Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 173 M243 M308 M352 M391 M431 M — Research & development —————— — Operating income -3.82 B1.72 B1.02 B224 M321 M428 M 981 M Non-Operating Income, Total -440 M-396 M-289 M409 M277 M135 M 59 M Interest expense, net of interest capitalized 314 M431 M301 M236 M-35 M-54 M -55 M Non-Operating Income, excl. Interest Expenses -282 M-418 M-277 M347 M281 M92 M 24 M Unusual income/expense -158 M22 M-12 M62 M-4 M43 M 35 M Pretax income -4.26 B1.32 B728 M633 M598 M563 M 1.04 B Equity in earnings —————— — Taxes -1.18 B348 M189 M168 M133 M122 M 223 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -3.07 B977 M539 M465 M465 M441 M 817 M Discontinued operations —————— — Net income -3.07 B977 M539 M465 M465 M441 M 817 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -3.07 B977 M-3.05 B503 M505 M448 M 824 M Basic earnings per share (Basic EPS) -5.441.650.910.780.780.82 1.53 Diluted earnings per share (Diluted EPS) -5.441.610.870.760.760.79 1.5 Average basic shares outstanding 565 M592 M593 M595 M598 M540 M — Diluted shares outstanding 565 M609 M642 M640 M643 M558 M — EBITDA -6.69 B9.64 B15.14 B16.27 B17.7 B-7.39 B — EBIT -7.3 B9.47 B14.26 B16.22 B17.66 B-7.42 B -6.59 B Cost of revenue 3.09 B4.77 B7.48 B8.01 B7.77 B7.42 B 7.58 B Other cost of goods sold 3.09 B4.77 B7.48 B8.01 B7.77 B7.42 B 7.58 B Depreciation & amortization (cash flow) 166 M112 M106 M44 M35 M29 M —