Income StatementLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18

Total Revenues

3,878.4

3,330.6

2,564.8

1,993.6

1,367.5

766.9

731.4

560.6

Total Revenues %Chg

23.2%

29.9%

28.7%

45.8%

78.3%

4.9%

30.5%

—

Cost of Sales

2,613.7

2,357.5

1,877

1,523.4

1,089.1

589.1

558

419.9

Gross Profit

1,264.7

973.1

687.8

470.2

278.4

177.8

173.4

140.7

Gross Profit Margin

32.6%

29.2%

26.8%

23.6%

20.4%

23.2%

23.7%

25.1%

Selling, General & Administrative Expenses

707.1

522.6

377.5

315.6

265.2

202

133.8

-93.3

Depreciation & Amortization Expenses

255.8

199.5

153.8

96.5

62.2

51.9

40.2

-40.4

Other Operating Expenses

-7.3

4

41.7

-36.6

0.2

-18.5

3.8

-20.1

Operating Profit

309.1

247

114.8

94.7

-49.2

-57.6

-4.4

-13.1

Operating Margin

8%

7.4%

4.5%

4.8%

-3.6%

-7.5%

-0.6%

-2.3%

Interest and Investment Income

62.7

33.7

31.9

10.8

—

—

—

—

Interest Expense

-156

-61.8

-32.1

-32.5

-28

-40.2

-51.5

-47

Non-Operating Income

48.2

-220.5

4.9

13.9

0.1

-16

1

0.6

Total Non-Operating Income

-45.1

-248.6

4.7

-7.8

-27.9

-56.2

-50.5

-46.4

Income Before Provision for Income Taxes

251.7

-1.6

119.5

86.9

-77.1

-113.8

-54.9

-59.5

Provision for Income Taxes

18.4

-296.1

-3.4

0.2

-3.1

-2.4

1.7

-4.1

Consolidated Net Income

233.3

294.5

122.9

86.7

-74

-111.4

-56.6

-55.4

Net Income Attributable to Minority Interests and Other

38.5

64.9

36.7

-11.6

25.8

93

—

—

Net Income Attributable to Common Shareholders

194.8

229.6

86.2

75.1

-48.2

-18.4

-56.6

-55.4

Basic EPS

2.4

3.4

1.5

1.3

-0.9

-0.4

-629.5

-545.9

Diluted EPS

2.1

3

1.4

1.1

-0.9

-0.4

-629.5

-545.9

Basic Weighted Average Shares Outstanding

67.7

66

58.7

56.7

47.6

43.4

0

—

Total Shares Outstanding

68.7

69.3

62.4

57

56.8

49.9

0

—

Diluted Weighted Average Shares Outstanding

84.5

89.9

59

78.9

47.6

43.4

0

—

EBITDA

691.3

543.6

329.4

243.8

55.2

26.6

58.2

57.7

Effective Tax Rate

7.3%

18,506.3%

-2.8%

0.2%

4%

2.1%

-3.1%

6.9%