Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 2.23 B3.04 B3.21 B3.34 B3.1 B3.35 B 3.41 B Research & development —————— — Operating income 7.98 B13.11 B15.46 B12.59 B14.07 B18.04 B 18.48 B Non-Operating Income, Total 4 M4 M-9 M-61 M-40 M-79 M -119 M Interest expense, net of interest capitalized 418 M476 M1.54 B6.68 B6.39 B3.75 B 3.52 B Non-Operating Income, excl. Interest Expenses -414 M-472 M-1.55 B-6.75 B-6.43 B-3.83 B -3.64 B Unusual income/expense —————— — Pretax income 4.3 B7.71 B9.39 B6.38 B7.69 B11.46 B 12.19 B Equity in earnings —————— — Taxes 1 B1.86 B2.21 B1.31 B1.75 B2.61 B 2.77 B Non-controlling/minority interest —————— — After tax other income/expense -349 M-372 M-490 M-702 M-552 M-729 M -768 M Net income before discontinued operations 3.3 B5.86 B7.18 B5.07 B5.94 B8.85 B 9.42 B Discontinued operations —————— — Net income 3.3 B5.86 B7.18 B5.07 B5.94 B8.85 B 9.42 B Dilution adjustment 41 M224 M237 M130 M152 M8.44 B 6.63 B Preferred dividends 256 M495 M548 M418 M464 M435 M 404 M Diluted net income available to common stockholders 3.08 B5.58 B6.87 B4.78 B5.63 B16.86 B 15.64 B Basic earnings per share (Basic EPS) 2.132.843.522.5534.67 5.05 Diluted earnings per share (Diluted EPS) 2.122.833.52.542.994.65 5.03 Average basic shares outstanding 1.41 B1.81 B1.82 B1.77 B1.78 B1.8 B — Diluted shares outstanding 1.44 B1.9 B1.89 B1.83 B1.83 B1.81 B — EBITDA 10.2 B16.92 B18.14 B14.87 B16.33 B20.21 B 21.02 B EBIT 8.43 B13.99 B16.17 B13.51 B15.01 B19.01 B 19.43 B Cost of revenue 10 M-12 M———— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.78 B2.96 B1.97 B1.36 B1.32 B1.21 B 1.59 B