Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 24.63 M56.59 M71.66 M67.46 M62.88 M107.82 M 122.41 M Research & development —————— — Operating income 202.71 M444.38 M190.27 M-130.24 M-322.29 M461.44 M 655.04 M Non-Operating Income, Total —-29.62 M50.57 M-72.16 M3.55 M-18.29 M -7.54 M Interest expense, net of interest capitalized —19.1 M19.12 M16.62 M13.03 M0 1.27 M Non-Operating Income, excl. Interest Expenses —-34.56 M11.16 M-138.93 M-22.72 M-44.64 M -35.54 M Unusual income/expense —-14.15 M20.29 M50.15 M26.27 M26.35 M 28 M Pretax income 181.32 M411.81 M240.5 M-202.76 M-319.28 M442.66 M 689.04 M Equity in earnings —-2.95 M-339 K-351 K-546 K-486 K — Taxes 40.85 M-14.12 M30.07 M-82.53 M33.3 M80.25 M 123.59 M Non-controlling/minority interest 6.97 M57.85 M16.29 M-22.22 M-91.31 M-33.34 M — After tax other income/expense —————— — Net income before discontinued operations 140.47 M368.08 M194.14 M-98.01 M-261.28 M395.75 M 595.86 M Discontinued operations —————— — Net income 140.47 M368.08 M194.14 M-98.01 M-261.28 M395.75 M 230.52 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders —372.96 M199.05 M-98.01 M-261.28 M400.73 M 235.18 M Basic earnings per share (Basic EPS) —1.70.92-0.48-1.291.95 1.14 Diluted earnings per share (Diluted EPS) —1.630.89-0.48-1.291.85 1.05 Average basic shares outstanding —215.99 M209.88 M204.71 M202.26 M202.75 M — Diluted shares outstanding —228.24 M222.48 M204.71 M202.26 M217.03 M — EBITDA —710.32 M463.9 M136.6 M409.04 M826.56 M 990.21 M EBIT —482.34 M279.45 M-80.15 M278.85 M710.38 M 874.47 M Cost of revenue 544.45 M671.37 M607.94 M804.15 M514.03 M653.3 M 711.78 M Other cost of goods sold —0607.94 M804.15 M514.03 M653.3 M 711.78 M Depreciation & amortization (cash flow) —227.96 M181.45 M214.01 M130.19 M116.18 M 115.75 M