Income StatementJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Total Revenues

10,873

6,304

10,604

6,297

10,929

6,602

Total Revenues %Chg

2.5%

0.1%

-3%

-4.6%

0.7%

12.9%

Cost of Sales

5,274

4,061

5,468

4,012

5,908

4,389

Gross Profit

5,599

2,243

5,136

2,285

5,021

2,213

Gross Profit Margin

51.5%

35.6%

48.4%

36.3%

45.9%

33.5%

Selling, General & Administrative Expenses

1,907

1,406

1,790

1,405

1,771

1,421

Depreciation & Amortization Expenses

323

334

351

349

334

344

Research & Development Expenses

710

713

689

692

645

652

Other Operating Expenses

101

121

167

243

93

215

Operating Profit

2,558

-331

2,139

-404

2,178

-419

Operating Margin

23.5%

-5.3%

20.2%

-6.4%

19.9%

-6.3%

Interest Expense

-88

-126

-107

-120

-113

-54

Non-Operating Income

118

-88

-212

-243

-205

-126

Total Non-Operating Income

30

-214

-319

-363

-318

-180

Income Before Provision for Income Taxes

2,588

-545

1,820

-767

1,860

-599

Provision for Income Taxes

539

24

388

-221

373

-236

Consolidated Net Income

2,049

-569

1,432

-546

1,487

-363

Net Income Attributable to Minority Interests and Other

6

5

7

5

7

5

Net Income Attributable to Discontinued Operations

-77

9

47

-23

-171

-18

Net Income Attributable to Common Shareholders

1,966

-565

1,472

-574

1,309

-386

Basic EPS

2.9

-0.8

2.1

-0.8

1.8

-0.5

Diluted EPS

2.9

-0.8

2.1

-0.8

1.8

-0.5

Basic Weighted Average Shares Outstanding

683.3

689.3

698.1

706.2

711.8

716.7

Total Shares Outstanding

682.2

685.6

693.6

701.3

709.5

713.4

Diluted Weighted Average Shares Outstanding

684.7

691.6

700.4

709

714.8

720.4

EBITDA

3,155

277

2,758

214

2,771

195

Effective Tax Rate

20.8%

-4.4%

21.3%

28.8%

20.1%

39.4%