Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 252 M274 M328 M294 M313 M262 M — Research & development —————— — Operating income 856 M5.7 B8.09 B4.61 B2.63 B824 M 910 M Non-Operating Income, Total 800 M786 M-736 M-601 M-180 M-1.42 B -1.45 B Interest expense, net of interest capitalized 200 M244 M201 M228 M226 M224 M 231 M Non-Operating Income, excl. Interest Expenses 600 M542 M-937 M-829 M-406 M-1.65 B -1.68 B Unusual income/expense —————— — Pretax income -1.09 B-169 M2.52 B738 M2.11 B-1.19 B -480 M Equity in earnings —————— — Taxes -744 M-145 M499 M-905 M288 M-156 M -24 M Non-controlling/minority interest 299 M415 M241 M341 M516 M343 M 366 M After tax other income/expense 209 M-476 M92 M239 M-117 M75 M -427 M Net income before discontinued operations -648 M-439 M1.78 B1.3 B1.31 B-1.38 B -822 M Discontinued operations —————— — Net income -648 M-439 M1.78 B1.3 B1.31 B-1.38 B -822 M Dilution adjustment 000000 0 Preferred dividends 53 M79 M80 M80 M80 M61 M 61 M Diluted net income available to common stockholders -701 M-518 M1.71 B1.22 B1.23 B-1.44 B -883 M Basic earnings per share (Basic EPS) -1.56-1.244.523.493.82-4.83 -2.83 Diluted earnings per share (Diluted EPS) -1.56-1.244.493.483.78-4.83 -2.85 Average basic shares outstanding 450.4 M417.4 M377.6 M350.1 M321.2 M298.1 M — Diluted shares outstanding 450.4 M417.4 M379.9 M351.6 M324.8 M298.1 M — EBITDA 2.63 B6.12 B8.68 B5.25 B3.35 B1.61 B 2.3 B EBIT 856 M5.7 B8.09 B4.61 B2.63 B824 M 910 M Cost of revenue 8.19 B4.86 B5.38 B5.48 B5.91 B6.2 B 6.52 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.64 B424 M581 M641 M711 M789 M 1.39 B