Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 121.19 M144.64 M142.76 M165.86 M189.29 M216.71 M 216.71 M Research & development —————— — Operating income 1.97 B2.41 B2.58 B2.81 B3.09 B3.18 B 3.18 B Non-Operating Income, Total —————— — Interest expense, net of interest capitalized 784.4 M795.71 M761.25 M854.65 M905.8 M974.84 M 974.84 M Non-Operating Income, excl. Interest Expenses —————— — Unusual income/expense —————— — Pretax income 2.83 B3.92 B4.02 B4.04 B4.16 B4.62 B 4.62 B Equity in earnings 219.87 M782.84 M647.98 M375.66 M207.32 M504.09 M 504.09 M Taxes —————20.28 M — Non-controlling/minority interest 164.76 M319.08 M312.85 M333.89 M358.13 M736.51 M 736.51 M After tax other income/expense —————— — Net income before discontinued operations 1.11 B2.25 B2.14 B2.28 B2.37 B4.63 B 4.63 B Discontinued operations —————— — Net income 1.11 B2.25 B2.14 B2.28 B2.37 B4.63 B 4.63 B Dilution adjustment 000000 1 000 Preferred dividends 3.34 M3.34 M3.34 M3.34 M3.34 M3.34 M 3.34 M Diluted net income available to common stockholders 1.11 B2.25 B2.14 B2.28 B2.37 B4.62 B 4.62 B Basic earnings per share (Basic EPS) —6.846.526.987.2614.17 14.18 Diluted earnings per share (Diluted EPS) —6.856.536.987.2614.17 14.18 Average basic shares outstanding —328.59 M327.82 M326.81 M326.1 M326.37 M 1.31 B Diluted shares outstanding —328.59 M327.82 M326.81 M326.1 M326.37 M 1.31 B EBITDA 2.76 B3.27 B3.39 B3.67 B3.91 B4.06 B — EBIT 2.74 B3.25 B3.36 B3.64 B3.87 B4.02 B 4.02 B Cost of revenue 430.01 M512.11 M557.73 M586.6 M634.77 M700.89 M 700.89 M Other cost of goods sold 430.01 M512.11 M557.73 M586.6 M634.77 M700.89 M 700.89 M Depreciation & amortization (cash flow) 23.25 M24.96 M26.12 M29.09 M38.31 M41.25 M —