Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 5.5 B6.81 B8.08 B8.06 B8.96 B11.6 B 11.46 B Research & development —————— — Operating income 9.29 B22.09 B17.29 B15.03 B14.9 B15.92 B 18.88 B Non-Operating Income, Total 25 M2 M-9 M-34 M-35 M0 — Interest expense, net of interest capitalized 3.12 B1.6 B4.12 B12.7 B14.83 B15.82 B 16.5 B Non-Operating Income, excl. Interest Expenses -3.1 B-1.6 B-4.13 B-12.73 B-14.86 B-15.82 B — Unusual income/expense —————— — Pretax income 3.2 B15.81 B9.24 B6.04 B5.91 B2.28 B 3.25 B Equity in earnings —————— — Taxes 486 M3.42 B1.88 B1.16 B1.16 B193 M 386 M Non-controlling/minority interest —————— — After tax other income/expense 520 M-46 M-40 M-51 M-65 M-111 M -72 M Net income before discontinued operations 2.72 B12.39 B7.36 B4.89 B4.75 B2.09 B 2.87 B Discontinued operations -3 M-4 M003 M365 M 358 M Net income 2.71 B12.39 B7.36 B4.89 B4.75 B2.45 B 3.22 B Dilution adjustment -59 M-151 M-88 M-77 M-77 M-20 M -24 M Preferred dividends 280 M274 M228 M228 M228 M252 M 262 M Diluted net income available to common stockholders 2.38 B11.96 B7.04 B4.58 B4.45 B2.18 B 2.94 B Basic earnings per share (Basic EPS) 5.1927.0417.9811.9811.614.03 3.91 Diluted earnings per share (Diluted EPS) 5.1826.9417.9111.9511.594.03 3.92 Average basic shares outstanding 457.8 M442.5 M391.8 M382.4 M382.7 M540.7 M — Diluted shares outstanding 458.9 M444.2 M393.2 M383.4 M383.6 M541.3 M — EBITDA 10.15 B19 B18.16 B16.13 B16.21 B18.75 B 21.49 B EBIT 9.29 B22.09 B17.29 B15.03 B14.9 B15.92 B 18.88 B Cost of revenue 10.26 B-1.94 B5.85 B10.43 B11.72 B20.66 B 22.35 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 869 M804 M850 M1.02 B1.18 B2.83 B 2.6 B