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

Total Revenues

14,608

17,202

23,063

25,785

26,517

26,854

Total Revenues % Chg.

-12.6%

17.8%

34.1%

11.8%

2.8%

1.2%

Cost of Goods Sold, Total

8,222

9,487

12,149

13,792

14,133

14,123

Gross Profit

6,386

7,715

10,914

11,993

12,384

12,731

Selling General & Admin Expenses, Total

960

1,013

1,229

1,438

1,628

1,775

R&D Expenses

2,054

2,234

2,485

2,771

3,102

3,164

Other Operating Expenses, Total

3,014

3,247

3,714

4,209

4,730

4,939

Operating Income

3,372

4,468

7,200

7,784

7,654

7,792

Interest Expense, Total

-237

-240

-236

-228

-238

-239

Interest And Investment Income

120

76

149

Net Interest Expenses

-117

-164

-236

-228

-238

-90

Currency Exchange Gains (Loss)

-10

29

67

-4

41

Other Non Operating Income (Expenses)

-1

-10

-35

398

395

EBT, Excl. Unusual Items

3,255

4,293

6,983

7,588

7,810

8,138

Restructuring Charges

-157

4

Merger & Related Restructuring Charges

-22

-80

Gain (Loss) On Sale Of Investments

36

9

99

7

-94

291

Other Unusual Items

-56

-154

EBT, Incl. Unusual Items

3,269

4,166

6,771

7,599

7,716

8,429

Income Tax Expense

563

547

883

1,074

860

979

Earnings From Continuing Operations

2,706

3,619

5,888

6,525

6,856

7,450

Net Income

2,706

3,619

5,888

6,525

6,856

7,450

Net Income to Common Incl Extra Items

2,706

3,619

5,888

6,525

6,856

7,450

Net Income to Common Excl. Extra Items

2,706

3,619

5,888

6,525

6,856

7,450

Total Shares Outstanding

916

914

892

844

833

824.4

Weighted Avg. Shares Outstanding

937

916

910

871

840

830.3

Weighted Avg. Shares Outstanding Dil

945

923

919

877

845

836.8

EPS

2.9

4

6.5

7.5

8.2

9

EPS Diluted

2.9

3.9

6.4

7.4

8.1

8.9

EBITDA

3,735

4,844

7,594

8,228

8,169

8,204

Effective Tax Rate

17.2%

13.1%

13%

14.1%

11.1%

11.6%