Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 244 M422 M465 M577 M486 M543 M 535 M Research & development —————— — Operating income -142 M4.01 B1.94 B677 M-756 M-1.58 B -1.25 B Non-Operating Income, Total -51 M-209 M-143 M-80 M-187 M-425 M -427 M Interest expense, net of interest capitalized 53 M6 M9 M12 M15 M15 M 15 M Non-Operating Income, excl. Interest Expenses -108 M-215 M-139 M-85 M-150 M-426 M -437 M Unusual income/expense 57 M6 M-4 M5 M-37 M1 M — Pretax income -193 M3.8 B1.8 B597 M-943 M-2 B -1.68 B Equity in earnings —————— — Taxes -111 M773 M423 M148 M-235 M-581 M -513 M Non-controlling/minority interest 41 M45 M41 M51 M46 M50 M 46 M After tax other income/expense -11 M-139 M-122 M-76 M-485 M-87 M -82 M Net income before discontinued operations -123 M2.98 B1.33 B398 M-754 M-1.47 B -1.21 B Discontinued operations 1 M3 M3 M1 M0-5 M -8 M Net income -122 M2.99 B1.33 B399 M-754 M-1.48 B -1.22 B Dilution adjustment —604 M———— — Preferred dividends —604 M———— — Diluted net income available to common stockholders -122 M2.99 B1.33 B399 M-754 M-1.48 B -1.22 B Basic earnings per share (Basic EPS) -0.325.632.570.78-1.57-2.91 -2.32 Diluted earnings per share (Diluted EPS) -0.325.362.550.78-1.57-2.91 -2.32 Average basic shares outstanding 379 M498 M519 M510 M480 M508 M — Diluted shares outstanding 379 M558 M524 M511 M480 M508 M — EBITDA 166 M4.91 B2.97 B1.65 B195 M-344 M -37 M EBIT -142 M4.01 B1.94 B677 M-756 M-1.58 B -1.25 B Cost of revenue 5.1 B15.91 B20.47 B20.61 B19.11 B19.47 B 19.45 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 308 M897 M1.03 B973 M951 M1.24 B 1.21 B