Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 189 M182 M191 M136 M132 M131 M 130 M Research & development —————— — Operating income 5.75 B9.07 B10.43 B10.25 B8.25 B8.48 B 9.89 B Non-Operating Income, Total 410 M167 M-1.69 B-421 M-216 M-331 M -131 M Interest expense, net of interest capitalized 90 M114 M115 M174 M209 M242 M 243 M Non-Operating Income, excl. Interest Expenses 320 M53 M-1.8 B-595 M-425 M-573 M -374 M Unusual income/expense —————— — Pretax income 1.8 B3.15 B1.55 B710 M1.76 B1.43 B 1.82 B Equity in earnings 15 M64 M15 M17 M16 M35 M 32 M Taxes 322 M713 M398 M192 M367 M753 M 899 M Non-controlling/minority interest 25 M20 M16 M1 M121 M77 M 155 M After tax other income/expense —————— — Net income before discontinued operations 1.45 B2.41 B1.14 B517 M1.27 B602 M 762 M Discontinued operations -25 M8 M00—— — Net income 1.43 B2.42 B1.14 B517 M1.27 B602 M 762 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.43 B2.42 B1.14 B517 M1.27 B602 M 762 M Basic earnings per share (Basic EPS) 5.028.54.131.914.692.22 2.82 Diluted earnings per share (Diluted EPS) 4.998.444.11.914.652.21 2.81 Average basic shares outstanding 284 M285 M275 M270 M271 M271 M — Diluted shares outstanding 286 M287 M277 M271 M273 M272 M — EBITDA 6.04 B9.7 B11.76 B11.58 B8.99 B9.33 B 10.75 B EBIT 5.75 B9.07 B10.43 B10.25 B8.25 B8.48 B 9.89 B Cost of revenue 39 M-8 M11 M404 M716 M854 M 837 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 296 M645 M496 M593 M739 M844 M 863 M