Income StatementJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Total Revenues

7,662

8,087

7,258

7,493

6,839

6,347

Total Revenues %Chg

5.6%

7.9%

6.1%

18.1%

29.2%

18.1%

Cost of Sales

4,773

4,801

4,394

4,346

4,173

3,493

Gross Profit

2,889

3,286

2,864

3,147

2,666

2,854

Gross Profit Margin

37.7%

40.6%

39.5%

42%

39%

45%

Selling, General & Administrative Expenses

859

852

793

767

760

734

Depreciation & Amortization Expenses

222

224

213

209

222

176

Other Operating Expenses

1

1

2

9

19

-1

Operating Profit

1,807

2,209

1,856

2,162

1,665

1,945

Operating Margin

23.6%

27.3%

25.6%

28.9%

24.3%

30.6%

Interest Expense

-355

-358

-333

-324

-311

-238

Non-Operating Income

-75

-7

-7

-7

-12

-4

Total Non-Operating Income

-430

-365

-340

-331

-323

-242

Income Before Provision for Income Taxes

1,527

1,858

1,530

1,845

1,366

1,711

Provision for Income Taxes

387

461

352

463

324

466

Consolidated Net Income

1,140

1,397

1,178

1,382

1,042

1,245

Net Income Attributable to Common Shareholders

1,140

1,397

1,178

1,382

1,042

1,245

Basic EPS

17.5

21.4

17.6

16.4

15.1

17.8

Diluted EPS

17.5

21.1

17.6

20.2

15

17.7

Basic Weighted Average Shares Outstanding

65.1

65.7

66.9

67.9

69.1

69.6

Total Shares Outstanding

64.5

65.3

66.2

67.3

68.3

69.4

Diluted Weighted Average Shares Outstanding

65.2

66.1

67.1

68.1

69.3

69.9

EBITDA

3,317

3,709

3,259

3,554

3,054

3,082

Effective Tax Rate

25.3%

24.8%

23%

25.1%

23.7%

27.2%