Income StatementJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Total Revenues

4,180

3,931

3,469

3,098

2,966

3,139

Total Revenues %Chg

20.5%

26.9%

17%

-1.3%

-3.9%

11.2%

Cost of Sales

1,637

1,559

1,192

1,041

1,128

1,342

Gross Profit

2,543

2,372

2,277

2,057

1,838

1,797

Gross Profit Margin

60.8%

60.3%

65.6%

66.4%

62%

57.2%

Selling, General & Administrative Expenses

1,056

1,046

1,041

936

830

854

Depreciation & Amortization Expenses

313

305

308

189

134

126

Other Operating Expenses

59

56

95

148

80

70

Operating Profit

1,115

965

833

784

794

747

Operating Margin

26.7%

24.5%

24%

25.3%

26.8%

23.8%

Interest and Investment Income

74

26

18

90

18

22

Interest Expense

-192

-203

-211

-211

-73

-65

Non-Operating Income

39

8

13

6

-7

—

Total Non-Operating Income

-79

-169

-180

-115

-62

-43

Income Before Provision for Income Taxes

1,036

796

653

669

732

704

Provision for Income Taxes

190

136

198

179

165

170

Consolidated Net Income

846

660

455

490

567

534

Net Income Attributable to Minority Interests and Other

-1

-1

-1

-1

-1

-1

Net Income Attributable to Common Shareholders

847

661

456

491

568

535

Basic EPS

1.5

1.2

0.8

0.9

1.2

1.1

Diluted EPS

1.5

1.1

0.8

0.9

1.2

1.1

Basic Weighted Average Shares Outstanding

574.6

574.9

575.9

519.5

490.4

491.2

Total Shares Outstanding

573.9

575.1

576.1

575.2

491.3

491.6

Diluted Weighted Average Shares Outstanding

579.5

579.4

578.9

522.6

494.2

496.6

EBITDA

1,428

1,270

1,141

973

928

873

Effective Tax Rate

18.3%

17.1%

30.3%

26.8%

22.5%

24.1%