| | | | | | | | | | | |
Gross Profit
|
479.48
|
1,217.04
|
1,674.79
|
1,558.30
|
1,086.46
|
729.36
|
609.26
|
772.55
|
847.22
|
824.94
|
785.66
|
Operating Income/Expenses
|
-311.47
|
-697.53
|
-1,017.77
|
-1,022.61
|
-667.55
|
-516.08
|
-469.39
|
-419.12
|
-402.75
|
-392.66
|
-397.51
|
Total Operating Profit/Loss
|
168.02
|
519.51
|
657.01
|
535.70
|
418.91
|
213.28
|
139.87
|
353.43
|
444.47
|
432.28
|
388.15
|
Non-Operating Income/Expense, Total
|
-53.04
|
-373
|
-522.70
|
-454.88
|
-355.35
|
-56.36
|
-289.86
|
-258.63
|
35.56
|
-184.65
|
-207.54
|
Pretax Income
|
114.97
|
146.51
|
134.32
|
80.81
|
63.55
|
156.66
|
-149.99
|
94.88
|
480.03
|
247.63
|
180.62
|
Provision for Income Tax
|
-37.30
|
-48.69
|
-25.56
|
0.510
|
-12.82
|
-115.34
|
30.29
|
-27.90
|
-114.29
|
-25.77
|
-20.83
|
Earnings from Equity Interest
|
–
|
–
|
–
|
0.390
|
1.370
|
-6.820
|
-5.420
|
-3.710
|
-4.430
|
6.980
|
2.700
|
Net Income before Extraordinary Items and Discontinued Operations
|
77.68
|
97.82
|
108.76
|
81.71
|
52.10
|
34.50
|
-125.12
|
63.27
|
361.31
|
228.84
|
162.49
|
Net Income after Extraordinary Items and Discontinued Operations
|
77.68
|
97.82
|
108.76
|
81.71
|
52.10
|
34.50
|
-125.12
|
63.27
|
361.31
|
228.84
|
162.49
|
Non-Controlling/Minority Interests
|
–
|
-0.140
|
-2.370
|
-3.750
|
-0.720
|
2.730
|
-0.300
|
-0.910
|
-22.10
|
-12
|
0.750
|
Net Income after Non-Controlling/Minority Interests
|
77.68
|
97.67
|
106.39
|
77.96
|
51.38
|
37.22
|
-125.42
|
62.36
|
339.21
|
216.84
|
163.24
|
Net Income Available to Common Stockholders
|
77.68
|
97.67
|
106.39
|
77.96
|
51.38
|
37.22
|
-125.42
|
62.36
|
339.21
|
216.84
|
163.24
|
Diluted Net Income Available to Common Stockholders
|
77.68
|
97.67
|
106.39
|
77.96
|
51.38
|
37.22
|
-125.42
|
62.36
|
339.21
|
216.84
|
163.24
|
Income Statement Supplemental Section
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
Basic Weighted Average Shares Outstanding
|
256.23
|
255.86
|
256.23
|
256.23
|
256.23
|
256.23
|
187.26
|
256.23
|
269.58
|
267.83
|
294.94
|
Diluted Weighted Average Shares Outstanding
|
256.23
|
256.11
|
256.23
|
256.23
|
256.23
|
256.23
|
187.26
|
256.23
|
269.58
|
267.83
|
294.94
|