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

8,029

8,567

11,060

14,218

16,309

15,185

Total Revenues % Chg.

5.7%

6.7%

29.1%

28.6%

14.7%

-6.9%

Cost of Goods Sold, Total

4,980

5,763

6,783

8,077

8,870

8,859

Gross Profit

3,049

2,804

4,277

6,141

7,439

6,326

Selling General & Admin Expenses, Total

821

881

1,135

1,388

1,431

1,392

R&D Expenses

943

1,095

1,433

1,786

1,976

2,017

Other Operating Expenses

-27

-24

-39

-102

-19

184

Other Operating Expenses, Total

1,737

1,952

2,529

3,072

3,388

3,593

Operating Income

1,312

852

1,748

3,069

4,051

2,733

Interest Expense, Total

-62

-130

-155

-142

-158

-150

Interest And Investment Income

26

29

5

11

60

81

Net Interest Expenses

-36

-101

-150

-131

-98

-69

Income (Loss) On Equity Invest.

-6

-9

9

39

27

15

Other Non Operating Income (Expenses)

-9

2

-3

-26

44

44

EBT, Excl. Unusual Items

1,261

744

1,604

2,951

4,024

2,723

Restructuring Charges

Merger & Related Restructuring Charges

-104

-301

-272

-210

-214

-214

Gain (Loss) On Sale Of Investments

Gain (Loss) On Sale Of Assets

20

12

129

129

Asset Writedown

-6

-12

-13

-30

-18

-18

Legal Settlements

Other Unusual Items

-68

-27

EBT, Incl. Unusual Items

1,083

424

1,319

2,723

3,921

2,620

Income Tax Expense

194

52

144

537

782

475

Earnings From Continuing Operations

889

372

1,175

2,186

3,139

2,145

Earnings Of Discontinued Operations

-19

-4

-6

-7

-2

-8

Minority Interest

Net Income

870

368

1,169

2,179

3,137

2,137

Preferred Dividend and Other Adjustments

35

26

29

29

29

Net Income to Common Incl Extra Items

870

333

1,143

2,150

3,108

2,108

Net Income to Common Excl. Extra Items

889

337

1,149

2,157

3,110

2,116

Total Shares Outstanding

1,244.7

1,300.7

1,301.4

1,302.2

1,303.8

1,299

Weighted Avg. Shares Outstanding

1,163.4

1,264.5

1,301.2

1,301.8

1,303

1,302.3

Weighted Avg. Shares Outstanding Dil

1,164.8

1,265.5

1,303.7

1,303.6

1,305.8

1,305.8

EPS

0.7

0.3

0.9

1.7

2.4

1.6

EPS Diluted

0.7

0.3

0.9

1.6

2.4

1.6

EBITDA

2,200

2,000

3,127

4,559

5,632

4,403

Effective Tax Rate

17.9%

12.3%

10.9%

19.7%

19.9%

18.1%