Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 13.91 B13.58 B12.49 B12.95 B13.34 B13.01 B 13.56 B Research & development —————— — Operating income 4.33 B2.5 B7.83 B1.99 B-5.81 B-17.78 B 5.5 B Non-Operating Income, Total -3.85 B5.61 B-3.56 B-4.17 B-4 B-4.28 B -5.15 B Interest expense, net of interest capitalized 1.57 B1.48 B1.6 B1.76 B2.03 B— — Non-Operating Income, excl. Interest Expenses -5.42 B4.13 B-5.16 B-5.94 B-6.03 B-4.28 B -5.15 B Unusual income/expense —————— — Pretax income -227 M9.47 B-1.83 B3.12 B3.35 B4.79 B 5.06 B Equity in earnings 96 M87 M-56 M49 M144 M129 M 157 M Taxes -81 M1.67 B-370 M613 M507 M1.05 B 998 M Non-controlling/minority interest 228 M70 M-24 M20 M—— — After tax other income/expense —————— — Net income before discontinued operations -374 M7.72 B-1.44 B2.49 B2.73 B3.58 B 3.92 B Discontinued operations 000000 — Net income -374 M7.72 B-1.44 B2.49 B2.73 B3.58 B 3.92 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -395 M7.61 B-1.46 B2.46 B2.69 B3.54 B 3.87 B Basic earnings per share (Basic EPS) -119.65-3.936.767.5410.05 11.09 Diluted earnings per share (Diluted EPS) -119.51-3.936.747.59.99 11.03 Average basic shares outstanding 395.8 M387.2 M372.3 M363.5 M357.5 M351.8 M — Diluted shares outstanding 395.8 M390.1 M372.3 M364.6 M359.3 M353.7 M — EBITDA 4.78 B2.7 B7.96 B3.53 B-5.43 B-17.65 B 5.34 B EBIT 4.33 B2.5 B7.83 B1.99 B-5.81 B-17.78 B 5.5 B Cost of revenue 43.82 B47.2 B48.61 B37.44 B53.89 B43 B 45.5 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 457 M204 M124 M1.55 B383 M128 M -160 M