Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.75 B1.91 B2.03 B1.93 B419 M514 M 535 M Research & development —————— — Operating income 177 M1.98 B2.06 B2.06 B276 M577 M 692 M Non-Operating Income, Total -1.61 B-1.19 B129 M-878 M-300 M156 M 92 M Interest expense, net of interest capitalized 634 M642 M689 M782 M237 M249 M 262 M Non-Operating Income, excl. Interest Expenses -2.26 B-1.78 B-670 M-1.75 B-392 M39 M 1 M Unusual income/expense 10 M-47 M110 M93 M92 M117 M 91 M Pretax income -1.44 B789 M2.19 B1.19 B-24 M733 M 800 M Equity in earnings -586 M————— — Taxes -44 M45 M164 M223 M39 M137 M 168 M Non-controlling/minority interest 30 M292 M214 M201 M-412 M— — After tax other income/expense -35 M-2 M-10 M-4 M-10 M-10 M -16 M Net income before discontinued operations -1.42 B398 M1.81 B761 M349 M596 M 3.29 B Discontinued operations ————-2.41 B-41 M — Net income -1.42 B398 M1.81 B761 M-2.06 B555 M 607 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -1.42 B398 M1.81 B761 M-2.06 B555 M 607 M Basic earnings per share (Basic EPS) —0.765.67-0.36.59— — Diluted earnings per share (Diluted EPS) —0.755.15-0.596.63— — Average basic shares outstanding —————— — Diluted shares outstanding —————— — EBITDA 1.31 B3.1 B3.17 B3.13 B628 M970 M — EBIT 177 M1.98 B2.06 B2.06 B276 M577 M 708 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.14 B1.12 B1.1 B1.07 B352 M393 M —