Income StatementSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Oct '23Jul '23Apr '23Jan '23Oct '22Jul '22

Total Revenues

4,672.3

4,622.9

4,575.2

4,540.6

4,492.5

4,428.8

Total Revenues %Chg

4%

4.4%

4.7%

5.6%

6.3%

5.9%

Cost of Sales

3,056.3

3,033.1

3,006.5

2,980.5

2,943.4

2,902.6

Gross Profit

1,616

1,589.8

1,568.7

1,560.1

1,549.1

1,526.2

Gross Profit Margin

34.6%

34.4%

34.3%

34.4%

34.5%

34.5%

Selling, General & Administrative Expenses

1,414.2

1,405.9

1,400.6

1,385.1

1,353.4

1,316.1

Operating Profit

218.2

202.9

185.1

192.3

215.3

226.6

Operating Margin

4.7%

4.4%

4%

4.2%

4.8%

5.1%

Non-Operating Income

-33.5

-33.9

-32.6

-31.9

-31.7

-28.6

Total Non-Operating Income

-33.5

-33.9

-32.6

-31.9

-31.7

-28.6

Income Before Provision for Income Taxes

184.7

169

152.5

160.4

183.6

198

Provision for Income Taxes

41

41.3

36.3

36

41.1

42.8

Consolidated Net Income

143.7

127.7

116.2

124.4

142.5

155.2

Net Income Attributable to Minority Interests and Other

1.6

1.4

0.6

0.8

0.6

0.4

Net Income Attributable to Preferred Dividends

—

—

—

—

—

—

Net Income Attributable to Common Shareholders

139.1

124.4

115.6

123.6

141.9

154.8

Basic EPS

3.1

2.8

2.6

2.7

3.1

3.4

Diluted EPS

3.1

2.7

2.5

2.7

3.1

3.4

Basic Weighted Average Shares Outstanding

45

45.1

45.2

45.2

45.2

45.2

Total Shares Outstanding

44.7

44.5

44.9

44.9

45.1

45.1

Diluted Weighted Average Shares Outstanding

45.1

45.2

45.4

45.6

45.4

45.5

EBITDA

359.9

345.1

326.6

331.3

353.3

360

Effective Tax Rate

22.2%

24.4%

23.8%

22.4%

22.4%

21.6%