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

Total Revenues

3,365.6

3,220.8

3,727.4

2,716

2,806.8

2,775.4

Total Revenues %Chg

19.9%

16%

14.5%

11.7%

12.6%

13.7%

Cost of Sales

1,971.9

1,889.2

1,975.7

1,626.4

1,662.2

1,698.9

Gross Profit

1,393.7

1,331.6

1,751.7

1,089.6

1,144.6

1,076.5

Gross Profit Margin

41.4%

41.3%

47%

40.1%

40.8%

38.8%

Selling, General & Administrative Expenses

580.8

519.3

490.4

438.9

453.7

425.6

Depreciation & Amortization Expenses

276.3

230.8

253.4

213

210

211.6

Operating Profit

536.6

581.5

1,007.9

437.7

480.9

439.3

Operating Margin

15.9%

18.1%

27%

16.1%

17.1%

15.8%

Interest and Investment Income

167.1

232.5

247.6

145.9

135.3

98.6

Interest Expense

-160.8

-158.6

-158.4

-101.9

-92.9

-94.3

Non-Operating Income

-28.9

5.6

-15.8

-38.6

15.3

-18.8

Total Non-Operating Income

-22.6

79.5

73.4

5.4

57.7

-14.5

Income Before Provision for Income Taxes

346.9

471.4

872.7

333.2

403.3

365.6

Provision for Income Taxes

73.3

105.2

163.8

75

89.2

80.2

Consolidated Net Income

273.6

366.2

708.9

258.2

314.1

285.4

Net Income Attributable to Minority Interests and Other

0.9

0.4

4.5

-0.1

1.5

2

Net Income Attributable to Common Shareholders

272.7

365.8

704.4

258.3

312.6

283.4

Basic EPS

1.1

1.4

2.8

1.1

1.4

1.3

Diluted EPS

1

1.4

2.7

1.1

1.4

1.3

Basic Weighted Average Shares Outstanding

256.6

256.2

254.8

226.4

219.3

218.8

Total Shares Outstanding

256.8

256.4

256.1

250

219.4

219.1

Diluted Weighted Average Shares Outstanding

260.4

260.4

259.4

231.1

223.9

222.9

EBITDA

812.9

812.3

1,261.3

650.7

690.9

650.9

Effective Tax Rate

21.1%

22.3%

18.8%

22.5%

22.1%

21.9%