
Linn Energy Is a Buy


| Jan 2013 | Jan 2012 | Jan 2011 | Jan 2010 | |
| Sales | 1.40B | 1.23B | 1.06B | 800.86M |
| Cost of Sales | 947.55M | 860.48M | 712.36M | 534.00M |
| Gross Operating Profit | 452.17M | 370.72M | 351.04M | 266.87M |
| Selling, General, and Administrative Expenses | 341.24M | 277.02M | 248.38M | 205.28M |
| Research & Development | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Income before D & A (EBITDA) | 110.93M | 93.70M | 102.66M | 61.59M |
| Depreciation & Amortization | 10.44M | 7.47M | 5.73M | 5.38M |
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Income - Net | 0.00 | 0.00 | 0.00 | 0.00 |
| Special Income / Charges | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income Before Interest Expenses (EBIT) | 99.77M | 84.95M | 96.93M | 56.21M |
| Interest Expense | 7.76M | 5.71M | 4.03M | 4.70M |
| Pre-Tax Income | 92.00M | 79.24M | 92.90M | 51.50M |
| Income Taxes | 35.44M | 29.62M | 36.22M | 19.78M |
| Minority Interest | -306.00K | 0.00 | 0.00 | 0.00 |
| Net Income From Continuing Operations | 56.57M | 0.00 | 56.68M | 31.72M |
| Net Income From Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Total Operations | 56.57M | 0.00 | 56.68M | 31.72M |
| 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 | 56.88M | 49.62M | 56.68M | 31.72M |
| Normalized Income (Net Income From Continuing Operations, Ex. Special Income / Charge) |
56.57M | 0.00 | 56.68M | 31.72M |
| Preferred Dividends | ||||
|---|---|---|---|---|
| Net Income Available To Common | 56.57M | 0.00 | 56.68M | 31.72M |
| Basic EPS from Continuing Ops. | 2.84 | 2.51 | 2.96 | 1.87 |
| Basic EPS from Discontinued Ops. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Total Operations | 2.84 | 2.51 | 2.96 | 1.87 |
| 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 | 2.84 | 2.51 | 2.96 | 1.87 |
| Basic Normalized Net Income/Share | 2.84 | n.a. | 2.96 | 1.87 |
| EPS fr Continuing Ops. | 2.80 | 2.46 | 2.88 | 1.83 |
| EPS fr Discontinued Ops | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Total Ops. | 2.80 | 2.46 | 2.88 | 1.83 |
| 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 | 2.80 | 2.46 | 2.88 | 1.83 |
| Diluted Normalized Net Inc/Shr (Net Income From Continuing Operations, Ex. Special Income / Charge) |
2.80 | n.a. | 2.88 | 1.83 |
| Dividends Paid per Share | 0.00 | 0.00 | 0.00 | 0.00 |