Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.16 B1.57 B1.61 B1.54 B1.57 B1.6 B 1.57 B Research & development —————— — Operating income 476.19 M799.54 M568.53 M267.07 M148.57 M180.2 M 181.45 M Non-Operating Income, Total -74.24 M-65.34 M-118.41 M-217.67 M-238.83 M-60.05 M -59.88 M Interest expense, net of interest capitalized 1.25 M2.35 M5 M6.07 M9.29 M8.73 M 8.6 M Non-Operating Income, excl. Interest Expenses -74.24 M-65.22 M-117.66 M-215.9 M-235.56 M-49.67 M -49.5 M Unusual income/expense —-122 K-752 K-1.77 M-3.26 M-10.38 M -10.38 M Pretax income 401.96 M734.2 M450.12 M49.4 M-90.26 M120.16 M 121.57 M Equity in earnings —————— — Taxes 57.74 M92.12 M99.08 M-1.2 M-11.38 M225.8 M 229.18 M Non-controlling/minority interest 221.87 M363.61 M214.08 M19.56 M-40.24 M-15.84 M -13.7 M After tax other income/expense —————— — Net income before discontinued operations 122.34 M278.46 M136.95 M31.04 M-38.64 M-89.8 M -93.92 M Discontinued operations —————— — Net income 122.34 M278.46 M136.95 M31.04 M-38.64 M-89.8 M -93.92 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 123.65 M544.84 M137.88 M46.44 M-38.64 M-89.8 M -84.73 M Basic earnings per share (Basic EPS) 3.116.193.230.7-0.8-1.43 -1.49 Diluted earnings per share (Diluted EPS) 3.096.073.220.55-0.8-1.43 -1.48 Average basic shares outstanding 39.38 M45.01 M42.39 M44.63 M48.01 M62.72 M — Diluted shares outstanding 40.01 M89.76 M42.85 M84.97 M48.01 M62.72 M — EBITDA 530.9 M871.96 M642.66 M274.13 M163.33 M194.63 M 196 M EBIT 476.19 M799.54 M568.53 M267.07 M148.57 M180.2 M 181.45 M Cost of revenue 3.74 B4.46 B4.7 B4.35 B4.27 B4.49 B 4.46 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 54.7 M72.42 M74.13 M7.05 M14.76 M14.43 M 14.55 M