MRSH

Value 202020212022202320242025 TTM Total revenue 17.22 B19.82 B20.72 B22.74 B24.46 B26.98 B 27.52 B Gross profit 17.22 B19.82 B20.72 B22.74 B24.46 B26.98 B 27.52 B Operating expenses 14.16 B15.51 B16.44 B17.45 B18.64 B20.76 B 21.55 B Selling/general/admin expenses 290 M348 M367 M363 M368 M394 M 421 M Research & development —————— — Operating income 3.07 B4.31 B4.28 B5.28 B5.82 B6.22 B 5.97 B Non-Operating Income, Total 242 M607 M232 M322 M363 M276 M 419 M Interest expense, net of interest capitalized 515 M444 M469 M578 M700 M960 M 955 M Non-Operating Income, excl. Interest Expenses -273 M163 M-237 M-256 M-337 M-684 M -536 M Unusual income/expense —————— — Pretax income 2.79 B4.21 B4.08 B5.03 B5.48 B5.54 B 5.29 B Equity in earnings 12 M12 M———— — Taxes 747 M1.03 B995 M1.22 B1.36 B1.3 B 1.28 B Non-controlling/minority interest 30 M31 M37 M46 M57 M74 M 83 M After tax other income/expense —————— — Net income before discontinued operations 2.02 B3.14 B3.05 B3.76 B4.06 B4.16 B 3.92 B Discontinued operations —————— — Net income 2.02 B3.14 B3.05 B3.76 B4.06 B4.16 B 3.92 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 2.02 B3.14 B3.05 B3.76 B4.06 B4.16 B 3.92 B Basic earnings per share (Basic EPS) 3.986.26.117.68.268.48 8.04 Diluted earnings per share (Diluted EPS) 3.946.136.047.538.188.43 8 Average basic shares outstanding 506 M507 M499 M494 M492 M491 M — Diluted shares outstanding 512 M513 M505 M499 M496 M494 M — EBITDA 3.81 B5.06 B5 B6 B6.19 B6.58 B 6.33 B EBIT 3.07 B4.31 B4.28 B5.28 B5.82 B6.22 B 5.97 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 741 M747 M719 M713 M369 M361 M 362 M