Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.65 B1.95 B2.45 B2.84 B3.25 B3.53 B 3.59 B Research & development 1.72 B1.88 B2.27 B2.46 B2.63 B2.68 B 2.72 B Operating income -248.6 M-116.45 M-222.2 M183 M415 M721 M 1.02 B Non-Operating Income, Total -26.54 M132.63 M-37.75 M173 M223 M288 M 241 M Interest expense, net of interest capitalized 68.81 M16.6 M102.35 M114 M114 M114 M 111 M Non-Operating Income, excl. Interest Expenses -118.82 M-27.63 M-107 M73 M236 M204 M 166 M Unusual income/expense 23.48 M143.66 M-33.11 M-14 M-13 M84 M 75 M Pretax income -275.13 M16.18 M-259.95 M356 M638 M1.01 B 1.26 B Equity in earnings —————— — Taxes 7.3 M-13.19 M106.8 M-1.02 B112 M316 M 414 M Non-controlling/minority interest —————— — After tax other income/expense 12.31 M14.21 M-12.64 M17 M-18 M-7 M 1 M Net income before discontinued operations -282.43 M29.37 M-366.75 M1.38 B526 M693 M 847 M Discontinued operations —————— — Net income -282.43 M29.37 M-366.75 M1.38 B526 M693 M 847 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -282.43 M29.37 M-366.75 M1.38 B526 M693 M 847 M Basic earnings per share (Basic EPS) —0.12-1.445.281.982.61 3.23 Diluted earnings per share (Diluted EPS) —0.12-1.445.211.952.59 3.21 Average basic shares outstanding —189.86 M199.81 M207 M212.81 M265.1 M — Diluted shares outstanding —254.03 M199.81 M265.29 M269.2 M268.12 M — EBITDA 329.75 M494.26 M424.11 M523 M875 M1.25 B 1.64 B EBIT -248.6 M-116.45 M-222.2 M183 M415 M721 M 1.02 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 578.35 M610.71 M646.31 M340 M460 M527 M 621 M