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

Total Revenues

2,948

2,844

2,654

2,703

2,541

2,468

Total Revenues %Chg

16%

15.2%

12.8%

16.4%

19.5%

21%

Cost of Sales

1,823

1,768

1,706

1,680

1,622

1,608

Gross Profit

1,125

1,076

948

1,023

919

860

Gross Profit Margin

38.2%

37.8%

35.7%

37.8%

36.2%

34.8%

Selling, General & Administrative Expenses

221

216

195

205

181

193

Depreciation & Amortization Expenses

359

336

318

320

317

303

Other Operating Expenses

45

56

53

48

34

51

Operating Profit

500

468

382

450

387

313

Operating Margin

17%

16.5%

14.4%

16.6%

15.2%

12.7%

Interest and Investment Income

—

—

—

—

—

—

Interest Expense

-74

-71

-71

-73

-72

-69

Non-Operating Income

-187

-220

-84

-14

-48

7

Total Non-Operating Income

-261

-291

-155

-87

-120

-62

Income Before Provision for Income Taxes

239

179

227

363

270

252

Provision for Income Taxes

76

95

87

-196

43

65

Consolidated Net Income

163

84

140

559

227

187

Net Income Attributable to Common Shareholders

163

84

140

559

227

187

Basic EPS

9.9

2.7

5.4

13.4

7.7

8.4

Diluted EPS

9.9

2.7

5.4

13.4

7.7

8.4

Basic Weighted Average Shares Outstanding

21.2

21.2

21.2

21.2

21.2

21.2

Total Shares Outstanding

21.2

21.2

21.2

21.2

21.2

21.2

Diluted Weighted Average Shares Outstanding

21.2

21.2

21.2

21.2

21.2

21.2

EBITDA

864

808

705

782

704

616

Effective Tax Rate

31.8%

53.1%

38.3%

-54%

15.9%

25.8%