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

Total Revenues

16,331

16,977

14,542

17,554

14,968

15,770

Total Revenues %Chg

9.1%

7.7%

0.6%

1%

1.5%

1.9%

Cost of Sales

6,970

7,001

6,510

7,114

6,548

6,820

Gross Profit

9,360

9,977

8,031

10,439

8,420

8,950

Gross Profit Margin

57.3%

58.8%

55.2%

59.5%

56.3%

56.8%

Selling, General & Administrative Expenses

4,748

5,027

4,886

4,865

4,911

4,938

Research & Development Expenses

2,082

2,097

1,950

1,967

1,876

1,840

Other Operating Expenses

-392

-254

-418

-123

2,006

-474

Operating Profit

2,922

3,107

1,613

3,730

-373

2,646

Operating Margin

17.9%

18.3%

11.1%

21.2%

-2.5%

16.8%

Interest Expense

-492

-510

-455

-424

-429

-427

Total Non-Operating Income

-492

-510

-455

-424

-429

-427

Income Before Provision for Income Taxes

2,430

2,597

1,158

3,306

-802

2,219

Provision for Income Taxes

686

404

103

379

-485

389

Consolidated Net Income

1,744

2,193

1,055

2,927

-317

1,830

Net Income Attributable to Discontinued Operations

—

1

0.5

-13

-13

4

Net Income Attributable to Common Shareholders

1,744

2,194

1,055

2,914

-330

1,834

Basic EPS

1.9

2.4

1.1

3.2

-0.3

2

Diluted EPS

1.8

2.3

1.1

3.1

-0.3

2

Basic Weighted Average Shares Outstanding

933.9

930.8

928

924.2

923.6

920.3

Total Shares Outstanding

934.7

931.5

929.4

926.3

924.6

921.1

Diluted Weighted Average Shares Outstanding

948.9

948

945.4

942.4

923.6

934.4

EBITDA

5,505

5,672

2,790

5,943

895

5,001

Effective Tax Rate

28.2%

15.6%

8.9%

11.5%

60.5%

17.5%