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

Total Revenues

3,164

3,521

3,015

3,602

3,175

-2,872.5

Total Revenues %Chg

4.9%

-2.2%

-5%

-225.4%

10.5%

-194.1%

Cost of Sales

2,285

2,433

2,225

2,442

2,312

-2,291.2

Gross Profit

879

1,088

790

1,160

863

841.7

Gross Profit Margin

27.8%

30.9%

26.2%

32.2%

27.2%

-29.3%

Selling, General & Administrative Expenses

239

211

236

227

216

195.8

Other Operating Expenses

-12

-11

-1,265

-4

-12

-22.7

Operating Profit

652

888

1,819

937

659

668.6

Operating Margin

20.6%

25.2%

60.3%

26%

20.8%

-23.3%

Interest Expense

-114

-89

-80

-81

-84

-85.4

Non-Operating Income

20

12

46

27

35

20.1

Total Non-Operating Income

-94

-77

-34

-54

-49

-65.3

Income Before Provision for Income Taxes

558

811

1,785

883

610

603.3

Provision for Income Taxes

114

155

445

165

128

124.8

Consolidated Net Income

444

656

1,340

700

470

479.3

Net Income Attributable to Minority Interests and Other

—

—

1

—

1

0.2

Net Income Attributable to Discontinued Operations

—

-67

—

-18

-12

0.8

Net Income Attributable to Common Shareholders

444

656

1,339

700

469

479.1

Basic EPS

7.3

10.8

21.7

11.1

7.8

7.9

Diluted EPS

7.3

10.7

21.7

11.1

7.8

7.8

Basic Weighted Average Shares Outstanding

60.6

61.2

61.6

61.8

62

62.2

Total Shares Outstanding

60.3

61.1

61.1

61.8

61.6

62.1

Diluted Weighted Average Shares Outstanding

60.7

61.4

61.8

62

62.2

62.4

EBITDA

973

1,189

2,091

1,197

912

918

Effective Tax Rate

20.4%

19.1%

24.9%

18.7%

21%

20.7%