Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 482 M633 M824 M1.07 B1.03 B899 M 894 M Research & development 74 M86 M112 M146 M130 M125 M 122 M Operating income 664 M1.95 B1.38 B1.69 B-697 M-786 M -737 M Non-Operating Income, Total 1.45 B108 M129 M155 M197 M237 M 232 M Interest expense, net of interest capitalized 109 M91 M405 M720 M676 M701 M 714 M Non-Operating Income, excl. Interest Expenses 1.33 B22 M-285 M-590 M-519 M-471 M -488 M Unusual income/expense 5 M-5 M9 M25 M40 M7 M 6 M Pretax income 2.25 B2.25 B1.42 B1.18 B-996 M-1.22 B -1.13 B Equity in earnings 134 M146 M220 M102 M196 M127 M 140 M Taxes 247 M330 M-489 M-790 M510 M-90 M -66 M Non-controlling/minority interest 7 M6 M8 M4 M8 M14 M 14 M After tax other income/expense —————— — Net income before discontinued operations 2 B1.91 B1.9 B1.97 B-1.51 B-1.14 B -1.08 B Discontinued operations -12 M-22 M-8 M-9 M-8 M-21 M -17 M Net income 1.99 B1.89 B1.89 B1.96 B-1.52 B-1.17 B -1.1 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.99 B1.89 B1.89 B1.96 B-1.52 B-1.17 B -1.1 B Basic earnings per share (Basic EPS) 16.8516.9917.4818.01-13.93-10.64 -10.02 Diluted earnings per share (Diluted EPS) 16.7516.8617.3417.92-13.93-10.64 -10.02 Average basic shares outstanding 117.82 M111.22 M108.38 M108.85 M109.27 M109.53 M — Diluted shares outstanding 118.48 M112.08 M109.24 M109.38 M109.27 M109.53 M — EBITDA 1.53 B3.02 B2.75 B2.39 B193 M-12 M -53 M EBIT 1.18 B2.63 B2.29 B1.69 B-636 M-772 M -834 M Cost of revenue 4.36 B5.86 B7.29 B8.34 B7.92 B7.59 B 7.55 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 350 M371 M462 M706 M801 M760 M 781 M