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
1	Main
2			Q120	Q220	Q320	Q420	Q121	Q221	Q321	Q421	Q122	Q222	Q322	Q422		FY07	FY08	FY09	FY10	FY11	FY12	FY13	FY14	FY15	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23
3		Analog																					8104	8339	8536	9900	10801
4		Embedded																					2740	2787	3023	3498	3554
5		Other																					2201	1874	1811	1563	1429
6		Revenue					4289	4580	4643		4905	5212	5241			13835	12501	10427	13966	13735	12825	12205	13045	13000	13370	14961	15784	14383	14461	18344
7		COGS					1492	1503	1491		1463	1587	1624															5219	5192	5968
8		Gross Profits					2797	3077	3152		3442	3625	3617															9164	9269	12376
9		R&D					386	391	388		391	414	431				1940	1476	1570									1544	1530	1554
10		SG&A					425	425	412		422	422	431				1614	1320	1519									1645	1623	1666
11		Operating Expenses					811	816	800		813	836	862				3554	2796	3089	0	0	0	0	0	0	0	0	3189	3153	3220
12		Operating Income					1986	2261	2352		2629	2789	2755				-3554	-2796	-3089	0	0	0	0	0	0	0	0	5975	6116	9156
13		Other					0	29	-30		-37	-42	-20															5	123	-41
14		Pretax Income					1986	2290	2322		2592	2747	2735						-3089	0	0	0	0	0	0	0	0	5980	6239	9115
15		Taxes					186	311	328		325	390	363															711	422	1150
16		Net Income					1800	1979	1994		2267	2357	2372						-3089	0	0	0	0	0	0	0	0	5269	5817	7965
17		EPS					1.9251336898395721	2.112059765208111	2.1303418803418803		2.4271948608137044	2.5344086021505374	2.56988082340195															5.534663865546219	6.234726688102894	8.509615384615385
18		Shares					935	937	936		934	930	923															952	933	936
19
20		Revenue y/y									0.14362322219631607	0.13799126637554582	0.12879603704501408				-0.0964221178171305	-0.16590672746180302	0.3394073079505131	-0.016540168981812986	-0.06625409537677462	-0.04834307992202724	0.06882425235559197	-0.003449597546952843	0.028461538461538538	0.1189977561705311	0.05500969186551696	-0.08876077040040542	0.005423068900785699	0.2685153170596777
21
22		Gross Margin					0.6521333644206109	0.6718340611353711	0.6788714193409433		0.7017329255861366	0.695510360706063	0.6901354703300897															0.6371410693179448	0.6409653550930088	0.6746620148277366
23		Operating Margin					0.4630449988342271	0.49366812227074236	0.5065690286452724		0.5359836901121304	0.5351112816577129	0.5256630414043122															0.4154209831050546	0.4229306410345066	0.49912778020061055
24
25		CFFO					1850	2121	2428		2144	1768	2766							3256	3414	3384	4054	4397	4614	5363	7189	6649	6139	8756
26		CapEx					308	386	486		443	597	790							816	495	412	385	551	531	695	1131	847
27		FCF					1542	1735	1942		1701	1171	1976							2440	2919	2972	3669	3846	4083	4668	6058	5802