Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.12 B864.03 M875.43 M730.75 M868.48 M1.01 B 1.01 B Research & development —————— — 영업 이익 182 K978.39 M1.27 B761.98 M1.24 B471.94 M 477.33 M Non-Operating Income, Total -1.37 B-101.91 M131.31 M-175.26 M-101.19 M292.19 M 292.19 M Interest expense, net of interest capitalized 584.47 M497.31 M791 M1.42 B—— — Non-Operating Income, excl. Interest Expenses -1.93 B-572.43 M-573.17 M-1.53 B-158.45 M209.03 M 209.03 M Unusual income/expense -31.66 M-26.79 M-86.52 M-69.01 M57.26 M83.16 M 83.16 M Pretax income -1.34 B963.81 M1.26 B752.83 M1.21 B806.38 M 806.38 M Equity in earnings 00———— — Taxes 16.92 M158.23 M279.52 M122.16 M267.32 M88.29 M 88.29 M Non-controlling/minority interest 52.67 M33.36 M28.77 M8.42 M9.99 M8.82 M 8.82 M After tax other income/expense —————— — Net income before discontinued operations -1.36 B805.58 M983.28 M630.67 M941.49 M697.06 M 697.06 M Discontinued operations —————— — Net income -1.36 B805.58 M983.28 M630.67 M941.49 M697.06 M 697.06 M Dilution adjustment -52.67 M-33.36 M-28.77 M-8.42 M-9.99 M-15.61 M -15.61 M Preferred dividends 54.3 M66.74 M89.73 M89.58 M96.46 M114.25 M 114.25 M Diluted net income available to common stockholders -1.46 B705.48 M864.79 M532.68 M835.05 M567.2 M 567.2 M Basic earnings per share (Basic EPS) -3.521.561.841.111.691.05 1.05 Diluted earnings per share (Diluted EPS) -3.521.511.81.11.671.04 1.04 Average basic shares outstanding 415.51 M451.28 M468.84 M481.93 M495.48 M537.88 M 2.13 B Diluted shares outstanding 415.51 M467.67 M481.64 M483.72 M499.6 M546.09 M 2.17 B EBITDA -128.63 M949.26 M1.2 B641.28 M1.37 B579.41 M 584.81 M EBIT 182 K978.39 M1.27 B761.98 M1.24 B471.94 M 477.33 M Cost of revenue 152.72 M26.54 M108.65 M97.1 M122.26 M125.41 M 120.02 M Other cost of goods sold 42.51 M69.08 M93.69 M97.58 M122.58 M124.92 M 124.92 M Depreciation & amortization (cash flow) -128.81 M-29.14 M-76.46 M-120.7 M124.13 M107.48 M 107.48 M