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

Total Revenues

4,229

3,943

3,719

4,095

3,992

3,773

Total Revenues %Chg

5.9%

4.5%

6.7%

9.8%

6%

6.2%

Cost of Sales

2,564

2,410

2,363

2,457

2,344

2,255

Gross Profit

1,665

1,533

1,356

1,638

1,648

1,518

Gross Profit Margin

39.4%

38.9%

36.5%

40%

41.3%

40.2%

Selling, General & Administrative Expenses

442

422

437

436

416

404

Depreciation & Amortization Expenses

109

108

114

115

109

109

Other Operating Expenses

—

—

1

—

1

1

Operating Profit

1,114

1,003

804

1,087

1,122

1,004

Operating Margin

26.3%

25.4%

21.6%

26.5%

28.1%

26.6%

Interest Expense

-178

-171

-184

-180

-178

-173

Non-Operating Income

-1

-7

-68

-2

-5

-4

Total Non-Operating Income

-179

-178

-252

-182

-183

-177

Income Before Provision for Income Taxes

937

839

688

909

949

835

Provision for Income Taxes

236

217

170

220

241

199

Consolidated Net Income

701

622

518

689

708

636

Net Income Attributable to Common Shareholders

701

622

518

689

708

636

Basic EPS

10.9

9.6

7.9

11.3

10.7

9.6

Diluted EPS

10.9

9.6

7.9

10.5

10.7

9.5

Basic Weighted Average Shares Outstanding

64.2

64.9

65.3

65.6

66

66.6

Total Shares Outstanding

63.8

64.5

65

65.3

65.7

66.2

Diluted Weighted Average Shares Outstanding

64.3

64.9

65.4

65.8

66.2

66.7

EBITDA

1,907

1,762

1,555

1,849

1,860

1,721

Effective Tax Rate

25.2%

25.9%

24.7%

24.2%

25.4%

23.8%