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

Total Revenues

1,822.8

1,837.8

2,418.8

1,808.3

1,217

891.2

Total Revenues %Chg

49.8%

106.2%

85.2%

31.9%

20.7%

4.3%

Cost of Sales

475.4

480.6

466.6

490.5

534.7

631.6

Gross Profit

1,347.4

1,357.1

1,952.1

1,317.8

682.3

259.6

Gross Profit Margin

73.9%

73.8%

80.7%

72.9%

56.1%

29.1%

Selling, General & Administrative Expenses

98.7

81.6

91.5

108

88.5

67.2

Depreciation & Amortization Expenses

688.4

623.5

620.8

620.3

589.3

466

Exploration Expenses

0.3

1.3

1.1

0.2

0.3

1.4

Other Operating Expenses

92.5

236.7

63.7

-375.7

352.9

-216.6

Operating Profit

603.2

1,134

496.3

781.4

-281.8

3

Operating Margin

33.1%

61.7%

20.5%

43.2%

-23.2%

0.3%

Interest and Investment Income

-44.6

-67.2

-26.5

-39.4

-34.2

-0.2

Interest Expense

-109.9

-105.7

-117.6

-186.4

-158.3

-55.7

Non-Operating Income

133.4

711.5

-691.2

-248.6

62.5

40.1

Total Non-Operating Income

-21.2

538.6

-835.3

-474.4

-130.1

-15.8

Income Before Provision for Income Taxes

536.5

1,092.3

394.1

574.1

-402.3

-35

Provision for Income Taxes

129.3

235.6

78.7

146.9

-104.9

-44.2

Consolidated Net Income

407.2

856.7

315.4

427.2

-297.4

9.2

Net Income Attributable to Minority Interests and Other

71.4

72.5

73.3

8.9

3.4

-0.3

Net Income Attributable to Discontinued Operations

—

—

—

—

—

—

Net Income Attributable to Common Shareholders

335.9

784.1

242.1

418.4

-300.8

9.5

Basic EPS

0.5

1.3

0.4

0.7

-0.5

0

Diluted EPS

0.5

1.3

0.4

0.7

-0.5

0

Basic Weighted Average Shares Outstanding

624.5

599.2

598

597.2

559.6

442

Total Shares Outstanding

624.1

598.6

598.6

596.9

596.3

441.6

Diluted Weighted Average Shares Outstanding

628.3

602.9

602.8

602.5

559.6

444.9

EBITDA

1,291.6

1,757.5

1,117

1,401.8

307.5

469

Effective Tax Rate

24.1%

21.6%

20%

25.6%

26.1%

126.4%