Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 338 M391 M395 M408 M500 M492 M 487 M Research & development —————— — Operating income 2 B10.14 B18.14 B14.96 B3.02 B2.68 B 2.29 B Non-Operating Income, Total 310 M-1.54 B-658 M118 M21 M402 M -201 M Interest expense, net of interest capitalized 259 M388 M370 M369 M401 M497 M 488 M Non-Operating Income, excl. Interest Expenses 51 M-1.93 B-1.03 B-251 M-380 M-95 M -689 M Unusual income/expense —————— — Pretax income -3.09 B11.52 B7.78 B4.62 B3.71 B3.47 B 2.99 B Equity in earnings —————— — Taxes -547 M65 M1.74 B841 M770 M785 M 694 M Non-controlling/minority interest 9 M20 M22 M35 M51 M39 M 24 M After tax other income/expense —————— — Net income before discontinued operations -2.55 B2.94 B6.01 B3.75 B2.89 B2.64 B 2.27 B Discontinued operations -128 M-128 M0——— — Net income -2.68 B2.81 B6.01 B3.75 B2.89 B2.64 B 2.27 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -2.56 B2.78 B5.96 B3.75 B2.89 B2.64 B 2.27 B Basic earnings per share (Basic EPS) -7.124.29.155.864.584.18 3.6 Diluted earnings per share (Diluted EPS) -7.124.199.125.844.564.17 3.59 Average basic shares outstanding 377 M663 M651 M639 M632 M632 M — Diluted shares outstanding 377 M665 M653 M642 M634 M633 M — EBITDA 3.32 B15.42 B21.67 B17.51 B6.2 B6.28 B 5.88 B EBIT 2.02 B10.17 B18.13 B14.96 B2.94 B2.68 B 2.29 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.3 B2.16 B2.22 B2.55 B3.25 B3.6 B 3.59 B