Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 7.04 B8.55 B419 M340 M332 M334 M — Research & development —————— — Operating income 6.63 B9.32 B10.31 B9.3 B12.78 B2.91 B 4.34 B Non-Operating Income, Total 1.89 B3.04 B1.43 B1.54 B1.26 B1.53 B 1.19 B Interest expense, net of interest capitalized 4.12 B———215 M316 M — Non-Operating Income, excl. Interest Expenses -2.31 B2.82 B1.97 B1.39 B1.15 B1.25 B 1.19 B Unusual income/expense 73 M220 M-542 M149 M112 M-31 M — Pretax income 8.1 B12.72 B11.6 B10.4 B8.52 B3.12 B 4.61 B Equity in earnings 674 M1.3 B837 M773 M-3.7 B184 M -330 M Taxes 1.77 B2.77 B1.89 B563 M2.56 B338 M 432 M Non-controlling/minority interest -106 M-74 M-226 M-287 M-45 M83 M 218 M After tax other income/expense —————— — Net income before discontinued operations 6.43 B10.02 B9.93 B10.13 B6.01 B2.7 B 3.96 B Discontinued operations 0————— — Net income 6.43 B10.02 B9.93 B10.13 B6.01 B2.7 B 3.96 B Dilution adjustment 0001 M00 1 M Preferred dividends 180 M182 M1.02 B106 M-1.18 B-483 M 96 M Diluted net income available to common stockholders 6.25 B9.84 B8.91 B10.02 B7.19 B3.18 B 3.86 B Basic earnings per share (Basic EPS) 4.366.786.177.356.453.33 4.72 Diluted earnings per share (Diluted EPS) 4.336.76.137.326.373.27 4.62 Average basic shares outstanding 1.43 B1.45 B1.45 B1.36 B1.11 B955 M — Diluted shares outstanding 1.44 B1.47 B1.45 B1.37 B1.13 B973 M — EBITDA 19.31 B21.37 B21.59 B21.04 B24.24 B14.89 B 16.33 B EBIT 6.63 B9.32 B10.31 B9.3 B12.78 B2.91 B 4.34 B Cost of revenue 97.54 B100.54 B———— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 12.68 B12.05 B11.28 B11.74 B11.46 B11.98 B 12 B