Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 2.18 B2.14 B2.03 B1.6 B4 B5.26 B — Research & development —————— — Operating income 31.57 B36.14 B37.55 B49.55 B7.45 B11.01 B 16.62 B Non-Operating Income, Total 1.61 B1.48 B-1.94 B326.9 M3.33 B5 B 5.29 B Interest expense, net of interest capitalized 217 M218.6 M243.5 M268.4 M279 M278 M 278 M Non-Operating Income, excl. Interest Expenses 1.39 B1.27 B-2.18 B58.5 M3.05 B4.72 B 5.01 B Unusual income/expense —————— — Pretax income 7.17 B4.21 B922.1 M4.9 B10.71 B14.22 B 14.55 B Equity in earnings —————— — Taxes 1.47 B859.1 M200.6 M1 B2.23 B2.92 B 2.99 B Non-controlling/minority interest 00———— — After tax other income/expense —————— — Net income before discontinued operations 5.7 B3.35 B721.5 M3.9 B8.48 B11.31 B 11.56 B Discontinued operations —————— — Net income 5.7 B3.35 B721.5 M3.9 B8.48 B11.31 B 11.56 B Dilution adjustment 000000 — Preferred dividends 26.9 M26.9 M26.9 M37.6 M17 M0 — Diluted net income available to common stockholders 5.68 B3.32 B694.6 M3.86 B8.46 B11.31 B 11.56 B Basic earnings per share (Basic EPS) 9.715.691.196.6114.4519.29 19.72 Diluted earnings per share (Diluted EPS) 9.665.661.186.5814.419.23 19.66 Average basic shares outstanding 584.9 M584.5 M584.4 M584.9 M585.5 M586.3 M — Diluted shares outstanding 587.6 M587.1 M587.1 M587.5 M587.7 M588.1 M — EBITDA 35.3 B40.32 B41.77 B54.63 B13.11 B17.29 B 22.96 B EBIT 31.57 B36.14 B37.55 B49.55 B7.45 B11.01 B 16.62 B Cost of revenue 3.27 B3.71 B3.92 B4.67 B54.44 B60.05 B 61.16 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 3.71 B4.18 B4.23 B5.01 B5.64 B6.29 B 6.35 B