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

Total Revenues

5,858

5,530

5,222

4,960

4,658

4,385

Total Revenues %Chg

25.8%

26.1%

26.7%

28.3%

29.5%

32.2%

Cost of Sales

4,355

4,137

3,935

3,770

3,575

3,398

Gross Profit

1,503

1,393

1,287

1,190

1,083

987

Gross Profit Margin

25.7%

25.2%

24.6%

24%

23.3%

22.5%

Selling, General & Administrative Expenses

886

839

809

777

758

757

Research & Development Expenses

370

357

353

351

353

351

Other Operating Expenses

8

8

11

46

45

45

Operating Profit

239

189

114

16

-73

-166

Operating Margin

4.1%

3.4%

2.2%

0.3%

-1.6%

-3.8%

Interest and Investment Income

48

44

43

42

39

40

Non-Operating Income

-10

-18

-11

-36

-30

-11

Total Non-Operating Income

38

26

32

6

9

29

Income Before Provision for Income Taxes

277

230

161

22

-46

-134

Provision for Income Taxes

4

6

3

3

3

2

Consolidated Net Income

273

224

158

19

-49

-136

Net Income Attributable to Preferred Dividends

—

—

—

—

—

—

Net Income Attributable to Common Shareholders

273

224

158

19

-49

-136

Basic EPS

0.5

0.4

0.3

0

-0.1

-0.3

Diluted EPS

0.4

0.3

0.2

0

-0.1

-0.3

Basic Weighted Average Shares Outstanding

577.3

571.8

565.8

559

551.8

544.8

Total Shares Outstanding

587

581

577

572

565

560

Diluted Weighted Average Shares Outstanding

604.3

599.5

595

591

566.3

552.8

EBITDA

298

247

168

62

-28

-125

Effective Tax Rate

1.4%

2.6%

1.9%

13.6%

-6.5%

-1.5%