Income StatementLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15

Total Revenues

27,191.2

23,672.8

20,882.2

17,073.9

12,980.2

11,202.7

12,112.2

11,171.4

9,466.5

7,651.3

7,572.4

Total Revenues %Chg

18.7%

13.4%

22.3%

31.5%

15.9%

-7.5%

8.4%

18%

23.7%

1%

-2.3%

Cost of Sales

23,069.8

20,162

17,945.1

14,544.7

11,027

9,541.8

10,511.9

9,691.5

8,224.6

6,637.5

6,648.8

Gross Profit

4,121.4

3,510.8

2,937.1

2,529.2

1,953.3

1,660.8

1,600.3

1,480

1,241.9

1,013.8

923.7

Gross Profit Margin

15.2%

14.8%

14.1%

14.8%

15%

14.8%

13.2%

13.2%

13.1%

13.3%

12.2%

Selling, General & Administrative Expenses

-2,101.5

-1,824.8

-1,555.1

-1,336.7

-1,156

-975.1

-956

-857.6

777.9

653.3

592.9

Depreciation & Amortization Expenses

-471.7

-383

-289

-354

-165.4

-76.7

-62.1

-44

32.2

31.7

34.8

Other Operating Expenses

-56.7

-50.5

-41.6

-38

-38.3

-3

13.9

49.4

-58.1

-8

-58.5

Operating Profit

1,579.3

1,346.5

1,128

872.1

663.5

611.4

554.9

540.3

378.8

320.8

237.5

Operating Margin

5.8%

5.7%

5.4%

5.1%

5.1%

5.5%

4.6%

4.8%

4%

4.2%

3.1%

Interest and Investment Income

24.9

32.4

10.8

2.6

3.2

2.4

0.9

1.6

0.8

2.4

1.5

Interest Expense

-242

-202.7

-186.9

-124.4

-68.9

-45

-66.9

-36.9

-20.9

-14.9

-8

Non-Operating Income

49.6

42.9

24.6

-42

31.8

3.3

96.8

-58.5

0.2

-0.7

-2.3

Total Non-Operating Income

-167.5

-127.4

-151.5

-163.8

-33.9

-39.3

30.8

-93.9

-19.9

-13.1

-8.8

Income Before Provision for Income Taxes

1,386.2

1,212

970

703.9

622.9

571.3

572.3

457.7

353.8

307.7

228.7

Provision for Income Taxes

350.6

284.7

219.3

192.2

130.9

119.4

165.5

161.7

35.5

107.2

97.5

Consolidated Net Income

1,035.6

927.3

750.7

511.6

492

452

406.8

296

318.2

200.4

131.2

Net Income Attributable to Minority Interests and Other

17.6

22.5

6

20.5

6

6.4

4.8

2.7

3.2

1.7

10.9

Net Income Attributable to Discontinued Operations

—

—

—

—

—

—

—

—

—

-0.3

190.6

Net Income Attributable to Common Shareholders

1,018

904.8

744.7

491.2

486

445.6

402

293.3

315

198.4

310.9

Basic EPS

6.9

6.2

5.1

3.4

3.5

3.2

2.8

1.9

2

1.3

1.6

Diluted EPS

6.8

6

5

3.3

3.3

3.1

2.7

1.9

2

1.3

1.6

Basic Weighted Average Shares Outstanding

148.4

146.9

145.2

143.5

140.8

141.4

145.7

153

156.1

157.3

195.1

Total Shares Outstanding

149.1

147.7

145.5

142.9

142.6

138.3

142.4

141.6

153.8

151.2

159.8

Diluted Weighted Average Shares Outstanding

151

150.1

148.8

148

145.4

145.2

147.5

154.2

157.2

157.3

195.1

EBITDA

2,448.6

2,088.8

1,741.8

1,516.7

1,084.4

913.3

835.1

786.8

594.9

522.7

435.2

Effective Tax Rate

25.3%

23.5%

22.6%

27.3%

21%

20.9%

28.9%

35.3%

10%

34.9%

42.6%