Minerals Statements
MT
Minerals Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
541.2
100
397.3
73.4
143.9
26.6
5.8
1.1
83.3
15.4
89.1
16.5
54.8
10.1
-14.9
-2.8
-1.1
-0.2
34.6
6.4
15.6
2.9
19.7
3.6
0.608
32.4
534.5
100
398.6
74.6
135.9
25.4
5.6
1
53
9.9
58.6
11
77.3
14.5
-14.9
-2.8
-0.2
-0.04
60.1
11.2
13.9
2.6
46.7
8.7
1.441
32.4
524.5
100
399.2
76.1
125.3
23.9
5.1
1
51
9.7
56.1
10.7
69.2
13.2
-15.2
-2.9
-3
-0.6
48.6
9.3
9.2
1.8
39.7
7.6
1.218
32.6
547.8
100
414.7
75.7
133.1
24.3
5.2
0.9
50.9
9.3
56.1
10.2
77
14.1
-15.3
-2.8
0.6
0.1
-22.6
-4.1
-3.5
-0.6
-19.2
-3.5
-0.59
32.5
551.5
100
423.5
76.8
128
23.2
5.6
1
51.8
9.4
57.4
10.4
70.6
12.8
-14.5
-2.6
-1.4
-0.3
34
6.2
7.5
1.4
26.6
4.8
0.82
32.6
546.1
100
425.4
77.9
120.7
22.1
5.3
1
52.3
9.6
57.6
10.5
63.1
11.6
-14.2
-2.6
-1.1
-0.2
47.7
8.7
10.5
1.9
37
6.8
1.14
32.5
507.6
100
409.9
80.8
97.7
19.2
5.2
1
48.5
9.6
53.7
10.6
44
8.7
-12.7
-2.5
-1.8
-0.4
27.3
5.4
6.3
1.2
19.8
3.9
0.61
32.5
541.9
100
423.6
78.2
118.3
21.8
5.1
0.9
46
8.5
51.1
9.4
67.2
12.4
-11
-2.03
-0.4
-0.07
17.1
3.2
3.2
0.6
13.4
2.5
0.41
32.6
557
100
429.7
77.1
127.3
22.9
5
0.9
48.8
8.8
53.8
9.7
73.5
13.2
-10.4
-1.9
-1.2
-0.2
56.3
10.1
11.4
2
44.9
8.1
1.36
32.9
519.1
100
397.4
76.6
121.7
23.4
5.1
1
48.8
9.4
53.9
10.4
67.8
13.1
-9.8
-1.9
-0.4
-0.08
56
10.8
11.2
2.2
44.1
8.5
1.33
33.2
476.9
100
370.9
77.8
106
22.2
5
1
46.3
9.7
51.3
10.8
54.7
11.5
-9
-1.9
6.5
1.4
50.1
10.5
9
1.9
41.2
8.6
1.23
33.5
473.2
100
359.9
76.1
113.3
23.9
4.6
1
45.5
9.6
50.1
10.6
63.2
13.4
-9.2
-1.9
-0.9
-0.2
50.5
10.7
8.9
1.9
41.4
8.7
1.22
33.8
455.6
100
340.2
74.7
115.4
25.3
4.9
1.1
46.4
10.2
51.3
11.3
64.1
14.1
-9.1
-2
-2.3
-0.5
52.3
11.5
9.8
2.2
41.9
9.2
1.23
34.1
452.6
100
340.8
75.3
111.8
24.7
5
1.1
48
10.6
53
11.7
58.8
13
-9.9
-2.2
0.5
0.1
49.4
10.9
8.9
2
39.9
8.8
1.17
34
431.8
100
320.5
74.2
111.3
25.8
4.9
1.1
49.2
11.4
54.1
12.5
57.2
13.2
-10.7
-2.5
-5.2
-1.2
38.6
8.9
6.8
1.6
31.1
7.2
0.91
34.2
388.3
100
289.9
74.7
98.4
25.3
4.8
1.2
42.1
10.8
46.9
12.1
51.5
13.3
-10.1
-2.6
-2.6
-0.7
35.8
9.2
7
1.8
28.3
7.3
0.83
34.1
357.2
100
268.3
75.1
88.9
24.9
5.1
1.4
41.8
11.7
46.9
13.1
42
11.8
-8.1
-2.3
-4.5
-1.3
14.6
4.1
0.9
0.3
14.4
4
0.42
34.1
417.5
100
310.7
74.4
106.8
25.6
5.1
1.2
43.4
10.4
48.5
11.6
58.3
14
-9.3
-2.2
0.6
0.1
49
11.7
9.7
2.3
38.6
9.2
1.12
34.4
440.2
100
332.5
75.5
107.7
24.5
5.4
1.2
49.3
11.2
54.7
12.4
53
12
-9.9
-2.2
-2.8
-0.6
35
8
5.8
1.3
29
6.6
0.83
35.1
449.3
100
338.1
75.3
111.2
24.7
5.2
1.2
46.9
10.4
52.1
11.6
59.1
13.2
-11
-2.4
-1.6
-0.4
40.9
9.1
2.6
0.6
38
8.5
1.09
35
463.8
100
351.8
75.9
112
24.1
4.9
1.1
48.4
10.4
53.3
11.5
58.7
12.7
-10.9
-2.4
-2.4
-0.5
32.2
6.9
5.1
1.1
26.6
5.7
0.75
35.3
437.7
100
328
74.9
109.7
25.1
4.8
1.1
42.9
9.8
47.7
10.9
62
14.2
-11.4
-2.6
-1.4
-0.3
49.2
11.2
9.3
2.1
39.1
8.9
1.11
35.3
447.5
100
334.7
74.8
112.8
25.2
5.2
1.2
43.5
9.7
48.7
10.9
64.1
14.3
-12
-2.7
-1.8
-0.4
48.5
10.8
9.5
2.1
43.1
9.6
1.21
35.6
464.1
100
344.9
74.3
119.2
25.7
5
1.1
45.4
9.8
50.4
10.9
68.8
14.8
-11.7
-2.5
-4.5
-1
52
11.2
9.7
2.1
41.9
9
1.19
35.3
464.7
100
348.8
75.1
115.9
24.9
6.4
1.4
45.3
9.7
51.7
11.1
64.2
13.8
-11.5
-2.5
3.1
0.7
54.4
11.7
10.3
2.2
44.1
9.5
1.24
35.6
431.3
100
317.8
73.7
113.5
26.3
6.1
1.4
44.4
10.3
50.5
11.7
63
14.6
-10.7
-2.5
-2.7
-0.6
49.2
11.4
9.3
2.2
39.9
9.3
1.12
35.7
432.2
100
317.6
73.5
114.6
26.5
5.9
1.4
48.3
11.2
54.2
12.5
60.4
14
-10.9
-2.5
-1.1
-0.3
33.7
7.8
4.8
1.1
75.8
17.5
2.12
35.6
424.4
100
305.2
71.9
119.2
28.1
5.9
1.4
45.6
10.7
51.5
12.1
67.7
16
-10.5
-2.5
-1.7
-0.4
54.6
12.9
12.1
2.9
41.7
9.8
1.17
35.6
414.1
100
294.4
71.1
119.7
28.9
6.1
1.5
44.1
10.6
50.2
12.1
69.5
16.8
-10.2
-2.5
-1.2
-0.3
57.1
13.8
13.4
3.2
43
10.4
1.21
35.6
405
100
291.3
71.9
113.7
28.1
5.8
1.4
44.4
11
50.2
12.4
63.5
15.7
-11.8
-2.9
-4.4
-1.09
45.5
11.2
10.1
2.5
34.6
8.5
0.97
35.6
401.3
100
289.9
72.2
111.4
27.8
5.9
1.5
45.2
11.3
51.1
12.7
60.3
15
-13
-3.2
2.1
0.5
45.6
11.4
8.6
2.1
36.7
9.1
1.03
35.5
399.5
100
284.3
71.2
115.2
28.8
5.9
1.5
42.4
10.6
48.3
12.1
66.9
16.7
-13.4
-3.4
-0.6
-0.2
53.3
13.3
11.5
2.9
41.6
10.4
1.18
35.3
427
100
305.9
71.6
121.1
28.4
6.1
1.4
45.1
10.6
51.2
12
69.9
16.4
-13.9
-3.3
0.6
0.1
26.2
6.1
4.5
1.1
21.2
5
0.6
35.1
410.2
100
297.5
72.5
112.7
27.5
5.9
1.4
46.7
11.4
52.6
12.8
60.1
14.7
-14.1
-3.4
1.7
0.4
45.2
11
10.7
2.6
33.9
8.3
0.97
34.9
430
100
320.6
74.6
109.4
25.4
5.8
1.3
42.7
9.9
50.5
11.7
58.9
13.7
-15.4
-3.6
-8
-1.9
14.3
3.3
-3
-0.7
16.9
3.9
0.48
35
451
100
332.1
73.6
118.9
26.4
6.2
1.4
47.9
10.6
56.1
12.4
62.8
13.9
-14.5
-3.2
2.8
0.6
38.2
8.5
8.4
1.9
29.2
6.5
0.83
35
463.4
100
337.2
72.8
126.2
27.2
5.8
1.3
46.2
10
53.9
11.6
72.3
15.6
-15.8
-3.4
-0.2
-0.04
32.3
7
5.3
1.1
26.6
5.7
0.76
35
453.3
100
336.7
74.3
116.6
25.7
5.9
1.3
45.5
10
53.3
11.8
63.3
14
-15.4
-3.4
3.2
0.7
47.7
10.5
12.1
2.7
35.1
7.7
1.01
34.9
516
100
383.6
74.3
132.4
25.7
6.4
1.2
50
9.7
58.3
11.3
74.1
14.4
-16.6
-3.2
1.3
0.3
27.3
5.3
6
1.2
21.3
4.1
0.61
34.8
543.5
100
398.5
73.3
145
26.7
6.6
1.2
59.7
11
68.2
12.5
76.8
14.1
-16
-2.9
0.9
0.2
51.7
9.5
14.4
2.6
37
6.8
1.06
34.8
421.1
100
318.4
75.6
102.7
24.4
6.3
1.5
46.2
11
53.5
12.7
49.2
11.7
-9.1
-2.2
-0.2
-0.05
20.7
4.9
3.4
0.8
18.5
4.4
0.52
35.3
244.4
100
189.1
77.4
55.3
22.6
5.1
2.1
21.5
8.8
26.6
10.9
28.7
11.7
-0.1
-0.04
-0.2
-0.08
23.3
9.5
7
2.9
15.6
6.4
0.45
34.7
256.6
100
197.6
77
59
23
5.1
2
22.9
8.9
28.1
11
31
12.1
-0.4
-0.2
-0.2
-0.08
32.9
12.8
9.3
3.6
22.6
8.8
0.65
34.7
254.2
100
194.3
76.4
59.9
23.6
5.3
2.1
21.9
8.6
27.1
10.7
32.8
12.9
-1
-0.4
-0.2
-0.08
31.5
12.4
9
3.5
21.9
8.6
0.63
34.9