Sales/Revenue
Sales/Revenue

232.89B

280.52B

386.06B

469.82B

513.98B

sale increase
sale growth

–

20.45%

37.62%

21.70%

9.40%

price of good sell ( cog ) incl. five hundred & ampere
price of good sell ( cog ) incl. five hundred & a

139.16B

165.54B

233.31B

272.34B

288.83B

cog growth
cog emergence

–

18.96%

40.94%

16.73%

6.05%

cog bar five hundred & deoxyadenosine monophosphate
cog exclude five hundred & ampere

126.54B

149.82B

216.56B

248.92B

263.3B

disparagement & amortization expense
disparagement & amortization expense

12.61B

15.72B

16.75B

23.42B

25.53B

depreciation
depreciation

12.14B

15.15B

16.24B

22.91B

24.92B

amortization of intangible
amortization of intangible

475M

565M

509M

512M

604M

gross income
megascopic income

93.73B

114.99B

152.76B

197.48B

225.15B

gross income growth
gross income growth

–

22.68%

32.85%

29.28%

14.01%

gross profit allowance
crude profit margin

–

–

–

–

43.81%

seaborgium & ampere expense
seaborgium & vitamin a expense

81.01B

100.24B

129.93B

172.54B

211.64B

SGA growth
SGA growth

–

23.74%

29.62%

32.79%

22.66%

research & development
research & development

28.84B

35.93B

42.74B

56.05B

73.21B

other seaborgium & deoxyadenosine monophosphate
other seaborgium & a

52.18B

64.31B

87.19B

116.49B

138.43B

other manoeuver expense
other operate expense

–

–

–

–

–

strange expense
unusual expense

131M

(11M)

(1.5B)

(12.84B)

16B

exabit after strange expense
exabit after unusual expense

12.59B

14.75B

24.32B

37.78B

(2.49B)

not operate Income/Expense
not operate on Income/Expense

(348M)

(9M)

946M

1.73B

(2.07B)

Non-Operating interest income
Non-Operating interest income

440M

832M

555M

448M

989M

equity inch affiliate ( Pretax )
equity in affiliate ( Pretax )

–

–

–

–

–

concern expense
interest expense

1.42B

1.6B

1.65B

1.81B

2.37B

concern expense growth
concern expense emergence

–

12.91%

2.94%

9.84%

30.85%

gross interest expense
gross pastime expense

1.42B

1.6B

1.65B

1.81B

2.37B

interest capitalize
concern capitalize

–

–

–

–

–

Pretax income
Pretax income

11.26B

13.98B

24.18B

38.15B

(5.94B)

Pretax income growth
Pretax income growth

–

24.11%

73.00%

57.79%

-115.56%

Pretax margin
Pretax allowance

–

–

–

–

-1.15%

income tax
income tax

1.2B

2.37B

2.86B

4.79B

(3.22B)

income tax – stream domestic
income tax – current domestic

193M

438M

2.46B

2.89B

3.25B

income tax – current foreign
income tax – current foreign

563M

1.14B

956M

2.21B

1.68B

income tax – postpone domestic
income tax – submit domestic

570M

922M

(341M)

(23M)

(7.99B)

income tax – submit foreign
income tax – submit foreign

(129M)

(126M)

(213M)

(287M)

(160M)

income tax credit
income tax credit

–

–

–

–

–

equity in affiliate
fairness in affiliate

9M

(14M)

16M

4M

(3M)

other after tax income ( expense )
early after tax income ( expense )

–

–

–

–

–

consolidate net income income
consolidated net income

10.07B

11.59B

21.33B

33.36B

(2.72B)

minority concern expense
minority interest expense

–

–

–

–

–

net income
net income

10.07B

11.59B

21.33B

33.36B

(2.72B)

final income growth
web income increase

–

15.04%

84.08%

56.41%

-108.16%

net margin growth
net margin increase

–

–

–

–

-0.53%

Extraordinaries & discontinued operations
Extraordinaries & discontinued operation

–

–

–

–

–

extra detail & Gain/Loss sale Of assets
extra item & Gain/Loss sale Of asset

–

–

–

–

–

accumulative effect – account Chg
accumulative impression – accounting Chg

–

–

–

–

–

discontinued mathematical process
break operation

–

–

–

–

–

net income income after Extraordinaries
final income after Extraordinaries

10.07B

11.59B

21.33B

33.36B

(2.72B)

preferable dividend
choose dividend

–

–

–

–

–

internet income available to coarse
net income available to coarse

10.07B

11.59B

21.33B

33.36B

(2.72B)

EPS ( basic )
EPS ( basic )

1.03

1.17

2.13

3.3

(0.27)

EPS ( basic ) growth
EPS ( basic ) emergence

–

13.43%

81.87%

54.55%

-108.10%

basic share great
basic share outstanding

9.74B

9.88B

10B

10.12B

10.19B

EPS ( dilute )
EPS ( load )

1.01

1.15

2.09

3.24

(0.27)

EPS ( load ) increase
EPS ( diluted ) growth

–

14.13%

81.92%

54.89%

-108.25%

dilute share great
load share outstanding

10B

10.08B

10.2B

10.3B

10.19B

ebitda
ebitda

25.33B

30.46B

39.57B

48.36B

39.04B

ebitda growth
ebitda growth

–

20.24%

29.93%

22.21%

-19.28%

ebitda margin
ebitda gross profit

–

–

–

–

7.60%