Income StatementSep '25Sep '24Sep '23Sep '22Sep '21Sep '20Sep '19Sep '18Sep '17Sep '16Sep '15

Total Revenues

321,332.8

293,958.6

262,173.4

238,587

213,988.8

189,893.9

179,589.1

167,939.6

153,143.8

146,849.7

Total Revenues %Chg

9.3%

12.1%

9.9%

11.5%

12.7%

5.7%

6.9%

9.7%

4.3%

8%

Cost of Sales

309,854.3

284,048.6

253,213.9

230,290.6

207,045.6

184,702

174,450.8

163,327.3

148,597.8

142,577.1

Gross Profit

11,478.5

9,910

8,959.5

8,296.4

6,943.2

5,191.9

5,138.3

4,612.3

4,546

4,272.6

Gross Profit Margin

3.6%

3.4%

3.4%

3.5%

3.2%

2.7%

2.9%

2.7%

3%

2.9%

Selling, General & Administrative Expenses

6,493.8

5,661.1

5,310

4,849

3,594.3

2,767.2

2,663.5

2,460.3

2,128.7

2,091.2

Depreciation & Amortization Expenses

1,051.1

1,092

963.9

693.9

505.2

391.1

462.4

465.1

397.6

364.7

Other Operating Expenses

1,305

981.7

344.9

387.1

489.6

7,169

900.5

243.2

959.3

290.9

Operating Profit

2,628.6

2,175.2

2,340.7

2,366.4

2,354.2

-5,135.4

1,111.9

1,443.7

1,060.3

1,525.8

Operating Margin

0.8%

0.7%

0.9%

1%

1.1%

-2.7%

0.6%

0.9%

0.7%

1%

Interest Expense

-291.5

-157

-228.9

-210.7

-174.1

-137.9

-157.8

-174.7

-145.2

-139.9

Non-Operating Income

78.7

14.3

-49

-27.4

-41.7

-23.8

-13

-40.6

-2.7

-5

Total Non-Operating Income

-212.8

-142.7

-278

-238

-215.8

-161.6

-170.7

-215.3

-147.9

-145

Income Before Provision for Income Taxes

2,258.3

2,004

2,160.8

2,183.1

2,221.9

-5,293.8

967.1

1,177.4

917.9

1,390.9

Provision for Income Taxes

690.5

484.7

428.3

516.5

677.3

-1,894.3

113

-438.5

553.4

-37

Consolidated Net Income

1,567.8

1,519.3

1,732.6

1,666.5

1,544.6

-3,399.6

854.1

1,615.9

364.5

1,427.9

Net Income Attributable to Minority Interests and Other

-13.6

-10.2

12.7

32.3

-4.7

-9.2

1.2

42.5

—

—

Net Income Attributable to Discontinued Operations

—

—

—

—

—

—

—

—

—

—

Net Income Attributable to Common Shareholders

1,567.8

1,519.3

1,732.6

1,666.5

1,544.6

-3,399.6

854.1

1,615.9

364.5

1,427.9

Basic EPS

8

7.6

8.6

8.2

7.5

-16.7

4.1

7.6

1.7

6.7

Diluted EPS

8

7.5

8.5

8

7.4

-16.7

4

7.5

1.6

6.3

Basic Weighted Average Shares Outstanding

0.2

0.2

0.2

208.5

205.9

204.8

210.2

217.9

218.4

212.2

Total Shares Outstanding

193.9

194.9

200.8

206.2

208.1

204.2

204.8

213.2

218

220.1

Diluted Weighted Average Shares Outstanding

0.2

0.2

0.2

211.2

208.5

204.8

211.8

220.3

221.6

226

EBITDA

3,697

3,294.1

3,321.6

3,076.2

2,869

-4,727.3

1,609.4

1,953.8

1,492.7

1,917.9

Effective Tax Rate

30.6%

24.2%

19.8%

23.7%

30.5%

35.8%

11.7%

-37.2%

60.3%

-2.7%