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

Total Revenues

33,821

34,504

33,485

35,681

33,330

32,796

Total Revenues %Chg

1.5%

5.2%

1.5%

1.6%

-0%

0.6%

Cost of Sales

13,346

13,885

13,056

15,514

13,240

12,471

Gross Profit

20,475

20,619

20,429

20,167

20,090

20,325

Gross Profit Margin

60.5%

59.8%

61%

56.5%

60.3%

62%

Selling, General & Administrative Expenses

7,752

7,812

7,874

8,240

9,706

8,024

Depreciation & Amortization Expenses

4,618

4,635

4,577

4,506

4,458

4,483

Other Operating Expenses

—

—

—

—

—

—

Operating Profit

8,105

8,172

7,978

7,421

5,926

7,818

Operating Margin

24%

23.7%

23.8%

20.8%

17.8%

23.8%

Interest and Investment Income

-6

-3

6

-6

-24

-14

Interest Expense

-1,664

-1,639

-1,632

-1,644

-1,672

-1,698

Non-Operating Income

92

79

121

797

72

-72

Total Non-Operating Income

-1,578

-1,563

-1,505

-853

-1,624

-1,784

Income Before Provision for Income Taxes

6,527

6,609

6,473

6,568

4,302

6,034

Provision for Income Taxes

1,471

1,488

1,490

1,454

891

1,332

Consolidated Net Income

5,056

5,121

4,983

5,114

3,411

4,702

Net Income Attributable to Minority Interests and Other

106

118

104

109

105

109

Net Income Attributable to Common Shareholders

4,950

5,003

4,879

5,005

3,306

4,593

Basic EPS

1.2

1.2

1.2

1.2

0.8

1.1

Diluted EPS

1.2

1.2

1.2

1.2

0.8

1.1

Basic Weighted Average Shares Outstanding

4,228

4,224

4,222

4,222

4,220

4,215

Total Shares Outstanding

4,216.4

4,216.3

4,216.3

4,209.7

4,209.6

4,209.5

Diluted Weighted Average Shares Outstanding

4,233

4,228

4,226

4,227

4,225

4,221

EBITDA

12,723

12,807

12,555

11,927

10,384

12,301

Effective Tax Rate

22.5%

22.5%

23%

22.1%

20.7%

22.1%