| Revenue
|
618.54 |
649.07 |
1,204.81 |
1,191.24 |
581.82 |
| Other Revenue, Total
|
19.27 |
26.64 |
34.72 |
33.41 |
14.80 |
| Total Revenue
|
637.80 |
675.71 |
1,239.52 |
1,224.65 |
596.61 |
| Cost of Revenue, Total
|
133.46 |
119.31 |
233.85 |
239.33 |
117.77 |
| Gross Profit
|
485.08 |
529.76 |
970.95 |
951.91 |
464.05 |
| Selling/General/Admin. Expenses, Total
|
19.25 |
21.07 |
37.14 |
37.77 |
19.42 |
| Research & Development
|
- |
- |
- |
- |
- |
| Depreciation/Amortization
|
195.43 |
190.93 |
396.16 |
403.36 |
206.79 |
| Interest Expense(Income) - Net Operating
|
- |
- |
- |
- |
- |
| Unusual Expense (Income)
|
9.32 |
15.01 |
58.20 |
0.00 |
0.00 |
| Other Operating Expenses, Total
|
89.30 |
90.36 |
191.08 |
184.28 |
86.72 |
| Total Operating Expense
|
446.76 |
436.68 |
916.43 |
864.73 |
430.70 |
| Operating Income
|
191.04 |
239.04 |
323.10 |
359.92 |
165.92 |
| Interest Income(Expense), Net Non-Operating
|
- |
- |
- |
- |
- |
| Gain (Loss) on Sale of Assets
|
- |
- |
- |
- |
- |
| Other, Net
|
-40.55 |
-89.15 |
-269.97 |
-289.70 |
-143.11 |
| Income Before Tax
|
-44.17 |
-60.40 |
-316.11 |
-312.69 |
-187.29 |
| Income After Tax
|
-44.31 |
-63.94 |
-320.27 |
-315.79 |
-188.69 |
| Minority Interest
|
-2.79 |
-3.46 |
-2.87 |
-4.96 |
-3.37 |
| Equity In Affiliates
|
16.64 |
38.49 |
33.90 |
17.80 |
5.95 |
| Net Income Before Extra. Items
|
-30.45 |
-28.91 |
-289.24 |
-302.96 |
-186.11 |
| Accounting Change
|
- |
- |
- |
- |
- |
| Discontinued Operations
|
- |
- |
- |
- |
- |
| Extraordinary Item
|
- |
- |
- |
- |
- |
| Net Income
|
-11.53 |
32.20 |
-315.82 |
-305.55 |
-197.62 |
| Preferred Dividends
|
- |
- |
- |
- |
- |
| Income Available to Common Excl. Extra Items
|
-32.58 |
-28.91 |
-289.24 |
-302.96 |
-186.11 |
| Income Available to Common Incl. Extra Items
|
-13.65 |
32.20 |
-315.82 |
-305.55 |
-197.62 |
| Basic Weighted Average Shares
|
- |
- |
- |
- |
- |
| Basic EPS Excluding Extraordinary Items
|
- |
- |
- |
- |
- |
| Basic EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dilution Adjustment
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Diluted Weighted Average Shares
|
939.27 |
938.81 |
937.31 |
937.27 |
937.27 |
| Diluted EPS Excluding Extraordinary Items
|
-0.03 |
-0.03 |
-0.31 |
-0.32 |
-0.20 |
| Diluted EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dividends per Share - Common Stock Primary Issue
|
0.12 |
0.11 |
0.21 |
0.20 |
0.10 |
| 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
|
-0.03 |
-0.02 |
-0.27 |
-0.32 |
-0.20 |