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

Total Revenues

7,367

6,935

6,836

5,509

7,758

5,172

Total Revenues %Chg

7.8%

25.9%

-11.9%

6.5%

8.7%

-24.2%

Cost of Sales

3,640

3,706

3,459

2,760

3,839

2,771

Gross Profit

3,727

3,229

3,377

2,749

3,919

2,401

Gross Profit Margin

50.6%

46.6%

49.4%

49.9%

50.5%

46.4%

Selling, General & Administrative Expenses

442

414

406

332

449

307

Other Operating Expenses

—

—

—

—

—

—

Operating Profit

3,285

2,815

2,971

2,417

3,470

2,094

Operating Margin

44.6%

40.6%

43.5%

43.9%

44.7%

40.5%

Interest and Investment Income

635

955

664

759

551

558

Interest Expense

-1,225

-832

-1,079

-903

-1,216

-787

Non-Operating Income

112

465

8

-1,200

-580

-3,193

Total Non-Operating Income

-478

588

-407

-1,344

-1,245

-3,422

Income Before Provision for Income Taxes

2,807

3,403

2,564

-2,225

2,225

-1,802

Provision for Income Taxes

630

530

392

-599

599

-471

Consolidated Net Income

2,177

2,873

2,172

-1,626

1,626

-1,331

Net Income Attributable to Minority Interests and Other

281

351

330

129

17

17

Net Income Attributable to Preferred Dividends

56

54

50

47

46

43

Net Income Attributable to Discontinued Operations

-29

21

374

612

—

633

Net Income Attributable to Common Shareholders

1,811

2,428

2,166

1,266

1,563

-606

Basic EPS

1.7

2.3

2.1

1.2

1.5

-0.6

Diluted EPS

1.7

2.3

2.1

1.2

1.5

-0.6

Basic Weighted Average Shares Outstanding

1,040

1,039

1,037

1,036

1,024

1,008

Total Shares Outstanding

1,040

1,039

1,037

1,037

1,029

1,018

Diluted Weighted Average Shares Outstanding

1,040

1,039

1,037

1,036

1,024

1,009

EBITDA

4,634

4,167

4,407

3,824

4,841

3,417

Effective Tax Rate

22.4%

15.6%

15.3%

26.9%

26.9%

26.1%