Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 2.23 B1.85 B1.47 B1.41 B1.55 B1.02 B 1.04 B Research & development 860 M618 M536 M508 M531 M193 M 190 M Operating income 8.59 B7.66 B6.98 B796 M1.78 B727 M 3.07 B Non-Operating Income, Total 675 M163 M191 M102 M-76 M14 M -50 M Interest expense, net of interest capitalized 0————— — Non-Operating Income, excl. Interest Expenses 675 M163 M191 M102 M-76 M14 M -50 M Unusual income/expense —————— — Pretax income -2.9 B2.2 B1.45 B504 M1.19 B200 M 748 M Equity in earnings 191 M94 M75 M51 M60 M-7 M 7 M Taxes -23 M392 M387 M-29 M414 M102 M 116 M Non-controlling/minority interest 28 M48 M49 M39 M35 M41 M 36 M After tax other income/expense —-181 M-47 M-128 M27 M-36 M -39 M Net income before discontinued operations -3 B1.76 B1.01 B494 M743 M57 M 552 M Discontinued operations 49 M4.71 B4.86 B-71 M-40 M-836 M -581 M Net income -2.95 B6.47 B5.87 B423 M703 M-779 M -29 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -2.95 B6.47 B5.87 B423 M703 M-779 M -29 M Basic earnings per share (Basic EPS) -5.0314.9614.771.182.11-5.61 -0.42 Diluted earnings per share (Diluted EPS) -5.0314.9214.751.182.1-5.58 -0.42 Average basic shares outstanding 585.95 M432.35 M397.14 M358.42 M333.96 M139.17 M — Diluted shares outstanding 585.95 M433.55 M397.86 M359.46 M335.08 M139.73 M — EBITDA 11.64 B9.13 B8.14 B1.93 B2.96 B1.35 B 3.9 B EBIT 8.54 B7.67 B6.96 B786 M1.76 B702 M 3.04 B Cost of revenue 13.52 B10.8 B8.4 B7.83 B7.88 B4.49 B 6.09 B Other cost of goods sold ————25 M— — Depreciation & amortization (cash flow) 3.09 B1.46 B1.18 B1.15 B1.19 B647 M 642 M