Income StatementJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Total Revenues

11,232

11,566

11,912

12,193

11,080

14,145

Total Revenues %Chg

-5.7%

-5.1%

7.5%

-13.8%

-28.4%

26.4%

Cost of Sales

3,338

3,609

3,680

3,639

3,524

3,046

Gross Profit

7,894

7,957

8,232

8,554

7,556

11,099

Gross Profit Margin

70.3%

68.8%

69.1%

70.2%

68.2%

78.5%

Selling, General & Administrative Expenses

999

930

988

995

929

1,041

Depreciation & Amortization Expenses

2,066

2,050

2,058

1,828

1,664

1,784

Exploration Expenses

160

103

85

84

98

101

Other Operating Expenses

83

291

100

133

69

236

Operating Profit

3,606

3,681

4,401

5,061

4,542

6,517

Operating Margin

32.1%

31.8%

36.9%

41.5%

41%

46.1%

Interest Expense

-98

-297

-69

-285

-77

-334

Non-Operating Income

35

130

364

494

653

255

Total Non-Operating Income

-63

-167

295

209

576

-79

Income Before Provision for Income Taxes

3,628

3,758

4,460

5,108

4,581

6,522

Provision for Income Taxes

820

834

981

1,090

1,005

1,391

Consolidated Net Income

2,808

2,924

3,479

4,018

3,576

5,131

Net Income Attributable to Common Shareholders

2,808

2,924

3,479

4,018

3,576

5,131

Basic EPS

5.1

5.2

6.1

6.9

6.1

8.8

Diluted EPS

5.1

5.2

6.1

6.9

6.1

8.7

Basic Weighted Average Shares Outstanding

547

560

572

580

582

584

Total Shares Outstanding

546

557.2

569.3

580.9

582.2

587.7

Diluted Weighted Average Shares Outstanding

549

563

575

582

586

587

EBITDA

5,672

5,731

6,459

6,889

6,206

8,301

Effective Tax Rate

22.6%

22.2%

22%

21.3%

21.9%

21.3%