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

Total Revenues

3,132.9

3,022.7

2,916.2

2,931.5

3,280.5

2,985.5

Total Revenues %Chg

-4.5%

1.2%

-0.5%

-2.2%

2.8%

-1.6%

Cost of Sales

2,145.5

2,040.1

2,053.9

2,016.5

2,102.4

2,005.6

Gross Profit

987.4

982.6

862.3

915

1,178.1

979.9

Gross Profit Margin

31.5%

32.5%

29.6%

31.2%

35.9%

32.8%

Selling, General & Administrative Expenses

219.1

222.6

222

242.4

228

235.4

Research & Development Expenses

27.3

24.1

22.9

22

22.1

27

Other Operating Expenses

758.2

-54.7

2,945.4

7

-1,591.4

-20.1

Operating Profit

-77.2

790.6

-2,328

643.6

2,458.2

737.6

Operating Margin

-2.5%

26.2%

-79.8%

22%

74.9%

24.7%

Interest and Investment Income

184

167.6

145.5

150.6

177.1

168.9

Interest Expense

-67.8

-61.4

-42.2

-42.6

-49.7

-55.7

Non-Operating Income

-11.7

-6

-18.6

38.9

-48.5

-1.3

Total Non-Operating Income

104.5

100.2

84.7

146.9

78.9

111.9

Income Before Provision for Income Taxes

121.3

890.8

-2,243.3

790.5

2,503.3

849.5

Provision for Income Taxes

111.2

159.6

-505.8

140.7

538.4

140.6

Consolidated Net Income

10.1

731.2

-1,737.5

649.8

1,964.9

708.9

Net Income Attributable to Minority Interests and Other

5.2

9.4

-6.9

32.4

1.1

12.3

Net Income Attributable to Discontinued Operations

—

-8

—

—

-13.9

—

Net Income Attributable to Common Shareholders

4.9

713.8

-1,730.6

617.4

1,963.8

696.6

Basic EPS

0

3.2

-7.8

2.8

8.8

3.1

Diluted EPS

0

3.2

-7.8

2.8

8.8

3.1

Basic Weighted Average Shares Outstanding

222.8

222.8

222.8

222.7

222.6

222.5

Total Shares Outstanding

222.6

222.6

222.5

222.5

222.4

222.3

Diluted Weighted Average Shares Outstanding

222.9

222.9

222.8

222.9

222.8

222.8

EBITDA

335.6

1,191.6

-1,944.4

1,010.4

2,839

1,097.9

Effective Tax Rate

91.7%

17.9%

22.5%

17.8%

21.5%

16.6%