Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 2.09 B2.33 B1.4 B1.91 B2.23 B2.45 B — Research & development —————— — Operating income 117.27 M-982.51 M190.05 M350.43 M428.25 M643.25 M -83.57 M Non-Operating Income, Total 141.22 M51 M114.36 M172.8 M93.88 M69.52 M — Interest expense, net of interest capitalized 6.75 M4.05 M707 K298 K311 K28 K — Non-Operating Income, excl. Interest Expenses 134.47 M46.95 M113.65 M172.5 M93.57 M69.49 M — Unusual income/expense —————7.39 M — Pretax income 313.61 M-1.08 B301.43 M434.91 M522.13 M748.33 M -83.57 M Equity in earnings -1.37 M-51.47 M-7.1 M-58.93 M-14.26 M-17.78 M — Taxes 83.59 M136.31 M66.07 M109.69 M146.29 M196.11 M 352.99 M Non-controlling/minority interest -104.39 M-32.55 M58.02 M15.63 M4.12 M41.49 M — After tax other income/expense —————— — Net income before discontinued operations 334.41 M-1.19 B177.34 M309.59 M371.72 M475.17 M -436.56 M Discontinued operations —————— — Net income 334.41 M-1.19 B177.34 M309.59 M371.72 M475.17 M -436.56 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 334.41 M-1.19 B173.73 M308.44 M371.52 M474.03 M -436.56 M Basic earnings per share (Basic EPS) 2-0.70.110.190.230.3 — Diluted earnings per share (Diluted EPS) 2.02-0.70.110.190.230.3 -0.26 Average basic shares outstanding 164.55 M1.7 B1.68 B1.65 B1.62 B1.58 B — Diluted shares outstanding 165.2 M1.7 B1.69 B1.67 B1.63 B1.6 B — EBITDA 342.92 M-790.22 M307.08 M451.07 M568.06 M814.99 M — EBIT 117.27 M-982.51 M190.05 M350.43 M428.25 M643.25 M — Cost of revenue 2.04 B1.75 B1.41 B2.05 B2.18 B2.57 B — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 225.66 M192.29 M117.04 M100.65 M139.81 M171.74 M 23.27 M