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

Total Revenues

31,716.8

35,763.3

36,939.3

30,325.1

25,210.1

20,302.7

27,079.7

24,852.8

20,725.3

18,220

20,287.4

Total Revenues %Chg

-14%

-3.2%

21.8%

20.3%

24.2%

-25%

9%

19.9%

13.8%

-10.2%

0.4%

Cost of Sales

24,209.4

26,780.4

27,394.8

23,507.3

19,243.3

15,264.8

20,786.1

19,111.9

15,778.5

13,660.8

15,410.1

Gross Profit

7,507.4

8,982.9

9,544.5

6,817.8

5,966.8

5,037.9

6,293.6

5,740.9

4,946.8

4,559.2

4,877.3

Gross Profit Margin

23.7%

25.1%

25.8%

22.5%

23.7%

24.8%

23.2%

23.1%

23.9%

25%

24%

Selling, General & Administrative Expenses

728.5

744

753.3

726.3

676.8

581.4

698.5

644.7

571.8

542.8

541.5

Research & Development Expenses

454.6

452.9

410.9

341.2

324.1

273.9

326.6

306.1

264.7

247.2

239.8

Other Operating Expenses

773.7

794.1

622

566.3

969.9

1,036.8

813.6

744.5

749.8

1,486.6

596.1

Operating Profit

5,550.6

6,991.9

7,758.3

5,184

3,996

3,145.8

4,454.9

4,045.6

3,360.5

2,282.6

3,499.9

Operating Margin

17.5%

19.6%

21%

17.1%

15.9%

15.5%

16.5%

16.3%

16.2%

12.5%

17.3%

Interest and Investment Income

363.2

394.7

292.2

61

15.5

35.9

82.3

60.9

35.3

27.6

21.8

Interest Expense

-260.6

113.8

-520.4

109.1

72.6

54.1

42

60.8

46.4

6.9

-12.3

Total Non-Operating Income

102.6

508.5

-228.2

170.1

88.1

90

124.3

121.7

81.7

34.5

9.5

Income Before Provision for Income Taxes

3,467.9

5,400.9

5,718.2

3,848.7

2,396.3

1,661.6

3,099.2

2,810.2

2,173.3

1,130.4

2,337.1

Provision for Income Taxes

777

1,238.9

1,117.4

837.1

530.8

360.4

711.3

615.1

498.1

608.7

733.1

Consolidated Net Income

2,690.9

4,162

4,600.8

3,011.6

1,865.5

1,301.2

2,387.9

2,195.1

1,675.2

521.7

1,604

Net Income Attributable to Common Shareholders

2,690.9

4,162

4,600.8

3,011.6

1,865.5

1,301.2

2,387.9

2,195.1

1,675.2

521.7

1,604

Basic EPS

5.1

7.9

8.8

5.8

3.6

2.5

4.6

4.2

3.2

1

3

Diluted EPS

5.1

7.9

8.8

5.8

3.6

2.5

4.6

4.2

3.2

1

3

Basic Weighted Average Shares Outstanding

526.1

525.3

523.9

522.6

521.7

520.2

520.4

526.5

527.9

526.7

531.9

Total Shares Outstanding

525.2

524.4

523.3

522

347.3

346.6

519.5

519.9

527.7

526.1

527

Diluted Weighted Average Shares Outstanding

527.3

526.6

525

523.4

522.7

521.2

521.3

527.7

529.4

527.7

533.4

EBITDA

5,814.8

7,908.8

8,682.2

5,974.2

4,629.8

4,194.8

5,532.2

5,099.7

4,168.9

3,275.7

4,407

Effective Tax Rate

22.4%

22.9%

19.5%

21.8%

22.2%

21.7%

23%

21.9%

22.9%

53.8%

31.4%