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

Total Revenues

60,147

63,632

66,249

73,818

70,948

86,200

Total Revenues %Chg

-9.2%

-13.8%

-6.6%

-14.4%

-21.3%

31.8%

Cost of Sales

56,925

60,887

61,460

66,824

62,352

76,259

Gross Profit

3,222

2,745

4,789

6,994

8,596

9,941

Gross Profit Margin

5.4%

4.3%

7.2%

9.5%

12.1%

11.5%

Selling, General & Administrative Expenses

481

500

461

545

453

496

Depreciation & Amortization Expenses

1,505

1,383

1,391

1,372

1,329

1,265

Other Operating Expenses

1,139

7

37

21

12

93

Operating Profit

97

855

2,900

5,056

6,802

8,087

Operating Margin

0.2%

1.3%

4.4%

6.8%

9.6%

9.4%

Interest Expense

-278

-276

-280

-298

-294

-275

Non-Operating Income

206

233

266

267

235

166

Total Non-Operating Income

-72

-43

-14

-31

-59

-109

Income Before Provision for Income Taxes

25

812

2,886

5,025

6,743

7,978

Provision for Income Taxes

14

62

630

1,144

1,475

1,834

Consolidated Net Income

11

750

2,256

3,881

5,268

6,144

Net Income Attributable to Minority Interests and Other

-108

105

131

57

257

214

Net Income Attributable to Common Shareholders

119

645

2,125

3,824

5,011

5,930

Basic EPS

0.4

2.1

6.5

11.2

13.8

15.3

Diluted EPS

0.4

2.1

6.5

11.2

13.7

15.3

Basic Weighted Average Shares Outstanding

313

317

327

343

363

384

Total Shares Outstanding

310.7

314.9

320.4

333.3

353.1

372.1

Diluted Weighted Average Shares Outstanding

313

317

327

343

363

386

EBITDA

1,602

2,238

4,291

6,428

8,131

9,352

Effective Tax Rate

56%

7.6%

21.8%

22.8%

21.9%

23%