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

Total Revenues

8,168

8,112

7,814

7,400

7,015

6,564

Total Revenues %Chg

16.4%

23.6%

25.9%

22%

16.9%

7.5%

Cost of Sales

3,083

3,196

3,045

2,751

2,476

2,231

Gross Profit

5,085

4,916

4,769

4,649

4,539

4,333

Gross Profit Margin

62.3%

60.6%

61%

62.8%

64.7%

66%

Selling, General & Administrative Expenses

2,138

2,101

2,073

2,087

2,064

1,975

Depreciation & Amortization Expenses

625

620

615

613

586

497

Other Operating Expenses

104

115

146

151

255

244

Operating Profit

2,218

2,080

1,935

1,798

1,634

1,617

Operating Margin

27.2%

25.6%

24.8%

24.3%

23.3%

24.6%

Interest and Investment Income

122

99

72

44

56

107

Interest Expense

-379

-394

-401

-414

-422

-421

Non-Operating Income

6

7

18

21

19

19

Total Non-Operating Income

-251

-288

-311

-349

-347

-295

Income Before Provision for Income Taxes

2,004

1,831

1,624

1,449

1,287

1,322

Provision for Income Taxes

379

324

347

334

331

377

Consolidated Net Income

1,625

1,507

1,277

1,115

956

945

Net Income Attributable to Minority Interests and Other

—

-1

-1

-2

-2

-3

Net Income Attributable to Common Shareholders

1,625

1,508

1,278

1,117

959

947

Basic EPS

2.8

2.6

2.2

1.9

1.7

1.8

Diluted EPS

2.8

2.6

2.2

1.9

1.7

1.7

Basic Weighted Average Shares Outstanding

574.3

574.8

575.3

575.4

568.5

547.6

Total Shares Outstanding

572.7

573.9

573.8

575.1

574.7

576.1

Diluted Weighted Average Shares Outstanding

579.4

579.4

579.4

579.2

571.9

550.6

EBITDA

2,842

2,698

2,549

2,411

2,219

2,114

Effective Tax Rate

18.9%

17.7%

21.4%

23.1%

25.7%

28.5%