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

Total Revenues

15,986

15,749

15,579

15,345

14,978

14,751

Total Revenues %Chg

6.7%

6.8%

7.2%

7.1%

7.8%

11.9%

Cost of Sales

9,794

9,574

9,419

9,195

8,904

8,740

Gross Profit

6,192

6,175

6,160

6,150

6,074

6,011

Gross Profit Margin

38.7%

39.2%

39.5%

40.1%

40.6%

40.7%

Selling, General & Administrative Expenses

1,737

1,711

1,693

1,645

1,602

1,560

Depreciation & Amortization Expenses

446

446

447

437

424

422

Other Operating Expenses

1

2

3

3

7

11

Operating Profit

4,008

4,016

4,017

4,065

4,041

4,018

Operating Margin

25.1%

25.5%

25.8%

26.5%

27%

27.2%

Interest Expense

-713

-713

-715

-691

-672

-657

Non-Operating Income

-78

-82

-79

-14

-12

-14

Total Non-Operating Income

-791

-795

-794

-705

-684

-671

Income Before Provision for Income Taxes

3,373

3,385

3,381

3,388

3,381

3,375

Provision for Income Taxes

843

848

830

813

816

815

Consolidated Net Income

2,530

2,537

2,551

2,575

2,565

2,560

Net Income Attributable to Common Shareholders

2,530

2,537

2,551

2,575

2,565

2,560

Basic EPS

39.7

39.5

39.5

39

39.6

39.2

Diluted EPS

38.9

38.7

38.6

38.7

38.3

37.9

Basic Weighted Average Shares Outstanding

65

65.5

65.9

66.3

66.9

67.4

Total Shares Outstanding

63.8

64.5

65

65.3

65.7

66.2

Diluted Weighted Average Shares Outstanding

65.1

65.6

66

66.6

67

67.6

EBITDA

7,073

7,026

6,985

6,968

6,879

6,813

Effective Tax Rate

25%

25.1%

24.5%

24%

24.1%

24.1%