Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 324.64 M347.09 M353.04 M374.49 M432.28 M441.32 M 441.32 M Research & development —————— — Operating income 88.59 M401.54 M561.3 M558.69 M568.69 M597.43 M 597.43 M Non-Operating Income, Total -150.15 M-119.29 M-129.89 M-181.02 M-242.93 M-197.71 M -197.71 M Interest expense, net of interest capitalized 128.47 M103.21 M129.89 M181.02 M228.8 M201.88 M 201.88 M Non-Operating Income, excl. Interest Expenses -278.28 M-220.12 M-259.78 M-362.05 M-471.74 M-399.59 M -399.59 M Unusual income/expense -333 K-2.38 M00—— — Pretax income -60.46 M285.54 M434.88 M380.76 M328.21 M402.32 M 402.32 M Equity in earnings 1.1 M3.29 M3.47 M3.1 M2.45 M2.61 M 2.61 M Taxes 114.08 M-69.29 M44.53 M42.98 M36.91 M46.65 M 46.65 M Non-controlling/minority interest -24.15 M112.98 M184.9 M161.77 M137.24 M167.6 M 167.6 M After tax other income/expense —————— — Net income before discontinued operations -150.4 M235.64 M205.46 M176 M154.05 M188.07 M 188.07 M Discontinued operations —6.21 M———— — Net income -150.4 M241.85 M205.46 M176 M154.05 M188.07 M 188.07 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -150.4 M331.1 M351.52 M303.8 M262.47 M320.47 M 320.47 M Basic earnings per share (Basic EPS) -2.133.53.483.042.613.19 3.19 Diluted earnings per share (Diluted EPS) -2.132.843.362.942.533.12 3.12 Average basic shares outstanding 70.54 M69.07 M58.98 M57.88 M59.02 M58.96 M 236.15 M Diluted shares outstanding 70.54 M116.45 M104.66 M103.22 M103.67 M102.59 M 411.38 M EBITDA -849.37 M559.33 M689.67 M691.22 M755.8 M794.83 M 1.16 B EBIT -1.08 B401.54 M561.3 M558.69 M568.69 M597.43 M 962.8 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 231.39 M157.79 M128.37 M132.54 M187.11 M197.41 M 197.41 M