Financial Summary (All financials)
In millions, except per share items | Dec-31-22 | Dec-31-21 | Dec-31-20 | Dec-31-19 | Dec-31-18 | Dec-31-17 | Dec-31-16 | Dec-31-15 |
Revenues | 92,407.0 | 93,707.0 | 74,208.0 | 87,654.0 | 87,738.0 | 83,730.0 | 80,104.0 | 79,804.0 |
Revenue growth | -1.4% | 26.3% | -15.3% | -0.1% | 4.8% | 4.5% | 0.4% | -38.0% |
Cost of goods sold | 0.0 | 43,278.0 | 39,866.0 | 38,565.0 | 38,260.0 | 38,195.0 | 36,056.0 | 36,844.0 |
Gross profit | 92,407.0 | 50,429.0 | 34,342.0 | 49,089.0 | 49,478.0 | 45,535.0 | 44,048.0 | 42,960.0 |
Gross margin | 100.0% | 53.8% | 46.3% | 56.0% | 56.4% | 54.4% | 55.0% | 53.8% |
Selling, general and administrative | 47,485.0 | | | | | | | |
Sales and marketing | 1,825.0 | 1,939.0 | 1,701.0 | 1,934.0 | 1,674.0 | 1,746.0 | 1,703.0 | 1,811.0 |
Research and development | | 5,769.0 | 5,222.0 | 4,646.0 | 4,555.0 | 4,530.0 | | |
General and administrative | | 1,775.0 | 1,694.0 | 1,597.0 | 1,699.0 | 1,888.0 | 5,724.0 | 6,202.0 |
EBITA | 40,901.0 | 40,946.0 | 25,725.0 | 40,912.0 | 41,550.0 | 37,371.0 | 35,547.0 | 33,742.0 |
EBITA margin | 44.3% | 43.7% | 34.7% | 46.7% | 47.4% | 44.6% | 44.4% | 42.3% |
Amortization of intangibles | | | | | | | 730.0 | 834.0 |
EBIT | 40,901.0 | 40,946.0 | 25,725.0 | 40,912.0 | 41,550.0 | 37,371.0 | 34,817.0 | 32,908.0 |
EBIT margin | 44.3% | 43.7% | 34.7% | 46.7% | 47.4% | 44.6% | 43.5% | 41.2% |
Pre-tax income | 30,969.0 | 33,976.0 | 18,995.0 | 32,754.0 | 34,584.0 | 29,213.0 | 25,021.0 | 22,187.0 |
Income taxes | 3,441.0 | 1,998.0 | 1,101.0 | 5,324.0 | 6,437.0 | 10,981.0 | 7,199.0 | 6,277.0 |
Tax rate | 11.1% | 5.9% | 5.8% | 16.3% | 18.6% | 37.6% | 28.8% | 28.3% |
Net income | 26,015.0 | 30,557.0 | 16,473.0 | 25,998.0 | 26,696.0 | 16,618.0 | 16,140.0 | 14,427.0 |
Net margin | 28.2% | 32.6% | 22.2% | 29.7% | 30.4% | 19.8% | 20.1% | 18.1% |
|
Diluted EPS | $3.19 | $3.57 | $1.87 | $2.75 | $2.61 | $1.54 | $1.46 | $1.28 |
Shares outstanding (diluted) | 8,167.5 | 8,558.4 | 8,796.9 | 9,442.9 | 10,236.9 | 10,778.4 | 11,046.8 | 11,236.2 |
|
EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|