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

Total Revenues

33,581

34,102

34,065

28,074

24,021

19,811

23,571

23,771

20,428

17,509

19,110

Total Revenues %Chg

-1.8%

0.1%

21.3%

16.9%

21.3%

-16%

-0.8%

16.4%

16.7%

-8.4%

-0.6%

Cost of Sales

24,982

25,663

25,816

21,355

18,326

14,917

17,591

18,034

15,328

13,051

14,163

Gross Profit

8,599

8,439

8,249

6,719

5,695

4,894

5,980

5,737

5,100

4,458

4,947

Gross Profit Margin

25.6%

24.7%

24.2%

23.9%

23.7%

24.7%

25.4%

24.1%

25%

25.5%

25.9%

Selling, General & Administrative Expenses

3,140

3,275

3,333

2,687

2,374

2,125

2,454

2,437

2,429

2,099

2,092

Research & Development Expenses

1,402

1,463

1,500

1,278

1,090

906

1,001

902

754

637

735

Other Operating Expenses

536

346

2,138

174

31

46

83

-6

60

133

344

Operating Profit

3,944

3,750

1,761

2,929

2,706

2,269

2,700

2,786

2,334

1,880

2,057

Operating Margin

11.7%

11%

5.2%

10.4%

11.3%

11.5%

11.5%

11.7%

11.4%

10.7%

10.8%

Interest and Investment Income

423

395

483

349

506

452

330

394

375

324

339

Interest Expense

-336

-370

-375

-199

-111

-100

-109

-114

-81

-69

-65

Non-Operating Income

226

1,523

240

89

156

169

243

81

94

96

9

Total Non-Operating Income

313

1,548

348

239

551

521

464

361

388

351

283

Income Before Provision for Income Taxes

3,834

4,903

1,626

2,819

2,751

2,338

2,834

2,753

2,365

1,930

2,025

Provision for Income Taxes

1,052

835

786

636

587

527

566

566

1,371

474

555

Consolidated Net Income

2,782

4,068

840

2,183

2,164

1,811

2,268

2,187

994

1,456

1,470

Net Income Attributable to Minority Interests and Other

114

122

105

32

33

22

8

46

-5

62

71

Net Income Attributable to Common Shareholders

2,668

3,946

735

2,151

2,131

1,789

2,260

2,141

999

1,394

1,399

Basic EPS

19.4

28.6

5.2

15.2

14.7

12.1

14.5

13.2

6

8.3

7.9

Diluted EPS

19.3

28.4

5.2

15.1

14.6

12

14.5

13.2

6

8.2

7.8

Basic Weighted Average Shares Outstanding

137.7

138.2

141.7

141.5

144.6

148.2

155.4

162.2

166.7

169

178

Total Shares Outstanding

138

137.4

141.8

141.3

142.5

147.7

150.7

157.6

165.2

167.5

174.3

Diluted Weighted Average Shares Outstanding

138.5

139.1

142.7

142.3

145.9

149

156.1

162.8

167.3

169.3

178.4

EBITDA

5,040

4,815

2,785

3,713

3,368

2,942

3,372

3,397

2,917

2,410

2,571

Effective Tax Rate

27.4%

17%

48.3%

22.6%

21.3%

22.5%

20%

20.6%

58%

24.6%

27.4%