Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 412 M387 M506 M436 M385 M422 M 384 M Research & development —————— — Operating income -2.2 B-946 M-687 M-2.96 B-2.29 B183 M -583 M Non-Operating Income, Total 90 M-2.68 B-196 M-4.5 B-4.28 B-2.18 B -3.02 B Interest expense, net of interest capitalized 184 M163 M153 M153 M152 M152 M — Non-Operating Income, excl. Interest Expenses -94 M-2.84 B-349 M-4.65 B-4.43 B-2.33 B -3.02 B Unusual income/expense —————— — Pretax income -1.42 B-208 M-172 M-1.47 B422 M474 M -158 M Equity in earnings 54 M987 M-110 M-83 M-41 M24 M — Taxes -363 M-105 M-182 M-367 M29 M36 M -98 M Non-controlling/minority interest 5 M5 M5 M5 M5 M5 M 5 M After tax other income/expense —————— — Net income before discontinued operations -1.06 B-108 M5 M-1.11 B388 M433 M -65 M Discontinued operations —————— — Net income -1.06 B-108 M5 M-1.11 B388 M433 M -65 M Dilution adjustment 000000 0 Preferred dividends 44 M89 M104 M102 M102 M102 M 102 M Diluted net income available to common stockholders -1.1 B-197 M-99 M-1.21 B286 M331 M -167 M Basic earnings per share (Basic EPS) -11.58-2.36-1.36-18.394.675.75 -3.03 Diluted earnings per share (Diluted EPS) -11.58-2.36-1.36-18.394.645.71 -3.07 Average basic shares outstanding 95.35 M83.78 M72.97 M66.01 M61.2 M57.53 M — Diluted shares outstanding 95.35 M83.78 M72.97 M66.01 M61.6 M57.94 M — EBITDA -1.62 B-1.07 B-15 M-3.24 B-2.62 B-137 M — EBIT -2.2 B-946 M-687 M-2.96 B-2.29 B183 M -583 M Cost of revenue 8.35 B5.64 B7.08 B5.1 B5.07 B4.63 B 4.54 B Other cost of goods sold 706 M734 M566 M601 M637 M632 M 631 M Depreciation & amortization (cash flow) 577 M-106 M672 M-282 M-330 M-320 M —