Income StatementSep '25Sep '24Sep '23Sep '22Sep '21Sep '20Sep '19Sep '18Sep '17Sep '16Sep '15

Total Revenues

40,000

35,926

32,653

29,310

24,105

21,846

22,977

20,609

18,358

15,082

Total Revenues %Chg

11.3%

10%

11.4%

21.6%

10.3%

-4.9%

11.5%

12.3%

21.7%

8.7%

Cost of Sales

7,855

7,042

6,567

5,733

4,970

4,512

4,165

3,856

3,248

2,764

Gross Profit

32,145

28,884

26,086

23,577

19,135

17,334

18,812

16,753

15,110

12,318

Gross Profit Margin

80.4%

80.4%

79.9%

80.4%

79.4%

79.3%

81.9%

81.3%

82.3%

81.7%

Selling, General & Administrative Expenses

4,369

3,793

3,216

3,035

2,524

2,475

2,755

2,579

2,391

2,054

Depreciation & Amortization Expenses

1,220

1,034

943

861

804

767

656

613

556

502

Other Operating Expenses

2,562

462

927

868

3

11

400

607

19

1,879

Operating Profit

23,994

23,595

21,000

18,813

15,804

14,081

15,001

12,954

12,144

7,883

Operating Margin

60%

65.7%

64.3%

64.2%

65.6%

64.5%

65.3%

62.9%

66.2%

52.3%

Interest and Investment Income

789

962

681

-139

772

225

416

464

113

—

Interest Expense

-589

-641

-644

-538

-513

-516

-533

-612

-563

-427

Non-Operating Income

—

—

—

—

—

—

—

—

—

556

Total Non-Operating Income

200

321

37

-677

259

-291

-117

-148

-450

129

Income Before Provision for Income Taxes

24,194

23,916

21,037

18,136

16,063

13,790

14,884

12,806

11,694

8,012

Provision for Income Taxes

4,136

4,173

3,764

3,179

3,752

2,924

2,804

2,505

4,995

2,021

Consolidated Net Income

20,058

19,743

17,273

14,957

12,311

10,866

12,080

10,301

6,699

5,991

Net Income Attributable to Minority Interests and Other

—

—

—

—

—

—

—

—

—

—

Net Income Attributable to Common Shareholders

20,058

19,743

17,273

14,957

12,311

10,866

12,080

10,301

6,699

5,991

Basic EPS

10.2

9.7

8.3

7

5.6

4.9

5.3

4.4

2.8

2.5

Diluted EPS

10.2

9.7

8.3

7

5.6

4.9

5.3

4.4

2.8

2.5

Basic Weighted Average Shares Outstanding

1,937.2

1,997

2,049.2

2,040.2

2,105.1

2,139.8

2,188.4

2,243.7

2,308.5

2,389.1

Total Shares Outstanding

1,852

1,966

2,022.9

2,068.4

2,114.6

2,124.6

2,159.6

2,213.6

2,269.3

2,338.3

Diluted Weighted Average Shares Outstanding

1,937.2

1,997

2,049.2

2,040.2

2,105.1

2,139.8

2,188.4

2,329

2,308.5

2,389.1

EBITDA

25,214

24,629

21,943

19,674

16,608

14,848

15,657

13,567

12,700

8,385

Effective Tax Rate

17.1%

17.4%

17.9%

17.5%

23.4%

21.2%

18.8%

19.6%

42.7%

25.2%