Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 206 M223 M290 M289 M320 M364 M 383 M Research & development —————— — Operating income 623 M1.73 B5.4 B2.23 B1.75 B2.3 B 2.71 B Non-Operating Income, Total 33 M10 M-60 M10 M14 M23 M 13 M Interest expense, net of interest capitalized 179 M184 M344 M150 M121 M155 M 157 M Non-Operating Income, excl. Interest Expenses -147 M-190 M-389 M-150 M-121 M-151 M -161 M Unusual income/expense 1 M16 M-15 M10 M14 M19 M 17 M Pretax income 463 M1.54 B5.09 B2.25 B1.76 B2.24 B 2.65 B Equity in earnings —————— — Taxes 31 M283 M1.16 B410 M285 M441 M 523 M Non-controlling/minority interest 115 M343 M591 M313 M259 M343 M 365 M After tax other income/expense —————— — Net income before discontinued operations 432 M1.26 B3.94 B1.84 B1.48 B1.8 B 2.12 B Discontinued operations —————— — Net income 432 M1.26 B3.94 B1.84 B1.48 B1.8 B 2.12 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 317 M917 M3.35 B1.52 B1.22 B1.46 B 1.76 B Basic earnings per share (Basic EPS) 1.484.2716.457.896.758.98 11.12 Diluted earnings per share (Diluted EPS) 1.474.2416.387.876.748.97 11.1 Average basic shares outstanding 214.9 M215 M203.3 M193.3 M180.4 M162.1 M — Diluted shares outstanding 215.2 M216.2 M204.2 M193.8 M180.7 M162.2 M — EBITDA 1.31 B2.35 B5.87 B2.82 B2.36 B2.79 B 3.29 B EBIT 391 M1.46 B5.01 B1.95 B1.41 B1.9 B 2.39 B Cost of revenue 3.32 B4.15 B5.33 B4.09 B3.88 B4.36 B 4.51 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 892 M888 M850 M869 M925 M898 M 905 M