| Revenue
|
721.02 |
687.97 |
710.98 |
698.27 |
669.24 |
| Other Revenue, Total
|
- |
- |
- |
- |
- |
| Total Revenue
|
721.02 |
687.97 |
710.98 |
698.27 |
669.24 |
| Cost of Revenue, Total
|
271.94 |
307.19 |
334.92 |
306.72 |
299.51 |
| Gross Profit
|
449.07 |
380.78 |
376.06 |
391.55 |
369.73 |
| Selling/General/Admin. Expenses, Total
|
54.58 |
50.75 |
48.74 |
47.11 |
55.29 |
| Research & Development
|
- |
- |
- |
- |
- |
| Depreciation/Amortization
|
142.35 |
130.84 |
124.33 |
131.10 |
131.54 |
| Interest Expense(Income) - Net Operating
|
- |
- |
- |
- |
- |
| Unusual Expense (Income)
|
40.09 |
341.41 |
1.07 |
2.56 |
0.69 |
| Other Operating Expenses, Total
|
- |
- |
- |
- |
- |
| Total Operating Expense
|
508.97 |
830.19 |
509.06 |
487.49 |
487.02 |
| Operating Income
|
212.05 |
-142.22 |
201.91 |
210.78 |
182.22 |
| Interest Income(Expense), Net Non-Operating
|
- |
- |
- |
- |
- |
| Gain (Loss) on Sale of Assets
|
-36.72 |
8.49 |
0.00 |
4.86 |
0.00 |
| Other, Net
|
40.75 |
245.39 |
20.40 |
15.20 |
149.29 |
| Income Before Tax
|
82.94 |
37.79 |
109.86 |
53.37 |
215.72 |
| Income After Tax
|
81.87 |
46.98 |
106.84 |
45.89 |
208.89 |
| Minority Interest
|
-26.00 |
-5.76 |
-22.85 |
-19.93 |
-28.74 |
| Equity In Affiliates
|
- |
- |
- |
- |
- |
| Net Income Before Extra. Items
|
55.86 |
41.22 |
83.99 |
25.96 |
180.15 |
| Accounting Change
|
- |
- |
- |
- |
- |
| Discontinued Operations
|
- |
- |
- |
- |
- |
| Extraordinary Item
|
- |
- |
- |
- |
- |
| Net Income
|
262.92 |
86.14 |
241.31 |
38.30 |
251.52 |
| Preferred Dividends
|
- |
- |
- |
- |
- |
| Income Available to Common Excl. Extra Items
|
24.87 |
17.66 |
75.01 |
8.16 |
162.29 |
| Income Available to Common Incl. Extra Items
|
231.93 |
62.58 |
232.32 |
20.50 |
233.67 |
| Basic Weighted Average Shares
|
- |
- |
- |
- |
- |
| Basic EPS Excluding Extraordinary Items
|
- |
- |
- |
- |
- |
| Basic EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dilution Adjustment
|
0.03 |
0.03 |
0.03 |
-6.60 |
5.70 |
| Diluted Weighted Average Shares
|
187.53 |
186.79 |
186.66 |
185.41 |
191.89 |
| Diluted EPS Excluding Extraordinary Items
|
0.13 |
0.09 |
0.40 |
0.01 |
0.88 |
| Diluted EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dividends per Share - Common Stock Primary Issue
|
0.73 |
0.69 |
0.69 |
0.69 |
0.69 |
| 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
|
0.54 |
1.25 |
0.41 |
0.00 |
0.88 |