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

Total Revenues

40,262

40,313

42,358

41,271

37,315

43,440

Total Revenues %Chg

-4.9%

-2.3%

13.5%

-5%

-19.6%

23%

Cost of Sales

29,517

29,769

32,206

31,839

28,702

34,579

Gross Profit

10,745

10,544

10,152

9,432

8,613

8,861

Gross Profit Margin

26.7%

26.2%

24%

22.9%

23.1%

20.4%

Selling, General & Administrative Expenses

545

585

592

519

466

577

Depreciation & Amortization Expenses

2,751

2,698

2,467

2,265

2,120

2,090

Other Operating Expenses

2,649

2,801

2,415

2,250

2,130

2,415

Operating Profit

4,800

4,460

4,678

4,398

3,897

3,779

Operating Margin

11.9%

11.1%

11%

10.7%

10.4%

8.7%

Interest and Investment Income

197

196

183

200

183

139

Interest Expense

-1,674

-1,635

-1,490

-1,318

-1,260

-1,169

Non-Operating Income

-25

85

629

-542

39

137

Total Non-Operating Income

-1,502

-1,354

-678

-1,660

-1,038

-893

Income Before Provision for Income Taxes

3,298

3,106

4,000

2,738

2,859

2,886

Provision for Income Taxes

120

225

316

124

179

127

Consolidated Net Income

3,178

2,881

3,684

2,614

2,680

2,759

Net Income Attributable to Minority Interests and Other

694

623

1,132

704

658

600

Net Income Attributable to Preferred Dividends

138

135

281

241

222

211

Net Income Attributable to Discontinued Operations

—

—

—

—

—

—

Net Income Attributable to Common Shareholders

4,832

4,383

4,825

3,580

3,824

4,109

Basic EPS

0.7

0.6

0.7

0.5

0.6

0.6

Diluted EPS

0.7

0.6

0.7

0.5

0.6

0.6

Basic Weighted Average Shares Outstanding

3,431.8

3,424.4

3,369.6

3,199.2

3,111.3

3,090

Total Shares Outstanding

3,432.6

3,431.1

3,370

3,367.5

3,096.8

3,094.4

Diluted Weighted Average Shares Outstanding

3,454.1

3,400.7

3,393.3

3,177.5

3,133

3,090

EBITDA

7,551

7,158

7,145

6,663

6,017

5,869

Effective Tax Rate

3.6%

7.2%

7.9%

4.5%

6.3%

4.4%