Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 384 M466 M587.8 M734.9 M917.2 M1.17 B 1.22 B Research & development 146.8 M160.1 M180.2 M205 M219.6 M301.1 M 331.2 M Operating income 51.5 M126 M37.6 M220 M308.9 M473.8 M 507.1 M Non-Operating Income, Total 100 K-3.9 M-2.4 M30.4 M31.7 M50.8 M 46.6 M Interest expense, net of interest capitalized 48.1 M61.7 M36.5 M36.2 M42.7 M59.4 M 64.9 M Non-Operating Income, excl. Interest Expenses -51.3 M-63.7 M-37.8 M-8 M-5.5 M-22.9 M -35.5 M Unusual income/expense 3.3 M-1.9 M-1.1 M2.2 M-5.5 M14.3 M 17.2 M Pretax income 9.7 M20.5 M9.8 M214.6 M300.2 M339.5 M 404.3 M Equity in earnings —————— — Taxes 2.9 M3.7 M5.2 M8.3 M-118.1 M92.4 M 101.6 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 6.8 M16.8 M4.6 M206.3 M418.3 M247.1 M 302.8 M Discontinued operations —————— — Net income 6.8 M16.8 M4.6 M206.3 M418.3 M247.1 M 302.8 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 6.8 M16.8 M4.6 M216.7 M427.4 M250.1 M 304 M Basic earnings per share (Basic EPS) 0.110.250.072.965.973.51 4.31 Diluted earnings per share (Diluted EPS) 0.10.240.072.945.783.48 4.28 Average basic shares outstanding 64.73 M67.7 M69.38 M69.75 M70.08 M70.35 M — Diluted shares outstanding 65.95 M68.58 M69.91 M73.63 M73.89 M71.89 M — EBITDA 131.3 M234.7 M89.4 M279.9 M379 M547.6 M 590 M EBIT -14.3 M54.9 M26.2 M207.1 M298.6 M457.2 M 495.1 M Cost of revenue 322.1 M346.7 M499.7 M537.2 M625.9 M773.6 M 840.9 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 55.4 M57.4 M63.2 M72.8 M80.8 M90.4 M 94.9 M