Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.57 B1.42 B1.35 B1.47 B1.57 B1.6 B 1.57 B Research & development 93 M84 M87 M92 M102 M100 M 97 M Operating income 1.11 B1.54 B1.16 B1.31 B1 B1.12 B 1.12 B Non-Operating Income, Total -304 M563 M-8 M38 M-286 M-245 M -21 M Interest expense, net of interest capitalized 345 M210 M189 M188 M249 M345 M 331 M Non-Operating Income, excl. Interest Expenses -428 M99 M-176 M-118 M-274 M-317 M -299 M Unusual income/expense -221 M254 M-21 M-32 M-261 M-273 M -53 M Pretax income 766 M1.34 B975 M1.13 B757 M796 M 792 M Equity in earnings —————— — Taxes 174 M328 M218 M270 M190 M194 M 184 M Non-controlling/minority interest 000000 0 After tax other income/expense -101 M-86 M-88 M-100 M-138 M-119 M -120 M Net income before discontinued operations 592 M1.01 B757 M858 M567 M602 M 608 M Discontinued operations 1.04 B-6 M00—— — Net income 1.63 B1 B757 M858 M567 M602 M 608 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.63 B1 B757 M858 M567 M602 M 608 M Basic earnings per share (Basic EPS) 5.393.312.512.871.92.02 2.05 Diluted earnings per share (Diluted EPS) 5.363.292.512.851.892.01 2.03 Average basic shares outstanding 302 M303 M301 M299 M298 M298 M — Diluted shares outstanding 304 M305 M302 M301 M300 M300 M — EBITDA 1.44 B1.86 B1.5 B1.7 B1.41 B1.56 B 1.53 B EBIT 1.11 B1.54 B1.16 B1.31 B1 B1.12 B 1.12 B Cost of revenue 5.69 B5.67 B5.93 B6.44 B6.67 B7.13 B 7.06 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 328 M317 M337 M387 M411 M434 M 412 M