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

Total Revenues

1,958

2,090

2,090

2,030

1,902

1,792

Total Revenues %Chg

2.9%

16.6%

24.9%

23.3%

31.1%

25.1%

Cost of Sales

643

784

853

803

756

633

Gross Profit

1,315

1,306

1,237

1,227

1,146

1,159

Gross Profit Margin

67.2%

62.5%

59.2%

60.4%

60.3%

64.7%

Selling, General & Administrative Expenses

550

551

505

532

513

523

Depreciation & Amortization Expenses

158

158

156

153

153

153

Other Operating Expenses

21

29

29

25

32

60

Operating Profit

586

568

547

517

448

423

Operating Margin

29.9%

27.2%

26.2%

25.5%

23.6%

23.6%

Interest and Investment Income

32

35

38

17

9

8

Interest Expense

-87

-95

-96

-101

-102

-102

Non-Operating Income

-2

40

-1

6

1

12

Total Non-Operating Income

-57

-20

-59

-78

-92

-82

Income Before Provision for Income Taxes

529

548

488

439

356

341

Provision for Income Taxes

106

96

93

84

51

119

Consolidated Net Income

423

452

395

355

305

222

Net Income Attributable to Minority Interests and Other

—

—

—

—

-1

—

Net Income Attributable to Common Shareholders

423

452

395

355

306

222

Basic EPS

0.7

0.8

0.7

0.6

0.5

0.4

Diluted EPS

0.7

0.8

0.7

0.6

0.5

0.4

Basic Weighted Average Shares Outstanding

573.3

574.1

575

574.8

575.1

576.4

Total Shares Outstanding

572.7

573.9

573.8

575.1

574.7

576.1

Diluted Weighted Average Shares Outstanding

579

579

580

579.7

579

579

EBITDA

744

725

703

670

600

576

Effective Tax Rate

20%

17.5%

19.1%

19.1%

14.3%

34.9%