BX

Value 202020212022202320242025 TTM Total revenue 6.1 B22.58 B8.52 B8.02 B13.23 B14.45 B 14.78 B Gross profit 6.1 B22.58 B8.52 B8.02 B13.23 B14.45 B 14.78 B Operating expenses 3.48 B9.48 B4.97 B4.98 B6.82 B7.7 B 8.07 B Selling/general/admin expenses 711.78 M917.85 M1.09 B1.12 B1.36 B1.52 B 1.56 B Research & development —————— — Operating income 2.62 B13.1 B3.54 B3.04 B6.41 B6.75 B 6.71 B Non-Operating Income, Total 2.15 B18.07 B1.5 B513.84 M5.21 B6.24 B 6.43 B Interest expense, net of interest capitalized 166.16 M198.27 M317.23 M431.87 M443.69 M508.31 M 527.25 M Non-Operating Income, excl. Interest Expenses 1.99 B17.41 B1.27 B165.97 M4.72 B5.31 B 5.44 B Unusual income/expense -4.84 M458.87 M-82.86 M-84 M48.84 M423.99 M 466.17 M Pretax income 2.62 B13.56 B3.46 B2.96 B6.46 B7.17 B 7.17 B Equity in earnings 320.2 M1.9 B292.1 M245.8 M605.4 M800.7 M 762.7 M Taxes 356.01 M1.18 B472.88 M513.46 M1.02 B1.13 B 1.08 B Non-controlling/minority interest 217.12 M1.63 B107.77 M224.16 M473.83 M660.57 M 677.39 M After tax other income/expense -58.85 M77.85 M1.34 B835.23 M444.77 M-3.79 M 181.55 M Net income before discontinued operations 1.05 B5.86 B1.75 B1.39 B2.78 B3.02 B 3.05 B Discontinued operations —————— — Net income 1.05 B5.86 B1.75 B1.39 B2.78 B3.02 B 3.05 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.05 B5.86 B1.75 B1.39 B2.78 B3.02 B 3.05 B Basic earnings per share (Basic EPS) 1.58.142.361.843.623.87 3.9 Diluted earnings per share (Diluted EPS) 1.58.132.361.843.623.87 3.9 Average basic shares outstanding 696.93 M719.77 M740.66 M755.2 M766.49 M780.02 M — Diluted shares outstanding 697.26 M720.13 M740.94 M755.42 M766.65 M780.22 M — EBITDA 2.73 B13.23 B3.68 B3.18 B6.55 B6.88 B 6.77 B EBIT 2.62 B13.1 B3.54 B3.04 B6.41 B6.75 B 6.71 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 106.15 M127.07 M136.3 M134.18 M134.76 M134.02 M 63.06 M