Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 276 M298 M330 M356 M387 M348 M 348 M Research & development —————— — 영업 이익 -2.38 B842 M1.28 B1.5 B1.17 B1.43 B 1.61 B Non-Operating Income, Total 55 M26 M-260 M94 M34 M8 M 12 M Interest expense, net of interest capitalized 436 M425 M405 M386 M382 M467 M 467 M Non-Operating Income, excl. Interest Expenses -420 M-418 M-446 M-394 M-365 M-480 M -476 M Unusual income/expense 39 M19 M-219 M102 M17 M21 M 21 M Pretax income -2.61 B712 M1.41 B1.61 B1.27 B1.4 B 1.4 B Equity in earnings 355 M274 M403 M369 M452 M382 M 382 M Taxes -167 M112 M246 M189 M204 M92 M 92 M Non-controlling/minority interest -1.87 B540 M995 M1.23 B967 M1.43 B 1.43 B After tax other income/expense 12 M-8 M-16 M-20 M-17 M-15 M -15 M Net income before discontinued operations -568 M60 M168 M198 M103 M-123 M -27 M Discontinued operations —————383 M 286 M Net income -568 M60 M168 M198 M103 M260 M 259 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -757 M60 M168 M198 M103 M123 M 274 M Basic earnings per share (Basic EPS) —————— — Diluted earnings per share (Diluted EPS) —————— — Average basic shares outstanding —————— — Diluted shares outstanding —————— — EBITDA -1.73 B1.62 B2.25 B2.55 B2.2 B2.38 B 2.92 B EBIT -2.38 B842 M1.28 B1.5 B1.17 B1.43 B 1.96 B Cost of revenue 20.43 B38.5 B53.18 B44.53 B45.56 B40.43 B 40.43 B Other cost of goods sold 233 M00000 — Depreciation & amortization (cash flow) 656 M777 M968 M1.05 B1.03 B953 M 953 M