Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.52 B1.75 B2.96 B3.56 B4.1 B4.09 B 4.41 B Research & development —————— — Operating income -1.65 B-417.86 M732.12 M1.07 B824.51 M1.25 B 801.2 M Non-Operating Income, Total 37.82 M107.11 M97.04 M277.04 M274.83 M31.82 M 225.65 M Interest expense, net of interest capitalized 226.83 M282.44 M278.48 M350.24 M325.97 M316.03 M 351.39 M Non-Operating Income, excl. Interest Expenses -206.09 M-171.64 M-144.62 M-38.27 M-155.02 M-226.69 M -175.56 M Unusual income/expense 17.08 M-3.69 M-36.83 M-34.93 M103.87 M-57.53 M 49.82 M Pretax income -1.86 B-611.27 M505.45 M894.54 M739.43 M1.03 B 650.63 M Equity in earnings -5.46 M2.52 M10.57 M-5.46 M-16.68 M3.21 M -8.88 M Taxes -28.88 M-2.48 M96.25 M160.23 M-391.7 M339.79 M 286.06 M Non-controlling/minority interest -103.25 M42.12 M113.21 M171.04 M234.84 M194.77 M 229.86 M After tax other income/expense 16.75 M15.33 M19.28 M11.51 M11.16 M3.05 M 8.19 M Net income before discontinued operations -1.72 B-650.9 M295.99 M563.28 M896.29 M495.97 M 134.7 M Discontinued operations —————— — Net income -1.72 B-650.9 M295.99 M563.28 M896.29 M495.97 M 134.7 M Dilution adjustment 00009.19 M0 8.47 M Preferred dividends -1.18 M19.77 M146.77 M247.44 M258.08 M550.8 M 392.73 M Diluted net income available to common stockholders -1.72 B-670.67 M149.22 M315.84 M647.4 M-54.83 M -249.56 M Basic earnings per share (Basic EPS) ——0.661.382.77-0.24 -1.12 Diluted earnings per share (Diluted EPS) ——0.641.372.74-0.24 -1.13 Average basic shares outstanding ——224.81 M228.63 M230.12 M231.84 M — Diluted shares outstanding ——231.56 M230.98 M236.35 M231.84 M — EBITDA -1.08 B115.05 M1.09 B1.46 B1.32 B1.69 B 1.42 B EBIT -1.59 B-302.83 M634.23 M935.7 M757.31 M1.04 B 513.96 M Cost of revenue 1.4 B4.36 B12.34 B17.29 B17.33 B18.76 B 19.5 B Other cost of goods sold 1.4 B4.36 B12.34 B17.29 B17.33 B18.76 B 19.5 B Depreciation & amortization (cash flow) 517.8 M453.54 M459.07 M521.1 M567.06 M659.12 M 904.57 M