Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 96.97 M41.15 M46.77 M127.64 M134.78 M82.01 M 78.66 M Research & development —————— — Operating income 1.02 B-55.69 M-1.16 B3.18 B3.09 B4.14 B 4.76 B Non-Operating Income, Total 829.85 M-279.89 M-1.88 B350.14 M-127.43 M1.14 B 383.76 M Interest expense, net of interest capitalized 50.45 M47.54 M48.34 M73.18 M93.77 M120.85 M 125.55 M Non-Operating Income, excl. Interest Expenses 779.4 M-327.43 M-1.93 B276.96 M-221.2 M1.02 B 258.2 M Unusual income/expense —————— — Pretax income 995.92 M-114.11 M-1.22 B3.11 B2.99 B4.01 B 4.63 B Equity in earnings 17.19 M12.31 M11.25 M43.47 M47.09 M71.33 M 73.99 M Taxes 2.86 M-10.67 M-59.02 M-510.07 M32.63 M396.33 M 474.84 M Non-controlling/minority interest 230.65 M-63.28 M-98.61 M1.06 B1.09 B935.41 M 1.35 B After tax other income/expense —————— — Net income before discontinued operations 762.4 M-40.16 M-1.06 B2.56 B1.87 B2.68 B 2.81 B Discontinued operations —————— — Net income 762.4 M-40.16 M-1.06 B2.56 B1.87 B2.68 B 2.81 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 731.48 M-73.42 M-1.1 B2.53 B1.83 B2.65 B 2.77 B Basic earnings per share (Basic EPS) 15.34-1.57-25.552.435.3156.23 59.54 Diluted earnings per share (Diluted EPS) 15.31-1.57-25.552.2735.2156.03 59.33 Average basic shares outstanding 47.1 M47.17 M43.04 M47.49 M51.19 M46.32 M — Diluted shares outstanding 47.18 M47.17 M43.04 M47.61 M51.34 M46.48 M — EBITDA 1.98 B1.16 B404.61 M5.07 B5.79 B6.76 B 7.26 B EBIT 1.02 B-66.57 M-1.17 B3.18 B3.09 B4.13 B 4.76 B Cost of revenue 3.82 B5.09 B5.91 B5.45 B7.98 B8.17 B 6.28 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 905.98 M1.22 B1.58 B1.89 B2.7 B2.62 B 2.5 B