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

Total Revenues

6,443

6,430

6,018

5,893

5,609

5,402

Total Revenues %Chg

14.9%

19%

16.7%

13%

7.9%

5.5%

Cost of Sales

3,833

3,839

3,647

3,553

3,399

3,291

Gross Profit

2,610

2,591

2,371

2,340

2,210

2,111

Gross Profit Margin

40.5%

40.3%

39.4%

39.7%

39.4%

39.1%

Selling, General & Administrative Expenses

665

696

687

747

525

501

Depreciation & Amortization Expenses

729

708

656

652

558

543

Other Operating Expenses

227

36

15

22

8

58

Operating Profit

989

1,151

1,013

919

1,119

1,009

Operating Margin

15.3%

17.9%

16.8%

15.6%

20%

18.7%

Interest Expense

-225

-232

-232

-201

-131

-136

Non-Operating Income

11

9

7

-18

7

21

Total Non-Operating Income

-214

-223

-225

-219

-124

-115

Income Before Provision for Income Taxes

775

928

788

700

995

894

Provision for Income Taxes

172

201

151

102

235

214

Consolidated Net Income

603

727

637

598

760

680

Net Income Attributable to Minority Interests and Other

1

1

—

—

—

—

Net Income Attributable to Common Shareholders

603

726

637

598

760

680

Basic EPS

1.5

1.8

1.6

1.5

1.9

1.7

Diluted EPS

1.5

1.8

1.6

1.5

1.9

1.7

Basic Weighted Average Shares Outstanding

403

402.6

402.3

401.6

401.5

401.3

Total Shares Outstanding

402.9

402.6

402.4

401.5

401.4

401.1

Diluted Weighted Average Shares Outstanding

404.3

404.3

403.9

403.6

403.2

403.2

EBITDA

1,718

1,859

1,669

1,571

1,677

1,552

Effective Tax Rate

22.2%

21.7%

19.2%

14.6%

23.6%

23.9%