| Revenue
|
503.88 |
496.26 |
1,379.92 |
460.68 |
455.01 |
| Other Revenue, Total
|
12.39 |
12.22 |
12.31 |
1.22 |
0.82 |
| Total Revenue
|
516.27 |
508.49 |
1,392.23 |
461.90 |
455.83 |
| Cost of Revenue, Total
|
73.61 |
73.92 |
210.08 |
70.08 |
67.33 |
| Gross Profit
|
430.28 |
422.34 |
1,169.85 |
390.60 |
387.68 |
| Selling/General/Admin. Expenses, Total
|
20.74 |
25.12 |
54.33 |
14.82 |
20.09 |
| Research & Development
|
- |
- |
- |
- |
- |
| Depreciation/Amortization
|
104.72 |
99.37 |
258.87 |
85.07 |
85.28 |
| Interest Expense(Income) - Net Operating
|
- |
- |
- |
- |
- |
| Unusual Expense (Income)
|
- |
0.00 |
7.88 |
0.00 |
- |
| Other Operating Expenses, Total
|
-12.01 |
-0.25 |
-2.52 |
-1.03 |
-0.44 |
| Total Operating Expense
|
296.40 |
305.42 |
838.51 |
271.56 |
276.02 |
| Operating Income
|
219.86 |
203.07 |
553.72 |
190.33 |
179.81 |
| Interest Income(Expense), Net Non-Operating
|
- |
- |
- |
- |
- |
| Gain (Loss) on Sale of Assets
|
- |
- |
- |
- |
- |
| Other, Net
|
- |
- |
- |
- |
- |
| Income Before Tax
|
219.86 |
203.07 |
553.72 |
190.33 |
179.81 |
| Income After Tax
|
218.98 |
203.58 |
554.85 |
190.16 |
180.52 |
| Minority Interest
|
-3.20 |
-5.23 |
-9.07 |
-2.95 |
-3.18 |
| Equity In Affiliates
|
14.80 |
11.65 |
42.80 |
15.73 |
13.68 |
| Net Income Before Extra. Items
|
230.59 |
210.00 |
588.59 |
202.94 |
191.01 |
| Accounting Change
|
- |
- |
- |
- |
- |
| Discontinued Operations
|
- |
- |
- |
- |
- |
| Extraordinary Item
|
- |
- |
- |
- |
- |
| Net Income
|
230.59 |
241.03 |
591.51 |
202.02 |
193.38 |
| Preferred Dividends
|
- |
- |
- |
- |
- |
| Income Available to Common Excl. Extra Items
|
230.11 |
208.85 |
569.48 |
202.38 |
172.89 |
| Income Available to Common Incl. Extra Items
|
230.11 |
239.88 |
572.41 |
201.47 |
175.26 |
| Basic Weighted Average Shares
|
- |
- |
- |
- |
- |
| Basic EPS Excluding Extraordinary Items
|
- |
- |
- |
- |
- |
| Basic EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dilution Adjustment
|
- |
- |
- |
- |
- |
| Diluted Weighted Average Shares
|
454.61 |
448.90 |
407.73 |
412.40 |
411.66 |
| Diluted EPS Excluding Extraordinary Items
|
0.51 |
0.47 |
1.40 |
0.49 |
0.42 |
| Diluted EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dividends per Share - Common Stock Primary Issue
|
0.53 |
0.50 |
1.50 |
0.50 |
0.50 |
| 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
|
0.51 |
0.47 |
1.41 |
0.49 |
0.42 |