Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 252 M274 M328 M294 M313 M262 M — Research & development —————— — Operating income 994 M5.7 B8.1 B4.61 B2.63 B824 M 502 M Non-Operating Income, Total 800 M786 M526 M385 M-78 M1.12 B 1.12 B Interest expense, net of interest capitalized 200 M244 M201 M228 M226 M224 M 224 M Non-Operating Income, excl. Interest Expenses 600 M542 M325 M157 M-304 M894 M 894 M Unusual income/expense —————— — Pretax income 1.09 B169 M2.52 B738 M2.11 B1.19 B 1.19 B Equity in earnings —————— — Taxes 744 M145 M499 M905 M288 M156 M 156 M Non-controlling/minority interest 299 M415 M241 M341 M516 M343 M 343 M After tax other income/expense 209 M476 M92 M239 M117 M75 M 75 M Net income before discontinued operations 648 M439 M1.78 B1.3 B1.31 B1.38 B 1.38 B Discontinued operations —————— — Net income 648 M439 M1.78 B1.3 B1.31 B1.38 B 1.38 B Dilution adjustment 106 M158 M000122 M 122 M Preferred dividends 53 M79 M80 M80 M80 M61 M 61 M Diluted net income available to common stockholders 701 M518 M1.71 B1.22 B1.23 B1.44 B 1.44 B Basic earnings per share (Basic EPS) -1.56-1.244.523.493.82-4.83 -4.83 Diluted earnings per share (Diluted EPS) -1.56-1.244.493.483.78-4.83 -4.83 Average basic shares outstanding 450.4 M417.4 M377.6 M350.1 M321.2 M298.1 M 1.21 B Diluted shares outstanding 450.4 M417.4 M379.9 M351.6 M324.8 M298.1 M 1.21 B EBITDA 2.63 B6.12 B8.68 B5.25 B3.35 B1.61 B 1.88 B EBIT 994 M5.7 B8.1 B4.61 B2.63 B824 M 502 M Cost of revenue 8.19 B4.86 B5.38 B5.48 B5.91 B6.2 B 6.78 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.64 B424 M581 M641 M711 M789 M 1.37 B