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

Total Revenues

123,071

123,779

128,380

129,881

134,539

140,067

Total Revenues %Chg

-8.5%

-11.6%

-8.4%

-10.3%

-11%

-10.9%

Cost of Sales

115,937

117,812

122,325

122,347

125,768

128,284

Gross Profit

7,134

5,967

6,055

7,534

8,771

11,783

Gross Profit Margin

5.8%

4.8%

4.7%

5.8%

6.5%

8.4%

Selling, General & Administrative Expenses

993

981

964

961

990

1,006

Depreciation & Amortization Expenses

3,039

2,888

2,770

2,774

2,766

2,763

Other Operating Expenses

17

15

14

44

21

24

Operating Profit

1,954

952

1,176

3,755

4,960

7,956

Operating Margin

1.6%

0.8%

0.9%

2.9%

3.7%

5.7%

Interest Expense

-552

-554

-553

-556

-570

-578

Non-Operating Income

402

439

475

499

534

533

Total Non-Operating Income

-150

-115

-78

-57

-36

-45

Income Before Provision for Income Taxes

1,804

837

1,098

3,698

4,924

7,911

Provision for Income Taxes

370

76

74

692

1,057

1,774

Consolidated Net Income

1,434

761

1,024

3,006

3,867

6,137

Net Income Attributable to Minority Interests and Other

-61

-3

94

236

176

188

Net Income Attributable to Common Shareholders

1,495

764

930

2,770

3,691

5,949

Basic EPS

4.8

2.4

2.8

8.6

11.1

17.5

Diluted EPS

4.8

2.4

2.8

8.6

11.1

17.5

Basic Weighted Average Shares Outstanding

312.5

314.8

317.8

322

327.5

335.3

Total Shares Outstanding

305

310.7

313.2

314.9

316.6

320.4

Diluted Weighted Average Shares Outstanding

312.8

315

318

322

327.8

335.5

EBITDA

4,993

3,840

3,946

6,529

7,726

10,719

Effective Tax Rate

20.5%

9.1%

6.7%

18.7%

21.5%

22.4%