Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 6.54 B7.27 B8.45 B12.15 B16.28 B19.08 B — Research & development 1.06 B1.41 B1.51 B1.54 B1.73 B2.36 B — Operating income -1.44 B1.08 B4.41 B8.27 B14.85 B13.31 B — Non-Operating Income, Total 438.3 M594.68 M912.02 M1.97 B3.32 B3.77 B — Interest expense, net of interest capitalized 116.07 M193.17 M7.49 M6.2 M—— — Non-Operating Income, excl. Interest Expenses 292.55 M298.53 M582.47 M1.55 B2.89 B3.38 B — Unusual income/expense 29.69 M102.98 M322.07 M415.86 M427.42 M389.95 M — Pretax income -1.1 B1.52 B5.26 B10.12 B18.18 B17.1 B — Equity in earnings 12.82 M38.73 M-22.51 M-663 K2.36 M18.45 M — Taxes 0303.42 M685.16 M1.67 B2.78 B3.11 B — Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -1.1 B1.22 B4.57 B8.45 B15.4 B13.99 B — Discontinued operations —————— — Net income -1.1 B1.22 B4.57 B8.45 B15.4 B13.99 B — Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -1.1 B1.22 B4.58 B8.46 B15.4 B13.99 B — Basic earnings per share (Basic EPS) -0.230.240.91.562.782.5 55.13 Diluted earnings per share (Diluted EPS) -0.230.210.791.452.62.36 51.27 Average basic shares outstanding 4.77 B5.01 B5.06 B5.42 B5.54 M5.59 B — Diluted shares outstanding 4.77 B5.71 B5.76 B5.84 B5.92 M5.93 B — EBITDA -1.06 B1.32 B4.73 B8.38 B14.95 B13.4 B — EBIT -1.16 B1.08 B4.41 B8.27 B14.85 B13.31 B — Cost of revenue 2.95 B4.98 B4.56 B12.92 B21.08 B27 B — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 99.85 M234.66 M322.47 M110.74 M96.59 M85.47 M —