Financials
Value 20212022202320242025 TTM Selling/general/admin expenses 480.54 M213.98 M201.13 M221.05 M244.61 M 250.75 M Research & development ————— — Operating income -495.19 M110.62 M225.21 M357.48 M481.29 M 549.72 M Non-Operating Income, Total -224.53 M-113.24 M-130.42 M-148.72 M12.21 M 15.46 M Interest expense, net of interest capitalized 9.77 M99 K98 K160 K983 K — Non-Operating Income, excl. Interest Expenses -224.53 M-113.24 M-130.42 M-148.72 M-83.01 M -70.84 M Unusual income/expense ————94.24 M 86.31 M Pretax income -719.71 M-2.62 M94.79 M208.77 M493.5 M 565.18 M Equity in earnings -9 000300 K377 K-620 K232 K -2.37 M Taxes -140.34 M-825 K18.73 M52.53 M119.83 M 150.3 M Non-controlling/minority interest 0———— — After tax other income/expense ————— — Net income before discontinued operations -579.37 M-1.79 M76.06 M156.24 M373.67 M 414.88 M Discontinued operations ————— — Net income -579.37 M-1.79 M76.06 M156.24 M373.67 M 414.88 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -579.37 M-1.79 M76.06 M156.24 M373.67 M 414.88 M Basic earnings per share (Basic EPS) -3.73-0.010.390.771.71 1.88 Diluted earnings per share (Diluted EPS) -3.73-0.010.370.741.66 1.84 Average basic shares outstanding 155.47 M193.57 M195.67 M201.64 M218.03 M — Diluted shares outstanding 155.47 M193.57 M204 M211.16 M225.5 M — EBITDA -484.58 M453.04 M600.4 M632.16 M777.64 M 866.2 M EBIT -719.7 M-2.92 M94.41 M357.48 M481.29 M 549.72 M Cost of revenue ————1.57 B 1.65 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 235.12 M228.88 M244.4 M274.68 M296.35 M 316.48 M