Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 4.01 B4.75 B5.53 B5.22 B5.26 B5.61 B 5.69 B Research & development —————— — Operating income 32.28 B51.85 B33.95 B34.13 B43.16 B52.72 B 54.76 B Non-Operating Income, Total ———3.86 B6 B7.6 B 7.88 B Interest expense, net of interest capitalized 8.94 B5.65 B21.35 B62.16 B73.34 B66.81 B 71.26 B Non-Operating Income, excl. Interest Expenses ———-58.3 B-67.34 B-59.22 B -63.38 B Unusual income/expense —————— — Pretax income 12.48 B27.04 B13.49 B10.74 B18.4 B21.85 B 22.69 B Equity in earnings —————— — Taxes 3.02 B5.41 B2.23 B2.22 B4.12 B4.68 B 4.62 B Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 9.46 B21.64 B11.26 B8.52 B14.28 B17.18 B 18.07 B Discontinued operations —————— — Net income 9.46 B21.64 B11.26 B8.52 B14.28 B17.18 B 18.07 B Dilution adjustment 041 M0000 4 M Preferred dividends 544 M525 M497 M609 M751 M876 M 951 M Diluted net income available to common stockholders 8.91 B21.15 B10.76 B7.91 B13.53 B16.3 B 17.12 B Basic earnings per share (Basic EPS) 24.9460.2530.4223.0541.0751.95 55.44 Diluted earnings per share (Diluted EPS) 24.7459.4530.0622.8740.5451.32 54.75 Average basic shares outstanding 356.4 M350.5 M352.1 M340.8 M328.1 M312.7 M — Diluted shares outstanding 360.3 M355.8 M358.1 M345.8 M333.6 M317.6 M — EBITDA 35.52 B52.33 B36.84 B35.84 B44.69 B51.69 B 53.82 B EBIT 35.38 B52.21 B36.66 B35.15 B44.51 B51.61 B 53.67 B Cost of revenue 3.1 B357 M2.71 B1.03 B1.35 B-1.11 B -1.08 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 147 M120 M174 M681 M176 M83 M 148 M