Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 23.72 M36.26 M40.96 M45.85 M49.62 M60.09 M 83.29 M Research & development —————— — Operating income -361.57 M382.77 M636.5 M379.35 M328.65 M137.27 M 185.13 M Non-Operating Income, Total -4.18 M-72.68 M-29.18 M-11.82 M6.54 M10.19 M -74.34 M Interest expense, net of interest capitalized 54.14 M54.38 M46.49 M55.81 M80.47 M101.31 M 127.95 M Non-Operating Income, excl. Interest Expenses -58.32 M-127.06 M-75.67 M-67.63 M-73.93 M-91.12 M -202.29 M Unusual income/expense —————— — Pretax income -853.36 M23.14 M244.94 M106.16 M44.6 M-232.87 M -362.91 M Equity in earnings —————— — Taxes -75.39 M-19.35 M105.91 M112.45 M41.39 M-39.75 M -69.9 M Non-controlling/minority interest —————— — After tax other income/expense -2.03 M-44 K———— — Net income before discontinued operations -777.97 M42.48 M139.03 M-6.29 M3.22 M-193.12 M -293.01 M Discontinued operations —————— — Net income -777.97 M42.48 M139.03 M-6.29 M3.22 M-193.12 M -293.01 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -777.97 M42.48 M139.03 M-6.29 M3.22 M-193.12 M -293.01 M Basic earnings per share (Basic EPS) —1.23.8-0.190.1-5.45 -8.29 Diluted earnings per share (Diluted EPS) -21.21.23.8-0.190.1-5.45 -8.29 Average basic shares outstanding 36.7 M36.7 M36.45 M33.47 M32.04 M35.44 M — Diluted shares outstanding 36.7 M36.79 M36.93 M33.47 M32.04 M35.44 M — EBITDA -692.44 M158.88 M417.69 M316.17 M262.56 M29.73 M -339.43 M EBIT -853.24 M23.18 M241.89 M106.47 M39.46 M-238.16 M -371.74 M Cost of revenue 4.15 M00201.41 M220.79 M265.77 M — Other cost of goods sold 4.15 M00——— — Depreciation & amortization (cash flow) 160.8 M135.7 M175.8 M209.7 M223.1 M267.9 M 29.96 M