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

Total Revenues

1,550

1,249

1,385

1,160

1,155

1,154

Total Revenues %Chg

34.2%

8.2%

12%

15.3%

10.1%

11.4%

Cost of Sales

793

640

683

583

607

585

Gross Profit

757

609

702

577

548

569

Gross Profit Margin

48.8%

48.8%

50.7%

49.7%

47.4%

49.3%

Depreciation & Amortization Expenses

107

61

64

58

56

55

Other Operating Expenses

276

211

186

211

165

173

Operating Profit

374

337

452

308

327

341

Operating Margin

24.1%

27%

32.6%

26.6%

28.3%

29.5%

Interest and Investment Income

56

36

19

22

31

24

Interest Expense

-100

-51

-46

-46

-50

-49

Non-Operating Income

-19

-11

2

-9

9

30

Total Non-Operating Income

-63

-26

-25

-33

-10

5

Income Before Provision for Income Taxes

311

311

427

275

317

346

Provision for Income Taxes

82

77

93

64

78

87

Consolidated Net Income

229

234

334

211

239

259

Net Income Attributable to Minority Interests and Other

2

3

3

1

5

2

Net Income Attributable to Common Shareholders

227

231

331

210

234

257

Basic EPS

0.7

0.8

1.2

0.7

0.8

0.9

Diluted EPS

0.7

0.8

1.2

0.7

0.8

0.9

Basic Weighted Average Shares Outstanding

331

292

283

283

282

282

Total Shares Outstanding

337

330

287

286

286

285

Diluted Weighted Average Shares Outstanding

332

293

285

284

284

283

EBITDA

481

399

516

366

384

394

Effective Tax Rate

26.4%

24.8%

21.8%

23.3%

24.6%

25.1%