Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 35 M56 M115 M91 M98 M134 M — Research & development —————— — Operating income 1.75 B1.88 B1.84 B2.67 B4.46 B4.75 B 5 B Non-Operating Income, Total 640 M744 M556 M878 M904 M702 M 753 M Interest expense, net of interest capitalized 1.26 B1.6 B1.92 B2.85 B3.05 B3.03 B 3.1 B Non-Operating Income, excl. Interest Expenses -1.1 B-1.31 B-1.75 B-2.24 B-2.45 B-2.51 B -2.57 B Unusual income/expense 483 M457 M394 M272 M300 M182 M 228 M Pretax income -942 M748 M476 M699 M2.31 B2.42 B 2.65 B Equity in earnings —————— — Taxes 362 M836 M-1.34 B-1.56 B-200 M-280 M -299 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -1.3 B-88 M1.81 B2.26 B2.51 B2.7 B 2.95 B Discontinued operations —————— — Net income -1.3 B-88 M1.81 B2.26 B2.51 B2.7 B 2.95 B Dilution adjustment 000000 0 Preferred dividends 14 M14 M14 M14 M37 M110 M 110 M Diluted net income available to common stockholders -1.32 B-102 M1.8 B2.24 B2.48 B2.59 B 2.84 B Basic earnings per share (Basic EPS) -1.05-0.050.911.091.161.18 1.29 Diluted earnings per share (Diluted EPS) -1.05-0.050.841.051.151.18 1.29 Average basic shares outstanding 1.26 B1.99 B1.99 B2.06 B2.14 B2.2 B — Diluted shares outstanding 1.26 B1.99 B2.13 B2.14 B2.15 B2.2 B — EBITDA ———1.42 B3.95 B4.39 B — EBIT 1.72 B1.67 B1.44 B1.31 B3.68 B3.81 B 4.22 B Cost of revenue ——143 M636 M341 M402 M 391 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) ———115 M274 M583 M —