Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 547.62 M575.12 M623.89 M664.24 M710.55 M742.6 M 761.09 M Research & development —————— — Operating income 2.94 B3.87 B3.54 B3.92 B928.44 M5.5 B 5.77 B Non-Operating Income, Total -18.91 M-3 M-11.89 M460 K46.57 M45.35 M 40.74 M Interest expense, net of interest capitalized 65.78 M46 M201.39 M810.34 M981.37 M817.8 M 791.74 M Non-Operating Income, excl. Interest Expenses -84.69 M-49 M-213.28 M-809.88 M-934.79 M-772.45 M -751 M Unusual income/expense —————— — Pretax income 651.16 M1.07 B885.12 M706.69 M928.44 M871.14 M 1.13 B Equity in earnings —————— — Taxes 147.69 M242.22 M222.96 M184.16 M197.06 M187.36 M 251.64 M Non-controlling/minority interest 1.59 M1.59 M———— — After tax other income/expense 10.33 M-26.22 M-8.85 M-2.57 M12.24 M-1.52 M -12.4 M Net income before discontinued operations 503.47 M824.86 M662.15 M522.54 M731.38 M683.78 M 882.21 M Discontinued operations —————— — Net income 503.47 M824.86 M662.15 M522.54 M731.38 M683.78 M 882.21 M Dilution adjustment 000000 0 Preferred dividends 27.26 M35.59 M37.28 M37.28 M37.28 M37.28 M 37.28 M Diluted net income available to common stockholders 476.21 M789.27 M624.87 M485.25 M694.1 M646.5 M 844.92 M Basic earnings per share (Basic EPS) 2.994.893.833.034.454.17 5.45 Diluted earnings per share (Diluted EPS) 2.774.443.552.854.173.91 5.13 Average basic shares outstanding 159.26 M161.3 M163.27 M159.99 M156.1 M155.25 M — Diluted shares outstanding 171.86 M177.79 M176.31 M170.18 M166.46 M165.08 M — EBITDA 2.91 B3.81 B3.55 B3.94 B5.21 B5.51 B 5.75 B EBIT 2.87 B3.8 B3.52 B3.91 B5.18 B5.47 B 5.69 B Cost of revenue 33.92 M-11.5 M33.51 M25 M25.4 M78.88 M 60.67 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 40.36 M35.23 M31.75 M30.8 M32.3 M41.04 M 62.49 M