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

Total Revenues

17,638

16,569

14,249

16,215

16,106

16,689

Total Revenues %Chg

9.5%

-0.7%

-9.8%

-5%

-4.2%

-3.6%

Cost of Sales

11,673

10,807

8,965

10,321

10,066

10,150

Gross Profit

5,965

5,762

5,284

5,894

6,040

6,539

Gross Profit Margin

33.8%

34.8%

37.1%

36.3%

37.5%

39.2%

Selling, General & Administrative Expenses

1,822

1,694

1,593

1,769

1,669

1,652

Research & Development Expenses

555

551

480

519

533

535

Other Operating Expenses

536

657

632

682

691

870

Operating Profit

3,052

2,860

2,579

2,924

3,147

3,482

Operating Margin

17.3%

17.3%

18.1%

18%

19.5%

20.9%

Interest Expense

-133

-126

-116

-107

-125

-137

Non-Operating Income

208

84

107

426

76

155

Total Non-Operating Income

75

-42

-9

319

-49

18

Income Before Provision for Income Taxes

3,127

2,818

2,570

3,243

3,098

3,500

Provision for Income Taxes

836

646

574

463

642

836

Consolidated Net Income

2,291

2,172

1,996

2,780

2,456

2,664

Net Income Attributable to Minority Interests and Other

-9

-7

-7

-11

-8

-18

Net Income Attributable to Common Shareholders

2,300

2,179

2,003

2,791

2,464

2,681

Basic EPS

4.9

4.6

4.2

5.8

5.1

5.5

Diluted EPS

4.9

4.6

4.2

5.8

5.1

5.5

Basic Weighted Average Shares Outstanding

468.6

469.7

474.9

480

484.2

487.2

Total Shares Outstanding

468

468.5

471

478.5

482.8

484.9

Diluted Weighted Average Shares Outstanding

470.8

471.5

477.1

482.6

486.7

489.5

EBITDA

3,622

3,414

3,119

3,479

3,690

4,013

Effective Tax Rate

26.7%

22.9%

22.3%

14.3%

20.7%

23.9%