Income StatementLTMFeb '25Feb '24Jan '23Jan '22Jan '21Feb '20Feb '19Feb '18Jan '17Jan '16

Total Revenues

8,959.8

17,578.5

16,781.1

15,411.5

26,321.2

25,509.3

23,610.8

22,823.3

22,245.5

20,719.2

15,498.4

Total Revenues %Chg

-57.8%

4.8%

8.9%

-41.4%

3.2%

8%

3.5%

2.6%

7.4%

33.7%

80.2%

Cost of Sales

4,652.4

11,284.1

10,761.4

9,630.2

18,583.9

17,721

16,570.1

15,875.8

15,223.6

14,324.5

10,841.7

Gross Profit

4,307.4

6,294.4

6,019.7

5,781.3

7,737.3

7,788.3

7,040.7

6,947.5

7,021.9

6,394.7

4,656.7

Gross Profit Margin

48.1%

35.8%

35.9%

37.5%

29.4%

30.5%

29.8%

30.4%

31.6%

30.9%

30%

Selling, General & Administrative Expenses

2,875.9

4,832.4

4,245.2

3,682

11,851.8

5,900.4

11,557

15,774

10,045.6

9,379.8

7,214

Operating Profit

1,463.3

1,462

1,774.5

2,099.3

1,811.4

1,887.9

1,262.2

-939.5

1,999.1

1,704.8

1,049.7

Operating Margin

16.3%

8.3%

10.6%

13.6%

6.9%

7.4%

5.3%

-4.1%

9%

8.2%

6.8%

Interest and Investment Income

—

—

—

—

—

—

—

—

—

—

—

Interest Expense

-94.1

-107.5

-112.5

-127.2

-178.9

-147.3

-162.1

-370

-301.8

-375.5

-599.4

Non-Operating Income

91.3

29.1

-0.1

-0.4

-0.3

-0.8

-1.4

0.5

6.7

0.1

-2.1

Total Non-Operating Income

-2.8

-78.4

-112.6

-127.6

-179.2

-148.1

-163.5

-369.5

-295.1

-375.4

-601.5

Income Before Provision for Income Taxes

2,336.6

1,383.6

1,661.9

1,971.7

1,632.2

1,739.8

1,098.7

-1,309

1,704

1,329.4

448.2

Provision for Income Taxes

370.2

341.1

396.1

471.6

304.3

397.9

271.7

281.8

-10.3

433.2

165.8

Consolidated Net Income

1,756.1

1,042.5

1,265.8

1,500.1

1,327.9

1,341.9

827

-1,590.8

1,714.3

896.2

282.4

Net Income Attributable to Discontinued Operations

-4,009.8

-4,072.6

-2,264.2

115.3

—

—

—

—

—

—

—

Net Income Attributable to Common Shareholders

-2,919.5

-3,030.1

-998.4

1,615.4

1,327.9

1,341.9

827

-1,590.8

1,714.3

896.2

282.4

Basic EPS

-13.5

4.8

5.8

6.7

5.8

5.7

3.5

-6.7

7.2

3.8

1.3

Diluted EPS

-13.5

4.8

5.8

6.7

5.8

5.7

3.5

-6.7

7.2

3.8

1.3

Basic Weighted Average Shares Outstanding

209.8

215.7

219.5

223.2

227.9

236.4

237.2

237.9

236.8

235.7

222.5

Total Shares Outstanding

200.7

215.1

217.9

221.2

225.1

233.4

236.7

238.1

237.3

236.1

235

Diluted Weighted Average Shares Outstanding

210.2

215.9

219.9

224.1

229

237.3

238.3

237.9

237.7

236.8

223.5

EBITDA

1,731.1

1,988.9

2,175

2,464.6

2,527.4

2,574.5

1,907.6

-318.4

2,610.3

2,342.3

1,537.3

Effective Tax Rate

15.8%

24.7%

23.8%

23.9%

18.6%

22.9%

24.7%

-21.5%

-0.6%

32.6%

37%