Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 839.43 M876.03 M304 M419 M439 M495 M 501 M Research & development —————— — Operating income 933.35 M1.09 B3.08 B14.86 B8.44 B8.13 B 8.41 B Non-Operating Income, Total 162.37 M55.83 M512 M9.83 B47 M38 M 92 M Interest expense, net of interest capitalized 95.86 M60.68 M467 M3.68 B5.21 B4.97 B 4.84 B Non-Operating Income, excl. Interest Expenses 66.51 M-4.84 M45 M6.15 B-5.16 B-4.93 B -4.75 B Unusual income/expense —————— — Pretax income 617.88 M701.66 M1.36 B12.08 B3.59 B2.97 B 3.16 B Equity in earnings —————— — Taxes 126.16 M154.2 M264 M611 M815 M765 M 804 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 491.72 M547.46 M1.1 B11.47 B2.78 B2.21 B 2.35 B Discontinued operations —————— — Net income 491.72 M547.46 M1.1 B11.47 B2.78 B2.21 B 2.35 B Dilution adjustment 000000 0 Preferred dividends 14.06 M18.54 M50 M59 M61 M57 M 86 M Diluted net income available to common stockholders 477.66 M528.91 M1.05 B11.41 B2.72 B2.15 B 2.27 B Basic earnings per share (Basic EPS) 47.553.8867.47785.14189.42165.24 186.56 Diluted earnings per share (Diluted EPS) 47.553.8867.4784.51189.41165.24 186.56 Average basic shares outstanding 10.06 M9.82 M15.53 M14.53 M14.34 M13 M — Diluted shares outstanding 10.06 M9.82 M15.55 M14.54 M14.34 M13 M — EBITDA 890.75 M991.49 M2.77 B11.46 B8.72 B8.45 B 9.33 B EBIT 839.27 M1.03 B2.62 B11.18 B8.44 B8.13 B 8.41 B Cost of revenue 66.75 M-28.11 M840 M1.6 B650 M758 M 580 M Other cost of goods sold ——189 M222 M219 M244 M 263 M Depreciation & amortization (cash flow) 43.37 M36.48 M142 M225 M276 M314 M 915 M