Income StatementLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15

Total Revenues

26,601

26,725

28,257

36,634

25,956

17,809

20,911

17,824

12,508

10,090

12,480

Total Revenues %Chg

-2%

-5.4%

-22.9%

41.1%

45.7%

-14.8%

17.3%

42.5%

24%

-19.2%

-35.4%

Cost of Sales

9,352

9,804

11,283

12,063

9,659

8,468

8,387

6,568

5,594

5,189

5,804

Gross Profit

17,249

16,921

16,974

24,571

16,297

9,341

12,524

11,256

6,914

4,901

6,676

Gross Profit Margin

64.8%

63.3%

60.1%

67.1%

62.8%

52.5%

59.9%

63.2%

55.3%

48.6%

53.5%

Selling, General & Administrative Expenses

1,104

1,062

1,083

945

863

864

893

585

546

1,330

1,270

Depreciation & Amortization Expenses

7,891

7,371

6,865

6,926

8,447

8,097

6,140

3,977

4,002

4,268

4,544

Exploration Expenses

273

275

441

216

252

132

247

110

82

62

36

Other Operating Expenses

2,864

3,985

2,406

2,908

2,527

12,928

5,269

2,028

1,734

1,102

10,582

Operating Profit

5,117

4,228

6,179

13,576

4,208

-12,680

-25

4,556

550

-1,861

-9,756

Operating Margin

19.2%

15.8%

21.9%

37.1%

16.2%

-71.2%

-0.1%

25.6%

4.4%

-18.4%

-78.2%

Interest and Investment Income

689

1,033

673

946

797

488

590

467

456

287

326

Interest Expense

-1,191

-1,175

-945

-1,030

-1,614

-1,424

-1,066

-389

-345

-292

-147

Non-Operating Income

49

-16

522

625

314

-2,089

855

974

667

202

101

Total Non-Operating Income

-453

-158

250

541

-503

-3,025

379

1,052

778

197

280

Income Before Provision for Income Taxes

5,648

7,278

12,324

27,124

6,657

-31,357

102

10,885

2,299

-1,845

-9,684

Provision for Income Taxes

932

1,174

1,733

813

915

-2,172

861

1,477

17

-662

-1,330

Consolidated Net Income

2,135

2,896

4,696

13,304

2,790

-13,533

-507

4,131

1,311

-1,002

-8,146

Net Income Attributable to Minority Interests and Other

38

22

—

—

—

—

145

—

—

—

—

Net Income Attributable to Preferred Dividends

679

679

923

800

800

844

318

—

—

—

—

Net Income Attributable to Discontinued Operations

—

182

—

—

-468

-1,298

-15

—

—

428

317

Net Income Attributable to Common Shareholders

1,418

2,377

3,773

12,504

1,522

-15,675

-985

4,131

1,311

-574

-7,829

Basic EPS

1.4

2.4

4.2

13.4

1.6

-17.1

-1.2

5.4

1.7

-0.8

-10.2

Diluted EPS

1.4

2.3

3.9

12.4

1.6

-17.1

-1.2

5.4

1.7

-0.8

-10.2

Basic Weighted Average Shares Outstanding

963.4

911.8

889.2

926.2

935

918.7

809.5

761.7

765.1

763.8

765.6

Total Shares Outstanding

985.2

938.5

879.5

899.9

934.1

931.5

894.1

749.4

765.1

764.2

763.7

Diluted Weighted Average Shares Outstanding

984.3

967.1

960.9

1,002

958.8

918.7

809.5

763.3

765.9

763.8

765.6

EBITDA

13,008

11,599

13,044

20,502

12,655

-4,583

6,115

8,533

4,552

2,407

-5,212

Effective Tax Rate

16.5%

16.1%

14.1%

3%

13.7%

6.9%

844.1%

13.6%

0.7%

35.9%

13.7%