Income StatementLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15

Transaction-Based Revenues

10,990

9,709

8,691

9,298

9,741

5,246

3,963

4,131

4,046

3,880

3,516

Net Interest Income

11,109

9,144

9,427

10,682

8,030

6,113

6,516

5,823

4,282

3,322

2,525

Other Revenues

1,795

1,482

1,424

2,191

2,064

687

242

178

290

276

317

Total Revenues

23,894

20,335

19,542

22,171

19,835

12,046

10,721

10,132

8,618

7,478

6,358

Total Revenues %Chg

23.2%

4.1%

-11.9%

11.8%

64.7%

12.4%

5.8%

17.6%

15.2%

17.6%

5.1%

Cost of Sales

6,394

6,043

6,315

5,936

5,450

3,954

3,320

3,057

2,737

2,466

2,241

Gross Profit

17,500

14,292

13,227

16,235

14,385

8,092

7,401

7,075

5,881

5,012

4,117

Gross Profit Margin

73.2%

70.3%

67.7%

73.2%

72.5%

67.2%

69%

69.8%

68.2%

67%

64.8%

Selling, General & Administrative Expenses

9,659

9,144

9,653

9,150

8,492

6,179

5,141

4,762

4,252

3,872

3,535

Depreciation & Amortization Expenses

1,383

1,435

1,338

1,248

1,164

604

349

306

269

234

224

Other Operating Expenses

1,288

1,335

1,468

976

1,151

608

383

502

447

379

342

Operating Profit

5,170

2,378

768

4,861

3,578

701

1,528

1,505

913

527

16

Operating Margin

21.6%

11.7%

3.9%

21.9%

18%

5.8%

14.3%

14.9%

10.6%

7%

0.3%

Income Before Provision for Income Taxes

10,584

7,692

6,378

9,388

7,713

4,300

4,848

4,562

3,650

2,993

2,279

Provision for Income Taxes

2,351

1,750

1,311

2,205

1,858

1,001

1,144

1,055

1,296

1,104

832

Consolidated Net Income

8,233

5,942

5,067

7,183

5,855

3,299

3,704

3,507

2,354

1,889

1,447

Net Income Attributable to Preferred Dividends

466

464

418

548

495

256

178

178

174

143

83

Net Income Attributable to Discontinued Operations

—

—

—

—

—

—

—

—

—

—

—

Net Income Attributable to Common Shareholders

7,767

5,478

4,649

6,635

5,360

3,043

3,526

3,329

2,180

1,746

1,364

Basic EPS

4.3

3

2.6

3.5

2.8

2.1

2.7

2.5

1.6

1.3

1

Diluted EPS

4.3

3

2.5

3.5

2.8

2.1

2.7

2.5

1.6

1.3

1

Basic Weighted Average Shares Outstanding

1,817.8

1,828

1,824

1,885

1,887

1,429

1,311

1,348

1,339

1,324

1,315

Total Shares Outstanding

1,776.9

1,831.2

1,823.5

1,853.2

1,893.2

1,880.6

1,285.7

1,332.4

1,345.3

1,332.7

1,321.5

Diluted Weighted Average Shares Outstanding

1,822.8

1,834

1,831

1,894

1,897

1,435

1,320

1,361

1,353

1,334

1,327

EBITDA

6,553

3,813

2,106

6,109

4,742

1,305

1,877

1,811

1,182

761

240

Effective Tax Rate

22.2%

22.8%

20.6%

23.5%

24.1%

23.3%

23.6%

23.1%

35.5%

36.9%

36.5%