Income StatementJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Total Revenues

12,448

11,502

10,561

10,415

10,011

10,010

Total Revenues %Chg

17.9%

10.4%

5.5%

4%

3.3%

7.1%

Cost of Sales

7,486

6,952

6,431

6,334

6,272

6,249

Gross Profit

4,962

4,550

4,130

4,081

3,739

3,761

Gross Profit Margin

39.9%

39.6%

39.1%

39.2%

37.3%

37.6%

Selling, General & Administrative Expenses

1,383

1,272

992

983

943

960

Depreciation & Amortization Expenses

1,364

1,210

1,057

1,045

1,026

1,048

Other Operating Expenses

51

30

56

247

1

46

Operating Profit

2,164

2,038

2,025

1,806

1,769

1,707

Operating Margin

17.4%

17.7%

19.2%

17.3%

17.7%

17.1%

Interest Expense

-464

-332

-266

-255

-245

-200

Non-Operating Income

16

-11

4

-35

-19

-36

Total Non-Operating Income

-448

-343

-262

-290

-264

-236

Income Before Provision for Income Taxes

1,716

1,695

1,763

1,516

1,505

1,471

Provision for Income Taxes

352

337

376

385

360

332

Consolidated Net Income

1,364

1,358

1,387

1,131

1,145

1,139

Net Income Attributable to Minority Interests and Other

—

—

-1

-25

-3

1

Net Income Attributable to Common Shareholders

1,363

1,358

1,388

1,156

1,148

1,138

Basic EPS

3.4

3.4

3.5

2.9

2.8

2.8

Diluted EPS

3.4

3.4

3.4

2.9

2.8

2.7

Basic Weighted Average Shares Outstanding

402.5

401.5

401.5

402.4

407.4

410.6

Total Shares Outstanding

402.6

401.5

401.1

401.5

404.9

407.9

Diluted Weighted Average Shares Outstanding

404

403.5

403.3

404.7

409.1

413

EBITDA

3,528

3,248

3,082

2,851

2,795

2,755

Effective Tax Rate

20.5%

19.9%

21.3%

25.4%

23.9%

22.6%