Income Statement
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Total Revenues

1,087,479.5

1,670,427.9

1,885,351.8

1,854,016.1

1,910,576.2

2,357,759.9

Total Revenues % Chg.

-2.9%

53.6%

12.9%

-1.7%

3.1%

28.6%

Cost of Goods Sold, Total

Gross Profit

1,087,479.5

1,670,427.9

1,885,351.8

1,854,016.1

1,910,576.2

2,357,759.9

Selling General & Admin Expenses, Total

690,191.7

851,460.6

1,168,336.9

994,518.7

1,037,798.1

1,254,379.8

Provision for Bad Debts

570.1

1,442.5

669.5

3,260.8

-3,160.2

-83.1

R&D Expenses

Depreciation & Amortization

35,961.6

40,892.9

61,544.7

74,987.2

77,219.4

82,005.9

Amortization of Goodwill and Intangible Assets

1,650.6

3,260.1

3,900.4

29,632.1

30,796.6

25,384.3

Other Operating Expenses

Other Operating Expenses, Total

728,373.9

897,056.1

1,234,451.6

1,102,398.8

1,142,653.9

1,361,687

Operating Income

359,105.6

773,371.9

650,900.2

751,617.3

767,922.3

996,072.9

Interest Expense, Total

-8,764

-5,666.4

-6,954.4

-7,577.5

-8,910.3

-8,910.3

Interest And Investment Income

5,684.5

3,444.1

10,875.1

33,720.6

37,537.9

37,537.9

Net Interest Expenses

-3,079.5

-2,222.3

3,920.7

26,143.1

28,627.6

28,627.6

Income (Loss) On Equity Invest.

-865.5

798.4

-1,048.6

-35,303.7

-39,729.7

-47,153.1

Currency Exchange Gains (Loss)

-1,581.7

-89,825.9

104,462.4

139,757.8

17,854.9

17,854.9

Other Non Operating Income (Expenses)

18,990.7

-11,823.9

-4,201.1

-463.2

148,354.6

329,096.5

EBT, Excl. Unusual Items

372,569.5

670,298.2

754,033.7

881,751.3

923,029.7

1,324,498.9

Gain (Loss) On Sale Of Investments

1,297.1

3,338.3

21,058.3

43,185.2

25,488.9

25,488.9

Gain (Loss) On Sale Of Assets

190.9

1,505.4

12,699.7

-38,451.7

160,805

160,805

Asset Writedown

-12,212.2

-8,373.4

-26,622.3

-202,607.9

-280,708.2

-280,708.2

Other Unusual Items

EBT, Incl. Unusual Items

361,845.2

666,768.5

761,169.5

683,876.9

828,615.3

1,230,084.5

Income Tax Expense

82,985.8

110,501.3

230,914.3

168,702.2

234,555

341,731.2

Earnings From Continuing Operations

278,859.4

556,267.2

530,255.2

515,174.7

594,060.3

888,353.3

Earnings Of Discontinued Operations

-10,377.5

-15,020.7

Minority Interest

0

0

1,301.2

2,687.1

Net Income

278,859.4

556,267.2

519,877.7

500,154

595,361.5

891,040.5

Net Income to Common Incl Extra Items

278,859.4

556,267.2

519,877.7

500,154

595,361.5

891,040.5

Net Income to Common Excl. Extra Items

278,859.4

556,267.2

530,255.2

515,174.7

595,361.5

891,040.5

Total Shares Outstanding

40.2

40.6

46.8

46.9

46.2

45.4

Weighted Avg. Shares Outstanding

38.5

40.4

43.2

46.9

46.5

46.1

Weighted Avg. Shares Outstanding Dil

40.5

41.1

44.1

47.3

46.7

46.3

EPS

7,249.5

13,770.9

12,021.6

10,665.6

12,811.7

19,345

EPS Diluted

6,881.6

13,524

11,781.8

10,575.4

12,750

19,233.9

EBITDA

396,717.7

817,524.8

718,447.8

859,050.7

875,938.3

1,103,463.2

Effective Tax Rate

22.9%

16.6%

30.3%

24.7%

28.3%

27.8%