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

Total Revenues

5,829

5,396

5,107

5,343

5,564

5,951

Total Revenues %Chg

14.1%

1%

-8.2%

-10.2%

11%

3.8%

Cost of Sales

2,235

2,292

2,005

2,003

2,016

2,685

Gross Profit

3,594

3,104

3,102

3,340

3,548

3,266

Gross Profit Margin

61.7%

57.5%

60.7%

62.5%

63.8%

54.9%

Selling, General & Administrative Expenses

362

358

350

328

337

322

Depreciation & Amortization Expenses

1,190

1,131

1,088

1,050

1,021

1,005

Other Operating Expenses

1,117

1,130

989

921

904

1,005

Operating Profit

2,039

1,631

1,708

2,081

2,230

1,892

Operating Margin

35%

30.2%

33.4%

38.9%

40.1%

31.8%

Interest and Investment Income

309

577

326

369

328

351

Interest Expense

-699

-676

-688

-636

-600

-580

Non-Operating Income

30

44

64

594

39

7

Total Non-Operating Income

-360

-55

-298

327

-233

-222

Income Before Provision for Income Taxes

1,679

1,576

1,410

2,408

1,997

1,670

Provision for Income Taxes

367

318

322

546

459

352

Consolidated Net Income

1,312

1,258

1,088

1,852

1,451

1,318

Net Income Attributable to Minority Interests and Other

75

66

55

60

64

49

Net Income Attributable to Preferred Dividends

-1

-2

-1

-2

-1

-2

Net Income Attributable to Discontinued Operations

—

—

—

-20

-174

—

Net Income Attributable to Common Shareholders

2,474

2,384

2,066

3,584

2,774

2,538

Basic EPS

1

1

0.9

1.5

1.1

1

Diluted EPS

1

1

0.8

1.5

1.1

1

Basic Weighted Average Shares Outstanding

1,221.2

1,219.6

1,218.8

1,217

1,218.6

1,218.9

Total Shares Outstanding

1,221

1,221

1,219

1,217

1,217

1,218

Diluted Weighted Average Shares Outstanding

1,224.5

1,223.7

1,222.2

1,222

1,223.4

1,223.4

EBITDA

3,229

2,762

2,796

3,131

3,251

2,897

Effective Tax Rate

21.9%

20.2%

22.8%

22.7%

23%

21.1%