Income StatementSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Oct '23Jul '23Apr '23Dec '22

Total Revenues

3,173

2,926

2,835

3,111

3,250

3,127

Total Revenues %Chg

-2.4%

-6.4%

-9.3%

-9.1%

-5.4%

-5.2%

Cost of Sales

1,386

1,364

1,275

1,433

1,384

1,335

Gross Profit

1,787

1,562

1,560

1,678

1,866

1,792

Gross Profit Margin

56.3%

53.4%

55%

53.9%

57.4%

57.3%

Selling, General & Administrative Expenses

286

278

281

323

265

270

Depreciation & Amortization Expenses

31

25

27

28

29

28

Research & Development Expenses

575

573

547

612

577

594

Operating Profit

893

687

723

675

990

896

Operating Margin

28.1%

23.5%

25.5%

21.7%

30.5%

28.7%

Interest Expense

—

—

—

—

—

—

Non-Operating Income

-101

-113

-78

-133

-93

-82

Total Non-Operating Income

-101

-113

-78

-133

-93

-82

Income Before Provision for Income Taxes

795

601

631

584

908

821

Provision for Income Taxes

148

116

130

77

173

154

Consolidated Net Income

646

457

497

505

729

664

Net Income Attributable to Minority Interests and Other

15

12

7

10

11

6

Net Income Attributable to Common Shareholders

631

445

490

495

718

658

Basic EPS

2.5

1.8

1.9

2

2.8

2.6

Diluted EPS

2.5

1.8

1.9

1.9

2.8

2.5

Basic Weighted Average Shares Outstanding

252.2

252.4

253.7

254.3

254.5

255.5

Total Shares Outstanding

252.1

252.1

253.1

254.3

254

255

Diluted Weighted Average Shares Outstanding

254.3

253.8

255

256.6

257.7

258.7

EBITDA

1,094

894

932

934

1,208

1,109

Effective Tax Rate

18.6%

19.3%

20.6%

13.2%

19.1%

18.8%