Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 181.72 M182.83 M227.3 M249.75 M236.67 M573.48 M 573.48 M Research & development 26.3 M200.1 M177.1 M52 M2 M452 M 452 M Operating income 1.6 B1.43 B307.06 M1.49 B1.29 B1.56 B 1.56 B Non-Operating Income, Total 106.56 M189.51 M77 M207.94 M38.37 M235.33 M 235.33 M Interest expense, net of interest capitalized 157.06 M166.14 M187.96 M187.19 M225.51 M307.66 M 307.66 M Non-Operating Income, excl. Interest Expenses -83.33 M17.69 M-125.72 M-986 K-188.67 M-86.69 M -86.69 M Unusual income/expense 32.82 M5.68 M14.76 M21.74 M1.53 M14.35 M 14.35 M Pretax income 1.7 B1.24 B230.06 M1.7 B1.33 B1.32 B 1.32 B Equity in earnings 44.46 M19.49 M8.97 M28.88 M29.61 M29.09 M 29.09 M Taxes 000000 0 Non-controlling/minority interest 726.91 M621.47 M187.23 M565.25 M471.83 M553.25 M 553.25 M After tax other income/expense 9.62 M4.46 M11.1 M20.91 M1.1 M13.31 M 13.31 M Net income before discontinued operations 975.04 M619.73 M42.83 M1.13 B858.98 M770.95 M 770.95 M Discontinued operations —————— — Net income 975.04 M619.73 M42.83 M1.13 B858.98 M770.95 M 770.95 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 495.2 M619.73 M42.83 M1.53 B1.14 B1.01 B 1.01 B Basic earnings per share (Basic EPS) 1.321.490.12.541.921.79 1.79 Diluted earnings per share (Diluted EPS) 1.611.020.12.531.911.78 1.78 Average basic shares outstanding 375.44 M414.79 M437.96 M447.6 M448.19 M429.8 M 1.72 B Diluted shares outstanding 607.11 M607.18 M437.97 M602.9 M594.11 M564.46 M 2.26 B EBITDA 1.8 B2.14 B414.43 M1.54 B1.22 B1.48 B 1.49 B EBIT 1.77 B2.09 B387.4 M1.52 B1.2 B1.45 B 1.47 B Cost of revenue 156.19 M12.91 M1.1 B582.94 M832.88 M322 M 322 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 34.77 M43.16 M27.03 M20.5 M19.56 M26.29 M 22.44 M