Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 879 M956 M1.07 B1.16 B1.16 B1.2 B 1.21 B Research & development 1.73 B1.94 B2.15 B2.42 B2.35 B2.36 B 2.4 B Operating income 418 M2.58 B3.8 B3.66 B3.42 B3.05 B 3.83 B Non-Operating Income, Total -443 M-231 M-286 M-343 M-345 M-423 M -427 M Interest expense, net of interest capitalized 362 M369 M427 M438 M398 M466 M 474 M Non-Operating Income, excl. Interest Expenses -388 M-197 M-279 M-472 M-425 M-505 M -513 M Unusual income/expense -417 M-403 M-434 M-309 M-318 M-384 M -388 M Pretax income -3 M2.18 B3.36 B3.35 B3.09 B2.59 B 3.37 B Equity in earnings -4 M-2 M-1 M-7 M-12 M-70 M -70 M Taxes -83 M272 M529 M523 M545 M525 M 667 M Non-controlling/minority interest 28 M35 M46 M25 M32 M47 M 51 M After tax other income/expense 11 M15 M-7 M2 M2 M-2 M 6 M Net income before discontinued operations 52 M1.87 B2.79 B2.8 B2.51 B2.02 B 2.65 B Discontinued operations —————— — Net income 52 M1.87 B2.79 B2.8 B2.51 B2.02 B 2.65 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 52 M1.87 B2.79 B2.8 B2.51 B2.02 B 2.65 B Basic earnings per share (Basic EPS) 0.196.9110.6410.839.848 10.51 Diluted earnings per share (Diluted EPS) 0.186.7910.5510.79.737.95 10.46 Average basic shares outstanding 279.76 M270.69 M261.88 M258.38 M255.21 M252.7 M — Diluted shares outstanding 283.81 M275.65 M264.05 M261.37 M257.85 M254.33 M — EBITDA 2.29 B3.85 B5.04 B4.78 B4.4 B3.87 B 4.02 B EBIT 304 M2.58 B3.79 B3.68 B3.47 B3.04 B 3.21 B Cost of revenue 4.38 B5 B5.69 B5.72 B5.5 B5.55 B 5.67 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.99 B1.26 B1.25 B1.11 B925 M832 M 802 M