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

Total Revenues

3,878.4

3,610.7

3,471.5

3,330.6

3,149

2,915.2

Total Revenues %Chg

23.2%

23.9%

27.4%

29.9%

31.4%

28.5%

Cost of Sales

2,613.7

2,507.7

2,429.2

2,357.5

2,266.9

2,120.1

Gross Profit

1,264.7

1,103

1,042.3

973.1

882.1

795.1

Gross Profit Margin

32.6%

30.5%

30%

29.2%

28%

27.3%

Selling, General & Administrative Expenses

707.1

609.5

582.4

522.6

483.9

436.8

Depreciation & Amortization Expenses

255.8

221.6

210.7

199.5

185.7

174.1

Other Operating Expenses

-7.3

-3

-1.8

4

5.5

12.9

Operating Profit

309.1

274.9

251

247

188.4

152.7

Operating Margin

8%

7.6%

7.2%

7.4%

6%

5.2%

Interest and Investment Income

62.7

54.9

40.7

33.7

26

25.9

Interest Expense

-156

-113.5

-82.2

-61.8

-42.5

-32.2

Non-Operating Income

48.2

-230.3

-229.6

-220.5

-275.8

5.4

Total Non-Operating Income

-45.1

-288.9

-271.1

-248.6

-292.3

-0.9

Income Before Provision for Income Taxes

251.7

-17.1

-20.1

-1.6

-103.9

151.8

Provision for Income Taxes

18.4

-289.2

-305.6

-296.1

-278.3

3.1

Consolidated Net Income

233.3

272.1

285.5

294.5

174.4

148.7

Net Income Attributable to Minority Interests and Other

38.5

51.6

59.8

64.9

47.1

42.6

Net Income Attributable to Common Shareholders

194.8

220.5

225.7

229.6

127.3

106.1

Basic EPS

2.4

3

3.3

3.4

1.9

1.7

Diluted EPS

2.1

2.7

3

3

1.8

1.7

Basic Weighted Average Shares Outstanding

67.7

67.2

66.7

66

63.9

61.4

Total Shares Outstanding

68.7

67.7

68.8

69.3

68.6

63.6

Diluted Weighted Average Shares Outstanding

84.5

84

78.5

89.9

64.3

62.2

EBITDA

691.3

609.3

566.7

543.6

463.4

405.5

Effective Tax Rate

7.3%

1,691.2%

1,520.4%

18,506.3%

267.9%

2%