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

5,537

5,629

6,991

7,426

7,562

7,298

Total Revenues % Chg.

11.9%

1.7%

24.2%

6.2%

1.8%

-3.8%

Cost of Goods Sold, Total

1,369

1,494

1,848

1,780

1,693

1,588

Gross Profit

4,168

4,135

5,143

5,646

5,869

5,710

Selling General & Admin Expenses, Total

1,137

1,281

1,634

1,661

1,710

1,703

R&D Expenses

1,559

1,778

2,186

2,328

2,420

2,453

Amortization of Goodwill and Intangible Assets

22

30

149

130

89

81

Other Operating Expenses, Total

2,718

3,089

3,969

4,119

4,219

4,237

Operating Income

1,450

1,046

1,174

1,527

1,650

1,473

Interest Expense, Total

-44

-45

-58

-58

-58

-58

Interest And Investment Income

100

24

4

49

126

126

Net Interest Expenses

56

-21

-54

-9

68

68

Currency Exchange Gains (Loss)

7

-10

-1

2

2

5

Other Non Operating Income (Expenses)

2

7

1

1

14

EBT, Excl. Unusual Items

1,513

1,017

1,126

1,521

1,721

1,560

Restructuring Charges

-155

-62

-63

Asset Writedown

-45

-40

-70

-70

Other Unusual Items

-5

EBT, Incl. Unusual Items

1,508

1,017

1,081

1,326

1,589

1,427

Income Tax Expense

-1,531

180

292

524

316

276

Earnings From Continuing Operations

3,039

837

789

802

1,273

1,151

Net Income

3,039

837

789

802

1,273

1,151

Net Income to Common Incl Extra Items

3,039

837

789

802

1,273

1,151

Net Income to Common Excl. Extra Items

3,039

837

789

802

1,273

1,151

Total Shares Outstanding

288.4

286.5

280.1

272.9

266

265.1

Weighted Avg. Shares Outstanding

293

289

284

277

270

268.5

Weighted Avg. Shares Outstanding Dil

295

292

286

278

272

270.5

EPS

10.4

2.9

2.8

2.9

4.7

4.3

EPS Diluted

10.3

2.9

2.8

2.9

4.7

4.2

EBITDA

1,598

1,225

1,612

1,954

1,982

1,797

Effective Tax Rate

-101.5%

17.7%

27%

39.5%

19.9%

19.3%