Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 165 M166 M207 M255 M288 M241 M 219 M Research & development —————— — Operating income -15 M-1.99 B-622 M-121 M350 M-761 M -714 M Non-Operating Income, Total 14 M2.52 B2.31 B2.35 B568 M162 M 294 M Interest expense, net of interest capitalized 1.04 B911 M1.12 B1.32 B1.49 B1.41 B 1.42 B Non-Operating Income, excl. Interest Expenses -897 M1.2 B1.27 B947 M-1.07 B-1.2 B -1.19 B Unusual income/expense -127 M410 M-73 M89 M156 M-46 M 67 M Pretax income -192 M-644 M96 M72 M868 M20 M 310 M Equity in earnings -123 M-24 M-71 M-32 M-26 M-55 M -29 M Taxes 216 M-133 M265 M261 M59 M-181 M -239 M Non-controlling/minority interest ——-41 M431 M-877 M-748 M -841 M After tax other income/expense -208 M-120 M-183 M-149 M-221 M-395 M -366 M Net income before discontinued operations 43 M-413 M-546 M242 M1.69 B910 M 1.35 B Discontinued operations 3 M4 M07 M-7 M-39 M — Net income 46 M-409 M-546 M249 M1.68 B910 M 1.35 B Dilution adjustment ——64 M56 M68 M556 M 123 M Preferred dividends ——64 M62 M61 M527 M 535 M Diluted net income available to common stockholders 46 M-413 M-546 M243 M1.69 B939 M 939 M Basic earnings per share (Basic EPS) 0.07-0.61-0.820.372.381.26 1.87 Diluted earnings per share (Diluted EPS) 0.07-0.61-0.820.352.361.26 1.87 Average basic shares outstanding 665 M666 M668 M669 M706 M712 M — Diluted shares outstanding 668 M666 M668 M712 M713 M714 M — EBITDA 1.66 B2.63 B555 M1.24 B1.81 B1.14 B — EBIT 38 M-1.93 B-554 M-22 M525 M-303 M -250 M Cost of revenue 6.97 B8.43 B10.07 B10.16 B9.96 B10.02 B 10.08 B Other cost of goods sold ———6 M6 M— — Depreciation & amortization (cash flow) 1.06 B1.04 B1.06 B1.13 B1.25 B1.44 B —