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

Total Revenues

5,344

4,949

4,854

4,705

4,552

4,446

Total Revenues %Chg

17.4%

11.3%

12.2%

12.1%

11.4%

12.2%

Cost of Sales

2,699

2,513

2,458

2,406

2,377

2,302

Gross Profit

2,645

2,436

2,396

2,299

2,175

2,144

Gross Profit Margin

49.5%

49.2%

49.4%

48.9%

47.8%

48.2%

Depreciation & Amortization Expenses

290

239

233

222

218

213

Other Operating Expenses

884

773

735

710

659

662

Operating Profit

1,471

1,424

1,428

1,367

1,298

1,269

Operating Margin

27.5%

28.8%

29.4%

29.1%

28.5%

28.5%

Interest and Investment Income

—

—

—

93

—

—

Interest Expense

-243

-193

-191

-193

-194

-192

Non-Operating Income

-30

-10

31

36

182

146

Total Non-Operating Income

-273

-203

-160

-64

-12

-46

Income Before Provision for Income Taxes

1,324

1,330

1,365

1,303

1,382

1,307

Provision for Income Taxes

316

312

322

301

322

310

Consolidated Net Income

1,008

1,018

1,043

1,002

1,060

997

Net Income Attributable to Minority Interests and Other

9

12

11

9

7

2

Net Income Attributable to Common Shareholders

999

1,006

1,032

993

1,053

995

Basic EPS

3.4

3.5

3.6

3.5

3.7

3.5

Diluted EPS

3.3

3.5

3.6

3.5

3.7

3.5

Basic Weighted Average Shares Outstanding

297.3

285

282.5

282

281.3

280.8

Total Shares Outstanding

337

330

287

286

286

285

Diluted Weighted Average Shares Outstanding

298.5

286.5

284

284

283

282.3

EBITDA

1,762

1,665

1,660

1,589

1,515

1,479

Effective Tax Rate

23.9%

23.5%

23.6%

23.1%

23.3%

23.7%