Income StatementSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22Sep '22Jun '22

Total Revenues

5,294.7

5,276.4

5,261.7

5,311

5,326.5

5,368.1

Total Revenues %Chg

-0.6%

-1.7%

-3.6%

-4.2%

-5.5%

-7.1%

Cost of Sales

3,727.7

3,722.2

3,712.5

3,735.6

3,747.6

3,776.8

Gross Profit

1,567

1,554.2

1,549.2

1,575.3

1,578.9

1,591.2

Gross Profit Margin

29.6%

29.5%

29.4%

29.7%

29.6%

29.6%

Selling, General & Administrative Expenses

978.1

967

963.1

958.1

943

937.2

Other Operating Expenses

—

—

—

—

—

—

Operating Profit

588.8

587.2

586

617.2

635.9

654

Operating Margin

11.1%

11.1%

11.1%

11.6%

11.9%

12.2%

Interest and Investment Income

0.1

0.1

0.2

0.2

0.1

0.1

Interest Expense

-45.8

-46.2

-48

-50.3

-51.9

-53.2

Total Non-Operating Income

-45.7

-46

-47.8

-50

-51.8

-53

Income Before Provision for Income Taxes

543.1

541.2

538.2

567.2

584.1

601

Provision for Income Taxes

131

130.4

129.2

132.8

135.6

140.4

Consolidated Net Income

412.1

410.8

409

434.3

448.5

460.6

Net Income Attributable to Minority Interests and Other

—

—

—

—

—

—

Net Income Attributable to Common Shareholders

412.1

410.8

409

434.3

448.5

460.6

Basic EPS

11

10.9

10.7

11.4

11.7

11.9

Diluted EPS

11

10.8

10.7

11.3

11.6

11.9

Basic Weighted Average Shares Outstanding

37.4

37.6

37.8

38

38.2

38.4

Total Shares Outstanding

37.3

37.3

37.7

37.7

38.1

38.3

Diluted Weighted Average Shares Outstanding

37.5

37.8

38

38.2

38.4

38.6

EBITDA

638

635

632.7

662.7

679.6

696.4

Effective Tax Rate

24.1%

24.1%

24%

23.4%

23.2%

23.4%