Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 654 M1.01 B1.88 B2.28 B2.61 B2.51 B 2.13 B Research & development —————— — Operating income -6.36 B-1.02 B2.34 B4.21 B5.1 B4.71 B 5.1 B Non-Operating Income, Total -2.46 B-1.53 B-1.35 B-824 M-928 M-408 M -406 M Interest expense, net of interest capitalized 992 M1.58 B1.67 B1.77 B-227 M-206 M -212 M Non-Operating Income, excl. Interest Expenses -1.14 B-1.57 B-1.35 B-920 M-875 M-552 M -538 M Unusual income/expense -1.33 B40 M8 M96 M-53 M144 M 132 M Pretax income -8.82 B-2.56 B990 M3.39 B4.17 B4.31 B 4.7 B Equity in earnings —————— — Taxes -1.75 B-593 M253 M769 M1.02 B953 M 1.03 B Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -7.07 B-1.96 B737 M2.62 B3.15 B3.35 B 3.67 B Discontinued operations —————— — Net income -7.07 B-1.96 B737 M2.62 B3.15 B3.35 B 3.67 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -7.07 B-1.96 B737 M2.62 B3.15 B3.35 B 3.67 B Basic earnings per share (Basic EPS) -25.3-6.12.267.989.5810.32 11.3 Diluted earnings per share (Diluted EPS) -25.3-6.12.237.899.4510.2 11.18 Average basic shares outstanding 279.4 M321.9 M326.4 M327.8 M328.6 M324.9 M — Diluted shares outstanding 279.4 M321.9 M330.1 M331.9 M333.2 M328.5 M — EBITDA -3.87 B1.46 B4.79 B6.88 B8.02 B7.65 B 8.07 B EBIT -6.36 B-1.02 B2.34 B4.21 B5.1 B4.71 B 5.1 B Cost of revenue 6.17 B8.4 B15.94 B15.92 B15.56 B15.62 B 15.94 B Other cost of goods sold 5.48 B8.4 B15.94 B15.92 B15.56 B15.62 B 15.94 B Depreciation & amortization (cash flow) 2.49 B2.48 B2.46 B2.67 B2.93 B2.94 B 2.97 B