Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 2.19 B2.27 B2.03 B2 B2.08 B1.99 B 1.99 B Research & development 144 M153 M140 M117 M123 M114 M — Operating income -634 M946 M312 M-85 M67 M39 M 52 M Non-Operating Income, Total -101 M16 M27 M-202 M0-63 M -13 M Interest expense, net of interest capitalized 274 M256 M235 M283 M—— — Non-Operating Income, excl. Interest Expenses -297 M-248 M-289 M-310 M18 M-57 M 0 Unusual income/expense -78 M8 M81 M-175 M-18 M-6 M -13 M Pretax income -1.01 B693 M157 M-543 M-260 M-301 M -307 M Equity in earnings —————— — Taxes -236 M121 M-40 M-155 M-44 M-16 M -26 M Non-controlling/minority interest 4 M-2 M-2 M-2 M—— — After tax other income/expense -1 M6 M-2 M33 M18 M10 M 10 M Net income before discontinued operations -770 M572 M197 M-388 M-216 M-285 M -281 M Discontinued operations 00———— — Net income -770 M572 M197 M-388 M-216 M-285 M -281 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -770 M572 M197 M-388 M-216 M-285 M -281 M Basic earnings per share (Basic EPS) -1.821.340.47-0.94-0.52-0.68 -0.67 Diluted earnings per share (Diluted EPS) -1.821.340.47-0.94-0.52-0.68 -0.67 Average basic shares outstanding 424.1 M425.3 M415.7 M414.1 M415.5 M418.2 M — Diluted shares outstanding 424.1 M428 M417.4 M414.1 M415.5 M418.2 M — EBITDA 1.52 B3.12 B2.4 B1.79 B132 M111 M 125 M EBIT 1.09 B2.78 B2.08 B1.42 B-191 M-200 M -190 M Cost of revenue 6.31 B7.29 B6.63 B5.78 B5.03 B4.77 B 4.75 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 357 M325 M296 M334 M323 M311 M 315 M