Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 2.17 B1.72 B1.86 B1.83 B1.88 B1.89 B 1.87 B Research & development —————— — Operating income -229 M609 M714 M790 M823 M694 M 768 M Non-Operating Income, Total -111 M-12 M320 M-74 M-129 M-112 M -385 M Interest expense, net of interest capitalized ———157 M182 M177 M 180 M Non-Operating Income, excl. Interest Expenses -54 M-3 M169 M-195 M-250 M-247 M -373 M Unusual income/expense -57 M-9 M151 M-36 M-61 M-42 M -192 M Pretax income -447 M456 M740 M609 M601 M490 M 406 M Equity in earnings —————— — Taxes 23 M149 M185 M170 M123 M120 M 102 M Non-controlling/minority interest 5 M3 M4 M9 M43 M5 M -1 M After tax other income/expense —————— — Net income before discontinued operations -475 M304 M551 M430 M435 M365 M 305 M Discontinued operations —————— — Net income -475 M304 M551 M430 M435 M365 M 305 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 476 M300 M544 M424 M429 M361 M 302 M Basic earnings per share (Basic EPS) —0.581.060.820.830.69 0.57 Diluted earnings per share (Diluted EPS) —0.581.060.820.830.69 0.57 Average basic shares outstanding —110.56 M133.66 M138.07 M140.88 M145.13 M 580.5 M Diluted shares outstanding —110.56 M133.66 M138.07 M140.88 M145.13 M 580.5 M EBITDA 32 M915 M1.05 B1.08 B1.12 B1.07 B 1.16 B EBIT -229 M609 M714 M749 M791 M694 M 773 M Cost of revenue 2.33 B2.74 B3.08 B3.18 B3.35 B3.63 B 3.73 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 261 M306 M339 M332 M327 M376 M 389 M