Income StatementOct '25Jul '25Apr '25Feb '25Oct '24Jul '24Apr '24Feb '24Oct '23Jul '23Apr '23Jan '23

Total Revenues

17,866.1

17,346.9

16,270.5

20,903.5

17,405.3

18,277.5

Total Revenues %Chg

2.6%

-5.1%

-7.5%

6.5%

6%

17%

Cost of Sales

14,459.3

14,032.9

13,337.5

17,139.3

14,254.3

15,104.4

Gross Profit

3,406.8

3,314

2,933

3,764.2

3,151

3,173.1

Gross Profit Margin

19.1%

19.1%

18%

18%

18.1%

17.4%

Selling, General & Administrative Expenses

1,787

1,709.2

1,724.8

2,136

1,649.9

1,632.5

Depreciation & Amortization Expenses

534.1

527.8

540.8

656.2

467.5

440.9

Other Operating Expenses

—

—

—

—

—

—

Operating Profit

1,085.7

1,077

667.4

972

1,033.6

1,099.7

Operating Margin

6.1%

6.2%

4.1%

4.6%

5.9%

6%

Interest and Investment Income

10.6

5.4

3.3

7.9

8.9

8.4

Interest Expense

-172.5

-166.7

-155

-216.3

-160.8

-158.7

Non-Operating Income

38.6

108.4

28.7

53

48.1

81.9

Total Non-Operating Income

-123.3

-52.9

-123

-155.4

-103.8

-68.4

Income Before Provision for Income Taxes

962.4

1,024.1

544.4

816.6

929.8

1,031.3

Provision for Income Taxes

219.1

238

102.1

171.6

217.8

238.2

Consolidated Net Income

743.3

786.1

442.3

645

712

793.1

Net Income Attributable to Minority Interests and Other

2.7

3.6

2.9

3.6

3.2

2.3

Net Income Attributable to Common Shareholders

740.6

782.5

439.4

641.4

708.8

790.8

Basic EPS

0.8

0.8

0.5

0.7

0.8

0.8

Diluted EPS

0.8

0.8

0.5

0.7

0.8

0.8

Basic Weighted Average Shares Outstanding

940.1

948.1

948.6

948

948.2

956.7

Total Shares Outstanding

931.9

948.1

948.1

948.1

948

956.7

Diluted Weighted Average Shares Outstanding

940.6

948.6

948.6

948.7

948.9

957.3

EBITDA

1,621.6

1,605.6

667.4

1,629.4

1,503.8

1,541.6

Effective Tax Rate

22.8%

23.2%

18.8%

21%

23.4%

23.1%