Income StatementOct '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22Sep '22Jul '22

Total Revenues

9,558

9,097

8,540

8,035

7,265

6,551

Total Revenues %Chg

31.6%

38.9%

36.3%

24.2%

6.8%

-11.3%

Cost of Sales

6,035

5,897

5,654

5,484

5,164

5,015

Gross Profit

3,523

3,200

2,886

2,551

2,101

1,536

Gross Profit Margin

36.9%

35.2%

33.8%

31.7%

28.9%

23.4%

Selling, General & Administrative Expenses

576

561

538

515

484

460

Depreciation & Amortization Expenses

—

—

—

—

—

—

Research & Development Expenses

729

724

703

687

664

654

Other Operating Expenses

37

25

9

1

-31

-30

Operating Profit

2,181

1,890

1,636

1,348

984

452

Operating Margin

22.8%

20.8%

19.2%

16.8%

13.5%

6.9%

Interest and Investment Income

25

25

26

25

20

15

Interest Expense

-316

-321

-328

-333

-333

-332

Non-Operating Income

-450

-458

-161

-177

-152

303

Total Non-Operating Income

-741

-754

-463

-485

-465

-14

Income Before Provision for Income Taxes

1,811

1,513

1,559

1,262

908

445

Provision for Income Taxes

98

44

65

83

84

110

Consolidated Net Income

1,713

1,469

1,494

1,179

824

335

Net Income Attributable to Common Shareholders

1,713

1,469

1,494

1,179

824

335

Basic EPS

8.4

6.9

7

5.5

3.9

1.6

Diluted EPS

8.1

6.8

6.9

5.5

3.8

1.6

Basic Weighted Average Shares Outstanding

213

212

212.5

212

211.3

209

Total Shares Outstanding

214

213

212

212

211

210

Diluted Weighted Average Shares Outstanding

218.5

217

216

215.3

213.3

212

EBITDA

2,440

2,141

1,889

1,601

1,236

716

Effective Tax Rate

5.4%

2.9%

4.2%

6.6%

9.3%

24.7%