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

Total Revenues

92,149

88,821

85,159

79,990

78,740

82,584

82,059

81,581

76,450

71,890

70,074

Total Revenues %Chg

5.1%

4.3%

6.5%

1.6%

-4.7%

0.6%

0.6%

6.7%

6.3%

2.6%

-5.7%

Cost of Sales

—

27,471

26,553

24,596

23,402

28,427

27,556

27,091

25,439

21,789

21,536

Gross Profit

92,149

61,350

58,606

55,394

55,338

54,157

54,503

54,490

51,011

50,101

48,538

Gross Profit Margin

100%

69.1%

68.8%

69.3%

70.3%

65.6%

66.4%

66.8%

66.7%

69.7%

69.3%

Selling, General & Administrative Expenses

—

22,869

21,512

20,246

20,118

22,084

22,178

22,540

21,520

20,067

21,203

Research & Development Expenses

—

17,232

15,085

14,135

14,277

12,159

11,355

10,775

10,594

9,143

9,046

Other Operating Expenses

186

445

802

1,058

1,109

428

1,156

1,377

717

520

733

Operating Profit

91,963

20,804

21,207

19,955

19,834

19,486

19,814

19,798

18,180

20,371

17,556

Operating Margin

99.8%

23.4%

24.9%

24.9%

25.2%

23.6%

24.1%

24.3%

23.8%

28.3%

25.1%

Interest and Investment Income

—

1,332

1,261

490

53

111

357

611

385

368

128

Interest Expense

—

-755

-772

-276

-183

-201

-318

-1,005

-934

-726

-552

Non-Operating Income

—

-4,694

-6,634

-810

-526

-2,899

-2,525

-1,405

42

-210

2,064

Total Non-Operating Income

—

-4,117

-6,145

-596

-656

-2,989

-2,486

-1,799

-507

-568

1,640

Income Before Provision for Income Taxes

91,963

16,687

15,062

19,359

19,178

16,497

17,328

17,999

17,673

19,803

19,196

Provision for Income Taxes

—

2,621

1,736

2,989

1,377

1,783

2,209

2,702

16,373

3,263

3,787

Consolidated Net Income

91,963

14,066

13,326

16,370

17,801

14,714

15,119

15,297

1,300

16,540

15,409

Net Income Attributable to Minority Interests and Other

—

—

—

—

—

—

—

—

—

—

—

Net Income Attributable to Discontinued Operations

—

—

21,827

1,571

3,077

—

—

—

—

—

—

Net Income Attributable to Common Shareholders

91,963

14,066

35,153

17,941

20,878

14,714

15,119

15,297

1,300

16,540

15,409

Basic EPS

10.4

5.8

13.9

6.8

7.9

5.6

5.7

5.7

0.5

6

5.6

Diluted EPS

10.4

5.8

13.7

6.7

7.8

5.5

5.6

5.6

0.5

5.9

5.5

Basic Weighted Average Shares Outstanding

2,412.2

2,407.3

2,533.5

2,625.2

2,632.1

2,632.8

2,645.1

2,681.5

2,692

2,737.3

2,771.8

Total Shares Outstanding

2,409.3

2,406.9

2,407.2

2,613.6

2,629

2,632.5

2,632.5

2,662.3

2,682.5

2,706.5

2,755.2

Diluted Weighted Average Shares Outstanding

2,424.7

2,429.4

2,560.4

2,663.9

2,674

2,670.7

2,684.3

2,728.7

2,745.3

2,788.9

2,812.9

EBITDA

99,351

28,143

28,693

26,925

27,224

26,717

26,823

26,727

23,822

24,125

21,302

Effective Tax Rate

—

15.7%

11.5%

15.4%

7.2%

10.8%

12.7%

15%

92.6%

16.5%

19.7%