Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 181.72 M182.83 M227.3 M249.75 M236.67 M573.48 M 622.27 M Research & development 26.29 M200.08 M177.11 M52 M2 M452 M 441.29 M Operating income 1.6 B1.43 B307.06 M1.49 B1.29 B1.56 B 1.59 B Non-Operating Income, Total 106.56 M-189.51 M-77 M207.94 M38.37 M-235.33 M -230.36 M Interest expense, net of interest capitalized 157.06 M166.14 M187.96 M187.19 M225.51 M307.66 M 336.13 M Non-Operating Income, excl. Interest Expenses -17.68 M-349.98 M-250.21 M42.49 M39.9 M-528.64 M -553 M Unusual income/expense -32.82 M-5.68 M-14.76 M-21.74 M-1.53 M-14.35 M -13.49 M Pretax income 1.7 B1.24 B230.06 M1.7 B1.33 B1.32 B 1.36 B Equity in earnings 44.46 M-19.49 M-8.97 M28.88 M29.61 M29.09 M 44.4 M Taxes 000000 0 Non-controlling/minority interest 726.91 M621.47 M187.23 M565.25 M471.83 M553.25 M 531.73 M After tax other income/expense -9.62 M-4.46 M-11.1 M-20.91 M-1.1 M-13.31 M -14.09 M Net income before discontinued operations 975.04 M619.73 M42.83 M1.13 B858.98 M770.95 M 826.29 M Discontinued operations —————— — Net income 975.04 M619.73 M42.83 M1.13 B858.98 M770.95 M 826.29 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 495.2 M619.73 M42.83 M1.53 B1.14 B1.01 B 1.06 B Basic earnings per share (Basic EPS) 1.321.490.12.541.921.79 1.91 Diluted earnings per share (Diluted EPS) 1.321.490.12.531.911.78 1.9 Average basic shares outstanding 375.44 M414.79 M437.96 M447.6 M448.19 M429.8 M — Diluted shares outstanding 607.11 M607.18 M437.97 M602.9 M594.11 M564.46 M — EBITDA 1.63 B1.47 B334.09 M1.51 B1.31 B1.59 B 1.61 B EBIT 1.6 B1.43 B307.06 M1.49 B1.29 B1.56 B 1.59 B Cost of revenue 156.19 M-12.91 M710.45 M582.94 M832.88 M-269.68 M -346.48 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 34.77 M43.16 M27.03 M20.5 M19.56 M26.29 M 24.04 M