
Linn Energy Is a Buy


| Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
| Sales | 554.98M | 369.59M | 112.40M | 60.92M |
| Cost of Sales | 382.42M | 251.49M | 78.30M | 43.73M |
| Gross Operating Profit | 172.55M | 118.10M | 34.11M | 17.20M |
| Selling, General, and Administrative Expenses | 64.92M | 42.11M | 10.96M | 8.86M |
| Research & Development | 40.95M | 28.44M | 9.65M | 5.99M |
| Operating Income before D & A (EBITDA) | 66.68M | 47.55M | 13.50M | 2.35M |
| Depreciation & Amortization | 30.63M | 23.35M | 1.37M | 1.44M |
| Interest Income | 0.00 | 0.00 | 25.00K | 10.00K |
| Other Income - Net | 750.00K | 1.82M | 145.00K | 183.00K |
| Special Income / Charges | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income Before Interest Expenses (EBIT) | 36.81M | 20.45M | 12.28M | 609.00K |
| Interest Expense | 4.14M | 3.51M | 0.00 | 0.00 |
| Pre-Tax Income | 32.67M | 16.94M | 12.28M | 609.00K |
| Income Taxes | 8.35M | 5.05M | 2.92M | 325.00K |
| Minority Interest | 6.45M | 1.54M | -592.00K | -439.00K |
| Net Income From Continuing Operations | 24.32M | 0.00 | 0.00 | 0.00 |
| Net Income From Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Total Operations | 24.32M | 0.00 | 0.00 | 0.00 |
| 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 | 17.87M | 10.34M | 9.95M | 723.00K |
| Normalized Income (Net Income From Continuing Operations, Ex. Special Income / Charge) |
24.32M | 5.32M | 0.00 | 0.00 |
| Preferred Dividends | ||||
|---|---|---|---|---|
| Net Income Available To Common | 17.61M | -8.23M | 0.00 | 0.00 |
| Basic EPS from Continuing Ops. | 0.39 | 0.09 | 0.46 | 0.03 |
| Basic EPS from Discontinued Ops. | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic EPS from Total Operations | 0.39 | 0.09 | 0.46 | 0.03 |
| 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 | 0.39 | 0.09 | 0.46 | 0.03 |
| Basic Normalized Net Income/Share | 0.39 | n.a. | n.a. | n.a. |
| EPS fr Continuing Ops. | 0.39 | 0.09 | 0.44 | 0.03 |
| EPS fr Discontinued Ops | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS fr Total Ops. | 0.39 | 0.09 | 0.44 | 0.03 |
| 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 | 0.39 | 0.09 | 0.44 | 0.03 |
| Diluted Normalized Net Inc/Shr (Net Income From Continuing Operations, Ex. Special Income / Charge) |
0.39 | n.a. | n.a. | n.a. |
| Dividends Paid per Share | 0.00 | 0.00 | 0.00 | 0.00 |