Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 247.7 M333.5 M502.5 M579.9 M709.4 M621.3 M 623.6 M Research & development 51.4 M119.7 M205.2 M189.8 M196.1 M182 M 173 M Operating income 37.1 M113.3 M175.8 M259.5 M97.4 M225.7 M 233.3 M Non-Operating Income, Total 15.4 M39.3 M66.4 M178.8 M-26.1 M11.2 M 12 M Interest expense, net of interest capitalized 69.3 M43.9 M47.6 M45.2 M39.3 M42.6 M 46.3 M Non-Operating Income, excl. Interest Expenses -69.3 M-43.9 M-47.6 M-45.2 M-39.3 M-42.6 M -46.3 M Unusual income/expense 15.4 M39.3 M66.4 M178.8 M-26.1 M11.2 M 12 M Pretax income -31.7 M101 M194.6 M388.8 M31.3 M194.3 M 199 M Equity in earnings —————— — Taxes 4.7 M6.1 M131.4 M281.5 M2.2 M70.1 M 72.3 M Non-controlling/minority interest -27.3 M-21.9 M00—— — After tax other income/expense —————— — Net income before discontinued operations -4 M116.8 M63.2 M107.3 M29.1 M124.2 M 126.7 M Discontinued operations —————— — Net income -4 M116.8 M63.2 M107.3 M29.1 M124.2 M 126.7 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -15 M116.8 M63.2 M107.3 M29.1 M124.2 M 126.7 M Basic earnings per share (Basic EPS) -0.10.460.160.270.080.38 0.4 Diluted earnings per share (Diluted EPS) -0.110.430.160.270.080.38 0.4 Average basic shares outstanding 156.74 M255.87 M255.87 M396.99 M361.95 M324.01 M — Diluted shares outstanding 268.98 M447.26 M447.26 M397.48 M362.19 M324.01 M — EBITDA 275.2 M432.8 M608.7 M676.5 M528.4 M695.6 M 752.4 M EBIT 121.3 M214.7 M316 M398.5 M249 M387.7 M 401 M Cost of revenue 23.3 M35.3 M48.2 M39.1 M38.2 M37.6 M 35.6 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 153.9 M218.1 M292.7 M278 M279.4 M307.9 M 351.4 M