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

Total Revenues

137,491

134,788

133,974

136,835

133,613

128,292

131,868

130,863

126,034

125,980

131,620

Total Revenues %Chg

2.4%

0.6%

-2.1%

2.4%

4.1%

-2.7%

0.8%

3.8%

0%

-4.3%

3.6%

Cost of Sales

55,801

54,097

54,887

59,133

56,301

51,201

54,726

55,508

53,063

52,701

52,557

Gross Profit

81,690

80,691

79,087

77,702

77,312

77,091

77,142

75,355

72,971

73,279

79,063

Gross Profit Margin

59.4%

59.9%

59%

56.8%

57.9%

60.1%

58.5%

57.6%

57.9%

58.2%

60.1%

Selling, General & Administrative Expenses

31,678

34,113

32,745

30,136

28,658

31,573

29,896

31,083

28,592

28,102

29,986

Depreciation & Amortization Expenses

18,336

17,892

17,624

17,099

16,206

16,720

16,682

17,403

16,954

15,928

16,017

Other Operating Expenses

—

—

5,841

—

—

—

186

4,591

—

—

—

Operating Profit

31,676

28,686

22,877

30,467

32,448

28,798

30,378

22,278

27,425

29,249

33,060

Operating Margin

23%

21.3%

17.1%

22.3%

24.3%

22.4%

23%

17%

21.8%

23.2%

25.1%

Interest and Investment Income

-9

-53

-53

44

145

-45

-15

-186

-77

-98

-86

Interest Expense

-6,579

-6,649

-5,524

-3,613

-3,485

-4,247

-4,730

-4,833

-4,733

-4,376

-4,920

Non-Operating Income

1,089

995

-313

1,373

312

-539

-2,900

2,364

-2,021

-3,789

186

Total Non-Operating Income

-5,499

-5,707

-5,890

-2,196

-3,028

-4,831

-7,645

-2,655

-6,831

-8,263

-4,820

Income Before Provision for Income Taxes

26,177

22,979

16,987

28,271

29,420

23,967

22,733

19,623

20,594

20,986

28,240

Provision for Income Taxes

5,903

5,030

4,892

6,523

6,802

5,619

2,945

3,584

-9,956

7,378

9,865

Consolidated Net Income

20,274

17,949

12,095

21,748

22,618

18,348

19,788

16,039

30,550

13,608

18,375

Net Income Attributable to Minority Interests and Other

437

443

481

492

553

547

523

511

449

481

496

Net Income Attributable to Common Shareholders

19,837

17,506

11,614

21,256

22,065

17,801

19,265

15,528

30,101

13,127

17,879

Basic EPS

4.7

4.2

2.8

5.1

5.3

4.3

4.7

3.8

7.4

3.2

4.4

Diluted EPS

4.7

4.1

2.8

5.1

5.3

4.3

4.7

3.8

7.4

3.2

4.4

Basic Weighted Average Shares Outstanding

4,224

4,218

4,211

4,202

4,148

4,140

4,138

4,128

4,084

4,080

4,085

Total Shares Outstanding

4,216.4

4,209.7

4,204

4,200

4,197.8

4,138.1

4,135.8

4,132

4,079.5

4,076.7

4,073.2

Diluted Weighted Average Shares Outstanding

4,228.5

4,223

4,215

4,204

4,150

4,142

4,140

4,132

4,089

4,086

4,093

EBITDA

50,012

46,578

40,501

47,566

48,654

45,518

47,060

39,681

44,379

45,177

49,077

Effective Tax Rate

22.6%

21.9%

28.8%

23.1%

23.1%

23.4%

13%

18.3%

-48.3%

35.2%

34.9%