Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 516 M528 M543 M525 M547 M576 M 589 M Research & development —————— — Operating income 1.04 B1.36 B1.57 B1.76 B1.99 B2.11 B 2.24 B Non-Operating Income, Total -1.9 B-585 M-149 M-673 M-776 M-863 M -440 M Interest expense, net of interest capitalized 28 M———838 M903 M 1.01 B Non-Operating Income, excl. Interest Expenses -1.96 B-643 M-123 M-710 M-832 M-948 M -802 M Unusual income/expense 60 M58 M-26 M37 M56 M85 M 101 M Pretax income -865 M778 M1.42 B1.09 B1.21 B1.25 B 1.32 B Equity in earnings -1.43 B339 M00—— — Taxes -274 M110 M360 M170 M195 M195 M 205 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -591 M1.49 B1.06 B917 M1.02 B1.05 B 1.12 B Discontinued operations -182 M-201 M00—— — Net income -773 M1.49 B1.06 B917 M1.02 B1.05 B 1.12 B Dilution adjustment 949 M00000 — Preferred dividends 176 M95 M49 M50 M00 — Diluted net income available to common stockholders 01.39 B1.01 B867 M1.02 B1.05 B 1.12 B Basic earnings per share (Basic EPS) -1.792.351.61.371.581.61 1.71 Diluted earnings per share (Diluted EPS) -1.792.281.591.371.581.6 1.7 Average basic shares outstanding 531.03 M592.93 M629.41 M630.95 M643.16 M652.67 M — Diluted shares outstanding 531.03 M609.94 M632.35 M633.18 M644.14 M655.65 M — EBITDA 2.23 B2.68 B2.85 B3.16 B3.43 B3.64 B 3.9 B EBIT 1.04 B1.36 B1.57 B1.76 B1.99 B2.11 B 2.24 B Cost of revenue 257 M208 M204 M99 M3 M4 M 2 M Other cost of goods sold 3 M————— — Depreciation & amortization (cash flow) 1.19 B1.32 B1.29 B1.4 B1.44 B1.53 B 1.67 B