Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 34 M40 M40 M36 M39 M41 M 41 M Research & development —————— — Operating income 333 M267 M1.47 B263 M196 M160 M 160 M Non-Operating Income, Total 387 M330 M188 M279 M229 M335 M 335 M Interest expense, net of interest capitalized 415 M312 M232 M337 M307 M387 M 387 M Non-Operating Income, excl. Interest Expenses -32 M15 M-61 M-110 M-126 M-81 M -81 M Unusual income/expense 4 M3 M17 M52 M48 M29 M 29 M Pretax income 54 M63 M1.28 B16 M33 M175 M 175 M Equity in earnings 7 M32 M29 M12 M35 M31 M 31 M Taxes 8 M12 M222 M2 M30 M56 M 56 M Non-controlling/minority interest 87 M126 M478 M93 M151 M400 M 414 M After tax other income/expense —————— — Net income before discontinued operations 25 M51 M582 M79 M88 M169 M 183 M Discontinued operations —————— — Net income 25 M51 M582 M79 M88 M169 M 183 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 25 M51 M582 M79 M88 M169 M 183 M Basic earnings per share (Basic EPS) —0.444.990.670.751.43 1.54 Diluted earnings per share (Diluted EPS) 0.310.444.990.670.751.43 1.54 Average basic shares outstanding 80 M82 M82 M82 M83 M84 M 333 M Diluted shares outstanding 81 M82 M82 M82 M83 M84 M 333 M EBITDA 1.23 B1.3 B1.25 B1.12 B1.25 B1.32 B 1.32 B EBIT 801 M795 M735 M597 M628 M643 M 643 M Cost of revenue 366 M451 M435 M473 M501 M530 M 530 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 428 M509 M512 M526 M627 M682 M 682 M