Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 81.99 M79.16 M95.48 M102 M200 M132 M 132 M Research & development —————— — Operating income 1.83 B2.49 B1.38 B3.23 B4.47 B5.34 B 5.19 B Non-Operating Income, Total 633.67 M763.88 M439.94 M713 M1.54 B1.86 B 1.86 B Interest expense, net of interest capitalized 143.46 M139.47 M130.27 M133 M141 M148 M 148 M Non-Operating Income, excl. Interest Expenses 490.21 M624.41 M309.67 M580 M1.4 B1.71 B 1.71 B Unusual income/expense —————— — Pretax income 1.58 B2.37 B1.56 B3.57 B4.67 B5.16 B 10.52 B Equity in earnings 146.69 M366.4 M115.86 M278 M580 M504 M 504 M Taxes 111.84 M128.58 M79.96 M-873 M362 M760 M 760 M Non-controlling/minority interest 60.19 M82.61 M5.49 M-1 M00 — After tax other income/expense —————— — Net income before discontinued operations 1.41 B2.16 B1.48 B4.44 B4.31 B4.4 B 4.4 B Discontinued operations —————— — Net income 1.41 B2.16 B1.48 B4.44 B4.31 B4.4 B 4.4 B Dilution adjustment 000000 0 Preferred dividends 41.61 M63.44 M40.74 M40 M40 M40 M 40 M Diluted net income available to common stockholders 1.36 B2.09 B1.44 B4.4 B4.27 B4.36 B 4.36 B Basic earnings per share (Basic EPS) 3.385.343.911.9411.4711.83 11.82 Diluted earnings per share (Diluted EPS) 3.325.233.811.6211.1911.6 11.58 Average basic shares outstanding 403.06 M391.75 M368.61 M368.7 M372.5 M368.4 M 1.49 B Diluted shares outstanding 410.26 M400.35 M377.61 M378.8 M381.8 M375.9 M 1.52 B EBITDA 2.89 B3.87 B3.2 B5.61 B7.31 B8.63 B 8.63 B EBIT 1.82 B2.48 B1.36 B3.2 B4.43 B5.29 B 5.14 B Cost of revenue 5.69 B5.89 B6.77 B8.56 B10.99 B12.52 B 12.52 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.07 B1.39 B1.85 B2.41 B2.89 B3.35 B 3.49 B