Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 2.15 B2.44 B1.75 B1.86 B1.71 B1.88 B 1.96 B Research & development 932 M1.24 B866 M1.04 B924 M1.02 B 1.07 B Operating income 1.2 B3.65 B4.02 B4.7 B3.53 B2.45 B 2.13 B Non-Operating Income, Total -11 M-129 M-185 M-105 M-25 M-22 M -19 M Interest expense, net of interest capitalized 678 M596 M734 M1.34 B1.61 B1.48 B 1.49 B Non-Operating Income, excl. Interest Expenses -689 M-725 M-919 M-1.45 B-1.64 B-1.5 B -1.5 B Unusual income/expense —————— — Pretax income -488 M2.1 B2.79 B2.98 B1.59 B689 M 524 M Equity in earnings 17 M122 M104 M274 M138 M69 M 53 M Taxes -50 M342 M747 M594 M336 M184 M 141 M Non-controlling/minority interest 55 M37 M10 M12 M13 M-5 M -3 M After tax other income/expense -570 M-323 M-196 M-173 M-329 M-647 M -666 M Net income before discontinued operations -493 M1.72 B2.03 B2.37 B1.25 B510 M 386 M Discontinued operations ——00—— — Net income -493 M1.72 B2.03 B2.37 B1.25 B510 M 386 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -493 M1.72 B2.03 B2.37 B1.25 B510 M 386 M Basic earnings per share (Basic EPS) -0.361.271.51.780.990.41 0.32 Diluted earnings per share (Diluted EPS) -0.361.271.491.760.990.41 0.32 Average basic shares outstanding 1.35 B1.35 B1.35 B1.33 B1.25 B1.25 B — Diluted shares outstanding 1.35 B1.36 B1.36 B1.35 B1.26 B1.25 B — EBITDA 2.12 B4.52 B4.34 B5.1 B3.97 B2.88 B 2.43 B EBIT 1.2 B3.65 B4.02 B4.7 B3.53 B2.45 B 2.13 B Cost of revenue 21.33 B25.95 B16.8 B16.84 B13.35 B12.39 B 12.43 B Other cost of goods sold ——17 M17 M—— — Depreciation & amortization (cash flow) 906 M871 M328 M377 M417 M432 M 295 M