| | | | | | | | | | | |
Gross Profit
|
11,259.60
|
11,853.60
|
12,983.30
|
13,894.40
|
18,792.70
|
19,837.30
|
19,286.30
|
23,675.20
|
24,422.70
|
21,038.60
|
26,083.20
|
Operating Income/Expenses
|
-7,905.80
|
-7,843.90
|
-8,747.90
|
-9,944.70
|
-12,272.90
|
-12,049.30
|
-11,459.50
|
-16,292.20
|
-18,275.70
|
-17,057.70
|
-20,773.10
|
Total Operating Profit/Loss
|
3,353.80
|
4,009.70
|
4,235.40
|
3,949.70
|
6,519.80
|
7,788
|
7,826.80
|
7,383
|
6,147
|
3,980.90
|
5,310.10
|
Non-Operating Income/Expense, Total
|
-98
|
-0.700
|
225.20
|
172.40
|
283.50
|
666.20
|
990
|
714.40
|
731.40
|
525.30
|
584
|
Pretax Income
|
3,255.80
|
4,009
|
4,460.60
|
4,122.10
|
6,803.40
|
8,454.20
|
8,816.80
|
8,097.40
|
6,878.40
|
4,506.20
|
5,894.10
|
Provision for Income Tax
|
-989.50
|
-1,315.80
|
-1,227.10
|
-1,309.70
|
-2,443.20
|
-1,745.10
|
-2,216.60
|
-2,050
|
-1,812.10
|
-1,265
|
-1,619.20
|
Net Income before Extraordinary Items and Discontinued Operations
|
2,409
|
2,694.20
|
3,233.50
|
2,812.40
|
4,360.20
|
6,709.10
|
6,600.20
|
6,047.40
|
5,066.30
|
3,241.20
|
4,274.90
|
Net Income after Extraordinary Items and Discontinued Operations
|
2,262.10
|
2,692.80
|
3,233.50
|
2,812.40
|
4,360.20
|
6,709.10
|
6,600.20
|
6,047.40
|
5,066.30
|
3,241.20
|
4,274.90
|
Non-Controlling/Minority Interests
|
1.700
|
-0.600
|
-3.800
|
-47.60
|
-37.90
|
-44.50
|
-42.60
|
-4.800
|
74.60
|
-11
|
-116.50
|
Net Income after Non-Controlling/Minority Interests
|
2,406.50
|
2,693.20
|
3,229.70
|
2,764.80
|
4,322.30
|
6,664.60
|
6,557.60
|
6,042.60
|
5,140.90
|
3,230.20
|
4,158.40
|
Net Income Available to Common Stockholders
|
2,406.50
|
2,693.20
|
3,229.70
|
2,764.80
|
4,322.30
|
6,664.60
|
6,557.60
|
6,042.60
|
5,140.90
|
3,230.20
|
4,158.40
|
Diluted Net Income Available to Common Stockholders
|
2,406.50
|
2,693.20
|
3,229.70
|
2,764.80
|
4,322.30
|
6,664.60
|
6,557.60
|
6,042.60
|
5,140.90
|
3,230.20
|
4,158.40
|
Income Statement Supplemental Section
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
Earnings from Equity Interest
|
142.70
|
1
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
Basic Weighted Average Shares Outstanding
|
29.66
|
29.66
|
29.66
|
29.66
|
29.66
|
29.66
|
29.65
|
29.59
|
29.52
|
29.49
|
29.44
|
Diluted Weighted Average Shares Outstanding
|
29.66
|
29.66
|
29.66
|
29.66
|
29.66
|
29.66
|
29.65
|
29.59
|
29.52
|
29.49
|
29.44
|
Total Dividend Per Share
|
7.500
|
8.500
|
10
|
10
|
12
|
42.50
|
–
|
20
|
32.50
|
25
|
20
|