Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.23 B1.52 B1.59 B1.66 B1.69 B1.69 B 1.69 B Research & development —————— — Operating income -1.74 B154.86 M56.86 M-797.31 M-763.11 M-20.64 M -20.64 M Non-Operating Income, Total -17.1 M28.67 M-3.34 M-28.79 M74.6 M-41.93 M -41.93 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses -9.35 M43.64 M-1.04 M-28.13 M75.52 M-43.02 M -43.02 M Unusual income/expense -7.75 M-14.98 M-2.29 M-655 K-926 K1.09 M 1.09 M Pretax income -2.1 B-150 M1.51 B585.28 M633.94 M-473.68 M 619.01 M Equity in earnings -379 K-1.14 M-11 K-3.53 M-2.65 M-7 M -7 M Taxes -183.62 M8.39 M4.72 M-62.34 M-158.4 M-1.79 M -1.79 M Non-controlling/minority interest -523 K810 K1.99 M2.32 M447 K979 K 979 K After tax other income/expense -656 K-12.49 M-692 K-347 K-1.59 M869 K 869 K Net income before discontinued operations -1.91 B-159.2 M-264.66 M-1.1 B-1.01 B-472.87 M -472.87 M Discontinued operations 00———— — Net income -1.91 B-159.2 M-264.66 M-1.1 B-1.01 B-472.87 M -472.87 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -1.91 B-159.2 M-264.66 M-1.1 B-1.01 B-472.87 M -472.87 M Basic earnings per share (Basic EPS) -13.12-1.09-1.79-7.39-6.68-3.06 -3.06 Diluted earnings per share (Diluted EPS) -13.12-1.09-1.79-7.39-6.68-3.06 -3.06 Average basic shares outstanding 145.98 M146.73 M148.06 M149.25 M151.27 M154.29 M 616.24 M Diluted shares outstanding 145.98 M146.73 M148.06 M149.25 M151.27 M154.29 M 616.24 M EBITDA -1.08 B-44.11 M-84.37 M-369.15 M-305.21 M390.05 M 174.18 M EBIT -1.48 B-513.52 M-530.04 M-797.64 M-714.8 M30 M -185.86 M Cost of revenue 1.16 B1.32 B1.48 B1.49 B1.59 B1.61 B 1.61 B Other cost of goods sold 1.16 B1.32 B1.48 B1.49 B1.59 B1.61 B 1.61 B Depreciation & amortization (cash flow) 402.93 M469.42 M445.66 M428.48 M409.58 M360.05 M 360.05 M