Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 422.51 M461.16 M423.78 M440.67 M463.98 M534.02 M 492.92 M Research & development —————— — Operating income -1.15 B-1.52 B-862.41 M-1.03 B-1.12 B-1.64 B -1.64 B Non-Operating Income, Total 7 M339.35 M19.26 M25.14 M92.59 M89.46 M 89.46 M Interest expense, net of interest capitalized 76.61 M69.33 M57.93 M77.23 M92.36 M130.15 M 130.15 M Non-Operating Income, excl. Interest Expenses -71.19 M250.32 M-48.04 M-68.08 M-45.16 M-55.1 M -55.1 M Unusual income/expense 1.58 M19.7 M9.37 M15.99 M45.39 M14.41 M 14.41 M Pretax income 77.91 M176.5 M97.45 M57.71 M173.14 M213.75 M 213.75 M Equity in earnings 5.02 M6.71 M10.92 M9.15 M8.43 M8.33 M 8.33 M Taxes 21.3 M23.01 M38.58 M18.93 M49.91 M67.21 M 67.21 M Non-controlling/minority interest 24.69 M29.48 M10.15 M2.51 M-3.76 M-8.42 M -8.42 M After tax other income/expense —————— — Net income before discontinued operations -129.55 M124.01 M48.71 M36.27 M126.99 M154.96 M 154.96 M Discontinued operations 178.46 M————— — Net income 48.91 M124.01 M48.71 M36.27 M126.99 M154.96 M 154.96 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 70.43 M174 M63.48 M33.94 M121.27 M148.68 M 148.68 M Basic earnings per share (Basic EPS) 0.140.330.130.080.260.31 0.31 Diluted earnings per share (Diluted EPS) 0.130.320.130.070.250.31 0.31 Average basic shares outstanding 361.74 M379.21 M371.56 M426.44 M473.39 M476.36 M 1.91 B Diluted shares outstanding 361.74 M540.02 M499.41 M489.99 M479.14 M480.95 M 1.93 B EBITDA -976.63 M-1.35 B-699.92 M-879.62 M-965.06 M-1.43 B -1.43 B EBIT -1.06 B-1.43 B-774.98 M-960.03 M-1.05 B-1.53 B -1.53 B Cost of revenue 1.13 B1.27 B853.16 M992.6 M1.13 B1.66 B 1.66 B Other cost of goods sold 1.13 B1.27 B853.16 M992.6 M1.12 B1.66 B 1.66 B Depreciation & amortization (cash flow) 84.11 M81.87 M75.05 M80.42 M81.43 M103.31 M 103.31 M