Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 881 M894 M1.07 B920 M1.13 B1.21 B 1.4 B Research & development 2.6 B2.66 B3.12 B3.11 B3.43 B3.8 B 4.78 B Operating income 3 B6.28 B9.7 B-5.75 B1.3 B9.77 B 59.24 B Non-Operating Income, Total 166 M200 M84 M467 M498 M289 M 17 M Interest expense, net of interest capitalized 194 M183 M189 M388 M562 M477 M 230 M Non-Operating Income, excl. Interest Expenses -88 M-64 M-67 M72 M-33 M-53 M 391 M Unusual income/expense 60 M81 M-38 M7 M-31 M-135 M -604 M Pretax income 2.99 B6.25 B9.57 B-5.66 B1.23 B9.66 B 59.08 B Equity in earnings 7 M37 M4 M2 M-11 M9 M 12 M Taxes 280 M394 M888 M177 M451 M1.12 B 8.61 B Non-controlling/minority interest 23 M00——— — After tax other income/expense —————— — Net income before discontinued operations 2.69 B5.86 B8.69 B-5.83 B778 M8.54 B 50.47 B Discontinued operations —————— — Net income 2.69 B5.86 B8.69 B-5.83 B778 M8.54 B 50.47 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 2.68 B5.86 B8.69 B-5.83 B778 M8.54 B 50.47 B Basic earnings per share (Basic EPS) 2.425.237.81-5.340.77.65 44.8 Diluted earnings per share (Diluted EPS) 2.375.147.75-5.340.77.59 44.17 Average basic shares outstanding 1.11 B1.12 B1.11 B1.09 B1.1 B1.12 B — Diluted shares outstanding 1.13 B1.14 B1.12 B1.09 B1.12 B1.13 B — EBITDA 11.72 B15.63 B20.41 B5.47 B9.22 B18.36 B 68.05 B EBIT 6.07 B9.41 B13.13 B-2.28 B1.44 B10.01 B 59.04 B Cost of revenue 14.88 B17.28 B16.86 B16.96 B19.5 B22.5 B 24.76 B Other cost of goods sold ———1.83 B00 — Depreciation & amortization (cash flow) 5.65 B6.21 B7.12 B7.76 B7.78 B8.35 B 9.01 B