Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 244.11 M246.43 M241.72 M260.6 M266.92 M292.95 M 272.47 M Research & development —————— — Operating income -189.08 M1.2 B1.19 B1.02 B1.07 B1.12 B 1.05 B Non-Operating Income, Total 30.99 M32.14 M21.63 M-49.51 M13.15 M27.16 M -76.86 M Interest expense, net of interest capitalized 115.46 M49.02 M87.06 M522.9 M611.07 M505.85 M 496.65 M Non-Operating Income, excl. Interest Expenses -84.47 M-16.88 M-65.43 M-572.4 M-597.92 M-478.69 M -573.51 M Unusual income/expense —————— — Pretax income -124.75 M568.06 M659.2 M490.13 M573.97 M612.39 M 521.95 M Equity in earnings —————— — Taxes -79.57 M104.84 M135.11 M97.53 M113.16 M126.32 M 107.96 M Non-controlling/minority interest —————— — After tax other income/expense 23.76 M23.78 M34.14 M10.3 M6.45 M-620 K 2.17 M Net income before discontinued operations -45.17 M463.21 M524.09 M392.6 M460.81 M486.07 M 413.99 M Discontinued operations —————— — Net income -45.17 M463.21 M524.09 M392.6 M460.81 M486.07 M 413.99 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -45.17 M463.21 M524.09 M392.6 M460.81 M486.07 M 413.99 M Basic earnings per share (Basic EPS) -0.545.2364.515.35.7 4.9 Diluted earnings per share (Diluted EPS) -0.545.225.984.55.285.67 4.86 Average basic shares outstanding 86.53 M86.82 M86.07 M86.13 M86.35 M84.91 M — Diluted shares outstanding 86.53 M87.03 M86.39 M86.42 M86.65 M85.44 M — EBITDA -274.41 M1.03 B1.08 B527.35 M498.22 M643.35 M 580.29 M EBIT -304.54 M1.15 B1.1 B492.63 M458.34 M616.04 M 554.49 M Cost of revenue 602.9 M-77.49 M-28.4 M59.1 M52.17 M51.18 M 53.89 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 30.13 M29.11 M31.58 M34.72 M32.3 M27.31 M 25.8 M