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

Total Revenues

65,404

64,041

62,834

62,753

62,581

62,365

Total Revenues %Chg

4.5%

2.7%

1.2%

1.4%

1.8%

2.6%

Cost of Sales

27,595

27,173

26,992

27,201

27,201

27,382

Gross Profit

37,807

36,867

35,840

35,551

35,379

34,982

Gross Profit Margin

57.8%

57.6%

57%

56.7%

56.5%

56.1%

Selling, General & Administrative Expenses

19,526

19,689

19,600

19,688

19,614

19,161

Research & Development Expenses

8,096

7,890

7,633

7,479

7,260

7,069

Other Operating Expenses

-1,187

1,211

991

875

564

-1,847

Operating Profit

11,372

8,077

7,616

7,509

7,941

10,599

Operating Margin

17.4%

12.6%

12.1%

12%

12.7%

17%

Interest Expense

-1,881

-1,818

-1,735

-1,712

-1,693

-1,676

Total Non-Operating Income

-1,881

-1,818

-1,735

-1,712

-1,693

-1,676

Income Before Provision for Income Taxes

9,491

6,259

5,881

5,797

6,250

8,925

Provision for Income Taxes

1,572

401

386

-218

-124

520

Consolidated Net Income

7,919

5,858

5,495

6,015

6,373

8,404

Net Income Attributable to Discontinued Operations

-11.5

-24.5

-21.5

8

24

27

Net Income Attributable to Common Shareholders

7,907

5,833

5,473

6,023

6,397

8,431

Basic EPS

8.5

6.3

6

6.5

7

9.2

Diluted EPS

8.4

6.2

5.9

6.4

6.9

9.1

Basic Weighted Average Shares Outstanding

929.2

926.6

924

921.8

918.9

916.2

Total Shares Outstanding

934.7

931.5

929.4

926.3

924.6

921.1

Diluted Weighted Average Shares Outstanding

946.2

939.8

936.4

937.2

929.7

929.7

EBITDA

16,210

12,900

12,329

12,176

12,647

15,130

Effective Tax Rate

16.6%

6.4%

6.6%

-3.8%

-2%

5.8%