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

Total Revenues

4,583

4,508.7

4,463.6

4,362.1

4,253.4

4,227.8

Total Revenues %Chg

7.7%

6.6%

6.8%

4.5%

3.2%

2.5%

Cost of Sales

3,600.8

3,557

3,527

3,463.9

3,398.1

3,402.7

Gross Profit

982.2

951.7

936.6

898.2

855.3

825.1

Gross Profit Margin

21.4%

21.1%

21%

20.6%

20.1%

19.5%

Selling, General & Administrative Expenses

351.4

339.2

345.3

342.3

345.6

333

Other Operating Expenses

3.6

4.5

3.9

4.1

4.3

3.3

Operating Profit

627.2

608

587.4

551.8

505.4

488.8

Operating Margin

13.7%

13.5%

13.2%

12.6%

11.9%

11.6%

Interest Expense

-99.7

-101.6

-104.6

-108.2

-110.8

-106.6

Non-Operating Income

46.9

38.3

39.5

42.5

-75.4

-78.9

Total Non-Operating Income

-52.8

-63.3

-65.1

-65.7

-186.2

-185.5

Income Before Provision for Income Taxes

574.4

544.7

522.3

486.1

319.2

303.3

Provision for Income Taxes

114.2

111.5

107.5

103.4

-70.6

-94

Consolidated Net Income

460.2

433.2

414.8

382.7

389.8

397.3

Net Income Attributable to Minority Interests and Other

15.4

15.7

16.1

14.9

13.4

13.4

Net Income Attributable to Common Shareholders

444.8

417.5

398.7

367.8

376.4

383.9

Basic EPS

3.2

3

3

2.8

3

3

Diluted EPS

3.1

2.9

2.8

2.6

2.6

2.7

Basic Weighted Average Shares Outstanding

140.1

138.1

134.2

130.4

126.6

126.5

Total Shares Outstanding

135.9

137.8

141.1

141.4

142.6

124.5

Diluted Weighted Average Shares Outstanding

143.4

144.9

145.7

146.6

147.5

148.4

EBITDA

791.3

768

743.7

703.3

657.3

637.8

Effective Tax Rate

19.9%

20.5%

20.6%

21.3%

-22.1%

-31%