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

Total Revenues

32,027

29,600

27,750

25,785

24,295

23,276

Total Revenues %Chg

31.8%

27.2%

21.7%

13.7%

9.9%

6.4%

Cost of Sales

16,570

15,504

13,849

13,060

12,541

12,194

Gross Profit

15,457

14,096

13,901

12,725

11,754

11,082

Gross Profit Margin

48.3%

47.6%

50.1%

49.4%

48.4%

47.6%

Selling, General & Administrative Expenses

3,775

3,413

3,062

2,783

2,598

2,467

Depreciation & Amortization Expenses

2,281

2,304

2,339

2,394

2,445

2,520

Research & Development Expenses

7,473

6,970

6,659

6,456

6,255

6,126

Other Operating Expenses

—

—

—

138

—

—

Operating Profit

2,813

2,267

2,670

1,900

1,371

871

Operating Margin

8.8%

7.7%

9.6%

7.4%

5.6%

3.7%

Interest and Investment Income

37

34

33

33

27

23

Interest Expense

-114

-100

-87

-92

-100

-103

Non-Operating Income

256

210

167

181

193

216

Total Non-Operating Income

179

144

113

122

120

136

Income Before Provision for Income Taxes

2,955

2,377

2,750

1,989

1,464

984

Provision for Income Taxes

-139

-319

556

381

-335

-347

Consolidated Net Income

3,306

2,834

2,227

1,641

1,826

1,354

Net Income Attributable to Minority Interests and Other

-37

-34

-33

-33

-27

-23

Net Income Attributable to Common Shareholders

3,343

2,868

2,260

1,674

1,853

1,377

Basic EPS

2

1.8

1.4

1

1.1

0.8

Diluted EPS

2

1.7

1.4

1

1.1

0.8

Basic Weighted Average Shares Outstanding

1,622.3

1,620.8

1,620.3

1,620

1,617.8

1,616.8

Total Shares Outstanding

1,628

1,622

1,616

1,622

1,623

1,618

Diluted Weighted Average Shares Outstanding

1,632.8

1,631.5

1,633.3

1,637

1,635

1,633.3

EBITDA

5,821

5,277

5,692

5,077

2,303

4,046

Effective Tax Rate

-4.7%

-13.4%

20.2%

19.2%

-22.9%

-35.3%