Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 2.12 B2.51 B4.23 B4.7 B4.83 B4.88 B 5 B Research & development —————— — Operating income -642.43 M2.28 B1.44 B1.89 B1.49 B1 B 917.97 M Non-Operating Income, Total -869.04 M-816.89 M-535.57 M-418.73 M-373.39 M-721 M -701.72 M Interest expense, net of interest capitalized 676.38 M799.59 M594.95 M460.29 M443.23 M419.04 M 412.46 M Non-Operating Income, excl. Interest Expenses -1.46 B-1.68 B-1.21 B-921.62 M-443.96 M-417.91 M -414.1 M Unusual income/expense -89.36 M65.94 M82.84 M42.59 M70.57 M-303.09 M -287.63 M Pretax income -1.51 B1.46 B903.8 M1.47 B1.12 B280.78 M 216.24 M Equity in earnings -60.37 M1.58 M-183.67 M-63.14 M-91.39 M71.12 M 91.27 M Taxes -191.57 M253.41 M697.07 M157.84 M52.46 M-240.09 M -252.69 M Non-controlling/minority interest -287.18 M-45.98 M-1.27 B172.74 M318.05 M315.01 M 286.49 M After tax other income/expense —————— — Net income before discontinued operations -1.03 B1.25 B1.47 B1.14 B746.56 M205.86 M 182.44 M Discontinued operations —————— — Net income -1.03 B1.25 B1.47 B1.14 B746.56 M205.86 M 182.44 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -997.2 M1.18 B1.44 B1.14 B743.65 M211.09 M 187.73 M Basic earnings per share (Basic EPS) -2.022.443.523.222.420.77 0.74 Diluted earnings per share (Diluted EPS) -2.022.413.493.192.40.76 0.73 Average basic shares outstanding 494.15 M481.93 M409.2 M354.93 M307.41 M275.05 M — Diluted shares outstanding 494.15 M487.36 M412.99 M358.63 M310.23 M277.27 M — EBITDA -386.53 M2.5 B4.41 B2.15 B1.79 B1.17 B 1.06 B EBIT -685.37 M2.19 B1.6 B1.95 B1.58 B931.8 M 825.06 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 298.84 M310.8 M2.81 B196.47 M205.07 M239.54 M 239.94 M