Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 595.15 M756.37 M1.56 B1.61 B1.54 B1.11 B — Research & development 59.65 M72.43 M105.08 M128.43 M126.11 M128.25 M — Operating income 273.56 M173.01 M62.23 M858.13 M-458.22 M-1.27 B -49.08 M Non-Operating Income, Total -51.57 M-55.79 M236.16 M212.63 M284.04 M230.48 M — Interest expense, net of interest capitalized 00156.5 M164.95 M156.6 M194.5 M — Non-Operating Income, excl. Interest Expenses -51.57 M-55.79 M79.66 M47.68 M127.44 M35.98 M — Unusual income/expense —————— — Pretax income 78.72 M171.03 M314.68 M1.09 B11.36 M-1.33 B -49.08 M Equity in earnings -8.08 M9.39 M28.09 M31.36 M-24.25 M-21.14 M — Taxes 27.34 M30.46 M87.76 M177.51 M9.51 M-317.59 M — Non-controlling/minority interest 16.07 M-36.81 M136.96 M423.26 M-5.63 M-381.18 M — After tax other income/expense —————— — Net income before discontinued operations 35.31 M113.14 M89.97 M485.56 M7.47 M-635.64 M -49.08 M Discontinued operations —————— — Net income 35.31 M113.14 M89.97 M485.56 M7.47 M-635.64 M -49.08 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 35.31 M113.14 M89.97 M485.56 M7.47 M-635.64 M -49.08 M Basic earnings per share (Basic EPS) 0.20.590.452.340.04-3.05 -1.34 Diluted earnings per share (Diluted EPS) -0.210.310.452.15-0.17-3.05 -4.27 Average basic shares outstanding 178.94 M190.67 M198 M207.71 M208.61 M208.41 M — Diluted shares outstanding 171.44 M205.72 M200.41 M226.11 M209.98 M208.41 M — EBITDA 453.02 M426.54 M439.54 M1.98 B587.26 M-146.16 M — EBIT 273.56 M173.01 M62.23 M858.13 M-458.22 M-1.27 B — Cost of revenue 4.44 B5.36 B10.27 B14.03 B11.26 B9.16 B — Other cost of goods sold 41.52 M129.19 M263.75 M402.69 M454.18 M481.46 M — Depreciation & amortization (cash flow) 179.47 M253.54 M377.3 M1.12 B1.05 B1.13 B 49.08 M