Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 211 M241 M264 M257 M291 M329 M 332 M Research & development —————— — Operating income 636 M1.82 B1.25 B287 M530 M209 M 123 M Non-Operating Income, Total 4 M-19 M-100 M-75 M31 M-10 M -3 M Interest expense, net of interest capitalized 17 M15 M14 M17 M14 M17 M 18 M Non-Operating Income, excl. Interest Expenses -13 M-18 M-17 M-49 M8 M-12 M -14 M Unusual income/expense 0-16 M-97 M-43 M9 M-15 M -7 M Pretax income 621 M1.8 B1.16 B252 M560 M196 M 116 M Equity in earnings 1 M4 M4 M3 M13 M1 M — Taxes 125 M426 M274 M74 M140 M50 M 33 M Non-controlling/minority interest -2 M-4 M-3 M00— — After tax other income/expense -18 M-13 M-33 M-26 M-6 M-12 M — Net income before discontinued operations 499 M1.38 B888 M178 M420 M146 M 82 M Discontinued operations 0—198 M00— — Net income 499 M1.38 B1.09 B178 M420 M146 M 82 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 499 M1.38 B1.09 B178 M420 M146 M 82 M Basic earnings per share (Basic EPS) 4.4814.1913.942.475.912.09 1.18 Diluted earnings per share (Diluted EPS) 4.4614.0913.872.465.892.08 1.17 Average basic shares outstanding 111 M97 M78 M72 M71 M70 M — Diluted shares outstanding 112 M98 M78 M72 M71 M70 M — EBITDA 929 M2.16 B1.83 B524 M412 M72 M — EBIT 823 M2.02 B1.71 B397 M404 M71 M 44 M Cost of revenue 1.92 B2.48 B2.35 B1.99 B2.11 B2.12 B 2.05 B Other cost of goods sold ———7 M00 — Depreciation & amortization (cash flow) 106 M114 M124 M119 M4 M1 M —