| Revenue
|
1,072.00 |
1,026.40 |
1,001.40 |
915.60 |
564.20 |
| Other Revenue, Total
|
- |
- |
- |
- |
- |
| Total Revenue
|
1,072.00 |
1,026.40 |
1,001.40 |
915.60 |
564.20 |
| Cost of Revenue, Total
|
489.70 |
520.20 |
515.50 |
477.50 |
286.30 |
| Gross Profit
|
582.30 |
506.20 |
485.90 |
438.10 |
277.90 |
| Selling/General/Admin. Expenses, Total
|
35.50 |
36.20 |
40.30 |
17.00 |
24.40 |
| Research & Development
|
- |
- |
- |
- |
- |
| Depreciation/Amortization
|
139.50 |
139.40 |
140.10 |
135.80 |
83.50 |
| Interest Expense(Income) - Net Operating
|
- |
- |
- |
- |
- |
| Unusual Expense (Income)
|
- |
2.00 |
- |
23.80 |
23.00 |
| Other Operating Expenses, Total
|
- |
- |
- |
- |
- |
| Total Operating Expense
|
664.70 |
697.80 |
695.90 |
654.10 |
417.20 |
| Operating Income
|
407.30 |
328.60 |
305.50 |
261.50 |
147.00 |
| Interest Income(Expense), Net Non-Operating
|
- |
- |
- |
- |
- |
| Gain (Loss) on Sale of Assets
|
- |
- |
- |
- |
- |
| Other, Net
|
-0.30 |
2.50 |
4.90 |
10.80 |
-0.80 |
| Income Before Tax
|
382.80 |
302.40 |
277.20 |
248.00 |
128.90 |
| Income After Tax
|
342.70 |
267.40 |
230.40 |
206.10 |
103.60 |
| Minority Interest
|
-1.40 |
-2.00 |
-1.00 |
-1.60 |
-1.70 |
| Equity In Affiliates
|
- |
- |
- |
- |
- |
| Net Income Before Extra. Items
|
341.30 |
265.40 |
229.40 |
204.50 |
101.90 |
| Accounting Change
|
- |
- |
- |
- |
- |
| Discontinued Operations
|
- |
- |
- |
- |
- |
| Extraordinary Item
|
- |
- |
- |
- |
- |
| Net Income
|
341.30 |
265.40 |
229.40 |
204.50 |
101.90 |
| Preferred Dividends
|
- |
- |
- |
- |
- |
| Income Available to Common Excl. Extra Items
|
337.80 |
262.70 |
226.80 |
202.20 |
100.90 |
| Income Available to Common Incl. Extra Items
|
337.80 |
262.70 |
226.80 |
202.20 |
100.90 |
| 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
|
229.40 |
229.20 |
229.00 |
228.60 |
170.20 |
| Diluted EPS Excluding Extraordinary Items
|
1.47 |
1.15 |
0.99 |
0.88 |
0.59 |
| Diluted EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dividends per Share - Common Stock Primary Issue
|
0.38 |
0.38 |
0.35 |
0.35 |
0.35 |
| 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
|
1.47 |
1.15 |
0.99 |
0.97 |
0.70 |