Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 8.85 B10.54 B7.78 B8.66 B8.51 B8.1 B 8.1 B Research & development —————— — Operating income -5.04 B2.04 B4.38 B3.91 B4.42 B6.21 B 6.21 B Non-Operating Income, Total 223 M259 M497 M132 M202 M236 M 236 M Interest expense, net of interest capitalized 217 M178 M248 M252 M265 M247 M 247 M Non-Operating Income, excl. Interest Expenses -24 M-22 M-30 M-154 M240 M192 M 507 M Unusual income/expense 30 M103 M279 M34 M-38 M44 M — Pretax income -5.03 B1.93 B4.63 B3.79 B4.36 B6.2 B 6.2 B Equity in earnings 48 M43 M5 M4 M9 M7 M — Taxes -695 M636 M905 M629 M878 M1.1 B 1.1 B Non-controlling/minority interest 199 M173 M162 M158 M186 M337 M 337 M After tax other income/expense -188 M-501 M-298 M-233 M-424 M-302 M -302 M Net income before discontinued operations -4.54 B1.12 B3.56 B3 B3.29 B4.76 B 4.76 B Discontinued operations -1 M-5 M-3 M00— — Net income -4.54 B1.11 B3.56 B3 B3.29 B4.76 B 4.76 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -4.54 B1.11 B3.56 B3 B3.29 B4.76 B 4.76 B Basic earnings per share (Basic EPS) -28.267.3225.2322.5425.8638.55 38.55 Diluted earnings per share (Diluted EPS) -28.267.2325.0322.3925.7238.38 38.38 Average basic shares outstanding 160.6 M152.3 M141.1 M133.2 M127.4 M123.6 M — Diluted shares outstanding 160.6 M154.1 M142.2 M134.1 M128.1 M124.1 M — EBITDA -4.7 B2.35 B4.65 B4.19 B4.69 B6.5 B 6.94 B EBIT -5.04 B2.04 B4.38 B3.91 B4.42 B6.21 B 6.21 B Cost of revenue 226.08 B250.84 B264.35 B296.12 B345.73 B388.88 B 388.88 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 344 M312 M272 M279 M272 M287 M 729 M