Sales/Revenue
Sales/Revenue

46.83B

53.67B

44.65B

64.22B

79.18B

sale growth
sale growth

–

14.62%

-16.80%

43.82%

23.31%

price of good sell ( cog ) incl. five hundred & adenine
cost of good sell ( cog ) incl. d & a

15.64B

18.14B

15.9B

20.36B

24.99B

cog growth
cog growth

–

15.96%

-12.38%

28.12%

22.71%

cog exclude five hundred & adenine
cog exclude five hundred & adenine

13.69B

13.66B

11.13B

15.31B

19.38B

disparagement & amortization expense
depreciation & amortization expense

1.96B

4.48B

4.76B

5.06B

5.61B

depreciation
depreciation

1.51B

4.06B

4.28B

4.53B

5.01B

amortization of intangible
amortization of intangible

448M

422M

485M

529M

604M

arrant income
gross income

31.18B

35.53B

28.76B

43.85B

54.2B

megascopic income growth
gross income growth

–

13.94%

-19.06%

52.49%

23.59%

gross net income margin
gross profit margin

–

–

–

–

68.44%

seaborgium & adenine expense
seaborgium & a expense

21.22B

24.07B

20.43B

26.72B

33.18B

SGA increase
SGA growth

–

13.43%

-15.11%

30.78%

24.16%

research & development
inquiry & development

130M

140M

139M

147M

172M

other seaborgium & vitamin a
other seaborgium & adenine

21.09B

23.93B

20.29B

26.58B

33.01B

other function expense
other operate on expense

–

–

–

–

–

unusual expense
unusual expense

272M

259M

514M

(311M)

425M

exabit subsequently strange expense
exabit after strange expense

9.69B

11.2B

7.81B

17.44B

20.59B

not operational Income/Expense
not operate Income/Expense

(109M)

(117M)

(83M)

(43M)

(199M)

Non-Operating interest income
Non-Operating interest income

44M

50M

46M

40M

64M

equity inch consort ( Pretax )
fairness in affiliate ( Pretax )

–

–

–

–

–

interest expense
concern expense

158M

446M

366M

242M

382M

pastime expense increase
interest expense emergence

–

182.28%

-17.94%

-33.88%

57.85%

gross interest expense
gross concern expense

158M

446M

366M

242M

382M

interest capitalize
interest capitalize

–

–

–

–

–

Pretax income
Pretax income

9.47B

10.69B

7.41B

17.2B

20.08B

Pretax income growth
Pretax income growth

–

12.89%

-30.69%

132.18%

16.75%

Pretax gross profit
Pretax margin

–

–

–

–

25.35%

income tax
income tax

2.5B

2.93B

2.41B

4.51B

5.36B

income tax – current domestic
income tax – stream domestic

2.56B

3.22B

2.62B

5.34B

5.9B

income tax – stream extraneous
income tax – current foreign

–

–

–

–

–

income tax – postpone domestic
income tax – postpone domestic

(56M)

(290M)

(212M)

(826M)

(534M)

income tax – postpone alien
income tax – submit extraneous

–

–

–

–

–

income tax credit
income tax credit rating

–

–

–

–

–

equity indiana affiliate
equity in consort

23M

28M

(42M)

13M

37M

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

–

–

–

–

–

consolidate internet income
consolidate net income

6.99B

7.78B

4.96B

12.7B

14.75B

minority sake expense
minority interest expense

636M

611M

253M

662M

667M

net income
net income

6.35B

7.17B

4.7B

12.04B

14.08B

internet income increase
net income growth

–

12.86%

-34.43%

155.98%

17.02%

net margin growth
net margin growth

–

–

–

–

17.79%

Extraordinaries & discontinue operation
Extraordinaries & break operation

–

–

–

–

–

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

–

–

–

–

–

accumulative effect – accounting Chg
accumulative effect – accountancy Chg

–

–

–

–

–

discontinued mathematical process
discontinued operation

–

–

–

–

–

net income income after Extraordinaries
internet income after Extraordinaries

6.35B

7.17B

4.7B

12.04B

14.08B

prefer dividend
prefer dividend

–

–

–

–

–

net income available to coarse
net income available to common

6.35B

7.17B

4.7B

12.04B

14.08B

EPS ( basic )
EPS ( basic )

12.64

14.25

9.34

23.9

28.05

EPS ( basic ) increase
EPS ( basic ) growth

–

12.77%

-34.49%

156.00%

17.37%

basic share outstanding
basic share outstanding

502.83M

503.22M

503.68M

503.63M

502.12M

EPS ( dilute )
EPS ( diluted )

12.61

14.23

9.33

23.89

28.03

EPS ( dilute ) emergence
EPS ( load ) emergence

–

12.88%

-34.48%

156.14%

17.35%

diluted plowshare outstanding
diluted share great

503.92M

503.84M

504.21M

503.9M

502.48M

ebitda
ebitda

11.92B

15.94B

13.09B

22.19B

26.63B

ebitda growth
ebitda emergence

–

33.70%

-17.88%

69.54%

20.02%

ebitda margin
ebitda allowance

–

–

–

–

33.63%