Financials
Value 20212022202320242025 TTM Selling/general/admin expenses 78.34 M84.99 M140.92 M336.22 M472.16 M 415.07 M Research & development ————— — Operating income 483.74 M1.28 B324.74 M218.46 M229.28 M 885.89 M Non-Operating Income, Total -916.27 M-767.27 M20.48 M-387.22 M-27.61 M -734.13 M Interest expense, net of interest capitalized 50.74 M95.94 M145.81 M216.26 M298.43 M 354.43 M Non-Operating Income, excl. Interest Expenses -967.13 M-864.16 M-125.05 M-388.98 M-321.02 M -1.08 B Unusual income/expense 120 K949 K-282 K1.76 M-5.02 M -5.1 M Pretax income -432.53 M516.89 M345.22 M-168.75 M201.67 M 151.77 M Equity in earnings 368 K4.62 M-413 K729 K2.19 M 1.41 M Taxes -306 K36.29 M23.23 M-31.07 M34.5 M 78.48 M Non-controlling/minority interest -73.68 M383.93 M254.38 M-23.08 M34.26 M 18.53 M After tax other income/expense ————— — Net income before discontinued operations -19.38 M96.67 M67.61 M-114.61 M132.91 M 54.75 M Discontinued operations ————— — Net income -19.38 M96.67 M67.61 M-114.61 M132.91 M 54.75 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -19.38 M96.67 M67.61 M-114.61 M132.91 M 58.31 M Basic earnings per share (Basic EPS) -0.462.21.02-0.880.55 0.09 Diluted earnings per share (Diluted EPS) -0.462.21.02-0.880.54 0.08 Average basic shares outstanding 41.95 M43.87 M66.6 M130.72 M242.06 M — Diluted shares outstanding 41.95 M44.11 M67.4 M130.72 M245.06 M — EBITDA 796.53 M1.82 B1 B1.17 B1.4 B 2.19 B EBIT 483.74 M1.28 B324.74 M218.46 M229.28 M 885.89 M Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 312.79 M532.93 M675.78 M949.48 M1.17 B 1.3 B