| Income Statement for Trican Well (TCW:CA) | | | | | | | Income | in Thousands of Dollars | | | 12/2007 | 12/2006 | 12/2005 | 12/2004 | 12/2003 | | | Operating Revenue | 836,373 | 847,472 | 640,898 | 408,269 | 286,342 | | Adjustments to Revenue | - | - | - | - | - | | Cost of Revenue | (602,919) | (531,875) | (393,347) | (275,357) | (202,425) | | Gross Operating Profit | 233,454 | 315,597 | 247,551 | 132,912 | 83,917 | | | Selling/General/Admin Expense | (38,363) | (31,405) | (22,373) | (13,961) | (11,017) | | Research & Development | - | - | - | - | - | | EBITDA | 195,091 | 284,192 | 225,178 | 118,951 | 72,900 | | Depreciation & Amortization | (62,707) | (34,798) | (24,335) | (17,102) | (14,642) | | EBIT | 132,384 | 249,394 | 200,843 | 101,849 | 58,258 | | Interest Income | - | - | - | - | - | | Other Income, Net | 21,868 | 4,348 | 1,636 | 183 | - | | Total Income Avail For Interest Expense | 154,252 | 253,742 | 202,479 | 102,032 | 58,258 | | Interest Expense | (8,596) | (736) | (1,624) | (2,295) | (3,253) | | Pre-Tax Income | 145,656 | 253,006 | 200,855 | 99,737 | 55,005 | | Income Taxes | (31,183) | (79,633) | (68,762) | (32,974) | (18,116) | | Minority Interest | (2,656) | (810) | (363) | (1,408) | (923) | | Net Income from Continuing Operations | 111,817 | 172,563 | 131,730 | 65,355 | 35,966 | | Net Income from Discontinued Operations | - | - | - | 6,313 | - | | Net Income from Total Operations | 111,817 | 172,563 | 131,730 | 71,668 | 35,966 | | | Normalized Income | 111,817 | 172,563 | 131,730 | 65,355 | 35,966 | | Extraordinary Income | - | - | - | - | - | | Special Income/Charges | - | - | - | - | - | | Income from Cum. Effect of Acct Change | - | - | - | - | - | | Income from Tax Loss Carryforward | - | - | - | - | - | | Other Gains | - | - | - | - | - | | Total Net Income | 111,817 | 172,563 | 131,730 | 71,668 | 35,966 | | | Results | in Dollars (Preferred Dividends in Thousands) | | | 12/2007 | 12/2006 | 12/2005 | 12/2004 | 12/2003 | | | Dividends Paid Per Share | 0.10 | 0.05 | 0.00 | 0.00 | 0.00 | | Preferred Dividends | - | - | - | - | - | | | Basic EPS from Continuing Operations | 0.93 | 1.50 | 1.17 | 0.59 | 0.34 | | Basic EPS from Discontinued Operations | 0.00 | 0.00 | 0.00 | -0.06 | 0.00 | | Basic EPS from Total Operations | 0.93 | 1.50 | 1.17 | 0.53 | 0.34 | | | Diluted EPS from Continuing Operations | 0.91 | 1.44 | 1.12 | 0.57 | 0.32 | | Diluted EPS from Discontinued Operations | 0.00 | 0.00 | 0.00 | -0.05 | 0.00 | | Diluted EPS from Total Operations | 0.91 | 1.44 | 1.12 | 0.52 | 0.32 | | | |
