.00 | 271.00 | 145.00 | 53.00 |
| Depreciation Unreconciled | 212.00 | 213.00 | 169.00 | 171.00 |
| Amortization | - | - | - | - |
| Amortization of Intangibles | - | - | - | - |
| Operating Income After Depreciation | 611.00 | 619.00 | 615.00 | 517.00 |
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 |
| Earnings from Equity Interest | - | - | - | - |
| Other Income, Net | 11.00 | 121.00 | 19.00 | 27.00 |
| Income Acquired in Process R&D | - | - | 0.00 | 0.00 |
| Interest Restructuring and M&A | - | - | 0.00 | 0.00 |
| Other Special Charges | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income Avail for Interest Expense (EBIT) | 622.00 | 740.00 | 634.00 | 544.00 |
| Interest Expense | 178.00 | 159.00 | 138.00 | 139.00 |
| Income Before Tax (EBT) | 444.00 | 581.00 | 496.00 | 405.00 |
| Income Taxes | 166.00 | 150.00 | 298.00 | 182.00 |
| Minority Interest | 0.00 | -1.00 | 0.00 | 0.00 |
| Preferred Securities of Subsidiary Trust | - | - | - | - |
| Net Income from Continuing Operations | 278.00 | 432.00 | 198.00 | 223.00 |
| Net Income from Discontinued Ops. | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income from Total Operations | 278.00 | 432.00 | 198.00 | 223.00 |
| Extraordinary Income/Losses | 0.00 | 0.00 | 0.00 | 0.00 |
| Income from Cum. Effect of Acct Chg | 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 | 1.00 | 0.00 | 0.00 |
| Total Net Income | 278.00 | 433.00 | 198.00 | 223.00 |
| Normalized Income | 278.00 | 432.00 | 198.00 | 223.00 |
| Net Income Available for Common | 272.00 | 439.00 | 184.00 | 209.00 |
| Preferred Dividends | 6.00 | -7.00 | 14.00 | 14.00 |
| Excise Taxes | - | - | - | - |
| Per Share Data | ||||
| Basic EPS from Continuing Ops. | 1.09 | 1.68 | 0.78 | 0.90 |
| Basic EPS from Discontinued Ops. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Total Operations | 1.09 | 1.68 | 0.78 | 0.90 |
| Basic EPS from Extraordinary Inc. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Cum Effect of Accounting Chg | 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 | 1.09 | 1.68 | 0.78 | 0.90 |
| Basic Normalized Net Income/Share | 1.09 | 1.68 | 0.78 | 0.90 |
| Diluted EPS from Continuing Ops. | 1.02 | 1.56 | 0.70 | 0.47 |
| Diluted EPS from Discontinued Ops. | 0.00 | 0.00 | 0.00 | -0.10 |
| Diluted EPS from Total Operations | 1.02 | 1.56 | 0.70 | 0.37 |
| Diluted EPS from Extraordinary Inc. | 0.00 | 0.00 | 0.00 | 0.00 |
| Diluted EPS from Cum Effect of Accounting Chg | 0.00 | 0.00 | 0.00 | 0.00 |
| Diluted EPS from Other Gains (Losses) | 0.00 | 0.00 | 0.00 | 0.00 |
| Diluted EPS Total | 1.02 | 1.56 | 0.70 | 0.37 |
| Diluted Normalized Net Income/Share | 1.02 | 1.56 | 0.70 | 0.47 |
| Dividends Paid per Share | 0.00 | 0.00 | 0.00 | 0.00 |
| Additional Data | ||||
| Basic Weighted Shares Outstanding | 249.00 | 253.00 | 237.00 | 235.00 |
| Diluted Weighted Shares Outstanding | 272.00 | 275.00 | 275.00 | 275.00 |