Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 242.16 M317.89 M399.53 M464.13 M488.92 M545.93 M — Research & development —————— — Operating income -171.11 M1.15 B-984.74 M3.27 B2.08 B4.15 B — Non-Operating Income, Total -75.6 M59.27 M69.57 M61.07 M75.05 M20.04 M — Interest expense, net of interest capitalized 1.25 B1.23 B1.59 B1.81 B1.99 B1.98 B — Non-Operating Income, excl. Interest Expenses -1.32 B-1.17 B-1.52 B-1.75 B-1.92 B-1.96 B — Unusual income/expense —————— — Pretax income -312.15 M1.17 B-885.25 M3.44 B2.42 B4.31 B — Equity in earnings 2.46 M24.05 M117.17 M166.72 M158.96 M213.85 M — Taxes -17.23 M162.54 M-164.1 M291.06 M323.7 M555.25 M 1.14 B Non-controlling/minority interest 3.64 M8.92 M4.88 M11.75 M-7 0002 000 — After tax other income/expense —————— — Net income before discontinued operations -298.57 M1 B-726.04 M3.14 B2.1 B3.75 B -1.14 B Discontinued operations —————— — Net income -298.57 M1 B-726.04 M3.14 B2.1 B3.75 B -1.14 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -298.57 M1 B-726.04 M3.14 B2.1 B3.75 B -1.14 B Basic earnings per share (Basic EPS) -2.346.83-3.0213.9911.0621.78 — Diluted earnings per share (Diluted EPS) -2.346.71-3.0213.7810.7921.3 -6.04 Average basic shares outstanding 127.74 M146.42 M240.49 M224.22 M189.83 M172.18 M — Diluted shares outstanding 127.74 M149.01 M240.49 M227.66 M194.49 M176.12 M — EBITDA 1.55 B2.92 B1.46 B5.79 B2.14 B4.07 B — EBIT -127.64 M1.15 B-984.74 M3.27 B2.08 B4.15 B — Cost of revenue ————177.1 M-72.8 M — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.68 B1.78 B2.44 B2.52 B63 M60 M —