| Revenue
|
1,243.32 |
966.84 |
580.04 |
565.34 |
479.89 |
| Other Revenue, Total
|
- |
- |
- |
- |
- |
| Total Revenue
|
1,243.32 |
966.84 |
580.04 |
565.34 |
479.89 |
| Cost of Revenue, Total
|
711.28 |
546.77 |
311.72 |
301.06 |
250.67 |
| Gross Profit
|
532.03 |
420.07 |
268.31 |
264.28 |
229.23 |
| Selling/General/Admin. Expenses, Total
|
157.52 |
176.02 |
105.42 |
95.39 |
93.81 |
| Research & Development
|
- |
- |
- |
- |
- |
| Depreciation/Amortization
|
135.52 |
102.60 |
69.76 |
64.88 |
60.02 |
| Interest Expense(Income) - Net Operating
|
- |
- |
- |
- |
- |
| Unusual Expense (Income)
|
- |
- |
46.10 |
0.00 |
- |
| Other Operating Expenses, Total
|
- |
- |
- |
- |
- |
| Total Operating Expense
|
1,004.32 |
825.38 |
533.00 |
461.33 |
404.50 |
| Operating Income
|
239.00 |
141.45 |
47.04 |
104.01 |
75.39 |
| Interest Income(Expense), Net Non-Operating
|
- |
- |
- |
- |
- |
| Gain (Loss) on Sale of Assets
|
- |
- |
- |
- |
- |
| Other, Net
|
- |
- |
-0.82 |
- |
- |
| Income Before Tax
|
226.70 |
111.36 |
29.21 |
93.09 |
64.63 |
| Income After Tax
|
142.82 |
70.16 |
19.36 |
59.58 |
41.38 |
| Minority Interest
|
- |
- |
- |
- |
- |
| Equity In Affiliates
|
- |
- |
- |
- |
- |
| Net Income Before Extra. Items
|
142.82 |
70.16 |
19.36 |
59.58 |
41.38 |
| Accounting Change
|
- |
- |
- |
- |
- |
| Discontinued Operations
|
- |
- |
- |
- |
- |
| Extraordinary Item
|
- |
- |
- |
- |
- |
| Net Income
|
141.85 |
53.92 |
19.36 |
59.58 |
48.11 |
| Preferred Dividends
|
- |
- |
- |
- |
- |
| Income Available to Common Excl. Extra Items
|
142.82 |
70.16 |
19.36 |
59.58 |
41.38 |
| Income Available to Common Incl. Extra Items
|
141.85 |
53.92 |
19.36 |
59.58 |
48.11 |
| Basic Weighted Average Shares
|
- |
- |
- |
- |
- |
| Basic EPS Excluding Extraordinary Items
|
- |
- |
- |
- |
- |
| Basic EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dilution Adjustment
|
- |
- |
- |
- |
- |
| Diluted Weighted Average Shares
|
158.63 |
127.34 |
81.15 |
81.25 |
81.25 |
| Diluted EPS Excluding Extraordinary Items
|
0.90 |
0.55 |
0.24 |
0.73 |
0.51 |
| Diluted EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dividends per Share - Common Stock Primary Issue
|
- |
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
|
0.86 |
0.55 |
0.62 |
0.73 |
0.51 |