| Revenue
|
1,378.65 |
1,289.08 |
1,298.49 |
1,253.21 |
1,313.50 |
| Other Revenue, Total
|
- |
- |
- |
- |
- |
| Total Revenue
|
1,378.65 |
1,289.08 |
1,298.49 |
1,253.21 |
1,313.50 |
| Cost of Revenue, Total
|
844.78 |
801.96 |
813.34 |
809.58 |
826.69 |
| Gross Profit
|
533.88 |
487.13 |
485.15 |
443.62 |
486.80 |
| Selling/General/Admin. Expenses, Total
|
102.36 |
132.68 |
121.07 |
82.50 |
124.01 |
| Research & Development
|
- |
- |
- |
- |
- |
| Depreciation/Amortization
|
92.52 |
93.06 |
94.27 |
93.46 |
92.41 |
| Interest Expense(Income) - Net Operating
|
- |
- |
- |
- |
- |
| Unusual Expense (Income)
|
5.35 |
4.09 |
42.38 |
3.54 |
15.11 |
| Other Operating Expenses, Total
|
- |
- |
- |
- |
- |
| Total Operating Expense
|
1,045.01 |
1,031.78 |
1,071.07 |
989.08 |
1,058.23 |
| Operating Income
|
333.65 |
257.30 |
227.43 |
264.12 |
255.27 |
| Interest Income(Expense), Net Non-Operating
|
- |
- |
- |
- |
- |
| Gain (Loss) on Sale of Assets
|
- |
- |
- |
- |
- |
| Other, Net
|
1.17 |
2.08 |
1.25 |
-1.08 |
0.77 |
| Income Before Tax
|
267.00 |
182.61 |
157.54 |
194.55 |
198.29 |
| Income After Tax
|
272.14 |
165.83 |
165.17 |
199.29 |
198.41 |
| Minority Interest
|
-69.18 |
-54.45 |
-53.14 |
-61.23 |
-57.84 |
| Equity In Affiliates
|
- |
- |
- |
- |
- |
| Net Income Before Extra. Items
|
202.96 |
111.37 |
112.03 |
138.06 |
140.56 |
| Accounting Change
|
- |
- |
- |
- |
- |
| Discontinued Operations
|
- |
- |
- |
- |
- |
| Extraordinary Item
|
- |
- |
- |
- |
- |
| Net Income
|
202.96 |
111.37 |
112.03 |
138.06 |
140.56 |
| Preferred Dividends
|
- |
- |
- |
- |
- |
| Income Available to Common Excl. Extra Items
|
202.96 |
111.37 |
112.03 |
138.06 |
140.56 |
| Income Available to Common Incl. Extra Items
|
202.96 |
111.37 |
112.03 |
138.06 |
140.56 |
| Basic Weighted Average Shares
|
- |
- |
- |
- |
- |
| Basic EPS Excluding Extraordinary Items
|
- |
- |
- |
- |
- |
| Basic EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dilution Adjustment
|
- |
- |
- |
- |
- |
| Diluted Weighted Average Shares
|
101.37 |
101.09 |
100.89 |
101.01 |
114.01 |
| Diluted EPS Excluding Extraordinary Items
|
2.00 |
1.10 |
1.11 |
1.37 |
1.23 |
| Diluted EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dividends per Share - Common Stock Primary Issue
|
1.00 |
8.00 |
0.50 |
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
|
2.04 |
1.14 |
1.38 |
1.39 |
1.32 |