Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 171.38 M222.96 M239.26 M285 M279.86 M312.75 M — Research & development —————— — Operating income -66.75 M139.52 M264.42 M314.04 M324.51 M364.39 M -94.12 M Non-Operating Income, Total -29.41 M-7 M18.48 M12.52 M-18.83 M-7.4 M — Interest expense, net of interest capitalized 59.07 M49.55 M43.75 M32.27 M47.24 M13.66 M — Non-Operating Income, excl. Interest Expenses -90.78 M-58.73 M-24.99 M-18.52 M-62.19 M-19.57 M — Unusual income/expense 2.3 M2.19 M-287 K-1.24 M-3.87 M-1.48 M — Pretax income -131.85 M77.79 M226.4 M278.12 M259.28 M341.31 M -94.12 M Equity in earnings —————— — Taxes 17.53 M31.93 M85.48 M95.7 M109.9 M128.73 M 476.28 M Non-controlling/minority interest 65 K367 K577 K1.14 M620 K468 K — After tax other income/expense 10.23 M-6.71 M2.85 M8.85 M-1.33 M-105 K — Net income before discontinued operations -149.45 M45.49 M140.34 M181.27 M148.76 M212.12 M -570.4 M Discontinued operations —————— — Net income -149.45 M45.49 M140.34 M181.27 M148.76 M212.12 M -570.4 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -149.45 M45.49 M140.34 M181.27 M148.76 M212.12 M -570.4 M Basic earnings per share (Basic EPS) -0.720.220.670.860.711.01 — Diluted earnings per share (Diluted EPS) -0.720.220.670.860.711.01 -2.71 Average basic shares outstanding 208.35 M210.39 M210.55 M210.63 M210.66 M210.66 M — Diluted shares outstanding 208.65 M210.54 M210.63 M210.63 M210.66 M210.66 M — EBITDA 60.1 M259.91 M384.2 M463.31 M501.87 M561.65 M — EBIT -66.75 M139.52 M264.42 M314.04 M324.51 M364.39 M — Cost of revenue 43.51 M50.63 M68.03 M83.36 M83.67 M89.52 M — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 126.85 M120.39 M119.78 M149.27 M177.35 M197.26 M 85.39 M