| Revenue
|
624.86 |
485.73 |
887.45 |
863.40 |
409.86 |
| Other Revenue, Total
|
9.06 |
14.94 |
15.99 |
16.02 |
8.14 |
| Total Revenue
|
633.91 |
500.66 |
903.44 |
879.42 |
418.00 |
| Cost of Revenue, Total
|
253.35 |
161.45 |
279.86 |
265.13 |
128.80 |
| Gross Profit
|
371.50 |
324.28 |
607.59 |
598.27 |
281.05 |
| Selling/General/Admin. Expenses, Total
|
93.16 |
39.11 |
113.52 |
87.89 |
33.33 |
| Research & Development
|
- |
- |
- |
- |
- |
| Depreciation/Amortization
|
187.10 |
137.72 |
257.26 |
254.90 |
120.91 |
| Interest Expense(Income) - Net Operating
|
- |
- |
- |
- |
- |
| Unusual Expense (Income)
|
-0.31 |
-1.57 |
0.79 |
0.58 |
0.00 |
| Other Operating Expenses, Total
|
- |
- |
- |
- |
- |
| Total Operating Expense
|
645.90 |
430.77 |
833.27 |
791.86 |
372.41 |
| Operating Income
|
-11.99 |
69.90 |
70.17 |
87.56 |
45.59 |
| Interest Income(Expense), Net Non-Operating
|
- |
- |
- |
- |
- |
| Gain (Loss) on Sale of Assets
|
- |
- |
- |
- |
- |
| Other, Net
|
- |
- |
- |
- |
- |
| Income Before Tax
|
-11.99 |
69.90 |
70.17 |
87.56 |
45.59 |
| Income After Tax
|
-14.75 |
66.04 |
67.88 |
84.64 |
44.12 |
| Minority Interest
|
-0.14 |
0.17 |
1.19 |
1.88 |
1.06 |
| Equity In Affiliates
|
2.26 |
0.23 |
0.72 |
2.99 |
1.53 |
| Net Income Before Extra. Items
|
-12.63 |
66.44 |
69.79 |
89.51 |
46.71 |
| Accounting Change
|
- |
- |
- |
- |
- |
| Discontinued Operations
|
- |
- |
- |
- |
- |
| Extraordinary Item
|
- |
- |
- |
- |
- |
| Net Income
|
71.66 |
107.18 |
131.56 |
136.21 |
58.51 |
| Preferred Dividends
|
- |
- |
- |
- |
- |
| Income Available to Common Excl. Extra Items
|
-29.23 |
49.84 |
30.22 |
47.34 |
27.50 |
| Income Available to Common Incl. Extra Items
|
55.06 |
90.58 |
92.00 |
94.04 |
39.31 |
| 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
|
260.04 |
261.21 |
179.73 |
201.89 |
201.66 |
| Diluted EPS Excluding Extraordinary Items
|
-0.11 |
0.19 |
0.17 |
0.23 |
0.14 |
| Diluted EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dividends per Share - Common Stock Primary Issue
|
0.77 |
0.74 |
1.48 |
1.48 |
0.74 |
| 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
|
-0.11 |
0.19 |
0.17 |
0.26 |
0.16 |