Income StatementLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15

Total Revenues

3,375.7

3,121.2

2,845.4

2,557

2,500.8

2,391.3

2,488

2,411.8

2,271

2,108.9

2,205.7

Total Revenues %Chg

9.5%

9.7%

11.3%

2.2%

4.6%

-3.9%

3.2%

6.2%

7.7%

-4.4%

-1.7%

Cost of Sales

2,112.2

1,967.6

1,778.2

1,602.4

1,573

1,550.1

1,589.2

1,540.6

1,470.2

1,374.2

1,422.4

Gross Profit

1,263.5

1,153.5

1,067.2

954.6

927.8

841.2

898.7

871.3

800.8

734.7

783.3

Gross Profit Margin

37.4%

37%

37.5%

37.3%

37.1%

35.2%

36.1%

36.1%

35.3%

34.8%

35.5%

Selling, General & Administrative Expenses

550.4

518.9

496.8

445.7

443.1

412.8

422.3

433.1

414.3

378.7

411.8

Research & Development Expenses

95.5

91.6

85.8

80.8

88.5

74.8

72.5

64.5

61.4

59.4

60.8

Other Operating Expenses

11

14.4

—

4.7

19.1

64.7

—

—

—

—

—

Operating Profit

606.6

528.6

484.6

423.4

377.1

288.8

404

373.6

325.1

296.5

310.6

Operating Margin

18%

16.9%

17%

16.6%

15.1%

12.1%

16.2%

15.5%

14.3%

14.1%

14.1%

Interest Expense

-42.8

-44.9

-51.4

-47

-40.2

-35.5

-31.3

-34

-41.5

-41.2

-36

Non-Operating Income

32.4

38.3

29.9

12.7

12.1

9.7

23.9

16.6

16

12.7

0.6

Total Non-Operating Income

-10.4

-6.5

-21.5

-34.2

-28.2

-25.8

-7.5

-17.4

-25.5

-28.6

-35.4

Income Before Provision for Income Taxes

596.2

522.1

463.1

389.2

349

263.1

396.5

356.2

299.6

268

275.2

Provision for Income Taxes

131.1

117.1

108.6

94.8

86.1

61.7

88.9

80.5

84.7

78.6

82.9

Consolidated Net Income

465.1

405

354.5

294.3

262.8

201.4

307.6

275.7

214.9

189.4

192.2

Net Income Attributable to Discontinued Operations

—

—

—

—

—

—

—

—

—

-2.1

-46.8

Net Income Attributable to Common Shareholders

465.1

405

354.5

294.3

262.8

201.4

307.6

275.7

214.9

187.3

145.5

Basic EPS

12.4

10.6

9.3

7.7

6.5

4.8

7.2

6.3

4.9

4.3

4.1

Diluted EPS

12.3

10.6

9.2

7.6

6.5

4.8

7.2

6.2

4.8

4.2

4

Basic Weighted Average Shares Outstanding

37.7

38.2

38.3

38.4

40.4

41.7

42.7

43.9

44.2

44.4

46.6

Total Shares Outstanding

37.1

37.7

38.2

38.3

38.5

40.9

42.7

42.8

44.1

44.2

44.6

Diluted Weighted Average Shares Outstanding

37.9

38.4

38.5

38.6

40.6

42

43

44.3

44.8

45

47.6

EBITDA

726.7

636.3

600.8

535.5

491.5

404.8

506.4

476.6

425.1

392.5

411.4

Effective Tax Rate

22%

22.4%

23.4%

24.4%

24.7%

23.4%

22.4%

22.6%

28.3%

29.3%

30.1%