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

Total Revenues

11,149

10,742

10,366

10,066

9,685

9,270

Total Revenues %Chg

15.1%

15.9%

17.2%

19.7%

22.1%

23.1%

Cost of Sales

6,977

6,776

6,616

6,451

6,238

5,978

Gross Profit

4,172

3,966

3,750

3,615

3,447

3,292

Gross Profit Margin

37.4%

36.9%

36.2%

35.9%

35.6%

35.5%

Selling, General & Administrative Expenses

837

797

774

744

709

674

Depreciation & Amortization Expenses

1,333

1,291

1,258

1,226

1,187

1,125

Other Operating Expenses

202

191

186

182

170

173

Operating Profit

1,800

1,687

1,532

1,463

1,381

1,320

Operating Margin

16.1%

15.7%

14.8%

14.5%

14.3%

14.2%

Interest Expense

-289

-287

-285

-280

-268

-246

Non-Operating Income

-245

-366

-139

-173

-479

-423

Total Non-Operating Income

-534

-653

-424

-453

-747

-669

Income Before Provision for Income Taxes

1,008

1,039

1,112

1,011

640

656

Provision for Income Taxes

303

309

279

244

244

228

Consolidated Net Income

705

730

833

767

396

428

Net Income Attributable to Common Shareholders

705

730

833

767

396

428

Basic EPS

31.4

29.3

35

34.5

27.7

30.7

Diluted EPS

31.4

29.3

35

34.5

27.7

30.7

Basic Weighted Average Shares Outstanding

21.2

21.2

21.2

21.2

21.2

21.2

Total Shares Outstanding

21.2

21.2

21.2

21.2

21.2

21.2

Diluted Weighted Average Shares Outstanding

21.2

21.2

21.2

21.2

21.2

21.2

EBITDA

3,159

2,999

2,807

2,701

2,568

2,445

Effective Tax Rate

30.1%

29.7%

25.1%

24.1%

38.1%

34.8%