ARKHAN Corp (ATLS) [Rocket]

In millions, except per share items	Sep-30-10	Jun-30-10	Mar-31-10	Dec-31-09	Sep-30-09	Jun-30-09	Mar-31-09	Dec-31-08
	10-Q	10-Q/A	10-Q	10-K	10-Q	10-Q/A	10-Q	10-K
Revenues:
Transmission, Gathering and Processing			279.7				163.7
Atlas Pipeline	227.8		283.2		177.6
Well construction and completion	60.7		72.6		81.5		112.4
Gas & Oil Production	67.5		63.9		66.0		71.9
Other	15.0				14.7		14.1
Total revenues [+]	371.1	383.4	429.0	442.3	339.8	310.3	362.1	515.4
Oil & gas sales	67.5	69.2			66.0	70.0
Natural gas midstream	235.7	251.4			179.3	186.1
Other	4.5	3.9			4.9	2.0
Revenue growth [+]	9.2%	23.6%	18.5%	-14.2%	-55.9%	-7.1%	-25.6%	40.7%
Transmission, Gathering and Processing			70.9%				-57.5%
Atlas Pipeline	28.2%
Well construction and completion	-25.5%		-35.4%		-30.3%		7.9%
Gas & Oil Production	2.3%		-11.2%		-18.8%		-5.6%
Cost of goods sold	593.8	604.4	302.5	1,200.7	503.2	488.6	257.0	2,238.4
Gross profit	-222.7	-221.0	126.5	-758.3	-163.4	-178.3	105.1	-1,723.0
Gross margin	-60.0%	-57.6%	29.5%	-171.4%	-48.1%	-57.5%	29.0%	-334.3%
Selling, general and administrative [+]	29.5	25.3	30.6	26.5	32.0	21.7	27.6	1.1
General and administrative	29.5	25.3	30.6	26.5	32.0	21.7	27.6	1.1
Other operating expenses	-277.6	-288.6	53.5	-553.1	-225.8	-222.3	55.6	-1,277.4
EBITDA [+]	65.7	95.7	91.7	-178.5	64.9	72.6	72.6	-398.0
EBITDA growth	1.3%	31.8%	26.3%	-55.2%	-78.9%	-140.0%	9.5%	723.3%
EBITDA margin	17.7%	25.0%	21.4%	-40.3%	19.1%	23.4%	20.0%	-77.2%
Depreciation and amortization	40.3	53.4	49.3	53.3	34.5	50.3	50.7	48.7
EBIT [+]	25.4	42.3	42.4	-231.8	30.4	22.4	21.9	-446.7
EBIT growth	-16.3%	89.4%	93.7%	-48.1%	-88.4%	-110.0%	-3.3%	824.1%
EBIT margin	6.9%	11.0%	9.9%	-52.4%	8.9%	7.2%	6.0%	-86.7%
Non-recurring items				-105.7
Interest expense, net [+]	44.8	41.6	44.6	-17.1	47.8	41.9	34.6	-8.4
Interest expense	44.8	41.6	44.6	45.7	47.8	41.9	34.6	37.5
Interest income				62.8				45.9
Other income (expense), net	0.7	288.6		-62.8	-2.4	105.7		-26.0
Pre-tax income	-18.7	289.4	-2.2	-171.7	-19.8	86.1	-12.7	-464.4
Income taxes	0.0	113.2	-1.4	-54.6	-1.1	3.7	2.6	-17.3
Tax rate	0.1%	39.1%	64.4%	31.8%	5.6%	4.3%		3.7%
Minority interest	-259.0	-0.3			9.2	-124.3
Earnings from continuing ops	-283.0	175.9	0.0	-13.4	-0.7	-39.5	0.0	-507.8
Earnings from discontinued ops	298.9			-10.9		48.9		-20.2
Net income	16.0	175.9	0.0	-13.4	-0.7	9.4	0.0	-508.3
Net margin	4.3%	45.9%	0.0%	-3.0%	-0.2%	3.0%	0.0%	-98.6%

Basic EPS [+]	($3.61)	$2.24	$0.00	($11,467,198.40)	($0.02)	($1.00)	$0.00	($6,440.09)
Growth	20008.4%	-324.2%	-12657.9%	177959.7%		-116.9%	-100.0%	706619.0%
Diluted EPS [+]	($3.49)	$2.16	$0.00	($336.38)	($0.02)	($0.99)	$0.00	($6,440.09)
Growth	19322.2%	-317.9%	-12808.1%	-94.8%		-116.7%	-100.0%	733925.0%

Shares outstanding (basic) [+]	78.4	78.4	0.1	0.0	39.8	39.4	39.3	0.1
Growth	97.1%	98.7%	-99.8%	-100.0%		-2.2%	97313.5%	-99.8%
Shares outstanding (diluted) [+]	81.2	81.4	0.1	0.0	39.8	39.8	39.8	0.1
Growth	104.1%	104.4%	-99.8%	-49.6%		-1.3%	94394.5%	-99.8%

EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.