Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 140.24 M121.95 M131.12 M117.31 M110.08 M137.33 M 143.04 M Research & development —————— — Operating income -1.36 B281.44 M1.59 B1.04 B602.59 M301.24 M 558.07 M Non-Operating Income, Total -186.73 M-238.54 M-136.45 M-120.96 M-35.02 M-118.37 M -72.69 M Interest expense, net of interest capitalized 169.42 M221.77 M150.76 M112.37 M105.93 M96.07 M 101.39 M Non-Operating Income, excl. Interest Expenses -338.85 M-443.55 M-301.52 M-224.75 M-105.93 M-192.14 M -202.78 M Unusual income/expense -17.3 M-16.77 M14.31 M-8.59 M70.9 M-22.3 M 28.7 M Pretax income -1.55 B42.89 M1.45 B921.07 M567.57 M182.87 M 485.38 M Equity in earnings —————— — Taxes -293.74 M-5.86 M309.46 M195.92 M78.27 M44.55 M 137.77 M Non-controlling/minority interest -113.67 M121.19 M173.67 M62.12 M79.31 M34.56 M 52.36 M After tax other income/expense —————— — Net income before discontinued operations -1.14 B-72.44 M967.13 M663.03 M409.98 M103.75 M 295.25 M Discontinued operations -7.15 M-1.23 M-2.08 M-1.47 M-2.81 M485 K -1.16 M Net income -1.15 B-73.66 M965.05 M661.56 M407.17 M104.23 M 294.09 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -1.15 B-73.66 M965.05 M661.56 M407.17 M104.23 M 294.09 M Basic earnings per share (Basic EPS) -7.48-0.486.224.262.710.73 2.05 Diluted earnings per share (Diluted EPS) -7.48-0.486.134.222.70.72 2.02 Average basic shares outstanding 153.51 M154.29 M155.28 M155.23 M150.01 M143.12 M — Diluted shares outstanding 153.51 M154.29 M157.47 M156.65 M151.03 M144.03 M — EBITDA -375.07 M1.08 B2.36 B1.9 B1.47 B1.28 B 1.6 B EBIT -1.36 B281.44 M1.59 B1.04 B602.59 M301.24 M 558.07 M Cost of revenue ——171.99 M51.68 M3.15 M0 — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 987.24 M795.11 M776.82 M861.6 M865.75 M977.75 M 1.04 B