Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 271 M292 M325 M350 M381 M342 M 323 M Research & development —————— — Operating income -2.38 B851 M1.29 B1.51 B1.18 B1.43 B 1.48 B Non-Operating Income, Total 55 M26 M-260 M94 M82 M95 M 81 M Interest expense, net of interest capitalized 436 M425 M405 M386 M430 M554 M 594 M Non-Operating Income, excl. Interest Expenses -420 M-418 M-446 M-394 M-413 M-567 M -603 M Unusual income/expense 39 M19 M-219 M102 M65 M108 M 90 M Pretax income -2.6 B721 M1.42 B1.62 B1.28 B1.4 B 1.35 B Equity in earnings 355 M274 M403 M369 M452 M382 M 368 M Taxes -19 M73 M189 M121 M167 M15 M 7 M Non-controlling/minority interest 10 M55 M191 M272 M341 M334 M 340 M After tax other income/expense 12 M-8 M-16 M-20 M-17 M-15 M -25 M Net income before discontinued operations -2.59 B593 M1.04 B1.23 B772 M1.05 B 1 B Discontinued operations —————383 M 145 M Net income -2.59 B593 M1.04 B1.23 B772 M1.44 B 1.15 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -2.59 B593 M1.04 B1.23 B772 M1.44 B 1.15 B Basic earnings per share (Basic EPS) —————— — Diluted earnings per share (Diluted EPS) —————— — Average basic shares outstanding —————— — Diluted shares outstanding —————— — EBITDA -1.72 B1.63 B2.26 B2.56 B2.2 B2.39 B 2.45 B EBIT -2.38 B851 M1.29 B1.51 B1.18 B1.43 B 1.48 B Cost of revenue 20.43 B38.5 B53.18 B44.53 B45.56 B40.43 B 41.16 B Other cost of goods sold 233 M00000 — Depreciation & amortization (cash flow) 653 M774 M965 M1.05 B1.03 B953 M 964 M