Income StatementJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Total Revenues

6,491

6,063

5,698

5,095

4,808

4,764

Total Revenues %Chg

13.9%

19%

18.5%

6.9%

-1.3%

3.5%

Cost of Sales

1,475

1,391

1,091

891

1,024

1,185

Gross Profit

5,016

4,672

4,607

4,204

3,784

3,579

Gross Profit Margin

77.3%

77.1%

80.9%

82.5%

78.7%

75.1%

Selling, General & Administrative Expenses

1,672

1,664

1,665

1,523

1,287

1,250

Depreciation & Amortization Expenses

784

775

762

688

527

521

Other Operating Expenses

42

53

51

223

46

31

Operating Profit

2,518

2,180

2,129

1,770

1,924

1,777

Operating Margin

38.8%

36%

37.4%

34.7%

40%

37.3%

Interest and Investment Income

64

75

66

126

193

99

Interest Expense

-407

-436

-474

-457

-351

-352

Non-Operating Income

24

-16

104

-241

-70

-190

Total Non-Operating Income

-319

-377

-304

-572

-228

-443

Income Before Provision for Income Taxes

2,199

1,803

1,825

1,198

1,696

237

Provision for Income Taxes

522

423

403

249

207

-28

Consolidated Net Income

1,677

1,380

1,422

949

1,489

265

Net Income Attributable to Minority Interests and Other

-29

-25

-23

-35

-35

-31

Net Income Attributable to Common Shareholders

1,648

1,355

1,399

914

1,454

234

Basic EPS

2.9

2.4

2.4

1.6

2.6

0.4

Diluted EPS

2.9

2.4

2.4

1.6

2.6

0.4

Basic Weighted Average Shares Outstanding

574

573

573

568

560

558

Total Shares Outstanding

572

574

573

573

566

559

Diluted Weighted Average Shares Outstanding

576

577

575

569

561

560

EBITDA

3,302

2,955

2,891

2,458

2,451

2,298

Effective Tax Rate

23.7%

23.5%

22.1%

20.8%

12.2%

-11.8%