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

Total Revenues

6,731

9,763

16,434

23,601

22,680

23,276

Total Revenues % Chg.

4%

45%

68.3%

43.6%

-3.9%

6.4%

Cost of Goods Sold, Total

3,863

5,416

8,505

11,550

11,278

11,308

Gross Profit

2,868

4,347

7,929

12,051

11,402

11,968

Selling General & Admin Expenses, Total

750

995

1,448

2,336

2,352

2,490

R&D Expenses

1,547

1,983

2,845

5,005

5,872

6,126

Amortization of Goodwill and Intangible Assets

3,548

2,811

2,520

Other Operating Expenses

-60

-12

-102

-34

-39

Other Operating Expenses, Total

2,237

2,978

4,281

10,787

11,001

11,097

Operating Income

631

1,369

3,648

1,264

401

871

Interest Expense, Total

-94

-47

-34

-88

-106

-103

Interest And Investment Income

15

8

8

65

206

206

Net Interest Expenses

-79

-39

-26

-23

100

103

Income (Loss) On Equity Invest.

5

6

14

16

23

Currency Exchange Gains (Loss)

Other Non Operating Income (Expenses)

-5

-3

-2

5

-8

11

EBT, Excl. Unusual Items

547

1,332

3,626

1,260

509

1,008

Restructuring Charges

Impairment of Goodwill

Gain (Loss) On Sale Of Investments

1

2

56

-62

-1

-1

Other Unusual Items

-176

-54

-7

EBT, Incl. Unusual Items

372

1,280

3,675

1,198

508

1,007

Income Tax Expense

31

-1,210

513

-122

-346

-347

Earnings From Continuing Operations

341

2,490

3,162

1,320

854

1,354

Net Income

341

2,490

3,162

1,320

854

1,354

Net Income to Common Incl Extra Items

341

2,490

3,162

1,320

854

1,354

Net Income to Common Excl. Extra Items

341

2,490

3,162

1,320

854

1,354

Total Shares Outstanding

1,170

1,211

1,207

1,612

1,616

1,618

Weighted Avg. Shares Outstanding

1,091

1,184

1,213

1,561

1,614

1,616.5

Weighted Avg. Shares Outstanding Dil

1,120

1,207

1,229

1,571

1,625

1,638

EPS

0.3

2.1

2.6

0.8

0.5

0.8

EPS Diluted

0.3

2.1

2.6

0.8

0.5

0.8

EBITDA

853

1,681

4,055

4,700

3,854

4,046

Effective Tax Rate

8.3%

-94.5%

14%

-10.2%

-68.1%

-34.5%