Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 213.47 M372.94 M459.57 M301.7 M330.69 M317.46 M 63.62 M Research & development ——22.29 M33.43 M—— — Operating income 2.12 B2.52 B1.8 B1.7 B1.68 B-112.56 M -2.82 B Non-Operating Income, Total -1.53 B-1.22 B-1.29 B-1.58 B-1.76 B-1.82 B -1.95 B Interest expense, net of interest capitalized 1.35 B1.27 B11.33 M14.91 M2.72 M0 — Non-Operating Income, excl. Interest Expenses -2.89 B-2.5 B-1.29 B-1.59 B-1.76 B-1.81 B -1.95 B Unusual income/expense 5.58 M9.84 M8.54 M4.94 M-5.67 M-3.05 M -2.62 M Pretax income 583.23 M1.31 B516.73 M118.56 M-82.35 M-1.93 B -4.76 B Equity in earnings —————— — Taxes 139.75 M294.98 M295.84 M39.53 M-4.07 M-96.91 M -126.05 M Non-controlling/minority interest 7.3 M20.62 M26.33 M25.84 M24.64 M35.98 M 38.67 M After tax other income/expense —————— — Net income before discontinued operations 436.18 M990.31 M194.56 M53.2 M-102.92 M-1.87 B -4.68 B Discontinued operations —————— — Net income 436.18 M990.31 M194.56 M53.2 M-102.92 M-1.87 B -4.68 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 436.18 M990.31 M194.56 M53.2 M-102.92 M-1.87 B -4.68 B Basic earnings per share (Basic EPS) 0.752.160.430.12-0.22-4 -9.94 Diluted earnings per share (Diluted EPS) 0.752.140.430.12-0.22-4 -9.94 Average basic shares outstanding 581.06 M458.31 M453.24 M454.72 M459.89 M467.78 M — Diluted shares outstanding 583.69 M462.3 M453.28 M455.03 M459.89 M467.78 M — EBITDA 4.2 B4.31 B3.58 B3.35 B3.32 B1.58 B -1.13 B EBIT 2.12 B2.52 B1.8 B1.7 B1.68 B-112.56 M -2.82 B Cost of revenue 3.34 B3.38 B3.21 B3.03 B2.9 B2.64 B 2.6 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 2.08 B1.79 B1.77 B1.64 B1.64 B1.7 B 1.68 B