Financials
Value 20202021202220232025 TTM Selling/general/admin expenses 322.71 M681.8 M16.98 M26.46 M91.21 M 344.44 M Research & development ————— — Operating income -450.2 M-102.7 M493.63 M734.45 M-229.56 M -143.75 M Non-Operating Income, Total 10.38 M-113.23 M536.97 M35.5 M-2.27 M -2.35 M Interest expense, net of interest capitalized 35.1 M27.16 M5.06 M—— — Non-Operating Income, excl. Interest Expenses -75.78 M-90.94 M-4.98 M307 K0 -43.3 M Unusual income/expense 51.06 M-49.45 M536.89 M35.2 M-2.27 M -2.35 M Pretax income -439.82 M-215.93 M500.74 M955.49 M57.22 M 159.11 M Equity in earnings -6.86 M-5.03 M-8.18 M-6.68 M0 — Taxes -9.37 M-25.79 M103.4 M-135.59 M23.81 M 39.29 M Non-controlling/minority interest -18.37 M4.25 M3.92 M—— — After tax other income/expense ——538 K-486 K-2.96 M -2.29 M Net income before discontinued operations -412.08 M-194.4 M169.12 M-224.63 M33.41 M 119.82 M Discontinued operations ——333.65 M23.98 M0 — Net income -412.08 M-194.4 M502.77 M-200.65 M33.41 M 119.82 M Dilution adjustment 37.7 M47.46 M-45.65 M—— — Preferred dividends 46.42 M50.64 M126.38 M—— — Diluted net income available to common stockholders -420.81 M-197.57 M330.75 M23.98 M33.41 M 113.77 M Basic earnings per share (Basic EPS) -17.39-5.7714.51-5.680.93 3.16 Diluted earnings per share (Diluted EPS) -17.39-5.7714.4-5.680.74 2.97 Average basic shares outstanding 24.2 M34.26 M34.65 M35.3 M36.07 M — Diluted shares outstanding 24.2 M34.26 M34.93 M35.3 M45.3 M — EBITDA -492.55 M-1.09 B606.17 M990.94 M610 M -81.95 M EBIT -607.21 M-1.21 B493.63 M734.45 M273.58 M -418.5 M Cost of revenue 260.91 M1.11 B27.6 M252.71 M771.76 M 1.22 B Other cost of goods sold 171.92 M1.01 B——441.92 M 887.3 M Depreciation & amortization (cash flow) 114.66 M124.63 M103.38 M256.49 M336.41 M 336.55 M