Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses —————— — Research & development —————— — Operating income 1.13 B1.86 B1.24 B1.7 B1.8 B2.13 B 2.12 B Non-Operating Income, Total 49.54 M144 K-5 0004 M0— — Interest expense, net of interest capitalized 541.67 M382.08 M542.8 M1.03 B1.14 B1.13 B 1.12 B Non-Operating Income, excl. Interest Expenses -492.12 M-381.93 M-542.8 M-1.03 B-1.14 B— — Unusual income/expense —————— — Pretax income 1.15 B1.54 B630.73 M778.3 M798.64 M992.56 M 989.8 M Equity in earnings —————— — Taxes 273.32 M379.75 M161.71 M196.91 M190.31 M247.72 M 241.54 M Non-controlling/minority interest —————— — After tax other income/expense -8.81 M23.41 M-14.21 M-16.21 M-12.56 M-7.08 M -2.75 M Net income before discontinued operations 880.69 M1.16 B469.01 M581.39 M608.33 M744.85 M 748.26 M Discontinued operations —————— — Net income 880.69 M1.16 B469.01 M581.39 M608.33 M744.85 M 748.26 M Dilution adjustment 000000 0 Preferred dividends 9.73 M4.74 M9.03 M17.7 M18.3 M15.72 M 15.32 M Diluted net income available to common stockholders 870.96 M1.16 B459.99 M563.69 M590.03 M729.12 M 732.94 M Basic earnings per share (Basic EPS) 2.273.671.782.442.733.52 3.65 Diluted earnings per share (Diluted EPS) 2.253.611.762.412.683.46 3.6 Average basic shares outstanding 383.7 M314.99 M258.44 M231.41 M216.22 M207.16 M — Diluted shares outstanding 387.19 M319.91 M261.5 M234.06 M219.93 M210.91 M — EBITDA 590.99 M966.19 M677.37 M624.03 M587 M935.9 M 905.5 M EBIT 545.42 M1.39 B634.18 M584.84 M552.67 M881.36 M 865.87 M Cost of revenue 93.13 M-232.71 M———— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 45.57 M39.46 M43.19 M39.19 M34.34 M34.95 M 39 M