Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 97.8 M108.2 M124.3 M153.3 M156.8 M177.6 M 370.26 M Research & development —————— — Operating income 1.71 B1.96 B2.27 B2.49 B2.67 B1.62 B 1.48 B Non-Operating Income, Total —————— — Interest expense, net of interest capitalized 15.85 M6.25 M4.3 M4.35 M5.1 M5.86 M 5.06 M Non-Operating Income, excl. Interest Expenses —————— — Unusual income/expense —————— — Pretax income 183.8 M275.76 M374.14 M-25.36 M341.88 M-1.07 B -1.07 B Equity in earnings —————— — Taxes 40.61 M67.56 M94.11 M-9.7 M77.39 M25.98 M 28.08 M Non-controlling/minority interest 2.93 M4.93 M6.89 M6.01 M8.87 M10.85 M 10.52 M After tax other income/expense -1.04 M-491 K-2.68 M-3.17 M4.69 M-1.62 M -1.95 M Net income before discontinued operations 140.26 M203.28 M285.78 M-9.03 M255.61 M-1.1 B -1.11 B Discontinued operations -812.39 M-12.64 M-12.64 M-12.64 M—— — Net income -672.13 M190.63 M273.14 M-21.67 M255.61 M-1.1 B -1.11 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -672.13 M190.63 M273.14 M-21.67 M255.61 M-1.1 B -1.11 B Basic earnings per share (Basic EPS) -7.652.153.05-0.242.79-12.16 -12.2 Diluted earnings per share (Diluted EPS) -7.592.12.98-0.242.78-12.16 -12.2 Average basic shares outstanding 87.88 M88.77 M89.68 M90.95 M91.62 M90.7 M — Diluted shares outstanding 88.59 M90.79 M91.56 M90.95 M92.06 M90.7 M — EBITDA 450.71 M463.9 M565.34 M192.76 M612.31 M-1.01 B -1.21 B EBIT 25.69 M198.77 M304.38 M-107.48 M225.51 M-1.2 B -1.22 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 108.8 M111.15 M121.44 M136 M154.07 M194.44 M 5.06 M