Income Statement
Dec '22
Dec '23
LTM

Total Revenues

12,486

16,398.9

20,752.4

Total Revenues % Chg.

31.3%

66.2%

Cost of Goods Sold, Total

7,656.3

13,840.1

16,678.1

Gross Profit

4,829.7

2,558.9

4,074.3

Selling General & Admin Expenses, Total

2,326.4

3,775.7

5,155.8

Other Operating Expenses, Total

2,326.4

3,775.7

5,155.8

Operating Income

2,503.4

-1,216.9

-1,081.5

Interest Expense, Total

-44.6

-117.5

-445.9

Interest And Investment Income

17.3

149.5

149.5

Net Interest Expenses

-27.2

32.1

-296.4

Income (Loss) On Equity Invest.

0.3

25.2

76.8

Other Non Operating Income (Expenses)

1,355

2,552.6

2,397.8

EBT, Excl. Unusual Items

3,831.4

1,393

1,096.8

Impairment of Goodwill

-0.3

Gain (Loss) On Sale Of Investments

5.4

-8.7

-8.7

Gain (Loss) On Sale Of Assets

-19.1

-0.6

-0.6

Asset Writedown

-7

Other Unusual Items

475.5

EBT, Incl. Unusual Items

4,285.9

1,383.6

1,087.4

Income Tax Expense

418.7

470.1

Earnings From Continuing Operations

4,285.9

965

617.4

Minority Interest

-567.5

-0.3

-0.3

Net Income

3,718.5

964.7

617

Net Income to Common Incl Extra Items

3,718.5

964.7

617

Net Income to Common Excl. Extra Items

3,718.5

964.7

617

Total Shares Outstanding

10,001.9

11,111.1

11,111.1

Weighted Avg. Shares Outstanding

9,831.7

10,036.5

10,592.1

Weighted Avg. Shares Outstanding Dil

9,831.7

10,036.5

10,592.1

EPS

0.4

0.1

0.1

EPS Diluted

0.4

0.1

0.1

EBITDA

2,788.3

-497.7

-293.3

Effective Tax Rate

30.3%

43.2%