Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.26 B1.47 B1.66 B1.91 B2 B2.03 B 730 M Research & development —————— — Operating income 1.42 B1.88 B1.9 B2.05 B2.42 B2.2 B 2.37 B Non-Operating Income, Total -123 M-8 M20 M171 M301 M20 M 113 M Interest expense, net of interest capitalized 491 M481 M512 M595 M591 M522 M 513 M Non-Operating Income, excl. Interest Expenses -614 M-489 M-492 M-424 M-290 M-502 M -400 M Unusual income/expense —————— — Pretax income 777 M1.36 B1.36 B1.45 B1.81 B1.68 B 1.86 B Equity in earnings -39 M-4 M-44 M8 M69 M11 M 8 M Taxes 66 M110 M-117 M-265 M364 M483 M 439 M Non-controlling/minority interest 264 M415 M474 M528 M424 M299 M 344 M After tax other income/expense -28 M16 M-19 M-26 M-19 M-49 M -27 M Net income before discontinued operations 750 M1.25 B1.48 B1.72 B1.45 B1.2 B 1.42 B Discontinued operations —————-126 M -124 M Net income 750 M1.25 B1.48 B1.72 B1.45 B1.07 B 1.3 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 748 M1.25 B1.48 B1.72 B1.44 B1.07 B 1.3 B Basic earnings per share (Basic EPS) 1.612.713.283.823.212.36 2.85 Diluted earnings per share (Diluted EPS) 1.62.693.253.763.182.35 2.83 Average basic shares outstanding 302 M310 M307 M312 M319 M329 M — Diluted shares outstanding 468 M464 M455 M456 M454 M457 M — EBITDA 1.66 B2.13 B2.13 B2.28 B2.72 B2.54 B 2.52 B EBIT 1.42 B1.88 B1.9 B2.05 B2.42 B2.2 B 2.37 B Cost of revenue 1.61 B1.89 B2.33 B2.46 B24 M21 M — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 238 M247 M229 M227 M300 M335 M 146 M