Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 49.96 M75.73 M99.94 M84.72 M95.95 M120.38 M — Research & development 2 M1.57 M15.19 M15.61 M12.17 M4 M — Operating income 66.52 M22.54 M2.83 M42.56 M47.51 M62.35 M — Non-Operating Income, Total —————— — Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses —————— — Unusual income/expense —————— — Pretax income 500.45 M879.64 M387.64 M-185.75 M93.32 M176.51 M — Equity in earnings —————— — Taxes 4.7 M4.33 M37.98 M25.2 M40.55 M28.24 M — Non-controlling/minority interest -2.88 M-54.96 M37.01 M25.03 M36.41 M81.99 M — After tax other income/expense —————— — Net income before discontinued operations 495.75 M875.32 M349.66 M-210.95 M52.77 M148.26 M — Discontinued operations 8.48 M00—581.32 M0 — Net income 504.23 M875.32 M349.66 M-210.95 M634.09 M148.26 M — Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders —————— — Basic earnings per share (Basic EPS) —————— — Diluted earnings per share (Diluted EPS) —————— — Average basic shares outstanding —————— — Diluted shares outstanding —————— — EBITDA 410.98 M524.08 M613.53 M687.65 M717.81 M824.29 M — EBIT 377.85 M470.96 M556.67 M609.63 M632.17 M757.01 M — Cost of revenue 282.09 M336.3 M417.26 M494.31 M521.88 M657.84 M — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 33.13 M53.12 M56.85 M78.03 M85.64 M67.27 M —