Income StatementLTMMar '25Mar '24Mar '23Mar '22Mar '21Mar '20Mar '19Mar '18Mar '17Mar '16

Total Revenues

1,012,055

996,347

941,168

868,687

853,062

717,289

509,711

376,844

250,266

158,273

101,143

Total Revenues %Chg

5.2%

5.9%

8.3%

1.8%

18.9%

40.7%

35.3%

50.6%

58.1%

56.5%

32.7%

Cost of Sales

605,360

598,285

586,323

549,695

539,450

421,205

282,367

206,929

107,044

59,483

34,355

Gross Profit

406,695

398,062

354,845

318,992

313,612

296,084

227,344

169,915

143,222

98,790

66,788

Gross Profit Margin

40.2%

40%

37.7%

36.7%

36.8%

41.3%

44.6%

45.1%

57.2%

62.4%

66%

Selling, General & Administrative Expenses

234,488

188,260

159,247

145,679

151,721

136,743

78,870

64,669

43,540

28,553

20,512

Depreciation & Amortization Expenses

4,527

6,336

11,592

13,504

11,647

12,427

13,388

10,727

7,120

5,122

2,931

Research & Development Expenses

63,692

57,151

52,256

56,784

55,465

57,236

43,080

37,435

22,754

17,060

13,788

Other Operating Expenses

-502

5,410

10,525

2,714

25,141

—

576

—

494

—

455

Operating Profit

110,052

140,905

113,350

100,351

69,638

89,678

91,430

57,094

69,314

48,055

29,102

Operating Margin

10.9%

14.1%

12%

11.6%

8.2%

12.5%

17.9%

15.2%

27.7%

30.4%

28.8%

Interest and Investment Income

40,998

20,759

-9,964

-11,071

-15,702

72,794

72,956

44,106

50,485

8,559

52,254

Interest Expense

-9,976

-9,596

-7,947

-5,918

-4,909

-4,476

-5,180

-5,190

-5,566

-2,671

-1,946

Non-Operating Income

5,937

9,353

-1,578

-2,240

24,867

14,566

1,706

577

-16,632

1,059

328

Total Non-Operating Income

36,959

20,516

-19,489

-19,229

4,256

82,884

69,482

39,493

28,287

6,947

50,636

Income Before Provision for Income Taxes

147,011

161,421

93,861

81,122

73,894

172,562

160,912

96,587

97,601

55,002

79,738

Provision for Income Taxes

—

35,445

22,529

15,549

26,815

29,278

20,562

16,553

18,199

13,776

8,449

Consolidated Net Income

121,401

125,976

71,332

65,573

47,079

143,284

140,350

80,234

61,412

41,226

71,289

Net Income Attributable to Minority Interests and Other

-1,953

-4,133

-8,677

-7,210

-15,170

-7,294

-9,083

-7,652

-2,681

-2,449

-171

Net Income Attributable to Preferred Dividends

—

639

268

274

290

270

170

286

108

—

—

Net Income Attributable to Common Shareholders

125,433

129,470

79,741

72,509

61,959

150,308

149,263

87,600

63,985

43,675

71,460

Basic EPS

54

55.1

31.6

27.7

23

55.6

56.8

33.9

25

17.5

29.1

Diluted EPS

52.3

53.6

31.3

27.4

22.7

54.7

55.9

33.4

24.5

17

27.9

Basic Weighted Average Shares Outstanding

2,318.7

2,348.9

2,522.8

2,622.5

2,694.8

2,702.4

2,627.1

2,580

2,553.1

2,492.6

2,458

Total Shares Outstanding

2,319

2,374.8

2,433.6

2,565.8

2,669.7

2,712.4

2,686.5

2,587.1

2,571.9

2,529.4

2,473.9

Diluted Weighted Average Shares Outstanding

2,395.7

2,414.8

2,544.9

2,639.3

2,723.4

2,747.8

2,668.3

2,623.5

2,610.1

2,572.4

2,562

EBITDA

110,052

183,364

157,854

147,289

117,703

137,587

133,857

94,174

91,334

62,347

39,551

Effective Tax Rate

—

22%

24%

19.2%

36.3%

17%

12.8%

17.1%

18.6%

25%

10.6%