| | | | | | | | | | | |
Gross Profit
|
2,874.32
|
3,261.70
|
3,553.93
|
2,860.19
|
3,493.81
|
3,710.09
|
3,913.20
|
4,485.93
|
4,704.73
|
5,072.69
|
5,482.99
|
Operating Income/Expenses
|
-2,402.44
|
-2,617.06
|
-2,873.90
|
-2,191.52
|
-2,672.04
|
-2,718.37
|
-2,858.43
|
-3,354.90
|
-3,428.59
|
-3,657.53
|
-4,046.73
|
Total Operating Profit/Loss
|
471.89
|
644.63
|
680.03
|
668.67
|
821.77
|
991.72
|
1,054.78
|
1,131.02
|
1,276.14
|
1,415.16
|
1,436.26
|
Non-Operating Income/Expense, Total
|
1.260
|
-42.36
|
1.950
|
69.45
|
1.660
|
-8.180
|
25.85
|
-1.960
|
-7.030
|
60.34
|
101.04
|
Pretax Income
|
473.15
|
602.27
|
681.98
|
738.12
|
823.43
|
983.54
|
1,080.63
|
1,129.06
|
1,269.11
|
1,475.49
|
1,537.39
|
Provision for Income Tax
|
-151.99
|
-198.89
|
-225.89
|
-251.33
|
-281.25
|
-258.65
|
-274.27
|
-290.20
|
-321.34
|
-377.13
|
-392.73
|
Net Income before Extraordinary Items and Discontinued Operations
|
321.16
|
403.38
|
456.08
|
486.79
|
542.18
|
724.89
|
806.36
|
838.86
|
947.77
|
1,098.36
|
1,144.56
|
Net Income after Extraordinary Items and Discontinued Operations
|
321.16
|
403.38
|
456.08
|
486.79
|
542.18
|
724.89
|
806.36
|
838.86
|
947.77
|
1,098.36
|
1,144.56
|
Net Income after Non-Controlling/Minority Interests
|
321.16
|
403.38
|
456.08
|
486.79
|
542.18
|
724.89
|
806.36
|
838.86
|
947.77
|
1,098.36
|
1,144.66
|
Net Income Available to Common Stockholders
|
321.16
|
403.38
|
456.08
|
486.79
|
542.18
|
724.89
|
806.36
|
838.86
|
947.77
|
1,098.36
|
1,144.66
|
Diluted Net Income Available to Common Stockholders
|
321.16
|
403.38
|
456.08
|
486.79
|
542.18
|
724.89
|
806.36
|
838.86
|
947.77
|
1,098.36
|
1,144.66
|
Income Statement Supplemental Section
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
Basic Weighted Average Shares Outstanding
|
5.290
|
5.290
|
5.290
|
5.290
|
5.290
|
5.290
|
5.290
|
5.290
|
5.290
|
5.290
|
5.290
|
Diluted Weighted Average Shares Outstanding
|
5.290
|
5.290
|
5.290
|
5.290
|
5.290
|
5.290
|
5.290
|
5.290
|
5.290
|
5.290
|
5.290
|
Total Dividend Per Share
|
60
|
45
|
60
|
70
|
70
|
80
|
80
|
90
|
60
|
100
|
120
|