Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses —————— — Research & development —————— — Operating income 10.54 B13.53 B4.56 B11.13 B10.66 B13.12 B 11.61 B Non-Operating Income, Total 6.24 B7.1 B21.08 B2.5 B3.44 B3.42 B 1.91 B Interest expense, net of interest capitalized 69 M105 M98 M123 M248 M362 M — Non-Operating Income, excl. Interest Expenses 6.17 B7 B20.98 B2.37 B3.19 B3.06 B 1.91 B Unusual income/expense —————— — Pretax income 2.21 B4.19 B-7.23 B4.59 B5.63 B5.11 B 5.11 B Equity in earnings 395 M1.49 B506 M108 M54 M228 M 228 M Taxes 285 M386 M-976 M-1.16 B730 M886 M 886 M Non-controlling/minority interest 380 M-59 M-2.09 B1.09 B1.44 B1.51 B 1.51 B After tax other income/expense —————— — Net income before discontinued operations 1.54 B3.86 B4.16 B4.67 B3.46 B2.71 B 2.71 B Discontinued operations —————— — Net income 1.54 B3.86 B4.16 B4.67 B3.46 B2.71 B 2.71 B Dilution adjustment 00282 M000 0 Preferred dividends 95 M141 M141 M181 M181 M77 M 77 M Diluted net income available to common stockholders 1.45 B3.72 B4.3 B4.48 B3.28 B2.63 B 2.63 B Basic earnings per share (Basic EPS) 10.8419.4———— — Diluted earnings per share (Diluted EPS) 11.0118.71———— — Average basic shares outstanding 217.8 M191.6 M———— — Diluted shares outstanding 221.5 M198.7 M———— — EBITDA 10.92 B14.19 B4.79 B11.45 B11.06 B13.41 B 11.91 B EBIT 10.54 B13.53 B4.56 B11.13 B10.81 B13.12 B 11.61 B Cost of revenue 7.87 B16.62 B13.05 B19.35 B12.12 B15.86 B 15.86 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 373 M662 M228 M323 M248 M297 M 297 M