| Revenue
|
3,541.45 |
3,659.92 |
3,028.78 |
5,943.86 |
3,414.60 |
| Other Revenue, Total
|
- |
- |
- |
- |
- |
| Total Revenue
|
3,541.45 |
3,659.92 |
3,028.78 |
5,943.86 |
3,414.60 |
| Cost of Revenue, Total
|
2,917.99 |
3,055.60 |
2,474.80 |
4,751.31 |
2,771.01 |
| Gross Profit
|
- |
- |
- |
- |
- |
| Selling/General/Admin. Expenses, Total
|
- |
- |
- |
- |
- |
| Research & Development
|
- |
- |
- |
- |
- |
| Depreciation/Amortization
|
90.22 |
86.42 |
81.43 |
168.00 |
83.41 |
| Interest Expense(Income) - Net Operating
|
- |
- |
- |
- |
- |
| Unusual Expense (Income)
|
-0.04 |
-6.13 |
0.42 |
9.23 |
10.20 |
| Other Operating Expenses, Total
|
35.82 |
21.42 |
23.16 |
58.31 |
31.18 |
| Total Operating Expense
|
3,267.60 |
3,360.34 |
2,785.86 |
5,383.86 |
3,088.68 |
| Operating Income
|
273.85 |
299.59 |
242.91 |
560.00 |
325.92 |
| Interest Income(Expense), Net Non-Operating
|
- |
- |
- |
- |
- |
| Gain (Loss) on Sale of Assets
|
- |
- |
- |
- |
- |
| Other, Net
|
4.77 |
0.07 |
4.13 |
3.38 |
7.59 |
| Income Before Tax
|
233.12 |
254.24 |
207.57 |
482.64 |
293.29 |
| Income After Tax
|
165.71 |
195.88 |
164.99 |
368.39 |
219.45 |
| Minority Interest
|
-53.18 |
-84.33 |
-99.77 |
-198.81 |
-110.60 |
| Equity In Affiliates
|
- |
- |
- |
- |
- |
| Net Income Before Extra. Items
|
112.52 |
111.54 |
65.22 |
169.58 |
108.85 |
| Accounting Change
|
- |
- |
- |
- |
- |
| Discontinued Operations
|
- |
- |
- |
- |
- |
| Extraordinary Item
|
- |
- |
- |
- |
- |
| Net Income
|
112.52 |
111.54 |
65.22 |
183.86 |
122.86 |
| Preferred Dividends
|
- |
- |
- |
- |
- |
| Income Available to Common Excl. Extra Items
|
112.52 |
111.54 |
65.22 |
169.58 |
108.85 |
| Income Available to Common Incl. Extra Items
|
112.52 |
111.54 |
65.22 |
183.86 |
122.86 |
| Basic Weighted Average Shares
|
- |
- |
- |
- |
- |
| Basic EPS Excluding Extraordinary Items
|
- |
- |
- |
- |
- |
| Basic EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dilution Adjustment
|
0.00 |
- |
- |
- |
0.00 |
| Diluted Weighted Average Shares
|
209.46 |
209.24 |
209.96 |
212.44 |
211.85 |
| Diluted EPS Excluding Extraordinary Items
|
0.54 |
0.53 |
0.31 |
0.80 |
0.51 |
| Diluted EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dividends per Share - Common Stock Primary Issue
|
0.36 |
0.33 |
0.33 |
0.61 |
0.30 |
| 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
|
0.54 |
0.51 |
0.31 |
0.83 |
0.55 |