Income StatementLTMAug '25Sep '24Sep '23Aug '22Aug '21Aug '20Sep '19Sep '18Sep '17Aug '16

Total Revenues

280,391

275,235

254,453

242,290

226,954

195,929

166,761

152,703

141,576

129,025

118,719

Total Revenues %Chg

8.3%

8.2%

5%

6.8%

15.8%

17.5%

9.2%

7.9%

9.7%

8.7%

2.2%

Cost of Sales

244,287

239,886

222,358

212,586

199,382

170,684

144,939

132,886

123,152

111,882

102,901

Gross Profit

36,104

35,349

32,095

29,704

27,572

25,245

21,822

19,817

18,424

17,143

15,818

Gross Profit Margin

12.9%

12.8%

12.6%

12.3%

12.1%

12.9%

13.1%

13%

13%

13.3%

13.3%

Selling, General & Administrative Expenses

25,454

24,966

22,810

21,590

19,779

18,537

16,387

14,994

13,876

12,950

12,068

Other Operating Expenses

—

—

—

—

—

—

—

86

68

82

78

Operating Profit

10,650

10,383

9,285

8,114

7,793

6,708

5,435

4,737

4,480

4,111

3,672

Operating Margin

3.8%

3.8%

3.6%

3.3%

3.4%

3.4%

3.3%

3.1%

3.2%

3.2%

3.1%

Interest and Investment Income

597

589

624

533

205

143

92

178

121

62

80

Interest Expense

-152

-154

-169

-160

-158

-171

-160

-150

-159

-134

-133

Total Non-Operating Income

445

435

455

373

47

-28

-68

28

-38

-72

-53

Income Before Provision for Income Taxes

11,095

10,818

9,740

8,487

7,840

6,680

5,367

4,765

4,442

4,039

3,619

Provision for Income Taxes

2,793

2,719

2,373

2,195

1,925

1,601

1,308

1,061

1,263

1,325

1,243

Consolidated Net Income

8,302

8,099

7,367

6,292

5,915

5,079

4,059

3,704

3,179

2,714

2,376

Net Income Attributable to Minority Interests and Other

—

—

—

—

71

72

57

45

45

35

26

Net Income Attributable to Common Shareholders

8,302

8,099

7,367

6,292

5,844

5,007

4,002

3,659

3,134

2,679

2,350

Basic EPS

18.7

18.2

16.6

14.2

13.2

11.3

9.1

8.3

7.2

6.1

5.4

Diluted EPS

18.7

18.2

16.6

14.2

13.1

11.3

9

8.3

7.1

6.1

5.3

Basic Weighted Average Shares Outstanding

444

444

443.9

443.9

443.7

443.1

442.3

439.8

438.5

438.4

438.6

Total Shares Outstanding

443.9

443.2

443.1

442.8

442.7

441.8

441.3

439.6

438.2

437.2

437.5

Diluted Weighted Average Shares Outstanding

444.7

444.8

444.8

444.5

444.8

444.3

443.9

442.9

441.8

440.9

441.3

EBITDA

13,125

12,809

11,522

10,191

9,693

8,489

7,080

6,229

5,917

5,481

4,927

Effective Tax Rate

25.2%

25.1%

24.4%

25.9%

24.6%

24%

24.4%

22.3%

28.4%

32.8%

34.3%