| Revenue
|
175.36 |
198.61 |
182.75 |
171.76 |
163.27 |
| Other Revenue, Total
|
7.90 |
11.09 |
6.79 |
7.70 |
5.99 |
| Total Revenue
|
183.26 |
209.71 |
189.54 |
179.47 |
169.26 |
| Cost of Revenue, Total
|
64.75 |
84.28 |
75.55 |
75.81 |
66.53 |
| Gross Profit
|
110.61 |
114.33 |
107.20 |
95.95 |
96.74 |
| Selling/General/Admin. Expenses, Total
|
12.24 |
11.64 |
9.57 |
10.04 |
8.41 |
| Research & Development
|
- |
- |
- |
- |
- |
| Depreciation/Amortization
|
37.02 |
40.43 |
36.41 |
36.23 |
36.43 |
| Interest Expense(Income) - Net Operating
|
- |
- |
- |
- |
- |
| Unusual Expense (Income)
|
- |
- |
- |
- |
- |
| Other Operating Expenses, Total
|
- |
- |
- |
- |
- |
| Total Operating Expense
|
148.46 |
169.83 |
156.47 |
158.77 |
148.90 |
| Operating Income
|
34.80 |
39.88 |
33.06 |
20.70 |
20.37 |
| Interest Income(Expense), Net Non-Operating
|
- |
- |
- |
- |
- |
| Gain (Loss) on Sale of Assets
|
- |
- |
- |
- |
- |
| Other, Net
|
2.24 |
0.03 |
0.06 |
0.07 |
0.12 |
| Income Before Tax
|
37.04 |
39.91 |
33.12 |
20.77 |
20.49 |
| Income After Tax
|
36.01 |
36.38 |
32.39 |
20.28 |
20.28 |
| Minority Interest
|
-14.57 |
-17.75 |
-12.29 |
-11.01 |
-10.59 |
| Equity In Affiliates
|
10.35 |
12.75 |
12.67 |
11.17 |
11.90 |
| Net Income Before Extra. Items
|
31.79 |
31.38 |
32.77 |
20.43 |
21.59 |
| Accounting Change
|
- |
- |
- |
- |
- |
| Discontinued Operations
|
- |
- |
- |
- |
- |
| Extraordinary Item
|
- |
- |
- |
- |
- |
| Net Income
|
31.79 |
31.38 |
32.77 |
20.43 |
21.59 |
| Preferred Dividends
|
- |
- |
- |
- |
- |
| Income Available to Common Excl. Extra Items
|
27.74 |
27.91 |
21.70 |
16.37 |
17.53 |
| Income Available to Common Incl. Extra Items
|
27.74 |
27.91 |
21.70 |
16.37 |
17.53 |
| Basic Weighted Average Shares
|
- |
- |
- |
- |
- |
| Basic EPS Excluding Extraordinary Items
|
- |
- |
- |
- |
- |
| Basic EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dilution Adjustment
|
0.15 |
0.20 |
0.17 |
0.13 |
0.17 |
| Diluted Weighted Average Shares
|
64.57 |
63.34 |
62.03 |
60.20 |
59.91 |
| Diluted EPS Excluding Extraordinary Items
|
0.43 |
0.44 |
0.35 |
0.27 |
0.30 |
| Diluted EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dividends per Share - Common Stock Primary Issue
|
0.50 |
0.46 |
0.46 |
0.46 |
0.46 |
| 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
|
0.42 |
0.44 |
0.35 |
0.27 |
0.30 |