| | | | | | | | | | | |
Gross Profit
|
685.78
|
1,242.84
|
1,724.63
|
2,983.28
|
4,560.10
|
5,051.39
|
5,854.25
|
7,923.97
|
10,121.75
|
11,997.90
|
12,888.70
|
Operating Income/Expenses
|
-408.48
|
-527.68
|
-763.36
|
-1,450.85
|
-2,268.68
|
-2,284.49
|
-2,273.83
|
-2,551.96
|
-3,481.99
|
-4,577.17
|
-4,610.24
|
Total Operating Profit/Loss
|
277.30
|
715.16
|
961.27
|
1,532.43
|
2,291.42
|
2,766.90
|
3,580.42
|
5,372.01
|
6,639.76
|
7,420.73
|
8,278.46
|
Non-Operating Income/Expense, Total
|
-142.16
|
-253.13
|
-171.35
|
-344.83
|
-375.92
|
-428.99
|
-460.48
|
-225.71
|
5.970
|
-21.56
|
-459.58
|
Pretax Income
|
135.14
|
462.03
|
789.92
|
1,187.60
|
1,915.50
|
2,337.91
|
3,119.94
|
5,146.23
|
6,645.74
|
7,399.17
|
7,818.88
|
Provision for Income Tax
|
-42.92
|
-160.20
|
-296.95
|
-344.96
|
-670.61
|
-643.26
|
-753.40
|
-1,345.87
|
-1,713.83
|
-2,013.31
|
-2,334.61
|
Net Income before Extraordinary Items and Discontinued Operations
|
92.22
|
301.83
|
492.97
|
842.64
|
1,273.43
|
1,666.11
|
2,366.54
|
3,800.36
|
4,931.91
|
5,385.86
|
5,484.27
|
Net Income after Extraordinary Items and Discontinued Operations
|
92.22
|
301.83
|
492.97
|
842.64
|
1,273.43
|
1,666.11
|
2,366.54
|
3,800.36
|
4,931.91
|
5,385.86
|
5,484.27
|
Non-Controlling/Minority Interests
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
0
|
0.970
|
Net Income after Non-Controlling/Minority Interests
|
92.22
|
301.83
|
492.97
|
842.64
|
1,273.43
|
1,666.11
|
2,366.54
|
3,800.36
|
4,931.91
|
5,385.86
|
5,485.24
|
Net Income Available to Common Stockholders
|
92.22
|
301.83
|
492.97
|
842.64
|
1,273.43
|
1,666.11
|
2,366.54
|
3,800.36
|
4,931.91
|
5,385.86
|
5,485.24
|
Diluted Net Income Available to Common Stockholders
|
92.22
|
301.83
|
492.97
|
842.64
|
1,273.43
|
1,666.11
|
2,366.54
|
3,800.36
|
4,931.91
|
5,385.86
|
5,485.24
|
Income Statement Supplemental Section
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
Earnings from Equity Interest
|
–
|
–
|
–
|
–
|
28.54
|
-28.54
|
–
|
–
|
–
|
–
|
–
|
Basic Weighted Average Shares Outstanding
|
65.17
|
65.17
|
65.17
|
54.76
|
65.17
|
65.17
|
65.17
|
65.17
|
65.17
|
65.17
|
65.18
|
Diluted Weighted Average Shares Outstanding
|
65.17
|
65.17
|
65.17
|
54.76
|
65.17
|
65.17
|
65.17
|
65.17
|
65.17
|
65.17
|
65.18
|
Total Dividend Per Share
|
–
|
–
|
–
|
–
|
0.500
|
0.500
|
–
|
0.800
|
1
|
1.250
|
1.500
|