Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 4.62 B4.93 B4.94 B5.16 B4.87 B5.7 B 6.67 B Research & development 1.87 B1.98 B2.04 B2.35 B2.25 B2.52 B 3.17 B Operating income -329 M1.13 B782 M2.09 B2.19 B-437 M 1.46 B Non-Operating Income, Total -35 M-123 M-15 M-32 M1.55 B96 M -380 M Interest expense, net of interest capitalized 603 M501 M471 M709 M777 M1.1 B — Non-Operating Income, excl. Interest Expenses -423 M-413 M-298 M-585 M886 M-827 M 0 Unusual income/expense -215 M-211 M-188 M-156 M-117 M-175 M -380 M Pretax income -442 M3.59 B876 M2.23 B2.95 B-285 M 1.16 B Equity in earnings 67 M180 M215 M245 M147 M79 M 79 M Taxes -120 M160 M8 M205 M374 M-342 M -397 M Non-controlling/minority interest —————— — After tax other income/expense -163 M-202 M-310 M-31 M-149 M-181 M -253 M Net income before discontinued operations -322 M3.43 B868 M2.02 B2.58 B57 M 1.56 B Discontinued operations 0————— — Net income -322 M3.43 B868 M2.02 B2.58 B57 M 1.56 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -322 M3.43 B868 M2.02 B2.58 B57 M 1.56 B Basic earnings per share (Basic EPS) -0.252.620.671.561.95-0.04 1.1 Diluted earnings per share (Diluted EPS) -0.252.580.661.541.93-0.04 1.09 Average basic shares outstanding 1.29 B1.31 B1.3 B1.3 B1.31 B1.32 B — Diluted shares outstanding 1.29 B1.33 B1.32 B1.32 B1.34 B1.32 B — EBITDA 2.3 B3.73 B3.26 B4.71 B4.75 B2.3 B 4.77 B EBIT -329 M1.13 B782 M2.09 B2.19 B-437 M 1.46 B Cost of revenue 622 M449 M650 M671 M720 M1.09 B 627 M Other cost of goods sold 308 M176 M262 M230 M175 M511 M 621 M Depreciation & amortization (cash flow) 2.63 B2.6 B2.48 B2.62 B2.56 B2.74 B 3.31 B