|
Net Sales
|
7,206.00
|
6,131.00
|
5,497.00
|
5,005.00
|
4,386.40
|
3,790.40
|
3,274.30
|
2,569.80
|
2,056.60
|
2,031.00
|
|
Revenue
|
7,206.00
|
6,131.00
|
5,497.00
|
5,005.00
|
4,386.40
|
3,790.40
|
3,274.30
|
2,569.80
|
2,056.60
|
2,031.00
|
|
Total Revenue
|
7,206.00
|
6,131.00
|
5,497.00
|
5,005.00
|
4,386.40
|
3,790.40
|
3,274.30
|
2,569.80
|
2,056.60
|
2,031.00
|
|
Cost of Revenue
|
650.00
|
578.00
|
511.00
|
480.00
|
418.50
|
337.10
|
324.90
|
285.90
|
303.40
|
341.90
|
|
Cost of Revenue, Total
|
650.00
|
578.00
|
511.00
|
480.00
|
418.50
|
337.10
|
324.90
|
285.90
|
303.40
|
341.90
|
|
Gross Profit
|
6,556.00
|
5,553.00
|
4,986.00
|
4,525.00
|
3,967.90
|
3,453.30
|
2,949.40
|
2,283.90
|
1,753.20
|
1,689.10
|
|
Selling/General/Administrative Expense
|
2,675.00
|
2,318.00
|
2,099.00
|
1,929.00
|
1,891.30
|
1,623.00
|
1,493.90
|
1,374.60
|
1,229.90
|
1,183.90
|
|
Labor & Related Expense
|
391.00
|
332.00
|
344.00
|
348.00
|
303.50
|
231.20
|
222.00
|
149.40
|
162.60
|
126.40
|
|
Selling/General/Administrative Expenses, Total
|
3,066.00
|
2,650.00
|
2,443.00
|
2,277.00
|
2,194.80
|
1,854.20
|
1,715.90
|
1,524.00
|
1,392.50
|
1,310.30
|
|
Research & Development
|
1,643.00
|
1,485.00
|
1,373.00
|
1,219.00
|
1,114.80
|
932.50
|
851.10
|
725.00
|
755.50
|
766.10
|
|
Amortization of Intangibles, Operating
|
53.00
|
49.00
|
42.00
|
40.00
|
40.70
|
37.50
|
38.90
|
18.00
|
20.20
|
31.80
|
|
Depreciation/Amortization
|
53.00
|
49.00
|
42.00
|
40.00
|
40.70
|
37.50
|
38.90
|
18.00
|
20.20
|
31.80
|
|
Restructuring Charge
|
216.00
|
15.00
|
--
|
--
|
0.00
|
0.00
|
0.50
|
41.90
|
94.10
|
80.50
|
|
Unusual Expense (Income)
|
216.00
|
15.00
|
--
|
--
|
0.00
|
0.00
|
0.50
|
41.90
|
94.10
|
80.50
|
|
Total Operating Expense
|
5,628.00
|
4,777.00
|
4,369.00
|
4,016.00
|
3,768.80
|
3,161.30
|
2,931.30
|
2,594.80
|
2,565.70
|
2,530.60
|
|
Operating Income
|
1,578.00
|
1,354.00
|
1,128.00
|
989.00
|
617.60
|
629.10
|
343.00
|
-25.00
|
-509.10
|
-499.60
|
|
Investment Income, Non-Operating
|
-2.00
|
-4.00
|
-22.00
|
16.00
|
4.40
|
-38.20
|
-5.40
|
10.80
|
-0.40
|
8.40
|
|
Interest/Investment Income, Non-Operating
|
-2.00
|
-4.00
|
-22.00
|
16.00
|
4.40
|
-38.20
|
-5.40
|
10.80
|
-0.40
|
8.40
|
|
Interest Income (Expense), Net Non-Operating
|
20.00
|
28.00
|
26.00
|
-71.00
|
-65.00
|
-51.10
|
-48.00
|
-45.30
|
-53.80
|
-41.10
|
|
Interest Income (Expense), Net-Non-Operating, Total
|
18.00
|
24.00
|
4.00
|
-55.00
|
-60.60
|
-89.30
|
-53.40
|
-34.50
|
-54.20
|
-32.70
|
|
Other Non-Operating Income (Expense)
|
7.00
|
6.00
|
4.00
|
12.00
|
7.70
|
6.90
|
5.20
|
16.80
|
6.00
|
8.50
|
|
Other, Net
|
7.00
|
6.00
|
4.00
|
12.00
|
7.70
|
6.90
|
5.20
|
16.80
|
6.00
|
8.50
|
|
Net Income Before Taxes
|
1,603.00
|
1,384.00
|
1,136.00
|
946.00
|
564.70
|
546.70
|
294.80
|
-42.70
|
-557.30
|
-523.80
|
|
Income Tax – Total
|
479.00
|
272.00
|
230.00
|
123.00
|
67.70
|
-661.50
|
70.70
|
54.10
|
-398.80
|
58.30
|
|
Income After Tax
|
1,124.00
|
1,112.00
|
906.00
|
823.00
|
497.00
|
1,208.20
|
224.10
|
-96.80
|
-158.50
|
-582.10
|
|
Net Income Before Extraordinary Items
|
1,124.00
|
1,112.00
|
906.00
|
823.00
|
497.00
|
1,208.20
|
224.10
|
-96.80
|
-158.50
|
-582.10
|
|
Extraordinary Item
|
--
|
--
|
--
|
--
|
--
|
--
|
-9.60
|
16.00
|
-408.40
|
--
|
|
Total Extraordinary Items
|
--
|
--
|
--
|
--
|
--
|
--
|
-9.60
|
16.00
|
-408.40
|
--
|
|
Net Income
|
1,124.00
|
1,112.00
|
906.00
|
823.00
|
497.00
|
1,208.20
|
214.50
|
-80.80
|
-566.90
|
-582.10
|
|
Income Available to Common Excluding Extraordinary Items
|
1,124.00
|
1,112.00
|
906.00
|
823.00
|
497.00
|
1,208.20
|
224.10
|
-96.80
|
-158.50
|
-582.10
|
|
Income Available to Common Stocks Including Extraordinary Items
|
1,124.00
|
1,112.00
|
906.00
|
823.00
|
497.00
|
1,208.20
|
214.50
|
-80.80
|
-566.90
|
-582.10
|
|
Basic Weighted Average Shares
|
213.00
|
215.00
|
214.00
|
216.00
|
219.70
|
219.40
|
219.70
|
218.90
|
219.50
|
222.70
|
|
Basic EPS Excluding Extraordinary Items
|
5.28
|
5.17
|
4.23
|
3.81
|
2.26
|
5.51
|
1.02
|
-0.44
|
-0.72
|
-2.61
|
|
Basic EPS Including Extraordinary Items
|
5.28
|
5.17
|
4.23
|
3.81
|
2.26
|
5.51
|
0.98
|
-0.37
|
-2.58
|
-2.61
|
|
Diluted Net Income
|
1,124.00
|
1,112.00
|
906.00
|
823.00
|
497.00
|
1,208.20
|
214.50
|
-80.80
|
-566.90
|
-582.10
|
|
Diluted Weighted Average Shares
|
215.00
|
217.00
|
216.00
|
218.00
|
222.00
|
222.10
|
222.50
|
218.90
|
219.50
|
222.70
|
|
Diluted EPS Excluding Extraordinary Items
|
5.23
|
5.12
|
4.19
|
3.78
|
2.24
|
5.44
|
1.01
|
-0.44
|
-0.72
|
-2.61
|
|
Diluted EPS Including Extraordinary Items
|
5.23
|
5.12
|
4.19
|
3.78
|
2.24
|
5.44
|
0.96
|
-0.37
|
-2.58
|
-2.61
|
|
Gross Dividends - Common Stock
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
Impairment-Assets Held for Use, Supplemental
|
--
|
--
|
14.00
|
33.00
|
103.70
|
--
|
--
|
--
|
--
|
--
|
|
Other Unusual Expense (Income), Supplemental
|
16.00
|
47.00
|
33.00
|
10.00
|
26.00
|
-14.60
|
23.30
|
--
|
--
|
--
|
|
Non-Recurring Items, Total
|
16.00
|
47.00
|
47.00
|
43.00
|
129.70
|
-14.60
|
23.30
|
--
|
--
|
--
|
|
Total Special Items
|
232.00
|
62.00
|
47.00
|
43.00
|
129.70
|
-14.60
|
23.80
|
41.90
|
94.10
|
80.50
|
|
Normalized Income Before Taxes
|
1,835.00
|
1,446.00
|
1,183.00
|
989.00
|
694.40
|
532.10
|
318.60
|
-0.80
|
-463.20
|
-443.30
|
|
Effect of Special Items on Income Taxes
|
69.33
|
12.18
|
-112.00
|
-163.00
|
15.55
|
-5.11
|
2.10
|
14.67
|
32.94
|
28.18
|
|
Income Taxes Excluding Impact of Special Items
|
548.33
|
284.18
|
118.00
|
-40.00
|
83.25
|
-666.61
|
72.80
|
68.77
|
-365.87
|
86.48
|
|
Normalized Income After Taxes
|
1,286.67
|
1,161.82
|
1,065.00
|
1,029.00
|
611.15
|
1,198.71
|
245.80
|
-69.57
|
-97.34
|
-529.78
|
|
Normalized Income Available to Common
|
1,286.67
|
1,161.82
|
1,065.00
|
1,029.00
|
611.15
|
1,198.71
|
245.80
|
-69.57
|
-97.34
|
-529.78
|
|
Basic Normalized EPS
|
6.04
|
5.40
|
4.98
|
4.76
|
2.78
|
5.46
|
1.12
|
-0.32
|
-0.44
|
-2.38
|
|
Diluted Normalized EPS
|
5.98
|
5.35
|
4.93
|
4.72
|
2.75
|
5.40
|
1.10
|
-0.32
|
-0.44
|
-2.38
|
|
Amortization of Intangibles, Supplemental
|
150.00
|
134.00
|
90.00
|
98.00
|
93.50
|
69.90
|
73.70
|
33.50
|
36.60
|
72.20
|
|
Depreciation, Supplemental
|
45.00
|
46.00
|
49.00
|
52.00
|
54.60
|
53.90
|
51.00
|
61.70
|
71.80
|
73.10
|
|
Rental Expense, Supplemental
|
58.00
|
66.00
|
71.00
|
85.00
|
199.70
|
101.40
|
60.70
|
60.70
|
55.90
|
65.30
|
|
Stock-Based Compensation, Supplemental
|
788.00
|
686.00
|
703.00
|
660.00
|
558.50
|
399.80
|
362.40
|
249.50
|
261.40
|
221.80
|
|
Advertising Expense, Supplemental
|
69.00
|
54.00
|
64.00
|
69.00
|
80.50
|
60.40
|
42.20
|
37.50
|
31.10
|
33.60
|
|
Research & Development Expense, Supplemental
|
1,643.00
|
1,485.00
|
1,373.00
|
1,219.00
|
1,114.80
|
932.50
|
851.10
|
725.00
|
755.50
|
766.10
|
|
Audit-Related Fees, Supplemental
|
--
|
10.10
|
9.30
|
6.80
|
8.30
|
5.60
|
5.80
|
5.30
|
5.00
|
4.70
|
|
Audit-Related Fees
|
--
|
0.20
|
0.00
|
0.20
|
0.30
|
0.30
|
0.10
|
0.30
|
0.40
|
0.30
|
|
Tax Fees, Supplemental
|
--
|
0.30
|
0.30
|
0.20
|
0.30
|
0.20
|
0.20
|
0.10
|
0.40
|
0.70
|
|
All Other Fees Paid to Auditor, Supplemental
|
--
|
--
|
0.00
|
0.10
|
0.10
|
0.10
|
0.10
|
0.00
|
0.00
|
0.10
|
|
Gross Margin
|
90.98
|
90.57
|
90.70
|
90.41
|
90.46
|
91.11
|
90.08
|
88.87
|
85.25
|
83.17
|
|
Operating Margin
|
21.90
|
22.08
|
20.52
|
19.76
|
14.08
|
16.60
|
10.48
|
-0.97
|
-24.75
|
-24.60
|
|
Pretax Margin
|
22.25
|
22.57
|
20.67
|
18.90
|
12.87
|
14.42
|
9.00
|
-1.66
|
-27.10
|
-25.79
|
|
Effective Tax Rate
|
29.88
|
19.65
|
20.25
|
13.00
|
11.99
|
-121.00
|
23.98
|
--
|
--
|
--
|
|
Net Profit Margin
|
15.60
|
18.14
|
16.48
|
16.44
|
11.33
|
31.88
|
6.84
|
-3.77
|
-7.71
|
-28.66
|
|
Normalized EBIT
|
1,810.00
|
1,416.00
|
1,175.00
|
1,032.00
|
747.30
|
614.50
|
366.80
|
16.90
|
-415.00
|
-419.10
|
|
Normalized EBITDA
|
2,005.00
|
1,596.00
|
1,314.00
|
1,182.00
|
895.40
|
738.30
|
491.50
|
112.10
|
-306.60
|
-273.80
|
|
Current Tax - Domestic
|
-65.00
|
138.00
|
86.00
|
219.00
|
-0.50
|
9.80
|
-2.30
|
-13.30
|
-0.80
|
1.60
|
|
Current Tax - Foreign
|
244.00
|
229.00
|
206.00
|
151.00
|
82.50
|
87.60
|
69.60
|
65.30
|
50.90
|
93.90
|
|
Current Tax - Local
|
-1.00
|
19.00
|
21.00
|
28.00
|
2.50
|
19.00
|
-0.40
|
-1.80
|
-0.30
|
-1.90
|
|
Current Tax - Total
|
178.00
|
386.00
|
313.00
|
398.00
|
84.50
|
116.40
|
66.90
|
50.20
|
49.80
|
93.60
|
|
Deferred Tax - Domestic
|
257.00
|
-87.00
|
-97.00
|
-222.00
|
-5.40
|
-741.00
|
-2.00
|
9.30
|
-427.70
|
8.40
|
|
Deferred Tax - Foreign
|
30.00
|
-22.00
|
11.00
|
-34.00
|
-11.70
|
20.60
|
3.70
|
-5.50
|
-23.10
|
-45.00
|
|
Deferred Tax - Local
|
14.00
|
-5.00
|
3.00
|
-19.00
|
0.30
|
-57.50
|
2.10
|
0.10
|
2.20
|
1.30
|
|
Deferred Tax - Total
|
301.00
|
-114.00
|
-83.00
|
-275.00
|
-16.80
|
-777.90
|
3.80
|
3.90
|
-448.60
|
-35.30
|
|
Income Tax - Total
|
479.00
|
272.00
|
230.00
|
123.00
|
67.70
|
-661.50
|
70.70
|
54.10
|
-398.80
|
58.30
|
|
Interest Cost - Foreign
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
2.30
|
2.70
|
3.00
|
|
Service Cost - Foreign
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
4.10
|
5.20
|
5.60
|
|
Prior Service Cost - Foreign
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
-0.20
|
-0.30
|
-0.30
|
|
Expected Return on Assets - Foreign
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
-3.20
|
-3.90
|
-4.20
|
|
Actuarial Gains and Losses - Foreign
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
0.50
|
1.20
|
1.50
|
|
Curtailments & Settlements - Foreign
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
-6.60
|
1.80
|
1.20
|
|
Other Pension, Net - Foreign
|
3.00
|
3.00
|
2.00
|
3.00
|
2.60
|
2.80
|
3.70
|
--
|
--
|
--
|
|
Foreign Pension Plan Expense
|
3.00
|
3.00
|
2.00
|
3.00
|
2.60
|
2.80
|
3.70
|
-3.10
|
6.70
|
6.80
|
|
Defined Contribution Expense - Domestic
|
26.00
|
27.00
|
26.00
|
26.00
|
24.30
|
21.60
|
21.40
|
17.10
|
17.30
|
16.40
|
|
Defined Contribution Expense - Foreign
|
50.00
|
47.00
|
43.00
|
39.00
|
38.30
|
31.70
|
28.70
|
29.60
|
27.20
|
26.60
|
|
Total Pension Expense
|
79.00
|
77.00
|
71.00
|
68.00
|
65.20
|
56.10
|
53.80
|
43.60
|
51.20
|
49.80
|
|
Discount Rate - Foreign
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
2.50
|
2.40
|
3.20
|
|
Expected Rate of Return - Foreign
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
3.30
|
3.30
|
4.30
|
|
Compensation Rate - Foreign
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
2.30
|
2.30
|
2.20
|
|
Total Plan Interest Cost
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
2.30
|
2.70
|
3.00
|
|
Total Plan Service Cost
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
4.10
|
5.20
|
5.60
|
|
Total Plan Expected Return
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
-3.20
|
-3.90
|
-4.20
|
|
Total Plan Other Expense
|
3.00
|
3.00
|
2.00
|
3.00
|
2.60
|
2.80
|
3.70
|
--
|
--
|
--
|