| Revenue
|
508.42 |
1,334.78 |
998.96 |
472.24 |
378.98 |
| Other Revenue, Total
|
3.27 |
3.32 |
12.27 |
6.19 |
2.65 |
| Total Revenue
|
511.69 |
1,338.10 |
1,011.23 |
478.43 |
381.63 |
| Cost of Revenue, Total
|
170.06 |
969.88 |
337.62 |
161.28 |
121.08 |
| Gross Profit
|
338.36 |
364.90 |
661.34 |
310.96 |
257.90 |
| Selling/General/Admin. Expenses, Total
|
89.22 |
92.25 |
125.52 |
69.68 |
52.91 |
| Research & Development
|
- |
- |
- |
- |
- |
| Depreciation/Amortization
|
172.86 |
191.31 |
335.95 |
154.61 |
101.58 |
| Interest Expense(Income) - Net Operating
|
- |
- |
- |
- |
- |
| Unusual Expense (Income)
|
480.18 |
314.08 |
-117.68 |
-124.15 |
3.08 |
| Other Operating Expenses, Total
|
- |
- |
- |
- |
- |
| Total Operating Expense
|
953.22 |
1,547.81 |
205.05 |
-408.43 |
533.29 |
| Operating Income
|
-441.53 |
-209.71 |
806.18 |
886.86 |
-151.66 |
| Interest Income(Expense), Net Non-Operating
|
- |
- |
- |
- |
- |
| Gain (Loss) on Sale of Assets
|
- |
- |
- |
- |
- |
| Other, Net
|
0.61 |
1.11 |
1.16 |
-0.08 |
2.47 |
| Income Before Tax
|
-526.83 |
-294.52 |
656.88 |
818.21 |
-216.15 |
| Income After Tax
|
-531.26 |
-294.53 |
757.33 |
921.87 |
-216.22 |
| Minority Interest
|
51.92 |
6.63 |
-109.67 |
-99.00 |
-1.95 |
| Equity In Affiliates
|
- |
- |
- |
- |
- |
| Net Income Before Extra. Items
|
-479.34 |
-287.90 |
647.65 |
822.86 |
-218.18 |
| Accounting Change
|
- |
- |
- |
- |
- |
| Discontinued Operations
|
- |
- |
- |
- |
- |
| Extraordinary Item
|
- |
- |
- |
- |
- |
| Net Income
|
-479.34 |
-287.90 |
647.65 |
822.86 |
-218.18 |
| Preferred Dividends
|
- |
- |
- |
- |
- |
| Income Available to Common Excl. Extra Items
|
-493.22 |
-301.79 |
619.89 |
808.98 |
-232.06 |
| Income Available to Common Incl. Extra Items
|
-493.22 |
-301.79 |
619.89 |
808.98 |
-232.06 |
| 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
|
477.83 |
476.18 |
557.59 |
560.64 |
400.60 |
| Diluted EPS Excluding Extraordinary Items
|
-1.03 |
-0.63 |
1.11 |
1.44 |
-0.58 |
| Diluted EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dividends per Share - Common Stock Primary Issue
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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
|
-0.38 |
-0.21 |
0.97 |
1.30 |
-0.57 |