Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 133.34 M151.46 M177.28 M199.35 M168.36 M117.05 M 121.06 M Research & development —————— — Operating income 462.51 M613.99 M638.53 M278.66 M673.79 M-1.65 B -1.32 B Non-Operating Income, Total 421.32 M259.48 M-331.76 M-195.4 M-53.12 M-56.34 M -10.93 M Interest expense, net of interest capitalized 171.61 M142.16 M94.2 M74.2 M185.84 M226.7 M 240.41 M Non-Operating Income, excl. Interest Expenses 249.71 M117.31 M-425.96 M-269.6 M-238.96 M-283.04 M -251.34 M Unusual income/expense —————— — Pretax income 1.01 B1.1 B1.35 B1.13 B1.53 B-653.42 M -680.93 M Equity in earnings 8.15 M12.26 M645 K980 K7.06 M-9.63 M -9.27 M Taxes —————— — Non-controlling/minority interest 56.21 M83.03 M149.04 M177.35 M187.78 M212.84 M 201.97 M After tax other income/expense —————— — Net income before discontinued operations 770.96 M571.25 M521.66 M103.64 M322.95 M-1.43 B -1.06 B Discontinued operations —————— — Net income 770.96 M571.25 M521.66 M103.64 M322.95 M-1.43 B -1.06 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 760.79 M563.4 M513.27 M92.44 M309.56 M-1.44 B -1.07 B Basic earnings per share (Basic EPS) 6.033.833.180.541.8-8.44 -6.27 Diluted earnings per share (Diluted EPS) 6.013.823.180.541.8-8.44 -6.27 Average basic shares outstanding 126.11 M146.92 M161.66 M170.91 M172.07 M170.31 M — Diluted shares outstanding 126.49 M147.46 M161.66 M170.91 M172.07 M170.31 M — EBITDA 250.55 M265.38 M477.83 M215.07 M445.92 M-1.77 B -1.81 B EBIT 243.61 M255.98 M463.9 M198.37 M427.48 M-1.79 B -1.83 B Cost of revenue 530.22 M623.55 M783.15 M859.18 M908.59 M922.61 M 920.35 M Other cost of goods sold 530.22 M623.55 M783.15 M859.18 M909.26 M922.61 M 920.35 M Depreciation & amortization (cash flow) 6.94 M9.4 M13.93 M16.69 M18.44 M19.63 M 19.34 M