| Revenue
|
2,387.00 |
2,331.00 |
2,221.00 |
2,265.00 |
2,302.00 |
| Other Revenue, Total
|
- |
- |
- |
- |
- |
| Total Revenue
|
2,387.00 |
2,331.00 |
2,221.00 |
2,265.00 |
2,302.00 |
| Cost of Revenue, Total
|
- |
- |
- |
- |
- |
| Gross Profit
|
2,387.00 |
2,331.00 |
2,221.00 |
2,265.00 |
2,302.00 |
| Selling/General/Admin. Expenses, Total
|
1,203.00 |
1,091.00 |
1,050.00 |
1,054.00 |
1,099.00 |
| Research & Development
|
- |
- |
- |
- |
- |
| Depreciation/Amortization
|
114.00 |
116.00 |
110.00 |
104.00 |
100.00 |
| Interest Expense(Income) - Net Operating
|
- |
- |
- |
- |
- |
| Unusual Expense (Income)
|
191.00 |
13.00 |
6.00 |
4.00 |
5.00 |
| Other Operating Expenses, Total
|
910.00 |
904.00 |
902.00 |
923.00 |
893.00 |
| Total Operating Expense
|
2,418.00 |
2,124.00 |
2,068.00 |
2,085.00 |
2,097.00 |
| Operating Income
|
-31.00 |
207.00 |
153.00 |
180.00 |
205.00 |
| Interest Income(Expense), Net Non-Operating
|
- |
- |
- |
- |
- |
| Gain (Loss) on Sale of Assets
|
- |
- |
- |
- |
- |
| Other, Net
|
- |
- |
- |
- |
- |
| Income Before Tax
|
-134.00 |
97.00 |
51.00 |
78.00 |
108.00 |
| Income After Tax
|
-81.00 |
62.00 |
33.00 |
48.00 |
66.00 |
| Minority Interest
|
-5.00 |
-5.00 |
9.00 |
18.00 |
-3.00 |
| Equity In Affiliates
|
- |
- |
- |
- |
- |
| Net Income Before Extra. Items
|
-86.00 |
57.00 |
42.00 |
66.00 |
63.00 |
| Accounting Change
|
- |
- |
- |
- |
- |
| Discontinued Operations
|
- |
- |
- |
- |
- |
| Extraordinary Item
|
- |
- |
- |
- |
- |
| Net Income
|
-88.00 |
49.00 |
41.00 |
-2.00 |
64.00 |
| Preferred Dividends
|
- |
- |
- |
- |
- |
| Income Available to Common Excl. Extra Items
|
-86.00 |
57.00 |
41.00 |
62.00 |
57.00 |
| Income Available to Common Incl. Extra Items
|
-88.00 |
49.00 |
40.00 |
-6.00 |
58.00 |
| Basic Weighted Average Shares
|
- |
- |
- |
- |
- |
| Basic EPS Excluding Extraordinary Items
|
- |
- |
- |
- |
- |
| Basic EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dilution Adjustment
|
0.00 |
-1.40 |
0.00 |
0.00 |
6.00 |
| Diluted Weighted Average Shares
|
104.10 |
111.03 |
107.31 |
106.93 |
121.22 |
| Diluted EPS Excluding Extraordinary Items
|
-0.83 |
0.50 |
0.38 |
0.58 |
0.52 |
| 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
|
0.37 |
0.28 |
0.42 |
0.60 |
0.54 |