Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 4.53 B4.56 B4.83 B5 B5.38 B6.13 B — Research & development —————— — Operating income 472 M-596 M727 M1.24 B2.27 B2.61 B 1.23 B Non-Operating Income, Total 47 M-40 M-3 M7 M38 M52 M — Interest expense, net of interest capitalized 180 M149 M93 M51 M215 M348 M — Non-Operating Income, excl. Interest Expenses -180 M-173 M-100 M-53 M-218 M-327 M — Unusual income/expense 47 M-16 M4 M9 M41 M31 M — Pretax income 323 M-769 M638 M1.2 B2.1 B2.17 B 3.79 B Equity in earnings 2 M————— — Taxes -289 M163 M376 M348 M532 M469 M 734 M Non-controlling/minority interest 1 M1 M1 M1 M8 M-9 M — After tax other income/expense —————— — Net income before discontinued operations 611 M-933 M261 M852 M1.56 B1.71 B 3.07 B Discontinued operations —————— — Net income 611 M-933 M261 M852 M1.56 B1.71 B 3.07 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 611 M-933 M261 M852 M1.56 B1.71 B 3.07 B Basic earnings per share (Basic EPS) 2.09-3.3513.486.487.27 — Diluted earnings per share (Diluted EPS) 2.08-3.3513.456.457.23 12.95 Average basic shares outstanding 292 M279 M261 M245 M241 M236 M — Diluted shares outstanding 294 M279 M262 M247 M242 M237 M — EBITDA 3.53 B202 M1.31 B2.01 B3.27 B3.7 B — EBIT 493 M-708 M620 M1.15 B2.48 B2.75 B — Cost of revenue 155.69 B174.82 B198.12 B219.41 B214.41 B244.47 B — Other cost of goods sold 197 M————— — Depreciation & amortization (cash flow) 783 M692 M692 M710 M790 M956 M 1.08 B