Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 237.96 M336.67 M322.31 M248.89 M230.38 M282.95 M 297.27 M Research & development —————— — Operating income -1.52 B-1.94 B-1.4 B-1.25 B-1.24 B-1.57 B -1.71 B Non-Operating Income, Total 1.04 M1.99 M2.51 M1.54 M864 K-3.46 M -5.55 M Interest expense, net of interest capitalized 271.55 M390.7 M335.43 M637.78 M819.35 M960.55 M 1 B Non-Operating Income, excl. Interest Expenses -270.51 M-388.71 M-332.92 M-636.23 M-818.48 M-964.02 M -1.01 B Unusual income/expense —————— — Pretax income 2.24 B1.36 B665.25 M183.63 M401.03 M551.42 M 551.91 M Equity in earnings —————— — Taxes 593.73 M355.69 M189.74 M38.98 M89.6 M50.34 M 44.79 M Non-controlling/minority interest 156.75 M————— — After tax other income/expense —————— — Net income before discontinued operations 1.65 B1 B475.51 M144.66 M311.42 M501.08 M 507.12 M Discontinued operations —————— — Net income 1.65 B1 B475.51 M144.66 M311.42 M501.08 M 507.12 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.65 B1 B475.51 M144.66 M311.42 M501.08 M 507.12 M Basic earnings per share (Basic EPS) 21.9115.738.962.896.119.69 9.79 Diluted earnings per share (Diluted EPS) 20.9214.878.52.745.849.3 9.41 Average basic shares outstanding 75.16 M63.8 M53.06 M49.98 M50.99 M51.73 M — Diluted shares outstanding 78.73 M67.47 M55.95 M52.73 M53.36 M53.88 M — EBITDA 2.27 B1.39 B699.66 M236.84 M457.01 M605.81 M 605.92 M EBIT 2.24 B1.36 B665.25 M183.63 M401.03 M551.42 M 551.91 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 25.57 M28.64 M34.41 M53.21 M55.98 M54.39 M 54.01 M