Income Statement
Jun '16
Jun '17
Jun '18
Jun '19
Jun '20
Jun '21
Jun '22
Jun '23
Jun '24

Total Revenues

12,303

12,909

13,974

14,913

13,980

Total Revenues % Chg.

8%

4.9%

8.3%

6.7%

-6.3%

Cost of Goods Sold, Total

7,807

8,037

9,117

9,689

9,089

Gross Profit

4,496

4,872

4,857

5,224

4,891

Selling General & Admin Expenses, Total

1,758

1,836

1,937

2,082

2,050

Depreciation & Amortization

258

300

363

411

389

Other Operating Expenses

70

60

10

Other Operating Expenses, Total

2,016

2,136

2,370

2,553

2,449

Operating Income

2,480

2,736

2,487

2,671

2,442

Interest Expense, Total

-369

-395

-377

-349

-405

Interest And Investment Income

35

4

6

131

189

Net Interest Expenses

-334

-391

-371

-218

-216

Income (Loss) On Equity Invest.

4

4

-44

Other Non Operating Income (Expenses)

-30

-48

2

-2

2

EBT, Excl. Unusual Items

2,116

2,297

2,122

2,455

2,184

Restructuring Charges

-451

-35

-111

-13

Merger & Related Restructuring Charges

Gain (Loss) On Sale Of Investments

14

258

-386

403

-189

Gain (Loss) On Sale Of Assets

45

166

Asset Writedown

Legal Settlements

-90

-64

-87

-1,011

-44

Other Unusual Items

-125

462

EBT, Incl. Unusual Items

1,464

2,918

1,694

1,736

2,104

Income Tax Expense

402

717

461

483

550

Earnings From Continuing Operations

1,062

2,201

1,233

1,253

1,554

Minority Interest

-63

-51

-28

-14

-53

Net Income

999

2,150

1,205

1,239

1,501

Net Income to Common Incl Extra Items

999

2,150

1,205

1,239

1,501

Net Income to Common Excl. Extra Items

999

2,150

1,205

1,239

1,501

Total Shares Outstanding

604.7

576.2

550.6

498.5

461.3

Weighted Avg. Shares Outstanding

613

591

566

529

478

Weighted Avg. Shares Outstanding Dil

616

595

570

531

480

EPS

1.6

3.6

2.1

2.3

3.1

EPS Diluted

1.6

3.6

2.1

2.3

3.1

EBITDA

2,762

3,058

2,868

3,098

2,847

Effective Tax Rate

27.5%

24.6%

27.2%

27.8%

26.1%