Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 3.14 B4.93 B6.85 B6.88 B7.65 B8.11 B 8.23 B Research & development —————— — Operating income -2.72 B186 M1.08 B1.03 B1.32 B1.87 B 2.19 B Non-Operating Income, Total -432 M-224 M-547 M-15 M223 M-280 M -359 M Interest expense, net of interest capitalized 360 M351 M277 M245 M246 M299 M 352 M Non-Operating Income, excl. Interest Expenses -702 M-517 M-439 M-258 M-11 M-44 M -91 M Unusual income/expense -90 M-58 M-385 M-2 M234 M-236 M -268 M Pretax income -3.15 B-38 M538 M1.02 B1.54 B1.59 B 1.83 B Equity in earnings —————— — Taxes -423 M-53 M195 M330 M318 M290 M 347 M Non-controlling/minority interest -116 M3 M-9 M-109 M-10 M7 M -2 M After tax other income/expense —————— — Net income before discontinued operations -2.61 B12 M352 M797 M1.23 B1.29 B 1.49 B Discontinued operations —————— — Net income -2.61 B12 M352 M797 M1.23 B1.29 B 1.49 B Dilution adjustment 0-214 M00—— — Preferred dividends 75 M67 M00—— — Diluted net income available to common stockholders -2.69 B-269 M352 M797 M1.23 B1.29 B 1.49 B Basic earnings per share (Basic EPS) -19-1.82.245.59.3910.32 11.83 Diluted earnings per share (Diluted EPS) -19-1.82.175.318.959.81 11.32 Average basic shares outstanding 141.41 M149.73 M156.67 M144.97 M131.43 M125.36 M — Diluted shares outstanding 141.41 M149.73 M161.75 M150.23 M137.92 M131.94 M — EBITDA -159 M5.07 B6.12 B7.17 B8.04 B9.48 B 7.7 B EBIT -1.08 B3.66 B5.17 B6.36 B7.12 B8.59 B 6.8 B Cost of revenue 1.68 B1.52 B1.66 B1.57 B1.44 B1.46 B 1.48 B Other cost of goods sold 1.68 B1.52 B1.66 B1.57 B1.44 B1.46 B 1.48 B Depreciation & amortization (cash flow) 893 M814 M792 M807 M838 M887 M 896 M