Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.09 B831 M936 M1.11 B1.15 B1.19 B 1.22 B Research & development 18 M109 M143 M205 M228 M269 M 241 M Operating income -1.69 B-689 M-792 M2.31 B2.4 B2.82 B 3.11 B Non-Operating Income, Total 42 M-65 M1 M-15 M28 M-38 M -41 M Interest expense, net of interest capitalized 536 M621 M702 M818 M727 M746 M 760 M Non-Operating Income, excl. Interest Expenses -516 M-655 M-692 M-825 M-709 M-769 M -784 M Unusual income/expense 22 M-31 M-9 M-8 M10 M-15 M -17 M Pretax income -2.18 B-1.47 B-1.39 B1.77 B1.96 B2.21 B 2.49 B Equity in earnings —————— — Taxes -38 M-5 M154 M344 M208 M347 M 391 M Non-controlling/minority interest -458 M-315 M-475 M210 M306 M239 M 257 M After tax other income/expense —————— — Net income before discontinued operations -1.69 B-1.15 B-1.07 B1.22 B1.45 B1.63 B 1.84 B Discontinued operations —193 M2.9 B00— — Net income -1.69 B-961 M1.83 B1.22 B1.45 B1.63 B 1.84 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -1.69 B-961 M1.83 B1.22 B1.45 B1.63 B 1.84 B Basic earnings per share (Basic EPS) -2.21-1.262.41.61.972.35 2.71 Diluted earnings per share (Diluted EPS) -2.21-1.262.41.61.962.35 2.7 Average basic shares outstanding 764 M764 M764 M763 M735 M691 M — Diluted shares outstanding 764 M764 M764 M765 M737 M693 M — EBITDA -479 M409 M297 M3.58 B3.77 B4.35 B 3.34 B EBIT -1.69 B-689 M-792 M2.31 B2.4 B2.82 B 3.11 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.21 B1.1 B1.09 B1.27 B1.37 B1.54 B 231 M