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 July 3, 2005

                               or

( ) Transition Report Pursuant to Section 13 or 15(d) of the
   Securities Exchange Act of 1934 for the 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 31, 2005, 2,974,694,094 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 -
   July 3, 2005 and January 2, 2005                        3


 Consolidated Statements of Earnings for the Fiscal
   Quarters Ended July 3, 2005 and
   June 27, 2004                                           6

Consolidated Statements of Earnings for the Fiscal
   Six Months Ended July 3, 2005 and
   June 27, 2004                                           7


 Consolidated Statements of Cash Flows for the Fiscal
   Six Months Ended July 3, 2005 and
   June 27, 2004                                           8

 Notes to Consolidated Financial Statements               10

Item 2. Management's Discussion and Analysis of
        Financial Condition and Results
        of Operations                                     30


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 2 - Unregistered Sales of Equity Securities
         and Use of Proceeds                              41

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

Item 6 - Exhibits                                         42

Signatures                                                43

                                2


Part I - FINANCIAL INFORMATION

Item 1 - Financial Statements

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

                             ASSETS

                                    July 3,   January 2,
                                      2005         2005
Current Assets:

 Cash and cash equivalents          $12,156        9,203

 Marketable securities                1,005        3,681

 Accounts receivable, trade, less
  allowances for doubtful accounts
  $180(2004, $206)                    7,379        6,831

 Inventories (Note 4)                 3,963        3,744

 Deferred taxes on income             1,830        1,737

 Prepaid expenses and other
  current assets                      2,387        2,124

      Total current assets           28,720       27,320

Marketable securities, non-current       49           46

Property, plant and equipment,
 at cost                             18,672       18,664

  Less accumulated
    depreciation                      8,581        8,228

Property, plant and equipment, net   10,091       10,436

Intangible assets (Note 5)           15,681       15,105

  Less accumulated amortization       3,486        3,263

Intangible assets, net               12,195       11,842

Deferred taxes on income                363          551

Other assets                          3,135        3,122

      Total assets                  $54,553       53,317

         See Notes to Consolidated Financial Statements

                                3


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

              LIABILITIES AND SHAREHOLDERS' EQUITY

                                    July 3,   January 2,
                                     2005       2005
Current Liabilities:

Loans and notes payable            $   304          280

Accounts payable                     3,949        5,227

Accrued liabilities                  3,153        3,523

Accrued rebates, returns
  and promotions                     2,312        2,297

Accrued salaries, wages and
 commissions                           892        1,094

Taxes on income                      1,030        1,506

     Total current liabilities      11,640       13,927

Long-term debt                       2,329        2,565

Deferred tax liability                 418          403

Employee related obligations         2,936        2,631

Other liabilities                    2,061        1,978

     Total liabilities	            19,384       21,504

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)

Accumulated other comprehensive
 income (Note 8)                      (805)        (515)

Retained earnings                   38,853       35,223


                                4


Less common stock held in treasury,
 at cost (145,646,000 & 148,819,000
 shares)                             5,999       6,004

Total shareholders' equity          35,169      31,813

Total liabilities and shareholders'
 equity                            $54,553      53,317

         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
                       July 3,  Percent  June 27,  Percent
                        2005    to Sales  2004    to Sales


Sales to customers
(Note 6)                $12,762   100.0%  11,484   100.0

Cost of products sold     3,508    27.5    3,162    27.5

Gross profit              9,254    72.5    8,322    72.5

Selling, marketing and
  administrative expenses 4,194    32.8    3,711    32.3

Research expense          1,487    11.6    1,182    10.3

Purchased in-process
  research and
  development               353     2.8        -       -

Interest income            (109)    (.8)     (35)    (.3)

Interest expense, net of
  portion capitalized        15      .1       52      .4

Other (income)expense, net  (88)    (.7)     (23)    (.1)

Earnings before provision
  for taxes on income     3,402    26.7    3,435    29.9

Provision for taxes on
  income (Note 3)           726     5.7      977     8.5

NET EARNINGS             $2,676    21.0    2,458    21.4

NET EARNINGS PER SHARE
(Note 7)
  Basic                  $  .90              .83
  Diluted                $  .89              .82

CASH DIVIDENDS PER SHARE $  .33             .285

AVG. SHARES OUTSTANDING
  Basic                 2,973.7          2,968.2
  Diluted               3,024.7          3,005.3


         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
                       July 3,  Percent  June 27,  Percent
                        2005    to Sales  2004     to Sales


Sales to customers
(Note 6)                $25,594   100.0%  23,043   100.0

Cost of products sold     6,990    27.3    6,529    28.3

Gross profit             18,604    72.7   16,514    71.7

Selling, marketing and
  administrative expenses 8,237    32.1    7,351    31.9

Research expense          2,834    11.1    2,278     9.9

Purchased in-process
  research and
  development               353     1.4        -       -

Interest income            (193)   (0.7)     (74)    (.3)

Interest expense, net of
  portion capitalized        30     0.1       97      .4

Other (income)expense, net (121)    (.5)     (77)    (.3)

Earnings before provision
  for taxes on income     7,464    29.2     6,939   30.1

Provision for taxes on
  income (Note 3)         1,861     7.3     1,988    8.6

NET EARNINGS             $5,603    21.9     4,951   21.5

NET EARNINGS PER SHARE
(Note 7)
  Basic                  $ 1.88              1.67
  Diluted                $ 1.86              1.65

CASH DIVIDENDS PER
 SHARE                  $  .615              .525

AVG. SHARES OUTSTANDING
  Basic                 2,973.0           2,968.1
  Diluted               3,021.8           3,004.4


         See Notes to Consolidated Financial Statements

                                7


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

                                   Fiscal Six Months Ended
                                     July 3,    June 27,
                                      2005       2004
CASH FLOWS FROM OPERATIONS
Net earnings                        $ 5,603       4,951
Adjustment to reconcile net
 earnings to cash flows:
Depreciation and amortization of
 property and intangibles             1,063       1,027
Purchased in-process research and
 development                            353           -
Deferred tax provision                 (117)       (429)
Accounts receivable allowances          (17)          2
Changes in assets and liabilities, net
 of effects from acquisition of
 businesses:
  Increase in accounts receivable      (876)       (624)
  (Increase) decrease in inventories   (380)         23
  Decrease in accounts
  payable and accrued liabilities    (1,651)     (1,146)
  Decrease in other current
  and non-current assets                578         248
  Increase in other current
  and non-current liabilities           131         729


NET CASH FLOWS FROM OPERATING
  ACTIVITIES                          4,687       4,781

CASH FLOWS FROM INVESTING ACTIVITIES
Additions to property, plant
 and equipment                         (874)       (714)
Proceeds from the disposal of assets     77         233
Acquisitions, net of cash
 acquired                              (693)       (300)
Purchases of investments             (4,999)     (5,654)
Sales of investments                  7,611       4,684
Other                                  (282)       (113)

NET CASH PROVIDED/(USED) BY INVESTING
 ACTIVITIES                             840      (1,864)

CASH FLOWS FROM FINANCING ACTIVITIES
Dividends to shareholders            (1,829)     (1,559)
Repurchase of common stock             (988)       (760)
Proceeds from short-term debt           351         332
Retirement of short-term debt          (314)       (911)
Proceeds from long-term debt              4          16
Retirement of long-term debt            (20)         (1)
Proceeds from the exercise of
 stock options                          417         311

                                8


NET CASH USED BY FINANCING
 ACTIVITIES                          (2,379)     (2,572)

Effect of exchange rate changes
 on cash and cash equivalents          (195)        (41)
Increase in cash and
 cash equivalents	              2,953         304
Cash and cash equivalents,
 beginning of period                  9,203       5,377

CASH AND CASH EQUIVALENTS,
 END OF PERIOD                      $12,156       5,681

ACQUISITIONS
Fair value of assets acquired           854         339
Fair value of liabilities assumed      (161)        (39)
Net cash paid for acquisitions      $   693         300


         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  Company's Annual Report on Form  10-K  for   the
fiscal   year  ended January 2, 2005.  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  statement  of the results  for  the  periods
presented.

NOTE 2 - FINANCIAL INSTRUMENTS
The  Company  follows the provisions of Statement  of
Financial Accounting Standards (SFAS) 133,  SFAS  138
and   SFAS   149   requiring  that   all   derivative
instruments be recorded on the balance sheet at  fair
value.

As  of  July  3,  2005, the balance of  deferred  net
losses  on derivatives included in accumulated  other
comprehensive  income was $65 million after-tax.  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.  The Company also uses currency
swaps  to  manage currency risk primarily related  to
borrowings, which may exceed 18 months.

For  the first fiscal six months ended July 3,  2005,
the  net impact of the hedges' ineffectiveness to the
Company's financial statements was insignificant. For
the  first fiscal six months ended July 3, 2005,  the
Company  has recorded a net loss of $3 million  after
tax  in  other  (income)  expense,  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.

Refer  to  Note  8  for disclosures of  movements  in
Accumulated Other Comprehensive Income.

NOTE 3 - INCOME TAXES
The  worldwide  effective income tax  rates  for  the
first  fiscal six months of 2005 and 2004 were  24.9%
and  28.6%,  a  decrease of 3.7%.  Of this  decrease,
1.9% was attributed to increases in taxable income in
lower tax jurisdictions relative to taxable income in
higher tax jurisdictions.  The remaining net decrease
of  1.8%  was  attributed to a one-time  tax  benefit
partially offset by IPR&D, as described below.

Acquisition related In-process Research & Development
(IPR&D)  charges  of  $353  million  that  are   non-
deductible  for  tax purposes were  recorded  in  the
fiscal second quarter of 2005.

                                10

The  fiscal second quarter of 2005 included a benefit
of  $225  million,  due  to the  reversal  of  a  tax
liability  previously  recorded  during  the   fiscal
fourth  quarter of 2004, associated with a  technical
correction made to the American Jobs Creation Act  of
2004, in May 2005.

NOTE 4 - INVENTORIES
(Dollars in Millions)
                              July 3, 2005   January 2, 2005

Raw materials and supplies       $ 1,193             964
Goods in process                   1,134           1,113
Finished goods                     1,636           1,667
                                 $ 3,963           3,744

NOTE 5 - INTANGIBLE ASSETS
Intangible assets that have finite useful  lives  are
amortized over their estimated useful lives. Goodwill
and  indefinite lived intangible assets are  assessed
annually   for  impairment.   The  latest  impairment
assessment   of   goodwill   and   indefinite   lived
intangible assets was completed in the fiscal  fourth
quarter  of  2004  and no impairment was  determined.
Future impairment tests will be performed annually in
the fiscal fourth quarter, or sooner if warranted  by
economic conditions.

(Dollars in Millions)
                               July 3, 2005   January 2, 2005

Goodwill                         $ 6,716            6,597
Less accumulated amortization        714              734
Goodwill - net                     6,002            5,863

Trademarks (non-amortizable)       1,205            1,232
Less accumulated amortization        139              142
Trademarks (non-
  amortizable)- net                1,066            1,090

Patents and trademarks             4,175            3,974
Less accumulated amortization      1,272            1,125
Patents and trademarks - net       2,903            2,849

Other amortizable intangibles      3,585            3,302
Less accumulated amortization      1,361            1,262
Other intangibles - net            2,224            2,040

Total intangible assets           15,681           15,105
Less accumulated amortization      3,486            3,263
Total intangibles - net          $12,195           11,842


                                11

Goodwill as of July 3, 2005 as allocated by segment of business
is as follows:

(Dollars in Millions)
                                           Med. Dev
                         Consumer  Pharm    & Diag   Total
Goodwill, net
 at January 2, 2005      $1,160      832     3,871   5,863

Acquisitions                  -       71       184     255

Translation                 (62)     (25)      (29)   (116)

Goodwill, net as of
 July 3, 2005            $1,098      878     4,026   6,002

The weighted average amortization periods for patents
and  trademarks and other intangible  assets  are  15
years  and  17 years, respectively.  The amortization
expense  of  amortizable intangible  assets  for  the
fiscal six months ended July 3, 2005 was $262 million
and  the estimated amortization expense for the  five
succeeding years approximates $550 million, annually.


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

SALES BY SEGMENT OF BUSINESS (1)

                                Fiscal Second Quarter
                                                  Percent
                               2005     2004      Change

Consumer
 U.S.                      $  1,092      987       10.6%
 International                1,186    1,013       17.1
                              2,278    2,000       13.9

Pharmaceutical
 U.S.                      $  3,595    3,643       (1.3)%
 International                2,033    1,784       14.0
                              5,628    5,427        3.7

Med Devices and Diagnostics
 U.S.                      $  2,378    2,038       16.7%
 International                2,478    2,019       22.7
                              4,856    4,057       19.7

U.S.                       $  7,065    6,668        6.0%
International                 5,697    4,816       18.3
 Worldwide                 $ 12,762   11,484       11.1%


                                12

                                    Fiscal Six Months
                                                  Percent
                               2005     2004      Change

Consumer
 U.S.                      $  2,206    2,067        6.7%
 International                2,352    1,980       18.8
                              4,558    4,047       12.6

Pharmaceutical
 U.S.                      $  7,378    7,286        1.3%
 International                4,005    3,517       13.9
                             11,383   10,803        5.4

Med Devices and Diagnostics
 U.S.                      $  4,739    4,233       12.0%
 International                4,914    3,960       24.1
                              9,653    8,193       17.8

U.S.                       $ 14,323   13,586        5.4%
International                11,271    9,457       19.2
 Worldwide                 $ 25,594   23,043       11.1%

(1) Export and intersegment sales are not significant.



OPERATING PROFIT BY SEGMENT OF BUSINESS

                              Fiscal Second Quarter
                                              Percent
                           2005     2004      Change

Consumer               $    418      382        9.4%
Pharmaceutical(1)         1,585    2,108      (24.8)
Med. Dev. & Diag.(2)      1,409    1,055       33.6
  Segments total          3,412    3,545       (3.8)
Expenses not allocated
  to segments               (10)    (110)

  Worldwide total      $  3,402    3,435       (1.0)%


                                Fiscal Six Months
                                              Percent
                           2005     2004      Change

Consumer               $    875      829        5.5%
Pharmaceutical(1)         3,722    4,194      (11.3)
Med. Dev. & Diag.(2)      2,902    2,118       37.0
  Segments total          7,499    7,141        5.0
Expenses not allocated
  to segments               (35)    (202)

  Worldwide total      $  7,464    6,939        7.6%

(1) Includes $302 million of IPR&D charges related to
acquisitions


                                13

    completed in the fiscal second  quarter
of 2005.
(2) Includes $51 million of IPR&D charges related  to
acquisitions  completed in the fiscal second  quarter
of 2005.


SALES BY GEOGRAPHIC AREA

                               Fiscal Second Quarter
                                                Percent
                             2005     2004      Change


U.S.                     $  7,065    6,668        6.0%
Europe                      3,186    2,779       14.6
Western Hemisphere,
  excluding U.S.              751      622       20.7
Asia-Pacific, Africa        1,760    1,415       24.4

  Total                  $ 12,762   11,484       11.1%



                               Fiscal Six Months
                                                Percent
                             2005     2004      Change


U.S.                     $ 14,323   13,586        5.4%
Europe                      6,362    5,486       16.0
Western Hemisphere,
  excluding U.S.            1,477    1,219       21.2
Asia-Pacific, Africa        3,432    2,752       24.7

  Total                  $ 25,594   23,043       11.1%



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 July 3,  2005
and June 27, 2004.

(Shares in Millions)
                                   Fiscal Second Quarter Ended
                                        July 3,   June 27,
                                         2005       2004
Basic net earnings per share      $      .90        .83
Average shares outstanding
   - basic                           2,973.7    2,968.2
Potential shares exercisable under
  stock option plans                   260.2      152.8
Less: shares which could be repurchased
  under treasury stock method         (216.6)    (130.5)
Convertible debt shares                  7.4       14.8
Average shares
  outstanding - diluted              3,024.7    3,005.3
Diluted earnings per share         $     .89        .82


                                14

The  diluted earnings per share calculation  included
the  dilutive  effect of convertible  debt  that  was
offset  by the related reduction in interest  expense
of $3  million each  for  the  fiscal second quarters
ended July 3, 2005 and June 27, 2004.

The  diluted earnings per share calculation  excluded
0.4  million and 91 million shares related to options
for the fiscal second quarters ended July 3, 2005 and
June  27,  2004, respectively, as the exercise  price
per  share  of  these options was  greater  than  the
average  market value.  If these shares were included
it would result 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 July 3,  2005  and
June 27, 2004.

(Shares in Millions)
                                   Fiscal Six Months Ended
                                      July 3,   June 27,
                                       2005       2004
Basic net earnings per share     $     1.88       1.67
Average shares outstanding
   - basic                          2,973.0    2,968.1
Potential shares exercisable under
  stock option plans                  214.3      152.7
Less: shares which could be repurchased
  under treasury stock method        (172.9)    (131.2)
Convertible debt shares                 7.4       14.8
Average shares
  outstanding - diluted             3,021.8    3,004.4
Diluted earnings per share        $    1.86       1.65


The  diluted earnings per share calculation  included
the  dilutive  effect of convertible  debt  that  was
offset  by the related reduction in interest  expense
of  $7  million for the first fiscal six months ended
July 3, 2005 and June 27, 2004, respectively.

The  diluted earnings per share calculation  excluded
46  million and 92 million shares related to  options
for  the  first fiscal six months ended July 3,  2005
and  June  27,  2004, respectively, as  the  exercise
price per share of these options was greater than the
average  market value.  If these shares were included
it would result 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  July 3, 2005  was  $5.3  billion,
compared  with $5.0 billion for the same   period   a
year  ago.   The total comprehensive income  for  the
fiscal  second  quarter ended July 3, 2005  was  $2.5
billion,  which is unchanged from 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.


                                15

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

January 2, 2005   $  (105)    86      (346)   (150)     (515)
2005 six months changes:
  Net change associated
   with current period
   hedging
   transactions         -      -         -     402
  Net amount reclassed to
   net earnings         -      -         -    (317)*
  Net six months
   changes           (343)   (32)        -      85      (290)

July 3, 2005      $  (448)    54      (346)    (65)     (805)

Amounts in accumulated other comprehensive income are
presented  net  of the related tax  impact.   Foreign
currency  translation adjustments are  not  currently
adjusted   for  income  taxes,  as  they  relate   to
permanent investments in international subsidiaries.

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

NOTE 9 - MERGERS, ACQUISITIONS AND DIVESTITURES
On December 15, 2004, Johnson & Johnson announced the
signing  of a definitive agreement to acquire Guidant
Corporation   (Guidant),  a  world  leader   in   the
treatment of cardiac and vascular disease, for  $25.4
billion in fully diluted equity value.  The Boards of
Directors of Johnson & Johnson and Guidant,  as  well
as  the  shareholders  of Guidant  have  given  their
respective   approvals  for  the  transaction.    The
transaction is subject to clearance under  the  Hart-
Scott-Rodino Antitrust Improvements Act, the European
Union  merger control regulation, and other customary
closing conditions.  The Company is currently in  the
process of responding to an information and materials
request  from  the U.S. Federal Trade Commission  and
has  entered  into  a second phase  review  with  the
European Union.  In addition, the Company is  engaged
in  discussions  with  Guidant to  help  the  Company
understand the issues surrounding the recent  product
notifications  and  product  recalls.   The   Company
continues to work toward a fiscal third quarter close
of  the  acquisition, which is subject to the outcome
of the previously mentioned activities.

On   April   4,   2005  the  Company  completed   its
acquisition  of  TransForm Pharmaceuticals,  Inc.,  a
company  specializing  in the discovery  of  superior
formulations  and  novel crystalline  forms  of  drug
molecules,  for  $230  million.   During  the  fiscal
second  quarter of 2005 a one-time before and  after-
tax charge of $50 million reflecting the expensing of
IPR&D charges was incurred.

On June 3, 2005 the Company completed its acquisition
of  CLOSURE  Medical, a company  with  expertise  and
intellectual property in the

                                16


biosurgicals market, for a net purchase price of $364
million.  During the fiscal second quarter of 2005 a
one-time before and after-tax charge of approximately
$51 million reflecting the expensing of IPR&D charges
was incurred.

On   June   30,   2005  the  Company  completed   its
acquisition  of  Peninsula Pharmaceuticals,  Inc.,  a
privately  held biopharmaceutical company focused  on
developing and commercializing antibiotics  to  treat
life-threatening infections, for a purchase price  of
approximately $245 million.  During the fiscal second
quarter  of  2005,  a one-time before  and  after-tax
charge  of approximately $252 million reflecting  the
expensing of IPR&D charges was incurred.

The Company's 2004 acquisitions included: Merck's 50%
interest  in  the  Johnson &  Johnson-Merck  Consumer
Pharmaceuticals    Co.   European    non-prescription
pharmaceutical  joint venture including  all  of  the
infrastructure  and  brand  assets  managed  by   the
European joint venture; Egea Biosciences, Inc., which
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,  through the exercise  of  the  option  to
acquire the remaining outstanding stock not owned  by
Johnson  & Johnson; Artemis Medical, Inc. a privately
held company with ultrasound and x-ray visible biopsy
site  breast markers as well as hybrid markers;  U.S.
commercial rights to certain patents and know-how  in
the  field of sedation and analgesia from Scott  Lab,
Inc.;  Biapharm SAS, a privately held French producer
and  marketer  of skin care products centered  around
the  leading brand BIAFINE(r); the assets of Micomed,
a  privately  owned manufacturer of  spinal  implants
primarily focused on supplying the German market; and
the acquisition of the AMBI skin care brand for women
of color.

NOTE 10 - PRO FORMA STOCK BASED COMPENSATION
At  July  3, 2005,  the  Company had  18  stock-based
employee  compensation  plans. The Company  accounts
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.


(Dollars in Millions

                                17


Except Per Share Data)       Fiscal Second Quarter Ended
                            July 3, 2005     June 27, 2004
Net income,
 as reported                    $ 2,676              2,458
Less:
 Compensation
 expense(1)                          88                 88
Net Income,pro forma            $ 2,588              2,370
Earnings per share:
 Basic - as reported               $.90               $.83
      - pro forma                   .87                .80
 Diluted - as reported             $.89               $.82
     - pro forma                    .86                .79

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


(Dollars in Millions
Except Per Share Data)	       Fiscal Six Months ended
                            July 3, 2005     June 27, 2004
Net income,
 as reported                    $ 5,603              4,951
Less:
 Compensation
 expense(1)                         176                166
Net Income, pro forma           $ 5,427              4,785
Earnings per share:
 Basic - as reported              $1.88              $1.67
      - pro forma                  1.83               1.61
 Diluted - as reported            $1.86              $1.65
     - pro forma                   1.80               1.59

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

NOTE 11 - PENSIONS AND OTHER POSTRETIREMENT BENEFITS

Components of Net Periodic Benefit Cost
Net  periodic benefit cost for the Company's  defined
benefit retirement plans and other benefit plans  for
the  fiscal second quarters of 2005 and 2004  include
the following components:

(Dollars in Millions)
                        Retirement Plans   Other Benefit Plans
                              Fiscal Second Quarter ended
                        July 3,  June 27,   July 3,  June 27,
                         2005     2004       2005     2004
Service cost            $ 106      104         15       11
Interest cost             128      106         18       25
Expected return on
 plan assets             (159)    (127)        (1)       -
Amortization of prior
 service cost               3        3         (2)       -
Amortization of net
 transition asset           -        -          -        -
Recognized actuarial

                                18


 losses                    54       59          2       11

Net periodic benefit
 cost                   $ 132      145         32       47


Net  periodic benefit cost for the Company's  defined
benefit retirement plans and other benefit plans  for
the  first fiscal six months of 2005 and 2004 include
the following components:

(Dollars in Millions)
                        Retirement Plans   Other Benefit Plans
                             Fiscal Six Months ended
                        July 3,  June 27,   July 3,  June 27,
                         2005     2004       2005     2004
Service cost            $ 216      212         28       24
Interest cost             246      225         44       51
Expected return on
 plan assets             (291)    (258)        (2)      (1)
Amortization of prior
 service cost               6        7         (3)      (1)
Amortization of net
 transition asset          (1)      (1)         -        -
Recognized actuarial
 losses                   111      103          13      22

Net periodic benefit
  cost                  $ 287      288          80      95


Company Contributions
As  of  July  3,  2005, the Company  contributed  $11
million and $23 million to its U.S. and international
retirement plans, respectively, in 2005.  The Company
does  not  anticipate  a  minimum  statutory  funding
requirement  for its U.S. retirement plans  in  2005.
However  the Company may or may not choose to further
fund the plans in 2005.  International plans will  be
funded in accordance with local regulations.


NOTE 12 - LEGAL PROCEEDINGS

Product Liability
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  that   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  Inc.   ("Janssen")   product
PROPULSID  (cisapride),  which  was  withdrawn   from
general  sale and restricted to limited use in  2000.
In the wake of publicity about those events, numerous

                                19


lawsuits  were filed against Janssen and the  Company
regarding  PROPULSID  in  state  and  federal  courts
across the country.

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 over promotion. In addition, Janssen and the
Company  have  entered into 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.

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. The agreement  was  to
become effective once 85% of the death claimants, and
75%  of  the  remainder, agreed to the terms  of  the
settlement. In addition, 12,000 individuals  who  had
not filed lawsuits, but whose claims were the subject
of  tolling agreements suspending the running of  the
statutes  of  limitations against those claims,  also
had  to agree to participate in the settlement before
it became effective.

On  March 24, 2005, it was confirmed that the PSC  of
the  MDL had enrolled enough plaintiffs and claimants
in  the  settlement  program to  make  the  agreement
effective. Of the 282 death plaintiffs subject to the
program,  247  (88%) are confirmed enrolled.  Of  the
3,543  other plaintiffs subject to the program, 3,082
(87%)  are  confirmed enrolled.  In addition,  19,788
"tolled"  claimants are confirmed as enrolled.  Those
participating  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.  Janssen has paid into a compensation escrow
account $72.3 million and could pay up to an additional
$17.7 million depending on the number of plaintiffs
that enroll in the program. Enrollment will remain open
until October 1, 2005. Janssen has established an
administrative fund of $15 million, and paid legal fees
to the PSC of $22.5 million, which amount was approved
by the court.

Not participating in the settlement program are 2,547
plaintiffs and 7,843 tolled claimants. Of those,  453
plaintiffs  are  potentially  subject  to   the   MDL
settlement but have not to date enrolled in it; 1,532
plaintiffs filed cases in federal court subsequent to
February 1, 2004, and thus are not subject to the MDL
settlement; and 562 have state court actions and thus
are  not  subject  to the settlement.  Of  those  not
participating  in or subject to the  MDL  settlement,
159  plaintiffs are alleged to have died from use  of
the  drug  and  2,388  assert other  personal  injury
claims.  The  nature  of the  claims  of  the  tolled
claimants  are unknown. Of the remaining federal  and
state  plaintiffs, 2,254 cases (89%)  are  venued  in
Mississippi.

                                20


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.   In May 2005,  hearings
were  held  in  London in the arbitration  proceeding
commenced by Janssen and the Company against  Allianz
Underwriters  Insurance  Company,  which  issued  the
first  layer of applicable excess insurance coverage,
to  obtain reimbursement of PROPULSID-related  costs.
Final arguments in that matter were held on July  22,
2005  and  a decision is expected before the  end  of
2005.     In   May   2005,  the   Company   commenced
arbitration  against  Lexington  Insurance   Company,
which  issued  the  second layer of excess  insurance
coverage.   In the opinion of the Company, the excess
carriers remain legally obligated to provide coverage
for the PROPULSID-related losses at issue.

The  Company's  Ethicon, Inc. ("Ethicon")  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
that  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 state court 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. A motion to decertify  the
class  was granted on May 17, 2005. Ethicon has  been
and  intends to continue vigorously defending against
the claims.

Affirmative Stent Patent Litigation

In  patent  infringement actions  tried  in  Delaware
Federal   District   Court  in  late   2000,   Cordis
Corporation  (Cordis),  a  subsidiary  of  Johnson  &
Johnson, obtained verdicts of infringement and patent
validity, and damage awards against Boston Scientific
Corporation  (Boston Scientific) and  Medtronic  AVE,
Inc. (Medtronic) 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  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  that  the
patents  at issue were unenforceable owing to alleged
inequitable conduct before the patent office.

                                21


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 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 and remanded the  case  to
the  trial  judge for further proceedings.  In  March
2005, the remaining issues were tried in the remanded
case  against  Medtronic and  the  retrial  proceeded
against  Boston Scientific. Juries returned  verdicts
of  infringement  and  patent validity  in  favor  of
Cordis  in  both retrials. Cordis has  requested  the
trial  court to reinstate with interest the  verdicts
obtained  against those entities in 2000.  Defendants
in  both  cases have filed post-trial motions seeking
to  vacate the jury verdicts or, alternatively, grant
them a new trial on damages.  Cordis also has pending
in  Delaware  Federal District Court a second  action
against   Medtronic   AVE   accusing   Medtronic   of
infringement by sale of stent products introduced  by
Medtronic   subsequent  to  its  GFX  and  MicroStent
products,   the   subject  of  the   earlier   action
referenced  above. That second action was  stayed  in
April  2005  pending the outcome  of  an  arbitration
concerning  Medtronic's claim that  the  products  at
issue  in that case are licensed pursuant to  a  1997
license.

In  January 2003, Cordis filed a  patent infringement
action  against Boston Scientific in Delaware Federal
District  Court  accusing  its  Express2,  TAXUS  and
Liberte  stents of infringing the Palmaz patent  that
expires in November 2005.  The Liberte stent was also
accused  of  infringing  Cordis'  Gray  patent   that
expires  in 2016.    In June 2005, a jury found  that
the  Express2, Taxus and Liberte stents infringed the
Palmaz  patent  and  that  the  Liberte  stent   also
infringed  the  Gray patent.  Boston Scientific  will
ask  the  trial judge to vacate the verdicts and,  if
unsuccessful,  there will be a trial on  damages  and
willfulness in the future.

Patent  Litigation Against Various Johnson &  Johnson
Subsidiaries

The   products   of   various   Johnson   &   Johnson
subsidiaries  are  the  subject  of  various   patent
lawsuits,  the  outcomes of which  could  potentially
adversely affect the ability of those subsidiaries to
sell  those products, or require the payment of  past
damages and future royalties. With respect to all  of
these  matters,  the  Johnson  &  Johnson  subsidiary
involved  is vigorously defending against the  claims
of  infringement and disputing where appropriate  the
validity  and  enforceability of  the  patent  claims
asserted against it.

On  July 1, 2005, a jury in Federal District Court in
Delaware found that the Cordis Cypher stent infringed
Boston  Scientific's Ding `536 patent  and  that  the
Cordis  Cypher and Bx Velocity stents also  infringed
Boston  Scientific  Corporation's Jang  `021  patent.
The jury also found both those patents valid.  Cordis
will  ask the judge to overturn the jury verdicts  or
grant  a  new trial.  If the judge does not  overturn
the  jury  verdicts,  there  will  be  a  damage

                                22


and willfulness trial in 2006 and Boston Scientific will
seek an injunction against Cypher.  If upheld by  the
trial court, Cordis will appeal the jury verdicts  to
the  Court  of Appeals for the Federal  Circuit.   In
November  2005,  Boston Scientific's  case  asserting
infringement  by the Cypher stent of  another  Boston
Scientific patent is scheduled for trial in  Delaware
Federal District Court. In that case as well,  Boston
Scientific   seeks  an  injunction  and   substantial
damages.

On  January 26, 2005, the Federal District Court  for
the  Southern  District  of  Florida  granted  Cordis
summary judgment dismissing a breach of contract  and
patent  infringement  suit filed  against  Cordis  by
Arlaine  and  Gina  Rockey seeking royalties  on  the
sales   of  all  Cordis  balloon  expandable  stents.
Plaintiffs  have filed an appeal with  the  Court  of
Appeals for the Federal Circuit.

On  June  8,  2005,  in an action brought  by  Boston
Scientific  against Cordis in the  Netherlands  under
the  Kastenhofer  patent, Cordis  was  enjoined  from
manufacturing  and  selling in the  Netherlands  two-
layer catheters, including those used with the Cypher
Stent.   The  injunction was stayed by another  Dutch
court.   This  stay  decision is  being  appealed  by
Boston  Scientific.  In any event,  Cordis  does  not
anticipate  a  disruption in  the  supply  of  Cypher
product   outside  the  Netherlands,  even   if   the
injunction becomes effective.

The   following   chart  summarizes  various   patent
lawsuits  concerning products of  Johnson  &  Johnson
subsidiaries.

 Product    J&J  Patents Plaintiff/Patent  Court    Trial  Date
          Company            Holder                 Date  Filed

  Drug    Cordis  Ding Boston Scientific  Germany    TBD  02/04
 Eluting                     Corp.
 Stents

  Drug    Cordis Grain- Boston Scientific  D.Del.   10/05 12/03
 Eluting          ger        Corp.
 Stents

 Stents   Cordis Boneau  Medtronic Inc. Arbitration  TBD   4/02

Two-layer Cordis Kasten- Boston Scientific  N.D.Cal. TBD   2/02
Catheters        hofer        Corp.      Netherlands 04/05 05/04
                 Forman                    Belgium   10/05 12/03
                                          S.D. Cal   TBD   02/02

Remicade  Centocor Cerami  Rockefeller     E.D.Tex.  2/06  04/04
                          University and
                        Chiron Corporation

 Stents   Cordis Israel     Medinol       Multiple   TBD  05/03
                                            E.U.

 Contact  Vision Nicolson CIBA Vision    M.D. Fla.   TBD  09/03
 Lenses    Care

 Trocars  Ethicon Hart  Applied Medical  C.D. Cal.  10/05  9/03
           Endo            Resources


                                23

Litigation  Against  Filers of Abbreviated  New  Drug
Applications (ANDAs)

The   following  chart  indicates  lawsuits   pending
against generic firms that filed Abbreviated New Drug
Applications  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, or the  30-month  stay
expires  before a ruling from the district  court  is
obtained, the firms involved will have the ability to
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.


  Brand Name    Patent/NDA  Generic     Court    Trial   Date    30-
    Product       Holder   Challenger             Date   Filed  Month
                                                                 Stay
                                                               Expires

 Aciphex 20 mg    Eisai       Teva     S.D.N.Y.   TBD    11/03  02/07
     delay
release tablet     (for   Dr. Reddy's  S.D.N.Y.   TBD    11/03  02/07
                 Janssen)    Mylan     S.D.N.Y.   TBD    01/04  02/07

Ditropan XL 5,    Ortho-     Mylan      D.W.V.    2/05   05/03  09/05
   10, 15 mg      McNeil
  controlled       ALZA      Impax     N.D.Cal.  12/05   09/03  01/06
release tablet

   Levaquin      Daiichi,    Mylan      D.W.V.   05/04   02/02  07/04
    Tablets
 250, 500, 750    JJPRD
  mg tablets
                  Ortho-      Teva      D.N.J.    TBD    06/02  11/04
                  McNeil

   Levaquin      Daiichi, Sicor (Teva)  D.N.J.    TBD    12/03  05/06
  Injectable      JJPRD
  Single use      Ortho-
  vials and 5     McNeil
 mg/ml premix

   Levaquin      Daiichi,   American    D.N.J.    TBD    12/03  05/06
  Injectable      JJPRD   Pharmaceutical
  Single use      Ortho-    Partners
     vials        McNeil

    Quixin       Daiichi,   Hi-Tech     D.N.J.    TBD    12/03  05/06
  Ophthalmic               Pharmacal
   Solution
(Levofloxacin)    Ortho-
  Ophthalmic      McNeil
   solution

  Ortho Tri-      Ortho-      Barr      D.N.J.    TBD    10/03  02/06
   cyclen LO      McNeil
 0.18 mg/0.025
      mg,
0.215 mg/0.025
      mg
   and 0.25
  mg/0.025 mg

PEPCID Complete McNeil-PPC  Perrigo    S.D.N.Y.   TBD    02/05  06/07

                                24


   Razadyne      Janssen      Teva      D. Del    TBD    07/05  01/08
                             Mylan      D. Del    TBD    07/05  01/08
                          Dr. Reddy's   D. Del    TBD    07/05  01/08
                            Purepac     D. Del    TBD    07/05  01/08
                              Barr      D. Del    TBD    07/05  01/08
                              Par       D. Del    TBD    07/05  01/08
                           AlphaPharm   D. Del    TBD    07/05  01/08

   Risperdal     Janssen     Mylan      D.N.J.    TBD    12/03  05/06
    Tablets
..25, 0.5, 1, 2,           Dr. Reddy's   D.N.J.    TBD    12/03  06/06
    3, 4 mg
    tablets

Risperdal M-Tab  Janssen  Dr. Reddy's   D.N.J.    TBD    02/05  07/07
 0.5, 1, 2 mg

   Sporanox      Janssen    Eon Labs   E.D.N.Y.   5/04   04/01  03/04
100 mg capsule

    Topamax       Ortho-     Mylan      D.N.J.    TBD    04/04  09/06
                  McNeil
25, 100, 200 mg
    tablet

 Ultracet 37.5    Ortho-   Kali (Par)   D.N.J.    TBD    11/02  04/05
     tram/        McNeil
325 apap tablet               Teva      D.N.J.    TBD    02/04  07/06
                             Caraco   E.D. Mich. 03/06   09/04  02/07

In  the action against Mylan involving Ortho McNeil's
DITROPAN XL (oxybutynin chloride), the court  held  a
ten-day  bench trial, which concluded  on  April  18,
2005.  A decision is expected in the third or  fourth
quarter of 2005.

In  the  action  against  Mylan  Pharmaceuticals  USA
(Mylan)  involving Ortho-McNeil Pharmaceutical,  Inc.
(Ortho-McNeil) for LEVAQUIN (levofloxacin), the trial
judge  on December 23, 2004 found the patent at issue
valid,   enforceable   and   infringed   by   Mylan's
contemplated  ANDA product and issued  an  injunction
precluding   sale   of  the  product   until   patent
expiration  in late 2010. Mylan has appealed  to  the
Court of Appeals for the Federal Circuit.

In  the  action  against  Eon  Labs  (Eon)  involving
Janssen's SPORANOX (itraconazole), the district court
ruled  on  July  28, 2004 that Janssen's  patent  was
valid but not infringed by Eon's generic.   The Court
of  Appeals  for  the  Federal Circuit  affirmed  the
district court's decision on June 13, 2005.  Eon Labs
launched its generic product in February 2005.

In  the  action  against  Mylan  relating  to  Ortho-
McNeil's  TOPAMAX (topiramate), Mylan on  October  8,
2004  filed  a  motion for summary judgment  of  non-
infringement  of  Ortho-McNeil's  patent.  The  court
denied Mylan's motion on July 18, 2005.

                                25


In  the  action against Kali involving Ortho-McNeil's
ULTRACET   (tramadol  hydrochloride/  acetaminophen),
Kali  moved  for summary judgment on  the  issues  of
infringement  and  invalidity. The briefing  on  that
motion  was completed in October 2004 and a  decision
is  expected  anytime. 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. Kali received final approval
of  its  ANDA at expiration of the 30-month  stay  on
April 21, 2005, and launched its generic product  the
same day.  If Ortho-McNeil ultimately prevails in its
patent infringement action against Kali, Kali will be
subject to an injunction and damages.

In the action against Teva Pharmaceuticals USA (Teva)
involving Ortho-McNeil's ULTRACET (tramadol hydrocholoride/
acetaminophen),  Teva has moved for summary  judgment
on  the  issues  of  infringement and  validity.  The
briefing on that motion was completed in March 2005.

With respect to all of the above matters, the Johnson
& Johnson subsidiary 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
subsidiaries,     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 district  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. In the MDL proceeding in Boston,
plaintiffs have moved for class certification of  all
or  some  portion  of  their claims.  A  decision  is
expected  on  that  motion in  the  third  or  fourth
quarter of 2005.

Ethicon   Endo-Surgery,  Inc.  ("Ethicon  Endo"),   a
Johnson & Johnson subsidiary 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  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 and the Company deny any liability  for
the  claims  made against them in this case  and  are
vigorously defending against it. On April  24,

                                26

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.  On
January  5, 2005, the trial judge certified  a  North
Carolina State class of purchasers of the TAP product
in  question.  No  trial date has been  set  in  this
matter.

Other

The  New  York State Attorney General's office  (N.Y.
AG) 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 and Ethicon Endo
subsidiaries. In February 2005, the N.Y.  AG  advised
that   it   had   closed   its  investigation.    The
Connecticut  State  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 have responded 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.   ("Centocor")  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.  Subsequent
requests  for documents have been received  from  the
U.S. Attorney's Office. Both the Company and Centocor
responded,  or  are in the process of 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  that
the  investigation  had become formal  and  issued  a
subpoena for the information previously requested  in
an  informal fashion, in addition to other background
documents.  The  Company and its operating  units  in
Poland have responded to these requests.

On  December  8, 2003, Ortho-McNeil, a subsidiary  of
Johnson  &  Johnson,  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).  Ortho-McNeil   is
cooperating in responding to the subpoena. In October
2004,  the  U.S.  Attorney's Office in  Boston  asked
attorneys   for   Ortho-McNeil   to   cooperate    in

                                27


facilitating  the  subpoenaed  testimony  of  several
present  and former Ortho-McNeil employees  before  a
grand  jury  in Boston. Cooperation in  securing  the
testimony  of additional witnesses before  the  grand
jury has been requested and is being provided.

On   January  20,  2004,  the  Company's  subsidiary,
Janssen, received a subpoena from the Office  of  the
Inspector  General  of the United  States  Office  of
Personnel  Management  seeking  documents  concerning
sales  and  marketing  of, any and  all  payments  to
physicians in connection with sales and marketing of,
and clinical trials for, RISPERDAL (risperidone) from
1997  to 2002. Documents subsequent to 2002 have also
been  requested. Janssen is cooperating in responding
to the subpoena.

In April 2004, the Company's pharmaceutical companies
were  requested  to submit information  to  the  U.S.
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.   The   Company's
pharmaceutical  companies  have  responded   to   the
request.  In February 2005 a request for supplemental
information  was  received from  the  Senate  Finance
Committee,  which  has  been  responded  to  by   the
Company's pharmaceutical companies.

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
(topiramate),   RISPERDAL   (risperidone),    PROCRIT
(Epoetin  alfa), REMINYL (galantamine HBr),  REMICADE
(infliximab)  and ACIPHEX (rabeprazole  sodium).  The
Company is responding to the request.

On  August  9,  2004, Johnson & Johnson  Health  Care
Systems,  Inc. (HCS), a Johnson & Johnson subsidiary,
received  a  subpoena from the Dallas,  Texas  U.  S.
Attorney's Office seeking documents relating  to  the
relationships    between   the    group    purchasing
organization  Novation and HCS and  other  Johnson  &
Johnson   subsidiaries.  The  Company's  subsidiaries
involved are responding to the subpoena.

On  September  30, 2004, Ortho Biotech  Inc.  ("Ortho
Biotech"), a Johnson & Johnson subsidiary, received a
subpoena  from the U.S. Office of Inspector General's
Denver,   Colorado  field  office  seeking  documents
directed  to sales and marketing of PROCRIT  (Epoetin
alfa)  from  1997  to the present. Ortho  Biotech  is
responding to the subpoena.

In March 2005, DePuy Orthopaedics, Inc. ("DePuy"),  a
Johnson  &  Johnson subsidiary, received  a  subpoena
from  the  U.S.  Attorney's Office, District  of  New
Jersey,   seeking   records  concerning   contractual
relationships between DePuy and surgeons or  surgeons
in  training involved in hip and knee replacement and
reconstructive  surgery.  Other  leading  orthopaedic
companies  are  known  to  have  received  the   same
subpoena. DePuy is responding to the subpoena.

                                28


On  June  9, 2005, The United States Senate Committee
on   Finance   requested  the  Company   to   produce
information regarding its use of educational  grants.
A   similar   request  was  sent   to   other   major
pharmaceutical  companies.   On  July  5,  2005,  the
Committee  specifically requested  information  about
educational  grants  in  connection  with  the   drug
PROPULSID.    The  Company  is  in  the  process   of
responding to the request.

On July 20, 2005, Scios, Inc. ("Scios"), a Johnson  &
Johnson  subsidiary,  received a  subpoena  from  the
United   States   Attorney's  Office,   District   of
Massachusetts, seeking documents related to the sales
and  marketing  of NATRECOR.  Scios is responding  to
the subpoena.  In early August 2005, Scios was advised
that the investigation will be handled by the United
States Attorney's Office for the Northern District of
California in San Francisco, rather than the United
States Attorney's Office in Boston, Massachusetts.

In   September  2004,  plaintiffs  in  an  employment
discrimination  litigation  initiated   against   the
Company  in  2001 in Federal District  Court  in  New
Jersey  moved  to  certify a  class  of  all  African
American  and  Hispanic  salaried  employees  of  the
Company and its affiliates in the United States,  who
were  employed at any time from November 1997 to  the
present.  Plaintiffs seek monetary  damages  for  the
period  1997 through the present (including  punitive
damages) and equitable relief. The Company filed  its
response to plaintiffs' class certification motion in
May  2005.  A decision by the District Court  is  not
expected   until  2006.  The  Company  disputes   the
allegations   in  the  lawsuit  and   is   vigorously
defending against them.

The  Company, along with its wholly owned Ethicon and
Ethicon-Endo  subsidiaries, are defendants  in  three
federal antitrust actions challenging suture and endo-
mechanical    contracts   with    Group    Purchasing
Organizations  and hospitals in which  discounts  are
predicated  on a hospital achieving specified  market
share  targets for both categories of  products.   In
each   case,  plaintiffs  seek  substantial  monetary
damages and injunctive relief.  In Applied Medical v.
Ethicon Inc. et al (C.D.CA, filed September 5, 2003),
fact  discovery  is complete and the defendants  have
moved  for summary judgment on all claims. In  Conmed
v.  Johnson & Johnson et al (S.D.N.Y., filed November
6, 2003), fact discovery is also complete and summary
judgment  motions  are due September  30,  2005.   In
Genico v. Ethicon, Inc. et al (E.D. TX, filed October
15, 2004) written discovery is underway.

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 Federal District Court in Boston, Massachusetts in
the  action  Amgen v. Transkaryotic  Therapies,  Inc.
(TKT) and Aventis Pharmaceutical, Inc. (Aventis). The
matter  is  a patent infringement action  brought  by
Amgen  against TKT, the developer of a gene-activated
EPO product, and Aventis, which held marketing rights
to  the  TKT  product, asserting that  TKT's  product
infringes various Amgen, Inc. (Amgen) patent  claims.
TKT  and Aventis dispute infringement and are seeking
to  invalidate  the  Amgen patents  asserted  against
them.  On October 15, 2004, the district court issued
rulings that upheld its initial findings in 2001 that
Amgen's  patent  claims  were  valid  and  infringed.
Further proceedings and an appeal will follow.  The
Amgen patents at issue


                                29

in the case are exclusively licensed to Ortho Biotech
Inc. 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
Company's opinion, based on its examination of  these
matters, its experience to date and discussions  with
counsel,  the  ultimate outcome of legal proceedings,
net  of  liabilities already accrued in the Company's
balance  sheet,  is not expected to have  a  material
adverse  effect on the Company's 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 2005,  worldwide
sales  were $25.6 billion, an increase of 11.1%  over
2004  first fiscal six month sales of $23.0  billion.
The  impact of foreign currencies accounted for  2.1%
of the total reported fiscal six month increase.

Sales  by  U.S. companies were $14.3 billion  in  the
first fiscal six months of 2005, which represented an
increase  of  5.4%  over the same period  last  year.
Sales  by international companies were $11.3 billion,
which represented an increase of 19.2%, of which 5.1%
was due to currency fluctuations.

All international regions throughout the world posted
double  digit sales increases during the first fiscal
six  months  of  2005  as sales  increased  16.0%  in
Europe,  21.2%  in the Western Hemisphere  (excluding
the  U.S.)  and  24.7%  in the  Asia-Pacific,  Africa
region.   These  sales  gains included  the  positive
impact  of  currency fluctuations  between  the  U.S.
dollar  and foreign currencies in Europe of 5.3%,  in
the  Western Hemisphere (excluding the U.S.) of  8.1%
and in the Asia-Pacific, Africa region of 3.4%.

For  the  fiscal  second quarter of  2005,  worldwide
sales were  $12.8 billion, an increase of 11.1%  over
2004  fiscal second quarter sales of  $11.5  billion.
The  impact of foreign currencies accounted for  2.0%
of  the  total  reported fiscal second  quarter  2005
increase.

Sales  by U.S. companies were $7.1 billion   in   the
fiscal  second quarter  of 2005, which represented an
increase  of  6.0%. Sales by international  companies
were  $5.7 billion, which represented an increase  of
18.3%,  of  which  4.9% was due to positive  currency
fluctuations.

                                30


All international regions throughout the world posted
double   digit  sales  increases  during  the  fiscal
second  quarter of 2005 as sales increased  14.6%  in
Europe,  20.7%  in the Western Hemisphere  (excluding
the  U.S.)  and  24.4%  in the  Asia-Pacific,  Africa
region.   These  sales  gains included  the  positive
impact  of  currency fluctuations  between  the  U.S.
dollar  and foreign currencies in Europe of 4.6%,  in
the  Western Hemisphere (excluding the U.S.) of 10.0%
and in the Asia-Pacific, Africa region of 3.1%.

Analysis of Sales by Business Segments

Consumer
Consumer segment sales in the first fiscal six months
of 2005 were  $4.6 billion, an increase of 12.6% over
the  same period a year ago with 10.0% of operational
growth  and a positive currency impact of 2.6%.  U.S.
Consumer  segment  sales  increased  by  6.7%   while
international  sales  gains  of  18.8%   included   a
positive currency impact of 5.4%.

Major  Consumer  Franchise Sales - First  Fiscal  Six
Months

                                Total   Operations  Currency
                2005    2004   %Change   %Change    %Change

OTC Pharm
 & Nutr.     $ 1,313   $ 1,096     19.8%     18.2%      1.6%
Skin Care      1,223     1,071     14.2      11.2       3.0
Women's
 Health          782       716      9.2       5.9       3.3
Baby & Kids
 Care            772       703      9.8       6.7       3.1
Other	         468       461      1.5       0.5       1.0

Total        $ 4,558    $4,047     12.6%     10.0%      2.6%

Consumer  segment sales in the fiscal second  quarter
of 2005 were  $2.3 billion, an increase of 13.9% over
the  same period a year ago with 11.1% of operational
growth  and a positive currency impact of 2.8%.  U.S.
Consumer  segment  sales  increased  by  10.6%  while
international  sales  gains  of  17.1%   included   a
positive currency impact of 5.5%.

Major Consumer Franchise Sales - Fiscal Second Quarter

                                Total   Operations  Currency
                2005    2004   %Change   %Change    %Change

OTC Pharm
 & Nutr.       $ 628   $ 532     18.0%     15.7%      2.3%
Skin Care        602     509     18.5      15.5       3.0
Women's
 Health          406     368     10.3       6.7       3.6
Baby & Kids
 Care            393     360      9.2       5.9       3.3
Other            249     231      7.8       5.9       1.9
Total        $ 2,278 $ 2,000     13.9%     11.1%      2.8%

Consumer  segment sales growth in the  fiscal  second
quarter  was attributable to strong sales performance
in the major franchises in this segment including OTC
Pharmaceutical  &  Nutritional products,  Skin  Care,
Women's   Health   and  Baby   &   Kids   Care.   OTC

                                31


Pharmaceutical & Nutritional operational sales growth
of  15.7% was primarily driven by continued growth in
SPLENDA(r)   No   Calorie  Sweetener  and   pediatric
analgesics.   The  Skin  Care  franchise  operational
sales    growth   of   15.5%   was   attributed    to
NEUTROGENA(r),  AVEENO(r), RoC(r), CLEAN  &  CLEAR(r)
and  JOHNSON'S(r) adult brands.  The key  drivers  of
U.S. Skin Care growth were the continued success with
the NEUTROGENA(r) Advanced Solutions Microdermabrasion
kit, along with new products launched in the first half
of 2005.  The Women's Health franchise achieved
operational growth of 6.7%  resulting  from strong
contributions from the K-Y(r) and STAYFREE(r)
product  lines.   The  Baby  &  Kids  Care  franchise
operational  sales  growth  of  5.9%  resulted   from
continued  success with JOHNSON'S(r) SOFTWASH(r)  AND
SOFTLOTION(r) product lines.

Pharmaceutical
Pharmaceutical segment sales in the first fiscal  six
months  of  2005 were $11.4 billion, an  increase  of
5.4%  over  the same period a year ago with  3.8%  of
this  change  due  to operational increases  and  the
remaining  1.6%  increase  related  to  the  positive
impact  of  currency.  The U.S. Pharmaceutical  sales
increase  was  1.3% and the growth  in  international
Pharmaceutical  sales was 13.9% which  included  5.1%
related to the positive impact of currency.

Major Pharmaceutical Product Revenues - First Fiscal Six Months

                                 Total   Operations Currency
                   2005    2004 %Change   %Change    %Change
RISPERDAL(r)     $1,738  $1,458   19.3%     16.9%       2.4%
PROCRIT(r)/
 EPREX(r)         1,682   1,852   (9.2)    (10.8)       1.6
REMICADE(r)       1,219   1,003   21.5      21.5        0.0
TOPAMAX(r)          837     663   26.2      24.5        1.7
DURAGESIC(r)/
 Fentanyl
 Transdermal        832   1,011  (17.8)    (20.2)       2.4
LEVAQUIN(r)/
 FLOXIN(r)          760     651   16.7      16.6        0.1
Hormonal
 Contraceptives     598     671  (10.5)    (11.5)       1.0
Aciphex(r)/
 Pariet(r)          559     510    9.5       6.7        2.8
Other             3,158   2,984    5.8       3.9        1.9

Total           $11,383 $10,803    5.4%      3.8%       1.6%

Pharmaceutical  segment sales in  the  fiscal  second
quarter  of  2005 were $5.6 billion, an  increase  of
3.7%  over  the same period a year ago with  2.1%  of
this  change  due  to operational increases  and  the
remaining  1.6%  increase  related  to  the  positive
impact  of  currency.  The U.S. Pharmaceutical  sales
decrease  was  1.3% and the growth  in  international
Pharmaceutical  sales was 14.0% which  included  4.8%
related to the positive impact of currency.

Major Pharmaceutical Product Revenues - Fiscal Second Quarter

                                 Total   Operations Currency
                   2005    2004  %Change   %Change   %Change
RISPERDAL(r)       $894    $727   23.0%     20.8%       2.2%
PROCRIT(r)/
 EPREX(r)           846     875   (3.4)     (5.0)       1.6
REMICADE(r)         642     539   19.1      19.1        0.0
TOPAMAX(r)          431     335   28.6      27.0        1.6
DURAGESIC(r)/


                                32

 Fentanyl
 Transdermal        382     557  (31.5)    (33.5)       2.0
LEVAQUIN(r)/
 FLOXIN(r)          320     269   19.2      19.0        0.2
Hormonal
 Contraceptives     296     366  (19.2)    (20.3)       1.1
Aciphex(r)/
 Pariet(r)          281     263    7.0       4.3        2.7
Other             1,536   1,496    2.7       0.1        2.6

Total            $5,628  $5,427    3.7%      2.1%       1.6%

Pharmaceutical  segment sales growth  in  the  second
quarter  of 2005 was led by strong performances  from
RISPERDAL(r),     REMICADE(r),     TOPAMAX(r)     and
LEVAQUIN(r).  The discussion to follow correlates  to
the  sequence of the chart above.  Growth was  fueled
by    the    continued   success   of    RISPERDAL(r)
(risperidone), and RISPERDAL CONSTA(r) (risperidone),
a  long  acting injection medication that treats  the
symptoms of schizophrenia, with operational growth of
20.8%.    PROCRIT(r)  (Epoetin  alfa)  and   EPREX(r)
(Epoetin  alfa) performance continued to be adversely
affected by competition.  Combined these two products
had  an  operational decline of 5.0%  in  the  second
quarter  of 2005.  Volume associated with share  loss
to competitive products was the primary driver of the
decline.   PROCRIT(r) pricing has stabilized  in  the
second quarter of 2005.  REMICADE(r) (infliximab),  a
biologic  approved  for  the  treatment  of   Crohn's
disease,  ankylosing  spondylitis,  and  use  in  the
treatment of rheumatoid arthritis experienced  strong
operational  growth of 19.1% over prior  year  fiscal
second quarter.

Sales  of  TOPAMAX(r) (topiramate),  which  has  been
approved for adjunctive use in epilepsy, as  well  as
for   the   prophylactic  treatment   of   migraines,
experienced strong operational growth of 27.0%,  over
prior  year fiscal second quarter.  In June  of  2005
TOPAMAX(r)  was also approved for use as  an  initial
monotherapy in the treatment of epilepsy.

DURAGESIC(r)  (fentanyl  transdermal  system)   sales
declined  by 33.5% operationally, which was primarily
driven  by the negative impact of generic competition
in the U.S. beginning in January 2005.  An authorized
generic  version of DURAGESIC(r) being  marketed  for
the Company in the U.S. has captured a strong portion
of the generic market.

LEVAQUIN(r) (levofloxacin) achieved operational sales
growth  of 19.0% over prior year benefiting from  the
late respiratory infection season.

The  hormonal contraceptive franchise experienced  an
operational  decline  of  20.3%.   Adjusted  for  the
impact  of  the  performance-based rebate  allowances
that  benefited  the second quarter  of  2004,  sales
growth   in   the   second  quarter   of   2005   was
approximately  6.0%.  The adjusted  sales  growth  of
6.0%  was the result of strong performances by  ORTHO
EVRA(r),  the first contraceptive patch  approved  by
the     FDA,     and    ORTHO    TRI-CYCLEN(r)     LO
(norgestimate/ethinyl estradiol),  a  low  dose  oral
contraceptive, however this was partially  offset  by
the impact of generic competition.

CONCERTA(r) (methylphenidate HCL), a product for  the
treatment    of   attention   deficit   hyperactivity
disorder, sales continued to grow


                                33

despite the lack of patent exclusivity in the U.S.  At
present, the FDA has not approved any generic version
that is substitutable for CONCERTA(r).  Abbreviated New
Drug Applications (ANDAs) for  generic   versions   of
CONCERTA(r)  are pending and may be approved  at  any
time.

Medical Devices and Diagnostics
Medical Devices and Diagnostics segment sales in  the
first fiscal six months of 2005 were $9.7 billion, an
increase  of 17.8% over the same period  a  year  ago
with   15.4%   of  this  change  due  to  operational
increases and the remaining 2.4% increase related  to
the  positive  impact of currency.  The U.S.  Medical
Devices and Diagnostics sales increase was 12.0%  and
the  growth  in  international  Medical  Devices  and
Diagnostics  sales  was  24.1%  which  included  5.0%
related to the positive impact of currency.

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

                                  Total Operations Currency
                     2005   2004  %Change %Change    %Change
CORDIS(r)          $1,983 $1,541    28.6%     26.2%     2.4%
DEPUY(r)            1,973  1,678    17.6      15.6      2.0
ETHICON(r)          1,587  1,397    13.6      10.3      3.3
ETHICON ENDO-
 SURGERY(r)         1,550  1,375    12.7      10.2      2.5
LIFESCAN(r)           975    820    18.8      16.6      2.2
Vision Care           833    731    13.9      11.8      2.1
ORTHO-CLINICAL
 DIAGNOSTICS(r)       721    619    16.5      14.6      1.9
Other                  31     32    (3.1)     (2.1)    (1.0)

Total		    $9,653 $8,193    17.8%     15.4%     2.4%

Medical Devices and Diagnostics segment sales in  the
fiscal  second quarter of 2005 were $4.9 billion,  an
increase  of 19.7% over the same period  a  year  ago
with  17.4% of this change due to operational  growth
and  the  remaining  2.3%  increase  related  to  the
positive  impact  of  currency.   The  U.S.   Medical
Devices and Diagnostics sales increase was 16.7%  and
the  growth  in  international  Medical  Devices  and
Diagnostics  sales  was  22.7%  which  included  4.6%
related to the positive impact of currency.

Major Medical Devices and Diagnostics Franchise Sales
- - Fiscal Second Quarter

                                  Total  Operations Currency
                    2005   2004  %Change  %Change    %Change

CORDIS(r)         $1,014   $664    52.6%     50.0%     2.6%
DEPUY(r)             980    839    16.9      15.0      1.9
ETHICON(r)           798    716    11.5       8.5      3.0
ETHICON ENDO-
 SURGERY(r)          785    710    10.6       8.3      2.3
LIFESCAN(r)          474    420    12.9      10.8      2.1
Vision Care          426    377    13.0      11.1      1.9
ORTHO-CLINICAL
 DIAGNOSTICS(r)      366    317    15.7      13.9      1.8
Other                 13     14    (7.1)     (6.1)    (1.0)

Total             $4,856 $4,057    19.7%     17.4%     2.3%


                                34

Sales  growth in the Medical Devices and  Diagnostics
segment was led by strong results experienced  across
the  segment.   The  Cordis  franchise  was  a  major
driver,  with  operational  growth  of  50.0%.    The
primary growth driver of the Cordis franchise was the
CYPHER(r)  Sirolimus-eluting Stent in both  U.S.  and
international  markets,  with  excellent  growth   in
Japan.   In  addition, the Biosense Webster  business
also  had  a  strong  quarter with  its  navigational
catheter line of products.

In April and July of 2004, Cordis Cardiology Division
of  Cordis Corporation received warning letters  from
the  FDA  regarding Good Manufacturing  Practice  and
Good    Clinical    Practice   regulations.     These
observations followed post-approval site  inspections
completed  in  2003  and early 2004  including  sites
involved in the production of the CYPHER(r) Sirolimus-
eluting  stent.  In response to the warning  letters,
Cordis has made improvements to their quality system.
The  FDA  has  completed  inspections  of  the  three
facilities  involved in the April warning letter  and
Cordis  has provided written responses to the  recent
inspection observations.

The DePuy franchise's operational growth of 15.0% was
primarily  attributed  to DePuy's  orthopaedic  joint
reconstruction products including the  hip  and  knee
product  lines.  Strong performance was also achieved
in  DePuy's  spine  unit  and Mitek  sports  medicine
products.

Ethicon  worldwide sales grew operationally  by  8.5%
from the same period in the prior year.  Contributing
to  the  strong results was the continued penetration
of   VICRYL(r)  (polyglactin  910)  Plus,  an   anti-
bacterial  coated suture, growth of  DERMABOND(r),  a
liquid  skin  adhesive and continued  adoption  of  a
variety  of niche products.  The Ethicon Endo-Surgery
franchise experienced operational growth of 8.3% over
prior  year.   This  growth  was  mainly  driven   by
endocutter  sales  that  include  products  used   in
performing bariatric procedures for the treatment  of
obesity,  an important focus area for the  franchise.
HARMONIC  SCALPEL(r) sales led by  excellent  results
achieved with the recently introduced HARMONIC(r) ACE
were  also  a  significant source of  growth  in  the
quarter.

The  LifeScan franchise operational growth  of  10.8%
was  a  result of continued growth of U.S. sales,  as
well  as  strong  growth  in  international  markets.
ONETOUCH(r) ULTRA, blood glucose meter, has been  the
key growth driver in this franchise.

Vision  Care  franchise operational sales  growth  of
11.1%  was  led by the continued success of ACUVUE(r)
ADVANCETM brand contact lenses with HYDRACLEARTM  and
1-DAY ACUVUE(r).

The  Ortho-Clinical  Diagnostics  franchise  reported
operational  growth of 13.9% over prior  year,  which
was driven by its market penetration of the automated
blood  typing products, continued growth of  the  ECI
product,  and growth in the clinical chemistry  sales
driven   by  success  with  the  Vitros(r)   5.1   FS
instrument  platform and the Vitros(r) 350  Chemistry
System.


                                35


Cost of Products Sold and Selling, Marketing and
Administrative Expenses
Consolidated  costs of products sold  for  the  first
fiscal  six  months of 2005 decreased to  27.3%  from
28.3% of sales over the same period a year ago.   The
decrease  resulted from cost improvement  initiatives
and  improved gross margins in the Medical Devices  &
Diagnostics  segment,  primarily  driven   by   lower
manufacturing  costs related to CYPHER(r)  Sirolimus-
eluting  Stent, which more than offset an unfavorable
product  mix.   The  cost of products  sold  for  the
fiscal  second  quarter of 2005 was 27.5%  of  sales,
which  is  consistent with the same period  in  prior
year.  During the quarter, unfavorable mix was offset
by  cost  improvement initiatives and improved  gross
margins   in  the  Medical  Devices  and  Diagnostics
segment.

Consolidated  selling, marketing  and  administrative
expenses  for  the first fiscal six  months  of  2005
increased  12.1%  over the same period  a  year  ago.
Consolidated  selling, marketing  and  administrative
expenses  as a percent to sales for the first  fiscal
six  months of 2005  were  32.1% versus   31.9%   for
the  same  period a year ago.  Consolidated  selling,
marketing and administrative expenses for the  fiscal
second quarter of 2005 increased 13.0% over the  same
period   a   year  ago.   As  a  percent  to   sales,
consolidated  selling, marketing  and  administrative
expenses were 32.8% versus 32.3% for the same  period
a year ago.  Increases in the quarterly and six month
periods were primarily associated with higher  levels
of advertising spend.

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  2005 were $2.8 billion, an increase of 24.4% over
the same period a year ago.  Research and development
spending  in  the fiscal second quarter of  2005  was
$1.5  billion, an increase of 25.8% over  the  fiscal
second quarter of 2004. This increase is a reflection
of  the  solid progress achieved in products in  late
stage development.

In-Process Research & Development
In  the  fiscal second quarter of 2005,  the  Company
recorded  In-process  Research & Development  (IPR&D)
charges  of $353 million before and after tax related
to  acquisitions  in the Pharmaceutical  and  Medical
Devices and Diagnostics segments.  These acquisitions
included  TransForm Pharmaceuticals, Inc.,  Peninsula
Pharmaceuticals,    Inc.    and    CLOSURE    Medical
Corporation.

Other (Income) Expense, Net
Other   (income)  expense is the  account  where  the
Company records 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 settlements,
as  well as royalty  income.

                                36



OPERATING PROFIT BY SEGMENT
Consumer Segment
Operating  profit  for  the  Consumer  segment  as  a
percent  to sales in the first fiscal six  months  of
2005  was  19.2% versus 20.5% over the same period  a
year ago.  Operating profit as a percent to sales  in
the  fiscal  second quarter of 2005 was 18.3%  versus
19.1% over the same period a year ago.  This decrease
was  due to increased investment spending in consumer
promotions and advertising for the OTC Pharmaceutical
and Nutritional franchise.

Pharmaceutical Segment
Operating profit for the Pharmaceutical segment as  a
percent  to sales in the first fiscal six  months  of
2005  was  32.7% versus 38.8% over the same period  a
year ago.  Operating profit as a percent to sales  in
the  fiscal  second quarter of 2005 was 28.2%  versus
38.8%  over  the same period a year  ago.   For  both
periods  operating profit was negatively impacted  by
increased  research  and  development  spending   and
IPR&D.   IPR&D  of  $302  million  reduced  operating
profit as a percent to sales by 2.7% and 5.3% for the
first   fiscal  six  months  and  the  fiscal  second
quarter, respectively.

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 2005 was  30.1%  versus
25.9%  over  the  same period a year ago.   Operating
profit  as  a  percent to sales in the fiscal  second
quarter of 2005 was 29.0% versus 26.0% over the  same
period  a year ago.  The increase in 2005 was due  to
improved  gross profit, resulting from cost reduction
programs,   lower  manufacturing  costs  related   to
CYPHER(r)   Sirolimus-eluting  Stent  and   favorable
product mix.

Interest (Income) Expense
Interest  income increased in both the  first  fiscal
six  months  and  fiscal second quarter  of  2005  as
compared  to  the  same  periods  a  year  ago.   The
increase reflected an improved cash position as  well
as  higher  rates of interest being  earned  on  cash
holdings.   The  cash  balance  including  marketable
securities at the end of the fiscal second quarter of
2005 was $13.2 billion, which was $2.4 billion higher
than the same period a year ago.

Interest  expense decreased in both the first  fiscal
six  months  and  fiscal second quarter  of  2005  as
compared  to  the same periods a year ago,  resulting
from lower average debt balances.

Provision For Taxes on Income
The  worldwide  effective income tax  rates  for  the
first  fiscal six months of 2005 and 2004 were  24.9%
and  28.6%,  a  decrease of 3.7%.  Of this  decrease,
1.9% was attributed to increases in taxable income in
lower tax jurisdictions relative to taxable income in
higher tax jurisdictions.  The remaining net decrease
of  1.8%  was  attributed to  a one-time tax  benefit
partially offset by IPR&D, as described below.

Acquisition related In-process Research & Development
(IPR&D)  charges  of  $353  million  that  are   non-
deductible  for  tax purposes were  recorded  in  the
fiscal second quarter of 2005.


                                37

The  fiscal second quarter of 2005 included a benefit
of  $225  million,  due  to the  reversal  of  a  tax
liability  previously  recorded  during  the   fiscal
fourth  quarter of 2004, associated with a  technical
correction made to the American Jobs Creation Act  of
2004, in May 2005.

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  2005,
cash  flow  from  operations  was  $4.7  billion,   a
decrease of $0.1 billion over the  same  period  a
year ago.  Investing  activities provided $0.8 billion
in the first fiscal six  months of  2005,  as  compared
to the usage of $1.9  billion during  the same period
a year ago.  The increase  in cash  generated by
investing activities was a  result of  higher  sales
activity of investment  securities, partially offset
by an increase in acquisitions.  Net cash  used by
financing activities decreased by  $0.2 billion
primarily  due  to  lower  levels  of   debt
retirement,  partially  offset  by  an  increase   in
dividends and the repurchase of common stock.

Dividends
On April 28, 2005, the Board of Directors declared  a
regular cash dividend of  $0.33 per share, payable on
June 7, 2005 to shareholders of record as of May  17,
2005.   This represented an increase of 15.8% in  the
quarterly  dividend rate and was the 43rd consecutive
year of cash dividend increases.

On  July 18, 2005, the Board of Directors declared  a
regular   cash  dividend   of   $0.33   per    share,
payable  on  September 13, 2005  to shareholders   of
record as of August 23, 2005. The Company expects  to
continue   the   practice  of  paying  regular   cash
dividends.

OTHER INFORMATION
New Accounting Standards
In  December  2004, the FASB issued SFAS No.  123(R),
Share  Based  Payment.   This  statement  establishes
standards  for  the  accounting for  transactions  in
which an entity exchanges its equity instruments  for
goods   and   services.   It  focuses  primarily   on
accounting  for  transactions  in  which  an   entity
obtains  employee  services  in  share-based  payment
transactions  (such  as employee  stock  options  and
restricted stock units).  The statement requires  the
measurement of the cost of employee services received
in  exchange for an award of equity instruments (such
as employee stock options and restricted stock units)
at  fair value on the grant date.  That cost will  be
recognized  over the period during which an  employee
is  required to provide services in exchange for  the
award  (the requisite service period).  On April  14,
2005  the  SEC  approved a new rule that  delays  the
effective date of SFAS No. 123(R) for annual,  rather
than interim, periods that begin after June 15, 2005.
As a result, the Company will adopt this statement in
the first fiscal quarter of 2006.

                                38


The Company will implement SFAS 151, Inventory Costs,
an amendment of ARB No. 43 and SFAS 153, Exchanges of
Non-monetary Assets, an amendment of APB  29  in  the
first  quarter of 2006 and the third quarter of  2005
respectively,  as  allowed  by  the  Standards.   The
Company  believes  the adoption of  these  statements
will  not  have a material effect on its  results  of
operations, cash flows or financial position.

The following recent accounting pronouncements became
effective in 2004 and did not have a material  impact
on the Company's results of operations, cash flows or
financial position.

*EITF  Issue 02-14: Whether an Investor should  apply
the  Equity Method of Accounting to Investments other
than Common Stock.

*EITF   Issue   04-1:  Accounting   for   Preexisting
Relationships  between  the  Parties  to  a  Business
Combination.

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  1994
through  2004  in  the  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 2004, 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.

The   Company   also  operates  in   an   environment
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
firms  will  then introduce generic versions  of  the
product  at  issue,  resulting  in  very  substantial
market   share  and  revenue  losses.   For   further
information see the discussion on "Litigation Against
Filers of Abbreviated New Drug Applications" in  Note
12  to  the  unaudited interim consolidated financial
statements.

                                39


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.

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  Annual Report on Form  10-K  for  the
fiscal  year  ended January 2, 2005 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 January 2, 2005.

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,  management
evaluated   the   effectiveness  of

                                40

the Company's 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 is required to disclose  in
its  reports  filed  under the  Securities   Exchange
Act.   Disclosure  controls and  procedures  include,
without  limitation, controls and procedures designed
to  ensure  that information required to be disclosed
by  the  Company  in the reports  that  it  files  or
submits   under  the  Securities  Exchange   Act   is
accumulated   and  communicated  to   the   Company's
management,  including  its principal  executive  and
principal  financial officers, or persons  performing
similar  functions, as appropriate  to  allow  timely
decisions regarding required disclosure.  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 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.  During the period covered by  this
report,  there  were  no  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
over financial reporting.

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 2 - Unregistered Sales of Equity Securities and
Use of Proceeds

(c) Purchases of Equity Securities by the Issuer and
Affiliated Purchasers.
The following table provides information with respect
to  Common Stock purchases by the Company during  the
fiscal   second  quarter  of  2005.    Common   Stock
purchases  on the open market are made as part  of  a
systematic  plan  to meet the Company's  compensation
programs.

Fiscal Month           Total Number of     Average Price Paid
                       Shares Purchased         Per Share
April 4 - May 1, 2005	  2,386,000               $68.51
May 2 - May 29, 2005	    785,300               $67.75
May 30 - July 3, 2005     1,780,400               $65.86

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 28, 2005.

  (b)  Election of the directors is set forth in (c)
       below.

                                41


  (c)  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 2005.  The
       shareholders also approved of the 2005 Long-Term
       Incentive Plan.

1.	Election of Directors:

             Shares For            Shares Withheld

M. S. Coleman      2,562,818,361             31,562,661
J. G. Cullen       2,564,660,453             29,720,569
R. J. Darretta     2,468,716,847            125,664,175
M. M. E. Johns     2,566,448,108             27,932,914
A. D. Jordan       2,535,248,036             59,132,986
A. G. Langbo       2,537,950,461             56,430,561
S. L. Lindquist    2,565,402,713             28,978,309
L. F. Mullin       2,562,474,674             31,906,348
C. A. Poon         2,532,852,391             61,528,631
S. S Reinemund     2,566,276,547             28,104,475
D. Satcher         2,564,456,446             29,924,576
W. C. Weldon       2,533,669,335             60,711,687

Abstain               26,983,548
Broker Non-vote                -


2.	Approval for Appointment of PricewaterhouseCoopers LLP:

              For	          2,532,548,257
              Against                39,560,123
              Abstain                22,272,642
              Broker Non-vote                 -

3.    Approval for the 2005 Long-Term Incentive Plan.


              For	         1,730,947,712
              Against              343,780,724
              Abstain               29,924,967
              Broker Non-vote      489,727,619

Item 6 - Exhibits

      Exhibit 10.1  Form of Stock Option Certificate
      and Restricted Shares to Non-Employee Directors
      Certificate  under the Johnson & Johnson 2005
      Long-Term Incentive Plan - Filed with this document.*

      Exhibit  31.1  Certifications under  Rule  13a-
      14(a)  of  the Securities Exchange Act pursuant
      to  Section  302 of the Sarbanes-Oxley  Act  of
      2002 - Filed with this document.

      Exhibit 32.1  Certifications pursuant to
      Section 906 of the Sarbanes-Oxley Act
      of 2002 - Furnished with this document.

        *Management contract or compensatory plan.


                                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 10, 2005            By /s/ R. J. DARRETTA
                                  R. J. DARRETTA
                                  Vice Chairman, Board of
                                  Directors; Chief Financial
                                  Officer and Director
                                  (Principal Financial Officer)


Date:  August 10, 2005            By /s/ S. J. COSGROVE
                                  S. J. COSGROVE
                                  Controller
                                  (Principal Accounting Officer)



                                43