Income StatementLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15

Total Revenues

32,212

28,262.9

27,558.5

21,173.4

18,611

13,978.5

11,820

10,944

8,962.7

6,875.1

6,287.4

Total Revenues %Chg

22.8%

2.6%

30.2%

13.8%

33.1%

18.3%

8%

22.1%

30.4%

9.3%

7.4%

Cost of Sales

15,232.7

13,770.9

13,422.4

10,473.3

8,802

7,181.3

6,540.2

5,914.8

4,942.5

3,729.8

3,391.7

Gross Profit

16,979.3

14,492

14,136.1

10,700.1

9,809

6,797.2

5,279.8

5,029.2

4,020.2

3,145.3

2,895.7

Gross Profit Margin

52.5%

51.3%

51.3%

50.5%

52.7%

48.6%

44.7%

46%

44.9%

45.7%

46.1%

Selling, General & Administrative Expenses

1,201

1,165.7

1,113.2

945.9

725.6

544.9

520.5

488

416.6

374.8

345.7

Research & Development Expenses

4,552.5

4,303.7

3,980.6

3,253.5

2,547

2,200.8

1,968.5

1,575.9

1,259.7

1,105.8

1,068.1

Other Operating Expenses

—

—

—

—

-213.7

—

—

—

-95.8

-93.8

-83.2

Operating Profit

11,225.8

9,022.6

9,042.3

6,500.7

6,750.1

4,051.5

2,790.8

2,965.3

2,439.7

1,758.5

1,565.1

Operating Margin

35.2%

31.9%

32.8%

30.7%

36.3%

29%

23.6%

27.1%

27.2%

25.6%

24.9%

Interest and Investment Income

—

—

—

—

—

—

—

—

—

—

—

Interest Expense

—

—

—

—

—

—

—

—

—

—

—

Non-Operating Income

99.7

19.8

41.2

-44.6

-44.6

-34.9

-25

-28.3

-50.3

33.7

-16.5

Total Non-Operating Income

99.7

19.8

41.2

-44.6

-44.6

-34.9

-25

-28.3

-50.3

33.7

-16.5

Income Before Provision for Income Taxes

11,325.5

9,042.4

9,083.5

6,456.1

6,705.5

4,016.6

2,765.8

2,937

2,389.4

1,792.2

1,548.6

Provision for Income Taxes

2,118.5

1,680.6

1,435.8

969.9

1,021.4

551.5

191.7

351.6

306

234.4

161.4

Consolidated Net Income

9,207

7,361.8

7,647.7

5,486.2

5,684.1

3,465.1

2,574.1

2,585.4

2,083.4

1,557.8

1,387.2

Net Income Attributable to Minority Interests and Other

-256.2

-209.8

-191.3

-138

-199.1

-88.6

-18.2

-6.2

16.7

—

—

Net Income Attributable to Common Shareholders

9,463.2

7,571.6

7,839

5,624.2

5,883.2

3,553.7

2,592.3

2,591.6

2,066.7

1,557.8

1,387.2

Basic EPS

24.2

19.7

14.1

14.1

14.4

8.5

6.2

6.1

5.1

3.9

3.8

Diluted EPS

24.2

19.7

14.1

14.1

14.3

8.5

6.2

6.1

5

3.8

3.7

Basic Weighted Average Shares Outstanding

390.3

397.5

403

397.7

409.8

418.3

420.8

424.9

429.8

425.6

430.6

Total Shares Outstanding

387.4

393.3

393.4

394.6

402.6

416.5

419.8

421.1

427.4

429.9

428

Diluted Weighted Average Shares Outstanding

390.5

398.6

404

398

410.4

419.1

421.6

426.4

431.6

427.7

432.6

EBITDA

11,018.8

10,222.7

9,782.1

7,084.3

7,221.1

4,969.9

3,619.1

3,388

2,857.2

2,115.4

1,925

Effective Tax Rate

18.2%

18.6%

15.8%

15%

15.2%

13.7%

6.9%

12%

12.8%

13.1%

10.4%