Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 311 M405 M382 M408 M415 M393 M 402 M Research & development —————— — Operating income -418 M1.01 B2.09 B2.23 B2.37 B2.69 B 2.83 B Non-Operating Income, Total -29 M16 M55 M23 M-18 M-1 M -18 M Interest expense, net of interest capitalized 429 M397 M415 M464 M569 M620 M 637 M Non-Operating Income, excl. Interest Expenses -456 M-404 M-410 M-480 M-581 M-631 M -655 M Unusual income/expense -2 M23 M50 M39 M-6 M10 M 0 Pretax income -924 M560 M1.73 B1.69 B1.78 B2.07 B 2.18 B Equity in earnings —————— — Taxes 204 M153 M477 M541 M244 M611 M 636 M Non-controlling/minority interest 5 M-3 M2 M10 M4 M4 M 2 M After tax other income/expense —————— — Net income before discontinued operations -715 M410 M1.25 B1.14 B1.53 B1.46 B 1.54 B Discontinued operations —————— — Net income -715 M410 M1.25 B1.14 B1.53 B1.46 B 1.54 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -715 M410 M1.25 B1.14 B1.53 B1.46 B 1.54 B Basic earnings per share (Basic EPS) -2.581.474.564.366.26.18 6.61 Diluted earnings per share (Diluted EPS) -2.561.464.534.336.146.12 6.55 Average basic shares outstanding 277 M279 M275 M262 M248 M236 M — Diluted shares outstanding 279 M281 M277 M264 M250 M238 M — EBITDA -87 M1.21 B2.26 B2.37 B2.51 B2.87 B 3.02 B EBIT -418 M1.02 B2.09 B2.23 B2.37 B2.69 B 2.83 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 331 M188 M162 M147 M146 M177 M 186 M