
The table below sets forth selected consolidated financial data for the
Company for each of the years in the five-year period ended December
31, 1999. Such data have been derived from the consolidated financial
statements of the Company. Consolidated audited financial statements
for each of the years in the three-year period ended December 31, 1999,
including the Notes thereto (collectively, the Consolidated Financial
Statements), are included elsewhere in this annual report.The following
information should be read in conjunction with Managements Discussion
and Analysis of Financial Condition and Results of Operations and the
Consolidated Financial Statements and the related notes thereto inclu-
ded elsewhere in this annual report.
|
Year Ended December 31,
(in millions, except per share data and ratio data)
|
1995(1)
|
1996(1)
|
1997(1)
|
1998(1)
|
1999(1)
|
Consolidated Statement
of Income Data:
|
|
|
|
|
|
Net sales
Other revenues
|
$3,520.7
33.7
|
$4,078.3
44.1
|
$3,969.8
49.4
|
$4,210.6
37.2
|
$5,023.1
33.2
|
Net revenues
Cost of sales(2)
|
3,554.4
(2,096.0)
|
4,122.4
(2,414.7)
|
4,019.2
(2,457.4)
|
4,247.8
(2,623.0)
|
5,056.3
(3,054.5)
|
Gross profit(2)
Operating expenses:
|
1,458.4
|
1,707.7
|
1,561.8
|
1,624.8
|
2,001.8
|
Selling, general & administrative
Research and development(3)
|
(413.2)
(440.3)
|
(421.1)
(532.3)
|
(454.3)
(610.9)
|
(488.1)
(689.8)
|
(534.2)
(836.0)
|
Restructuring costs
|
(13.0)
|
|
|
|
|
Other income and expenses(3)
|
59.1
|
45.1
|
23.2
|
76.5
|
39.9
|
Total operating expenses
|
(807.4)
|
(908.3)
|
(1,042.0)
|
(1,101.4)
|
(1,330.3)
|
Operating income
|
651.0
|
799.4
|
519.8
|
523.4
|
671.5
|
Net interest income (expense)
|
(16.8)
|
(11.2)
|
(2.6)
|
8.7
|
35.6
|
Gain on disposal of investment
|
|
7.3
|
|
|
|
Income before income taxes and
minority interests
|
634.2
|
795.5
|
517.2
|
532.1
|
707.1
|
Income tax expense
|
(108.3)
|
(171.6)
|
(113.0)
|
(120.4)
|
(157.2)
|
Income before minority interests
|
525.9
|
623.9
|
404.2
|
411.7
|
549.9
|
Minority interests
|
0.6
|
1.6
|
2.4
|
(0.6)
|
(2.6)
|
Net income
Earnings per share (basic)(1)
|
$526.5
$2.01
|
$625.5
$2.25
|
$406.6
$1.46
|
$411.1
$1.46
|
$547.3
$1.91
|
Earnings per share (diluted)(1)
|
$2.00
|
$2.25
|
$1.45
|
$1.44
|
$1.87
|
Number of shares used in calculating
earnings per share (basic)
|
261.3
|
277.4
|
278.2
|
281.7
|
286.4
|
shares used in calculating
earnings per share (diluted)
|
262.6
|
278.4
|
279.7
|
288.1
|
300.4
|
Ratio of earnings to fixed charges(4)
|
13.2
|
18.6
|
13.4
|
12.7
|
16.3
|
Consolidated Balance Sheet Data
(end of period):
|
|
|
|
|
|
Cash, cash equivalents and
marketable securities
|
$758.4
|
$556.4
|
$702.2
|
$1,100.7
|
$1,823.1
|
Working capital(5)
|
417.4
|
611.8
|
443.5
|
855.1
|
398.5
|
Total assets
|
4,486.0
|
5,005.5
|
5,445.7
|
6,434.0
|
7,930.3
|
Short-term debt (including current portion
of long-term debt)
|
492.8
|
428.2
|
424.6
|
191.2
|
123.2
|
Long-term debt
(excluding current portion)(1)
|
200.7
|
194.9
|
356.4
|
755.8
|
1,348.5
|
Shareholders equity(1)
|
2,661.7
|
3,260.0
|
3,307.4
|
4,083.3
|
4,563.9
|
Consolidated Operating Data:
|
|
|
|
|
|
Capital expenditures(6)
|
$1,001.9
|
$1,125.2
|
$1,035.4
|
$947.3
|
$1,347.5
|
Net cash provided by operating activities
|
825.1
|
980.7
|
983.8
|
1,012.5
|
1,469.3
|
Depreciation and amortization(6)
|
392.4
|
535.9
|
608.1
|
704.0
|
806.8
|
(1) All share information has been adjusted to reflect the 2-for-1 stock split effected in June 1999. Earnings per share have
been restated to reflect the adoption in 1997 of Statement of Financial Accounting Standards No.128 Earnings per share.
See Note 2.10 and Note 11 to the Consolidated Financial Statements. On September 22, 1999, the Company completed
an equity offering of 2,990,000 shares of capital stock at $74.6250 per share (1999 Share Offering). The net proceeds to
the Company in connection with the 1999 Share Offering were $216.8 million. On September 22, 1999, the Company also
completed a debt offering of $720.9 million aggregate initial principal amount of zero-coupon convertible Liquid Yield
OptionTM Notes due 2009 (the 1999 LYONs), with yield to maturity of 2.4375% per annum (the 1999 LYONs Offering).
The net proceeds to the Company in connection with the 1999 LYONs Offering was $708.3 million. On June 10, 1998,
the Company completed an equity offering of 6,000,000 shares of capital stock at $36.09 per share (after the 2-for-1 stock
split)(1998 Share Offering). The net proceeds to the Company in connection with the 1998 Share Offering were $208.8
million. On June 10, 1998, the Company also completed a debt offering of $431.7 million aggregate initial principal
amount of zero-coupon convertible Liquid Yield OptionTM Notes due 2008 (the 1998 LYONs), with yield to maturity
of 1.75% per annum (the 1998 LYONs Offering). The net proceeds to the Company in connection with the 1998 LYONs
Offering was $421.8 million.
(2) Cost of sales is net of certain funds received through government agencies for industrialization costs (which include
certain costs incurred to bring prototype products to the production stage) included therein. See Note 17 to the Consolidated
Financial Statements. For a discussion of certain significant charges reflected in cost of sales in 1996, 1997 and 1998, see
Managements Discussion and Analysis of Financial Condition and Results of Operations Results of Operations.
(3) Other income and expenses include, among other things, funds received through government agencies for research and
development expenses, and the cost of new plant start-ups, as well as foreign currency gains and losses, and the costs of
certain activities relating to intellectual property and goodwill amortization. The Companys reported research and deve-
lopment expenses do not include design center, process engineering, pre-production or industrialization costs.
(4) For purposes of calculating the ratio of earnings to fixed charges, earnings consist of income before income taxes and
minority interests, plus fixed charges. Fixed charges consist of interest expenses.
(5) Working capital is calculated as current assets (excluding cash, cash equivalents and marketable securities) less current
liabilities (excluding bank overdrafts, short-term debt and current portion of long-term debt).
(6) Capital expenditures are net of certain funds received through government agencies, the effect of which is to decrease
depreciation.
|
 |
 |
|
|