Income Statement
Sep '14
Sep '15
Sep '16
Sep '17
Sep '18
Sep '19
Sep '20
Sep '21
Sep '22
Sep '23
LTM

Operating Revenues

5,854

6,440

8,223

8,779

7,932

8,787

Gain (Loss) on Sale of Investment, Total

38

9

Interest And Invest. Income

998

822

673

1,203

2,375

2,155

Other Revenues, Total

841

495

879

836

1,203

1,375

Total Revenues

7,693

7,757

9,813

10,827

11,510

12,317

Total Revenues % Chg.

6.3%

0.8%

26.5%

10.3%

6.3%

9.5%

Cost of Goods Sold, Total

467

494

559

658

750

811

Gross Profit

7,226

7,263

9,254

10,169

10,760

11,506

Selling General & Admin Expenses, Total

5,584

5,915

6,990

7,826

7,872

8,580

Other Operating Expenses

277

250

293

309

532

434

Other Operating Expenses, Total

5,861

6,165

7,283

8,135

8,404

9,014

Operating Income

1,365

1,098

1,971

2,034

2,356

2,492

Currency Exchange Gains (Loss)

25

-21

102

-23

36

Other Non Operating Income (Expenses)

EBT, Excl. Unusual Items

1,390

1,098

1,950

2,136

2,333

2,528

Restructuring Charges

-46

Merger & Related Restructuring Charges

-15

-61

-114

-85

-60

Gain (Loss) On Sale Of Assets

Insurance Settlements

32

Other Unusual Items

-98

EBT, Incl. Unusual Items

1,375

1,052

1,791

2,022

2,280

2,468

Income Tax Expense

341

234

388

513

541

568

Earnings From Continuing Operations

1,034

818

1,403

1,509

1,739

1,900

Minority Interest

Net Income

1,034

818

1,403

1,509

1,739

1,900

Preferred Dividend and Other Adjustments

2

1

2

7

11

10

Net Income to Common Incl Extra Items

1,032

817

1,401

1,502

1,728

1,890

Net Income to Common Excl. Extra Items

1,032

817

1,401

1,502

1,728

1,890

Total Shares Outstanding

206.8

204.8

205.7

215.1

208.8

205.6

Weighted Avg. Shares Outstanding

211.5

206.4

205.7

209.9

211.8

208

Weighted Avg. Shares Outstanding Dil

216

210.3

211.2

215.3

216.9

213.2

EPS

4.9

4

6.8

7.2

8.2

9.1

EPS Diluted

4.8

3.9

6.6

7

8

8.9

Effective Tax Rate

24.8%

22.2%

21.7%

25.4%

23.7%

23%