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

Total Revenues

131,953

143,153

147,399

169,990

111,476

64,129

107,293

111,461

102,354

84,279

98,975

Total Revenues %Chg

-10.7%

-2.9%

-13.3%

52.5%

73.8%

-40.2%

-3.7%

8.9%

21.4%

-14.8%

-38.6%

Cost of Sales

117,710

129,962

128,086

149,932

102,102

57,707

95,529

97,930

79,409

62,468

73,399

Gross Profit

14,243

13,191

19,313

20,058

9,374

6,422

11,764

13,531

22,945

21,811

25,576

Gross Profit Margin

10.8%

9.2%

13.1%

11.8%

8.4%

10%

11%

12.1%

22.4%

25.9%

25.8%

Selling, General & Administrative Expenses

2,404

2,814

2,525

2,168

1,744

1,544

1,681

1,677

1,695

1,638

1,670

Depreciation & Amortization Expenses

3,252

2,363

1,977

1,629

1,605

1,395

1,341

1,356

1,318

1,168

1,078

Other Operating Expenses

7,934

6,764

6,914

6,724

7,079

9,301

6,367

5,336

18,207

17,989

18,399

Operating Profit

653

1,250

7,897

9,537

-1,054

-5,818

2,375

5,162

1,725

1,016

4,429

Operating Margin

0.5%

0.9%

5.4%

5.6%

-0.9%

-9.1%

2.2%

4.6%

1.7%

1.2%

4.5%

Interest and Investment Income

858

1,779

2,017

2,968

2,904

1,191

2,127

2,676

1,732

1,414

1,573

Interest Expense

-964

-907

-897

-619

-581

-499

-458

-504

-438

-338

-310

Non-Operating Income

1,407

553

452

2,753

471

162

134

111

536

99

352

Total Non-Operating Income

1,301

1,425

1,572

5,102

2,794

854

1,803

2,283

1,830

1,175

1,615

Income Before Provision for Income Taxes

1,954

2,675

9,469

14,639

1,740

-4,964

4,178

7,445

3,555

2,191

6,044

Provision for Income Taxes

328

500

2,230

3,248

146

-1,250

801

1,572

-1,693

547

1,764

Consolidated Net Income

1,626

2,175

7,239

11,391

1,594

-3,714

3,377

5,873

5,248

1,644

4,280

Net Income Attributable to Minority Interests and Other

121

58

224

367

277

261

301

278

142

89

53

Net Income Attributable to Discontinued Operations

—

—

—

—

—

—

—

—

—

—

—

Net Income Attributable to Common Shareholders

1,505

2,117

7,015

11,024

1,317

-3,975

3,076

5,595

5,106

1,555

4,227

Basic EPS

3.7

5

15.6

23.4

3

-9.1

6.8

11.9

9.9

2.9

7.8

Diluted EPS

3.7

5

15.5

23.3

3

-9.1

6.8

11.8

9.9

2.9

7.7

Basic Weighted Average Shares Outstanding

408

420.2

450.1

471.5

440

439.5

451.4

470.7

515.1

527.5

542.4

Total Shares Outstanding

402.9

408.4

430.5

465.8

438.3

436.9

441

456.2

502.3

518.8

529.4

Diluted Weighted Average Shares Outstanding

409.2

421.9

453.2

473.7

440.4

439.5

453.9

474

518.5

530.1

547

EBITDA

653

3,613

9,874

11,166

551

-4,423

3,716

6,518

3,043

2,184

5,507

Effective Tax Rate

16.8%

18.7%

23.6%

22.2%

8.4%

25.2%

19.2%

21.1%

-47.6%

25%

29.2%