Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 39.45 M43.32 M50.62 M58.97 M70.94 M73.81 M 73.81 M Research & development —————— — Operating income 1.31 B1.28 B808.85 M972.81 M245.14 M379.05 M 379.05 M Non-Operating Income, Total 521.4 M474.43 M307.43 M391.04 M-5.85 M81.17 M 81.17 M Interest expense, net of interest capitalized 702.06 M705.53 M1.04 B1.34 B1.44 B1.49 B 1.49 B Non-Operating Income, excl. Interest Expenses -180.67 M-231.1 M-729.08 M-948.05 M-1.45 B-1.41 B -1.41 B Unusual income/expense —————— — Pretax income 814.98 M799.68 M502.39 M555.82 M140.2 M263.07 M 263.07 M Equity in earnings —————— — Taxes 998 K1.15 M800 K1.5 M188 K334 K 334 K Non-controlling/minority interest 2.31 M2.69 M97 K967 K281 K624 K 624 K After tax other income/expense —————— — Net income before discontinued operations 811.67 M795.85 M501.49 M553.35 M139.73 M262.11 M 262.11 M Discontinued operations —————— — Net income 811.67 M795.85 M501.49 M553.35 M139.73 M262.11 M 262.11 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 811.67 M795.85 M501.49 M553.35 M139.73 M262.11 M 262.11 M Basic earnings per share (Basic EPS) —————— — Diluted earnings per share (Diluted EPS) —————— — Average basic shares outstanding —————— — Diluted shares outstanding —————— — EBITDA 1.31 B1.27 B630.71 M-376.55 M-1.21 B-1.13 B -1.13 B EBIT 1.29 B1.24 B624.76 M-389.07 M-1.22 B-1.14 B -1.14 B Cost of revenue 28.51 M————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 10.49 M26.76 M5.72 M10.47 M12.62 M13.97 M 13.97 M