Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 3.46 B3.54 B3.85 B4.07 B4.19 B4.5 B 4.5 B Research & development —————— — Operating income 11.94 B12.08 B12.18 B13.32 B14.39 B15.58 B 15.58 B Non-Operating Income, Total 893 M5 M443 M68 M85 M80 M 80 M Interest expense, net of interest capitalized 1.13 B227 M3.61 B16.3 B21.3 B20.68 B 20.68 B Non-Operating Income, excl. Interest Expenses -239 M-222 M-3.17 B-16.23 B-21.21 B-20.6 B -20.6 B Unusual income/expense —————— — Pretax income 4.47 B4.65 B3.33 B4.09 B5.85 B7.06 B 12.27 B Equity in earnings —————— — Taxes 842 M877 M768 M800 M1.3 B1.48 B 1.48 B Non-controlling/minority interest 9 M12 M-13 M2 M13 M34 M 34 M After tax other income/expense —————— — Net income before discontinued operations 3.62 B3.76 B2.57 B3.29 B4.53 B5.55 B 5.55 B Discontinued operations —————— — Net income 3.62 B3.76 B2.57 B3.29 B4.53 B5.55 B 5.55 B Dilution adjustment 000000 0 Preferred dividends 194 M207 M211 M235 M194 M243 M 243 M Diluted net income available to common stockholders 3.42 B3.55 B2.36 B3.05 B4.34 B5.31 B 5.31 B Basic earnings per share (Basic EPS) 3.844.172.913.895.847.47 7.46 Diluted earnings per share (Diluted EPS) 3.834.142.93.875.87.4 7.4 Average basic shares outstanding 890.84 M851.9 M811.07 M784.07 M742.59 M710.18 M 2.86 B Diluted shares outstanding 892.51 M856.36 M814.79 M787.8 M748.1 M716.72 M 2.89 B EBITDA 12.05 B12.16 B12.25 B13.38 B14.44 B15.63 B 10.7 B EBIT 11.94 B12.08 B12.18 B13.32 B14.39 B15.58 B 15.58 B Cost of revenue 336 M231 M39 M119 M70 M32 M 32 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 105 M85 M73 M57 M50 M45 M 79 M