Income Statement
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
Mar '24
LTM

Total Revenues

12,780

13,561

16,311

18,212

18,562

18,659

Total Revenues % Chg.

8.3%

6.1%

20.3%

11.7%

1.9%

1.5%

Cost of Goods Sold, Total

8,703

8,953

10,996

12,825

13,096

13,145

Gross Profit

4,077

4,608

5,315

5,387

5,466

5,514

Selling General & Admin Expenses, Total

1,353

1,173

1,560

1,561

1,632

1,647

Other Operating Expenses, Total

1,353

1,173

1,560

1,561

1,632

1,647

Operating Income

2,724

3,435

3,755

3,826

3,834

3,867

Interest Expense, Total

-24

-26

-27

-35

-56

-58

Interest And Investment Income

264

218

221

226

487

504

Net Interest Expenses

240

192

194

191

431

446

Income (Loss) On Equity Invest.

Currency Exchange Gains (Loss)

73

28

36

51

23

28

Other Non Operating Income (Expenses)

26

30

27

40

34

38

EBT, Excl. Unusual Items

3,063

3,685

4,012

4,108

4,322

4,379

Merger & Related Restructuring Charges

-110

-1

Impairment of Goodwill

Gain (Loss) On Sale Of Investments

32

21

24

18

34

41

Gain (Loss) On Sale Of Assets

Asset Writedown

-10

-10

Other Unusual Items

EBT, Incl. Unusual Items

3,095

3,596

4,036

4,125

4,346

4,410

Income Tax Expense

757

973

1,068

1,142

1,177

1,201

Earnings From Continuing Operations

2,338

2,623

2,968

2,983

3,169

3,209

Minority Interest

-7

-10

-5

-2

-2

-3

Net Income

2,331

2,613

2,963

2,981

3,167

3,206

Net Income to Common Incl Extra Items

2,331

2,613

2,963

2,981

3,167

3,206

Net Income to Common Excl. Extra Items

2,331

2,613

2,963

2,981

3,167

3,206

Total Shares Outstanding

4,240.8

4,245.1

4,193

4,136.4

4,140

4,141.8

Weighted Avg. Shares Outstanding

4,257.8

4,242.4

4,209.5

4,180.9

4,138.6

4,139.3

Weighted Avg. Shares Outstanding Dil

4,265.1

4,250.7

4,218.5

4,187.7

4,144.7

4,146.1

EPS

0.5

0.6

0.7

0.7

0.8

0.8

EPS Diluted

0.5

0.6

0.7

0.7

0.8

0.8

EBITDA

3,053

3,790

4,116

4,203

4,206

4,227

Effective Tax Rate

24.5%

27.1%

26.5%

27.7%

27.1%

27.2%