Income StatementJul '25Jan '25Jul '24Jan '24Jul '23Jan '23Jul '22Jan '22Jul '21Jan '21Jul '20Jan '20

Total Revenues

16,118

14,644

15,254

14,381

14,978

14,756

Total Revenues %Chg

5.7%

1.8%

1.8%

-2.5%

-1.8%

10.9%

Cost of Sales

11,065

10,262

10,561

10,021

10,436

10,273

Gross Profit

5,053

4,382

4,693

4,360

4,542

4,483

Gross Profit Margin

31.4%

29.9%

30.8%

30.3%

30.3%

30.4%

Selling, General & Administrative Expenses

3,251

3,125

3,057

2,981

2,979

2,941

Depreciation & Amortization Expenses

191

182

172

163

159

162

Other Operating Expenses

80

—

28

—

125

—

Operating Profit

1,531

1,075

1,436

1,216

1,279

1,380

Operating Margin

9.5%

7.3%

9.4%

8.5%

8.5%

9.4%

Interest and Investment Income

—

—

—

—

—

—

Interest Expense

-96

-94

-90

-89

-96

-88

Non-Operating Income

-6

13

-6

-3

-6

-5

Total Non-Operating Income

-102

-81

-96

-92

-102

-93

Income Before Provision for Income Taxes

1,429

994

1,340

1,124

1,177

1,287

Provision for Income Taxes

319

248

446

283

257

318

Consolidated Net Income

1,110

746

894

841

920

969

Net Income Attributable to Minority Interests and Other

—

—

—

—

—

—

Net Income Attributable to Discontinued Operations

—

—

—

—

—

—

Net Income Attributable to Common Shareholders

1,110

746

894

841

920

969

Basic EPS

5.6

3.7

4.4

4.1

4.5

4.7

Diluted EPS

5.6

3.7

4.4

4.1

4.5

4.6

Basic Weighted Average Shares Outstanding

197.6

200.2

202.2

203.6

204.9

207.9

Total Shares Outstanding

196.6

199

0

203

204.3

207.7

Diluted Weighted Average Shares Outstanding

197.9

200.5

202.8

204.2

205.6

208.8

EBITDA

1,722

1,257

1,608

1,379

1,438

1,542

Effective Tax Rate

22.3%

24.9%

33.3%

25.2%

21.8%

24.7%