Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 864 M863 M945 M1.08 B1.06 B986 M 986 M Research & development —————— — Operating income 13.56 B21.46 B31.41 B22.31 B19.97 B18.54 B 16.38 B Non-Operating Income, Total -53 M753 M1.11 B534 M862 M76 M 76 M Interest expense, net of interest capitalized -83 M-61 M-69 M-98 M-189 M-179 M -179 M Non-Operating Income, excl. Interest Expenses 30 M814 M1.18 B632 M1.05 B255 M 255 M Unusual income/expense —————— — Pretax income -15.71 B3.71 B14.12 B6.43 B4.07 B3.13 B 3.13 B Equity in earnings 370 M631 M793 M534 M862 M76 M 76 M Taxes -2.17 B915 M813 M1.73 B1.17 B1.02 B 1.02 B Non-controlling/minority interest 00——22 M43 M 43 M After tax other income/expense -419 M-229 M8 M100 M-543 M-420 M -420 M Net income before discontinued operations -13.53 B2.79 B13.3 B4.7 B2.9 B2.11 B 2.11 B Discontinued operations -1.3 B-468 M00182 M262 M 262 M Net income -14.83 B2.32 B13.3 B4.7 B3.08 B2.37 B 2.37 B Dilution adjustment 0-10 M-77 M-21 M-35 M-78 M -78 M Preferred dividends 844 M800 M800 M923 M679 M679 M 679 M Diluted net income available to common stockholders -15.68 B1.51 B12.43 B3.75 B2.36 B1.61 B 1.61 B Basic earnings per share (Basic EPS) -17.061.6213.414.222.591.65 1.65 Diluted earnings per share (Diluted EPS) -17.061.5812.43.92.441.61 1.61 Average basic shares outstanding 918.7 M935 M926.2 M889.2 M911.8 M975.5 M 3.89 B Diluted shares outstanding 918.7 M958.8 M1 B960.9 M967.1 M1 B 4 B EBITDA 21.65 B29.91 B38.33 B29.18 B27.34 B26.08 B 23.91 B EBIT 13.56 B21.46 B31.41 B22.31 B19.97 B18.54 B 16.38 B Cost of revenue 2.41 B2.77 B3.27 B3.12 B3.12 B— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 8.1 B8.45 B6.93 B6.87 B7.37 B7.53 B 7.53 B