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

Total Revenues

1,176.9

966.2

848.3

887

909.2

827

Total Revenues %Chg

29.4%

16.8%

19.9%

25.7%

34.6%

29.8%

Cost of Sales

747.9

673.7

591.3

600.8

641.9

595.2

Gross Profit

429

292.5

257

286.2

267.3

231.8

Gross Profit Margin

36.5%

30.3%

30.3%

32.3%

29.4%

28%

Selling, General & Administrative Expenses

231.4

152.7

179.3

143.7

133.8

125.6

Depreciation & Amortization Expenses

85.8

57.6

56

56.4

51.6

46.7

Other Operating Expenses

-2.8

-0.9

-3.7

0.1

1.5

0.3

Operating Profit

114.6

83.1

25.4

86

80.4

59.2

Operating Margin

9.7%

8.6%

3%

9.7%

8.8%

7.2%

Interest and Investment Income

17.5

19.2

12.4

13.6

9.7

5

Interest Expense

-60.8

-39.4

-28.5

-27.3

-18.3

-8.1

Non-Operating Income

-10.8

-7.2

2.1

51.8

-280.1

-3.4

Total Non-Operating Income

-54.1

-27.4

-14

38.1

-288.7

-6.5

Income Before Provision for Income Taxes

60.5

55.7

11.4

124.1

-208.3

52.7

Provision for Income Taxes

27.1

14.6

-8.1

-15.2

-280.5

-1.8

Consolidated Net Income

33.4

41.1

19.5

139.3

72.2

54.5

Net Income Attributable to Minority Interests and Other

5.3

7.1

2.8

23.3

18.4

15.3

Net Income Attributable to Preferred Dividends

15.1

9.5

—

—

—

—

Net Income Attributable to Common Shareholders

13

24.5

16.7

116

53.8

39.2

Basic EPS

0.2

0.4

0.2

1.7

0.8

0.6

Diluted EPS

0.2

0.3

0.2

1.4

0.7

0.6

Basic Weighted Average Shares Outstanding

68.4

66.5

67.7

68.3

66.4

64.4

Total Shares Outstanding

68.7

67.7

68.8

69.3

68.6

63.6

Diluted Weighted Average Shares Outstanding

68.4

87.9

90.7

91.2

66.4

65.6

EBITDA

239.7

171.5

110.6

169.5

157.7

128.9

Effective Tax Rate

44.8%

26.2%

-71.1%

-12.2%

134.7%

-3.4%