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

Total Revenues

14,123

14,155

14,282

14,540

14,681

14,634

Total Revenues %Chg

-3.8%

-3.3%

-2.4%

-0.8%

-0.2%

-2.6%

Cost of Sales

7,647

7,584

7,563

7,540

7,643

7,698

Gross Profit

6,476

6,571

6,719

7,000

7,038

6,936

Gross Profit Margin

45.9%

46.4%

47%

48.1%

47.9%

47.4%

Depreciation & Amortization Expenses

1,698

1,690

1,673

1,658

1,649

1,636

Other Operating Expenses

—

—

—

97

—

—

Operating Profit

4,517

4,784

4,949

5,245

5,397

5,314

Operating Margin

32%

33.8%

34.7%

36.1%

36.8%

36.3%

Interest and Investment Income

—

—

—

—

—

—

Interest Expense

-838

-834

-831

-832

-829

-826

Non-Operating Income

106

121

127

142

138

136

Total Non-Operating Income

-732

-713

-704

-690

-691

-690

Income Before Provision for Income Taxes

3,785

4,071

4,245

4,555

4,706

4,624

Provision for Income Taxes

883

969

1,009

1,085

1,130

1,114

Consolidated Net Income

2,902

3,102

3,236

3,470

3,576

3,510

Net Income Attributable to Common Shareholders

2,902

3,102

3,236

3,470

3,576

3,510

Basic EPS

1.5

1.6

1.7

1.8

1.9

1.8

Diluted EPS

1.5

1.6

1.7

1.8

1.8

1.8

Basic Weighted Average Shares Outstanding

1,885.5

1,903.5

1,922.8

1,939

1,951.8

1,966.3

Total Shares Outstanding

1,862.1

1,864.3

1,878.5

1,900.2

1,928.4

1,938.7

Diluted Weighted Average Shares Outstanding

1,887.3

1,905.5

1,925.3

1,943

1,954.8

1,969.5

EBITDA

6,203

6,462

6,611

6,903

7,026

6,933

Effective Tax Rate

23.3%

23.8%

23.8%

23.8%

24%

24.1%