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

Total Revenues

47,450

50,073

48,712

57,342

42,078

23,290

33,669

34,055

26,223

20,182

23,152

Total Revenues %Chg

-4.9%

2.8%

-15.1%

36.3%

80.7%

-30.8%

-1.1%

29.9%

29.9%

-12.8%

-46.7%

Cost of Sales

42,578

45,560

44,531

53,176

38,504

20,431

29,452

29,793

22,985

17,233

19,726

Gross Profit

4,872

4,513

4,181

4,166

3,574

2,859

4,217

4,262

3,238

2,949

3,426

Gross Profit Margin

10.3%

9%

8.6%

7.3%

8.5%

12.3%

12.5%

12.5%

12.3%

14.6%

14.8%

Selling, General & Administrative Expenses

400

381

350

325

292

271

297

316

276

279

278

Depreciation & Amortization Expenses

1,078

1,026

1,048

965

774

653

601

520

517

514

432

Other Operating Expenses

1,748

1,768

1,425

1,315

1,065

3,591

1,303

1,263

1,183

1,182

1,454

Operating Profit

1,551

1,178

1,510

1,292

851

-2,375

1,988

2,277

1,153

994

1,262

Operating Margin

3.3%

2.4%

3.1%

2.3%

2%

-10.2%

5.9%

6.7%

4.4%

4.9%

5.5%

Interest and Investment Income

447

452

369

403

274

355

388

375

290

195

183

Interest Expense

-507

-430

-386

-405

-425

-436

-425

-431

-510

-467

-432

Non-Operating Income

232

240

-22

396

613

576

323

79

78

13

-7

Total Non-Operating Income

172

262

-39

394

462

495

286

23

-142

-259

-256

Income Before Provision for Income Taxes

1,723

1,280

1,623

1,417

721

-2,599

2,246

2,414

902

755

1,006

Provision for Income Taxes

—

167

121

189

73

-19

66

198

44

25

100

Consolidated Net Income

1,462

1,113

1,502

1,228

648

-2,580

2,180

2,216

858

730

906

Net Income Attributable to Minority Interests and Other

332

341

272

191

55

10

9

—

2

4

3

Net Income Attributable to Common Shareholders

1,130

772

1,230

1,037

593

-2,590

2,171

2,216

856

726

903

Basic EPS

1.1

0.7

1.4

1.2

0.6

-3.8

2.7

2.8

1

0.4

0.8

Diluted EPS

1.1

0.7

1.4

1.2

0.6

-3.8

2.7

2.7

1

0.4

0.8

Basic Weighted Average Shares Outstanding

703.8

702

699

701

716

727.5

727.4

725.7

717

464

394

Total Shares Outstanding

705.5

703.8

701

698.4

705

722.4

728

726.4

725.2

669.2

397.7

Diluted Weighted Average Shares Outstanding

703.8

702

699

701

716.7

727.5

727.4

799

718

466

396

EBITDA

2,598

2,204

2,558

2,257

1,625

-1,722

2,589

2,797

1,670

1,508

1,694

Effective Tax Rate

—

13%

7.5%

13.3%

10.1%

0.7%

2.9%

8.2%

4.9%

3.3%

9.9%