A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X	Y	Z	AA	AB	AC	AD	AE	AF	AG	AH	AI	AJ	AK	AL	AM
1	Main
2			Q120	Q220	Q320	Q420	Q121	Q221	Q321	Q421	Q122	Q222	Q322	Q422				2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	2036
3		Revenue		2764	3737	4262	3953	4294	4160	4701	4275												14351	17108	4275
4		COGS		1216	1276	1545	1444	1522	1518	1656	1541												5294	6140
5		Gross Profit		1548	2461	2717	2509	2772	2642	3045	2734												9057	10968
6		R&D		233	242	255	288	310	306	331	413												984	1235
7		SG&A		1225	1244	1562	1575	1505	1602	1745	1710												5361	6427
8		OpEx		1458	1486	1817	1863	1815	1908	2076	2123												6345	7662
9		OpInc		90	975	900	646	957	734	969	611												2712	3306
10		Interest		-67	-79	-78	-92	-70	-79	-62	-61												-269	-303
11		Pretax		23	896	822	554	887	655	907	550												2443	3003
12		Taxes		4	159	103	65	70	57	95	63												355	287
13		Net Income		19	737	719	489	817	598	812	487												2088	2716
14		EPS		0.05059920106524634	1.9384534455549711	1.8856543404143717	1.2811108200157193	2.137065132095213	1.5625816566501176	2.1217663966553437	1.2725372354324536												5.490402313962661	7.104368297148836
15		Shares		375.5	380.2	381.3	381.7	382.3	382.7	382.7	382.7												380.3	382.3
16
17		Revenue y/y						0.5535455861070913	0.1131924003211131	0.10300328484279686	0.081457121173792													0.19211204794090997
18		Gross Margin		0.5600578871201157	0.6585496387476586	0.6374941342092915	0.6347078168479636	0.6455519329296693	0.6350961538461538	0.6477345245692406	0.6395321637426901												0.631105846282489	0.6411035772737901