Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 431.02 M472.58 M286.19 M306.72 M367.58 M2.68 B 1.65 B Research & development —————— — Operating income 3.48 B5.08 B-270.95 M33.91 B35.11 B2.67 B 9.32 B Non-Operating Income, Total 61.42 M——30.52 M225.87 M-62.35 M -112.58 M Interest expense, net of interest capitalized -24.77 M-6.78 M-2.16 M-1.65 M148 K88 K 1.15 M Non-Operating Income, excl. Interest Expenses 86.19 M——30.52 M225.87 M-62.44 M -113.73 M Unusual income/expense —————— — Pretax income 3.12 B5.82 B6.01 B5.2 B5.18 B2.81 B 2.19 B Equity in earnings -22.13 M48.99 M-36.3 M-144.61 M164.1 M78.22 M 130.23 M Taxes 656.24 M1.36 B1.37 B1.24 B1.22 B705.56 M 550.13 M Non-controlling/minority interest 2.52 M26.44 M34.38 M22.78 M35.12 M30.12 M 23.9 M After tax other income/expense —————— — Net income before discontinued operations 2.47 B4.43 B4.61 B3.94 B3.93 B2.08 B 1.62 B Discontinued operations —————— — Net income 2.47 B4.43 B4.61 B3.94 B3.93 B2.08 B 1.62 B Dilution adjustment -35.7 M-53.14 M-52.43 M-43.02 M-33.84 M-15.02 M -11.05 M Preferred dividends 1.66 M2.69 M4.47 M5.51 M4.98 M5.07 M 5.37 M Diluted net income available to common stockholders 2.43 B4.37 B4.56 B3.89 B3.89 B2.06 B 1.6 B Basic earnings per share (Basic EPS) 7.6313.8215.2413.2914.317.98 6.38 Diluted earnings per share (Diluted EPS) 7.613.8115.2213.2914.318.06 6.36 Average basic shares outstanding 319.62 M316.73 M299.39 M292.67 M272.02 M257.75 M — Diluted shares outstanding 319.62 M316.73 M299.39 M292.67 M272.02 M257.75 M — EBITDA 3.09 B5.07 B-273.12 M33.9 B35.11 B2.67 B 1.96 B EBIT 3.12 B5.08 B-270.95 M33.91 B35.11 B2.67 B 1.96 B Cost of revenue 44.81 M11.85 M———— — Other cost of goods sold 44.81 M11.85 M———— — Depreciation & amortization (cash flow) -24.77 M-6.78 M-2.16 M-1.65 M148 K88 K 1.15 M