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

Total Revenues

6,219.9

5,799.2

5,633.6

5,450.5

5,457

5,403.1

Total Revenues %Chg

14%

7.3%

5.3%

1%

0.4%

-2.3%

Cost of Sales

2,731.2

2,563.1

2,571.4

2,722.5

2,810.8

3,069.4

Gross Profit

3,488.7

3,236.1

3,062.2

2,728

2,646.2

2,333.7

Gross Profit Margin

56.1%

55.8%

54.4%

50.1%

48.5%

43.2%

Selling, General & Administrative Expenses

2,588.2

2,540.9

2,567

2,558.5

2,512.3

2,310.9

Depreciation & Amortization Expenses

236.5

235

229.4

184.5

177.6

175.6

Research & Development Expenses

1,068.1

1,046.8

1,005.2

952.9

944

929.4

Other Operating Expenses

36.1

52.8

3,651.7

182.7

160.3

146.9

Operating Profit

-3,985.4

-4,184.6

-4,391.1

-3,327.3

-3,324.7

-3,571.2

Operating Margin

-64.1%

-72.2%

-77.9%

-61%

-60.9%

-66.1%

Interest and Investment Income

—

—

—

—

—

—

Interest Expense

—

—

—

—

—

—

Non-Operating Income

-96.1

-105.7

-100.2

-100

-101.5

-105.5

Total Non-Operating Income

-96.1

-105.7

-100.2

-100

-101.5

-105.5

Income Before Provision for Income Taxes

-4,084.1

-4,292.9

-4,491.3

-3,434

-3,433.4

-3,686.1

Provision for Income Taxes

-86.9

-64.1

-12.4

221.7

188.7

114.1

Consolidated Net Income

-3,997.2

-4,228.8

-4,478.9

-3,655.7

-3,622.1

-3,800.2

Net Income Attributable to Common Shareholders

-3,997.2

-4,228.8

-4,478.9

-3,655.7

-3,622.1

-3,800.2

Basic EPS

-22.6

-23.9

-25.6

-21.3

-21.2

-22.3

Diluted EPS

-22.6

-23.9

-25.6

-21.3

-21.2

-22.3

Basic Weighted Average Shares Outstanding

179.6

177.3

175.1

173.6

172.2

170.8

Total Shares Outstanding

184.7

184.4

177.1

176.4

175.5

175.2

Diluted Weighted Average Shares Outstanding

178.3

176

175.1

173.5

172.1

170.7

EBITDA

-2,538.7

-2,815.1

-2,980.8

-1,800

-1,742.7

-1,770.4

Effective Tax Rate

2.1%

1.5%

0.3%

-6.5%

-5.5%

-3.1%