Normalized Financial Statements with iXBRLAnalyst
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
iXBRLAnalyst by FinDynamics, Inc.©
2
3
Normalized Income Statement
4
Scale: 1,000,000
5
mmm
6
In Millions of USD (except for per share items)
7
2012-FY2013-FY2014-FY2015-FY
8
Normalized Items
9
Revenue [Revenue] 29,904 30,871 31,821 30,274
10
Cost of goods sold [Cost of Revenue] 15,685 16,106 16,447 15,383
11
Gross profit [Gross Profit] 14,219 14,765 15,374 14,891
12
SG&A Expense
[Selling, General & Administrative Expense]
6,102 6,384 6,469 6,229
13
R&D Expense
[Research & Development Expense]
1,634 1,715 1,770 1,763
14
Other expense
[Other Operating Expenses]
15,685 16,106 16,447 15,336
15
Total Operating Expenses [Operating Expenses] 23,421 24,205 24,686 23,328
16
Operating income [Operating Income] 6,483 6,666 7,135 6,946
17
Depreciation
[Depreciation (&Amortization), CF]
1,288 1,371 1,408 1,435
18
EBITDA 7,771 8,037 8,543 8,381
19
Interest income [Interest Income] 39 41 33 26
20
EBT
[Earnings Before Taxes]
6,351 6,562 7,026 6,823
21
Taxes [Income Taxes] 1,840 1,841 2,028 1,982
22
Net income [Net Income] 4,511 4,721 4,998 4,841
23
24
EPS (Basic) [EPS Basic] 6.40 6.83 7.63 7.72
25
EPS (Dilitued)
[EPS Diluted (and Basic)]
6.32 6.72 7.49 7.58
26
Number of shares (Basic)
[Number of shares, basic]
694 682 649 626
27
Number of shares (Diluted)
[Number of shares, diluted]
703 694 662 637
28
Dividends per share [Dividends per share] 2.36 3.40 3.59 3.08
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...
Main menu