Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 131 M131 M145 M152 M307 M296 M 308 M Research & development —————— — Operating income 417 M749 M678 M635 M791 M935 M 1.5 B Non-Operating Income, Total 2 M01 M7 M5 M83 M 144 M Interest expense, net of interest capitalized 175 M163 M182 M217 M391 M541 M 621 M Non-Operating Income, excl. Interest Expenses -175 M-163 M-182 M-217 M-391 M-541 M -533 M Unusual income/expense 2 M01 M7 M5 M83 M 56 M Pretax income 236 M17.39 B25.51 B22.85 B22.37 B24.99 B 30.5 B Equity in earnings 5 M4 M4 M5 M60 M143 M 153 M Taxes 24 M30 M26 M36 M175 M62 M 99 M Non-controlling/minority interest ————8 M0 — After tax other income/expense —————— — Net income before discontinued operations 212 M524 M475 M394 M866 M527 M 964 M Discontinued operations 0————— — Net income 212 M524 M475 M394 M866 M527 M 964 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 212 M524 M475 M394 M866 M313 M 960 M Basic earnings per share (Basic EPS) —————— — Diluted earnings per share (Diluted EPS) —————— — Average basic shares outstanding —————— — Diluted shares outstanding —————— — EBITDA 606 M929 M874 M826 M1.18 B1.65 B 1.58 B EBIT 417 M749 M678 M635 M791 M935 M 1.5 B Cost of revenue 9.65 B16.25 B24.35 B21.7 B20.59 B22.41 B 26.88 B Other cost of goods sold 383 M332 M367 M464 M164 M261 M — Depreciation & amortization (cash flow) 189 M180 M196 M191 M388 M714 M 78 M