Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 600.18 M990.12 M1.28 B1.5 B1.83 B2.08 B 2.18 B Research & development 1.29 B1.46 B1.64 B1.78 B1.95 B2.15 B 2.21 B Operating income -1.66 B-1.44 B-1.79 B-1.21 B-568.2 M447.14 M 685.94 M Non-Operating Income, Total 48.8 M15.9 M-223.85 M307.89 M-36.66 M27.36 M -4.3 M Interest expense, net of interest capitalized 18.65 M30.32 M24.29 M37.37 M79.05 M62.39 M 76.36 M Non-Operating Income, excl. Interest Expenses -7.34 M-30.32 M-24.29 M-37.37 M-103.07 M7.52 M -48.7 M Unusual income/expense 37.49 M15.9 M-223.85 M307.89 M-12.64 M-42.55 M -31.97 M Pretax income -1.61 B-1.43 B-1.98 B-842.06 M-533 M416.85 M 655.17 M Equity in earnings 11.83 M7.63 M-22 M-16.22 M—— — Taxes -17.67 M-25.23 M42.78 M55.87 M111.78 M129.92 M 142.15 M Non-controlling/minority interest -3.62 M00——— — After tax other income/expense —————— — Net income before discontinued operations -1.6 B-1.41 B-2 B-881.71 M-644.79 M286.93 M 513.02 M Discontinued operations —————— — Net income -1.6 B-1.41 B-2 B-881.71 M-644.79 M286.93 M 513.02 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -1.6 B-1.41 B-2 B-881.71 M-644.79 M286.93 M 513.02 M Basic earnings per share (Basic EPS) —-1.17-1.49-0.65-0.470.2 0.36 Diluted earnings per share (Diluted EPS) —-1.17-1.49-0.65-0.470.19 0.34 Average basic shares outstanding —1.21 B1.34 B1.36 B1.37 B1.42 B — Diluted shares outstanding —1.21 B1.34 B1.36 B1.37 B1.47 B — EBITDA -1.62 B-1.38 B-1.67 B-666.13 M197.65 M1.26 B 1.51 B EBIT -1.66 B-1.45 B-1.74 B-753.81 M25.89 M1.12 B 1.36 B Cost of revenue 70.66 M164.91 M286.48 M——— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 31.79 M46.46 M66.28 M87.67 M171.76 M141.69 M 150.03 M