MET

Value 202020212022202320242025 TTM Total revenue 67.84 B71.08 B69.9 B66.91 B70.99 B77.08 B 77.59 B Gross profit 16.59 B17.85 B12.41 B13.82 B14.45 B14.79 B 15.14 B Operating expenses 13.15 B12.59 B12.03 B12.71 B13.02 B13.86 B 14.31 B Selling/general/admin expenses 6.36 B6.15 B5.96 B6.65 B6.5 B7.35 B 7.84 B Research & development —————— — Operating income -8.7 B-6.6 B-11.39 B-11.54 B6 B6.14 B 6.35 B Non-Operating Income, Total 295 M-1.63 B-4.71 B-7.17 B-5.13 B-5.03 B -5.87 B Interest expense, net of interest capitalized 632 M647 M655 M740 M738 M724 M — Non-Operating Income, excl. Interest Expenses -337 M-2.28 B-5.36 B-7.91 B-5.87 B-5.75 B -5.87 B Unusual income/expense —————— — Pretax income 6.93 B8.13 B2.86 B2.16 B5.62 B4.66 B 4.81 B Equity in earnings 829 M5.1 B1.3 B151 M988 M1.55 B 1.82 B Taxes 1.51 B1.55 B301 M560 M1.18 B1.26 B 1.2 B Non-controlling/minority interest 11 M21 M19 M24 M18 M24 M -4 M After tax other income/expense —————— — Net income before discontinued operations 5.41 B6.55 B2.54 B1.58 B4.43 B3.38 B 3.62 B Discontinued operations —————— — Net income 5.41 B6.55 B2.54 B1.58 B4.43 B3.38 B 3.62 B Dilution adjustment -202 M-195 M-185 M-198 M—-194 M — Preferred dividends 14 M6 M00—12 M — Diluted net income available to common stockholders 5.19 B6.35 B2.35 B1.38 B4.23 B3.17 B 3.43 B Basic earnings per share (Basic EPS) 5.727.362.931.825.984.74 5.2 Diluted earnings per share (Diluted EPS) 5.687.312.911.815.944.71 5.17 Average basic shares outstanding 907.8 M862.7 M803.2 M757.7 M706.4 M668.9 M — Diluted shares outstanding 913.2 M869.4 M808.9 M762.3 M711.1 M673.3 M — EBITDA 5.73 B7.21 B1.85 B-5.16 B2.89 B2.19 B 3.22 B EBIT 3.44 B5.26 B377 M1.11 B1.44 B933 M 835 M Cost of revenue 51.26 B53.23 B57.49 B53.08 B56.53 B62.29 B 62.45 B Other cost of goods sold 764 M629 M608 M660 M783 M837 M 875 M Depreciation & amortization (cash flow) 2.77 B2.33 B1.71 B-2.37 B1.46 B1.25 B 2.39 B