ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARASATAUAVAWAXAYAZBABBBCBDBEBFBGBHBIBJBKBLBMBNBOBPBQBRBSBTBUBVBWBXBYBZCACBCCCDCECFCGCHCICJCKCLCMCNCOCPCQCRCSCTCUCV
1
2
3
Under Construction
4
No contract yet, estimate
5
6
7
8
Mobile Unit
9
2008200920102011201220132014
10
Rig TypeRig1-Jan-071-Feb-071-Mar-071-Apr-071-May-071-Jun-071-Jul-071-Aug-071-Sep-071-Oct-071-Nov-071-Dec-071-Jan-081-Feb-081-Mar-081-Apr-081-May-081-Jun-081-Jul-081-Aug-081-Sep-081-Oct-081-Nov-081-Dec-081-Jan-091-Feb-091-Mar-091-Apr-091-May-091-Jun-091-Jul-091-Aug-091-Sep-091-Oct-091-Nov-091-Dec-091-Jan-101-Feb-101-Mar-101-Apr-101-May-101-Jun-101-Jul-101-Aug-101-Sep-101-Oct-101-Nov-101-Dec-101-Jan-111-Feb-111-Mar-111-Apr-111-May-111-Jun-111-Jul-111-Aug-111-Sep-111-Oct-111-Nov-111-Dec-111-Jan-121-Feb-121-Mar-121-Apr-121-May-121-Jun-121-Jul-121-Aug-121-Sep-121-Oct-121-Nov-121-Dec-121-Jan-131-Feb-131-Mar-131-Apr-131-May-131-Jun-131-Jul-131-Aug-131-Sep-131-Oct-131-Nov-131-Dec-131-Jan-141-Feb-141-Mar-141-Apr-141-May-141-Jun-141-Jul-141-Aug-141-Sep-141-Oct-141-Nov-141-Dec-14
11
Drillshipwest navigator$246,0002007$246,000$246,000$246,000$246,000$246,000$246,000$246,000$246,000$246,000$246,000$246,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$558,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000
12
Drillshipwest polaris$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$556,000$556,000$556,000$556,000$556,000$556,000$556,000$556,000$556,000$556,000$556,000$556,000$556,000$556,000$556,000$556,000$556,000$556,000$556,000$556,000$556,000$556,000$556,000$556,000$556,000$556,000$556,000$556,000$556,000$556,000$556,000$556,000$556,000$556,000$556,000$556,000$615,000$615,000$615,000$615,000$615,000$615,000$615,000$615,000$615,000$615,000$615,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000
13
DrillshipWest Capella$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$544,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000
14
DrillshipWest Gemini$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000$545,000
15
Jack-upwest epsilon$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$306,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000
16
Jack-upwest atlas$0$0$0$0$0$0$0$0$257,500$257,500$257,500$257,500$257,500$257,500$257,500$257,500$257,500$257,500$257,500$257,500$257,500$257,500$257,500$257,500$257,500$255,000$255,000$255,000$255,000$255,000$255,000$255,000$255,000$255,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000
17
Jack-upwest triton$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$276,000$276,000$276,000$276,000$276,000$276,000$276,000$276,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000
18
Jack-upwest cerse$183,500$183,500$183,500$183,500$183,500$183,500$183,500$183,500$183,500$183,500$183,500$183,500$183,500$183,500$183,500$183,500$183,500$183,500$183,500$183,500$183,500$220,500$220,500$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000
19
Jack-upwest propero$0$0$0$0$0$0$205,000$205,000$205,000$205,000$205,000$205,000$205,000$205,000$205,000$205,000$205,000$205,000$205,000$205,000$205,000$205,000$205,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000
20
Jack-upwest janus$185,000$185,000$185,000$185,000$185,000$185,000$185,000$185,000$185,000$185,000$185,000$185,000$185,000$185,000$185,000$185,000$185,000$185,000$335,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000
21
Jack-upwest larissa$183,000$183,000$183,000$183,000$183,000$183,000$183,000$183,000$183,000$183,000$183,000$183,000$183,000$183,000$183,000$183,000$183,000$183,000$183,000$183,000$183,000$183,000$183,000$183,000$183,000$183,000$183,000$183,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000
22
Jack-upWest Ariel$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$182,500$182,500$182,500$182,500$182,500$194,000$194,000$194,000$194,000$194,000$194,000$194,000$194,000$194,000$194,000$194,000$194,000$194,000$194,000$194,000$194,000$194,000$194,000$194,000$194,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000
23
Jack-upWest Leda$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000
24
Jack-upWest Callisto$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000
25
Jack-upWest Juno$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000
26
Jack-upWest Elara$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000$195,000
27
Semi-submersiblewest alpha$258,000$258,000$258,000$258,000$258,000$258,000$258,000$258,000$258,000$258,000$258,000$258,000$258,000$258,000$258,000$258,000$258,000$258,000$258,000$258,000$258,000$258,000$258,000$258,000$258,000$258,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$457,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000
28
Semi-submersibleWest Aquarius$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$528,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000
29
Semi-submersiblewest venture$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$248,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000
30
Semi-submersiblewest sirius$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$475,000$515,000$515,000$515,000$515,000$515,000
31
Semi-submersiblewest Hercules$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$537,000$537,000$537,000$537,000$537,000$537,000$537,000$537,000$537,000$537,000$537,000$537,000$537,000$537,000$537,000$537,000$537,000$537,000$537,000$537,000$537,000$537,000$537,000$537,000$537,000$537,000$537,000$537,000$537,000$537,000$537,000$537,000$537,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000
32
Semi-submersibleWest Eminence$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000
33
Semi-submersibleWest Orion$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000$610,000
34
Semi-submersibleWest Phoenix$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$493,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000
35
Semi-submersibleWest Taurus$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000$640,000
36
Semi-submersibleWest TBD$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000$515,000
37
38
39
Income Per day$1,609,500$1,365,507$1,363,500$1,363,500$1,363,500$1,363,500$1,568,500$1,568,500$1,826,000$1,826,000$1,826,000$1,826,000$1,826,000$2,072,000$2,072,000$2,072,000$2,072,000$2,072,000$2,680,500$2,970,500$2,970,500$3,563,500$4,628,500$5,097,500$5,409,500$6,047,000$6,709,000$7,319,000$7,331,000$7,331,000$7,331,000$7,331,000$7,331,000$7,331,000$7,271,000$7,271,000$7,271,000$7,271,000$7,466,000$7,466,000$7,466,000$7,661,000$8,816,000$8,817,000$8,817,000$8,817,000$9,096,000$9,096,000$9,096,000$9,096,000$9,363,000$9,363,000$9,363,000$9,363,000$9,363,000$9,386,000$9,386,000$9,445,000$9,445,000$9,445,000$9,960,000$9,960,000$9,960,000$9,960,000$9,960,000$9,960,000$9,960,000$9,960,000$9,890,000$9,877,000$9,877,000$9,877,000$9,877,000$9,864,000$9,864,000$9,864,000$9,864,000$9,864,000$9,864,000$9,886,000$9,886,000$9,886,000$9,886,000$9,886,000$9,886,000$9,886,000$9,945,000$9,945,000$9,945,000$9,945,000$9,945,000$9,985,000$9,985,000$9,985,000$9,985,000$9,985,000
40
Days per month312831303130313130313031312931303130313130313031312831303130313130313031312831303130313130313031312831303130313130313031312931303130313130313031312831303130313130313031312831303130313130313031
41
Monthly income$49,894,500$38,234,196$42,268,500$40,905,000$42,268,500$40,905,000$48,623,500$48,623,500$54,780,000$56,606,000$54,780,000$56,606,000$56,606,000$60,088,000$64,232,000$62,160,000$64,232,000$62,160,000$83,095,500$92,085,500$89,115,000$110,468,500$138,855,000$158,022,500$167,694,500$169,316,000$207,979,000$219,570,000$227,261,000$219,930,000$227,261,000$227,261,000$219,930,000$227,261,000$218,130,000$225,401,000$225,401,000$203,588,000$231,446,000$223,980,000$231,446,000$229,830,000$273,296,000$273,327,000$264,510,000$273,327,000$272,880,000$281,976,000$281,976,000$254,688,000$290,253,000$280,890,000$290,253,000$280,890,000$290,253,000$290,966,000$281,580,000$292,795,000$283,350,000$292,795,000$308,760,000$288,840,000$308,760,000$298,800,000$308,760,000$298,800,000$308,760,000$308,760,000$296,700,000$306,187,000$296,310,000$306,187,000$306,187,000$276,192,000$305,784,000$295,920,000$305,784,000$295,920,000$305,784,000$306,466,000$296,580,000$306,466,000$296,580,000$306,466,000$306,466,000$276,808,000$308,295,000$298,350,000$308,295,000$298,350,000$308,295,000$309,535,000$299,550,000$309,535,000$299,550,000$309,535,000
42
Quarterly Income $130,397,196$124,078,500$152,027,000$167,992,000$180,926,000$188,552,000$264,296,000$407,346,000$544,989,500$666,761,000$674,452,000$670,792,000$660,435,000$685,256,000$811,133,000$828,183,000$826,917,000$852,033,000$862,799,000$868,940,000$906,360,000$906,360,000$914,220,000$908,684,000$888,163,000$897,624,000$908,830,000$909,512,000$891,569,000$904,995,000$917,380,000$918,620,000
43
44
Revenue per share (deep)$0.32599299$0.31019625$0.3800675$0.41998 $0.452315$0.47138$0.66074$1.018365 $1.36247375$1.6669025$1.68613$1.67698 $1.6510875$1.71314$2.0278325$2.0704575 $2.0672925$2.1300825$2.1569975$2.17235 $2.2659$2.2659$2.28555$2.27171 $2.2204075$2.24406$2.272075$2.27378 $2.2289225$2.2624875$2.29345$2.29655
45
0.5Earnings/share @ 50%$0.162996495 $0.155098125 $0.19003375 $0.20999 $0.2261575$0.23569$0.33037$0.5091825 $0.681236875$0.83345125$0.843065$0.83849 $0.82554375$0.85657$1.01391625$1.03522875 $1.03364625$1.06504125$1.07849875$1.086175 $1.13295$1.13295$1.142775$1.135855 $1.11020375$1.12203$1.1360375$1.13689 $1.11446125$1.13124375$1.146725$1.148275
46
47
Quarterly Estimated Earnings (Mobile)$65,198,598$62,039,250$76,013,500$83,996,000$90,463,000$94,276,000$132,148,000$203,673,000$272,494,750$333,380,500$337,226,000$335,396,000$330,217,500$342,628,000$405,566,500$414,091,500$413,458,500$426,016,500$431,399,500$434,470,000$453,180,000$453,180,000$457,110,000$454,342,000$444,081,500$448,812,000$454,415,000$454,756,000$445,784,500$452,497,500$458,690,000$459,310,000
48
Quarterly actual Earnings$82,000,000$77,900,000$90,400,000$103,300,000$110,500,000$130,000,000$172,900,000
49
Deviation25.8%25.6%18.9%23.0%22.1%37.9%30.8%
50
51
52
Tender Unit
53
20072008200920102011201220132014
54
Rig TypeRig1-Jan-071-Feb-071-Mar-071-Apr-071-May-071-Jun-071-Jul-071-Aug-071-Sep-071-Oct-071-Nov-071-Dec-071-Jan-081-Feb-081-Mar-081-Apr-081-May-081-Jun-081-Jul-081-Aug-081-Sep-081-Oct-081-Nov-081-Dec-081-Jan-091-Feb-091-Mar-091-Apr-091-May-091-Jun-091-Jul-091-Aug-091-Sep-091-Oct-091-Nov-091-Dec-091-Jan-101-Feb-101-Mar-101-Apr-101-May-101-Jun-101-Jul-101-Aug-101-Sep-101-Oct-101-Nov-101-Dec-101-Jan-111-Feb-111-Mar-111-Apr-111-May-111-Jun-111-Jul-111-Aug-111-Sep-111-Oct-111-Nov-111-Dec-111-Jan-121-Feb-121-Mar-121-Apr-121-May-121-Jun-121-Jul-121-Aug-121-Sep-121-Oct-121-Nov-121-Dec-121-Jan-131-Feb-131-Mar-131-Apr-131-May-131-Jun-131-Jul-131-Aug-131-Sep-131-Oct-131-Nov-131-Dec-131-Jan-141-Feb-141-Mar-141-Apr-141-May-141-Jun-141-Jul-141-Aug-141-Sep-141-Oct-141-Nov-141-Dec-14
55
Semi-tenderwest alliance$76,000$76,000$76,000$76,000$76,000$76,000$76,000$76,000$76,000$76,000$76,000$76,000$95,000$95,000$95,000$95,000$95,000$95,000$95,000$95,000$95,000$95,000$95,000$95,000$95,000$95,000$95,000$95,000$95,000$95,000$95,000$95,000$95,000$95,000$95,000$95,000$95,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000$170,000
56
Semi-tenderwest berani$126,000$126,000$126,000$126,000$126,000$126,000$126,000$126,000$126,000$126,000$126,000$126,000$126,000$126,000$126,000$126,000$126,000$126,000$126,000$126,000$126,000$126,000$126,000$126,000$165,000$165,000$165,000$165,000$165,000$165,000$165,000$165,000$165,000$165,000$165,000$165,000$165,000$165,000$165,000$165,000$165,000$165,000$165,000$165,000$165,000$165,000$165,000$165,000$165,000$165,000$165,000$165,000$165,000$165,000$165,000$165,000$165,000$165,000$165,000$165,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000
57
Semi-tenderwest menang$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$127,000$127,000$127,000$127,000$127,000$127,000$127,000$127,000$127,000$127,000$127,000$127,000$127,000$127,000$127,000$127,000$127,000$127,000$127,000$127,000$127,000$127,000$127,000$127,000$127,000$127,000$127,000$127,000$127,000$127,000$127,000$127,000$127,000$127,000$127,000$127,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000
58
Semi-tenderwest pelaut$67,000$67,000$67,000$67,000$67,000$67,000$67,000$67,000$67,000$67,000$67,000$67,000$67,000$67,000$67,000$67,000$67,000$67,000$67,000$67,000$67,000$67,000$67,000$67,000$67,000$67,000$67,000$67,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000
59
Semi-tenderwest setia$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$165,000$165,000$165,000$165,000$165,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$163,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000
60
Semi-tenderWest TBD1$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000
61
Semi-tenderWest TBD2$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000
62
Tender rigteknik berkat$58,000$58,000$58,000$58,000$58,000$58,000$58,000$72,000$72,000$72,000$72,000$72,000$72,000$72,000$72,000$72,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$121,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000
63
Tender rigt3$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$83,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000
64
Tender rigt4$48,000$48,000$48,000$48,000$48,000$48,000$48,000$48,000$48,000$48,000$48,000$48,000$48,000$48,000$48,000$48,000$48,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$88,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000$110,000
65
Tender rigt6$68,000$68,000$68,000$68,000$68,000$68,000$68,000$68,000$68,000$68,000$68,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$101,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000
66
Tender rigt7$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000
67
Tender rigt8$63,000$63,000$63,000$63,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$125,000$125,000$125,000$125,000$125,000$125,000$125,000$125,000$125,000$125,000$125,000$125,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000
68
Tender rigt9$74,000$74,000$74,000$74,000$74,000$74,000$74,000$74,000$74,000$74,000$74,000$74,000$74,000$74,000$74,000$74,000$74,000$74,000$74,000$74,000$74,000$74,000$74,000$74,000$74,000$135,000$135,000$135,000$135,000$135,000$135,000$135,000$135,000$135,000$135,000$135,000$135,000$135,000$135,000$135,000$135,000$135,000$135,000$135,000$135,000$135,000$135,000$135,000$135,000$135,000$135,000$135,000$135,000$135,000$135,000$135,000$135,000$135,000$135,000$135,000$135,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000
69
Tender rigt10$0$0$0$0$0$0$0$0$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$86,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000
70
Tender rigt11$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$118,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000
71
Tender rigT12$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000$90,000
72
73
74
Income Per day$870,000$870,000$870,000$870,000$897,000$897,000$897,000$911,000$997,000$997,000$997,000$1,030,000$1,088,000$1,088,000$1,088,000$1,088,000$1,137,000$1,212,000$1,355,000$1,355,000$1,355,000$1,355,000$1,355,000$1,355,000$1,473,000$1,534,000$1,534,000$1,534,000$1,577,000$1,377,000$1,377,000$1,540,000$1,540,000$1,540,000$1,540,000$1,540,000$1,540,000$1,615,000$1,615,000$1,815,000$1,815,000$1,815,000$1,815,000$1,815,000$1,815,000$1,815,000$1,815,000$1,815,000$1,787,000$1,787,000$1,787,000$1,897,000$1,897,000$1,897,000$1,897,000$1,897,000$1,901,000$1,901,000$1,933,000$1,933,000$1,878,000$1,833,000$1,833,000$1,833,000$1,802,000$1,802,000$1,802,000$1,829,000$1,776,000$1,776,000$1,776,000$1,776,000$1,776,000$1,776,000$1,776,000$1,776,000$1,776,000$1,748,000$1,770,000$1,770,000$1,770,000$1,770,000$1,770,000$1,770,000$1,770,000$1,770,000$1,770,000$1,770,000$1,770,000$1,770,000$1,770,000$1,770,000$1,770,000$1,770,000$1,770,000$1,770,000
75
Days per month312831303130313130313031312931303130313130313031312831303130313130313031312831303130313130313031312831303130313130313031312931303130313130313031312831303130313130313031312831303130313130313031
76
Monthly income$26,970,000$24,360,000$26,970,000$26,100,000$27,807,000$26,910,000$27,807,000$28,241,000$29,910,000$30,907,000$29,910,000$31,930,000$33,728,000$31,552,000$33,728,000$32,640,000$35,247,000$36,360,000$42,005,000$42,005,000$40,650,000$42,005,000$40,650,000$42,005,000$45,663,000$42,952,000$47,554,000$46,020,000$48,887,000$41,310,000$42,687,000$47,740,000$46,200,000$47,740,000$46,200,000$47,740,000$47,740,000$45,220,000$50,065,000$54,450,000$56,265,000$54,450,000$56,265,000$56,265,000$54,450,000$56,265,000$54,450,000$56,265,000$55,397,000$50,036,000$55,397,000$56,910,000$58,807,000$56,910,000$58,807,000$58,807,000$57,030,000$58,931,000$57,990,000$59,923,000$58,218,000$53,157,000$56,823,000$54,990,000$55,862,000$54,060,000$55,862,000$56,699,000$53,280,000$55,056,000$53,280,000$55,056,000$55,056,000$49,728,000$55,056,000$53,280,000$55,056,000$52,440,000$54,870,000$54,870,000$53,100,000$54,870,000$53,100,000$54,870,000$54,870,000$49,560,000$54,870,000$53,100,000$54,870,000$53,100,000$54,870,000$54,870,000$53,100,000$54,870,000$53,100,000$54,870,000
77
Quarterly Income $78,300,000$80,817,000$85,958,000$92,747,000$99,008,000$104,247,000$124,660,000$124,660,000$136,169,000$136,217,000$136,627,000$141,680,000$143,025,000$165,165,000$166,980,000$166,980,000$160,830,000$172,627,000$174,644,000$176,844,000$168,198,000$164,912,000$165,841,000$163,392,000$159,840,000$160,776,000$162,840,000$162,840,000$159,300,000$161,070,000$162,840,000$162,840,000
78
$337,822,000$452,575,000$550,693,000$642,150,000$684,945,000$662,343,000$646,296,000$646,050,000
79
Revenue per share (shallow)$0.1958$0.2020$0.2149$0.2319$0.2475$158,059,600.0000$0.2606 $0.3117$0.3117$0.3404$0.3405$0.3416$0.3542$0.3576$0.4129$0.4175$0.4175$0.4021$0.4316$0.4366$0.4421$0.4205$0.4123$0.4146$0.4085$0.3996$0.4019$0.4071$0.4071$0.3983$0.4027$0.4071$0.4071
80
0.4Earnings/share @ 40%$0.0783$0.0808$0.0860$0.0927$0.0990$0.1042$0.1247$0.1247$0.1362$0.1362$0.1366$0.1417$0.1430$0.1652$0.1670$0.1670$0.1608$0.1726$0.1746$0.1768$0.1682$0.1649$0.1658$0.1634$0.1598$0.1608$0.1628$0.1628$0.1593$0.1611$0.1628$0.1628
81
82
Quarterly Estimated Earnings (Shallow)$31,320,000$32,326,800$34,383,200$37,098,800$39,603,200$41,698,800$49,864,000$49,864,000$54,467,600$54,486,800$54,650,800$56,672,000$57,210,000$66,066,000$66,792,000$66,792,000$64,332,000$69,050,800$69,857,600$70,737,600$67,279,200$65,964,800$66,336,400$65,356,800$63,936,000$64,310,400$65,136,000$65,136,000$63,720,000$64,428,000$65,136,000$65,136,000
83
Quarterly actual Earnings$32,500,000$32,100,000 $35,900,000$35,000,000$38,700,000$38,000,000$48,500,000
84
Deviation3.8%-0.7%4.4%-5.7%-2.3%-8.9%-2.7%
85
86
87
88
Revenue per share (total)$0.5217$0.5122$0.5950$0.6518$0.6998$0.7320$0.9724$1.3300$1.7029$2.0074$2.0277$2.0312$2.0087$2.1261$2.4453$2.4879$2.4694$2.5617$2.5936$2.6145$2.6864$2.6782$2.7002$2.6802$2.6200$2.6460$2.6792$2.6809$2.6272$2.6652$2.7006$2.7037
89
Quarterly EPS $0.2413$0.2359$0.2760$0.3027$0.3252$0.3399$0.4550$0.6338$0.8174$0.9697$0.9797$0.9802$0.9686$1.0217$1.1809$1.2022$1.1945$1.2377$1.2531$1.2630$1.3011$1.2979$1.3086$1.2992$1.2700$1.2828$1.2989$1.2997$1.2738$1.2923$1.3096$1.3111
90
91
Quarterly Estimated Earnings$96,518,598$94,366,050$110,396,700$121,094,800$130,066,200$135,974,800$182,012,000$253,537,000$326,962,350$387,867,300$391,876,800$392,068,000$387,427,500$408,694,000$472,358,500$480,883,500$477,790,500$495,067,300$501,257,100$505,207,600$520,459,200$519,144,800$523,446,400$519,698,800$508,017,500$513,122,400$519,551,000$519,892,000$509,504,500$516,925,500$523,826,000$524,446,000
92
Quarterly actual Earnings$114,500,000$110,000,000$126,300,000$138,300,000$149,200,000$168,000,000$221,400,000
93
Deviation18.6%16.6%14.4%14.2%14.7%23.6%21.6%
94
95
96
97
98
99
100