Marsh & Statements
MM
Marsh & Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
6 221
100
—
0
—
0
—
0
3 454
55.5
4 514
72.6
1 707
27.4
-143
-2.3
66
1.1
1 565
25.2
425
6.8
1 125
18.1
2.268
496
6 473
100
—
0
—
0
—
0
3 470
53.6
4 503
69.6
1 970
30.4
-121
-1.9
67
1
1 871
28.9
447
6.9
1 400
21.6
2.817
497
5 554
100
—
0
—
0
—
0
3 268
58.8
4 320
77.8
1 234
22.2
-114
-2.05
59
1.1
1 048
18.9
283
5.1
756
13.6
1.515
499
5 382
100
—
0
—
0
—
0
3 287
61.1
4 334
80.5
1 048
19.5
-128
-2.4
62
1.2
930
17.3
192
3.6
730
13.6
1.46
499
5 876
100
—
0
—
0
—
0
3 337
56.8
4 354
74.1
1 522
25.9
-133
-2.3
60
1
1 384
23.6
337
5.7
1 035
17.6
2.07
499
5 924
100
—
0
—
0
—
0
3 207
54.1
4 145
70
1 779
30
-120
-2.03
58
1
1 664
28.1
412
7
1 235
20.8
2.47
500
5 022
100
—
0
—
0
—
0
3 038
60.5
4 011
79.9
1 011
20.1
-124
-2.5
57
1.1
613
12.2
142
2.8
466
9.3
0.93
502
4 770
100
—
0
—
0
—
0
2 923
61.3
3 941
82.6
829
17.4
-115
-2.4
57
1.2
733
15.4
181
3.8
546
11.4
1.09
503
5 379
100
—
0
—
0
—
0
3 010
56
3 987
74.1
1 392
25.9
-111
-2.06
59
1.1
1 312
24.4
334
6.2
967
18
1.91
506
5 549
100
—
0
—
0
—
0
3 100
55.9
4 074
73.4
1 475
26.6
-83
-1.5
62
1.1
1 424
25.7
338
6.1
1 071
19.3
2.1
509
5 137
100
—
0
—
0
—
0
2 905
56.6
4 119
80.2
1 018
19.8
-91
-1.8
66
1.3
961
18.7
154
3
803
15.6
1.57
513
4 583
100
—
0
—
0
—
0
2 853
62.3
3 824
83.4
759
16.6
-93
-2.03
69
1.5
716
15.6
174
3.8
537
11.7
1.05
513
5 017
100
—
0
—
0
—
0
2 860
57
3 770
75.1
1 247
24.9
-90
-1.8
71
1.4
1 209
24.1
382
7.6
820
16.3
1.6
513
5 083
100
—
0
—
0
—
0
2 807
55.2
3 702
72.8
1 381
27.2
-107
-2.1
71
1.4
1 322
26
324
6.4
983
19.3
1.91
514
4 416
100
—
0
—
0
—
0
2 650
60
3 775
85.5
641
14.5
-101
-2.3
70
1.6
540
12.2
161
3.6
374
8.5
0.73
515
3 968
100
—
0
—
0
—
0
2 495
62.9
3 384
85.3
584
14.7
-141
-3.6
60
1.5
459
11.6
139
3.5
316
8
0.62
512
4 189
100
—
0
—
0
—
0
2 429
58
3 247
77.5
942
22.5
-161
-3.8
63
1.5
787
18.8
207
4.9
572
13.7
1.12
511
4 651
100
—
0
—
0
—
0
2 555
54.9
3 501
75.3
1 150
24.7
-127
-2.7
64
1.4
1 007
21.7
240
5.2
754
16.2
1.48
510
4 264
100
—
0
—
0
—
0
2 478
58.1
3 529
82.8
735
17.2
-123
-2.9
62
1.5
531
12.5
135
3.2
391
9.2
0.77
511
3 968
100
—
0
—
0
—
0
2 437
61.4
3 424
86.3
544
13.7
-122
-3.07
69
1.7
414
10.4
108
2.7
303
7.6
0.59
511
4 349
100
—
0
—
0
—
0
2 537
58.3
3 571
82.1
778
17.9
-168
-3.9
70
1.6
550
12.6
206
4.7
332
7.6
0.65
512
4 071
100
—
0
—
0
—
0
2 282
56.1
3 113
76.5
958
23.5
-58
-1.4
64
1.6
944
23.2
217
5.3
716
17.6
1.4
511
3 712
100
—
0
—
0
—
0
2 163
58.3
3 091
83.3
621
16.7
-418
-11.3
21
0.6
224
6
59
1.6
153
4.1
0.31
508
3 504
100
—
0
—
0
—
0
2 083
59.4
2 963
84.6
541
15.4
-219
-6.3
63
1.8
385
11
120
3.4
276
7.9
0.54
510
3 734
100
—
0
—
0
—
0
2 135
57.2
3 043
81.5
691
18.5
-37
-1
65
1.7
719
19.3
183
4.9
531
14.2
1.04
512
4 000
100
—
0
—
0
—
0
2 224
55.6
3 092
77.3
908
22.7
-58
-1.5
66
1.7
916
22.9
217
5.4
690
17.3
1.35
514
3 685
—
—
—
2 114
3 015
670
-44
16
642
154
29
0.05
516
3 341
—
—
—
1 968
2 806
535
-60
62
537
140
393
0.76
519
3 495
—
—
—
1 998
2 794
701
-53
63
711
204
501
0.96
520
3 503
—
—
—
2 005
2 754
749
-56
60
753
175
569
1.09
522
3 364
—
—
—
2 151
2 964
400
-45
233
588
147
436
0.84
521
3 135
—
—
—
1 817
2 563
572
-47
—
525
141
379
0.72
523
3 376
—
—
—
1 872
2 650
726
-45
—
681
201
472
0.9
525
3 336
—
—
—
1 854
2 603
733
-47
—
686
196
481
0.91
526
3 338
—
—
—
1 900
2 744
594
-43
—
551
171
375
0.71
524
3 115
—
—
—
1 878
2 654
461
-4
—
457
128
323
0.6
533
3 225
—
—
—
1 826
2 596
629
-34
—
595
166
419
0.77
541
3 215
—
—
—
1 730
2 480
735
-31
—
704
206
482
0.89
545
3 246
—
—
—
1 896
2 710
536
-31
—
368
99
294
0.53
550
3 141
—
—
—
1 904
2 696
445
-13
—
432
127
297
0.54
551
3 300
—
—
—
1 876
2 653
647
-39
—
608
168
431
0.78
556
3 264
—
—
—
1 839
2 591
673
-24
—
649
192
443
0.8
556
3 115
—
—
—
1 833
2 626
489
-27
—
438
131
303
0.54
558
2 932
—
—
—
1 824
2 528
404
-21
—
383
123
253
0.46
558
3 088
—
—
—
1 766
2 511
577
-13
—
564
164
388
0.7
559
3 126
—
—
—
1 803
2 519
607
-19
—
588
176
413
0.74
557