Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 2.72 B4.02 B9.68 B9.7 B9.3 B9.42 B 9.79 B Research & development —————— — Operating income 2.52 B2.01 B-7.37 B-1.55 B-10.03 B738 M -1.27 B Non-Operating Income, Total -14 M207 M762 M-120 M-22 M69 M -286 M Interest expense, net of interest capitalized 648 M633 M1.78 B2.22 B2.02 B2.08 B 2.25 B Non-Operating Income, excl. Interest Expenses -704 M-508 M-1.36 B-2.33 B-2.19 B-2.08 B -2.39 B Unusual income/expense 42 M82 M347 M-12 M150 M65 M -144 M Pretax income 1.73 B1.43 B-8.96 B-3.86 B-11.39 B1.64 B -3.77 B Equity in earnings -105 M-18 M-160 M-82 M-121 M-24 M 1 M Taxes 373 M236 M-1.66 B-784 M94 M890 M -638 M Non-controlling/minority interest 136 M191 M74 M47 M-171 M22 M 33 M After tax other income/expense -14 M-105 M-435 M-259 M-115 M-69 M -196 M Net income before discontinued operations 1.22 B1.01 B-7.37 B-3.13 B-11.31 B727 M -3.17 B Discontinued operations —————— — Net income 1.22 B1.01 B-7.37 B-3.13 B-11.31 B727 M -3.17 B Dilution adjustment 00740 M000 — Preferred dividends 0-16 M789 M03 M-1 M — Diluted net income available to common stockholders 1.22 B1.02 B-7.42 B-3.13 B-11.31 B728 M -3.17 B Basic earnings per share (Basic EPS) 37.0631.56-3.82-1.28-4.620.29 -1.28 Diluted earnings per share (Diluted EPS) 36.9331.34-3.82-1.28-4.620.29 -1.27 Average basic shares outstanding 505 M503 M1.94 B2.44 B2.45 B2.48 B — Diluted shares outstanding 672 M664 M1.94 B2.44 B2.45 B2.53 B — EBITDA 3.87 B3.59 B-177 M6.44 B-3 B6.42 B 3.8 B EBIT 2.52 B2.01 B-7.37 B-1.55 B-10.03 B738 M -1.27 B Cost of revenue 3.86 B4.62 B20.44 B24.53 B22.97 B20.89 B 19.05 B Other cost of goods sold 3.86 B4.62 B20.44 B24.53 B22.97 B20.89 B 19.05 B Depreciation & amortization (cash flow) 1.36 B1.58 B7.19 B7.99 B7.04 B5.68 B 5.08 B