Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 27.4 M32.55 M31.79 M32.05 M52.91 M34.4 M 35.52 M Research & development —————— — Operating income -14.77 M305.4 M848.53 M931.03 M929.08 M965.76 M 979.35 M Non-Operating Income, Total -53.6 M-36.1 M-49.45 M-62.51 M-61.18 M-61.89 M -14.6 M Interest expense, net of interest capitalized 53.99 M37.04 M38.28 M65.07 M65.52 M62.8 M 61.9 M Non-Operating Income, excl. Interest Expenses -107.6 M-73.14 M-86.33 M-130.14 M-65.52 M-131.45 M -83.63 M Unusual income/expense ——-1.4 M2.56 M4.34 M6.76 M 7.13 M Pretax income -422.48 M-192.14 M112.31 M86.95 M49.79 M100.71 M 154.63 M Equity in earnings —————— — Taxes -26.45 M3.27 M2.61 M317 K1.54 M-1.23 M 346 K Non-controlling/minority interest -1.65 M-821 K377 K295 K203 K509 K 594 K After tax other income/expense —————— — Net income before discontinued operations -394.38 M-194.58 M109.33 M86.34 M48.05 M101.43 M 153.69 M Discontinued operations —————— — Net income -394.38 M-194.58 M109.33 M86.34 M48.05 M101.43 M 153.69 M Dilution adjustment 000000 0 Preferred dividends 3.3 M9.82 M9.82 M9.82 M9.82 M9.82 M 4.91 M Diluted net income available to common stockholders -397.68 M-204.4 M99.51 M76.52 M38.23 M91.62 M 148.78 M Basic earnings per share (Basic EPS) -1.97-0.960.470.360.180.44 0.71 Diluted earnings per share (Diluted EPS) -1.97-0.960.470.360.180.44 0.73 Average basic shares outstanding 201.67 M212.06 M212.42 M211.52 M210.29 M206.23 M — Diluted shares outstanding 201.67 M212.06 M213.19 M212.3 M211.24 M208.26 M — EBITDA -366.62 M-153.27 M161.99 M151.71 M113.07 M164.86 M 242.09 M EBIT -368.88 M-156.04 M161.76 M149.46 M110.97 M162.6 M 183.66 M Cost of revenue 114.72 M102.96 M108.85 M111.3 M113.59 M113.11 M 114.44 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 2.26 M2.77 M220 K2.25 M2.1 M2.26 M 58.43 M