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

Total Revenues

12,230

12,178

12,112

12,123

12,172

12,092

Total Revenues %Chg

0.5%

0.7%

0.7%

-0.3%

-1.2%

-4.7%

Cost of Sales

1,610

1,254

1,270

1,320

1,470

1,936

Gross Profit

10,620

10,924

10,842

10,803

10,702

10,156

Gross Profit Margin

86.8%

89.7%

89.5%

89.1%

87.9%

84%

Selling, General & Administrative Expenses

4,910

4,840

4,844

4,871

4,939

4,984

Depreciation & Amortization Expenses

1,382

1,373

1,362

1,353

1,341

1,328

Other Operating Expenses

-237

-337

-368

508

674

936

Operating Profit

4,550

5,048

5,004

4,071

3,748

2,908

Operating Margin

37.2%

41.5%

41.3%

33.6%

30.8%

24%

Interest Expense

-796

-802

-805

-807

-803

-782

Non-Operating Income

74

85

78

65

107

113

Total Non-Operating Income

-722

-717

-727

-742

-696

-669

Income Before Provision for Income Taxes

3,828

4,331

4,277

3,329

3,052

2,239

Provision for Income Taxes

866

981

958

707

636

444

Consolidated Net Income

2,962

3,350

3,319

2,622

2,416

1,795

Net Income Attributable to Common Shareholders

2,962

3,350

3,319

2,622

2,416

1,795

Basic EPS

13.1

14.8

14.7

11.6

10.7

7.9

Diluted EPS

13.1

14.8

14.6

11.6

10.7

7.9

Basic Weighted Average Shares Outstanding

225.6

226

226.3

226.1

226.1

226.1

Total Shares Outstanding

224.4

224.6

225.4

226.3

226.2

226.1

Diluted Weighted Average Shares Outstanding

225.8

226.2

226.5

226.4

226.4

226.5

EBITDA

4,550

5,048

6,366

5,424

5,080

4,231

Effective Tax Rate

22.6%

22.7%

22.4%

21.2%

20.8%

19.8%