FUNDAMENTALS - ANNUAL INCOME STATEMENT

  Year Ending Dec 2023 (Update) Year Ending Dec 2022 (Update) Year Ending Dec 2021 (Update) Year Ending Dec 2020 (Update) Year Ending Dec 2019 (Update)
Net Sales 1,094.84 1,106.04 1,196.95 880.83 745.35
Revenue 1,094.84 1,106.04 1,196.95 880.83 745.35
Total Revenue 1,094.84 1,106.04 1,196.95 880.83 745.35
Cost of Revenue 642.43 702.05 736.45 521.37 438.84
Cost of Revenue, Total 642.43 702.05 736.45 521.37 438.84
Gross Profit 452.41 403.99 460.50 359.46 306.50
Selling/General/Administrative Expense 162.74 136.00 125.19 115.29 113.80
Labor & Related Expense 10.16 5.33 8.44 7.13 --
Selling/General/Administrative Expenses, Total 172.90 141.33 133.62 122.42 113.80
Research & Development 3.30 0.50 6.00 3.40 4.50
Impairment-Assets Held for Use 0.00 0.00 54.25 -- --
Loss (Gain) on Sale of Assets - Operating 0.00 15.42 -- -- --
Other Unusual Expense (Income) 0.00 0.00 -8.74 -- --
Unusual Expense (Income) 0.00 15.42 45.50 -- --
Total Operating Expense 818.63 859.31 921.58 647.20 557.15
Operating Income 276.20 246.74 275.38 233.64 188.20
Interest Expense - Non-Operating -- -- -- -- --
Interest Expense, Net Non-Operating -- -- -- -- --
Interest Income (Expense), Net Non-Operating -0.01 0.10 0.02 1.00 1.50
Interest Income (Expense), Net-Non-Operating, Total -0.01 0.10 0.02 1.00 1.50
Net Income Before Taxes 276.20 246.84 275.39 234.63 189.70
Income Tax – Total 70.82 62.21 66.65 59.00 44.96
Income After Tax 205.38 184.63 208.74 175.63 144.74
Net Income Before Extraordinary Items 205.38 184.63 208.74 175.63 144.74
Extraordinary Item -- -- -- -- --
Total Extraordinary Items -- -- -- -- --
Net Income 205.38 184.63 208.74 175.63 144.74
Income Available to Common Excluding Extraordinary Items 205.38 184.63 208.74 175.63 144.74
Income Available to Common Stocks Including Extraordinary Items 205.38 184.63 208.74 175.63 144.74
Basic Weighted Average Shares 108.68 111.71 115.46 115.89 116.86
Basic EPS Excluding Extraordinary Items 1.89 1.65 1.81 1.52 1.24
Basic EPS Including Extraordinary Items 1.89 1.65 1.81 1.52 1.24
Diluted Net Income 205.38 184.63 208.74 175.63 144.74
Diluted Weighted Average Shares 108.81 111.88 115.76 116.25 117.32
Diluted EPS Excluding Extraordinary Items 1.89 1.65 1.80 1.51 1.23
Diluted EPS Including Extraordinary Items 1.89 1.65 1.80 1.51 1.23
DPS - Common Stock Primary Issue -- -- -- -- --
Gross Dividends - Common Stock 0.00 0.00 0.00 0.00 0.00
Total Special Items 0.00 15.42 45.50 -- --
Normalized Income Before Taxes 276.20 262.26 320.90 234.63 189.70
Effect of Special Items on Income Taxes 0.00 3.89 11.01 -- --
Income Taxes Excluding Impact of Special Items 70.82 66.10 77.67 59.00 44.96
Normalized Income After Taxes 205.38 196.16 243.23 175.63 144.74
Normalized Income Available to Common 205.38 196.16 243.23 175.63 144.74
Basic Normalized EPS 1.89 1.76 2.11 1.52 1.24
Diluted Normalized EPS 1.89 1.75 2.10 1.51 1.23
Amortization of Intangibles, Supplemental 0.40 0.40 0.40 0.40 0.40
Depreciation, Supplemental 49.80 43.90 35.50 17.50 13.60
Interest Expense, Supplemental -- -- -- -- --
Rental Expense, Supplemental 8.00 8.40 8.10 8.50 8.40
Stock-Based Compensation, Supplemental 10.16 5.33 8.44 7.13 6.93
Advertising Expense, Supplemental 48.80 43.30 30.70 31.70 35.70
Research & Development Expense, Supplemental 3.30 0.50 6.00 3.40 4.50
Audit-Related Fees, Supplemental -- 0.88 0.91 0.87 0.89
Audit-Related Fees -- 0.00 -- -- 0.03
Tax Fees, Supplemental -- 0.00 -- -- 0.00
All Other Fees Paid to Auditor, Supplemental -- 0.00 -- -- 0.00
Gross Margin 41.32 36.53 38.47 40.81 41.12
Operating Margin 25.23 22.31 23.01 26.52 25.25
Pretax Margin 25.23 22.32 23.01 26.64 25.45
Effective Tax Rate 25.64 25.20 24.20 25.15 23.70
Net Profit Margin 18.76 16.69 17.44 19.94 19.42
Normalized EBIT 276.20 262.16 320.88 233.64 188.20
Normalized EBITDA 326.40 306.46 356.78 251.54 202.20
Current Tax - Domestic 52.63 28.83 30.45 35.42 30.31
Current Tax - Local 14.00 9.13 15.19 10.46 6.95
Current Tax - Other -0.03 -- -- -- --
Current Tax - Total 66.60 37.96 45.64 45.88 37.26
Deferred Tax - Domestic 2.87 20.00 21.61 12.60 6.93
Deferred Tax - Local 1.35 4.26 -0.60 0.52 0.78
Deferred Tax - Total 4.22 24.26 21.01 13.13 7.71
Other Tax -- -- -- 59.00 44.96
Income Tax - Total 70.82 62.21 66.65 118.01 44.96
Defined Contribution Expense - Domestic 6.80 8.10 6.60 5.70 4.60
Total Pension Expense 6.80 8.10 6.60 5.70 4.60
For a more complete picture of our financial results, please review our SEC Filings

Copyright Refinitiv