Income StatementSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22Sep '22Jun '22

Total Revenues

13,029.8

12,471

12,025.6

11,554.9

11,270.8

10,956

Total Revenues %Chg

15.6%

13.8%

13.2%

14.7%

16.6%

18.8%

Cost of Sales

7,345.3

7,035.6

6,848.8

6,830.9

6,553.2

6,509.1

Gross Profit

5,684.5

5,435.4

5,176.8

4,724

4,717.6

4,446.9

Gross Profit Margin

43.6%

43.6%

43%

40.9%

41.9%

40.6%

Selling, General & Administrative Expenses

2,029.4

1,902.3

1,808.6

1,753.9

1,765.6

1,734.9

Depreciation & Amortization Expenses

973.5

907.2

888

842.3

819

780.7

Operating Profit

2,681.6

2,625.9

2,480.2

2,127.8

2,133

1,931.3

Operating Margin

20.6%

21.1%

20.6%

18.4%

18.9%

17.6%

Interest and Investment Income

793.1

761.3

627.4

473.2

452.4

418.7

Interest Expense

-579.7

-511.8

-447.5

-381.3

-357.6

-337.5

Non-Operating Income

-77.7

-33.5

-57.9

-26

-316

-328.8

Total Non-Operating Income

135.7

216

122

65.9

-221.2

-247.6

Income Before Provision for Income Taxes

2,024.2

2,080.6

1,974.8

1,874.8

1,459.4

1,420.2

Provision for Income Taxes

417.3

433.2

408.2

404.4

286.8

278.5

Consolidated Net Income

1,606.9

1,647.4

1,566.6

1,470.4

1,172.6

1,141.7

Net Income Attributable to Minority Interests and Other

5.7

6.3

7.9

7.7

0.4

1.4

Net Income Attributable to Common Shareholders

1,601.2

1,641.1

1,558.7

1,462.7

1,172.2

1,140.3

Basic EPS

6.4

6.7

6.6

4.8

5.3

5.3

Diluted EPS

6.3

6.6

6.5

4.7

5.3

5.1

Basic Weighted Average Shares Outstanding

248.5

239.2

229.8

255.8

222.5

217.1

Total Shares Outstanding

256.8

256.4

256.1

250

219.4

219.1

Diluted Weighted Average Shares Outstanding

252.8

243.7

234.3

261

222.5

221.6

EBITDA

3,655.1

3,533.1

3,368.2

2,970.1

2,952

2,712

Effective Tax Rate

20.6%

20.8%

20.7%

21.6%

19.7%

19.6%