UNITED STATES
               SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C.  20549

                            FORM 10-Q

(X) Quarterly Report Pursuant to Section 13 or 15(d) of the
    Securities Exchange Act of 1934 for the quarterly period
    ended June 27, 2004

                               or

( ) Transition Report Pursuant to Section 13 or 15(d) of the
    Securities Exchange Act of 1934 for the transition period
    from         to


                  Commission file number 1-3215


                        JOHNSON & JOHNSON
     (Exact name of registrant as specified in its charter)

NEW   JERSEY                                 22-1024240
(State  or  other  jurisdiction  of       (I.R.S. Employer
Incorporation  or organization)           Identification No.)

                   One Johnson & Johnson Plaza
                New Brunswick, New Jersey  08933
            (Address of principal executive offices)


Registrant's  telephone  number,  including  area  code
(732) 524-0400

 Indicate  by check mark whether the registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months
(or for such shorter period that the registrant was required to
file such reports), and (2) has been subject to such filing
requirements for the past 90 days.  Yes (X) No

 Indicate by check mark whether the registrant is an accelerated
filer (as defined in Rule 12b-2 of the Exchange Act).  Yes (X)  No

 Indicate the number of shares outstanding of each of the
issuer's  classes of common stock, as of the latest practicable
date.

 On July 25, 2004, 2,968,107,066 shares of Common Stock, $1.00
par value, were outstanding.





                                 1

                JOHNSON & JOHNSON AND SUBSIDIARIES


                         TABLE OF CONTENTS



Part I - Financial Information                        Page No.

Item 1.  Financial Statements (unaudited)

 Consolidated Balance Sheets -
   June 27, 2004 and December 28, 2003                    3


 Consolidated Statements of Earnings for the Fiscal
   Quarters Ended June 27, 2004 and
   June 29, 2003                                          6

Consolidated Statements of Earnings for the Fiscal
   Six Months Ended June 27, 2004 and
   June 29, 2003                                          7


 Consolidated Statements of Cash Flows for the Fiscal
   Six Months Ended June 27, 2004 and
   June 29, 2003                                          8

 Notes to Consolidated Financial Statements              10

Item 2. Management's Discussion and Analysis of
        Financial Condition and Results
        of Operations                                    29


Item 3. Quantitative and Qualitative Disclosures
        About Market Risk                                40

Item 4. Controls and Procedures                          40


Part II - Other Information

  Item 1 - Legal Proceedings                             41

  Item 4 - Submission of Matters to a Vote of
             Security Holders                            41

  Item 5 - Exhibits and Reports on Form 8-K              42

  Signatures                                             43


                                 2


Part I - FINANCIAL INFORMATION

Item 1 - Financial Statements

               JOHNSON & JOHNSON AND SUBSIDIARIES
                   CONSOLIDATED BALANCE SHEETS
                (Unaudited; Dollars in Millions)

                             ASSETS

                                    June 27,   December 28,
                                      2004         2003
Current Assets:

 Cash and cash equivalents          $ 5,681        5,377

 Marketable securities                5,105        4,146

 Accounts receivable, trade, less
  allowances for doubtful accounts
  $192(2003, $192)                    7,142        6,574

 Inventories (Note 4)                 3,528        3,588

 Deferred taxes on income             1,599        1,526

 Prepaid expenses and other
  receivables                         1,602        1,784

      Total current assets           24,657       22,995

Marketable securities, non-current       62           84

Property, plant and equipment,
 at cost                             17,257       17,052

  Less accumulated
    depreciation                      7,700        7,206

Property, plant and equipment, net    9,557        9,846

Intangible assets (Note 5)           14,715       14,168

Less accumulated amortization         2,910        2,629
 Intangible assets, net              11,805       11,539

Deferred taxes on income                995          692

Other assets                          3,095        3,107


      Total assets                  $50,171       48,263

         See Notes to Consolidated Financial Statements

                                 3

             JOHNSON & JOHNSON AND SUBSIDIARIES
                   CONSOLIDATED BALANCE SHEETS
                (Unaudited; Dollars in Millions)

              LIABILITIES AND SHAREHOLDERS' EQUITY

                                    June 27,  December 28,
                                      2004        2003
Current Liabilities:

Loans and notes payable            $   491        1,139

Accounts payable                     3,829        4,966

Accrued liabilities                  2,740        2,639

Accrued rebates, returns
  and promotions                     2,743        2,308

Accrued salaries, wages and
 commissions                           929        1,452

Accrued Taxes on income              1,330          944

Total current liabilities           12,062       13,448

Long-term debt                       2,962        2,955

Deferred tax liability                 769          780

Employee related obligations         2,328        2,262

Other liabilities                    1,998        1,949

Shareholders' equity:
    Preferred stock - without par
 value (authorized and unissued
 2,000,000 shares)                       -            -

Common stock - par value $1.00
 per share (authorized
 4,320,000,000 shares; issued
 3,119,842,000 shares)                3,120       3,120

Note receivable from employee
 stock ownership plan                   (11)        (18)

Accumulated other comprehensive
 income (Note 8)                       (526)       (590)

Retained earnings                    33,627      30,503




                           4
Less common stock held in treasury,
 at cost (152,076,000 & 151,869,000
 shares)                              6,158       6,146

Total shareholders' equity           30,052      26,869

Total liabilities and shareholders'
 equity                             $50,171      48,263

         See Notes to Consolidated Financial Statements




                           5
               JOHNSON & JOHNSON AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF EARNINGS
            (Unaudited; dollars & shares in millions
                   except per share figures)


                         Fiscal Second Quarter Ended
                      June 27,  Percent  June 29, Percent
                        2004    to Sales   2003   to Sales


Sales to customers
 (Note 6)               $11,484   100.0   10,332    100.0

Cost of products sold     3,162    27.5    2,966     28.7

Gross Profit              8,322    72.5    7,366     71.3

Selling, marketing and
  administrative expenses 3,711    32.3    3,396     32.9

Research expense          1,182    10.3    1,082     10.5

Purchased in-process
  research and
  development                 -       -      900      8.7

Interest income             (35)    (.3)     (43)     (.4)

Interest expense, net of
  portion capitalized        52      .4       50       .4

Other (income)expense, net  (23)    (.1)     (75)     (.7)

Earnings before provision
  for taxes on income     3,435    29.9    2,056     19.9

Provision for taxes on
  income (Note 3)           977     8.5      846      8.2

NET EARNINGS             $2,458    21.4    1,210     11.7

NET EARNINGS PER SHARE
(Note 7)
  Basic                  $  .83              .41
  Diluted                $  .82              .40

CASH DIVIDENDS PER SHARE $  .285             .24

AVG. SHARES OUTSTANDING
  Basic                 2,968.2          2,967.7
  Diluted               3,005.3          3,015.9


         See Notes to Consolidated Financial Statements

                                6
              JOHNSON & JOHNSON AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF EARNINGS
            (Unaudited; dollars & shares in millions
                   except per share figures)


                           Fiscal Six Months Ended
                      June 27,  Percent  June 29, Percent
                        2004    to Sales   2003   to Sales


Sales to customers
 (Note 6)               $23,043   100.0   20,154    100.0

Cost of products sold     6,529    28.3    5,688     28.2

Gross Profit             16,514    71.7   14,466     71.8

Selling, marketing and
  administrative expenses 7,351    31.9    6,649     33.0

Research expense          2,278     9.9    2,018     10.0

Purchased in-process
  research and
  development                 -       -      918      4.6

Interest income             (74)    (.3)     (81)     (.4)

Interest expense, net of
  portion capitalized        97      .4       88       .4

Other (income)expense, net  (77)    (.3)     (112)    (.5)

Earnings before provision
  for taxes on income     6,939    30.1     4,986    24.7

Provision for taxes on
  income (Note 3)         1,988     8.6      1,705    8.4

NET EARNINGS             $4,951    21.5      3,281   16.3

NET EARNINGS PER SHARE
(Note 7)
  Basic                  $ 1.67              1.11
  Diluted                $ 1.65              1.09

CASH DIVIDENDS PER SHARE $  .525              .445

AVG. SHARES OUTSTANDING
  Basic                 2,968.1          2,967.9
  Diluted               3,004.4          3,015.2


         See Notes to Consolidated Financial Statements

                                7
             JOHNSON & JOHNSON AND SUBSIDIARIES
              CONSOLIDATED STATEMENTS OF CASH FLOWS
                (Unaudited; Dollars in Millions)

                                   Fiscal Six Months Ended
                                    June 27,   June 29,
                                       2004       2003
CASH FLOWS FROM OPERATIONS
Net earnings                        $ 4,951     3,281
Adj. to reconcile net earnings to cash flows:
Depreciation and amortization of
 property and intangibles             1,027       868
Purchased in-process research and
 development                              -       918
Increase in deferred taxes             (429)     (138)
Accounts receivable provisions            2        (9)
Changes in assets and liabilities, net
 of effects from acquisition of businesses:
  Increase in accounts receivable      (624)     (756)
  Decrease (increase) in inventories     23      (186)
  (Decrease) increase in accounts
   payable and accrued liabilities   (1,146)      101
  Decrease (increase) in other
   current and non-current assets       248      (570)
  Increase in other current
   and non-current liabilities          729       184


NET CASH FLOWS FROM OPERATING
  ACTIVITIES                          4,781     3,693

CASH FLOWS FROM INVESTING ACTIVITIES
Additions to property, plant
 and equipment                         (714)     (914)
Proceeds from the disposal of assets    233       333
Acquisition of businesses, net of cash
 acquired                              (300)   (2,781)
Purchases of investments             (5,654)   (2,868)
Sales of investments                  4,684     2,580
Other                                  (113)      (96)

NET CASH USED BY INVESTING
 ACTIVITIES                          (1,864)   (3,746)

CASH FLOWS FROM FINANCING ACTIVITIES
Dividends to shareholders            (1,559)   (1,321)
Repurchase of common stock             (760)     (842)
Proceeds from short-term debt           332     1,441
Retirement of short-term debt          (911)     (436)
Proceeds from long-term debt             16     1,009
Retirement of long-term debt             (1)      (43)
Proceeds from the exercise of
 stock options                          311       195

NET CASH PROVIDED/(USED)BY FINANCING
 ACTIVITIES                          (2,572)        3
                           8
EFFECT OF EXCHANGE RATE CHANGES ON CASH
 AND CASH EQUIVALENTS                   (41)      124
INCREASE(DECREASE) IN CASH AND CASH
 EQUIVALENTS                            304        74
CASH AND CASH EQUIVALENTS, BEGINNING
 OF PERIOD                            5,377     2,894

CASH AND CASH EQUIVALENTS,
 END OF PERIOD                      $ 5,681     2,968

ACQUISITION OF BUSINESSES
Fair value of assets acquired           339     3,096
Fair value of liabilities assumed       (39)     (315)
Net cash paid for acquisitions      $   300     2,781


         See Notes to Consolidated Financial Statements



                                 9
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - The accompanying unaudited interim financial
statements and related notes should be read in conjunction
with the Consolidated Financial Statements of Johnson &
Johnson and Subsidiaries (the "Company") and related notes as
contained in the Annual Report on Form 10-K for the fiscal
year ended December 28, 2003.  The unaudited interim financial
statements include all adjustments (consisting only of normal
recurring adjustments) and accruals necessary in the judgment
of management for a fair presentation of such statements.

NOTE 2 - FINANCIAL INSTRUMENTS
The   Company  follows  the  provisions  of  SFAS   133
requiring  that all derivative instruments be  recorded
on the balance sheet at fair value.
   As  of  June  27, 2004, the balance of deferred  net
losses  on  derivatives included in  accumulated  other
comprehensive  income was $101 million  after-tax.  For
additional information, see Note 8. The Company expects
that   substantially  all  of  this  amount   will   be
reclassified into earnings over the next 12 months as a
result of transactions that are expected to occur  over
that period. The amount ultimately realized in earnings
will  differ as foreign exchange rates change. Realized
gains  and  losses are ultimately determined by  actual
exchange   rates   at  maturity  of   the   derivative.
Transactions with third parties will cause  the  amount
in accumulated other comprehensive income to affect net
earnings.  The  maximum length of time over  which  the
Company is hedging is 18 months.
   For the first fiscal six months ended June 27, 2004,
the  net impact of the hedges' ineffectiveness  to  the
Company's  financial statements was insignificant.  For
the  first  fiscal six months ended June 27, 2004,  the
Company has recorded a net loss of $1 million after tax
in  the  "other (income) expense, net" category of  the
consolidated  statement of earnings,  representing  the
impact of discontinuance of cash flow hedges because it
is probable that the originally forecasted transactions
will  not  occur by the end of the originally specified
time period.


NOTE 3 - INCOME TAXES
The   worldwide effective income  tax  rates  for   the
first fiscal  six months of  2004  and 2003  were 28.6%
and  34.2%.  The decrease in the effective tax rate for
the  first fiscal six months of 2004 compared with  the
same  period  a year ago was due to acquisition-related
In-process Research and Development (IPR&D) charges  in
the  second quarter of 2003 that are non-deductible for
tax  purposes.  The 2003 tax rate excluding the  effect
of IPR&D was 28.9%



                            10








NOTE 4 - INVENTORIES
(Dollars in Millions)
                              June 27, 2004 December 28, 2003

Raw materials and supplies         $ 1,052        966
Goods in process                     1,114        981
Finished goods                       1,362      1,641
                                   $ 3,528      3,588


NOTE 5 - INTANGIBLE ASSETS
Intangible  assets that have definite useful lives  are
amortized  over their useful lives. Goodwill  and  non-
amortizable    intangible    assets    are     assessed
annually   for  impairment.  The impairment  assessment
was  completed in  the  fiscal fourth quarter  of  2003
and  no  impairment was determined.  Future  impairment
tests    will  be  performed  in   the   fiscal  fourth
quarter, annually.

(Dollars in Millions)
                               June 27, 2004 December 28, 2003

Goodwill                           $ 6,288       6,085
Less accumulated amortization          718         695
Goodwill - net                       5,570       5,390

Trademarks (non-amortizable)         1,129       1,098
Less accumulated amortization          136         136
Trademarks (non-amortizable)- net      993         962

Patents and trademarks               4,005       3,798
Less accumulated amortization          966         818
Patents and trademarks - net         3,039       2,980

Other amortizable intangibles        3,293       3,187
Less accumulated amortization        1,090         980
Other intangibles - net              2,203       2,207

Total intangible assets             14,715      14,168
Less accumulated amortization        2,910       2,629
Total intangibles - net            $11,805      11,539











                            11


Goodwill as of June 27, 2004 as allocated by segment of
business
is as follows:
(Dollars in Millions)
                                             Med. Dev
                          Consumer   Pharm    & Diag   Total
Goodwill, net of
 accumulated amortization
 at December 28, 2003       $882       781     3,727   5,390

Acquisitions                 175        21         6     202

Translation & other            1        (5)      (18)    (22)

Goodwill as of
  June 27, 2004           $1,058       797     3,715   5,570

The  weighted average amortization periods for  patents
and  trademarks  and other intangible  assets  were  16
years  and  18  years, respectively.  The  amortization
expense of amortizable intangible assets for the  first
fiscal  six months ended June 27, 2004 was $258 million
before  tax and the estimated amortization expense  for
each  of  the  five succeeding years approximates  $500
million before tax.


NOTE 6 - SEGMENTS OF BUSINESS AND GEOGRAPHIC AREAS
(Dollars in Millions)

SALES BY SEGMENT OF BUSINESS

                                Fiscal Second Quarter
                                               Percent
                                2004     2003  Change

Consumer
 U.S.                        $    987      931    6.0
 International                  1,013      888   14.1
                                2,000    1,819   10.0%

Pharmaceutical
 U.S.                        $  3,643    3,278   11.1
 International                  1,784    1,606   11.1
                                5,427    4,884   11.1%

Med Devices and Diagnostics
 U.S.                        $  2,038    1,903    7.1
 International                  2,019    1,726   17.0
                                4,057    3,629   11.8%

U.S.                         $  6,668    6,112    9.1
International                   4,816    4,220   14.1
 Worldwide                   $ 11,484   10,332   11.1%


                            12

                             Fiscal Six Months
                                                 Percent
                               2004     2003     Change

Consumer
 U.S.                        $  2,067    1,931    7.0
 International                  1,980    1,679   17.9
                                4,047    3,610   12.1%

Pharmaceutical
 U.S.                        $  7,286    6,541   11.4
 International                  3,517    3,009   16.9
                               10,803    9,550   13.1%

Med Devices and Diagnostics
 U.S.                        $  4,233    3,652   15.9
 International                  3,960    3,342   18.5
                                8,193    6,994   17.1%

U.S.                         $ 13,586   12,124   12.1
International                   9,457    8,030   17.8
 Worldwide                   $ 23,043   20,154   14.3%





OPERATING PROFIT BY SEGMENT OF BUSINESS

                                Fiscal Second Quarter
                                                Percent
                             2004     2003      Change

Consumer                 $    382      372        2.7
Pharmaceutical(1)           2,108    1,091       93.2
Med. Dev. & Diag.(2)        1,055      671       57.2
  Segments total            3,545    2,134       66.1
Expenses not allocated
  to segments                (110)     (78)

  Worldwide total        $  3,435    2,056       67.1%


                           Fiscal Six Months
                                                Percent
                             2004     2003      Change

Consumer                 $    829      784        5.7
Pharmaceutical(3)           4,194    2,951       42.1
Med. Dev. & Diag.(4)        2,118    1,401       51.2
  Segments total            7,141    5,136       39.0
Expenses not allocated
  to segments                (202)    (150)

  Worldwide total        $  6,939    4,986       39.2%

                            13

(1) Includes $730 million of In-process Research and
Development (IPR&D) charges related to acquisitions for
the fiscal second quarter of 2003.
(2) Includes $170 million of IPR&D charges related to
acquisitions for the fiscal second quarter of 2003.
(3) Includes $737 million of IPR&D charges related to
acquisitions for the first fiscal six months of 2003.
(4) Includes $181 million of IPR&D charges related to
acquisitions for the first fiscal six months of 2003.



SALES BY GEOGRAPHIC AREA

                               Fiscal Second Quarter
                                                Percent
                             2004     2003      Change


U.S.                     $  6,668    6,112        9.1
Europe                      2,779    2,451       13.4
Western Hemisphere,
  excluding U.S.              622      555       12.1
Asia-Pacific, Africa        1,415    1,214       16.6

  Total                  $ 11,484   10,332       11.1%




                               Fiscal Six Months
                                                Percent
                             2004     2003      Change


U.S.                     $ 13,586   12,124       12.1
Europe                      5,486    4,669       17.5
Western Hemisphere,
  excluding U.S.            1,219    1,027       18.7
Asia-Pacific, Africa        2,752    2,334       17.9

  Total                  $ 23,043   20,154       14.3%













                            14


NOTE 7 - EARNINGS PER SHARE
The    following  is  a  reconciliation  of  basic  net
earnings per share
to  diluted   net  earnings per share for  the   fiscal
second quarters ended June 27, 2004 and June 29, 2003.

(Shares in Millions)
                                  Fiscal Second Quarter Ended
                                     June 27,     June 29,
                                      2004          2003

Basic net earnings per share    $      .83          .41
Average shares outstanding
  - basic                          2,968.2      2,967.7
Potential shares exercisable under
  stock option plans                 152.8        177.9
Less: shares which could be repurchased
  under treasury stock method       (130.5)      (144.6)
Convertible debt shares               14.8         14.9
Adjusted average shares
  outstanding - diluted            3,005.3      3,015.9
Diluted earnings per share       $     .82          .40

   The diluted  earnings per share calculation included
the   dilutive  effect  of convertible  debt  that  was
offset  by  the related decrease in  interest   expense
of  $3   million each  for  the  fiscal second quarters
ended June 27, 2004 and June 29, 2003, respectively.
    The  diluted earnings per share excluded 91 million
and 46 million shares related to options for the fiscal
second  quarters  ended June 27,  2004   and  June  29,
2003,  respectively, as the exercise  price per   share
of   these options was greater than the average  market
value,   resulting   in  an  anti-dilutive  effect   on
diluted  earnings per share.

The    following  is  a  reconciliation  of  basic  net
earnings per share
to  diluted  net earnings per share for the  fiscal six
months ended June 27, 2004 and June 29, 2003.

(Shares in Millions)
                                 Fiscal Six Months Ended
                                  June 27,      June 29,
                                   2004           2003

Basic net earnings per share $     1.67           1.11
Average shares outstanding
  - basic                       2,968.1        2,967.9
Potential shares exercisable under
  stock option plans              152.7          177.9
Less: shares which could be repurchased
  under treasury stock method    (131.2)        (145.5)
Convertible debt shares            14.8           14.9
Adjusted average shares
  outstanding - diluted         3,004.4        3,015.2
Diluted earnings per share    $    1.65           1.09




                                 15

The  diluted   earnings per share calculation  included
the   dilutive  effect  of convertible  debt  that  was
offset  by  the related decrease in  interest   expense
of  $7  million each  for  the  first fiscal six months
ended June 27, 2004 and June 29, 2003, respectively.
    The  diluted earnings per share excluded 92 million
and  46 million shares related to options for the first
fiscal  six months ended June 27,  2004  and  June  29,
2003,  respectively, as the exercise  price per   share
of   these options was greater than the average  market
value,   resulting   in  an  anti-dilutive  effect   on
diluted  earnings per share.

NOTE 8 - ACCUMULATED OTHER COMPREHENSIVE INCOME
The   total  comprehensive income for the first  fiscal
six  months  ended  June  27, 2004  was  $5.0  billion,
compared  with $3.4  billion for  the  same  period   a
year  ago.   Total  comprehensive  income included  net
earnings,  net unrealized currency gains and losses  on
translation,  net  unrealized  gains  and   losses   on
available  for  sale securities  and   net  gains   and
losses  on  derivative instruments
qualifying and  designated  as cash  flow hedges.   The
following   table   sets  forth  the   components    of
accumulated other comprehensive income.

                                                          Total
                               Unrld            Gains/    Accum
                       For.    Gains/     Pens  (Losses)  Other
                       Cur.    (Losses)   Liab  on Deriv  Comp
                      Trans.   on Sec     Adj.  & Hedg    Inc/
                                                         (Loss)


December 28, 2003   $  (373)     27      (64)   (180)     (590)
2004 six months changes:
  Net change associated
   with current period
   hedging transactions   -       -        -     248
  Net amount reclassed to
   net earnings           -       -        -    (169)*
  Net six months
   changes              (75)     60        -      79        64

June 27, 2004       $  (448)     87      (64)   (101)     (526)

Note:   All amounts, other than foreign currency translation, are
net of tax.  Foreign currency translation adjustments are not
currently adjusted for income taxes, as they relate to permanent
investments in non-US subsidiaries.

*Primarily offset in net earnings by changes in value of
the underlying transactions.

NOTE 9 - MERGERS, ACQUISITIONS AND DIVESTITURES
There  were no acquisitions in the fiscal first quarter
of  2004. DePuy's Castings business was divested in the
fiscal  first  quarter  of 2004  and  did  not  have  a
material effect on the Company's results of operations,
cash flows or financial position.

                                 16
  On March 30, 2004, Johnson & Johnson acquired Merck's 50%
interest   in  the  Johnson  &  Johnson-Merck  Consumer
Pharmaceuticals     Co.    European    non-prescription
pharmaceutical  joint venture for a net purchase  price
of  $230  million. This resulted in Johnson  &  Johnson
acquiring  all  the  infrastructure  and  brand  assets
currently  managed by the European JV including  brands
contributed   by  Merck  (DOLORMIN  (r),  PEPCID   (r),
FRENADOL (r) and DACRYYO(r)) and those acquired by both
companies (through the acquisition of Woelm Pharma  and
Laboratoires Martin).
   On  May  18,  2004, Johnson & Johnson completed  the
acquisition  of  EGEA  Biosciences,  Inc.  through  the
exercise   of  the  option  to  acquire  the  remaining
outstanding stock not owned by Johnson & Johnson.  EGEA
Biosciences  has  developed  a  proprietary  technology
platform called Gene Writer, that allows for the  rapid
and  highly  accurate synthesis of DNA sequences,  gene
assembly,  and  construction of  large  synthetic  gene
libraries.
   On  June  18,  2004, Johnson & Johnson acquired  the
stock of Artemis Medical, Inc.  Artemis was a privately
held  company  founded  in 1999. Its  products  include
ultrasound and x-ray visible biopsy site breast markers
as well as hybrid markers.
  The total net cash paid for acquisitions in the first
fiscal six months of 2004 was $300 million.
   On  January  29,  2003, Johnson &  Johnson  acquired
certain  assets  of  Orquest, Inc.,  a  privately  held
biotechnology    company    focused    on    developing
biologically based implants for orthopaedic  and  spine
surgery.   Orquest's  principal  product,  HEALOS  Bone
Graft  Substitute, is designed to reduce the  time  and
pain associated with standard bone graft harvesting and
represents a therapeutic advance for patients requiring
bone  graft  material  for spine fusion.   The  Company
incurred  a  charge  for  IPR&D  of  approximately  $11
million before tax and $8 million after tax.
   On  February 10, 2003, Johnson & Johnson acquired
OraPharma, Inc., a specialty pharmaceutical company focused
on the development and commercialization of unique
therapeutics.  Orapharma's initial product, ARESTIN, is
the first locally administered, time-released antibiotic
encapsulated in microspheres that control the germs that
can cause periodontal disease.  The transaction was valued
at approximately $85 million, net  of  cash.
   On  March 28, 2003, Johnson & Johnson  acquired   3-
Dimensional  Pharmaceuticals, Inc., a company  with   a
technology platform focused  on the discovery and
development of potential new drugs in early  stage
development  for the treatment of cardiovascular disorders,
oncology and inflammation.  The  transaction  was  valued
at approximately  $88 million, net of cash.  The   Company
incurred  a  before and after tax charge for  IPR&D  of
approximately $7 million.
   On  April  17, 2003, Johnson & Johnson acquired  the
CORTAID(r)  brand business, the #3 brand in  the  anti-
itch treatment segment of the first aid category.   The
transaction was valued at approximately $37 million.
   On May 9, 2003, Johnson & Johnson acquired  Inscope,
an intraluminal multiple clip applier technology.  This
transaction was valued at $26 million.
                                 17

   On  April 29, 2003, Johnson & Johnson acquired Scios
Inc.,  a  biopharmaceutical  company  with  a  marketed
product   for   cardiovascular  disease  and   research
projects  focused on auto-immune diseases.   Scios  was
acquired  to strengthen the Company's business  in  key
therapeutic  areas  and technology  platforms.   Scios'
product  NATRECOR(r)  is  a novel  agent  approved  for
congestive  heart  failure and has several  significant
advantages  over  existing therapies.  The  transaction
was  valued at approximately $2.1 billion, net of cash,
and  the  Company incurred a charge for IPR&D  of  $730
million  before and after tax. The purchase  price  was
allocated  to the tangible and identifiable  intangible
assets acquired and liabilities assumed based on  their
estimated  fair  values at the acquisition  date.   The
excess  of  the purchase price over the fair values  of
assets and liabilities acquired was approximately  $440
million   and  was  allocated  to  goodwill.   Goodwill
associated  with this deal will not be  deductible  for
tax purposes.
   On  June  3,  2003, Johnson & Johnson acquired  Link
Spine  Group, Inc., a privately owned corporation  that
will  provide  the  Company  with  exclusive  worldwide
rights  to the SB Charite (tm) Artificial Disc for  the
treatment of spine disorders.  Under the terms  of  the
agreement,  the  Company paid a  $325  million  upfront
payment  with  further  contingent  payments  due  upon
achievement of regulatory and other milestones, and the
Company  incurred a charge for IPR&D  of  $170  million
before and after tax.  The purchase price was allocated
to  the  tangible  and identifiable  intangible  assets
acquired   and  liabilities  assumed  based  on   their
estimated  fair  values at the acquisition  date.   The
excess  of  the purchase price over the fair values  of
assets  and liabilities acquired was approximately  $84
million   and  was  allocated  to  goodwill.   Goodwill
associated  with this deal will not be  deductible  for
tax purposes.
   The  supplemental  pro  forma  information  for  the
current interim period and the preceeding year per SFAS
No.  141,  "Business Combinations" and  SFAS  No.  142,
"Goodwill and Other Intangible Assets" are not provided
as  the impact of these aforementioned acquisitions did
not have a material effect on the Company's results  of
operations, cash flows or financial position.

NOTE 10 - PRO FORMA STOCK BASED COMPENSATION
At  June 27, 2004,  the  Company had  21  stock-based
employee compensation  plans. The Company accounted for those
plans  under the recognition and measurement principles of
Accounting Principle Board  Opinion  No. 25 "Accounting
for Stock Issued to Employees" and  its  related
Interpretations. Compensation costs were  not recorded
in net income for stock options, as all options  granted
under  those plans had an exercise price equal to the
market value of the underlying common stock on the date
of grant.
   As  required  by  SFAS  No.  148, "Accounting  for
Stock-Based Compensation  - Transition and Disclosure - an
amendment  of  FASB Statement No. 123," the following
table shows the estimated effect on  net  income and
earnings per share if the Company had  applied the  fair
value recognition provision of SFAS No. 123, "Accounting
for Stock-Based   Compensation,"   to   stock-based
employee compensation.


                            18


(Dollars in Millions
Except Per Share Data)          Fiscal Second Quarter Ended
                             June 27, 2004    June 29, 2003
Net income,
 as reported                      $ 2,458         1,210
Less:
 Compensation
 expense(1)                            88            90
Pro forma                         $ 2,370         1,120
Earnings per share:
 Basic - as reported                 $.83          $.41
      - pro forma                     .80           .38
 Diluted - as reported               $.82          $.40
     - pro forma                      .79           .37

  (1)  Determined under fair value based method for all
awards, net of tax.


(Dollars in Millions
Except Per Share Data)           Fiscal Six Months ended
                             June 27, 2004   June 29, 2003
Net income,
 as reported                      $ 4,951         3,281
Less:
 Compensation
 expense(1)                           166           174
Pro forma                         $ 4,785         3,107
Earnings per share:
 Basic - as reported                $1.67         $1.11
      - pro forma                    1.61          1.05
 Diluted - as reported              $1.65         $1.09
     - pro forma                     1.59          1.04

  (1)  Determined under fair value based method for all
awards, net of tax.



















                            19


NOTE 11 - PENSIONS AND OTHER POSTRETIREMENT BENEFITS

Components of Net Periodic Benefit Cost
Net  periodic  benefit costs for the Company's  defined
benefit  retirement plans and other benefit  plans  for
the  fiscal second quarter of 2004 and 2003 include the
following components:

(Dollars in Millions)
                        Retirement Plans   Other Benefit Plans
                            Fiscal Second Quarter ended
                    June 27,   June 29,   June 27,    June 29,
                       2004       2003       2004        2003
Service cost          $ 104         82         11           7
Interest cost           106         98         25          17
Expected return on
 plan assets           (127)      (124)         -          (1)
Amortization of prior
 service cost             3          4          -          (1)
Amortization of net
 transition asset         -         (1)         -           -
Recognized actuarial
 losses (gains)          59         17         11           1
Curtailments and
 settlements              -         1          -            -

Net  periodic benefit
 cost                 $ 145         77          47         23


Net  periodic  benefit costs for the Company's  defined
benefit  retirement plans and other benefit  plans  for
the  first  fiscal six months of 2004 and 2003  include
the following components:

(Dollars in Millions)
                        Retirement Plans   Other Benefit Plans
                              Fiscal Six Months ended
                    June 27,   June 29,   June 27,    June 29,
                       2004       2003       2004        2003
Service cost          $ 212        163         24          14
Interest cost           225        196         51          35
Expected return on
 plan assets           (258)      (248)        (1)         (2)
Amortization of prior
 service cost             7          9         (1)         (2)
Amortization of net
 transition asset        (1)        (2)         -           -
Recognized actuarial
 losses (gains)         103         33         22           2
Curtailments and
 settlements              -          1          -           -

Net periodic benefit
 cost                 $ 288        152         95          47


Company Contributions
As  of June 27, 2004, the Company has contributed  $155
million  to  its U.S. retirement plans  in  2004.   The
Company has no statutory

                                 20
requirements to further fund U.S. retirement  plans  in
2004  and  does not anticipate any further  funding  in
2004.

NOTE 12 - LEGAL PROCEEDINGS
The Company is involved in numerous product liability
cases in the United States, many of which concern
adverse reactions to drugs and medical devices. The
damages claimed are substantial, and while the Company
is confident of the adequacy of the warnings and
instructions for use which accompany such products, it
is not feasible to predict the ultimate outcome of
litigation. However, the Company believes that if any
liability results from such cases, it will be
substantially covered by existing amounts accrued in
the Company's balance sheet under its self-insurance
program and by third party product liability insurance.

     One group of cases against the Company concerns
the Janssen Pharmaceutica product PROPULSID, which was
withdrawn from general sale and restricted to limited
use in 2000. In the wake of publicity about those
events, numerous lawsuits have been filed against
Janssen, which is a wholly owned subsidiary of the
Company, and the Company regarding PROPULSID, in state
and federal courts across the country. There are
approximately 430 such cases currently pending,
including the claims of approximately 5,900 plaintiffs.
In the active cases, 418 individuals are alleged to
have died from the use of PROPULSID. These actions seek
substantial compensatory and punitive damages and
accuse Janssen and the Company of inadequately testing
for and warning about the drug's side effects, of
promoting it for off-label use and of over promotion.
In addition, Janssen and the Company have entered into
agreements (tolling agreements) with various
plaintiffs' counsel halting the running of the statutes
of limitations with respect to the potential claims  of
a significant number of individuals while those
attorneys evaluate whether or not to sue Janssen and
the Company on their behalf.

     In September 2001, the first ten plaintiffs in the
Rankin   case,  which  comprises  the  claims  of   155
PROPULSID plaintiffs, went to trial in state  court  in
Claiborne   County,  Mississippi.  The  jury   returned
compensatory damage verdicts for each plaintiff in  the
amount of $10 million, for a total of $100 million. The
trial judge thereafter dismissed the claims of punitive
damages.  On  March  4, 2002, the trial  judge  reduced
these  verdicts to a total of $48 million,  and  denied
the motions of Janssen and the Company for a new trial.
On  May  13,  2004,  the Supreme Court  of  Mississippi
reversed  the verdicts against Janssen and the Company,
and  remanded the case to the trial court.  The Supreme
Court  found  the  joint trial of multiple  plaintiffs'
cases against Janssen was prejudicial and directed  the
trial  court  to  return the cases  of  the  individual
plaintiffs for separate trials to their home  counties.
A  motion  for  rehearing filed by  the  plaintiffs  is
pending.

     In April 2002, a state court judge in New Jersey
denied plaintiffs' motion to certify a national class
of PROPULSID users


                                21
for purposes of medical monitoring and refund of the
costs of purchasing PROPULSID. An effort to appeal that
ruling has been denied. In June 2002, the federal judge
presiding over the PROPULSID Multi-District Litigation
in New Orleans, Louisiana
similarly denied plaintiffs' motion there to certify a
national class of PROPULSID users. Plaintiffs in the
Multi-District Litigation have said they are preserving
their right to appeal that ruling, and other complaints
filed against Janssen and the Company include class
action allegations, which could be the basis for future
attempts to have classes certified.

     On February 5, 2004, Janssen announced that it had
reached an agreement in principle with the Plaintiffs
Steering Committee (PSC), of the PROPULSID Federal
Multi-District Litigation (MDL), to resolve federal
lawsuits related to PROPULSID. There are approximately
4,000 individuals included in the Federal MDL of whom
approximately 300 are alleged to have died from use of
the drug. The agreement becomes effective once 85
percent of the death claims, and 75 percent of the
remainder, agree to the terms of the settlement. In
addition, 12,000 individuals who have not filed
lawsuits, but whose claims are the subject of tolling
agreements suspending the running of the statutes of
limitations against those claims, must also agree to
participate in the settlement before it will become
effective. Those agreeing to participate in the
settlement will submit medical records to an
independent panel of physicians who will determine
whether the claimed injuries were caused by PROPULSID
and otherwise meet the standards for compensation. If
those standards are met, a court-appointed special
master will determine compensatory damages. If the
agreement becomes effective, Janssen will pay as
compensation a minimum of $69.5 million and a maximum
of $90 million, depending upon the number of plaintiffs
who enroll in the program. Janssen will also establish
an administrative fund not to exceed $15 million, and
will pay legal fees to the PSC up to $22.5 million,
subject to court approval.

     With respect to all the various PROPULSID actions
against them, Janssen and the Company dispute the
claims in those lawsuits and are vigorously defending
against them except where, in their judgment,
settlement is appropriate. Janssen and the Company
believe they have adequate self-insurance accruals and
third party product liability insurance with respect to
these cases. In communications to the Company, the
excess insurance carriers have raised certain defenses
to their liability under the policies and to date have
declined to reimburse Janssen and the Company for
PROPULSID-related costs despite demand for payment.
However, in the opinion of the Company, those defenses
are pro forma and lack substance and the carriers will
honor their obligations under the policies either
voluntarily or after litigation. In March 2004, the
Company commenced arbitration against Allianz
Underwriters Insurance Company, which issued the first
layer of applicable excess insurance coverage, to
obtain reimbursement of PROPULSID-related costs.

                                22


 The Company's Ethicon, Inc. subsidiary has over the last
several years had a number of claims and lawsuits filed
against it relating to VICRYL sutures. The actions allege
that the sterility of VICRYL sutures was compromised by
inadequacies in Ethicon's systems and controls, causing
patients who were exposed to these
sutures to incur infections which would not otherwise
have occurred. Ethicon on several occasions recalled
batches of VICRYL sutures in light of questions raised
about sterility but does not believe any contamination
of suture products in fact occurred. In November 2003,
a trial judge in West Virginia certified for class
treatment all West Virginia residents who had VICRYL
sutures implanted during Class I or II surgeries from
May 1, 1994 to December 31, 1997. The certification is
subject to later challenge following the conclusion of
discovery. An October 2004 trial date has been set in
this matter and Ethicon has been and intends to
continue vigorously defending against the claims.

Affirmative Stent Patent Litigation

     In patent infringement actions tried in Delaware
Federal Court in late 2000, Cordis Corporation, a
subsidiary of Johnson & Johnson, obtained verdicts of
infringement and patent validity, and damage awards,
against Boston Scientific Corporation and Medtronic
AVE, Inc., based on a number of Cordis vascular stent
patents. On December 15, 2000, the jury in the damage
action against Boston Scientific returned a verdict of
$324 million and on December 21, 2000, the jury in the
Medtronic AVE action returned a verdict of $271
million. These sums represent lost profit and
reasonable royalty damages to compensate Cordis for
infringement but do not include pre or post judgment
interest. In February 2001 a hearing was held on the
claims of Boston Scientific and Medtronic AVE that the
patents at issue were unenforceable owing to alleged
inequitable conduct before the patent office.

     In March and May 2002, the district judge issued
post trial rulings that confirmed the validity and
enforceability of the main Cordis stent patent claims
but found certain other Cordis patents unenforceable.
Further, the district judge granted Boston Scientific a
new trial on liability and damages and vacated the
verdict against Medtronic AVE on legal grounds. On
August 12, 2003, the Court of Appeals for the Federal
Circuit found the trial judge erred in vacating the
verdict against Medtronic AVE and remanded the case to
the trial judge for further proceedings. Cordis filed
motions before the trial court on October 14, 2003 to
reinstate the verdicts against both Medtronic AVE and
Boston Scientific and to award interest and enter
injunctions against the stent products at issue in
those two cases (the GFX and MicroStent stents of
Medtronic AVE and the NIR stent of Boston Scientific)
and colorable variations thereof. Medtronic AVE and
Boston Scientific are resisting reinstatement of these
verdicts and will likely attempt to appeal to the Court
of Appeals for the Federal Circuit once judgments are
entered.



                                23
     In January 2003, Cordis filed an additional patent
infringement action against Boston Scientific in
Delaware Federal Court accusing its Express2 and TAXUS
stents of infringing one of the Cordis patents involved
in the earlier actions against Boston Scientific and
Medtronic AVE. In February 2003, Cordis moved in that
action for a preliminary injunction seeking to bar the
introduction of the TAXUS stent based on that patent.
On November 21, 2003, the district judge denied that
request for a preliminary injunction and that decision
was affirmed by the Court of Appeals for the Federal
Circuit in May 2004.  Cordis also has pending in
Delaware Federal Court another action against Medtronic
AVE accusing Medtronic AVE of infringement by sale of
stent products introduced by Medtronic AVE subsequent
to its GFX and MicroStent products, the subject of the
earlier action referenced above.

     In early June 2003, an arbitration panel in
Chicago, in a preliminary ruling, found in favor of
Cordis in its arbitration against ACS/Guidant involving
infringement by ACS/Guidant of a Cordis stent patent.
On August 19, 2003, the panel confirmed that ruling,
rejecting the challenge of ACS/Guidant. Under the terms
of an earlier agreement between Cordis and ACS/Guidant,
the arbitration panel's ruling obligated ACS/Guidant to
make a payment of $425 million to Cordis which was made
in the fiscal fourth quarter of 2003. As a result of
resolving this matter, in the fiscal fourth quarter,
$230 million was recorded in other income and expense
(approximately $142 million after tax) relating to past
periods. The balance of the award, $195 million
(approximately $120 million after tax), will be
recognized in income in future periods over the
estimated remaining life of the intellectual property.
No additional royalties for ACS/Guidant's continued use
of the technology and no injunction are involved.

Patent Litigation Against Various Johnson & Johnson
Operating Companies

     The   products  of  various  Johnson   &   Johnson
operating  companies are the subject of various  patent
lawsuits, which could potentially affect the ability of
those  operating companies to sell those  products,  or
require   the  payment  of  past  damages  and   future
royalties.  The  following  chart  summarizes   various
patent   lawsuits  concerning  important  products   of
Johnson & Johnson operating companies:














                            24

Product   J&J    Patents  Plaintiff/  Court      Trial   Date
         Operat-            Patent               Date    Filed
          ing               Holder
         Company
Stents   Cordis  Jang     Boston      D.Del.    6/13/05  3/03
                          Scientific
                          Corporation

Drug     Cordis  Ding     Boston      D.Del.    6/13/05  4/03
Eluting                   Scientific
Stents                    Corporation

Drug     Cordis  Kung     Boston      D.Del.   10/17/05  12/03
Eluting          Grainger Scientific
Stents                    Corporation

Stents   Cordis  Rockey   Arlaine     S.D.Fla.  TBD      7/02
                          and Gena
                          Rockey
                          Inc.

Stents   Cordis  Boneau   Medtronic   D.Del.    TBD      4/02
                          Inc.

Two-     Cordis  Kastenh  Boston      N.D.Cal.  TBD      2/02
layer            ofer     Scientific
Catheters        Forman   Corporation

Remicade Centocor Cerami  Rockefeller E.D.Tex.  TBD      4/04
                          University
                          and
                          Chiron
                          Corporation

Two-     Cordis  Kastenh  Boston      Belgium   9/7/04   12/03
layer   (Belgium  ofer    Scientific
Cath-                     (Schneider)
ers

Stents   Cordis  Israel   Medinol     Multiple  1st      5/2003
                                      E.U.      trial    -
                                      juris-    Netherl  5/2004
                                      dictions  ands
                                                Jan
                                                2005


     With respect to all of these matters, the Johnson
& Johnson operating company involved is vigorously
defending against the claims of infringement and
disputing where appropriate the validity and
enforceability of the patent claims asserted against
it.

Litigation Against Filers of Abbreviated New Drug
Applications (ANDAs)

     The following chart indicates lawsuits pending
against generic firms that filed Abbreviated New Drug
Applications (ANDAs) seeking to market generic forms of
products sold by various subsidiaries of the Company
prior to expiration of the applicable patents covering
those products. These ANDAs typically include
allegations of non- infringement, invalidity and
unenforceability
of these patents. In the event the subsidiary of the
Company involved is not successful in these actions,
the firms involved will then introduce generic versions
of the product at issue resulting in very substantial
market share and revenue losses for the product of the
Company's subsidiary.




                                 25
                     Patent/ND  Generic          Trial   Date
Brand Name Product   A Holder   Challenger Court Date    Filed

Aciphex              Eisai      Teva      SDNY  TBD     11/20/03

20 mg delay release  (for       Dr.       SDNY  TBD     11/17/03
tablet               Janssen)   Reddy's
                                Mylan     SDNY  TBD     01/28/04

Ditropan XL          Ortho      Mylan     DWV   02/08/05 05/02/03
                     McNeil,
5, 10, 15 mg         ALZA       Impax     NDCal TBD     09/04/03
controlled release
tablet
Duragesic            Janssen,   Mylan     D Vt  08/25/03 01/25/02
25, 50, 75, 100      ALZA
micrograms/hr patch
Levaquin Tablets     Daiichi,   Mylan     DWV   05/24/04 02/22/02
                     JJPRD,
250, 500, 750 mg     Ortho      Teva      DNJ   TBD     06/11/02
tablets              McNeil
Levaquin Injectable  Daiichi,   Bedford/  DNJ   TBD     03/24/03
Single use vials and JJPRD,     Ben
5 ml/mg premix       Ortho      Venue
                     McNeil
                                Sicor     DNJ   TBD     12/15/03
                                (Teva)
Levaquin Injectable  Daiichi,   American  DNJ   TBD     12/19/03
Single use vials     JJPRD,     Pharmace
                     Ortho      uti-cal
                     McNeil     Partners
Quixin Opthalmic     Daiichi,   Hi-Tech   DNJ   TBD     12/18/03
Solution             Ortho      Pharmacal
(Levofloxacin)       McNeil
Opthalmic solution
Ortho Tri-cyclen LO  Ortho      Barr      DNJ   TBD     10/01/03
0.18 mg/0.025 mg,    McNeil
0.215 mg/0.025 mg
and 0.25 mg/0.025 mg
Risperdal Tablets    Janssen    Mylan     DNJ   TBD     12/29/03

..25, 0.5, 1, 2, 3, 4            Dr.       DNJ   TBD     12/29/03
mg tablets                      Reddy's
Sporanox             Janssen    Eon Labs  EDNY  05/17/04 04/15/01
100 mg capsule
Topamax              Ortho      Mylan     DNJ   TBD     04/12/04
25, 100, 200 mg      McNeil
tablet
Ultracet             Ortho      Kali      DNJ   TBD     11/25/02
37.5 tram/325 apap   McNeil     (Par)
tablet
                                Teva      DNJ   TBD     02/25/04


     In the Duragesic matter referenced above, the
district court in March 2004 found ALZA's patent valid,
enforceable and infringed by Mylan's generic.  Mylan is
appealing that ruling.  In June 2004, FDA ruled that
Mylan's ANDA would be subject to ALZA's period of
pediatric exclusivity ending in January 2005.  In late
June, Mylan filed actions against FDA seeking to
require the agency to grant it approval to market on
July 24, 2004, the day after the Duragesic patent
expires, in both the federal district and circuit
courts for the District of Columbia.  ALZA and Janssen
are seeking to intervene in Mylan's actions against the
FDA, and to provide support for the agency's action.

     In the action against Mylan involving Levaquin, post-
trial papers following the second phase of the trial
were submitted to the district court in July and a
decision is expected in the fourth quarter of this
year.

     In the action against Eon Labs involving Sporanox,
the district court ruled on July 28, 2004 that
Janssen's patent was valid but not infringed by Eon's
generic.  Janssen will appeal this ruling to the Court
of Appeals for the Federal Circuit.
                               26
     In the  action against Kali involving Ultracet,
Kali has moved for summary judgment on the issues of
infringement and invalidity.  The briefing on that
motion was completed in July 2004 and a decision is
expected in the fourth quarter of this year.  With
respect to claims other than that at issue in the
litigation against Kali, Ortho-McNeil has filed a
reissue application in the U.S. Patent and Trademark
Office seeking to narrow the scope of the claims.

     In the action against  Mylan involving Ditropan
XL, Mylan recently moved for summary judgment on the
issues of non-infringement and invalidity.

     With respect to all of the above matters, the
Johnson & Johnson operating company involved is
vigorously defending the validity and enforceability
and asserting the infringement of its own or its
licensor's patents.

Average Wholesale Price (AWP) Litigation

     Johnson & Johnson and its pharmaceutical operating
companies, along with numerous other pharmaceutical
companies, are defendants in a series of lawsuits in
state and federal courts involving allegations that the
pricing and marketing of certain pharmaceutical
products amounted to fraudulent and otherwise
actionable conduct because, among other things, the
companies allegedly reported an inflated Average
Wholesale Price ("AWP") for the drugs at issue. Most of
these cases, both federal actions and state actions
removed to federal court, have been consolidated for
pre- trial purposes in a Multi-District Litigation
(MDL) in federal court in Boston, Massachusetts. The
plaintiffs in these cases include classes of private
persons or entities that paid for any portion of the
purchase of the drugs at issue based on AWP, and state
government entities that made Medicaid payments for the
drugs at issue based on AWP.

     Ethicon Endo-Surgery, Inc., a Johnson & Johnson
operating company which markets endoscopic surgical
instruments, and the Company, are named defendants in a
North Carolina state court class action lawsuit
alleging AWP inflation and improper marketing
activities against TAP Pharmaceuticals. Ethicon Endo-
Surgery, Inc. is a defendant based on claims that
several of its former sales representatives are alleged
to have been involved in arbitrage of a TAP drug. The
allegation is that these sales representatives
persuaded certain physicians in states where the drug's
price was
low to purchase from TAP excess quantities of the drug
and then resell it in states where its price was
higher. Ethicon Endo- Surgery, Inc. and the Company
deny any liability for the claims made against them in
this case and are vigorously defending against it. On
April 24, 2003, the trial judge certified a national
class of purchasers of the TAP product at issue.  On
July 6, 2004, that class was decertified by the North
Carolina Court of Appeals and the matter remanded to
the trial court for additional consideration.
                                27


Other

     The New York State Attorney General's office and
the Federal Trade Commission issued subpoenas in
January and February 2003 seeking documents relating to
the marketing of sutures and endoscopic instruments by
the Company's Ethicon, Inc. and Ethicon Endo-Surgery,
Inc. subsidiaries. The Connecticut Attorney General's
office also issued a subpoena for the same documents.
These subpoenas focus on the bundling of sutures and
endoscopic instruments in contracts offered to Group
Purchasing Organizations and individual hospitals in
which discounts are predicated on the hospital
achieving specified market share targets for both
categories of products. The operating companies
involved are responding to the subpoenas.

     On June 26, 2003, the Company received a request
for records and information from the U.S. House of
Representatives' Committee on Energy and Commerce in
connection with its investigation into pharmaceutical
reimbursements and rebates under Medicaid. The
Committee's request focuses on the drug REMICADE
(infliximab), marketed by the Company's Centocor, Inc.
subsidiary. On July 2, 2003, Centocor received a
request that it voluntarily provide documents and
information to the criminal division of the U.S.
Attorney's Office, District of New Jersey, in
connection with its investigation into various Centocor
marketing practices. Both the Company and Centocor are
responding to these requests for documents and
information.

     On August 1, 2003, the Securities and Exchange
Commission (SEC) advised the Company of its informal
investigation under the Foreign Corrupt Practices Act
of allegations of payments to Polish governmental
officials by U.S. pharmaceutical companies. On November
21, 2003, the SEC advised the company the investigation
had become formal and issued a subpoena for the
information previously requested in an informal
fashion, plus other background documents. The Company
and its operating units in Poland are responding to
these requests.

     On December 8, 2003, the Company's Ortho-McNeil
Pharmaceutical unit received a subpoena from the United
States Attorney's office in Boston, Massachusetts
seeking documents relating to the marketing, including
alleged off- label marketing, of the drug TOPAMAX
(topiramate) which is approved for anti-epilepsy
therapy. Ortho-McNeil is cooperating in responding to
the subpoena.

     On  January  20, 2004, the Company's Janssen  unit
received  a  subpoena from the Office of the  Inspector
General  of  the  United  States  Office  of  Personnel
Management  seeking documents concerning  any  and  all
payments  to  physicians in connection with  sales  and
marketing  of, and clinical trials for, RISPERDAL  from
1997  to 2002. Janssen is cooperating in responding  to
the subpoena.
                                28
     In April 2004, the Company's pharmaceutical units
were requested to submit information to the Senate
Finance Committee on their use of the "nominal pricing
exception" in calculating Best Price under the Medicaid
Rebate Program. This request was sent to manufacturers
for the top twenty drugs reimbursed under the Medicaid
Program.

     On July 27, 2004, the Company received a letter
request from the New York State Attorney General's
Office for documents pertaining to marketing, off-label
sales and clinical trials for Topamax, Risperdal,
Procrit, Reminyl, Remicade and Aciphex.  The Company is
responding to the request.

     After a remand from the Federal Circuit Court of
Appeals in January 2003, a partial retrial was
commenced in October and concluded in November 2003 in
Boston, Massachusetts in the action Amgen v.
Transkaryotic Therapies, Inc. (TKT) and Aventis
Pharmaceutical, Inc. The matter is a patent
infringement action brought by Amgen against TKT, the
developer of a gene-activated EPO product, and Aventis,
which holds marketing rights to the TKT product,
asserting that TKT's product infringes various Amgen
patent claims. TKT and Aventis dispute infringement and
are seeking to invalidate the Amgen patents asserted
against them. The district court has issued preliminary
rulings that upheld the district court's initial
findings in 2001.  Further proceedings and an appeal
will follow. The Amgen patents at issue in the case are
exclusively licensed to Ortho Biotech Inc., a Johnson &
Johnson operating company, in the U.S. for non-
dialysis indications. Ortho Biotech Inc. is not a party
to the action.

     The Company is also involved in a number of other
patent, trademark and other lawsuits incidental to its
business. The ultimate legal and financial liability of
the Company in respect to all claims, lawsuits and
proceedings referred to above cannot be estimated with
any certainty. However, in the opinion of management,
based on its examination of these matters, its
experience to date and discussions with counsel, the
ultimate outcome of these legal proceedings, net of
liabilities already accrued in the Company's
consolidated balance sheet, is not expected to have a
material adverse effect on the Company's consolidated
financial position, although the resolution in any
reporting period of one or more of these matters could
have a significant impact on the Company's results of
operations and cash flows for that period.


Item 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
         FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Results of Operations
Analysis of Consolidated Sales
For  the  first  fiscal six months of  2004,  worldwide
sales  were  $23.0 billion, an increase of  14.3%  over
2003  first  fiscal six month sales of  $20.2  billion.
The impact of foreign currencies accounted for 4.0%  of
the total reported fiscal six month increase.
                                 29
   Sales  by U.S. companies were $13.6 billion  in  the
first  fiscal six months of 2004, which represented  an
increase  of  12.1%  over the same  period  last  year.
Sales by international companies were
$9.4  billion, which represented an increase of  17.8%,
of which 10.0% was due to currency fluctuations.
    All  geographic areas throughout the  world  posted
sales  increases during the first fiscal six months  of
2004  as sales increased 17.5% in Europe, 18.7% in  the
Western  Hemisphere (excluding the U.S.) and  17.9%  in
the  Asia-Pacific,  Africa region.  These  sales  gains
include  the  positive impact of currency  fluctuations
between  the  U.S.  dollar and  foreign  currencies  in
Europe  of  11.6%, in the Western Hemisphere (excluding
the  U.S.)  of  5.5%  and in the  Asia-Pacific,  Africa
region of 8.6%.
    For   the  fiscal second quarter of 2004, worldwide
sales  were   $11.5 billion, an increase of 11.1%  over
2003  fiscal  second quarter sales of   $10.3  billion.
The   impact of  foreign currencies accounted  for 2.6%
of  the  total  reported  fiscal  second  quarter  2004
increase.
   Sales  by  U.S. companies were $6.7 billion  in  the
fiscal   second quarter  of 2004, which represented  an
increase  of 9.1%. Sales   by  international  companies
were   $4.8  billion,   which represented  an  increase
of  14.1%,  of   which   6.3%  was   due   to  currency
fluctuations.
   All  geographic  areas throughout the  world  posted
sales increases during  the  fiscal  second quarter  of
2004 as  sales increased 13.4% in Europe, 12.1% in  the
Western  Hemisphere (excluding the U.S.) and  16.6%  in
the  Asia-Pacific,  Africa region.  These  sales  gains
include  the  positive impact of currency  fluctuations
between
the  U.S.  dollar and foreign currencies in  Europe  of
7.4%, in the Western Hemisphere (excluding the U.S.) of
0.5% and in the Asia-Pacific, Africa region of 6.8%.



Analysis of Sales by Business Segments

Consumer
    Consumer  segment  sales in the  first  fiscal  six
months of 2004 were  $4.0 billion, an increase of 12.1%
over   the  same  period  a  year  ago  with  8.1%   of
operational  growth and a positive currency  impact  of
4.0%.  U.S.  Consumer segment sales increased  by  7.0%
while  international sales gains of  17.9%  included  a
positive currency impact of 8.6%.

Major  Consumer  Franchise Sales  -  First  Fiscal  Six
Months

                                   Total   Operations  Currency
                2004      2003    %Change   %Change    %Change

OTC  &
 Nutritionals  1,096     $ 935     17.2%     14.8%      2.4%
Skin  Care     1,071       913     17.3      11.9       5.4
Women's Health   716       657      9.1       4.0       5.1
Baby & Kids
 Care            703       634     10.8       5.5       5.3

                            30
    Consumer segment sales in the fiscal second quarter
of  2004 were  $2.0 billion, an increase of 10.0%  over
the  same  period a year ago with 7.5%  of  operational
growth and a positive currency
impact  of  2.5%. U.S. Consumer segment sales increased
by  6.0%  while  international  sales  gains  of  14.1%
included a positive currency impact of 5.1%.

Major Consumer Franchise Sales - Fiscal Second Quarter

                                   Total   Operations  Currency
                2004      2003    %Change   %Change    %Change

OTC  &
 Nutritionals  $ 532     $ 448     18.9%     16.7%       2.2%
Skin  Care       509       448     13.6      10.2        3.4
Women's Health   368       344      7.0       4.1        2.9
Baby & Kids
 Care            360       331      8.8       5.2        3.6

   Consumer  segment sales growth in the fiscal  second
quarter was attributable to strong sales performance in
the  major franchises in this segment including  McNeil
Over-The-Counter and Nutritional products,  Skin  Care,
Women's  Health and Baby & Kids Care. McNeil  Over-The-
Counter  and Nutritional products growth was driven  by
the  acquisition  of the remaining  50%  stake  in  the
Johnson  &  Johnson-Merck Consumer Pharmaceuticals  Co.
non-prescription pharmaceuticals joint venture, and the
continued  growth  of  SPLENDA(r)  Tabletop  brand   no
calorie sweetener, partially offset by the sale of  the
SPLENDA(r)ingredients business on April  2,  2004.  The
Skin  Care  franchise sales growth  was  attributed  to
NEUTROGENA(r),AVEENO(r), RoC(r) and CLEAN  &  CLEAR(r).
New  products launched in the first half of  2004  have
continued to be the primary driver of growth. The  Baby
&  Kids  Care franchise growth was led by new products,
the  continued  strength of BabyCenter  and  the  sales
growth  of  Balmex(r) Diaper Rash Ointment,  which  was
acquired in 2003.
   In February 2004, the Company announced an agreement
with Tate & Lyle related to the production of sucralose
and  the SPLENDA brand.  This transaction was completed
on  April  2,  2004 and resulted in the  Company  being
responsible  for the worldwide sales and  marketing  of
the  tabletop category of SPLENDA(r), with Tate &  Lyle
responsible for the manufacturing of sucralose and  the
marketing of ingredient sales.  This transaction had no
significant impact on financial results.


Pharmaceutical
   Pharmaceutical segment sales in the first fiscal six
months of 2004 were $10.8 billion, an increase of 13.1%
over  the  same  period a year ago with 10.0%  of  this
change  due to operational increases and the  remaining
3.1%  increase  related  to  the  positive  impact   of
currency.   The U.S. Pharmaceutical sales increase  was
11.4%  and  the  growth in international Pharmaceutical
sales  was  16.9% which included 9.9%  related  to  the
positive impact of currency.



                            31


Major Pharmaceutical Product Sales - First Fiscal Six
Months

                                    Total   Operations Currency
                       2004  2003  %Change   %Change   %Change
PROCRIT(r)/EPREX(r)  $1,852 $2,012  (8.0%)   (10.8%)     2.8%
RISPERDAL(r)          1,458  1,256   16.1      11.4      4.7
DURAGESIC(r)          1,011    776   30.3      25.5      4.8
REMICADE(r)           1,003    830   20.9      20.9      0.0
Hormonal Contra-
ceptives                671    555   20.8      19.6      1.2
TOPAMAX(r)              663    494   34.2      31.7      2.5
LEVAQUIN(r)/FLOXIN(r)   651    571   14.0      14.1     (0.1)


    Pharmaceutical segment sales in the  fiscal  second
quarter of 2004 were $5.4 billion, an increase of 11.1%
over  the  same  period a year ago with  9.1%  of  this
change  due to operational increases and the  remaining
2.0%  increase  related  to  the  positive  impact   of
currency.   The U.S. Pharmaceutical sales increase  was
11.1%  and  the  growth in international Pharmaceutical
sales  was  11.1% which included 6.0%  related  to  the
positive impact of currency.

Major Pharmaceutical Product Sales - Fiscal Second
Quarter

                                    Total   Operations Currency
                       2004  2003  %Change   %Change   %Change
PROCRIT(r)/EPREX(r)   $ 875 $1,015  (13.8%)  (15.6%)    1.8%
RISPERDAL(r)            727    655   10.9      7.9      3.0
DURAGESIC(r)            557    381   46.2     42.7      3.5
REMICADE(r)             539    421   28.2     28.2      0.0
Hormonal Contra-
ceptives                366    287   27.6     26.9      0.7
TOPAMAX(r)              335    263   27.5     26.0      1.5
LEVAQUIN(r)/FLOXIN(r)   269    273   (1.5)    (1.2)    (0.3)



   Included  in second quarter results was the  benefit
from   adjustments  related  to  previously   estimated
performance-based  rebate allowances  in  managed  care
contracts.   These adjustments were  made  based  on  a
review  of  actual performance levels  as  achieved  by
customers  compared  to  expected  performance  levels.
These   favorable  adjustments  added  over   2.0%   to
pharmaceutical segment operational growth in the fiscal
second quarter 2004.
    The  vast majority of the impact of this adjustment
was in the hormonal contraceptive franchise.  Adjusting
for  the  impact of this change, sales in this category
declined  by  approximately 2.0%, which was  consistent
with  the  expected  impact from  generic  competition.
ORTHO  EVRA(r) (norelgestromin/ethinyl estradiol),  the
first contraceptive patch approved by the FDA, as  well
as    ORTHO    TRI-CYCLEN(r)LO    (norgestimate/ethinyl
estradiol), both had strong performance in  the  fiscal
second quarter 2004.
    Pharmaceutical segment sales growth  was  adversely
affected  by  the sales decline of PROCRIT(r)  (Epoetin
alfa)  and  EPREX(r) (Epoetin alfa)  due  to  increased
competition.  Combined, PROCRIT (r)(sold in  the  U.S.)
and EPREX(r)(sold internationally) sales declined 13.8%
in the fiscal second quarter of 2004 versus the
                                 32
same  period  a year ago.  Sales of PROCRIT(r)  in  the
fiscal  second quarter were down 17.6% versus the  same
period last year.  However, on a unit basis, PROCRIT(r)
actually  grew slightly when compared with  the  fiscal
second quarter 2003.
   RISPERDAL(r) (risperidone), a medication that treats
the  symptoms  of schizophrenia, fueled by RISPERDAL(r)
CONSTA(tm)  grew by 10.9% in the fiscal second  quarter
2004.  REMICADE(r)  (infliximab),  a  novel  monoclonal
antibody therapy indicated to treat Crohn's disease and
rheumatoid   arthritis,  continued  to   maintain   its
leadership  position in the growing  Anti-TNF-a  (tumor
necrosis  factor alpha) market. TOPAMAX(r) (topiramate)
had strong growth over the same period a year ago.
   Net sales for DURAGESIC(r) (fentanyl transdermal
systems) in the U.S. were positively impacted by the
filling of back orders that had adversely affected
first quarter performance.  On March 25, 2004 a U.S.
District Court upheld the validity of the DURAGESIC(r)
product patent guaranteeing that generic competition
could not occur prior to July 23, 2004.  The Company
submitted the judge's order to the U.S. Food and Drug
Administration (FDA) with a request that the six-month
pediatric extension granted in 2003 for DURAGESIC(r) be
honored.  In June 2004, the FDA ruled that the six-
month extension is valid through January 2005.  Mylan
is challenging FDA's decision in both the federal
district and circuit courts of the District of
Columbia.
   Growth  was also achieved in DOXIL(r) (doxorubicin),
an   anti-cancer  treatment,  REMINYL(r)   (galantamine
(HBr)),  a treatment for patients with mild to moderate
Alzheimer's  disease, and NATRECOR(r) (nesiritide),  to
treat      acute     congestive     heart      failure.
CONCERTA(r)(methylphenidate  HCI)  sales  continued  to
grow  despite the current absence of patent exclusivity
in  the U.S.  At present, the FDA has not approved  any
generic that is substitutable for CONCERTA(r).

Medical Devices and Diagnostics
   Medical Devices and Diagnostics segment sales in the
first  fiscal six months of 2004 were $8.2 billion,  an
increase of 17.1% over the same period a year ago  with
12.0%  of this change due to operational increases  and
the  remaining  5.1% increase related to  the  positive
impact  of  currency.   The U.S.  Medical  Devices  and
Diagnostics sales increase was 15.9% and the growth  in
international Medical Devices and Diagnostics sales was
18.5%  which  included 10.7% related  to  the  positive
impact of currency.

Major Medical Devices and Diagnostics Franchise Sales -
First Fiscal Six Months

                                    Total   Operations Currency
                       2004  2003  %Change   %Change   %Change
DePuy                $1,678 $1,487  12.8%      8.4%      4.4%
Cordis                1,541  1,020  51.2      46.4       4.8
Ethicon               1,397  1,302   7.3       1.1       6.2
Ethicon Endo-Surgery  1,375  1,272   8.1       3.2       4.9
LifeScan                820    678  20.9      16.3       4.6
Vision Care             731    616  18.6      12.4       6.2
Ortho-Clinical
 Diagnostics            619    581   6.6       1.6       5.0
                                 33

Medical  Devices and Diagnostics segment sales  in  the
fiscal  second  quarter of 2004 were $4.1  billion,  an
increase of 11.8% over the same period a year ago  with
8.3%  of  this change due to operational increases  and
the  remaining  3.5% increase related to  the  positive
impact  of  currency.   The U.S.  Medical  Devices  and
Diagnostics sales increase was 7.1% and the  growth  in
international Medical Devices and Diagnostics sales was
17.0%  which  included  7.3% related  to  the  positive
impact of currency.


Major Medical Devices and Diagnostics Franchise Sales -
Fiscal Second Quarter

                                    Total   Operations Currency
                       2004  2003  %Change   %Change   %Change

DePuy              $   839 $  748   12.2%      9.0%      3.2%
Cordis                 664    599   10.8       8.0       2.8
Ethicon                716    673    6.3       2.1       4.2
Ethicon Endo-Surgery   710    649    9.5       6.1       3.4
LifeScan               420    330   27.2      24.3       2.9
Vision Care            377    317   18.9      13.8       5.1
Ortho-Clinical
 Diagnostics           317    294    7.6       4.1       3.5

    DePuy franchise growth in the fiscal second quarter
was   primarily   due  to  DePuy's  orthopaedic   joint
reconstruction  products including the shoulder,  ankle
and  knee  product lines.  Strong performance was  also
reported  in   the area of spine.  The positive  growth
was  negatively  impacted by the sale of  the  Castings
business in the first quarter of 2004.
    Cordis  growth  was achieved in  the  endovascular,
Biosense   Webster  and  cardiology  businesses.    The
primary  driver  of the sales growth in the  cardiology
business  was  international  sales  of  the  CYPHER(r)
Sirolimus-eluting  Stent.   This  was  the  first  full
quarter   with  a  competitive  product  in  the   U.S.
marketplace, and U.S. sales of CYPHER(r) grew  by  1.0%
over the second quarter of 2003.
    On  April  2, 2004, Cordis Cardiology  Division  of
Cordis   Corporation,  a  Johnson  &  Johnson  Company,
received  a  warning  letter  from  the  FDA  regarding
observations  concerning  Good  Manufacturing  Practice
regulations.  These observations followed standard post-
approval  site inspections completed in 2003, including
sites  involved in the production of the CYPHER  stent.
The  company's  management has submitted  its  response
plan to the FDA.
     Ethicon  franchise growth was  related  to  strong
sales  of  VICRYL          (r)(polyglactin  910)   PLUS
antibacterial coated sutures, as well as  new  products
such  as the Multipass needle introduced in April 2004.
Ethicon  Endo-Surgery franchise experienced  growth  in
Endocutter   sales  that  include  products   used   in
performing bariatric procedures, an important focus for
the franchise.  This growth was negatively impacted  by
the  sale of the vascular access business in the fiscal
second quarter of 2003.


                                 34
   LifeScan franchise growth was due to increased sales
of  the OneTouch(r) Ultra(r) brand in both the U.S  and
international
markets.   Vision  Care franchise  growth  was  led  by
continued  success in the Japanese market  as  well  as
strong   growth  in  the  U.S.  market   led   by   the
introduction    of    Acuvue(r)    Advance(tm)     with
HydraClear(tm),  a silicone hydrogel material  launched
nationwide in January 2004.


Cost of Goods Sold and Selling, General and
Administrative Expenses
Consolidated  costs of goods sold for the first  fiscal
six  months  of 2004 increased to 28.3% from  28.2%  of
sales  over  the same period a year ago.  The  cost  of
goods  sold for the fiscal second quarter of  2004  was
27.5% of sales.  The cost of goods sold as a percentage
of  sales  in  the fiscal second quarter  of  2003  was
28.7%.   The  favorable  change in  the  second  fiscal
quarter  of  2004 was primarily in the Medical  Devices
and  Diagnostics  segment,  related  to  positive  mix,
divestiture  of low gross margin businesses,  and  cost
containment activities across all segments.
   Consolidated   selling, general and   administrative
expenses  for  the  first fiscal  six  months  of  2004
increased  10.6%  over  the same  period  a  year  ago.
Consolidated   selling,  general   and   administrative
expenses  as a percent  to  sales for the first  fiscal
six  months of 2004  were  31.9% versus  33.0%  for the
same   period   a   year  ago,  which  represented   an
improvement  of  1.1%  as  a percent  of  sales.   This
improvement was primarily due to the Company's focus on
managing expenses.
    Consolidated  selling, general  and  administrative
expenses  for  the  fiscal  second  quarter   of   2004
increased 9.3% over the same period a year ago.   As  a
percent  to  sales, selling, general and administrative
expenses decreased from 32.9% in the second quarter  of
2003  to  32.3%  in the second quarter of  2004.   This
improvement   was   primarily   attributable   to   the
pharmaceutical segment and reflected ongoing efforts to
control costs and leverage expenses.


Research & Development
Research activities represent a significant part of the
Company's business.  These expenditures relate  to  the
development  of new products, improvement  of  existing
products,  technical support of products and compliance
with governmental regulations for the protection of the
consumer.  Worldwide costs of research  activities, for
the first fiscal six months of 2004 were $2.3
billion,  an increase of 12.9% over the same  period  a
year  ago.   Research and development spending  in  the
fiscal  second  quarter of 2004 was  $1.2  billion,  an
increase  of  9.2%  over the fiscal second  quarter  of
2003.


In-Process Research & Development
In the fiscal second quarter of 2003, the Company
recorded In-process Research & Development (IPR&D)
charges of $900 million before and after tax related to
acquisitions.  These acquisitions included Scios Inc.
and the Link Spine Group, Inc.  Scios Inc. is a
biopharmaceutical company with a marketed product for
                                 35
cardiovascular disease and research projects focused on
auto-immune diseases.  Link Spine Group, Inc. was
acquired to provide the Company with exclusive
worldwide rights to the SB Charite Artificial Disc for
the treatment of spine disorders.
    In  the  fiscal  first quarter of 2003, the Company
recorded   IPR&D  charges  of  $15  million  after  tax
($18  million  before  tax)  related  to  acquisitions.
These  acquisitions included certain assets of Orquest,
Inc.,  a  privately-held biotechnology company  focused
on    developing  biologically-based    implants    for
orthopaedics    spine   surgery    and    3-Dimensional
Pharmaceuticals, Inc.,  a  company  with  a  technology
platform   focused  on  the discovery  and  development
of potential new drugs in  early  stage development for
the  treatment of cardiovascular diseases, oncology and
inflammation.

Other (Income) Expense, Net
Other   (income)  expense  included  gains  and  losses
related  to  the
sale and write-down of certain equity securities of the
Johnson  &
Johnson    Development  Corporation,  losses   on   the
disposal of  fixed
assets,   currency  gains & losses, minority interests,
litigation
settlement   expense  as  well as royalty  income.  The
unfavorable  change in other (income) expense  in  both
the  first  fiscal six months of 2004  and  the  fiscal
second  quarter of 2004 as compared to the same periods
a  year  ago  was due primarily to the gain  associated
with  a  business  divestiture  in  the  fiscal  second
quarter of 2003.

OPERATING PROFIT BY SEGMENT
Consumer Segment
Operating profit for the Consumer segment as a  percent
to  sales  in the first fiscal six months of  2004  was
20.5%  versus 21.7% over the same period  a  year  ago.
This  decrease  was  primarily  due  to  ongoing  costs
associated with a plant closure and investment spending
in  developing  markets  outside  the  U.S.   Operating
profit  as  a  percent to sales in  the  fiscal  second
quarter  of 2004 was 19.1% versus 20.5% over  the  same
period  a year ago.  This decrease was due to increased
investment spending related to OTC brands.

Pharmaceutical Segment
Operating  profit for the Pharmaceutical segment  as  a
percent to sales in the first fiscal six months of 2004
was 38.8% versus 30.9% over the same period a year ago.
Excluding IPR&D charges, operating profit as a  percent
to  sales  in the first fiscal six months of  2003  was
38.6%.   Operating profit as a percent to sales in  the
fiscal  second quarter of 2004 was 38.8%  versus  22.3%
over  the  same  period  a year  ago.  Excluding  IPR&D
charges, operating profit as a percent to sales in  the
fiscal  second quarter of 2003 was 37.3%.  The increase
in 2004 was due to cost containment activities.

Medical Devices and Diagnostics Segment
Operating   profit   for  the   Medical   Devices   and
Diagnostics segment as a percent to sales in the  first
fiscal  six months of 2004 was 25.9% versus 20.0%  over
the same period a year ago.  Excluding

                                 36
IPR&D  charges, operating profit as a percent to  sales
in  the  first  fiscal six months of  2003  was  22.6%.
Operating  profit as a percent to sales in  the  fiscal
second quarter of 2004 was 26.0% versus 18.5% over  the
same  period  a  year  ago.  Excluding  IPR&D  charges,
operating  profit as a percent to sales in  the  fiscal
second quarter of 2003 was 23.2%.  The increase in 2004
was   due  to  favorable  sales  mix,  the  impact   of
divestitures  of low gross margin businesses  and  cost
containment activities.

Interest (Income) Expense
Interest income decreased in both the first fiscal  six
months and fiscal second quarter of 2004 as compared to
the same periods a year ago.  The decrease was due to a
decline  in  the average rate on investments  partially
offset  by  a  higher average cash  balance.  The  cash
balance including marketable securities at the  end  of
the  fiscal  second quarter of 2004 was $10.8  billion,
which was
$2.9 billion higher than the same period a year ago.
    Interest expense increased in both the first fiscal
six  months  and  fiscal  second  quarter  of  2004  as
compared  to the same periods a year ago.  The increase
was due to the conversion of short term loans and notes
payable  to ten and twenty year debentures at a  higher
rate of interest.

Provision For Taxes on Income
The  worldwide effective income tax rates for the first
fiscal  six  months of 2004 and 2003  were  28.6%   and
34.2%.  The decrease in the effective tax rate for  the
first fiscal six months of 2004 compared with the  same
period a year ago was due to acquisition related  IPR&D
charges that are non-deductible for tax purposes.


LIQUIDITY AND CAPITAL RESOURCES
Cash Flows
Cash  generated  from  operations  provided  the  major
sources  of  funds  for  the growth  of  the  business,
including   working   capital,  capital   expenditures,
acquisitions,  share repurchases,  dividends  and  debt
repayments.   In the first fiscal six months  of  2004,
cash flow from operations was $4.8 billion, an increase
of $1.1 billion over
the   same  period  a  year  ago.   The  major   factor
contributing to the
increase in cash generated from operations was  from  a
net  income increase of $0.8 billion, net of  the  non-
cash  impact  of 2003 IPR&D charges. Net cash  used  by
investing  activities decreased by $1.9 billion  versus
the  same  period  a  year ago due  to  a  decrease  in
acquisition  activity  offset by  an  increase  in  the
purchase  of  investments.  Net cash used by  financing
activities increased by $2.6 billion primarily due to a
decrease in proceeds from short and long term debt.

Dividends
On   April 22, 2004, the Board of Directors declared  a
regular cash dividend  of  $0.285  per  share,  payable
on   June  8,  2004  to shareholders  of  record as  of
May  18, 2004. This represented an increase  of   18.8%
and   was the 42nd consecutive  year  of  cash dividend
increases.


                                 37
   On July 20, 2004, the Board of Directors declared  a
regular  cash dividend of $0.285 per share, payable  on
September  7,  2004 to shareholders  of  record  as  of
August  17, 2004.  The Company expects to continue  the
practice of paying regular cash dividends.

OTHER INFORMATION
New Accounting Standards
In January 2003, the FASB issued FIN 46, "Consolidation
of  Variable  Interest Entities - an interpretation  of
ARB No. 51", and in December 2003, issued a revised FIN
46(R),  "Consolidation of Variable Interest Entities  -
an interpretation of ARB No. 51", both of which address
consolidation  of  variable interest entities.  FIN  46
expanded  the criteria for consideration in determining
whether   a   variable  interest   entity   should   be
consolidated   by  a  business  entity,  and   requires
existing   unconsolidated  variable  interest  entities
(which include, but are not limited to, Special Purpose
Entities, or SPEs) to be consolidated by their  primary
beneficiaries  if  the  entities  do  not   effectively
disperse    risks   among   parties   involved.    This
interpretation was immediately applicable  to  variable
interest entities created after January 31,
2003.  The adoption of this portion of FIN 46  did  not
have a
material effect on the Company's results of operations,
cash  flows or financial position. FIN 46 is applicable
in  2004  to  variable interest entities  in  which  an
enterprise holds a variable interest that was  acquired
before  February 1, 2003.  The adoption of this portion
of FIN 46 did not have a material effect on the results
of operations, cash flows and financial position of the
Company.

In  December 2003, the FASB issued FASB Staff  Position
(FSP)   FAS   No.  106-1,  "Accounting  and  Disclosure
Requirements Related to the Medicare Prescription Drug,
Improvement  and Modernization Act of 2003",  which  is
effective for interim or annual financial statements of
fiscal years ending after December 7, 2003. The Company
elected to defer adoption of FSP FAS No. 106-1 until
authoritative  guidance was issued, as allowed  by  the
Standard. This guidance was issued by the FASB  in  May
2004 via FSP FAS No. 106-2.  The Company will adopt FSP
FAS No. 106-1 and 106-2 in the fiscal third quarter  of
2004,  as  allowed by the Standards.  This adoption  is
not expected to have a material effect on the Company's
results   of   operations,  cash  flows  or   financial
position.

In  July  2004 the FASB ratified the EITF consensus  on
Issue  02-14,  "Whether an Investor  should  Apply  the
Equity  Method of Accounting to Investments Other  Than
Common Stock".  The Company will adopt EITF Issue 02-14
in  the  fourth quarter of 2004, as prescribed  by  the
Standard.   This  adoption is not expected  to  have  a
material effect on the Company's results of operations,
cash flows and financial position.

Economic and Market Factors
Johnson  & Johnson is aware that its products are  used
in  an  environment  where, for  more  than  a  decade,
policymakers,  consumers and businesses have  expressed
concern  about the rising cost of health care.  Johnson
&   Johnson  has  a  long-standing  policy  of  pricing
products  responsibly. For the period 1993 -  2003,  in
the

                                 38
United  States,  the weighted average  compound  annual
growth  rate  of Johnson & Johnson price increases  for
health care products (prescription and over-the-counter
drugs,  hospital and professional products)  was  below
the U.S. Consumer Price Index (CPI).

Inflation rates, even though moderate in many parts  of
the  world  during 2003, continue to have an effect  on
worldwide  economies  and,  consequently,  on  the  way
companies operate. In the face of increasing costs, the
Company  strives to maintain its profit margins through
cost reduction programs, productivity improvements  and
periodic price increases.

The Company faces various worldwide health care changes
that  may  result  in  pricing pressures  that  include
health care cost containment and government legislation
relating  to  sales, promotions and  reimbursement.  On
December  8,  2003,  the  Medicare  Prescription   Drug
Improvement  and Modernization Act of 2003 was  enacted
that  introduces  a  prescription  drug  benefit  under
Medicare  as well as a subsidy to sponsors  of  retiree
health care benefit plans. The Company elected to defer
the  recognition of the Act until such  time  when  the
authoritative  guidance is issued.  This  guidance  was
issued by the FASB in May 2004.  The Company will adopt
the  recognition of the Act in the fiscal third quarter
of    2004.     Any   measures   of   the   accumulated
postretirement  benefit  obligation  or  net   periodic
postretirement benefit cost in the Company's  financial
statements do not reflect the effect of the Act.

The  Company also operates in an environment  which  is
becoming  increasingly hostile to intellectual property
rights.  Generic drug firms have filed Abbreviated  New
Drug  Applications seeking to market generic  forms  of
most  of  the  Company's  key pharmaceutical  products,
prior  to expiration of the applicable patents covering
those  products.  In  the  event  the  Company  is  not
successful  in  defending a lawsuit resulting  from  an
Abbreviated  New Drug Application filing,  the  generic
competition  typically results in creating  a  loss  of
market  exclusivity  and may result  in  a  significant
reduction  in sales.  For further information  see  the
discussion on "Litigation Against Filers of Abbreviated
New Drug Applications" in Note 12.

CAUTIONARY FACTORS THAT MAY AFFECT FUTURE RESULTS
This  Form  10-Q  contains forward-looking  statements.
Forward-  looking statements do not relate strictly  to
historical  or  current  facts and  anticipate  results
based  on  management's  plans  that  are  subject   to
uncertainty.   Forward-looking   statements   may    be
identified by the use of words like "plans," "expects,"
"will,"
"anticipates," "estimates" and other words  of  similar
meaning   in  conjunction  with,  among  other  things,
discussions    of    future    operations,    financial
performance, the Company's strategy for growth, product
development,  regulatory approval, market position  and
expenditures.



                                 39
Forward-looking   statements  are  based   on   current
expectations  of  future  events.  The  Company  cannot
guarantee that any forward- looking statement  will  be
accurate,  although the Company believes  that  it  has
been  reasonable  in its expectations and  assumptions.
Investors should realize that if underlying assumptions
prove inaccurate or that unknown risks or uncertainties
materialize, actual results could vary materially  from
the  Company's expectations and projections.  Investors
are therefore cautioned not to place undue reliance  on
any forward-looking statements. The Company assumes  no
obligation to update any forward-looking statements  as
a  result  of  new  information  or  future  events  or
developments.

Risks   and  uncertainties  include  general   industry
conditions  and competition; economic conditions,  such
as   interest   rate   and   currency   exchange   rate
fluctuations; technological advances, new products  and
patents attained by competitors; challenges inherent in
new product development, including obtaining regulatory
approvals;  challenges  to patents;  U.S.  and  foreign
health   care   reforms  and  governmental   laws   and
regulations;   trends   toward   health    care    cost
containment;  increased scrutiny  of  the  health  care
industry  by  government agencies; product efficacy  or
safety   concerns  resulting  in  product  recalls   or
regulatory action.

The  Company's report on Form 10-K for the  year  ended
December 28, 2003 contains, as an Exhibit, a discussion
of  additional factors that could cause actual  results
to  differ  from expectations. The Company notes  these
factors as permitted by the Private Securities
Litigation Reform Act of 1995.

Item  3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES
ABOUT MARKET RISK

There has been no material change in the Company's assessment
of its sensitivity to market risk since its presentation
set forth in Item  7A,  "Quantitative and Qualitative Disclosures
About  Market Risk," in its Annual Report on Form 10-K for
the fiscal year ended December 28, 2003.

Item 4 - CONTROLS AND PROCEDURES-EVALUATION OF
DISCLOSURE CONTROLS
AND PROCEDURES

Disclosure controls and procedures.  As of the  end  of
the   period  covered  by  this  report,  the   Company
evaluated the effectiveness of the design and operation
of   its  disclosure  controls  and  procedures.    The
Company's   disclosure  controls  and  procedures   are
designed to ensure that the Company records, processes,
summarizes   and  reports  in  a  timely  manner    the
information  the Company must
disclose  in  its reports filed  under the   Securities
Exchange Act.  William C.  Weldon,  Chairman  and Chief
Executive   Officer,  and  Robert  J.  Darretta,   Vice
Chairman  and  Chief  Financial Officer,  reviewed  and
participated in this evaluation.  Based on this


                                 40

evaluation, Messrs. Weldon and Darretta concluded that,
as  of  the  date  of their evaluation,  the  Company's
disclosure controls and procedures were effective.
   Internal  control.  Since the date of the evaluation
described   above,   there   have    not    been    any
significant    changes   in   the  Company's   internal
control  over financial reporting that have  materially
affected,   or  are  reasonably  likely  to  materially
affect, the Company's internal control.

Part II - OTHER INFORMATION

Item 1.   Legal Proceedings

          The information called for by this item is
incorporated
          herein by reference to Note 12 included in
Part I, Notes
          to Consolidated Financial Statements.

Item 4.   Submission of Matters to a Vote of Security
Holders


  (a)  The annual meeting of the shareholders of the
       Company was held on April 22, 2004.

  (b)  The shareholders elected all the Company's
       nominees for director and ratified the appointment of
       PricewaterhouseCoopers LLP as the Company's independent
       auditors for the fiscal year 2004.  The shareholders
       also defeated a shareholder proposal on charitable
       contributions.


       1.   Election of Directors:

                             Shares For       Shares Withheld
          G.N. Burrow       2,337,993,118        57,807,976
          M.S. Coleman      2,245,130,888       150,670,206
          J.G. Cullen       2,240,879,422       154,921,672
          R.J. Darretta     2,314,938,677        80,862,417
          M.J. Folkman      2,331,547,839        64,253,255
          A.D. Jordan       2,337,314,437        58,486,657
          A.G. Langbo       2,339,857,511        55,943,583
          S.L. Lindquist    2,352,643,948        43,157,146
          L.F. Mullin       2,253,229,819       142,571,275
          S.S. Reinemund    2,353,428,660        42,372,434
          D.   Satcher      2,342,337,045        53,464,049
          H.B. Schacht      2,251,514,998       144,286,096
          W.C. Weldon       2,336,379,709        59,421,385







                                 41


          2. Approval for Appointment of PricewaterhouseCoopers
             LLP:

             For                   2,170,795,855
             Against                 199,392,147
             Abstain                  25,613,092

          3. The shareholder proposal for charitable
          contributions was defeated by over 97% of the
          shares voting.

            For                         49,533,915
            Against                  1,689,367,258
            Abstain                    160,449,129

Item 5.   Exhibits and Reports on Form 8-K

  (a)  Exhibit

       Exhibit 99.3   Certifications Under Rule  13a-14(a)
       of the Securities Exchange Act Pursuant to Section 302
       of the Sarbanes-Oxley Act.

       Exhibit 99.15  Certifications Pursuant to Section 906
       of the Sarbanes-Oxley Act.


   (b) Reports on Form 8-K

     A Report on Form 8-K was furnished on July 15,
     2004, which included the press release for the
     period ended June 27, 2004.  Also included in this
     filing are the unaudited comparative supplementary
     sales data and condensed consolidated statement of
     earnings for this fiscal second quarter and six
     month period ended June 27, 2004.

     A Report on Form 8-K was filed on April 5, 2004,
     which included a press release dated April 2, 2004
     reporting that Cordis had received a warning
     letter from the U.S. Food and Drug Administration
     (FDA) regarding FDA's observations concerning the
     Good Manufacturing Practice (GMP) regulations.

      A report on Form 8-K was furnished on April 13, 2004,
      which included the Press Release for the period ended
      March  28, 2004.   Also  included in this filing
      are the unaudited comparative   supplementary  sales
      data and condensed consolidated  statement of earnings
      for the fiscal first quarter of 2004.

      A report on Form 8-K was furnished on April 26, 2004,
      which included a Press Release announcing an increase in
      the Company's quarterly dividend.



                             42


                                SIGNATURES



Pursuant  to  the requirements of the Securities Exchange Act of
1934,  the registrant has duly caused this report to be signed on
its behalf by the undersigned thereunto duly authorized.





                                   JOHNSON & JOHNSON
                                     (Registrant)






Date:  August 2, 2004            By /s/ R. J. DARRETTA
                                    R. J. DARRETTA
                                    Vice Chairman
                                    (Chief Financial Officer)


Date:  August 2, 2004            By /s/ S. J. COSGROVE
                                    S. J. COSGROVE
                                    Controller
                                    (Chief Accounting Officer)










                                43