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

Total Revenues

1,451.1

1,784.5

1,071.5

987.5

1,432.9

1,769.8

Total Revenues %Chg

1.3%

0.8%

-4.4%

-1.6%

-2.8%

-4.7%

Cost of Sales

1,021.9

1,249.4

759.2

697.2

1,016.5

1,239.6

Gross Profit

429.2

535.2

312.4

290.2

416.4

530.1

Gross Profit Margin

29.6%

30%

29.2%

29.4%

29.1%

30%

Selling, General & Administrative Expenses

251.2

262.5

234.8

229.6

240.1

258.7

Other Operating Expenses

—

—

—

—

—

—

Operating Profit

178

272.7

77.5

60.7

176.4

271.5

Operating Margin

12.3%

15.3%

7.2%

6.1%

12.3%

15.3%

Interest and Investment Income

0

-0

0.1

0

0.1

0.1

Interest Expense

-12

-12.2

-11.2

-10.4

-12.4

-14

Total Non-Operating Income

-12

-12.2

-11.1

-10.4

-12.3

-14

Income Before Provision for Income Taxes

166

260.4

66.4

50.2

164.1

257.5

Provision for Income Taxes

39

66.2

12.9

12.9

38.4

65.1

Consolidated Net Income

127

194.3

53.5

37.3

125.7

192.4

Net Income Attributable to Minority Interests and Other

—

—

—

—

—

—

Net Income Attributable to Common Shareholders

127

194.3

53.5

37.3

125.7

192.4

Basic EPS

3.4

5.2

1.4

1

3.3

5

Diluted EPS

3.4

5.2

1.4

1

3.3

5

Basic Weighted Average Shares Outstanding

37.1

37.3

37.5

37.7

38

38.1

Total Shares Outstanding

37.3

37.3

37.7

37.7

38.1

38.3

Diluted Weighted Average Shares Outstanding

37.2

37.4

37.6

37.9

38.2

38.3

EBITDA

190.9

284.8

89.5

72.8

187.9

282.5

Effective Tax Rate

23.5%

25.4%

19.4%

25.8%

23.4%

25.3%