Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 701 M1.21 B2.6 B3.9 B4.11 B4.13 B 3.81 B Research & development —————— — Operating income -12.47 B1.89 B3.66 B5.52 B6 B5.82 B 5.52 B Non-Operating Income, Total -3.12 B-1.49 B-1.75 B87 M-1.34 B363 M -430 M Interest expense, net of interest capitalized 32 M55 M45 M42 M54 M37 M — Non-Operating Income, excl. Interest Expenses -3.47 B-1.43 B-1.64 B122 M-1.1 B470 M -318 M Unusual income/expense 348 M-60 M-107 M-35 M-232 M-144 M -112 M Pretax income -15.59 B398 M1.91 B5.61 B4.66 B6.18 B 5.09 B Equity in earnings —————— — Taxes -3.2 B118 M596 M999 M1.2 B1.18 B 1.14 B Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -12.38 B280 M1.32 B4.61 B3.46 B5 B 3.95 B Discontinued operations —————— — Net income -12.38 B280 M1.32 B4.61 B3.46 B5 B 3.95 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -12.38 B280 M1.32 B4.61 B3.46 B5 B 3.95 B Basic earnings per share (Basic EPS) -19.490.442.077.215.397.72 6.08 Diluted earnings per share (Diluted EPS) -19.490.442.067.175.337.66 6.02 Average basic shares outstanding 636 M636 M638 M639 M641 M648 M — Diluted shares outstanding 636 M641 M641 M643 M648 M654 M — EBITDA -9.23 B5.16 B6.8 B8.7 B8.51 B8.27 B 8.04 B EBIT -13.4 B607 M2.63 B4.69 B6 B5.82 B 5.52 B Cost of revenue 5.09 B8.08 B14.17 B14.16 B14.26 B13.93 B 16.11 B Other cost of goods sold 5.09 B8.08 B14.17 B14.16 B14.26 B13.93 B 16.11 B Depreciation & amortization (cash flow) 2.31 B2 B2.11 B2.34 B2.51 B2.44 B 2.52 B