Income StatementJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Total Revenues

6,948.2

5,522.8

6,032.1

4,923.9

5,148

4,072.3

Total Revenues %Chg

15.2%

12.2%

17.2%

20.9%

15%

-0.9%

Cost of Sales

3,864.9

3,328.9

3,502

3,007.1

2,964.9

2,486.9

Gross Profit

3,083.3

2,193.9

2,530.1

1,916.8

2,183.1

1,585.4

Gross Profit Margin

44.4%

39.7%

41.9%

38.9%

42.4%

38.9%

Selling, General & Administrative Expenses

1,009.7

892.6

861.3

873.6

816.1

689.7

Depreciation & Amortization Expenses

484.2

423

419.3

361.4

335.1

299.5

Operating Profit

1,589.4

878.3

1,249.5

681.8

1,031.9

596.2

Operating Margin

22.9%

15.9%

20.7%

13.8%

20%

14.6%

Interest and Investment Income

480.1

281.2

192

220.3

147

108.6

Interest Expense

-317

-194.8

-186.5

-151

-145.7

-128.4

Non-Operating Income

-10.2

-23.3

-2.7

-326.1

-51.2

-100.1

Total Non-Operating Income

152.9

63.1

2.8

-256.8

-49.9

-119.9

Income Before Provision for Income Taxes

1,344.1

736.5

1,138.3

281.9

903.2

437

Provision for Income Taxes

269

164.2

240.2

38.3

180.8

45.2

Consolidated Net Income

1,075.1

572.3

898.1

243.6

722.4

391.8

Net Income Attributable to Minority Interests and Other

4.9

1.4

6.3

-4.9

1.4

0.5

Net Income Attributable to Common Shareholders

1,070.2

570.9

891.8

248.5

721

391.3

Basic EPS

4.6

0.7

4.1

1.1

3.4

1.8

Diluted EPS

4.5

0.7

4

1.1

3.3

1.8

Basic Weighted Average Shares Outstanding

256

293.5

218.1

216

213.8

211

Total Shares Outstanding

256.4

250

219.1

216.7

215.5

211.9

Diluted Weighted Average Shares Outstanding

260.9

299.6

222.4

220.6

218

215.5

EBITDA

2,073.6

1,301.3

1,668.8

1,043.2

1,367

895.7

Effective Tax Rate

20%

22.3%

21.1%

13.6%

20%

10.3%