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

Total Revenues

24,273

23,531

33,566

44,200

35,820

37,349

Total Revenues % Chg.

7.4%

-3.1%

42.6%

31.7%

-19%

-3.2%

Cost of Goods Sold, Total

8,599

9,255

14,262

18,635

15,869

16,473

Gross Profit

15,674

14,276

19,304

25,565

19,951

20,876

Selling General & Admin Expenses, Total

2,195

2,074

2,339

2,570

2,483

2,627

R&D Expenses

5,398

5,975

7,176

8,194

8,818

8,726

Other Operating Expenses

-313

Other Operating Expenses, Total

7,593

8,049

9,515

10,764

11,301

11,040

Operating Income

8,081

6,227

9,789

14,801

8,650

9,836

Interest Expense, Total

-627

-602

-559

-490

-694

-690

Interest And Investment Income

300

156

83

91

313

610

Net Interest Expenses

-327

-446

-476

-399

-381

-80

Income (Loss) On Equity Invest.

-93

-21

Currency Exchange Gains (Loss)

11

-25

Other Non Operating Income (Expenses)

-5

55

97

-166

72

151

EBT, Excl. Unusual Items

7,667

5,790

9,410

14,236

8,341

9,907

Restructuring Charges

-213

-712

-712

Merger & Related Restructuring Charges

Impairment of Goodwill

Gain (Loss) On Sale Of Investments

228

-99

864

-297

-36

190

Gain (Loss) On Sale Of Assets

Asset Writedown

In Process R&D Expenses

-150

-150

Legal Settlements

74

28

1,059

-75

Other Unusual Items

-275

EBT, Incl. Unusual Items

7,481

5,719

10,274

14,998

7,443

9,160

Income Tax Expense

3,095

521

1,231

2,012

104

336

Earnings From Continuing Operations

4,386

5,198

9,043

12,986

7,339

8,824

Earnings Of Discontinued Operations

-50

-107

-112

Minority Interest

Net Income

4,386

5,198

9,043

12,936

7,232

8,712

Net Income to Common Incl Extra Items

4,386

5,198

9,043

12,936

7,232

8,712

Net Income to Common Excl. Extra Items

4,386

5,198

9,043

12,986

7,339

8,824

Total Shares Outstanding

1,145

1,131

1,125

1,121

1,114

1,116

Weighted Avg. Shares Outstanding

1,210

1,135

1,131

1,123

1,117

1,116.3

Weighted Avg. Shares Outstanding Dil

1,220

1,149

1,149

1,137

1,126

1,129

EPS

3.6

4.6

8

11.5

6.5

7.8

EPS Diluted

3.6

4.5

7.9

11.4

6.4

7.7

EBITDA

9,482

7,620

11,371

16,563

10,459

11,565

Effective Tax Rate

41.4%

9.1%

12%

13.4%

1.4%

3.7%