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

Total Revenues

12,003.3

12,150.9

12,113.7

12,127.7

12,193.6

12,104.4

Total Revenues %Chg

-1.6%

0.4%

-0.3%

-2.4%

-3.2%

-6.7%

Cost of Sales

8,256

8,212.9

8,178.4

8,116

8,166.7

8,271.5

Gross Profit

3,747.3

3,938

3,935.3

4,011.7

4,026.9

3,832.9

Gross Profit Margin

31.2%

32.4%

32.5%

33.1%

33%

31.7%

Selling, General & Administrative Expenses

906.1

915

927.8

946.4

942.4

947.1

Research & Development Expenses

96.3

91.1

94

96.5

100.2

102.8

Other Operating Expenses

3,655.9

-2.8

-11.4

-50.4

-1,576.8

-54.3

Operating Profit

-971

1,564.4

1,511.4

4,476.6

4,499.9

2,780.3

Operating Margin

-8.1%

12.9%

12.5%

36.9%

36.9%

23%

Interest and Investment Income

647.7

640.8

642.1

639.9

647.7

634

Interest Expense

-214

-195.9

-190.2

-207.9

-218.8

-217.1

Non-Operating Income

2.6

-34.2

-29.5

-20.1

-73.8

-38.1

Total Non-Operating Income

436.3

410.7

422.4

411.9

355.1

378.8

Income Before Provision for Income Taxes

-440.7

1,941.3

1,900

4,854.7

4,821.2

3,159.1

Provision for Income Taxes

-94.3

332.9

313.9

950.2

944.9

560.7

Consolidated Net Income

-346.4

1,608.4

1,586.1

3,904.5

3,876.3

2,598.4

Net Income Attributable to Minority Interests and Other

40.1

36

38.9

54.3

34.2

34.9

Net Income Attributable to Discontinued Operations

-8

—

—

—

-13.9

—

Net Income Attributable to Common Shareholders

-394.5

1,564.4

1,547.2

3,850.2

3,842.1

2,570.9

Basic EPS

-1.8

7

6.9

17.2

17.2

11.5

Diluted EPS

-1.8

7

6.9

17.2

17.2

11.5

Basic Weighted Average Shares Outstanding

222.7

222.7

222.7

222.6

222.5

222.5

Total Shares Outstanding

222.6

222.6

222.5

222.5

222.4

222.3

Diluted Weighted Average Shares Outstanding

222.7

222.9

222.8

222.8

222.8

222.8

EBITDA

593.2

3,096.6

3,002.9

5,945.3

5,951

4,207.9

Effective Tax Rate

21.4%

17.1%

16.5%

19.6%

19.6%

17.7%