Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 297.29 M268.61 M263.84 M264.95 M217.82 M175.67 M — Research & development —————— — Operating income 216.16 M196.28 M-282.95 M22.33 M-236.22 M-236.22 M -34.38 M Non-Operating Income, Total -1.07 M-2.1 M-4.07 M-335 K2.28 M— — Interest expense, net of interest capitalized 123.31 M87.91 M81.14 M95.89 M108.95 M110.63 M — Non-Operating Income, excl. Interest Expenses -124.03 M-88.65 M-83.52 M-96.16 M-106.68 M— — Unusual income/expense -349 K-1.36 M-1.69 M-72 K1 0001 000 — Pretax income 92.5 M76.67 M-365.78 M-73.63 M-345.18 M-345.18 M -71.12 M Equity in earnings —————— — Taxes 17.46 M9.77 M-114.38 M38.62 M526 K526 K — Non-controlling/minority interest -38 K-38 K-38 K——— — After tax other income/expense —————— — Net income before discontinued operations 75.08 M66.89 M-251.4 M-112.25 M-345.7 M-345.7 M -115.72 M Discontinued operations —————— — Net income 75.08 M66.89 M-251.4 M-112.25 M-345.7 M-345.7 M -115.72 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 75.08 M66.89 M-251.4 M-112.25 M-345.7 M— -115.72 M Basic earnings per share (Basic EPS) 1.110.96-3.58-1.46-4.34-4.34 — Diluted earnings per share (Diluted EPS) 1.070.95-3.58-1.46-4.34-4.34 — Average basic shares outstanding 67.85 M69.64 M70.32 M76.68 M79.58 M79.58 M — Diluted shares outstanding 70.02 M70.74 M70.32 M76.68 M79.58 M79.58 M — EBITDA 239.42 M248.12 M-253.07 M57.07 M-247.69 M— — EBIT 179.9 M132.73 M-301.89 M-415 K-290.5 M— — Cost of revenue 600.28 M486.11 M418.46 M360.25 M252.82 M— — Other cost of goods sold 16.43 M7.66 M6.8 M7.35 M72 K— — Depreciation & amortization (cash flow) 59.52 M54.69 M48.82 M57.49 M42.81 M— 103.4 M