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

Total Revenues

24,825

24,575

24,610

26,161

35,355

32,184

32,136

32,765

31,657

30,109

30,274

Total Revenues %Chg

1.1%

-0.1%

-5.9%

-26%

9.9%

0.1%

-1.9%

3.5%

5.1%

-0.5%

-4.9%

Cost of Sales

14,660

14,447

14,983

15,853

18,795

16,605

17,136

16,682

16,055

15,118

15,383

Gross Profit

10,165

10,128

9,627

10,308

16,560

15,579

15,000

16,083

15,602

14,991

14,891

Gross Profit Margin

40.9%

41.2%

39.1%

39.4%

46.8%

48.4%

46.7%

49.1%

49.3%

49.8%

49.2%

Selling, General & Administrative Expenses

3,931

4,221

19,198

7,232

7,197

6,929

7,029

7,602

6,626

6,311

6,229

Research & Development Expenses

1,152

1,085

1,154

1,160

1,994

1,878

1,911

1,821

1,870

1,764

1,763

Other Operating Expenses

—

—

-36

-2,453

—

-389

-114

-547

-586

-111

-47

Operating Profit

4,918

4,822

-10,689

4,369

7,369

7,161

6,174

7,207

7,692

7,027

6,946

Operating Margin

19.8%

19.6%

-43.4%

16.7%

20.8%

22.3%

19.2%

22%

24.3%

23.3%

22.9%

Interest and Investment Income

53

9

18

11

10

-5

—

—

—

—

—

Interest Expense

—

—

—

—

—

—

—

—

—

—

—

Non-Operating Income

-704

-3

-582

-165

-165

-366

-531

-207

-144

26

-123

Total Non-Operating Income

-651

6

-564

-154

-155

-371

-531

-207

-144

26

-123

Income Before Provision for Income Taxes

4,214

4,819

-11,271

4,204

7,204

6,795

5,643

7,000

7,548

7,053

6,823

Provision for Income Taxes

851

804

-2,867

188

1,285

1,337

1,114

1,637

2,679

1,995

1,982

Consolidated Net Income

3,363

4,015

-8,404

4,016

11,848

10,911

9,058

10,726

4,869

5,058

4,841

Net Income Attributable to Minority Interests and Other

-38

6

-2

3

-2

9

12

14

11

8

8

Net Income Attributable to Discontinued Operations

—

164

1,407

1,764

—

—

—

—

—

—

—

Net Income Attributable to Common Shareholders

3,401

4,173

-6,995

5,777

5,921

5,449

4,517

5,349

4,858

5,050

4,833

Basic EPS

6.3

7.6

-12.6

10.2

10.2

9.4

7.8

9.1

8.1

8.4

7.7

Diluted EPS

6.3

7.6

-12.6

10.2

10.1

9.4

7.7

8.9

7.9

8.2

7.6

Basic Weighted Average Shares Outstanding

539.7

550.8

553.9

566

579

577.6

577

588.5

597.5

604.7

625.6

Total Shares Outstanding

531.2

539.5

552.6

549.2

571.8

577.7

575.2

576.6

594.9

596.7

609.3

Diluted Weighted Average Shares Outstanding

543.2

552.4

553.9

567.6

585.3

582.2

585.1

602

612.7

618.7

637.2

EBITDA

5,240

6,185

-8,702

6,200

9,284

9,072

7,767

8,695

9,236

8,501

8,381

Effective Tax Rate

20.2%

16.7%

25.4%

4.5%

17.8%

19.7%

19.7%

23.4%

35.5%

28.3%

29%