Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 329 M360 M373 M403 M420 M454 M 471 M Research & development 134 M191 M210 M361 M113 M64 M — Operating income 245 M458 M657 M-87 M156 M239 M 297 M Non-Operating Income, Total 41 M178 M-78 M194 M90 M103 M 119 M Interest expense, net of interest capitalized 19 M13 M40 M58 M72 M70 M 70 M Non-Operating Income, excl. Interest Expenses 19 M152 M-130 M132 M91 M99 M 109 M Unusual income/expense 3 M13 M12 M4 M-1 M4 M 10 M Pretax income 286 M636 M579 M107 M246 M410 M 513 M Equity in earnings -18 M7 M152 M105 M85 M138 M 167 M Taxes 3 M65 M-3 M-120 M156 M-91 M -76 M Non-controlling/minority interest 01 M2 M1 M2 M5 M 6 M After tax other income/expense -34 M-43 M-39 M-23 M-42 M-11 M 1 M Net income before discontinued operations 283 M571 M582 M227 M90 M501 M 589 M Discontinued operations —————— — Net income 283 M571 M582 M227 M90 M501 M 589 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 283 M570 M580 M226 M88 M496 M 583 M Basic earnings per share (Basic EPS) 244.21490.36499.66202.2190.62514.46 605.75 Diluted earnings per share (Diluted EPS) 243.64491.91501.39203.1190.62514.46 605.75 Average basic shares outstanding 1.16 M1.16 M1.16 M1.12 M971.06 K964.11 K — Diluted shares outstanding 1.16 M1.16 M1.16 M1.12 M971.06 K964.11 K — EBITDA 275 M420 M626 M-228 M297 M451 M 618 M EBIT 81 M230 M391 M-513 M-20 M133 M 295 M Cost of revenue 6.55 B8.41 B10.21 B9.25 B8.52 B9.05 B 9.06 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 172 M178 M235 M283 M311 M318 M 323 M