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

Total Revenues

26,002

25,820

24,862

25,455

25,640

24,674

Total Revenues %Chg

1.4%

4.6%

4.5%

11.4%

12.9%

12.7%

Cost of Sales

18,297

18,144

17,578

17,795

17,449

16,858

Gross Profit

7,705

7,676

7,284

7,660

8,191

7,816

Gross Profit Margin

29.6%

29.7%

29.3%

30.1%

31.9%

31.7%

Selling, General & Administrative Expenses

541

527

523

513

504

505

Depreciation & Amortization Expenses

2,296

2,271

2,112

2,241

2,293

2,226

Exploration Expenses

181

164

158

156

149

141

Other Operating Expenses

49

69

70

127

195

273

Operating Profit

6,950

6,916

6,533

6,864

7,343

6,897

Operating Margin

26.7%

26.8%

26.3%

27%

28.6%

28%

Interest Expense

-329

-294

-300

-319

-346

-370

Non-Operating Income

225

263

291

362

398

372

Total Non-Operating Income

-104

-31

-9

43

52

2

Income Before Provision for Income Taxes

6,846

6,885

6,524

6,907

7,395

6,904

Provision for Income Taxes

2,539

2,607

2,511

2,523

2,727

2,498

Consolidated Net Income

4,308

4,297

4,030

4,399

4,685

4,413

Net Income Attributable to Minority Interests and Other

2,235

2,354

2,245

2,495

2,665

2,475

Net Income Attributable to Preferred Dividends

—

—

—

—

—

—

Net Income Attributable to Discontinued Operations

—

—

—

—

—

—

Net Income Attributable to Common Shareholders

2,072

1,924

1,768

1,889

2,003

1,931

Basic EPS

1.4

1.3

1.2

1.3

1.4

1.3

Diluted EPS

1.4

1.3

1.2

1.3

1.4

1.3

Basic Weighted Average Shares Outstanding

1,439.3

1,439.5

1,439.8

1,438

1,439

1,438.3

Total Shares Outstanding

1,435

1,435

1,437

1,437

1,437

1,438

Diluted Weighted Average Shares Outstanding

1,443.8

1,444

1,444.5

1,445

1,444.3

1,444

EBITDA

9,246

9,187

8,645

9,105

9,636

9,123

Effective Tax Rate

37.1%

37.9%

38.5%

36.5%

36.9%

36.2%