| In Millions of USD (except for per share items) | 3 months ending 2009-09-30 | 3 months ending 2009-06-30 | 3 months ending 2009-03-31 | 3 months ending 2008-12-31 | 3 months ending 2008-09-30 |
|---|---|---|---|---|---|
| Revenue | 602.62 | 683.40 | 748.75 | 725.44 | 751.99 |
| Other Revenue, Total | 38.94 | 14.23 | 19.34 | 29.59 | 11.30 |
| Total Revenue | 641.56 | 697.63 | 768.09 | 755.03 | 763.30 |
| Cost of Revenue, Total | 502.59 | 561.08 | 608.91 | 578.24 | 585.80 |
| Gross Profit | 100.04 | 122.32 | 139.84 | 147.20 | 166.19 |
| Selling/General/Admin. Expenses, Total | 21.55 | 20.00 | 21.87 | 14.20 | 2.82 |
| Research & Development | - | - | - | - | - |
| Depreciation/Amortization | 66.27 | 67.64 | 72.64 | 69.56 | 65.21 |
| Interest Expense(Income) - Net Operating | - | - | - | - | - |
| Unusual Expense (Income) | 0.00 | 0.00 | - | -9.60 | 14.92 |
| Other Operating Expenses, Total | 0.61 | 0.58 | 0.78 | 0.75 | 1.05 |
| Total Operating Expense | 595.78 | 648.92 | 695.34 | 675.70 | 669.81 |
| Operating Income | 45.78 | 48.70 | 72.75 | 79.33 | 93.49 |
| Interest Income(Expense), Net Non-Operating | - | - | - | - | - |
| Gain (Loss) on Sale of Assets | - | - | - | - | - |
| Other, Net | - | - | - | - | - |
| Income Before Tax | 20.88 | 26.06 | 56.39 | 68.11 | 61.85 |
| Income After Tax | 16.46 | 20.19 | 43.43 | 53.63 | 51.56 |
| Minority Interest | - | - | - | - | - |
| Equity In Affiliates | - | - | - | - | - |
| Net Income Before Extra. Items | 16.46 | 20.19 | 43.43 | 53.63 | 51.56 |
| Accounting Change | - | - | - | - | - |
| Discontinued Operations | - | - | - | - | - |
| Extraordinary Item | - | - | - | - | - |
| Net Income | 16.46 | 20.19 | 43.43 | 53.63 | 51.56 |
| Preferred Dividends | - | - | - | - | - |
| Income Available to Common Excl. Extra Items | 16.46 | 20.19 | 43.43 | 53.63 | 51.56 |
| Income Available to Common Incl. Extra Items | 16.46 | 20.19 | 43.43 | 53.63 | 51.56 |
| Basic Weighted Average Shares | - | - | - | - | - |
| Basic EPS Excluding Extraordinary Items | - | - | - | - | - |
| Basic EPS Including Extraordinary Items | - | - | - | - | - |
| Dilution Adjustment | 0.04 | 0.04 | 0.04 | 0.09 | 0.04 |
| Diluted Weighted Average Shares | 85.66 | 85.27 | 85.18 | 86.86 | 83.96 |
| Diluted EPS Excluding Extraordinary Items | 0.19 | 0.24 | 0.51 | 0.62 | 0.61 |
| Diluted EPS Including Extraordinary Items | - | - | - | - | - |
| Dividends per Share - Common Stock Primary Issue | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 |
| Gross Dividends - Common Stock | - | - | - | - | - |
| Net Income after Stock Based Comp. Expense | - | - | - | - | - |
| Basic EPS after Stock Based Comp. Expense | - | - | - | - | - |
| Diluted EPS after Stock Based Comp. Expense | - | - | - | - | - |
| Depreciation, Supplemental | - | - | - | - | - |
| Total Special Items | - | - | - | - | - |
| Normalized Income Before Taxes | - | - | - | - | - |
| Effect of Special Items on Income Taxes | - | - | - | - | - |
| Income Taxes Ex. Impact of Special Items | - | - | - | - | - |
| Normalized Income After Taxes | - | - | - | - | - |
| Normalized Income Avail to Common | - | - | - | - | - |
| Basic Normalized EPS | - | - | - | - | - |
| Diluted Normalized EPS | 0.19 | 0.24 | 0.51 | 0.53 | 0.76 |
| In Millions of USD (except for per share items) | 12 months ending 2008-12-31 | 12 months ending 2007-12-31 | 12 months ending 2006-12-31 | 12 months ending 2005-12-31 |
|---|---|---|---|---|
| Revenue | 2,897.01 | 2,330.24 | 2,129.43 | 2,060.94 |
| Other Revenue, Total | 92.78 | 83.28 | 90.43 | 143.32 |
| Total Revenue | 2,989.79 | 2,413.52 | 2,219.85 | 2,204.26 |
| Cost of Revenue, Total | 2,245.87 | 1,904.66 | 1,818.24 | 1,701.99 |
| Gross Profit | 651.14 | 425.59 | 311.19 | 358.95 |
| Selling/General/Admin. Expenses, Total | 77.02 | 75.84 | 53.83 | 68.25 |
| Research & Development | - | - | - | - |
| Depreciation/Amortization | 257.33 | 246.03 | 230.54 | 234.56 |
| Interest Expense(Income) - Net Operating | - | - | - | - |
| Unusual Expense (Income) | 250.60 | 0.00 | 0.00 | 212.38 |
| Other Operating Expenses, Total | 3.21 | 7.31 | 6.24 | 8.02 |
| Total Operating Expense | 2,856.57 | 2,233.84 | 2,108.85 | 2,225.21 |
| Operating Income | 133.22 | 179.68 | 111.01 | -20.95 |
| Interest Income(Expense), Net Non-Operating | - | - | - | - |
| Gain (Loss) on Sale of Assets | - | - | - | - |
| Other, Net | - | - | - | - |
| Income Before Tax | 60.33 | 129.50 | 45.02 | -75.41 |
| Income After Tax | 56.25 | 94.10 | 41.62 | -101.64 |
| Minority Interest | - | - | - | - |
| Equity In Affiliates | - | - | - | - |
| Net Income Before Extra. Items | 56.25 | 94.10 | 41.62 | -101.64 |
| Accounting Change | - | - | - | - |
| Discontinued Operations | - | - | - | - |
| Extraordinary Item | - | - | - | - |
| Net Income | 56.25 | 94.10 | 40.98 | -101.64 |
| Preferred Dividends | - | - | - | - |
| Income Available to Common Excl. Extra Items | 56.25 | 94.10 | 41.62 | -101.64 |
| Income Available to Common Incl. Extra Items | 56.25 | 94.10 | 40.98 | -101.64 |
| Basic Weighted Average Shares | - | - | - | - |
| Basic EPS Excluding Extraordinary Items | - | - | - | - |
| Basic EPS Including Extraordinary Items | - | - | - | - |
| Dilution Adjustment | 0.19 | 0.20 | 0.00 | 0.00 |
| Diluted Weighted Average Shares | 82.89 | 80.65 | 81.39 | 76.39 |
| Diluted EPS Excluding Extraordinary Items | 0.68 | 1.17 | 0.51 | -1.33 |
| Diluted EPS Including Extraordinary Items | - | - | - | - |
| Dividends per Share - Common Stock Primary Issue | 0.21 | 0.17 | 0.16 | 0.16 |
| Gross Dividends - Common Stock | - | - | - | - |
| Net Income after Stock Based Comp. Expense | - | - | - | - |
| Basic EPS after Stock Based Comp. Expense | - | - | - | - |
| Diluted EPS after Stock Based Comp. Expense | - | - | - | - |
| Depreciation, Supplemental | - | - | - | - |
| Total Special Items | - | - | - | - |
| Normalized Income Before Taxes | - | - | - | - |
| Effect of Special Items on Income Taxes | - | - | - | - |
| Income Taxes Ex. Impact of Special Items | - | - | - | - |
| Normalized Income After Taxes | - | - | - | - |
| Normalized Income Avail to Common | - | - | - | - |
| Basic Normalized EPS | - | - | - | - |
| Diluted Normalized EPS | 3.50 | 1.17 | 0.51 | 0.48 |
| In Millions of USD (except for per share items) | As of 2009-09-30 | As of 2009-06-30 | As of 2009-03-31 | As of 2008-12-31 | As of 2008-09-30 |
|---|---|---|---|---|---|
| Cash & Equivalents | 639.99 | 609.56 | 566.72 | 607.00 | 666.33 |
| Short Term Investments | 149.34 | 74.55 | 24.91 | 99.03 | 211.36 |
| Cash and Short Term Investments | 789.33 | 684.11 | 591.63 | 706.03 | 877.70 |
| Accounts Receivable - Trade, Net | 197.43 | 240.40 | 295.21 | 233.27 | 279.80 |
| Receivables - Other | - | - | - | - | - |
| Total Receivables, Net | 197.43 | 240.40 | 295.21 | 239.89 | 281.12 |
| Total Inventory | 229.83 | 225.26 | 256.06 | 233.17 | 201.90 |
| Prepaid Expenses | - | - | - | - | - |
| Other Current Assets, Total | 59.53 | 39.70 | 104.90 | 56.41 | 162.83 |
| Total Current Assets | 1,276.12 | 1,189.48 | 1,247.81 | 1,235.50 | 1,523.54 |
| Property/Plant/Equipment, Total - Gross | 4,574.83 | 4,520.19 | 4,455.95 | 4,373.32 | 4,188.58 |
| Goodwill, Net | - | - | - | - | - |
| Intangibles, Net | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - |
| Other Long Term Assets, Total | 135.34 | 127.70 | 127.95 | 139.19 | 187.11 |
| Total Assets | 3,751.08 | 3,655.03 | 3,702.41 | 3,672.38 | 3,886.38 |
| Accounts Payable | - | - | - | - | - |
| Accrued Expenses | 63.83 | 51.62 | 55.63 | 56.96 | 70.55 |
| Notes Payable/Short Term Debt | 1.59 | 1.55 | 2.05 | 1.98 | 0.00 |
| Current Port. of LT Debt/Capital Leases | - | - | - | - | 1.93 |
| Other Current liabilities, Total | 194.26 | 169.72 | 210.58 | 201.02 | 452.46 |
| Total Current Liabilities | 428.34 | 386.61 | 470.51 | 504.15 | 726.61 |
| Long Term Debt | 1,322.73 | 1,318.24 | 1,314.35 | 1,310.18 | 1,482.98 |
| Capital Lease Obligations | - | - | - | - | - |
| Total Long Term Debt | 1,322.73 | 1,318.24 | 1,314.35 | 1,310.18 | 1,482.98 |
| Total Debt | 1,324.32 | 1,319.79 | 1,316.40 | 1,312.16 | 1,484.91 |
| Deferred Income Tax | 189.26 | 183.92 | 181.09 | 177.29 | 137.80 |
| Minority Interest | - | - | - | - | - |
| Other Liabilities, Total | 599.41 | 573.19 | 565.26 | 554.14 | 476.88 |
| Total Liabilities | 2,539.73 | 2,461.97 | 2,531.22 | 2,545.77 | 2,824.27 |
| Redeemable Preferred Stock, Total | - | - | - | - | - |
| Preferred Stock - Non Redeemable, Net | - | - | - | - | - |
| Common Stock, Total | 53.46 | 53.41 | 53.41 | 53.38 | 53.20 |
| Additional Paid-In Capital | 555.71 | 551.05 | 546.52 | 542.52 | 445.16 |
| Retained Earnings (Accumulated Deficit) | 696.87 | 685.51 | 670.41 | 632.08 | 591.97 |
| Treasury Stock - Common | - | - | - | - | 0.00 |
| Other Equity, Total | -94.69 | -96.91 | -99.15 | -101.36 | -28.21 |
| Total Equity | 1,211.35 | 1,193.06 | 1,171.19 | 1,126.61 | 1,062.11 |
| Total Liabilities & Shareholders' Equity | 3,751.08 | 3,655.03 | 3,702.41 | 3,672.38 | 3,886.38 |
| Shares Outs - Common Stock Primary Issue | - | - | - | - | - |
| Total Common Shares Outstanding | 85.54 | 85.47 | 85.48 | 85.45 | 85.14 |
| In Millions of USD (except for per share items) | As of 2008-12-31 | As of 2007-12-31 | As of 2006-12-31 | As of 2005-12-31 |
|---|---|---|---|---|
| Cash & Equivalents | 607.00 | 365.22 | 239.25 | 319.42 |
| Short Term Investments | 39.38 | 0.00 | - | - |
| Cash and Short Term Investments | 646.38 | 365.22 | 239.25 | 319.42 |
| Accounts Receivable - Trade, Net | 233.27 | 156.57 | 197.10 | 152.56 |
| Receivables - Other | - | - | - | - |
| Total Receivables, Net | 239.89 | 172.87 | 197.10 | 170.62 |
| Total Inventory | 233.17 | 183.36 | 191.06 | 345.65 |
| Prepaid Expenses | - | - | - | - |
| Other Current Assets, Total | 116.06 | 165.94 | 172.32 | 208.87 |
| Total Current Assets | 1,235.50 | 887.39 | 799.73 | 1,044.56 |
| Property/Plant/Equipment, Total - Gross | 4,373.32 | 3,649.85 | 3,477.55 | 3,283.62 |
| Goodwill, Net | - | - | - | - |
| Intangibles, Net | - | - | - | - |
| Long Term Investments | - | - | - | - |
| Other Long Term Assets, Total | 142.64 | 179.36 | 164.19 | 226.03 |
| Total Assets | 3,675.84 | 2,860.67 | 2,740.70 | 2,986.52 |
| Accounts Payable | - | - | - | - |
| Accrued Expenses | 56.96 | 46.51 | 40.38 | 40.91 |
| Notes Payable/Short Term Debt | 1.98 | 0.00 | 0.00 | 0.00 |
| Current Port. of LT Debt/Capital Leases | - | 1.88 | 2.58 | 10.68 |
| Other Current liabilities, Total | 201.02 | 171.27 | 194.42 | 159.35 |
| Total Current Liabilities | 504.15 | 367.86 | 354.54 | 373.73 |
| Long Term Debt | 1,463.64 | 1,102.67 | 1,102.32 | 1,102.58 |
| Capital Lease Obligations | - | - | - | - |
| Total Long Term Debt | 1,463.64 | 1,102.67 | 1,102.32 | 1,102.58 |
| Total Debt | 1,465.62 | 1,104.55 | 1,104.91 | 1,113.26 |
| Deferred Income Tax | 117.27 | 154.71 | 116.69 | 218.80 |
| Minority Interest | - | - | - | - |
| Other Liabilities, Total | 554.14 | 451.43 | 469.85 | 450.43 |
| Total Liabilities | 2,639.20 | 2,076.67 | 2,043.40 | 2,145.54 |
| Redeemable Preferred Stock, Total | - | - | - | - |
| Preferred Stock - Non Redeemable, Net | - | - | - | - |
| Common Stock, Total | 53.38 | 51.74 | 51.46 | 51.21 |
| Additional Paid-In Capital | 444.12 | 237.68 | 220.65 | 215.75 |
| Retained Earnings (Accumulated Deficit) | 640.50 | 601.59 | 515.89 | 581.62 |
| Treasury Stock - Common | 0.00 | -79.99 | -49.99 | 0.00 |
| Other Equity, Total | -101.36 | -27.02 | -40.72 | -7.60 |
| Total Equity | 1,036.63 | 784.00 | 697.29 | 840.98 |
| Total Liabilities & Shareholders' Equity | 3,675.84 | 2,860.67 | 2,740.70 | 2,986.52 |
| Shares Outs - Common Stock Primary Issue | - | - | - | - |
| Total Common Shares Outstanding | 85.45 | 79.94 | 82.37 | 81.94 |
| In Millions of USD (except for per share items) | 9 months ending 2009-09-30 | 6 months ending 2009-06-30 | 3 months ending 2009-03-31 | 12 months ending 2008-12-31 |
|---|---|---|---|---|
| Net Income/Starting Line | 80.08 | 63.62 | 43.43 | 56.25 |
| Depreciation/Depletion | 206.55 | 140.28 | 72.64 | 257.33 |
| Amortization | - | - | - | - |
| Deferred Taxes | 10.12 | 5.87 | 3.13 | 8.56 |
| Non-Cash Items | -24.96 | -13.07 | -18.50 | 26.46 |
| Changes in Working Capital | -39.67 | -42.31 | -59.81 | 36.48 |
| Cash from Operating Activities | 232.11 | 154.38 | 40.88 | 385.08 |
| Capital Expenditures | -222.97 | -179.13 | -103.70 | -736.53 |
| Other Investing Cash Flow Items, Total | 39.97 | 39.38 | 28.11 | -39.96 |
| Cash from Investing Activities | -183.00 | -139.76 | -75.60 | -776.49 |
| Financing Cash Flow Items | 0.23 | 0.00 | 0.00 | 40.15 |
| Total Cash Dividends Paid | -15.28 | -10.19 | -5.09 | -21.31 |
| Issuance (Retirement) of Stock, Net | 1.19 | 0.00 | 0.00 | 274.71 |
| Issuance (Retirement) of Debt, Net | -2.25 | -1.88 | -0.47 | 339.64 |
| Cash from Financing Activities | -16.11 | -12.07 | -5.56 | 633.19 |
| Foreign Exchange Effects | - | - | - | - |
| Net Change in Cash | 32.99 | 2.56 | -40.28 | 241.78 |
| Cash Interest Paid, Supplemental | - | - | - | 114.20 |
| Cash Taxes Paid, Supplemental | - | - | - | 4.22 |
| In Millions of USD (except for per share items) | 12 months ending 2008-12-31 | 12 months ending 2007-12-31 | 12 months ending 2006-12-31 | 12 months ending 2005-12-31 |
|---|---|---|---|---|
| Net Income/Starting Line | 56.25 | 94.10 | 40.98 | -101.64 |
| Depreciation/Depletion | 257.33 | 246.03 | 230.54 | 234.56 |
| Amortization | - | - | - | - |
| Deferred Taxes | 8.56 | 27.40 | -17.38 | 19.12 |
| Non-Cash Items | 26.46 | 14.02 | -28.40 | 117.62 |
| Changes in Working Capital | 36.48 | 14.44 | -11.23 | 0.48 |
| Cash from Operating Activities | 385.08 | 396.00 | 214.50 | 270.15 |
| Capital Expenditures | -736.53 | -270.46 | -298.13 | -346.58 |
| Other Investing Cash Flow Items, Total | -39.96 | 28.12 | 51.47 | 73.54 |
| Cash from Investing Activities | -776.49 | -242.34 | -246.66 | -273.04 |
| Financing Cash Flow Items | 40.15 | 13.56 | 22.87 | -498.83 |
| Total Cash Dividends Paid | -21.31 | -12.84 | -12.81 | -12.21 |
| Issuance (Retirement) of Stock, Net | 274.71 | -25.99 | 2.14 | 7.23 |
| Issuance (Retirement) of Debt, Net | 339.64 | -2.41 | -60.21 | 703.59 |
| Cash from Financing Activities | 633.19 | -27.68 | -48.01 | 199.78 |
| Foreign Exchange Effects | - | - | - | - |
| Net Change in Cash | 241.78 | 125.97 | -80.17 | 196.89 |
| Cash Interest Paid, Supplemental | 114.20 | 75.70 | 75.00 | 56.10 |
| Cash Taxes Paid, Supplemental | 4.22 | 34.05 | 0.16 | 9.21 |