Income StatementLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15

Transaction-Based Revenues

14,194

13,620

12,872

12,955

12,977

12,515

12,178

20,479

19,568

18,878

18,778

Net Interest Income

4,792

4,312

4,345

3,504

2,618

2,977

3,188

3,611

3,308

3,138

3,026

Other Revenues

762

687

480

-82

336

316

1,096

167

211

477

600

Total Revenues

19,748

18,619

17,697

16,377

15,931

15,808

16,462

16,392

15,543

15,237

15,194

Total Revenues %Chg

8.9%

5.2%

8.1%

2.8%

0.8%

-4%

0.4%

5.5%

2%

0.3%

-34.3%

Cost of Sales

7,714

7,628

7,570

7,285

6,842

6,426

6,513

6,595

6,447

5,978

6,107

Gross Profit

12,034

10,991

10,127

9,092

9,089

9,382

9,949

9,797

9,096

9,259

9,087

Gross Profit Margin

60.9%

59%

57.2%

55.5%

57.1%

59.3%

60.4%

59.8%

58.5%

60.8%

59.8%

Selling, General & Administrative Expenses

2,821

2,664

2,710

2,852

2,681

2,644

2,549

2,798

2,677

2,741

3,058

Depreciation & Amortization Expenses

2,149

2,012

1,874

1,724

1,560

1,474

1,339

1,242

1,194

1,131

1,168

Other Operating Expenses

379

467

1,260

1,188

200

796

474

566

619

671

655

Operating Profit

6,685

5,848

4,283

3,328

4,648

4,468

5,587

5,191

4,606

4,716

4,206

Operating Margin

33.9%

31.4%

24.2%

20.3%

29.2%

28.3%

33.9%

31.7%

29.6%

31%

27.7%

Income Before Provision for Income Taxes

6,685

5,848

4,283

3,328

4,648

4,468

5,587

5,192

4,610

4,725

4,235

Provision for Income Taxes

1,414

1,305

979

768

877

842

1,120

938

496

1,177

1,013

Consolidated Net Income

5,271

4,543

3,304

2,560

3,771

3,626

4,467

4,254

4,114

3,548

3,222

Net Income Attributable to Minority Interests and Other

28

13

2

-13

12

9

26

-12

24

53

107

Net Income Attributable to Preferred Dividends

234

194

235

211

207

194

169

169

175

122

105

Net Income Attributable to Common Shareholders

5,009

4,336

3,067

2,362

3,552

3,423

4,272

4,097

3,915

10,223

9,116

Basic EPS

7

5.8

3.9

2.9

4.2

3.8

4.5

4.1

2.5

3.2

2.7

Diluted EPS

6.9

5.8

3.9

2.9

4.1

3.8

4.5

4

2.5

3.2

2.7

Basic Weighted Average Shares Outstanding

717

742.6

784.1

811.1

851.9

890.8

939.6

1,002.9

1,033

1,066.3

1,111

Total Shares Outstanding

697.3

717.7

759.3

808.4

804.1

886.8

900.7

960.4

1,013.4

1,047.5

1,085.3

Diluted Weighted Average Shares Outstanding

723.5

748.1

787.8

814.8

856.4

892.5

943.1

1,007.1

1,044

1,072

1,127

EBITDA

6,685

5,848

4,283

3,328

4,648

4,468

5,587

5,191

4,606

4,716

4,206

Effective Tax Rate

21.2%

22.3%

22.9%

23.1%

18.9%

18.8%

20%

18.1%

10.8%

24.9%

23.9%