Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 15 M22 M29 M34 M28 M34 M — Research & development —————— — Operating income 708 M2.31 B927 M358 M-105 M323 M 412 M Non-Operating Income, Total 75 M65 M61 M116 M111 M102 M 99 M Interest expense, net of interest capitalized 1.03 B937 M892 M1.02 B1.19 B1.27 B 1.28 B Non-Operating Income, excl. Interest Expenses -952 M-872 M-831 M-903 M-1.07 B-1.17 B -1.18 B Unusual income/expense —————— — Pretax income 977 M1.74 B1.16 B840 M667 M1 B 1.02 B Equity in earnings —————— — Taxes 247 M427 M285 M199 M158 M218 M 226 M Non-controlling/minority interest —————— — After tax other income/expense -3 M8 M-2 M4 M1 M4 M 6 M Net income before discontinued operations 730 M1.31 B878 M641 M509 M783 M 796 M Discontinued operations —————— — Net income 730 M1.31 B878 M641 M509 M783 M 796 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 730 M1.31 B878 M641 M509 M783 M 796 M Basic earnings per share (Basic EPS) 5.429.97.075.334.266.59 6.73 Diluted earnings per share (Diluted EPS) 5.419.877.065.324.246.56 6.71 Average basic shares outstanding 134.72 M132.65 M124.18 M120.38 M119.66 M118.66 M — Diluted shares outstanding 134.92 M133.05 M124.42 M120.63 M120.12 M119.27 M — EBITDA -282 M1.41 B48 M-661 M-1.22 B— — EBIT -319 M1.37 B35 M-661 M-1.29 B-949 M -870 M Cost of revenue 1.56 B769 M1.55 B1.91 B2.23 B2.19 B 2.21 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 37 M32 M13 M00— —