Automatic Data Statements
AD
Automatic Data Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
4 768.5
100
2 624.1
55.2
2 144.4
44.8
7.5
0
993.3
21.7
1 000.8
21.7
1 143.6
23.1
-20.9
-0.4
8.6
0.2
1 089.3
22.8
260
5.5
829.3
17.4
2.02
410.6
5 253.8
100
2 758.9
52.5
2 494.9
47.5
9.3
0.2
940.9
17.9
950.2
18.1
1 544.7
29.4
-8
-0.2
8.4
0.2
1 546.3
29.4
361.4
6.9
1 184.9
22.6
2.875
412.1
4 668
100
2 553
54.7
2 115
45.3
8.6
0.2
922.5
19.8
931.1
19.9
1 183.9
25.4
-50
-1.07
8.5
0.2
1 143.8
24.5
265.4
5.7
878.4
18.8
2.129
412.5
4 512.4
100
2 506.8
55.6
2 005.6
44.4
8.6
0.2
880.3
19.5
888.9
19.7
1 116.7
24.7
-47
-1.04
8.5
0.2
1 092.8
24.2
233.4
5.2
859.4
19
2.08
413.6
4 477.8
100
2 477.7
55.3
2 000.1
44.7
7.6
0.2
957.2
21.4
964.8
21.5
1 035.3
23.1
-41
-0.9
13.1
0.3
1 005.6
22.5
228.9
5.1
776.7
17.3
1.88
414.2
4 927.8
100
2 615.6
53.1
2 312.2
46.9
8.2
0.2
938
19
946.2
19.2
1 366
27.7
-15.1
-0.3
13.1
0.3
1 364
27.7
320.9
6.5
1 043.1
21.2
2.51
415.5
4 391
100
2 443.2
55.6
1 947.8
44.4
7.5
0.2
855.7
19.5
863.2
19.7
1 084.6
24.7
-39.6
-0.9
13.1
0.3
1 058.1
24.1
245
5.6
813.1
18.5
1.95
416.2
4 215.6
100
2 386.1
56.6
1 829.5
43.4
7.5
0.2
800.3
19
807.8
19.2
1 021.7
24.2
-23
-0.5
11.6
0.3
1 010
24
231
5.5
779
18.5
1.87
416.9
4 127.7
100
2 379.7
57.7
1 748
42.3
6.2
0.2
914.2
22.1
920.4
22.3
827.6
20
-14
-0.3
8.5
0.2
803.4
19.5
177.9
4.3
625.5
15.2
1.49
418.4
4 513
100
2 506
55.5
2 007
44.5
6.2
0.1
817.5
18.1
823.7
18.3
1 183.3
26.2
-13.1
-0.3
17.8
0.4
1 189.9
26.4
261.4
5.8
928.5
20.6
2.21
420.2
4 025.4
100
2 333.5
58
1 691.9
42
7.7
0.2
782.3
19.4
790
19.6
901.9
22.4
-9.5
-0.2
17.7
0.4
910.1
22.6
215.7
5.4
694.4
17.3
1.65
422
3 832.3
100
2 216.4
57.8
1 615.9
42.2
6.2
0.2
719.2
18.8
725.4
18.9
890.5
23.2
-8.7
-0.2
17.7
0.5
900.8
23.5
200.3
5.2
700.5
18.3
1.65
423.8
3 737
100
2 199.5
58.9
1 537.5
41.1
6
0.2
840.7
22.5
846.7
22.7
690.8
18.5
-4.3
-0.1
18.2
0.5
697.1
18.7
158.9
4.3
538.2
14.4
1.26
425.7
4 102
100
2 272.2
55.4
1 829.8
44.6
5.9
0.1
763
18.6
768.9
18.7
1 060.9
25.9
-9.2
-0.2
15.5
0.4
1 066.2
26
255.5
6.2
810.7
19.8
1.9
427.7
3 695.7
100
2 115.7
57.2
1 580
42.8
6.7
0.2
755.8
20.5
762.5
20.6
817.5
22.1
4.2
0.1
11.5
0.3
832.6
22.5
185.1
5
647.5
17.5
1.51
429
3 470.7
100
2 029.4
58.5
1 441.3
41.5
4.9
0.1
681
19.6
685.9
19.8
755.4
21.8
-1
-0.03
13.4
0.4
765.2
22
163.1
4.7
602.1
17.3
1.4
430
3 376.8
100
2 063
61.1
1 313.8
38.9
4.1
0.1
765.6
22.7
769.7
22.8
544.1
16.1
-0.2
-0.006
13.4
0.4
531.3
15.7
126
3.7
411.6
12.2
0.94
430.3
4 047.8
100
2 234.8
55.2
1 813
44.8
4.3
0.1
780.4
19.3
784.7
19.4
1 028.3
25.4
-5.4
-0.1
30
0.7
1 076.7
26.6
255.8
6.3
820.9
20.3
1.9
431.8
3 669.5
100
2 089.3
56.9
1 580.2
43.1
4.8
0.1
741.6
20.2
746.4
20.3
833.8
22.7
1.4
0.04
13
0.4
835.5
22.8
183.9
5
651.6
17.8
1.5
433.3
3 495.7
100
2 040
58.4
1 455.7
41.6
4.8
0.1
715.5
20.5
720.3
20.6
735.4
21
-5.3
-0.2
18.1
0.5
739.1
21.1
156.7
4.5
582.4
16.7
1.34
435.4
3 479.3
100
1 996.6
57.4
1 482.7
42.6
4.5
0.1
854.8
24.6
856.7
24.6
626
18
5.9
0.2
1.4
0.04
633.3
18.2
157.9
4.5
475.4
13.7
1.09
436.1
3 828.2
100
2 087.6
54.5
1 740.6
45.5
5
0.1
750.4
19.6
755.4
19.7
985.2
25.7
-6.6
-0.2
5.9
0.2
984.5
25.7
230.8
6
753.7
19.7
1.73
436.6
3 492.4
100
1 995.4
57.1
1 497
42.9
4.8
0.1
745.2
21.3
750
21.5
747
21.4
-11
-0.3
0.9
0.03
741
21.2
183.4
5.3
558.2
16
1.27
438
3 310.3
100
1 922.6
58.1
1 387.7
41.9
5
0.2
713.9
21.6
718.9
21.7
668.8
20.2
-8.3
-0.3
-1.6
-0.05
646.8
19.5
140.3
4.2
505.4
15.3
1.15
439.9
3 262.7
100
1 881.1
57.7
1 381.6
42.3
7.7
0.2
810.4
24.8
818.1
25.1
563.5
17.3
-5.7
-0.2
-303.2
-9.3
254.9
7.8
158.9
4.9
140.9
4.3
0.31
440.9
3 696
100
2 074.2
56.1
1 621.8
43.9
5.1
0.1
737
19.9
742.1
20.1
879.7
23.8
-7.9
-0.2
16.5
0.4
875.2
23.7
218.7
5.9
661
17.9
1.48
443.4
3 238.3
1 932.1
1 306.2
5.8
720.3
726.1
580.1
-5.8
16.5
587.5
-315.5
670.4
1.51
443.7
3 077.2
1 846.3
1 230.9
5.2
678.7
683.9
547
-2.2
16.4
564.9
152.3
412.6
0.93
445
3 064.9
1 843
1 221.9
4.4
829.6
834
387.9
0.5
—
388.4
122.6
265.8
0.59
447.3
3 410.8
1 906.4
1 504.4
4.6
665
669.6
834.8
-6.9
—
827.9
240
587.9
1.31
449.2
2 987.3
1 762.6
1 224.7
5.2
640.8
646
578.7
207.5
—
786.2
275.3
510.9
1.13
450.3
2 916.9
1 739.6
1 177.3
4
647.7
651.7
525.6
3.1
—
528.7
160
368.7
0.81
455.3
2 898.3
1 694.2
1 204.1
4.4
770.3
774.7
429.4
-2.4
—
427
145
282
0.62
454.6
3 248.6
1 808.9
1 439.7
3.8
634.4
638.2
801.5
-6.7
—
794.8
262.3
532.5
1.17
456.9
2 807
1 678
1 129
4.5
627.2
631.7
497.3
-3.3
—
507.9
166.5
341.4
0.74
460.3
2 714
1 642
1 072
4.5
605.3
609.8
462.2
13.7
—
505
167.5
336.6
0.72
465.7
2 671.7
1 582.4
1 089.3
8.3
720.5
728.8
360.5
14
—
374.5
122
336.2
0.71
468.3
3 024.3
1 679.4
1 344.9
4.9
607.2
612.1
732.8
7.1
—
739.9
249.6
489.6
1.03
474
2 653.6
1 577.8
1 075.8
5.5
588.5
594
481.8
17
—
498.8
166.3
331.5
0.69
480.3
2 566.1
1 552.7
1 013.4
5.6
576
581.6
431.8
18.6
—
450.4
153.8
295.2
0.62
481.7
2 545.6
1 531.8
1 013.8
4.1
668.4
672.5
341.3
11.6
—
352.9
122.5
288.8
0.59
482.2
2 825.1
1 581.5
1 243.6
4.2
585.3
589.5
654.1
6.7
—
660.8
227.6
521.6
1.07
483
2 493.7
1 473.7
1 020
4.9
578.9
583.8
436.2
25.7
—
461.9
147.8
376.9
0.77
487.4
2 362
1 438.1
923.9
2.7
537.7
540.4
383.5
20.1
—
403.6
138.7
328.6
0.67
484.3
2 788
1 507.7
1 280.3
174
726.9
900.9
379.4
20.2
—
356.9
135.9
227
0.45
487.1
3 114.3
1 745.9
1 368.4
—
654.4
654.4
714
10.8
—
724.8
242.1
482.7
0.99
486.5