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

Total Revenues

23,674

25,762

25,597

26,881

23,821

29,471

Total Revenues %Chg

-7.5%

-4.2%

7.5%

-8.8%

-20.4%

30.9%

Cost of Sales

19,285

21,156

21,162

21,678

20,002

23,355

Gross Profit

4,389

4,606

4,435

5,203

3,819

6,116

Gross Profit Margin

18.5%

17.9%

17.3%

19.4%

16%

20.8%

Selling, General & Administrative Expenses

510

478

467

465

392

466

Depreciation & Amortization Expenses

1,009

1,037

946

964

943

1,020

Exploration Expenses

2

1

2

3

2

2

Other Operating Expenses

11

1

2

42

40

8

Operating Profit

2,857

3,089

3,018

3,729

2,442

4,620

Operating Margin

12.1%

12%

11.8%

13.9%

10.3%

15.7%

Interest and Investment Income

75

104

69

148

119

206

Interest Expense

—

-15

-26

-37

-32

-42

Total Non-Operating Income

75

89

43

111

87

164

Income Before Provision for Income Taxes

2,932

3,178

3,061

3,840

2,529

4,784

Provision for Income Taxes

695

716

733

874

606

1,026

Consolidated Net Income

2,237

2,462

2,328

2,966

1,923

3,758

Net Income Attributable to Common Shareholders

2,237

2,462

2,328

2,966

1,923

3,758

Basic EPS

4.4

4.7

4.3

5.2

3.3

6.1

Diluted EPS

4.4

4.7

4.3

5.2

3.3

6.1

Basic Weighted Average Shares Outstanding

509

523

535.8

565.4

584.2

613.7

Total Shares Outstanding

509

509

535.8

535.8

584.2

584.2

Diluted Weighted Average Shares Outstanding

510.2

524.2

537

566.5

585.3

614.9

EBITDA

3,866

4,126

3,964

4,693

3,385

5,640

Effective Tax Rate

23.7%

22.5%

23.9%

22.8%

24%

21.4%