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

Total Revenues

26,193

20,777

15,107

10,780

7,069

3,974

2,296.3

1,439.7

1,216.5

844.4

651.8

Total Revenues %Chg

36.9%

37.5%

40.1%

52.5%

77.9%

73.1%

59.5%

18.3%

44.1%

29.6%

17.1%

Cost of Sales

14,370

11,200

7,517

5,582

4,064

2,265

1,194.2

742.6

496.9

307.5

215

Gross Profit

11,823

9,577

7,590

5,198

3,005

1,709

1,102.1

697

719.6

536.9

436.8

Gross Profit Margin

45.1%

46.1%

50.2%

48.2%

42.5%

43%

48%

48.4%

59.2%

63.6%

67%

Selling, General & Administrative Expenses

6,494

5,012

3,552

3,030

1,974

1,228

1,031.5

620.2

447.6

243.6

205

Research & Development Expenses

2,197

1,934

1,831

1,099

590

353

223.8

146.3

127.2

98.5

76.4

Other Operating Expenses

—

—

—

—

—

—

—

—

88.6

13.7

16.2

Operating Profit

3,132

2,631

2,207

1,069

441

128

-153.2

-69.5

56.3

181.1

139.2

Operating Margin

12%

12.7%

14.6%

9.9%

6.2%

3.2%

-6.7%

-4.8%

4.6%

21.4%

21.4%

Interest and Investment Income

171

148

135

44

138

103

113.5

42

45.9

35.4

20.6

Interest Expense

-158

-165

-174

-135

-229

-107

-65.9

-56.2

-26.5

-25.6

-20.4

Non-Operating Income

-324

-182

-612

-198

-118

-43

-1.7

18.2

-21.6

-5.6

11.1

Total Non-Operating Income

-311

-199

-651

-289

-209

-47

45.9

4

-2.2

4.3

11.3

Income Before Provision for Income Taxes

2,821

2,432

1,553

780

241

81

-107.2

-65.5

54.1

185.3

150.5

Provision for Income Taxes

744

521

569

298

149

82

64.8

-28.9

40.3

49

44.7

Consolidated Net Income

2,077

1,911

987

482

83

-1

-172

-36.6

13.8

136.4

105.8

Net Income Attributable to Minority Interests and Other

—

—

—

—

—

—

—

—

—

—

—

Net Income Attributable to Preferred Dividends

—

—

—

—

—

—

—

—

—

—

—

Net Income Attributable to Common Shareholders

2,077

1,911

987

482

83

-1

-172

-36.6

13.8

136.4

105.8

Basic EPS

—

37.7

19.6

9.6

1.7

-0.1

-3.7

-0.8

0.3

3.1

2.4

Diluted EPS

—

37.7

19.5

9.5

1.7

-0.1

-3.7

-0.8

0.3

3.1

2.4

Basic Weighted Average Shares Outstanding

50.7

50.7

50.3

50.3

49.8

49.7

48.7

44.5

44.2

44.2

44.2

Total Shares Outstanding

50.7

50.7

50.7

50.3

50.4

49.9

49.7

45.2

44.2

44.2

44.2

Diluted Weighted Average Shares Outstanding

50.7

50.7

51

51.3

49.8

49.7

48.7

44.5

44.2

44.2

44.2

EBITDA

3,864

3,248

2,731

1,472

645

233

-79.8

-23.7

97.2

210.1

162.4

Effective Tax Rate

26.4%

21.4%

36.6%

38.2%

61.8%

101.2%

-60.4%

44.1%

74.5%

26.4%

29.7%