Income StatementJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Total Revenues

1,814.5

1,796.2

1,534.4

1,380.8

1,184

1,085

Total Revenues %Chg

18.3%

30.1%

29.6%

27.3%

30.3%

39.6%

Cost of Sales

1,265

1,242.7

1,114.8

1,005.3

871.7

805.2

Gross Profit

549.5

553.5

419.6

375.5

312.3

279.8

Gross Profit Margin

30.3%

30.8%

27.3%

27.2%

26.4%

25.8%

Selling, General & Administrative Expenses

332

277.5

245.1

191.7

185.8

170.1

Depreciation & Amortization Expenses

113.6

108

91.5

82.6

71.2

62.5

Other Operating Expenses

-4.6

1.6

2.4

29.1

12.6

-36.3

Operating Profit

108.5

166.4

80.6

72.1

42.7

83.5

Operating Margin

6%

9.3%

5.3%

5.2%

3.6%

7.7%

Interest and Investment Income

31.6

23.3

10.4

15.5

16.4

9.4

Interest Expense

-67.9

-45.6

-16.2

-16

-16.1

-16.2

Non-Operating Income

-5.1

-228.3

7.8

-2.4

7.3

13.6

Total Non-Operating Income

-41.4

-250.6

2

-2.9

7.6

6.8

Income Before Provision for Income Taxes

67.1

-84.2

82.6

69.2

50.3

90.3

Provision for Income Taxes

6.5

-295.7

-0.4

3.5

-6.9

5.4

Consolidated Net Income

60.6

211.5

83

65.7

57.2

84.9

Net Income Attributable to Minority Interests and Other

9.9

41.7

23.2

19.4

17.3

-10.6

Net Income Attributable to Preferred Dividends

9.5

—

—

—

—

—

Net Income Attributable to Common Shareholders

41.2

-59.8

59.8

46.3

39.9

72.3

Basic EPS

0.6

2.5

0.9

0.8

0.7

1.3

Diluted EPS

0.5

2.1

0.9

0.8

0.7

1

Basic Weighted Average Shares Outstanding

67.1

67.6

64.4

61.3

56.1

56.3

Total Shares Outstanding

67.7

69.3

63.6

62.4

58.2

57

Diluted Weighted Average Shares Outstanding

89.5

113.9

65.8

60.7

57.4

100.8

EBITDA

282.1

327.2

216.4

189.1

140.3

173.6

Effective Tax Rate

9.7%

351.2%

-0.5%

5.1%

-13.7%

6%