Академический Документы
Профессиональный Документы
Культура Документы
Income Statement
Operating Revenue
Total Revenue
adjustments to revenue
cost of sales
cost of sales with depreciation
gross margin
gross operating profit
Operating Expense
Research & Development (R&D) Expense
Selling, General & Administrative (SG&A) Expense
advertising
OperatingIncomeBeforeDepreciation
operating income
EBITDA
depreciation
depreciation (unreconciled)
amortization
amortization of intangibles
operating profit after depreciation
IncomeFromCummulatedEffectOfAccountingChanges
IncomeFromTaxLossCarryforward
other gains/losses
Shares Outstanding
shares out (common class only)
preferred shares
basic weighted shares
diluted weighted shares
Balance Sheet
Assets
cash & equivalents
restricted cash
marketable securities
accounts receivable
LoansReceivable
other receivable
receivables
inventories, raw materials
inventories, work in progress
inventories, purchased components
inventories, finished goods
inventories, other
InventoriesAjustmentsAndAllowances
inventories
prepaid expenses
current defered income taxes
other current assets
total current assets
land and improvements
building and improvements
machinery, furniture & equipment
construction in progress
other fixed assets
total fixed assets
gross fixed assets
AccumulatedDepreciationAndDepletion
total assets
notes payable
short-term debt
accrued expenses
accrued liabilities
deferred revenues
MinorityInterestLiabilities
PreferredSecuritiesOfSubsidiaryTrustLiabilities
TotalLiabilities
preferred stock equity
CommonPar
AdditionalPaidInCapital
CumulativeTranslationAdjustment
retained earnings
TreasuryStock
OtherEquityAdjustments
total capitalization
total equity
working capital
FreeCashFlow
invested capital
cash flow
depreciation
amortization
amortization of intangibles
operating gains
extraordinary gains
Investing Activities
sale of property, plant & equipment
acquisitions
Financing Activities
issuance of debt
foreign sales
domestic sales
2004
2005
6/30/2003
6/30/2004
6/30/2005
$
32,187,000,000.0 $
36,835,000,000.0 $
39,788,000,000.0
les and income that
$ the company
32,187,000,000.0
deems as$a total36,835,000,000.0
sum of all of their$income.
39,788,000,000.0
Item is a subtotal and does not figure in
nies this includes taxes
$ other than income -taxes$ particularly excise taxes,
which
$
the company does
- not actually pay, but only co
ctly associated with$the production
4,247,000,000.0
of goods or$services5,530,000,000.0
the company sells$(such as
5,345,000,000.0
material and overhead) excluding deprecia
ctly associated with$the production
5,686,000,000.0
of goods or$services6,716,000,000.0
the company sells.
$ Picked6,200,000,000.0
up as reported on the Income Statement wi
e company on the face of the Income Statement. If not reported, this field is not calculated and is left as zero.
venue minus cost of$ goods27,940,000,000.0
sold. Gross profit identifies
$
31,305,000,000.0
the amount available
$ to cover
34,443,000,000.0
other operating expenses before deprecia
d from interest-bearing
$ deposits
1,697,000,000.0
or accounts. $
er non-current assets.
$
20,598,000,000.0
21,823,000,000.0
22,078,000,000.0
92,389,000,000.0
70,815,000,000.0
es or revenues collected
$
in7,225,000,000.0
advance.
6,514,000,000.0
1,662,000,000.0
7,502,000,000.0
le + short-term debt
$ + other
13,974,000,000.0
current liabilities.
$
14,969,000,000.0
16,877,000,000.0
assigned to long-term
$ debt2,846,000,000.0
or deferred income$taxes. Typical
2,595,000,000.0
Accounts: Unamortized
$
5,823,000,000.0
debt premium; Non-current deferred cred
t in the company. $
17,564,000,000.0
5,823,000,000.0
22,700,000,000.0
35,344,000,000.0
56,396,000,000.0
60,413,000,000.0
oreign currencies. $
61,020,000,000.0
74,825,000,000.0
48,115,000,000.0
74,825,000,000.0
48,115,000,000.0
92,389,000,000.0
70,815,000,000.0
Current Liabilities.
$ This44,999,000,000.0
is the amount of current
$
55,597,000,000.0
assets available to$the company
31,860,000,000.0
to finance operations and expansio
+ Preferred Equity
$ + Common
61,020,000,000.0
Equity.
74,825,000,000.0
48,115,000,000.0
m Total Operations$minus11,432,000,000.0
Preferred Dividends
$ plus 9,354,000,000.0
Depreciation as taken
$
from
13,109,000,000.0
the annual report.
nd rational apportionment
$
of the acquisition
- cost
$ of intangible operational
assets
$
to future periods- in which the benefits contribu
nt of expenses dealing
$
strictly with intangible
- assets.
$
mortization + Deferred
$ Income
15,797,000,000.0
Taxes + Operating
$ Gains/Losses
14,626,000,000.0
+ Extraordinary
$
16,605,000,000.0
Gains/Losses + Accounts Receivable + Inven
16,605,000,000.0
short-term investment
$ items.
(89,621,000,000.0)
Typical Accounts:$Purchase
(92,495,000,000.0)
short-term investments;
$
(68,045,000,000.0)
Investment in common stock equity; Marketa
t + Issuance of Capital
$
Stock
(5,223,000,000.0)
+ Repayment $of Long-Term
(2,364,000,000.0)
Debt + Repurchase
$
(41,078,000,000.0)
Capital Stock + Payment of Cash Dividen
27,000,000.0
(7,000,000.0)
2006
2007
2008
6/30/2006
6/30/2007
6/30/2008
$
44,282,000,000.0
$
44,282,000,000.0
$
$
6,747,000,000.0
$
7,650,000,000.0
ed and is left as zero.
$
37,535,000,000.0
$
$
$
$
$
51,122,000,000.0
51,122,000,000.0
9,253,000,000.0
10,693,000,000.0
$
$
$
$
$
60,420,000,000.0
60,420,000,000.0
9,542,000,000.0
11,598,000,000.0
41,869,000,000.0
50,878,000,000.0
$
$
$
$
$
6,584,000,000.0
13,576,000,000.0
17,375,000,000.0
16,472,000,000.0
$
$
$
$
$
7,121,000,000.0
14,784,000,000.0
19,964,000,000.0
18,524,000,000.0
$
$
$
$
$
8,164,000,000.0
18,166,000,000.0
24,548,000,000.0
22,492,000,000.0
$
$
$
$
$
903,000,000.0
16,472,000,000.0
$
$
$
$
$
1,440,000,000.0
18,524,000,000.0
$
$
$
$
$
2,056,000,000.0
22,492,000,000.0
1,319,000,000.0
888,000,000.0
$
$
$
1,790,000,000.0
-
$
$
$
292,000,000.0
-
$
$
$
434,000,000.0
-
$
$
$
$
$
18,262,000,000.0
5,663,000,000.0
18,262,000,000.0
$
$
$
$
$
20,101,000,000.0
6,036,000,000.0
20,101,000,000.0
$
$
$
$
$
23,814,000,000.0
6,133,000,000.0
23,814,000,000.0
$
$
$
$
12,599,000,000.0
12,599,000,000.0
-
$
$
$
$
14,065,000,000.0
14,065,000,000.0
-
$
$
$
$
17,681,000,000.0
17,681,000,000.0
-
$
$
$
$
$
$
$
$
$
$
$
$
12,599,000,000.0
12,599,000,000.0
12,599,000,000.0
$
$
$
14,065,000,000.0
14,065,000,000.0
14,065,000,000.0
$
$
$
17,681,000,000.0
17,681,000,000.0
17,681,000,000.0
$
$
$
$
$
1.21
1.20
0.34
$
$
$
$
$
1.44
1.42
0.39
$
$
$
$
$
1.90
1.87
0.43
10,438,000,000.0
10,531,000,000.0
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
6,714,000,000.0
27,447,000,000.0
9,316,000,000.0
9,316,000,000.0
465,000,000.0
1,013,000,000.0
1,478,000,000.0
1,940,000,000.0
2,115,000,000.0
49,010,000,000.0
362,000,000.0
3,146,000,000.0
3,715,000,000.0
7,223,000,000.0
7,223,000,000.0
4,179,000,000.0
9,742,000,000.0
9,886,000,000.0
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
6,111,000,000.0
17,300,000,000.0
11,338,000,000.0
11,338,000,000.0
435,000,000.0
148,000,000.0
544,000,000.0
1,127,000,000.0
1,899,000,000.0
2,393,000,000.0
40,168,000,000.0
428,000,000.0
4,247,000,000.0
4,691,000,000.0
9,366,000,000.0
9,366,000,000.0
5,016,000,000.0
9,328,000,000.0
9,470,000,000.0
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
10,339,000,000.0
13,323,000,000.0
13,589,000,000.0
13,589,000,000.0
417,000,000.0
31,000,000.0
537,000,000.0
985,000,000.0
2,017,000,000.0
2,989,000,000.0
43,242,000,000.0
518,000,000.0
6,030,000,000.0
5,996,000,000.0
12,544,000,000.0
12,544,000,000.0
6,302,000,000.0
$
$
$
$
$
3,044,000,000.0
539,000,000.0
3,866,000,000.0
2,611,000,000.0
10,527,000,000.0
$
$
$
$
$
4,350,000,000.0
878,000,000.0
4,760,000,000.0
1,389,000,000.0
11,626,000,000.0
$
$
$
$
$
6,242,000,000.0
1,973,000,000.0
12,108,000,000.0
949,000,000.0
8,279,000,000.0
20,587,000,000.0
23,003,000,000.0
29,551,000,000.0
69,597,000,000.0
63,171,000,000.0
72,793,000,000.0
2,909,000,000.0
3,247,000,000.0
4,034,000,000.0
1,938,000,000.0
2,325,000,000.0
2,934,000,000.0
9,138,000,000.0
10,779,000,000.0
13,397,000,000.0
1,557,000,000.0
6,900,000,000.0
7,403,000,000.0
9,521,000,000.0
22,442,000,000.0
23,754,000,000.0
29,886,000,000.0
7,051,000,000.0
8,320,000,000.0
6,621,000,000.0
7,051,000,000.0
8,320,000,000.0
6,621,000,000.0
29,493,000,000.0
32,074,000,000.0
36,507,000,000.0
$
$
$
$
$
$
$
40,104,000,000.0
59,005,000,000.0
-
$
$
$
31,097,000,000.0
-
36,286,000,000.0
62,849,000,000.0
60,557,000,000.0
149,000,000.0
(20,130,000,000.0) $
-
(31,114,000,000.0) $
-
(26,563,000,000.0)
1,229,000,000.0
1,505,000,000.0
40,104,000,000.0
31,097,000,000.0
36,286,000,000.0
40,104,000,000.0
31,097,000,000.0
36,286,000,000.0
69,597,000,000.0
63,171,000,000.0
72,793,000,000.0
26,568,000,000.0
16,414,000,000.0
13,356,000,000.0
8,632,000,000.0
10,577,000,000.0
6,362,000,000.0
40,104,000,000.0
31,097,000,000.0
36,286,000,000.0
13,502,000,000.0
15,505,000,000.0
19,737,000,000.0
12,599,000,000.0
14,065,000,000.0
17,681,000,000.0
903,000,000.0
1,440,000,000.0
2,056,000,000.0
219,000,000.0
1,454,000,000.0
$
$
(2,071,000,000.0) $
421,000,000.0
(292,000,000.0) $
-
(1,764,000,000.0) $
935,000,000.0
(572,000,000.0)
(1,569,000,000.0)
$
$
$
(1,405,000,000.0) $
-
(145,000,000.0) $
232,000,000.0
-
$
$
(552,000,000.0) $
153,000,000.0
(748,000,000.0)
1,224,000,000.0
1,123,000,000.0
1,626,000,000.0
3,123,000,000.0
3,947,000,000.0
14,404,000,000.0
17,796,000,000.0
21,612,000,000.0
$
$
$
$
$
14,404,000,000.0
3,877,000,000.0
-
$
$
$
$
$
17,796,000,000.0
4,736,000,000.0
-
$
$
$
$
$
(271,000,000.0)
21,612,000,000.0
2,597,000,000.0
-
(1,578,000,000.0) $
(2,264,000,000.0) $
(3,182,000,000.0)
(649,000,000.0) $
(1,150,000,000.0) $
(8,053,000,000.0)
$
$
$
$
$
$
$
$
(51,117,000,000.0) $
3,117,000,000.0
8,003,000,000.0
2,101,000,000.0
-
$
$
$
$
$
$
(36,308,000,000.0) $
(20,954,000,000.0)
(376,000,000.0) $
(127,000,000.0)
6,089,000,000.0
6,782,000,000.0
-
$
$
$
$
$
(4,587,000,000.0)
3,494,000,000.0
-
(19,207,000,000.0) $
(27,575,000,000.0) $
(12,533,000,000.0)
(3,545,000,000.0) $
(3,805,000,000.0) $
(4,015,000,000.0)
89,000,000.0
54,000,000.0
$
$
$
$
(20,562,000,000.0) $
$
$
(24,544,000,000.0) $
56,000,000.0
120,000,000.0
(12,934,000,000.0)
18,000,000.0
137,000,000.0
1,863,000,000.0
(603,000,000.0) $
4,228,000,000.0
4,851,000,000.0
6,714,000,000.0
6,111,000,000.0
6,714,000,000.0
6,111,000,000.0
10,339,000,000.0
14,552,000,000.0
19,776,000,000.0
24,492,000,000.0
29,730,000,000.0
31,346,000,000.0
35,928,000,000.0
2009
2010
2011
6/30/2009
6/30/2010
6/30/2011
$
$
$
$
$
58,437,000,000.0
58,437,000,000.0
9,593,000,000.0
12,155,000,000.0
$
$
$
$
$
62,484,000,000.0
62,484,000,000.0
9,722,000,000.0
12,395,000,000.0
$
$
$
$
$
69,943,000,000.0
69,943,000,000.0
12,811,000,000.0
15,577,000,000.0
48,844,000,000.0
52,762,000,000.0
57,132,000,000.0
$
$
$
$
$
9,010,000,000.0
16,909,000,000.0
22,925,000,000.0
20,363,000,000.0
$
$
$
$
$
8,714,000,000.0
17,277,000,000.0
26,771,000,000.0
24,098,000,000.0
$
$
$
$
$
9,043,000,000.0
18,162,000,000.0
29,927,000,000.0
27,161,000,000.0
$
$
$
$
$
2,562,000,000.0
20,363,000,000.0
$
$
$
$
$
2,673,000,000.0
24,098,000,000.0
$
$
$
$
$
2,766,000,000.0
27,161,000,000.0
706,000,000.0
843,000,000.0
900,000,000.0
$
$
$
(1,248,000,000.0) $
$
$
223,000,000.0
-
$
$
$
305,000,000.0
-
$
$
$
$
$
19,821,000,000.0
5,252,000,000.0
19,821,000,000.0
$
$
$
$
$
151,000,000.0
25,013,000,000.0
6,253,000,000.0
25,013,000,000.0
$
$
$
$
$
295,000,000.0
28,071,000,000.0
4,921,000,000.0
28,071,000,000.0
$
$
$
$
14,569,000,000.0
14,569,000,000.0
-
$
$
$
$
18,760,000,000.0
18,760,000,000.0
-
$
$
$
$
23,150,000,000.0
23,150,000,000.0
-
$
$
$
$
$
$
$
$
$
$
$
$
14,569,000,000.0
14,569,000,000.0
14,569,000,000.0
$
$
$
18,760,000,000.0
18,760,000,000.0
18,760,000,000.0
$
$
$
23,150,000,000.0
23,150,000,000.0
23,150,000,000.0
$
$
$
$
$
1.63
1.62
0.50
$
$
$
$
$
2.13
2.10
0.52
$
$
$
$
$
2.73
2.69
0.61
8,945,000,000.0
8,996,000,000.0
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
6,076,000,000.0
25,371,000,000.0
11,192,000,000.0
11,192,000,000.0
170,000,000.0
45,000,000.0
502,000,000.0
717,000,000.0
2,213,000,000.0
3,711,000,000.0
49,280,000,000.0
526,000,000.0
7,824,000,000.0
6,732,000,000.0
15,082,000,000.0
15,082,000,000.0
7,547,000,000.0
8,813,000,000.0
8,927,000,000.0
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
5,505,000,000.0
31,283,000,000.0
13,014,000,000.0
13,014,000,000.0
172,000,000.0
16,000,000.0
552,000,000.0
740,000,000.0
2,184,000,000.0
2,950,000,000.0
55,676,000,000.0
526,000,000.0
8,187,000,000.0
7,546,000,000.0
16,259,000,000.0
16,259,000,000.0
8,629,000,000.0
8,490,000,000.0
8,593,000,000.0
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
9,610,000,000.0
43,162,000,000.0
14,987,000,000.0
14,987,000,000.0
232,000,000.0
56,000,000.0
1,084,000,000.0
1,372,000,000.0
2,467,000,000.0
3,320,000,000.0
74,918,000,000.0
533,000,000.0
8,866,000,000.0
8,592,000,000.0
17,991,000,000.0
17,991,000,000.0
9,829,000,000.0
$
$
$
$
$
7,535,000,000.0
1,759,000,000.0
12,503,000,000.0
279,000,000.0
6,532,000,000.0
$
$
$
$
$
7,630,000,000.0
1,158,000,000.0
12,394,000,000.0
9,255,000,000.0
$
$
$
$
$
8,162,000,000.0
744,000,000.0
12,581,000,000.0
12,299,000,000.0
28,608,000,000.0
30,437,000,000.0
33,786,000,000.0
77,888,000,000.0
86,113,000,000.0
108,704,000,000.0
5,008,000,000.0
4,207,000,000.0
5,405,000,000.0
$
$
$
2,000,000,000.0
-
$
$
$
1,000,000,000.0
-
3,156,000,000.0
3,283,000,000.0
3,575,000,000.0
13,003,000,000.0
13,652,000,000.0
15,722,000,000.0
3,867,000,000.0
4,005,000,000.0
4,072,000,000.0
27,034,000,000.0
26,147,000,000.0
28,774,000,000.0
3,746,000,000.0
4,939,000,000.0
11,921,000,000.0
229,000,000.0
1,456,000,000.0
8,623,000,000.0
9,470,000,000.0
7,550,000,000.0
11,296,000,000.0
13,791,000,000.0
22,847,000,000.0
38,330,000,000.0
39,938,000,000.0
51,621,000,000.0
39,558,000,000.0
46,175,000,000.0
57,083,000,000.0
62,382,000,000.0
62,856,000,000.0
63,415,000,000.0
$
$
(23,793,000,000.0) $
-
(16,681,000,000.0) $
(6,332,000,000.0)
969,000,000.0
43,304,000,000.0
51,114,000,000.0
69,004,000,000.0
39,558,000,000.0
46,175,000,000.0
57,083,000,000.0
77,888,000,000.0
86,113,000,000.0
108,704,000,000.0
22,246,000,000.0
29,529,000,000.0
46,144,000,000.0
10,582,000,000.0
17,273,000,000.0
19,388,000,000.0
43,304,000,000.0
51,114,000,000.0
69,004,000,000.0
17,131,000,000.0
21,433,000,000.0
25,916,000,000.0
14,569,000,000.0
18,760,000,000.0
23,150,000,000.0
2,562,000,000.0
2,673,000,000.0
2,766,000,000.0
762,000,000.0
(220,000,000.0) $
683,000,000.0
(208,000,000.0) $
$
$
2,215,000,000.0
$
$
(2,238,000,000.0) $
$
$
$
(422,000,000.0) $
-
(3,371,000,000.0) $
420,000,000.0
-
$
$
2,000,000.0
(362,000,000.0)
(1,451,000,000.0)
(561,000,000.0)
(1,259,000,000.0)
58,000,000.0
1,295,000,000.0
(1,146,000,000.0)
1,400,000,000.0
1,184,000,000.0
1,356,000,000.0
639,000,000.0
2,407,000,000.0
4,441,000,000.0
19,037,000,000.0
24,073,000,000.0
26,994,000,000.0
$
$
$
$
$
19,037,000,000.0
25,997,000,000.0
-
$
$
$
$
$
24,073,000,000.0
22,578,000,000.0
-
$
$
$
$
$
26,994,000,000.0
22,777,000,000.0
-
(3,119,000,000.0) $
(1,977,000,000.0) $
(2,355,000,000.0)
(868,000,000.0) $
(245,000,000.0) $
(71,000,000.0)
(37,780,000,000.0) $
(30,168,000,000.0) $
(35,993,000,000.0)
(15,770,000,000.0) $
(1,502,000,000.0) $
-
(11,314,000,000.0) $
1,026,000,000.0
(14,616,000,000.0)
5,974,000,000.0
4,167,000,000.0
6,774,000,000.0
631,000,000.0
2,311,000,000.0
2,422,000,000.0
(228,000,000.0) $
(2,986,000,000.0) $
(814,000,000.0)
(9,353,000,000.0) $
(11,269,000,000.0) $
(11,555,000,000.0)
(4,468,000,000.0) $
(4,578,000,000.0) $
(5,180,000,000.0)
(19,000,000.0) $
(936,000,000.0) $
(23,000,000.0)
(7,463,000,000.0) $
(13,291,000,000.0) $
(8,376,000,000.0)
(67,000,000.0) $
(39,000,000.0) $
103,000,000.0
(4,263,000,000.0) $
(571,000,000.0) $
4,105,000,000.0
10,339,000,000.0
6,076,000,000.0
5,505,000,000.0
6,076,000,000.0
5,505,000,000.0
9,610,000,000.0
25,385,000,000.0
26,311,000.0
31,935,000,000.0
33,052,000,000.0
36,173,000.0
38,008,000,000.0
2012
Q2
Q3
6/30/2012
12/31/2011
3/31/2012
$
$
$
$
$
73,723,000,000.0
73,723,000,000.0
14,563,000,000.0
17,530,000,000.0
$
$
$
$
$
20,885,000,000.0
20,885,000,000.0
4,960,000,000.0
5,638,000,000.0
$
$
$
$
$
17,407,000,000.0
17,407,000,000.0
3,186,000,000.0
3,952,000,000.0
59,160,000,000.0
15,925,000,000.0
14,221,000,000.0
$
$
$
$
$
9,811,000,000.0
18,426,000,000.0
30,923,000,000.0
21,763,000,000.0
$
$
$
$
$
2,371,000,000.0
4,882,000,000.0
8,672,000,000.0
7,994,000,000.0
$
$
$
$
$
2,517,000,000.0
4,564,000,000.0
7,140,000,000.0
6,374,000,000.0
$
$
$
$
$
2,967,000,000.0
27,956,000,000.0
$
$
$
$
$
678,000,000.0
7,994,000,000.0
$
$
$
$
$
766,000,000.0
6,374,000,000.0
800,000,000.0
182,000,000.0
180,000,000.0
$
$
$
84,000,000.0 $
(6,193,000,000.0) $
(6,193,000,000.0) $
158,000,000.0
-
$
$
$
(96,000,000.0)
-
$
$
$
$
$
380,000,000.0
22,267,000,000.0
5,289,000,000.0
22,267,000,000.0
$
$
$
$
$
95,000,000.0
8,239,000,000.0
1,615,000,000.0
8,239,000,000.0
$
$
$
$
$
95,000,000.0
6,363,000,000.0
1,255,000,000.0
6,363,000,000.0
$
$
$
$
16,978,000,000.0
16,978,000,000.0
-
$
$
$
$
6,624,000,000.0
6,624,000,000.0
-
$
$
$
$
5,108,000,000.0
5,108,000,000.0
-
$
$
$
$
$
$
$
$
$
$
$
$
16,978,000,000.0
23,171,000,000.0
16,978,000,000.0
$
$
$
6,624,000,000.0
6,624,000,000.0
6,624,000,000.0
$
$
$
5,108,000,000.0
5,108,000,000.0
5,108,000,000.0
$
$
$
$
$
2.02
2.00
0.76
$
$
$
$
$
0.79
0.78
0.20
$
$
$
$
$
0.61
0.60
0.20
8,396,000,000.0
8,506,000,000.0
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
6,938,000,000.0
56,102,000,000.0
15,780,000,000.0
15,780,000,000.0
210,000,000.0
96,000,000.0
831,000,000.0
1,137,000,000.0
2,035,000,000.0
3,092,000,000.0
85,084,000,000.0
528,000,000.0
9,318,000,000.0
9,385,000,000.0
19,231,000,000.0
19,231,000,000.0
10,962,000,000.0
8,402,000,000.0
8,465,000,000.0
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
10,610,000,000.0
41,126,000,000.0
13,643,000,000.0
13,643,000,000.0
243,000,000.0
81,000,000.0
1,027,000,000.0
1,351,000,000.0
2,169,000,000.0
3,614,000,000.0
72,513,000,000.0
18,556,000,000.0
18,556,000,000.0
18,556,000,000.0
10,546,000,000.0
8,401,000,000.0
8,498,000,000.0
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
6,388,000,000.0
53,141,000,000.0
10,961,000,000.0
10,961,000,000.0
233,000,000.0
73,000,000.0
1,106,000,000.0
1,412,000,000.0
2,350,000,000.0
2,608,000,000.0
76,860,000,000.0
19,177,000,000.0
19,177,000,000.0
19,177,000,000.0
10,952,000,000.0
$
$
$
$
$
8,269,000,000.0
3,170,000,000.0
13,452,000,000.0
11,296,000,000.0
$
$
$
$
$
8,010,000,000.0
2,581,000,000.0
19,670,000,000.0
9,469,000,000.0
$
$
$
$
$
8,225,000,000.0
2,756,000,000.0
19,698,000,000.0
10,471,000,000.0
36,187,000,000.0
39,730,000,000.0
41,150,000,000.0
121,271,000,000.0
112,243,000,000.0
118,010,000,000.0
4,989,000,000.0
4,733,000,000.0
5,000,000,000.0
$
$
$
1,231,000,000.0
-
3,875,000,000.0
2,677,000,000.0
3,272,000,000.0
18,653,000,000.0
13,985,000,000.0
13,929,000,000.0
3,940,000,000.0
3,978,000,000.0
3,969,000,000.0
32,688,000,000.0
25,373,000,000.0
26,170,000,000.0
10,713,000,000.0
11,932,000,000.0
11,938,000,000.0
1,893,000,000.0
1,082,000,000.0
1,456,000,000.0
9,614,000,000.0
9,735,000,000.0
9,787,000,000.0
22,220,000,000.0
22,749,000,000.0
23,181,000,000.0
54,908,000,000.0
48,122,000,000.0
49,351,000,000.0
66,363,000,000.0
64,121,000,000.0
68,659,000,000.0
65,797,000,000.0
63,902,000,000.0
65,273,000,000.0
566,000,000.0
219,000,000.0
3,386,000,000.0
77,076,000,000.0
76,053,000,000.0
80,597,000,000.0
66,363,000,000.0
64,121,000,000.0
68,659,000,000.0
121,271,000,000.0
112,243,000,000.0
118,010,000,000.0
52,396,000,000.0
47,140,000,000.0
50,690,000,000.0
12,824,000,000.0
895,000,000.0
7,973,000,000.0
77,076,000,000.0
76,053,000,000.0
80,597,000,000.0
19,945,000,000.0
26,281,000,000.0
26,203,000,000.0
16,978,000,000.0
12,362,000,000.0
17,470,000,000.0
2,967,000,000.0
1,404,000,000.0
2,170,000,000.0
$
$
$
954,000,000.0
(200,000,000.0) $
-
(1,156,000,000.0) $
184,000,000.0
$
$
$
416,000,000.0
(142,000,000.0) $
1,081,000,000.0
$
$
(29,000,000.0) $
-
3,851,000,000.0
(79,000,000.0)
-
493,000,000.0
(31,000,000.0) $
(266,000,000.0) $
(380,000,000.0)
410,000,000.0
(599,000,000.0) $
(107,000,000.0)
(74,000,000.0) $
11,101,000,000.0
31,626,000,000.0
$
$
$
$
$
31,626,000,000.0
45,275,000,000.0
-
$
$
$
$
$
231,000,000.0
(74,000,000.0)
865,000,000.0
282,000,000.0
(968,000,000.0) $
14,355,000,000.0
14,355,000,000.0
24,257,000,000.0
-
$
$
$
$
$
$
938,000,000.0
406,000,000.0
(528,000,000.0)
23,949,000,000.0
23,949,000,000.0
36,439,000,000.0
-
(2,305,000,000.0) $
(934,000,000.0) $
(1,683,000,000.0)
(10,112,000,000.0) $
(9,502,000,000.0) $
(9,586,000,000.0)
(57,250,000,000.0) $
(21,346,000,000.0) $
(45,297,000,000.0)
$
$
$
$
$
$
$
(394,000,000.0) $
-
(24,786,000,000.0) $
1,913,000,000.0
-
$
$
$
(358,000,000.0) $
-
(7,883,000,000.0) $
544,000,000.0
-
$
$
$
3,000,000.0
(20,124,000,000.0)
1,635,000,000.0
-
(5,029,000,000.0) $
(2,976,000,000.0) $
(3,999,000,000.0)
(6,385,000,000.0) $
(3,024,000,000.0) $
(4,707,000,000.0)
93,000,000.0
74,000,000.0
$
$
$
$
84,000,000.0
-
(9,408,000,000.0) $
(5,382,000,000.0) $
(6,987,000,000.0)
(104,000,000.0) $
(90,000,000.0) $
(60,000,000.0)
(2,672,000,000.0) $
1,000,000,000.0
(3,222,000,000.0)
9,610,000,000.0
9,610,000,000.0
9,610,000,000.0
6,938,000,000.0
10,610,000,000.0
6,388,000,000.0
34,877,000,000.0
38,846,000,000.0
Q4
Q1
Q2
6/30/2012
9/30/2012
12/31/2012
$
$
$
$
$
18,059,000,000.0
18,059,000,000.0
3,366,000,000.0
4,163,000,000.0
$
$
$
$
$
16,008,000,000.0
16,008,000,000.0
3,458,000,000.0
4,168,000,000.0
$
$
$
$
$
21,456,000,000.0
21,456,000,000.0
4,683,000,000.0
5,692,000,000.0
14,693,000,000.0
12,550,000,000.0
16,773,000,000.0
$
$
$
$
$
2,594,000,000.0
4,917,000,000.0
7,182,000,000.0
192,000,000.0
$
$
$
$
$
2,460,000,000.0
4,072,000,000.0
6,018,000,000.0
5,308,000,000.0
$
$
$
$
$
2,528,000,000.0
5,465,000,000.0
8,780,000,000.0
7,771,000,000.0
$
$
$
$
$
797,000,000.0
6,385,000,000.0
$
$
$
$
$
710,000,000.0
5,308,000,000.0
$
$
$
$
$
1,009,000,000.0
7,771,000,000.0
227,000,000.0
159,000,000.0
166,000,000.0
36,000,000.0 $
(6,193,000,000.0) $
(6,193,000,000.0) $
162,000,000.0
-
$
$
$
(62,000,000.0)
-
$
$
$
$
$
$
$
$
96,000,000.0
359,000,000.0
851,000,000.0
359,000,000.0
$
$
$
$
$
95,000,000.0
5,534,000,000.0
1,068,000,000.0
5,534,000,000.0
$
$
$
$
$
105,000,000.0
7,770,000,000.0
1,393,000,000.0
7,770,000,000.0
$
$
$
$
(492,000,000.0)
(492,000,000.0)
-
$
$
$
$
4,466,000,000.0
4,466,000,000.0
-
$
$
$
$
6,377,000,000.0
6,377,000,000.0
-
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
(492,000,000.0) $
5,701,000,000.0 $
(492,000,000.0) $
(0.06)
(0.05)
0.20
$
$
$
$
$
8,396,000,000.0
8,506,000,000.0
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
6,938,000,000.0
56,102,000,000.0
15,780,000,000.0
15,780,000,000.0
210,000,000.0
96,000,000.0
831,000,000.0
1,137,000,000.0
2,035,000,000.0
3,092,000,000.0
85,084,000,000.0
528,000,000.0
9,318,000,000.0
9,385,000,000.0
19,231,000,000.0
19,231,000,000.0
10,962,000,000.0
4,466,000,000.0
4,466,000,000.0
4,466,000,000.0
$
$
$
6,377,000,000.0
6,377,000,000.0
6,377,000,000.0
0.53
0.53
0.20
$
$
$
$
$
0.76
0.76
0.23
8,396,000,000.0
8,494,000,000.0
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
5,036,000,000.0
61,608,000,000.0
9,871,000,000.0
9,871,000,000.0
461,000,000.0
48,000,000.0
1,115,000,000.0
1,624,000,000.0
2,052,000,000.0
3,860,000,000.0
84,051,000,000.0
19,730,000,000.0
19,730,000,000.0
19,730,000,000.0
11,401,000,000.0
8,393,000,000.0
8,444,000,000.0
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
6,017,000,000.0
62,295,000,000.0
14,317,000,000.0
14,317,000,000.0
646,000,000.0
76,000,000.0
939,000,000.0
1,661,000,000.0
1,983,000,000.0
3,301,000,000.0
89,574,000,000.0
20,471,000,000.0
20,471,000,000.0
20,471,000,000.0
11,773,000,000.0
$
$
$
$
$
8,269,000,000.0
3,170,000,000.0
13,452,000,000.0
11,296,000,000.0
$
$
$
$
$
8,329,000,000.0
3,423,000,000.0
14,466,000,000.0
11,607,000,000.0
$
$
$
$
$
8,698,000,000.0
3,341,000,000.0
14,727,000,000.0
12,343,000,000.0
36,187,000,000.0
37,825,000,000.0
39,109,000,000.0
121,271,000,000.0
121,876,000,000.0
128,683,000,000.0
4,989,000,000.0
4,046,000,000.0
4,377,000,000.0
$
$
$
1,231,000,000.0
-
$
$
$
2,236,000,000.0
-
$
$
$
2,241,000,000.0
-
3,875,000,000.0
2,666,000,000.0
2,942,000,000.0
18,653,000,000.0
18,295,000,000.0
18,354,000,000.0
3,940,000,000.0
4,159,000,000.0
3,996,000,000.0
32,688,000,000.0
31,402,000,000.0
31,910,000,000.0
10,713,000,000.0
9,714,000,000.0
11,947,000,000.0
1,893,000,000.0
2,209,000,000.0
2,394,000,000.0
9,614,000,000.0
9,715,000,000.0
9,856,000,000.0
22,220,000,000.0
21,638,000,000.0
24,197,000,000.0
54,908,000,000.0
53,040,000,000.0
56,107,000,000.0
66,363,000,000.0
68,836,000,000.0
72,576,000,000.0
65,797,000,000.0
66,084,000,000.0
66,334,000,000.0
566,000,000.0
932,000,000.0
-
$
$
4,236,000,000.0
1,820,000,000.0
2,006,000,000.0
77,076,000,000.0
78,550,000,000.0
84,523,000,000.0
66,363,000,000.0
68,836,000,000.0
72,576,000,000.0
121,271,000,000.0
121,876,000,000.0
128,683,000,000.0
52,396,000,000.0
52,649,000,000.0
57,664,000,000.0
12,824,000,000.0
5,060,000,000.0
6,666,000,000.0
77,076,000,000.0
78,550,000,000.0
84,523,000,000.0
19,945,000,000.0
18,657,000,000.0
18,741,000,000.0
16,978,000,000.0
4,466,000,000.0
10,843,000,000.0
2,967,000,000.0
710,000,000.0
1,719,000,000.0
$
$
$
954,000,000.0
38,000,000.0
178,000,000.0
(200,000,000.0) $
11,000,000.0
33,000,000.0
(1,156,000,000.0) $
184,000,000.0
$
$
6,156,000,000.0
$
$
(473,000,000.0) $
-
1,668,000,000.0
(506,000,000.0)
-
493,000,000.0
(385,000,000.0) $
(235,000,000.0)
(31,000,000.0) $
(567,000,000.0) $
118,000,000.0
410,000,000.0
(1,287,000,000.0) $
(1,119,000,000.0)
(74,000,000.0) $
(50,000,000.0) $
(148,000,000.0)
(135,000,000.0) $
713,000,000.0
11,101,000,000.0
31,626,000,000.0
$
$
$
$
$
31,626,000,000.0
45,275,000,000.0
-
$
$
$
$
$
8,484,000,000.0
8,484,000,000.0
14,566,000,000.0
-
$
$
$
$
$
$
13,264,000,000.0
13,264,000,000.0
23,681,000,000.0
-
(2,305,000,000.0) $
(603,000,000.0) $
(1,533,000,000.0)
(10,112,000,000.0) $
(1,145,000,000.0) $
(1,456,000,000.0)
(57,250,000,000.0) $
(20,138,000,000.0) $
(30,212,000,000.0)
$
$
$
$
$
$
$
(394,000,000.0) $
-
(24,786,000,000.0) $
1,913,000,000.0
-
$
$
$
(399,000,000.0) $
-
(7,719,000,000.0) $
417,000,000.0
-
(792,000,000.0)
(10,312,000,000.0)
2,232,000,000.0
562,000,000.0
(5,029,000,000.0) $
(1,632,000,000.0) $
(3,290,000,000.0)
(6,385,000,000.0) $
(1,676,000,000.0) $
(3,609,000,000.0)
93,000,000.0
177,000,000.0
$
$
(9,408,000,000.0) $
(104,000,000.0) $
(2,672,000,000.0) $
$
$
(2,714,000,000.0) $
47,000,000.0
(1,902,000,000.0) $
170,000,000.0
(3,935,000,000.0)
62,000,000.0
(921,000,000.0)
9,610,000,000.0
6,938,000,000.0
6,938,000,000.0
6,938,000,000.0
5,036,000,000.0
6,017,000,000.0
TTM
$
$
$
$
$
$
$
72,930,000,000.0
72,930,000,000.0
14,693,000,000.0
17,975,000,000.0
54,955,000,000.0
$
$
$
10,099,000,000.0
19,018,000,000.0
-
$
$
$
$
$
$
$
19,645,000,000.0
3,282,000,000.0
25,838,000,000.0
732,000,000.0
$
$
$
$
$
$
$
$
$
40,000,000.0
(6,193,000,000.0)
(6,193,000,000.0)
391,000,000.0
20,026,000,000.0
4,567,000,000.0
20,026,000,000.0
$
$
15,459,000,000.0
-
15,459,000,000.0
$
$
$
$
$
1.84
1.84
0.83
8,390.0
8,376.3
8,444,000,000.0
$
$
$
$
6,017,000,000.0
62,295,000,000.0
14,317,000,000.0
$
$
$
$
$
$
$
14,317,000,000.0
646,000,000.0
76,000,000.0
939,000,000.0
-
$
$
$
$
$
$
$
$
$
$
$
$
1,661,000,000.0
1,983,000,000.0
3,301,000,000.0
89,574,000,000.0
20,471,000,000.0
20,471,000,000.0
20,471,000,000.0
$
$
8,698,000,000.0
3,341,000,000.0
12,343,000,000.0
39,109,000,000.0
128,683,000,000.0
4,377,000,000.0
$
$
$
2,241,000,000.0
-
2,942,000,000.0
18,354,000,000.0
3,996,000,000.0
31,910,000,000.0
11,947,000,000.0
2,394,000,000.0
9,856,000,000.0
$
$
$
24,197,000,000.0
-
72,576,000,000.0
4,236,000,000.0
84,523,000,000.0
72,576,000,000.0
128,683,000,000.0
57,664,000,000.0
84,523,000,000.0
18,741,000,000.0
TTM
15,459,000,000.0
3,282,000,000.0
716,000,000.0
(25,000,000.0)
(569,000,000.0)
(293,000,000.0)
(607,000,000.0)
353,000,000.0
(110,000,000.0)
(453,000,000.0)
12,782,000,000.0
30,535,000,000.0
$
$
$
$
$
30,535,000,000.0
44,699,000,000.0
-
(2,904,000,000.0)
(2,066,000,000.0)
(66,116,000,000.0)
$
$
$
(828,000,000.0)
-
(27,215,000,000.0)
2,232,000,000.0
1,931,000,000.0
(5,343,000,000.0)
(6,970,000,000.0)
$
$
$
189,000,000.0
(7,961,000,000.0)
48,000,000.0
(4,593,000,000.0)
6,938,000,000.0
2,345,000,000.0