| Revenue
|
2,177.00 |
2,476.00 |
2,480.00 |
2,229.00 |
2,683.00 |
| Other Revenue, Total
|
- |
- |
- |
- |
- |
| Total Revenue
|
2,177.00 |
2,476.00 |
2,480.00 |
2,229.00 |
2,683.00 |
| Cost of Revenue, Total
|
1,044.00 |
1,131.00 |
1,088.00 |
1,002.00 |
1,017.00 |
| Gross Profit
|
1,133.00 |
1,345.00 |
1,392.00 |
1,227.00 |
1,666.00 |
| Selling/General/Admin. Expenses, Total
|
74.00 |
97.00 |
68.00 |
73.00 |
70.00 |
| Research & Development
|
111.00 |
137.00 |
189.00 |
188.00 |
190.00 |
| Depreciation/Amortization
|
267.00 |
281.00 |
272.00 |
248.00 |
231.00 |
| Interest Expense(Income) - Net Operating
|
- |
- |
- |
- |
- |
| Unusual Expense (Income)
|
- |
70.00 |
55.00 |
20.00 |
24.00 |
| Other Operating Expenses, Total
|
100.00 |
62.00 |
83.00 |
114.00 |
120.00 |
| Total Operating Expense
|
1,596.00 |
1,778.00 |
1,755.00 |
1,645.00 |
1,652.00 |
| Operating Income
|
581.00 |
698.00 |
725.00 |
584.00 |
1,031.00 |
| Interest Income(Expense), Net Non-Operating
|
- |
- |
- |
- |
- |
| Gain (Loss) on Sale of Assets
|
- |
95.00 |
2.00 |
0.00 |
10.00 |
| Other, Net
|
26.00 |
55.00 |
25.00 |
17.00 |
43.00 |
| Income Before Tax
|
542.00 |
804.00 |
717.00 |
557.00 |
1,036.00 |
| Income After Tax
|
361.00 |
681.00 |
489.00 |
382.00 |
693.00 |
| Minority Interest
|
-42.00 |
-24.00 |
-80.00 |
-92.00 |
-113.00 |
| Equity In Affiliates
|
-4.00 |
-12.00 |
-9.00 |
-11.00 |
-19.00 |
| Net Income Before Extra. Items
|
315.00 |
645.00 |
400.00 |
279.00 |
561.00 |
| Accounting Change
|
- |
- |
- |
- |
- |
| Discontinued Operations
|
- |
- |
- |
- |
- |
| Extraordinary Item
|
- |
- |
- |
- |
- |
| Net Income
|
315.00 |
673.00 |
367.00 |
279.00 |
490.00 |
| Preferred Dividends
|
- |
- |
- |
- |
- |
| Income Available to Common Excl. Extra Items
|
315.00 |
645.00 |
400.00 |
279.00 |
561.00 |
| Income Available to Common Incl. Extra Items
|
315.00 |
673.00 |
367.00 |
279.00 |
490.00 |
| Basic Weighted Average Shares
|
- |
- |
- |
- |
- |
| Basic EPS Excluding Extraordinary Items
|
- |
- |
- |
- |
- |
| Basic EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dilution Adjustment
|
- |
2.37 |
- |
- |
- |
| Diluted Weighted Average Shares
|
500.00 |
497.00 |
499.00 |
498.00 |
504.00 |
| Diluted EPS Excluding Extraordinary Items
|
0.63 |
1.30 |
0.80 |
0.56 |
1.11 |
| Diluted EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dividends per Share - Common Stock Primary Issue
|
0.42 |
0.35 |
0.35 |
0.35 |
0.35 |
| 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
|
0.68 |
1.24 |
0.88 |
0.60 |
1.14 |