Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.59 B1.72 B1.66 B2.05 B2.06 B2.22 B — Research & development 830 M634 M649 M862 M874 M792 M — Operating income 201 M1.21 B2.8 B4 B2.43 B2.08 B -1.62 B Non-Operating Income, Total -552 M-40 M-924 M-589 M-464 M-739 M — Interest expense, net of interest capitalized 105 M122 M126 M242 M309 M275 M — Non-Operating Income, excl. Interest Expenses -73 M-124 M-347 M-443 M-309 M-278 M — Unusual income/expense -584 M-38 M-703 M-388 M-464 M-736 M — Pretax income 1.01 B1.95 B878 M1.61 B1.54 B1.31 B 5.33 B Equity in earnings 189 M148 M89 M112 M101 M143 M — Taxes 329 M395 M237 M320 M446 M425 M -284 M Non-controlling/minority interest -80 M39 M49 M73 M87 M54 M — After tax other income/expense 24 M-37 M-221 M-236 M-245 M-630 M — Net income before discontinued operations 757 M1.51 B592 M1.21 B1.01 B829 M 5.62 B Discontinued operations —————— — Net income 757 M1.51 B592 M1.21 B1.01 B829 M 5.62 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 757 M1.51 B592 M1.21 B1.01 B829 M 5.62 B Basic earnings per share (Basic EPS) 2.525.042.044.243.522.94 — Diluted earnings per share (Diluted EPS) 2.5252.034.233.522.93 19.6 Average basic shares outstanding 299.7 M300.6 M290.4 M286.2 M286.8 M281.7 M — Diluted shares outstanding 300.4 M302.8 M291.2 M286.6 M286.9 M282.5 M — EBITDA 396 M1.6 B3.07 B5.34 B3.8 B3.52 B — EBIT 96 M1.08 B2.68 B3.76 B2.12 B1.8 B — Cost of revenue 28.21 B31.1 B33.19 B37.19 B37.04 B36.02 B — Other cost of goods sold 23 M————— — Depreciation & amortization (cash flow) 300 M369 M275 M1.57 B1.68 B1.71 B 576 M