Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 10.47 B9.63 B10.04 B10.5 B10.82 B10.73 B 10.88 B Research & development 13.56 B12.24 B13.55 B30.53 B17.94 B15.79 B 24.76 B Operating income 4.29 B10.64 B14.1 B-437 M17.47 B18.36 B 8.48 B Non-Operating Income, Total 1.14 B2.69 B-2.3 B27 M845 M484 M 275 M Interest expense, net of interest capitalized 831 M806 M962 M1.15 B1.27 B1.36 B 1.52 B Non-Operating Income, excl. Interest Expenses -578 M545 M-1.76 B-653 M-450 M-722 M -924 M Unusual income/expense 886 M1.34 B-1.5 B-466 M24 M-151 M -324 M Pretax income 8.79 B13.88 B16.44 B1.89 B19.94 B21.07 B 11.63 B Equity in earnings —————— — Taxes 1.71 B1.52 B1.92 B1.51 B2.8 B2.8 B 2.69 B Non-controlling/minority interest 15 M16 M7 M12 M16 M9 M 0 After tax other income/expense 49 M-805 M-1.3 B-355 M-510 M-511 M -422 M Net income before discontinued operations 7.07 B12.34 B13.81 B-342 M17.12 B18.25 B 8.94 B Discontinued operations —707 M707 M707 M—— — Net income 7.07 B13.05 B14.52 B365 M17.12 B18.25 B 8.94 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 7.07 B13.05 B14.52 B365 M17.12 B18.25 B 8.94 B Basic earnings per share (Basic EPS) 2.795.165.730.146.767.3 3.57 Diluted earnings per share (Diluted EPS) 2.785.145.710.146.747.28 3.55 Average basic shares outstanding 2.53 B2.53 B2.53 B2.54 B2.53 B2.5 B — Diluted shares outstanding 2.54 B2.54 B2.54 B2.55 B2.54 B2.51 B — EBITDA 7.91 B13.85 B18 B3.44 B21.97 B24.2 B 14.73 B EBIT 4.29 B10.64 B14.1 B-437 M17.47 B18.36 B 8.48 B Cost of revenue 15.48 B13.63 B17.41 B16.13 B15.19 B16.38 B 17.16 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 3.63 B3.21 B3.91 B3.87 B4.5 B5.84 B 6.25 B