| In Millions of USD (except for per share items) | 3 months ending 2009-12-31 | 3 months ending 2009-09-30 | 6 months ending 2009-06-30 | 3 months ending 2009-03-31 | 3 months ending 2008-12-31 |
|---|---|---|---|---|---|
| Revenue | - | - | - | - | - |
| Other Revenue, Total | 323.46 | 337.60 | 691.81 | 333.36 | 268.01 |
| Total Revenue | 1,455.29 | 1,467.09 | 2,906.00 | 1,357.48 | 998.84 |
| Cost of Revenue, Total | - | - | - | - | - |
| Gross Profit | - | - | - | - | - |
| Selling/General/Admin. Expenses, Total | 389.38 | 410.54 | 849.86 | 422.13 | 282.52 |
| Research & Development | - | - | - | - | - |
| Depreciation/Amortization | 24.55 | 23.12 | 61.53 | 36.41 | 28.41 |
| Interest Expense(Income) - Net Operating | - | - | - | - | - |
| Unusual Expense (Income) | - | - | - | - | - |
| Other Operating Expenses, Total | 319.41 | 343.87 | 680.17 | 326.90 | 305.11 |
| Total Operating Expense | 1,349.28 | 1,358.79 | 2,775.34 | 1,357.34 | 1,019.83 |
| Operating Income | 106.00 | 108.30 | 130.66 | 0.14 | -20.99 |
| Interest Income(Expense), Net Non-Operating | - | - | - | - | - |
| Gain (Loss) on Sale of Assets | - | - | - | - | - |
| Other, Net | - | - | - | - | - |
| Income Before Tax | 106.00 | 108.30 | 130.66 | 0.14 | -20.99 |
| Income After Tax | 67.25 | 73.99 | 96.88 | 0.15 | -8.02 |
| Minority Interest | -0.21 | -1.44 | -0.57 | 0.02 | 0.12 |
| Equity In Affiliates | 2.29 | 2.74 | -16.73 | -12.13 | -5.99 |
| Net Income Before Extra. Items | 69.32 | 75.29 | 79.58 | -11.96 | -13.89 |
| Accounting Change | - | - | - | - | - |
| Discontinued Operations | - | - | - | - | - |
| Extraordinary Item | - | - | - | - | - |
| Net Income | 69.32 | 73.44 | 79.55 | -12.40 | -14.88 |
| Preferred Dividends | - | - | - | - | - |
| Income Available to Common Excl. Extra Items | 69.32 | 75.29 | 79.58 | -11.96 | -13.89 |
| Income Available to Common Incl. Extra Items | 69.32 | 73.44 | 79.55 | -12.40 | -14.88 |
| Basic Weighted Average Shares | - | - | - | - | - |
| Basic EPS Excluding Extraordinary Items | - | - | - | - | - |
| Basic EPS Including Extraordinary Items | - | - | - | - | - |
| Dilution Adjustment | - | 0.00 | 0.00 | 0.00 | 0.00 |
| Diluted Weighted Average Shares | 231.68 | 232.14 | 222.68 | 213.18 | 209.28 |
| Diluted EPS Excluding Extraordinary Items | 0.30 | 0.32 | 0.36 | -0.06 | -0.07 |
| Diluted EPS Including Extraordinary Items | - | - | - | - | - |
| Dividends per Share - Common Stock Primary Issue | 0.15 | 0.15 | 0.30 | 0.15 | 0.15 |
| 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 | 0.30 | 0.33 | 0.38 | -0.04 | -0.07 |
| In Millions of USD (except for per share items) | 12 months ending 2009-12-31 | 12 months ending 2008-12-31 | 12 months ending 2007-12-31 | 12 months ending 2006-12-31 |
|---|---|---|---|---|
| Revenue | - | - | - | - |
| Other Revenue, Total | - | - | 0.00 | 3,094.37 |
| Total Revenue | 5,828.38 | 4,251.19 | 5,523.18 | 9,434.40 |
| Cost of Revenue, Total | - | - | - | - |
| Gross Profit | - | - | - | - |
| Selling/General/Admin. Expenses, Total | 1,649.78 | 1,321.96 | 1,700.93 | 3,225.32 |
| Research & Development | - | - | - | - |
| Depreciation/Amortization | 109.21 | 122.10 | 130.09 | 460.75 |
| Interest Expense(Income) - Net Operating | - | - | - | - |
| Unusual Expense (Income) | - | - | 0.00 | 0.00 |
| Other Operating Expenses, Total | 1,343.45 | 1,179.85 | 1,109.44 | 2,075.10 |
| Total Operating Expense | 5,483.42 | 4,530.94 | 5,347.50 | 8,492.90 |
| Operating Income | 344.96 | -279.76 | 175.68 | 941.50 |
| Interest Income(Expense), Net Non-Operating | - | - | - | - |
| Gain (Loss) on Sale of Assets | - | - | - | - |
| Other, Net | - | - | - | - |
| Income Before Tax | 344.96 | -279.76 | 175.68 | 941.50 |
| Income After Tax | 238.12 | -159.81 | 128.90 | 590.63 |
| Minority Interest | -2.22 | 4.21 | 0.03 | -154.57 |
| Equity In Affiliates | -11.70 | -13.38 | 0.83 | 1.70 |
| Net Income Before Extra. Items | 224.19 | -168.98 | 129.77 | 437.76 |
| Accounting Change | - | - | - | - |
| Discontinued Operations | - | - | - | - |
| Extraordinary Item | - | - | - | - |
| Net Income | 222.31 | -179.02 | 129.77 | 437.76 |
| Preferred Dividends | - | - | - | - |
| Income Available to Common Excl. Extra Items | 224.19 | -168.98 | 129.77 | 437.76 |
| Income Available to Common Incl. Extra Items | 222.31 | -179.02 | 129.77 | 437.76 |
| Basic Weighted Average Shares | - | - | - | - |
| Basic EPS Excluding Extraordinary Items | - | - | - | - |
| Basic EPS Including Extraordinary Items | - | - | - | - |
| Dilution Adjustment | - | 0.00 | 0.00 | 0.00 |
| Diluted Weighted Average Shares | 228.49 | 209.97 | 219.99 | 182.86 |
| Diluted EPS Excluding Extraordinary Items | 0.98 | -0.80 | 0.59 | 2.39 |
| Diluted EPS Including Extraordinary Items | - | - | - | - |
| Dividends per Share - Common Stock Primary Issue | 0.60 | 1.05 | 1.20 | 1.17 |
| 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 | 0.98 | -0.80 | 0.59 | 2.39 |
| In Millions of USD (except for per share items) | As of 2009-09-30 | As of 2009-06-30 | As of 2009-03-31 | As of 2008-12-31 |
|---|---|---|---|---|
| Cash & Equivalents | 298.55 | 443.88 | 322.37 | 315.30 |
| Short Term Investments | - | - | - | - |
| Cash and Short Term Investments | - | - | - | - |
| Accounts Receivable - Trade, Net | - | - | - | - |
| Receivables - Other | - | - | - | - |
| Total Receivables, Net | 0.00 | 14.12 | 51.09 | 115.37 |
| Total Inventory | - | - | - | - |
| Prepaid Expenses | 333.98 | 628.71 | 605.85 | 632.53 |
| Other Current Assets, Total | - | - | - | - |
| Total Current Assets | - | - | - | - |
| Property/Plant/Equipment, Total - Gross | - | - | - | - |
| Goodwill, Net | 1,533.26 | 1,569.64 | 1,584.79 | 1,581.66 |
| Intangibles, Net | 647.62 | 590.66 | 582.49 | 609.83 |
| Long Term Investments | 688.61 | 602.76 | 590.60 | 662.80 |
| Other Long Term Assets, Total | 113.41 | 90.16 | 121.55 | 139.22 |
| Total Assets | 8,083.98 | 8,334.18 | 8,166.24 | 8,368.24 |
| Accounts Payable | 8.02 | 8.46 | 7.76 | 9.95 |
| Accrued Expenses | - | - | - | - |
| Notes Payable/Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Port. of LT Debt/Capital Leases | - | - | - | - |
| Other Current liabilities, Total | 580.50 | 582.68 | 582.95 | 583.10 |
| Total Current Liabilities | - | - | - | - |
| Long Term Debt | 867.97 | 1,088.12 | 1,304.50 | 1,350.85 |
| Capital Lease Obligations | - | - | - | - |
| Total Long Term Debt | 867.97 | 1,088.12 | 1,304.50 | 1,350.85 |
| Total Debt | 867.97 | 1,088.12 | 1,304.50 | 1,350.85 |
| Deferred Income Tax | - | - | - | 0.00 |
| Minority Interest | 17.92 | 21.99 | 21.93 | 51.20 |
| Other Liabilities, Total | 2,623.90 | 2,737.00 | 2,740.06 | 2,738.62 |
| Total Liabilities | 4,852.95 | 5,222.98 | 5,433.69 | 5,562.67 |
| Redeemable Preferred Stock, Total | - | - | - | - |
| Preferred Stock - Non Redeemable, Net | - | - | - | - |
| Common Stock, Total | 0.03 | 0.03 | 0.02 | 0.02 |
| Additional Paid-In Capital | 3,706.10 | 3,698.24 | 3,354.30 | 3,325.21 |
| Retained Earnings (Accumulated Deficit) | -138.06 | -176.87 | -233.70 | -188.95 |
| Treasury Stock - Common | -297.18 | -290.95 | -238.95 | -238.95 |
| Other Equity, Total | -39.87 | -119.23 | -149.12 | -91.76 |
| Total Equity | 3,231.02 | 3,111.20 | 2,732.55 | 2,805.57 |
| Total Liabilities & Shareholders' Equity | 8,083.98 | 8,334.18 | 8,166.24 | 8,368.24 |
| Shares Outs - Common Stock Primary Issue | - | - | - | - |
| Total Common Shares Outstanding | 230.64 | 231.10 | 216.50 | 214.90 |
| In Millions of USD (except for per share items) | As of 2008-12-31 | As of 2007-12-31 | As of 2006-12-31 | As of 2005-12-31 |
|---|---|---|---|---|
| Cash & Equivalents | 315.30 | 569.56 | 676.44 | 513.39 |
| Short Term Investments | - | - | - | - |
| Cash and Short Term Investments | - | - | - | - |
| Accounts Receivable - Trade, Net | - | - | - | - |
| Receivables - Other | - | - | - | - |
| Total Receivables, Net | 115.37 | 67.25 | 25.96 | 0.00 |
| Total Inventory | - | - | - | - |
| Prepaid Expenses | 632.53 | 467.83 | 271.73 | 655.65 |
| Other Current Assets, Total | - | - | - | - |
| Total Current Assets | - | - | - | - |
| Property/Plant/Equipment, Total - Gross | 761.90 | 689.15 | 615.30 | 866.17 |
| Goodwill, Net | 1,581.66 | 1,344.58 | 1,154.30 | 2,873.86 |
| Intangibles, Net | 609.83 | 542.81 | 503.48 | 1,484.56 |
| Long Term Investments | 662.80 | 756.61 | 164.11 | 162.91 |
| Other Long Term Assets, Total | 139.22 | 0.00 | - | - |
| Total Assets | 8,368.24 | 7,587.85 | 7,259.56 | 11,104.62 |
| Accounts Payable | 66.42 | 60.66 | 50.17 | 84.58 |
| Accrued Expenses | 772.47 | 776.34 | 887.52 | 1,157.28 |
| Notes Payable/Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Port. of LT Debt/Capital Leases | - | - | - | - |
| Other Current liabilities, Total | 583.10 | 804.64 | 1,036.00 | 1,485.31 |
| Total Current Liabilities | - | - | - | - |
| Long Term Debt | 1,350.85 | 1,167.74 | 491.17 | 3,217.02 |
| Capital Lease Obligations | - | - | - | - |
| Total Long Term Debt | 1,350.85 | 1,167.74 | 491.17 | 3,217.02 |
| Total Debt | 1,350.85 | 1,167.74 | 491.17 | 3,217.02 |
| Deferred Income Tax | 0.00 | 60.61 | 43.65 | 130.85 |
| Minority Interest | 51.20 | 53.87 | 56.04 | 636.30 |
| Other Liabilities, Total | 2,738.62 | 1,419.91 | 1,220.64 | 1,113.51 |
| Total Liabilities | 5,562.67 | 4,343.77 | 3,785.19 | 7,824.84 |
| Redeemable Preferred Stock, Total | - | - | - | - |
| Preferred Stock - Non Redeemable, Net | - | - | - | - |
| Common Stock, Total | 0.02 | 0.02 | 0.02 | 0.02 |
| Additional Paid-In Capital | 3,325.21 | 3,236.87 | 3,193.90 | 3,254.96 |
| Retained Earnings (Accumulated Deficit) | -188.95 | 213.10 | 345.52 | 103.67 |
| Treasury Stock - Common | -238.95 | -189.27 | -2.03 | 0.00 |
| Other Equity, Total | -91.76 | -16.63 | -63.05 | -78.87 |
| Total Equity | 2,805.57 | 3,244.09 | 3,474.37 | 3,279.78 |
| Total Liabilities & Shareholders' Equity | 8,368.24 | 7,587.85 | 7,259.56 | 11,104.62 |
| Shares Outs - Common Stock Primary Issue | - | - | - | - |
| Total Common Shares Outstanding | 214.90 | 213.04 | 221.41 | 174.32 |
| In Millions of USD (except for per share items) | 9 months ending 2009-09-30 | 6 months ending 2009-06-30 | 3 months ending 2009-03-31 | 12 months ending 2008-12-31 |
|---|---|---|---|---|
| Net Income/Starting Line | 155.00 | 80.12 | -12.42 | -179.02 |
| Depreciation/Depletion | 103.03 | 73.37 | 36.77 | 142.76 |
| Amortization | - | - | - | - |
| Deferred Taxes | - | - | - | - |
| Non-Cash Items | 23.05 | 26.08 | 25.32 | 41.54 |
| Changes in Working Capital | 86.58 | 103.58 | 78.68 | -0.69 |
| Cash from Operating Activities | 367.66 | 283.15 | 128.34 | 4.59 |
| Capital Expenditures | -47.88 | -29.50 | -13.28 | -101.23 |
| Other Investing Cash Flow Items, Total | -332.93 | -216.10 | -56.74 | 76.31 |
| Cash from Investing Activities | -380.81 | -245.61 | -70.02 | -24.93 |
| Financing Cash Flow Items | 0.41 | 1.97 | 2.59 | -3.27 |
| Total Cash Dividends Paid | -102.10 | -67.46 | -32.35 | -223.04 |
| Issuance (Retirement) of Stock, Net | 293.34 | 299.56 | 15.64 | -40.62 |
| Issuance (Retirement) of Debt, Net | -245.23 | -253.00 | -46.48 | 116.91 |
| Cash from Financing Activities | -53.58 | -18.94 | -60.60 | -150.03 |
| Foreign Exchange Effects | - | - | - | - |
| Net Change in Cash | -66.72 | 18.61 | -2.27 | -170.37 |
| Cash Interest Paid, Supplemental | 49.85 | 31.84 | 26.59 | 64.41 |
| Cash Taxes Paid, Supplemental | -39.81 | -65.17 | -65.26 | -37.39 |
| In Millions of USD (except for per share items) | 12 months ending 2008-12-31 | 12 months ending 2007-12-31 | 12 months ending 2006-12-31 | 12 months ending 2005-12-31 |
|---|---|---|---|---|
| Net Income/Starting Line | -179.02 | 129.77 | 437.76 | 964.11 |
| Depreciation/Depletion | 142.76 | 130.09 | 460.75 | 406.26 |
| Amortization | - | - | - | - |
| Deferred Taxes | - | - | - | - |
| Non-Cash Items | 41.54 | 12.02 | 136.08 | -178.81 |
| Changes in Working Capital | -0.69 | 69.22 | -315.14 | 124.98 |
| Cash from Operating Activities | 4.59 | 341.10 | 719.45 | 1,316.53 |
| Capital Expenditures | -101.23 | -113.19 | -326.26 | -315.99 |
| Other Investing Cash Flow Items, Total | 76.31 | -401.60 | 212.25 | -704.77 |
| Cash from Investing Activities | -24.93 | -514.78 | -114.02 | -1,020.76 |
| Financing Cash Flow Items | -3.57 | -2.93 | -41.90 | -35.16 |
| Total Cash Dividends Paid | -223.04 | -262.18 | -195.91 | -1,940.39 |
| Issuance (Retirement) of Stock, Net | -40.32 | -174.15 | 32.59 | -19.03 |
| Issuance (Retirement) of Debt, Net | 116.91 | 541.04 | -230.91 | 1,841.46 |
| Cash from Financing Activities | -150.03 | 101.78 | -436.13 | -153.11 |
| Foreign Exchange Effects | - | - | - | - |
| Net Change in Cash | -170.37 | -71.91 | 169.30 | 142.66 |
| Cash Interest Paid, Supplemental | 64.41 | 53.90 | 57.64 | 163.60 |
| Cash Taxes Paid, Supplemental | -37.39 | 86.92 | 354.71 | 364.40 |