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

Total Revenues

1,258.2

1,461.6

939.4

1,013.1

1,208.8

1,413.9

Total Revenues %Chg

4.1%

3.4%

3.8%

5%

5.6%

4.4%

Cost of Sales

821

930.2

629.6

675.5

797.8

903.6

Gross Profit

437.2

531.4

309.8

337.6

411

510.3

Gross Profit Margin

34.7%

36.4%

33%

33.3%

34%

36.1%

Selling, General & Administrative Expenses

357.4

349.1

343.2

364.5

349.1

343.8

Operating Profit

85.2

187.4

-29.5

-24.9

69.9

169.6

Operating Margin

6.8%

12.8%

-3.1%

-2.5%

5.8%

12%

Non-Operating Income

-9.1

-10.3

-7.4

-6.7

-9.5

-9

Total Non-Operating Income

-9.1

-10.3

-7.4

-6.7

-9.5

-9

Income Before Provision for Income Taxes

76.1

177.1

-36.9

-31.6

60.4

160.6

Provision for Income Taxes

15.5

45

-9.4

-10.1

15.8

40

Consolidated Net Income

60.6

132.1

-27.5

-21.5

44.6

120.6

Net Income Attributable to Minority Interests and Other

1.5

3.1

-0.2

0.2

0.2

0.4

Net Income Attributable to Preferred Dividends

—

—

—

—

—

—

Net Income Attributable to Common Shareholders

59.1

129

-27.3

-21.7

44.4

120.2

Basic EPS

1.3

2.9

-0.6

-0.5

1

2.7

Diluted EPS

1.3

2.9

-0.6

-0.5

1

2.6

Basic Weighted Average Shares Outstanding

44.8

44.8

45.1

45.2

45.2

45.3

Total Shares Outstanding

44.7

44.5

44.9

44.9

45.1

45.1

Diluted Weighted Average Shares Outstanding

45

45.1

45.1

45.2

45.6

45.6

EBITDA

120.6

222.7

5.9

10.7

105.8

204.2

Effective Tax Rate

20.4%

25.4%

25.5%

32%

26.2%

24.9%