Financials
Value 2020202120222023202420252026 TTM Selling/general/admin expenses 473 M502 M559 M491 M460 M561 M577 M 577 M Research & development 973 M903 M941 M797 M654 M724 M755 M 755 M Operating income 1.3 B1.49 B1.96 B-342 M452 M1.89 B4.09 B 4.09 B Non-Operating Income, Total -268 M-144 M-276 M-154 M-7 M-377 M-404 M -404 M Interest expense, net of interest capitalized 201 M220 M249 M313 M332 M321 M284 M 284 M Non-Operating Income, excl. Interest Expenses -382 M-438 M-496 M-426 M-261 M-295 M-689 M -689 M Unusual income/expense -87 M74 M-29 M-41 M-78 M-82 M1 M 1 M Pretax income 1.03 B1.35 B1.68 B-496 M445 M1.51 B3.69 B 3.69 B Equity in earnings —48 M8 M-4 M-29 M-29 M— — Taxes 28 M34 M30 M33 M110 M44 M506 M 506 M Non-controlling/minority interest ——————— — After tax other income/expense -52 M50 M-64 M125 M-34 M-137 M-43 M -43 M Net income before discontinued operations 1 B1.31 B1.65 B-529 M335 M1.47 B3.18 B 3.18 B Discontinued operations ——————— — Net income 1 B1.31 B1.65 B-529 M335 M1.47 B3.18 B 3.18 B Dilution adjustment ——————— — Preferred dividends ——————— — Diluted net income available to common stockholders 1 B1.31 B1.65 B-529 M335 M1.47 B3.18 B 3.18 B Basic earnings per share (Basic EPS) 3.835.437.5-2.561.66.9314.54 14.54 Diluted earnings per share (Diluted EPS) 3.795.367.36-2.561.586.7713.9 13.9 Average basic shares outstanding 262 M242 M220 M207 M209 M212 M219 M — Diluted shares outstanding 265 M245 M224 M207 M212 M217 M229 M — EBITDA 1.68 B1.89 B2.41 B171 M716 M2.14 B4.37 B 4.37 B EBIT 1.3 B1.49 B1.96 B-342 M452 M1.89 B4.09 B 4.09 B Cost of revenue 7.67 B7.76 B8.19 B6.03 B5.01 B5.9 B6.64 B 6.64 B Other cost of goods sold ——————— — Depreciation & amortization (cash flow) 379 M397 M451 M513 M264 M251 M276 M 276 M