| Revenue
|
549.32 |
511.35 |
529.77 |
443.49 |
| Other Revenue, Total
|
- |
- |
- |
- |
| Total Revenue
|
549.32 |
511.35 |
529.77 |
443.49 |
| Cost of Revenue, Total
|
364.72 |
348.69 |
356.24 |
294.28 |
| Gross Profit
|
184.60 |
162.66 |
173.53 |
149.21 |
| Selling/General/Admin. Expenses, Total
|
15.22 |
15.28 |
17.54 |
14.68 |
| Research & Development
|
- |
- |
- |
- |
| Depreciation/Amortization
|
63.20 |
59.78 |
52.11 |
43.03 |
| Interest Expense(Income) - Net Operating
|
- |
- |
- |
- |
| Unusual Expense (Income)
|
0.00 |
19.03 |
- |
- |
| Other Operating Expenses, Total
|
- |
- |
- |
- |
| Total Operating Expense
|
443.13 |
442.79 |
425.89 |
351.99 |
| Operating Income
|
106.18 |
68.56 |
103.89 |
91.50 |
| Interest Income(Expense), Net Non-Operating
|
- |
- |
- |
- |
| Gain (Loss) on Sale of Assets
|
- |
- |
- |
- |
| Other, Net
|
0.26 |
0.25 |
2.38 |
0.21 |
| Income Before Tax
|
95.77 |
58.63 |
93.62 |
82.12 |
| Income After Tax
|
96.13 |
58.73 |
93.88 |
82.49 |
| Minority Interest
|
-43.23 |
-19.24 |
-39.52 |
-33.17 |
| Equity In Affiliates
|
- |
- |
- |
- |
| Net Income Before Extra. Items
|
52.90 |
39.49 |
54.36 |
49.31 |
| Accounting Change
|
- |
- |
- |
- |
| Discontinued Operations
|
- |
- |
- |
- |
| Extraordinary Item
|
- |
- |
- |
- |
| Net Income
|
52.90 |
39.49 |
54.36 |
49.31 |
| Preferred Dividends
|
- |
- |
- |
- |
| Income Available to Common Excl. Extra Items
|
52.90 |
39.49 |
54.36 |
49.31 |
| Income Available to Common Incl. Extra Items
|
52.90 |
39.49 |
54.36 |
49.31 |
| Basic Weighted Average Shares
|
- |
- |
- |
- |
| Basic EPS Excluding Extraordinary Items
|
- |
- |
- |
- |
| Basic EPS Including Extraordinary Items
|
- |
- |
- |
- |
| Dilution Adjustment
|
- |
- |
- |
- |
| Diluted Weighted Average Shares
|
59.86 |
59.86 |
59.86 |
59.86 |
| Diluted EPS Excluding Extraordinary Items
|
0.88 |
0.66 |
0.91 |
0.82 |
| Diluted EPS Including Extraordinary Items
|
- |
- |
- |
- |
| Dividends per Share - Common Stock Primary Issue
|
0.72 |
0.70 |
0.67 |
0.64 |
| 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
|
0.88 |
0.87 |
0.91 |
0.82 |