| | | | | | | | | | | |
Gross Profit
|
9,634.11
|
12,734.11
|
14,036.84
|
13,698.73
|
13,566.78
|
12,386.66
|
8,215.35
|
9,776.38
|
12,848.74
|
10,717.59
|
10,859.82
|
Operating Income/Expenses
|
-6,090.03
|
-7,790.08
|
-8,844.79
|
-9,189.29
|
-9,352.49
|
-9,210.84
|
-7,010.83
|
-7,055.20
|
-10,386.13
|
-8,163.53
|
-8,470.48
|
Total Operating Profit/Loss
|
3,544.08
|
4,944.04
|
5,192.05
|
4,509.45
|
4,214.29
|
3,175.81
|
1,204.52
|
2,721.18
|
2,462.61
|
2,554.07
|
2,389.35
|
Non-Operating Income/Expense, Total
|
639
|
893.04
|
-23.40
|
157.52
|
-1.760
|
-317.92
|
-132.82
|
100.90
|
69.29
|
-325.25
|
-244.68
|
Pretax Income
|
4,183.08
|
5,837.08
|
5,168.66
|
4,666.97
|
4,212.53
|
2,857.80
|
1,071.70
|
2,822.08
|
2,531.90
|
2,228.82
|
2,144.67
|
Provision for Income Tax
|
-1,102.13
|
-1,390.42
|
-1,675.45
|
-1,557.21
|
-1,470.23
|
-48.89
|
-288.56
|
-653.32
|
-564.03
|
-579.66
|
-630.43
|
Net Income before Extraordinary Items and Discontinued Operations
|
3,081.19
|
4,447.34
|
3,493.21
|
3,109.76
|
2,742.30
|
2,808.91
|
783.14
|
2,168.76
|
1,967.87
|
1,649.16
|
1,514.24
|
Net Income after Extraordinary Items and Discontinued Operations
|
3,081.19
|
4,447.34
|
3,493.21
|
3,109.76
|
2,742.30
|
2,809
|
783.14
|
2,168.76
|
1,967.87
|
1,649.16
|
1,514.24
|
Non-Controlling/Minority Interests
|
-1.500
|
0
|
-17.99
|
-111.29
|
-136.76
|
-74.78
|
105.59
|
56.02
|
30.53
|
188.21
|
181.99
|
Net Income after Non-Controlling/Minority Interests
|
3,079.69
|
4,447.34
|
3,475.22
|
2,998.47
|
2,605.54
|
2,734.22
|
888.73
|
2,224.77
|
1,998.40
|
1,837.37
|
1,696.22
|
Net Income Available to Common Stockholders
|
3,079.69
|
4,447.34
|
3,475.22
|
2,998.47
|
2,605.54
|
2,734.22
|
888.73
|
2,224.77
|
1,998.40
|
1,837.37
|
1,696.22
|
Diluted Net Income Available to Common Stockholders
|
3,079.69
|
4,447.34
|
3,475.22
|
2,998.47
|
2,605.54
|
2,734.22
|
888.73
|
2,224.77
|
1,998.40
|
1,837.37
|
1,696.22
|
Income Statement Supplemental Section
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
Extraordinary Items
|
–
|
–
|
0
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
Earnings from Equity Interest
|
0.250
|
0.680
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
Basic Weighted Average Shares Outstanding
|
312.06
|
324.46
|
326.91
|
312.26
|
301.26
|
293.47
|
281.08
|
264.40
|
262.60
|
217.65
|
217.69
|
Diluted Weighted Average Shares Outstanding
|
312.06
|
324.46
|
326.91
|
312.26
|
301.26
|
293.47
|
281.08
|
264.40
|
262.60
|
217.65
|
217.69
|
Total Dividend Per Share
|
3
|
3.500
|
–
|
3
|
3
|
3.500
|
–
|
–
|
4
|
–
|
5
|
Reported Normalized Basic EPS
|
0
|
0
|
0
|
0
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
Reported Normalized Diluted EPS
|
7.300
|
10.12
|
10.69
|
9.960
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|