Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.14 B1.25 B1.31 B1.56 B1.66 B1.61 B 1.62 B Research & development 113 M124 M124 M130 M135 M136 M 138 M Operating income 1.56 B6.77 B5.1 B3.05 B1.82 B-420 M -295 M Non-Operating Income, Total 90 M69 M-57 M37 M215 M216 M 200 M Interest expense, net of interest capitalized 526 M519 M287 M477 M481 M487 M 518 M Non-Operating Income, excl. Interest Expenses -521 M-512 M-272 M-382 M-316 M-384 M -420 M Unusual income/expense 85 M62 M-72 M-58 M50 M113 M 102 M Pretax income 1.39 B6.79 B4.78 B2.63 B1.6 B-715 M -637 M Equity in earnings 256 M461 M5 M-20 M-217 M-12 M -18 M Taxes -43 M1.16 B882 M501 M240 M70 M 32 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 1.43 B5.62 B3.89 B2.13 B1.36 B-785 M -669 M Discontinued operations -2 M-6 M-5 M-5 M4 M47 M -121 M Net income 1.43 B5.62 B3.89 B2.12 B1.37 B-738 M -790 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.43 B5.62 B3.89 B2.12 B1.37 B-738 M -790 M Basic earnings per share (Basic EPS) 4.2416.7711.846.484.16-2.34 -2.5 Diluted earnings per share (Diluted EPS) 4.2416.7511.816.464.15-2.34 -2.5 Average basic shares outstanding —————— — Diluted shares outstanding —————— — EBITDA 2.94 B8.17 B6.37 B4.59 B3.34 B970 M 1.11 B EBIT 1.56 B6.77 B5.1 B3.05 B1.82 B-420 M -295 M Cost of revenue 24.36 B37.4 B43.85 B35.85 B35.74 B27.58 B 26.94 B Other cost of goods sold 16 M00——— — Depreciation & amortization (cash flow) 1.39 B1.39 B1.27 B1.53 B1.52 B1.39 B 1.41 B