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

Total Revenues

17,436

17,183

16,755

16,484

16,055

15,329

Total Revenues %Chg

8.6%

12.1%

13.7%

18.6%

21.9%

27.7%

Cost of Sales

8,893

8,805

8,674

8,652

8,489

8,235

Gross Profit

8,543

8,378

8,081

7,832

7,566

7,094

Gross Profit Margin

49%

48.8%

48.2%

47.5%

47.1%

46.3%

Selling, General & Administrative Expenses

2,265

2,194

2,152

2,125

1,955

1,897

Depreciation & Amortization Expenses

1,674

1,649

1,625

1,600

1,558

1,513

Other Operating Expenses

—

—

—

—

—

—

Operating Profit

4,604

4,535

4,304

4,107

4,053

3,684

Operating Margin

26.4%

26.4%

25.7%

24.9%

25.2%

24%

Interest and Investment Income

390

339

280

276

271

255

Interest Expense

-991

-1,346

-1,416

-1,590

-1,672

-1,409

Non-Operating Income

87

97

100

103

-36

-18

Total Non-Operating Income

-514

-910

-1,036

-1,211

-1,437

-1,172

Income Before Provision for Income Taxes

4,090

3,625

3,268

2,896

2,616

2,512

Consolidated Net Income

4,090

3,625

3,268

2,896

2,616

2,512

Net Income Attributable to Minority Interests and Other

21

21

20

18

14

12

Net Income Attributable to Common Shareholders

4,069

3,604

3,248

2,877

2,602

2,500

Basic EPS

15

13.4

12.3

11

10

9.8

Diluted EPS

14.9

13.3

12

10.9

9.7

9.2

Basic Weighted Average Shares Outstanding

270.5

268.3

264.5

261

258.3

256.5

Total Shares Outstanding

272.2

271.6

271.6

268.9

268.9

257.4

Diluted Weighted Average Shares Outstanding

275.5

273

274.5

279

276.5

281

EBITDA

6,279

6,184

5,929

5,707

5,611

5,198