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

Total Revenues

24,784

23,950

22,922

22,063

21,387

20,976

Total Revenues %Chg

15.9%

14.2%

10.8%

8%

6.2%

4.8%

Cost of Sales

14,872

14,438

13,890

13,383

12,976

12,765

Gross Profit

9,912

9,512

9,032

8,680

8,411

8,211

Gross Profit Margin

40%

39.7%

39.4%

39.3%

39.3%

39.1%

Selling, General & Administrative Expenses

2,795

2,655

2,460

2,264

2,030

1,975

Depreciation & Amortization Expenses

2,745

2,574

2,409

2,267

2,141

2,102

Other Operating Expenses

300

81

103

86

313

305

Operating Profit

4,072

4,202

4,060

4,063

3,929

3,831

Operating Margin

16.4%

17.5%

17.7%

18.4%

18.4%

18.3%

Interest Expense

-890

-796

-700

-598

-525

-521

Non-Operating Income

16

12

24

-7

-2

-31

Total Non-Operating Income

-874

-784

-676

-605

-527

-552

Income Before Provision for Income Taxes

3,191

3,411

3,377

3,458

3,402

3,279

Provision for Income Taxes

626

689

702

713

786

761

Consolidated Net Income

2,565

2,722

2,675

2,745

2,616

2,518

Net Income Attributable to Minority Interests and Other

2

1

—

-1

-25

-26

Net Income Attributable to Common Shareholders

2,564

2,721

2,675

2,746

2,641

2,544

Basic EPS

6.4

6.8

6.7

6.8

6.6

6.3

Diluted EPS

6.4

6.7

6.6

6.8

6.5

6.3

Basic Weighted Average Shares Outstanding

402.4

402

401.7

401.5

401.6

402.3

Total Shares Outstanding

402.9

402.6

402.4

401.5

401.4

401.1

Diluted Weighted Average Shares Outstanding

404

403.8

403.5

403.4

403.5

404.2

EBITDA

6,817

6,776

6,469

6,330

6,070

5,933

Effective Tax Rate

19.6%

20.2%

20.8%

20.6%

23.1%

23.2%