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

Total Revenues

321,332.8

316,654.4

310,232.2

303,192.8

293,958.6

283,830.8

Total Revenues %Chg

9.3%

11.6%

12.2%

11.6%

12.1%

11.6%

Cost of Sales

309,854.3

305,637

299,711.2

293,193.6

284,048.6

274,159.8

Gross Profit

11,478.5

11,017.4

10,521

9,999.3

9,910

9,671.1

Gross Profit Margin

3.6%

3.5%

3.4%

3.3%

3.4%

3.4%

Selling, General & Administrative Expenses

6,493.8

6,235.3

5,945.6

5,734.4

5,661.1

5,564.6

Depreciation & Amortization Expenses

1,051.1

1,069.3

1,087.9

1,099.9

1,092

1,091.2

Other Operating Expenses

1,305

558

527.9

688.4

981.7

489.8

Operating Profit

2,628.6

2,736.7

2,541.6

2,058.6

2,175.2

2,525.6

Operating Margin

0.8%

0.9%

0.8%

0.7%

0.7%

0.9%

Interest Expense

-291.5

-234.7

-184.2

-144.4

-157

-197

Non-Operating Income

78.7

-68.5

54.7

73.2

14.3

3.4

Total Non-Operating Income

-212.8

-303.2

-129.5

-71.1

-142.7

-193.6

Income Before Provision for Income Taxes

2,258.3

2,570.6

2,302.6

1,841

2,004

2,325.2

Provision for Income Taxes

690.5

662.2

596.4

431

484.7

464.4

Consolidated Net Income

1,567.8

1,908.4

1,706.2

1,410

1,519.3

1,860.8

Net Income Attributable to Minority Interests and Other

-13.6

-11.1

-12.9

-13.8

-10.2

-4.5

Net Income Attributable to Common Shareholders

1,567.8

1,908.4

1,706.2

1,410

1,519.3

1,860.8

Basic EPS

8

9.8

8.7

7.1

7.6

9.3

Diluted EPS

8

9.7

8.6

7

7.5

9.7

Basic Weighted Average Shares Outstanding

0.2

194.4

195.5

196.9

0.2

199.6

Total Shares Outstanding

193.9

193.9

193.8

193.8

194.9

197

Diluted Weighted Average Shares Outstanding

0.2

195.9

197.1

198.6

0.2

201.3

EBITDA

3,697

3,820.9

3,647.6

3,180.5

3,294.1

3,648.3

Effective Tax Rate

30.6%

25.8%

25.9%

23.4%

24.2%

20%