Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 2.16 B2.59 B2.62 B2.66 B2.56 B2.7 B — Research & development 1.59 B2.21 B2.18 B2.32 B2.4 B2.53 B — Operating income 2.23 B2.58 B2.85 B3.9 B4.05 B5.12 B — Non-Operating Income, Total -117.23 M497.08 M358.41 M313.72 M166.16 M149.02 M — Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses -230.21 M385.6 M235.63 M165.31 M83.67 M-6.35 M — Unusual income/expense 112.98 M111.48 M122.78 M148.4 M82.49 M155.37 M — Pretax income 2.36 B3.31 B3.52 B4.8 B4.89 B5.84 B — Equity in earnings —————— — Taxes 466.18 M647.82 M729.55 M661.94 M748.21 M862.66 M — Non-controlling/minority interest -79.62 M-65.54 M-72.1 M-8.86 M76.01 M147.82 M — After tax other income/expense —————— — Net income before discontinued operations 1.89 B2.66 B2.79 B4.13 B4.15 B4.98 B — Discontinued operations ——90.6 M——— — Net income 1.89 B2.66 B2.88 B4.13 B4.15 B4.98 B — Dilution adjustment 79.62 M65.54 M72.1 M8.86 M-76.01 M-147.82 M — Preferred dividends 120.62 M84.27 M432 K506 K537 K610 K — Diluted net income available to common stockholders 1.85 B2.65 B2.95 B4.14 B4.07 B4.83 B — Basic earnings per share (Basic EPS) 0.560.80.91.291.271.52 35.25 Diluted earnings per share (Diluted EPS) 0.550.790.891.271.261.5 34.89 Average basic shares outstanding 3.31 B3.33 B3.26 B3.22 B3.2 B3.19 B — Diluted shares outstanding 3.35 B3.37 B3.3 B3.25 B3.23 B3.22 B — EBITDA 2.76 B3.09 B3.26 B4.33 B4.38 B5.45 B — EBIT 2.23 B2.58 B2.85 B3.9 B4.05 B5.12 B — Cost of revenue 5.32 B6.38 B6.34 B5.69 B5.41 B5.75 B — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 529.93 M514.03 M414.4 M430.32 M331.25 M321.38 M —