| Revenue
|
1,810.00 |
1,869.00 |
1,745.00 |
1,839.00 |
2,019.00 |
| Other Revenue, Total
|
- |
- |
7.00 |
7.00 |
- |
| Total Revenue
|
1,810.00 |
1,869.00 |
1,752.00 |
1,846.00 |
2,019.00 |
| Cost of Revenue, Total
|
790.00 |
641.00 |
1,226.00 |
1,350.00 |
957.00 |
| Gross Profit
|
1,020.00 |
1,228.00 |
519.00 |
489.00 |
1,062.00 |
| Selling/General/Admin. Expenses, Total
|
392.00 |
144.00 |
139.00 |
155.00 |
359.00 |
| Research & Development
|
- |
- |
- |
- |
- |
| Depreciation/Amortization
|
210.00 |
756.00 |
- |
- |
168.00 |
| Interest Expense(Income) - Net Operating
|
- |
- |
- |
- |
- |
| Unusual Expense (Income)
|
- |
0.00 |
0.00 |
-1.00 |
- |
| Other Operating Expenses, Total
|
-8.00 |
-52.00 |
14.00 |
9.00 |
8.00 |
| Total Operating Expense
|
1,384.00 |
1,489.00 |
1,379.00 |
1,514.00 |
1,492.00 |
| Operating Income
|
426.00 |
380.00 |
373.00 |
332.00 |
527.00 |
| Interest Income(Expense), Net Non-Operating
|
- |
- |
- |
- |
- |
| Gain (Loss) on Sale of Assets
|
- |
- |
- |
- |
- |
| Other, Net
|
-2.00 |
-1.00 |
0.00 |
3.00 |
-4.00 |
| Income Before Tax
|
327.00 |
283.00 |
277.00 |
237.00 |
492.00 |
| Income After Tax
|
231.00 |
204.00 |
200.00 |
166.00 |
359.00 |
| Minority Interest
|
-69.00 |
-53.00 |
-48.00 |
-33.00 |
-72.00 |
| Equity In Affiliates
|
- |
- |
- |
- |
- |
| Net Income Before Extra. Items
|
162.00 |
151.00 |
152.00 |
133.00 |
287.00 |
| Accounting Change
|
- |
- |
- |
- |
- |
| Discontinued Operations
|
- |
- |
- |
- |
- |
| Extraordinary Item
|
- |
- |
- |
- |
- |
| Net Income
|
161.00 |
149.00 |
155.00 |
132.00 |
423.00 |
| Preferred Dividends
|
- |
- |
- |
- |
- |
| Income Available to Common Excl. Extra Items
|
162.00 |
151.00 |
152.00 |
133.00 |
287.00 |
| Income Available to Common Incl. Extra Items
|
161.00 |
149.00 |
155.00 |
132.00 |
423.00 |
| Basic Weighted Average Shares
|
- |
- |
- |
- |
- |
| Basic EPS Excluding Extraordinary Items
|
- |
- |
- |
- |
- |
| Basic EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dilution Adjustment
|
0.00 |
0.00 |
- |
- |
0.00 |
| Diluted Weighted Average Shares
|
687.14 |
642.53 |
632.02 |
626.62 |
600.52 |
| Diluted EPS Excluding Extraordinary Items
|
0.24 |
0.24 |
0.24 |
0.21 |
0.48 |
| Diluted EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dividends per Share - Common Stock Primary Issue
|
0.34 |
0.33 |
0.31 |
0.30 |
0.26 |
| 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
|
0.24 |
0.24 |
0.27 |
0.24 |
0.48 |