Financials
Value 20202021202220232024 TTM Selling/general/admin expenses 18.3 B19.6 B19.93 B20.61 B21.89 B 21.89 B Research & development ————— — Operating income 2.44 B2.31 B2.07 B1.55 B727.6 M 727.6 M Non-Operating Income, Total 159.3 M33 M12.2 M43.4 M71.2 M 71.2 M Interest expense, net of interest capitalized 400 M404.9 M446.9 M414.8 M454.6 M — Non-Operating Income, excl. Interest Expenses -388.9 M-404.9 M-446.9 M-414.8 M-427.8 M 26.8 M Unusual income/expense 148.2 M33 M12.2 M43.4 M44.4 M 44.4 M Pretax income 2.19 B1.9 B1.58 B1.13 B267.8 M 267.8 M Equity in earnings 63.5 M11.8 M-8.7 M4.1 M800 K — Taxes 479.9 M422 M293 M171.1 M50.4 M 50.4 M Non-controlling/minority interest ————— — After tax other income/expense 77 M-1.8 M-4.6 M26 M-20.1 M -20.1 M Net income before discontinued operations 1.62 B1.51 B1.3 B958.6 M217.4 M 217.4 M Discontinued operations ————— — Net income 1.62 B1.51 B1.3 B958.6 M217.4 M 217.4 M Dilution adjustment -226.2 M-51 M-1 M00 — Preferred dividends 109.4 M252.2 M000 — Diluted net income available to common stockholders 1.28 B1.21 B1.29 B958.6 M217.4 M 217.4 M Basic earnings per share (Basic EPS) 2.732.292.251.650.4 0.4 Diluted earnings per share (Diluted EPS) 2.72.272.231.640.4 0.4 Average basic shares outstanding 469.6 M529 M575.4 M580.1 M545.2 M — Diluted shares outstanding 475.3 M534 M3 M2.3 M2.3 M — EBITDA 20.63 B21.47 B21.83 B1.95 B147.6 M — EBIT 17.99 B18.9 B19.13 B-726.4 M-1.7 B -1.17 B Cost of revenue 51.16 B55.89 B57.19 B58.14 B60.57 B 60.57 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 1.67 B1.76 B1.71 B1.75 B1.85 B —