 |
|
 | | Income Statement | As originally reported | | | | Revenue (from 1999 to 2008) $Mil | Fiscal year-end: 9 | | |
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | | |  | 1999 |  |  | 2000 |  |  | 2001 |  |  | 2002 |  |  | 2003 |  |  | 2004 |  |  | 2005 |  |  | 2006 |  |  | 2007 |  |  | 2008 |  |  | TTM |  | | Revenue |  | 1,131.3 |  |  | 1,555.4 |  |  | 2,233.5 |  |  | 1,865.8 |  |  | 2,142.9 |  |  | 2,601.0 |  |  | 3,243.2 |  |  | 4,367.9 |  |  | 4,802.4 |  |  | 5,426.3 |  |  | 4,802.9 |  | | COGS |  | 970.3 |  |  | 1,210.3 |  |  | 1,519.7 |  |  | 1,435.5 |  |  | 1,665.6 |  |  | 1,951.0 |  |  | 2,334.2 |  |  | 2,895.8 |  |  | 3,332.6 |  |  | 4,161.1 |  |  | 3,924.4 |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Gross Profit |  | 161.1 |  |  | 345.1 |  |  | 713.8 |  |  | 430.3 |  |  | 477.3 |  |  | 650.0 |  |  | 909.0 |  |  | 1,472.1 |  |  | 1,469.8 |  |  | 1,265.1 |  |  | 878.5 |  |
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | | Operating Expenses $Mil | | |  | 1999 |  |  | 2000 |  |  | 2001 |  |  | 2002 |  |  | 2003 |  |  | 2004 |  |  | 2005 |  |  | 2006 |  |  | 2007 |  |  | 2008 |  |  | TTM |  | | SG&A |  | 99.3 |  |  | 109.3 |  |  | 129.6 |  |  | 130.7 |  |  | 143.1 |  |  | 161.1 |  |  | 203.5 |  |  | 235.3 |  |  | 251.4 |  |  | 281.9 |  |  | 297.9 |  | | R&D |  | 23.3 |  |  | 27.1 |  |  | 34.3 |  |  | 36.5 |  |  | 40.8 |  |  | 47.3 |  |  | 54.2 |  |  | 63.9 |  |  | 67.5 |  |  | 72.0 |  |  | 67.5 |  | | Other |  | 53.2 |  |  | 13.5 |  |  | 13.7 |  |  | (NaN) |  |  | 0.2 |  |  | 3.2 |  |  | 14.2 |  |  | 1.2 |  |  | 0.3 |  |  | 4.1 |  |  | 16.0 |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Operating Income |  | (14.8) |  |  | 195.2 |  |  | 536.2 |  |  | 263.1 |  |  | 293.2 |  |  | 438.4 |  |  | 637.1 |  |  | 1,171.7 |  |  | 1,150.5 |  |  | 907.1 |  |  | 497.2 |  |
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | | Other Income and Expense $Mil | | |  | 1999 |  |  | 2000 |  |  | 2001 |  |  | 2002 |  |  | 2003 |  |  | 2004 |  |  | 2005 |  |  | 2006 |  |  | 2007 |  |  | 2008 |  |  | TTM |  | | Net Int Inc & Other |  | (30.1) |  |  | (20.0) |  |  | (7.0) |  |  | (10.4) |  |  | (17.6) |  |  | 82.4 |  |  | 16.3 |  |  | 0.3 |  |  | (37.7) |  |  | (39.0) |  |  | (37.6) |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Earnings Before Taxes |  | (44.9) |  |  | 175.3 |  |  | 529.2 |  |  | 252.7 |  |  | 275.7 |  |  | 520.7 |  |  | 653.4 |  |  | 1,172.1 |  |  | 1,112.9 |  |  | 868.2 |  |  | 459.6 |  | | Income Taxes |  | (15.2) |  |  | 57.3 |  |  | 179.9 |  |  | 86.2 |  |  | 87.5 |  |  | 159.7 |  |  | 200.3 |  |  | 367.5 |  |  | 359.2 |  |  | 258.8 |  |  | 131.6 |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Earnings After Taxes |  | (29.7) |  |  | 118.0 |  |  | 349.3 |  |  | 166.5 |  |  | 188.2 |  |  | 361.0 |  |  | 453.0 |  |  | 804.6 |  |  | 753.6 |  |  | 609.4 |  |  | 328.0 |  | | Acctg Changes |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  | | Disc Operations |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  | | Ext Items |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Net Income |  | (29.7) |  |  | 118.0 |  |  | 349.3 |  |  | 166.5 |  |  | 188.2 |  |  | 361.0 |  |  | 453.0 |  |  | 804.6 |  |  | 753.6 |  |  | 609.4 |  |  | 328.0 |  | | Diluted EPS, Cont Ops$ |  | (0.11) |  |  | 0.35 |  |  | 1.05 |  |  | 0.52 |  |  | 0.59 |  |  | 1.11 |  |  | 1.38 |  |  | 2.52 |  |  | 2.55 |  |  | 2.06 |  |  | 1.12 |  | | Diluted EPS$ |  | (0.11) |  |  | 0.35 |  |  | 1.05 |  |  | 0.52 |  |  | 0.59 |  |  | 1.11 |  |  | 1.38 |  |  | 2.52 |  |  | 2.55 |  |  | 2.06 |  |  | 1.12 |  | | Shares |  | 283 |  |  | 337 |  |  | 334 |  |  | 321 |  |  | 322 |  |  | 326 |  |  | 329 |  |  | 318 |  |  | 295 |  |  | 295 |  |  | 294 |  |
|
|
|
|
|