Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 449 M551 M835 M865 M874 M900 M 909 M Research & development —————— — Operating income 429 M2.8 B3.05 B729 M875 M-1.58 B -1.72 B Non-Operating Income, Total 44 M53 M73 M136 M222 M152 M 153 M Interest expense, net of interest capitalized 142 M176 M177 M165 M159 M171 M 188 M Non-Operating Income, excl. Interest Expenses -98 M-123 M-104 M-29 M222 M152 M 153 M Unusual income/expense —————— — Pretax income 331 M2.68 B2.95 B700 M938 M-1.6 B -1.75 B Equity in earnings -12 M-15 M-16 M-18 M-20 M-16 M — Taxes -42 M607 M649 M178 M291 M-126 M -160 M Non-controlling/minority interest 43 M55 M50 M43 M45 M37 M 44 M After tax other income/expense —————— — Net income before discontinued operations 330 M2.02 B2.25 B479 M602 M-1.51 B -1.64 B Discontinued operations —————— — Net income 330 M2.02 B2.25 B479 M602 M-1.51 B -1.64 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 330 M2.02 B2.25 B479 M602 M-1.51 B -1.64 B Basic earnings per share (Basic EPS) 2.5715.6617.463.734.66-11.7 -12.7 Diluted earnings per share (Diluted EPS) 2.5615.5817.343.74.64-11.7 -12.7 Average basic shares outstanding 127.85 M128 M127.97 M127.81 M128.54 M128.26 M — Diluted shares outstanding 128.09 M128.7 M128.85 M128.6 M129.21 M128.26 M — EBITDA 1.25 B3.69 B4.21 B1.93 B2.08 B-120 M -1.22 B EBIT 412 M2.8 B3.06 B740 M876 M-1.3 B -2.4 B Cost of revenue 6.48 B8.28 B11.72 B10.33 B10.19 B10.36 B 10.28 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 773 M840 M1.06 B1.1 B1.11 B1.18 B 1.18 B