Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 72.87 M110.45 M159.55 M161.85 M174.63 M186.47 M 187.19 M Research & development —————— — Operating income -780.12 M370.62 M1.01 B1.1 B1.74 B1.46 B 1.43 B Non-Operating Income, Total 9.8 M-231.87 M-137.4 M-60.86 M-193.68 M-79.61 M -469.41 M Interest expense, net of interest capitalized 69.19 M61.29 M95.64 M177.21 M304.76 M283.06 M 270.42 M Non-Operating Income, excl. Interest Expenses -59.48 M-293.56 M-233.66 M-240.4 M-209.77 M-107.46 M -492.47 M Unusual income/expense 81 K395 K609 K2.33 M16.09 M27.84 M 23.05 M Pretax income -770.32 M138.74 M870.13 M1.04 B1.55 B1.38 B 956.1 M Equity in earnings —————— — Taxes -85.12 M569 K120.29 M155.94 M300.34 M284.18 M 197.33 M Non-controlling/minority interest -2.36 M0234.8 M403.4 M265.81 M163.76 M 109.27 M After tax other income/expense —————— — Net income before discontinued operations -682.84 M138.18 M515.04 M476.31 M984.7 M935.17 M 649.5 M Discontinued operations —————— — Net income -682.84 M138.18 M515.04 M476.31 M984.7 M935.17 M 649.5 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -682.84 M143.09 M520.52 M481.74 M989.88 M935.17 M 648.21 M Basic earnings per share (Basic EPS) -2.460.491.81.361.541.31 0.89 Diluted earnings per share (Diluted EPS) -2.460.461.611.241.451.28 0.89 Average basic shares outstanding 277.37 M280.87 M286.16 M349.21 M640.66 M715.77 M — Diluted shares outstanding 277.37 M310.17 M322.82 M389.1 M684.49 M730.98 M — EBITDA -774.6 M335.46 M1.02 B1.11 B1.75 B1.47 B 1.43 B EBIT -780.52 M330.47 M1.01 B1.1 B1.74 B1.46 B 1.43 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 5.92 M4.99 M15.36 M11.44 M6.72 M8.18 M 7.63 M