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

Total Revenues

11,826.3

12,008.4

12,112.7

11,390.5

10,525.1

9,166.4

Total Revenues %Chg

-2.4%

5.4%

15.1%

24.3%

25.8%

15.7%

Cost of Sales

6,971

7,414.5

7,749.1

7,430.4

6,907.5

5,902.3

Gross Profit

4,855.2

4,593.8

4,363.6

3,960.1

3,617.6

3,264.1

Gross Profit Margin

41.1%

38.3%

36%

34.8%

34.4%

35.6%

Selling, General & Administrative Expenses

1,995.2

2,237.1

1,896.3

2,212.5

2,015.7

1,872.5

Depreciation & Amortization Expenses

96.6

103.4

119.7

136

110.9

109.5

Research & Development Expenses

1,486

1,480.7

1,433.7

1,399.2

1,321.6

1,152.6

Other Operating Expenses

463.8

436.7

357.5

353

307.7

313.4

Operating Profit

813.6

336

556.3

-140.6

-138.3

-184

Operating Margin

6.9%

2.8%

4.6%

-1.2%

-1.3%

-2%

Interest Expense

-40.9

-29.9

20.6

40.1

7.1

-7.5

Non-Operating Income

113.8

280.8

178.3

110.1

92.4

43.2

Total Non-Operating Income

72.8

250.9

198.9

150.2

99.5

35.7

Income Before Provision for Income Taxes

886.4

601.9

755.2

9.7

-38.8

-148.3

Provision for Income Taxes

159.4

-1,603.9

94.5

21.3

-29.3

-11.9

Consolidated Net Income

727.1

2,205.8

660.7

-11.6

-9.6

-136.4

Net Income Attributable to Minority Interests and Other

-1.3

-24

-6.6

-25.1

-5.8

-7.8

Net Income Attributable to Preferred Dividends

—

—

—

—

—

—

Net Income Attributable to Common Shareholders

728.3

2,229.8

667.3

13.5

-3.7

-128.5

Basic EPS

1.2

3.6

1.1

0

-0

-0.2

Diluted EPS

1.2

3.5

1.1

0

-0

-0.2

Basic Weighted Average Shares Outstanding

616.1

617

617

613.2

604.5

596.4

Total Shares Outstanding

610.2

619.7

617.6

615.8

608.9

600.1

Diluted Weighted Average Shares Outstanding

627.1

636

636.8

623.6

604.5

596.4

EBITDA

994.9

517.6

750.8

80.3

49.4

-4.3

Effective Tax Rate

18%

-266.4%

12.5%

219.6%

75.4%

8%