| Revenue
|
14,141.00 |
15,838.00 |
15,538.00 |
15,469.00 |
15,511.00 |
| Other Revenue, Total
|
- |
- |
- |
- |
- |
| Total Revenue
|
14,141.00 |
15,838.00 |
15,538.00 |
15,469.00 |
15,511.00 |
| Cost of Revenue, Total
|
4,482.00 |
4,671.00 |
4,690.00 |
4,464.00 |
4,913.00 |
| Gross Profit
|
9,659.00 |
11,167.00 |
10,848.00 |
11,005.00 |
10,598.00 |
| Selling/General/Admin. Expenses, Total
|
2,070.00 |
2,062.00 |
2,302.00 |
2,160.00 |
2,462.00 |
| Research & Development
|
- |
- |
- |
- |
- |
| Depreciation/Amortisation
|
2,502.00 |
2,661.00 |
2,641.00 |
2,561.00 |
2,570.00 |
| Interest Expense (Income) - Net Operating
|
- |
- |
- |
- |
- |
| Unusual Expense (Income)
|
-25.00 |
- |
-2.00 |
- |
-135.00 |
| Other Operating Expenses, Total
|
3,047.00 |
3,654.00 |
3,199.00 |
3,495.00 |
3,190.00 |
| Total Operating Expense
|
12,076.00 |
13,048.00 |
12,830.00 |
12,680.00 |
13,000.00 |
| Operating Income
|
2,065.00 |
2,790.00 |
2,708.00 |
2,789.00 |
2,511.00 |
| Interest Income (Expense), Net Non-Operating
|
- |
- |
- |
- |
- |
| Gain (Loss) on Sale of Assets
|
- |
- |
- |
- |
- |
| Other, Net
|
-673.00 |
-1,241.00 |
-833.00 |
- |
-818.00 |
| Income Before Tax
|
1,410.00 |
760.00 |
1,887.00 |
2,005.00 |
1,212.00 |
| Income After Tax
|
959.00 |
657.00 |
1,489.00 |
1,446.00 |
811.00 |
| Minority Interest
|
-57.00 |
-184.00 |
-109.00 |
-119.00 |
-63.00 |
| Equity In Affiliates
|
- |
- |
- |
- |
- |
| Net Income Before Extra. Items
|
902.00 |
473.00 |
1,380.00 |
1,327.00 |
748.00 |
| Accounting Change
|
- |
- |
- |
- |
- |
| Discontinued Operations
|
- |
- |
- |
- |
- |
| Extraordinary Item
|
- |
- |
- |
- |
- |
| Net Income
|
902.00 |
473.00 |
1,380.00 |
1,327.00 |
748.00 |
| Preferred Dividends
|
- |
- |
- |
- |
- |
| Income Available to Common Excl. Extra Items
|
902.00 |
473.00 |
1,380.00 |
1,327.00 |
748.00 |
| Income Available to Common Incl. Extra Items
|
902.00 |
473.00 |
1,380.00 |
1,327.00 |
748.00 |
| Basic Weighted Average Shares
|
- |
- |
- |
- |
- |
| Basic EPS Excluding Extraordinary Items
|
- |
- |
- |
- |
- |
| Basic EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dilution Adjustment
|
- |
- |
- |
- |
- |
| Diluted Weighted Average Shares
|
4,485.00 |
4,572.02 |
4,467.00 |
4,548.74 |
4,545.00 |
| Diluted EPS Excluding Extraordinary Items
|
0.20 |
0.10 |
0.31 |
0.29 |
0.16 |
| 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
|
- |
- |
- |
- |
- |
| Normalised Income Before Taxes
|
- |
- |
- |
- |
- |
| Effect of Special Items on Income Taxes
|
- |
- |
- |
- |
- |
| Income Taxes Ex. Impact of Special Items
|
- |
- |
- |
- |
- |
| Normalised Income After Taxes
|
- |
- |
- |
- |
- |
| Normalised Income Avail. to Common
|
- |
- |
- |
- |
- |
| Basic Normalised EPS
|
- |
- |
- |
- |
- |
| Diluted Normalised EPS
|
0.20 |
0.10 |
0.36 |
0.29 |
0.14 |