Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 110.21 M109.49 M123.18 M83.78 M114.98 M64.25 M 64.25 M Research & development —————— — Operating income -1.2 B-24.65 M188.21 M700.95 M458.34 M258 K 258 K Non-Operating Income, Total 269.3 M1.95 M166.78 M92.96 M58.65 M74.46 M 74.46 M Interest expense, net of interest capitalized 310.45 M186.95 M201.7 M29.97 M16.44 M17.62 M 17.62 M Non-Operating Income, excl. Interest Expenses -252.24 M-206.41 M-205.48 M-33.13 M-16.44 M-17.62 M -17.62 M Unusual income/expense 211.08 M21.41 M170.56 M96.12 M58.65 M74.46 M 74.46 M Pretax income 2.47 B317.36 M407.83 M365.63 M168.81 M17.03 M 17.03 M Equity in earnings 455.84 M127.27 M19.41 M145.45 M30.02 M73.12 M 73.12 M Taxes 10.04 M100.54 M13.47 M6 0002.94 M5.71 M 5.71 M Non-controlling/minority interest 1.12 B576.17 M248.2 M171.4 M76.48 M182.19 M 182.19 M After tax other income/expense 211.97 M60.23 M22.25 M101.21 M37.35 M62.51 M 62.51 M Net income before discontinued operations 1.35 B-289.99 M173.09 M-135.18 M51.66 M137.55 M 137.55 M Discontinued operations 1.33 B600.09 M148.7 M320.46 M18.86 M4.33 M 4.33 M Net income 2.68 B310.1 M321.8 M185.28 M70.52 M141.87 M 141.87 M Dilution adjustment 151.3 M146.25 M122.07 M3.8 M-221 K0 0 Preferred dividends 75.02 M70.63 M61.57 M58.66 M58.64 M58.64 M 58.64 M Diluted net income available to common stockholders 2.75 B385.72 M382.3 M130.42 M11.66 M83.23 M 83.23 M Basic earnings per share (Basic EPS) -23.24-3.12-2.470.780.070.46 0.46 Diluted earnings per share (Diluted EPS) -23.24-3.12-2.470.770.070.46 0.46 Average basic shares outstanding 118.39 M122.86 M154.5 M159.87 M168.44 M175.46 M 698.38 M Diluted shares outstanding 118.39 M122.86 M154.5 M169.72 M168.82 M175.73 M 699.26 M EBITDA -1.04 B287.42 M501.92 M——— — EBIT -1.2 B-24.65 M188.21 M——— — Cost of revenue 423.72 M316.18 M389.44 M——— — Other cost of goods sold 423.72 M316.18 M389.44 M——— — Depreciation & amortization (cash flow) 165.26 M312.07 M313.71 M55.69 M33.3 M28.04 M 47.64 M