Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 768 M968 M1.04 B1.02 B1.01 B963 M 834 M Research & development —————— — Operating income 4.59 B7.49 B7.55 B7.04 B5.86 B5.4 B 6.14 B Non-Operating Income, Total 307 M285 M-120 M144 M72 M-361 M 117 M Interest expense, net of interest capitalized 3.24 B1.91 B2.86 B6.9 B7.47 B6.41 B 6.25 B Non-Operating Income, excl. Interest Expenses -2.94 B-1.63 B-2.98 B-6.75 B-7.4 B-6.77 B -6.14 B Unusual income/expense —————— — Pretax income 1.41 B3.85 B2.34 B1.08 B836 M1.05 B 1.74 B Equity in earnings 161 M132 M102 M4 M20 M81 M 72 M Taxes 328 M790 M627 M61 M167 M199 M 339 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 1.08 B3.06 B1.72 B1.02 B669 M852 M 1.4 B Discontinued operations —-5 M-1 M-2 M-1 M0 — Net income 1.08 B3.06 B1.71 B1.02 B668 M852 M 1.4 B Dilution adjustment —00000 0 Preferred dividends —57 M110 M110 M110 M110 M 110 M Diluted net income available to common stockholders -1 M3 B1.6 B910 M558 M742 M 1.29 B Basic earnings per share (Basic EPS) 2.898.285.0631.822.39 4.15 Diluted earnings per share (Diluted EPS) 2.888.225.032.981.82.37 4.12 Average basic shares outstanding 375.63 M362.58 M316.69 M303.75 M306.91 M310.01 M — Diluted shares outstanding 377.1 M365.18 M318.63 M305.13 M310.16 M313.04 M — EBITDA 4.38 B7.25 B7.25 B6.68 B5.44 B4.97 B 5.72 B EBIT 4.03 B6.81 B7.05 B6.46 B5.2 B4.72 B 5.48 B Cost of revenue 1.8 B502 M280 M422 M544 M616 M 576 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 154 M173 M196 M221 M243 M246 M 242 M