 |
|
 | | Income Statement | As originally reported | | | | Revenue (from 2000 to 2009) $Mil | Fiscal year-end: 7 | | |
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | | |  | 2000 |  |  | 2001 |  |  | 2002 |  |  | 2003 |  |  | 2004 |  |  | 2005 |  |  | 2006 |  |  | 2007 |  |  | 2008 |  |  | 2009 |  |  | TTM |  | | Revenue |  | 1,093.8 |  |  | 1,261.5 |  |  | 1,358.4 |  |  | 1,650.7 |  |  | 1,867.7 |  |  | 2,037.7 |  |  | 2,342.3 |  |  | 2,673.0 |  |  | 3,071.0 |  |  | 3,182.5 |  |  | 3,182.5 |  | | COGS |  | 291.2 |  |  | 327.0 |  |  | 309.3 |  |  | 357.8 |  |  | 375.1 |  |  | 382.9 |  |  | 436.1 |  |  | 509.5 |  |  | 624.3 |  |  | 615.7 |  |  | 615.7 |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Gross Profit |  | 802.7 |  |  | 934.5 |  |  | 1,049.1 |  |  | 1,293.0 |  |  | 1,492.6 |  |  | 1,654.8 |  |  | 1,906.2 |  |  | 2,163.5 |  |  | 2,446.7 |  |  | 2,566.8 |  |  | 2,566.8 |  |
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | | Operating Expenses $Mil | | |  | 2000 |  |  | 2001 |  |  | 2002 |  |  | 2003 |  |  | 2004 |  |  | 2005 |  |  | 2006 |  |  | 2007 |  |  | 2008 |  |  | 2009 |  |  | TTM |  | | SG&A |  | 487.7 |  |  | 522.5 |  |  | 562.4 |  |  | 652.2 |  |  | 747.3 |  |  | 808.9 |  |  | 934.4 |  |  | 1,033.5 |  |  | 1,154.6 |  |  | 1,215.3 |  |  | 1,215.3 |  | | R&D |  | 170.4 |  |  | 207.3 |  |  | 205.7 |  |  | 264.7 |  |  | 281.1 |  |  | 305.2 |  |  | 399.0 |  |  | 472.5 |  |  | 605.8 |  |  | 566.2 |  |  | 566.2 |  | | Other |  | 161.5 |  |  | 248.2 |  |  | 221.9 |  |  | 32.9 |  |  | 43.9 |  |  | 16.5 |  |  | 13.3 |  |  | 20.0 |  |  | 35.5 |  |  | 103.3 |  |  | 103.3 |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Operating Income |  | (16.9) |  |  | (43.5) |  |  | 59.2 |  |  | 343.2 |  |  | 420.3 |  |  | 524.1 |  |  | 559.5 |  |  | 637.6 |  |  | 650.8 |  |  | 682.1 |  |  | 682.1 |  |
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | | Other Income and Expense $Mil | | |  | 2000 |  |  | 2001 |  |  | 2002 |  |  | 2003 |  |  | 2004 |  |  | 2005 |  |  | 2006 |  |  | 2007 |  |  | 2008 |  |  | 2009 |  |  | TTM |  | | Net Int Inc & Other |  | 529.6 |  |  | (53.0) |  |  | 25.7 |  |  | 49.6 |  |  | 32.6 |  |  | 32.0 |  |  | 50.7 |  |  | 58.8 |  |  | 47.2 |  |  | (28.6) |  |  | (28.6) |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Earnings Before Taxes |  | 512.7 |  |  | (96.5) |  |  | 84.9 |  |  | 392.8 |  |  | 452.9 |  |  | 556.1 |  |  | 610.2 |  |  | 696.4 |  |  | 698.0 |  |  | 653.4 |  |  | 653.4 |  | | Income Taxes |  | 207.2 |  |  | 0.2 |  |  | 15.2 |  |  | 129.6 |  |  | 135.9 |  |  | 181.1 |  |  | 232.1 |  |  | 251.6 |  |  | 245.6 |  |  | 205.2 |  |  | 205.2 |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Earnings After Taxes |  | 305.5 |  |  | (96.8) |  |  | 69.8 |  |  | 263.2 |  |  | 317.0 |  |  | 375.0 |  |  | 378.1 |  |  | 444.8 |  |  | 452.4 |  |  | 448.2 |  |  | 448.2 |  | | Acctg Changes |  |
---
|  |  | 14.3 |  |  | 0.0 |  |  | 0.0 |  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  | | Disc Operations |  |
---
|  |  |
---
|  |  | 70.4 |  |  | 79.8 |  |  | 0.0 |  |  | 6.6 |  |  | 39.5 |  |  | (3.5) |  |  | 26.0 |  |  | 0.0 |  |  | 0.0 |  | | Ext Items |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Net Income |  | 305.7 |  |  | (82.8) |  |  | 140.2 |  |  | 343.0 |  |  | 317.0 |  |  | 381.6 |  |  | 417.0 |  |  | 440.0 |  |  | 476.8 |  |  | 447.0 |  |  | 447.0 |  | | Diluted EPS, Cont Ops$ |  | 0.73 |  |  | (0.24) |  |  | 0.16 |  |  | 0.63 |  |  | 0.79 |  |  | 1.00 |  |  | 1.05 |  |  | 1.25 |  |  | 1.33 |  |  | 1.35 |  |  | 1.35 |  | | Diluted EPS$ |  | 0.73 |  |  | (0.20) |  |  | 0.32 |  |  | 0.82 |  |  | 0.79 |  |  | 1.02 |  |  | 1.16 |  |  | 1.24 |  |  | 1.41 |  |  | 1.35 |  |  | 1.35 |  | | Shares |  | 422 |  |  | 415 |  |  | 435 |  |  | 421 |  |  | 400 |  |  | 376 |  |  | 360 |  |  | 355 |  |  | 339 |  |  | 330 |  |  | 330 |  |
|
|
|
|
|