Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 359 M389 M412 M447 M482 M513 M 524 M Research & development —————— — Operating income 1.36 B1.15 B1.22 B1.24 B1.49 B1.73 B 1.72 B Non-Operating Income, Total 84 M177 M197 M362 M344 M310 M 335 M Interest expense, net of interest capitalized 561 M500 M519 M643 M682 M787 M 804 M Non-Operating Income, excl. Interest Expenses -421 M-314 M-314 M-463 M-513 M-601 M -609 M Unusual income/expense -56 M-9 M-8 M182 M175 M124 M 140 M Pretax income 885 M823 M902 M954 M1.12 B1.25 B 1.25 B Equity in earnings 5 M10 M3 M7 M7 M5 M — Taxes 133 M95 M93 M147 M176 M246 M 268 M Non-controlling/minority interest 3 M23 M24 M79 M56 M69 M 123 M After tax other income/expense 22 M70 M93 M274 M241 M238 M 247 M Net income before discontinued operations 755 M751 M833 M886 M1 B1.07 B 1.11 B Discontinued operations —602 M4 M1 M00 — Net income 755 M1.35 B837 M887 M1 B1.07 B 1.11 B Dilution adjustment —00000 0 Preferred dividends —5 M10 M10 M10 M10 M 10 M Diluted net income available to common stockholders 755 M1.35 B827 M877 M993 M1.06 B 1.1 B Basic earnings per share (Basic EPS) 2.654.662.853.013.343.53 3.62 Diluted earnings per share (Diluted EPS) 2.644.662.853.013.333.53 3.62 Average basic shares outstanding 285 M289 M289.5 M291.2 M297.6 M300.4 M — Diluted shares outstanding 286.3 M289.5 M290 M291.7 M298.3 M301 M — EBITDA -4.11 B2.26 B2.35 B2.42 B2.73 B3.03 B 3.05 B EBIT -5.16 B1.15 B1.22 B1.24 B1.49 B1.73 B 1.72 B Cost of revenue 435 M593 M905 M561 M624 M657 M 660 M Other cost of goods sold 375 M593 M905 M561 M624 M657 M 660 M Depreciation & amortization (cash flow) 1.05 B1.11 B1.13 B1.18 B1.24 B1.31 B 1.33 B