Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 756 M865 M934 M998 M961 M1.04 B 1.08 B Research & development —————— — Operating income -1.58 B2.13 B15.69 B11.86 B3.75 B3.18 B 10.01 B Non-Operating Income, Total 132 M140 M179 M502 M499 M380 M 422 M Interest expense, net of interest capitalized 563 M603 M562 M592 M556 M556 M 563 M Non-Operating Income, excl. Interest Expenses -563 M-479 M-562 M-592 M-556 M-556 M -563 M Unusual income/expense 132 M16 M179 M502 M499 M380 M 422 M Pretax income -2.01 B1.54 B15.31 B11.77 B3.7 B3 B 9.87 B Equity in earnings —————— — Taxes -903 M255 M3.43 B2.62 B692 M759 M 2.24 B Non-controlling/minority interest 314 M358 M351 M314 M236 M-102 M 418 M After tax other income/expense —————— — Net income before discontinued operations -1.42 B930 M11.53 B8.84 B2.77 B2.35 B 7.21 B Discontinued operations —————— — Net income -1.42 B930 M11.53 B8.84 B2.77 B2.35 B 7.21 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -1.43 B924 M11.48 B8.81 B2.76 B2.34 B 7.19 B Basic earnings per share (Basic EPS) -3.52.2729.0524.938.587.57 24.03 Diluted earnings per share (Diluted EPS) -3.52.2729.0424.928.587.57 24.03 Average basic shares outstanding 407 M407 M395 M353 M322 M309 M — Diluted shares outstanding 407 M407 M396 M353 M322 M309 M — EBITDA 932 M4.65 B18.43 B14.87 B6.83 B6.69 B — EBIT -1.54 B2.09 B15.77 B11.9 B3.8 B3.18 B 10.05 B Cost of revenue 65.65 B110.85 B159.59 B131.83 B125.08 B117.25 B 128.2 B Other cost of goods sold 68.15 B114.14 B162.35 B134.94 B128.25 B114.19 B 123.4 B Depreciation & amortization (cash flow) 2.48 B2.56 B2.66 B2.97 B3.04 B3.51 B —