Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 303.3 M348.4 M340.3 M368.4 M308 M186.1 M 180.3 M Research & development 234.5 M234 M193 M111.4 M70.7 M53.2 M 48.6 M Operating income 433.8 M352.6 M-172.7 M-726.4 M-108.7 M100.1 M 60.7 M Non-Operating Income, Total -26.6 M-38.2 M-49 M-4.8 M-34.2 M-17.3 M -57.2 M Interest expense, net of interest capitalized 31.3 M34.5 M37.3 M87.9 M71 M59.3 M 55.6 M Non-Operating Income, excl. Interest Expenses -62.6 M-69 M-74.6 M-101.6 M-46.7 M-71.5 M -55.6 M Unusual income/expense 4.7 M-3.7 M-11.7 M8.9 M12.5 M54.2 M -1.6 M Pretax income 407.2 M314.4 M-221.7 M-731.2 M-142.9 M82.8 M 3.5 M Equity in earnings —————— — Taxes 102.1 M83.5 M2.1 M29.3 M47.7 M30.2 M 12.1 M Non-controlling/minority interest —————— — After tax other income/expense 5.2 M-2 M-6.4 M-13 M-6.5 M-400 K -7.8 M Net income before discontinued operations 305.1 M230.9 M-223.8 M-760.5 M-190.6 M52.6 M -8.6 M Discontinued operations —————— — Net income 305.1 M230.9 M-223.8 M-760.5 M-190.6 M52.6 M -8.6 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 305.1 M230.9 M-223.8 M-760.5 M-190.6 M52.6 M -11.2 M Basic earnings per share (Basic EPS) 5.794.32-4.47-14.85-3.60.98 -0.14 Diluted earnings per share (Diluted EPS) 5.674.27-4.47-14.85-3.60.93 -0.19 Average basic shares outstanding 52.7 M53.5 M50.1 M51.2 M53 M53.5 M — Diluted shares outstanding 53.8 M54.1 M50.1 M51.2 M53 M56.7 M — EBITDA -343.4 M258.4 M-910.4 M-1.6 B-284.5 M-320.9 M -340.4 M EBIT -393.5 M4.2 M-1.21 B-1.73 B-450.7 M-416.7 M -434.3 M Cost of revenue 524 M—693.7 M705.4 M—326.2 M 309.7 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 50.1 M254.2 M296.3 M125.1 M108.8 M95.8 M 93.9 M