Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 90 M101 M99 M125 M121 M153 M — Research & development —————— — Operating income 1.18 B2.2 B1.18 B1.36 B627 M2.23 B 2.25 B Non-Operating Income, Total 790 M1.39 B704 M281 M-502 M-40 M 119 M Interest expense, net of interest capitalized 244 M211 M208 M235 M263 M260 M 272 M Non-Operating Income, excl. Interest Expenses 147 M481 M208 M-103 M-505 M-279 M -201 M Unusual income/expense 399 M701 M288 M149 M-260 M-21 M 48 M Pretax income 1.34 B2.69 B1.26 B1.28 B104 M1.95 B 2.03 B Equity in earnings 6 M8 M4 M3 M2 M-22 M -26 M Taxes 318 M536 M194 M215 M192 M318 M 323 M Non-controlling/minority interest 24 M14 M15 M9 M10 M8 M 10 M After tax other income/expense 41 M25 M-6 M-31 M-58 M-59 M -68 M Net income before discontinued operations 996 M2.14 B1.05 B1.05 B-98 M1.6 B 1.67 B Discontinued operations —2.08 B-40 M00— — Net income 996 M4.22 B1.01 B1.05 B-98 M1.6 B 1.67 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 996 M4.22 B1.01 B1.05 B-98 M1.6 B 1.67 B Basic earnings per share (Basic EPS) 7.6832.88910.01-0.9616.34 17.12 Diluted earnings per share (Diluted EPS) 7.6532.788.989.95-0.9616.26 17.03 Average basic shares outstanding 130 M128 M112 M105 M102 M98 M — Diluted shares outstanding 130 M129 M112 M106 M102 M99 M — EBITDA 1.96 B2.85 B2.06 B2.13 B1.31 B2.85 B 3.01 B EBIT 1.18 B2.2 B1.18 B1.36 B627 M2.23 B 2.25 B Cost of revenue ——312 M263 M226 M192 M 192 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 772 M650 M881 M769 M684 M611 M 757 M