Financials
Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 383 M304 M428 M415 M438 M316 M 1.6 B Research & development —————— — Operating income 2.14 B2.11 B2.34 B1.83 B2.33 B2.12 B 8.63 B Non-Operating Income, Total 181 M97 M143 M194 M198 M185 M 720 M Interest expense, net of interest capitalized 872 M793 M889 M897 M902 M793 M — Non-Operating Income, excl. Interest Expenses -857 M-855 M-878 M-886 M-886 M-780 M -3.43 B Unusual income/expense 166 M159 M132 M183 M182 M172 M 669 M Pretax income 1.45 B1.34 B1.6 B1.13 B1.63 B1.36 B 5.71 B Equity in earnings 15 M-62 M11 M11 M16 M13 M 51 M Taxes 163 M109 M193 M119 M176 M154 M 642 M Non-controlling/minority interest 34 M22 M25 M23 M33 M22 M 103 M After tax other income/expense —————— — Net income before discontinued operations 1.28 B1.21 B1.38 B985 M1.42 B1.18 B 4.97 B Discontinued operations -1 M-2 M0-1 M00 -1 M Net income 1.28 B1.21 B1.38 B984 M1.42 B1.18 B 4.97 B Dilution adjustment 000000 0 Preferred dividends 55 M14 M14 M13 M14 M15 M 56 M Diluted net income available to common stockholders 1.23 B1.19 B1.36 B971 M1.41 B1.17 B 4.91 B Basic earnings per share (Basic EPS) 1.61.541.761.241.81.49 6.29 Diluted earnings per share (Diluted EPS) 1.61.541.761.241.81.49 6.29 Average basic shares outstanding 772 M772 M777 M777 M778 M777 M 3.11 B Diluted shares outstanding 773 M772 M777 M777 M778 M777 M 3.11 B EBITDA 7.6 B6.72 B7.99 B7.46 B8.2 B7.47 B 31.12 B EBIT 5.91 B5.09 B6.3 B5.49 B6.11 B5.51 B 23.42 B Cost of revenue 1.52 B1.48 B1.51 B1.58 B1.63 B1.6 B 6.32 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.69 B1.63 B1.69 B1.97 B2.08 B1.96 B 7.7 B