Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 20.87 B23.93 B21.21 B21.76 B25.94 B40.32 B — Research & development 8.74 B8.75 B8.26 B7.24 B7.88 B9.64 B — Operating income 13.69 B10.98 B14.61 B15.7 B19.42 B7.27 B -12.62 B Non-Operating Income, Total 1.41 B1.83 B828 M1.07 B-2.5 B1.28 B — Interest expense, net of interest capitalized 683 M774 M862 M1.1 B1.32 B1.42 B — Non-Operating Income, excl. Interest Expenses -429 M-601 M-882 M-888 M-4.29 B-358 M — Unusual income/expense 1.16 B1.66 B848 M853 M467 M220 M — Pretax income 25.27 B9.39 B12.99 B14.07 B21.42 B18.76 B -12.62 B Equity in earnings —————— — Taxes 4.47 B4.23 B2.26 B3.12 B4.88 B4.36 B — Non-controlling/minority interest -1.11 B-2.39 B-1.05 B-1.2 B-569 M-213 M — After tax other income/expense —————— — Net income before discontinued operations 22.98 B9.82 B10.6 B11.08 B17.93 B15.02 B -12.62 B Discontinued operations —————— — Net income 22.98 B9.82 B10.6 B11.08 B17.93 B15.02 B -12.62 B Dilution adjustment 000000 — Preferred dividends 42 M46 M40 M37 M88 M-335 M — Diluted net income available to common stockholders 22.94 B9.77 B10.56 B11.04 B17.84 B15.35 B -12.62 B Basic earnings per share (Basic EPS) 1.060.450.50.550.950.83 20 Diluted earnings per share (Diluted EPS) 1.040.450.50.540.920.8 19.54 Average basic shares outstanding 21.62 B21.56 B20.98 B20.18 B18.79 B18.57 B — Diluted shares outstanding 21.98 B21.79 B21.11 B20.36 B19.32 B19.23 B — EBITDA 36.65 B40.51 B39.35 B40.43 B44.96 B54.06 B — EBIT 33.37 B37.31 B36.56 B37.95 B43.14 B52.6 B — Cost of revenue 64.29 B85.1 B80.04 B81.2 B82.45 B89.32 B — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 3.28 B3.19 B2.79 B2.47 B1.82 B1.46 B 8.54 B