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

Total Revenues

8,317

8,643

8,174

8,447

8,456

8,796

Total Revenues %Chg

-1.6%

-1.7%

-2.7%

-1.1%

0.3%

1.8%

Cost of Sales

6,188

6,362

6,019

6,413

6,285

6,603

Gross Profit

2,129

2,281

2,155

2,034

2,171

2,193

Gross Profit Margin

25.6%

26.4%

26.4%

24.1%

25.7%

24.9%

Selling, General & Administrative Expenses

789

779

771

801

807

828

Research & Development Expenses

345

357

344

356

359

379

Other Operating Expenses

247

37

37

215

54

44

Operating Profit

852

1,226

1,134

732

1,050

1,045

Operating Margin

10.2%

14.2%

13.9%

8.7%

12.4%

11.9%

Interest and Investment Income

104

118

131

70

99

103

Interest Expense

-83

-87

-77

-89

-83

-109

Non-Operating Income

61

86

60

19

76

41

Total Non-Operating Income

82

117

114

—

92

35

Income Before Provision for Income Taxes

830

1,225

1,117

662

1,043

977

Provision for Income Taxes

271

297

267

217

200

225

Consolidated Net Income

559

928

850

445

843

752

Net Income Attributable to Minority Interests and Other

23

38

26

27

34

26

Net Income Attributable to Common Shareholders

536

890

824

418

809

726

Basic EPS

3.9

6.5

6

3

5.9

5.3

Diluted EPS

3.9

6.4

6

3

5.9

5.3

Basic Weighted Average Shares Outstanding

138

137.8

137.6

137.4

137.2

137.1

Total Shares Outstanding

138

137.8

137.8

137.4

137.2

137

Diluted Weighted Average Shares Outstanding

138.8

138.5

138.3

138.4

138.1

137.9

EBITDA

1,129

1,505

1,403

1,003

1,316

1,308

Effective Tax Rate

32.7%

24.2%

23.9%

32.8%

19.2%

23%