Financials
Value 20202021202220232024 TTM Selling/general/admin expenses 124.17 M199.88 M236.05 M205.1 M285.52 M 264.38 M Research & development ————— — Operating income -155.36 M238.88 M737.38 M942.67 M538.64 M -279.13 M Non-Operating Income, Total 7.48 M17.15 M563.67 M202.15 M259.39 M 329.11 M Interest expense, net of interest capitalized 65.72 M154.32 M236.86 M277.84 M328.38 M 730.19 M Non-Operating Income, excl. Interest Expenses -53.24 M-154.32 M278.76 M-65.29 M44.09 M -497.88 M Unusual income/expense -5 M17.15 M48.04 M-10.41 M-113.08 M 96.79 M Pretax income 259.15 M105.17 M61.35 M664.39 M172.88 M 1.01 B Equity in earnings —14.44 M-472.22 M9.97 M0 — Taxes 4.82 M12.46 M123.44 M115.51 M69.51 M 79.38 M Non-controlling/minority interest 81.82 M4.39 M9.69 M994 K6.65 M 10.76 M After tax other income/expense -4.34 M5.27 M14.19 M-21.44 M-153.34 M -102.65 M Net income before discontinued operations -182.15 M97.1 M194.48 M547.88 M235.74 M 1.12 B Discontinued operations ————— — Net income -182.15 M97.1 M194.48 M547.88 M235.74 M 1.12 B Dilution adjustment ————43.71 M 48.85 M Preferred dividends ————6.92 M -3.79 M Diluted net income available to common stockholders 182.15 M94.24 M194.48 M547.15 M272.52 M 1.18 B Basic earnings per share (Basic EPS) —0.490.932.66-1.24 -4.92 Diluted earnings per share (Diluted EPS) —0.470.932.65-1.25 -4.93 Average basic shares outstanding —198.59 M209.5 M205.94 M217.58 M 1.05 B Diluted shares outstanding 0201.7 M209.85 M206.48 M218.62 M 1.05 B EBITDA 158.6 M733.03 M1.4 B1.56 B1.29 B 656.37 M EBIT 125.3 M633.48 M1.25 B1.37 B1.13 B 434.45 M Cost of revenue 278.77 M616.01 M1.01 B877.45 M1.06 B 996.53 M Other cost of goods sold 001.01 B877.45 M1.06 B 996.53 M Depreciation & amortization (cash flow) 33.3 M99.54 M143.59 M187.32 M162.53 M 221.92 M