Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 2.43 B2.5 B2.51 B2.35 B2.26 B2.43 B 2.4 B Research & development —————— — Operating income 13.31 B19.22 B17.09 B6.87 B4.16 B11.15 B 11.04 B Non-Operating Income, Total 879 M644 M-1.47 B385 M-6.14 B495 M 916 M Interest expense, net of interest capitalized 1.72 B768 M2.32 B9.86 B10.97 B10.12 B 9.89 B Non-Operating Income, excl. Interest Expenses -843 M-124 M-3.79 B-9.47 B-17.12 B-9.62 B -8.98 B Unusual income/expense —————— — Pretax income 5.47 B7.99 B7.67 B-185 M-601 M6.35 B 6.5 B Equity in earnings —————— — Taxes 981 M1.56 B1.4 B862 M-556 M1.04 B 977 M Non-controlling/minority interest 10 M-3 M7 M44 M22 M0 — After tax other income/expense —————— — Net income before discontinued operations 4.49 B6.44 B6.27 B-1.05 B-45 M5.31 B 5.53 B Discontinued operations ————4.88 B0 — Net income 4.49 B6.44 B6.27 B-1.05 B4.84 B5.31 B 5.53 B Dilution adjustment -10 M3 M-7 M-44 M-22 M0 0 Preferred dividends 298 M407 M333 M361 M349 M333 M 333 M Diluted net income available to common stockholders 4.18 B6.03 B5.93 B-1.45 B4.47 B4.97 B 5.19 B Basic earnings per share (Basic EPS) 3.114.514.46-1.093.363.87 4.09 Diluted earnings per share (Diluted EPS) 3.084.474.43-1.093.363.82 4.04 Average basic shares outstanding 1.35 B1.34 B1.33 B1.33 B1.33 B1.29 B — Diluted shares outstanding 1.36 B1.35 B1.34 B1.33 B1.33 B1.3 B — EBITDA 13.66 B18.21 B16.14 B-632 M-3.21 B2.92 B 3.29 B EBIT 11.59 B18.45 B14.77 B-1.85 B-5.8 B2.09 B 2.26 B Cost of revenue 2.33 B-813 M777 M2.11 B1.87 B1.89 B 1.92 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.61 B1.38 B1.37 B1.22 B958 M837 M 1.03 B