Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 248.5 M247.3 M468.7 M362.5 M260.4 M332.3 M 351.5 M Research & development —————— — Operating income -1.42 B597.2 M4.15 B2.95 B-699 M-54.3 M 756.5 M Non-Operating Income, Total —————— — Interest expense, net of interest capitalized 258.2 M317.5 M246 M63.8 M72 M181.6 M 186.8 M Non-Operating Income, excl. Interest Expenses —————— — Unusual income/expense —————— — Pretax income -1.33 B327.6 M3.56 B2.89 B-768.6 M-234.6 M 571.7 M Equity in earnings ———-45.3 M-47.4 M-62.2 M -36.9 M Taxes 2.1 M12.1 M584.8 M723.8 M-228.4 M-74.1 M 126.1 M Non-controlling/minority interest 59.1 M84.5 M96 M21.5 M-6.4 M-2 M 4 M After tax other income/expense —————— — Net income before discontinued operations -1.39 B231 M2.88 B2.14 B-533.8 M-158.5 M 441.6 M Discontinued operations —————— — Net income -1.39 B231 M2.88 B2.14 B-533.8 M-158.5 M 441.6 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -1.41 B232.8 M2.9 B2.16 B-538.3 M-160.1 M 444.4 M Basic earnings per share (Basic EPS) -11.641.9223.4717.13-4.59-1.39 3.83 Diluted earnings per share (Diluted EPS) -11.641.922.8416.52-4.6-1.39 3.79 Average basic shares outstanding 119.62 M120.24 M122.6 M124.95 M116.25 M114.05 M — Diluted shares outstanding 120.66 M122.64 M126.86 M130.51 M117.11 M114.92 M — EBITDA -1.09 B818.3 M4.42 B3.27 B-340.7 M317.3 M — EBIT -1.42 B597.2 M4.15 B2.95 B-699 M-54.3 M 756.5 M Cost of revenue 16.75 B26.37 B42.15 B35.93 B33.49 B29.9 B 30.04 B Other cost of goods sold 14.28 B23.83 B39.05 B32.67 B30.27 B26.63 B 26.82 B Depreciation & amortization (cash flow) 325.9 M221.1 M262 M314.4 M358.3 M371.6 M —