Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 2.76 B4.42 B6.93 B8.33 B8.31 B9.04 B 9.54 B Research & development —————— — Operating income -631 M2.5 B5.1 B5.83 B7.55 B8.82 B 9.28 B Non-Operating Income, Total 1.4 B-570 M-653 M1.22 B1.42 B-1.87 B 1.51 B Interest expense, net of interest capitalized 356 M334 M391 M897 M1.29 B1.62 B 1.1 B Non-Operating Income, excl. Interest Expenses -509 M-207 M-256 M-225 M202 M-2.19 B 131 M Unusual income/expense 1.55 B-697 M-788 M543 M-82 M-1.3 B 276 M Pretax income 567 M1.47 B3.92 B5.48 B7.29 B6.83 B 9.29 B Equity in earnings —————— — Taxes 508 M300 M865 M1.19 B1.41 B1.43 B 2.08 B Non-controlling/minority interest —————— — After tax other income/expense -2 M-17 M-38 M-5 M-7 M14 M -38 M Net income before discontinued operations 59 M1.17 B3.06 B4.29 B5.88 B5.4 B 7.21 B Discontinued operations —————— — Net income 59 M1.17 B3.06 B4.29 B5.88 B5.4 B 7.21 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 59 M1.17 B3.06 B4.29 B5.88 B5.4 B 7.21 B Basic earnings per share (Basic EPS) 0.061.143.074.7576.66 9.06 Diluted earnings per share (Diluted EPS) 0.061.133.054.76.916.62 9.01 Average basic shares outstanding 1.02 B1.03 B996.8 M903.5 M840.55 M811.3 M — Diluted shares outstanding 1.03 B1.03 B1 B913.25 M851.6 M815.98 M — EBITDA -173 M2.92 B5.55 B6.34 B8.15 B9.45 B 9.86 B EBIT -631 M2.5 B5.1 B5.83 B7.55 B8.82 B 9.28 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 458 M421 M451 M504 M591 M623 M 571 M