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

Total Revenues

34,515

33,323

30,430

33,685

35,528

38,129

Total Revenues %Chg

-2.9%

-12.6%

-15%

-12%

-10.4%

8.7%

Cost of Sales

30,219

29,077

27,660

30,754

32,194

34,628

Gross Profit

4,296

4,246

2,770

2,931

3,334

3,501

Gross Profit Margin

12.4%

12.7%

9.1%

8.7%

9.4%

9.2%

Selling, General & Administrative Expenses

792

582

519

511

1,194

552

Depreciation & Amortization Expenses

826

816

791

819

543

497

Other Operating Expenses

2,676

1,672

1,893

1,693

1,589

1,691

Operating Profit

2

1,176

-433

-92

8

761

Operating Margin

0%

3.5%

-1.4%

-0.3%

0%

2%

Interest and Investment Income

337

153

153

215

549

487

Interest Expense

-259

-264

-221

-220

-229

-231

Non-Operating Income

119

55

1,149

84

85

294

Total Non-Operating Income

197

-56

1,081

79

405

550

Income Before Provision for Income Taxes

199

1,120

648

-13

413

1,311

Provision for Income Taxes

32

212

122

-38

44

291

Consolidated Net Income

167

908

526

25

369

1,020

Net Income Attributable to Minority Interests and Other

34

31

39

17

23

5

Net Income Attributable to Common Shareholders

133

877

487

8

346

1,015

Basic EPS

0.3

2.2

1.2

0

0.8

2.4

Diluted EPS

0.3

2.2

1.2

0

0.8

2.4

Basic Weighted Average Shares Outstanding

404.5

406.8

409.2

411.7

417.3

422.9

Total Shares Outstanding

402.9

404.1

407.6

408.4

413

418.6

Diluted Weighted Average Shares Outstanding

405.5

407.9

410.5

413

418.8

425.7

EBITDA

2

1,992

358

727

551

1,258

Effective Tax Rate

16.1%

18.9%

18.8%

292.3%

10.7%

22.2%